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
May 6, 2013
Date of Report (Date of earliest event reported)
GOODRICH PETROLEUM CORPORATION
(Exact name of Registrant as specified in its charter)
Delaware | 001-12719 | 76-0466193 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification Number) |
801 Louisiana St., Suite 700
Houston, Texas 77002
(Address of principal executive offices)
(713) 780-9494
(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:
¨ | 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)) |
Item 2.02. Results of Operations and Financial Condition
Goodrich Petroleum Corporation (the “Company”) issued a press release on May 6, 2013, containing financial and operational results for the first quarter of 2013. A copy of the Company’s press release announcing the financial results is attached as Exhibit 99.1 to this current report on Form 8-K.
In accordance with General Instruction B.2 of Form 8-K, the press release shall not be deemed “filed” for the purposes of Section 18 of the Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall such information and exhibit be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01. Financial Statements and Other Exhibits
(d) Exhibits
Exhibit No. | Description | |||
99.1 |
Press release issued May 6, 2013. | |||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
GOODRICH PETROLEUM CORPORATION |
||||
/s/ Michael J. Killelea | ||||
Michael J. Killelea | ||||
Senior Vice President, General Counsel and Corporate Secretary | ||||
Dated: May 06, 2013
EXHIBIT INDEX
Exhibit No. | Description | |||
99.1 | Press release issued May 6, 2013. |
Goodrich Petroleum Announces First Quarter 2013 Financial Results And Operational Update
HOUSTON, May 6, 2013 /PRNewswire/ -- Goodrich Petroleum Corporation (NYSE: GDP) today announced financial and operating results for the first quarter ended March 31, 2013.
CASH FLOW
Earnings before interest, taxes, DD&A, non-cash general and administrative expenses and exploration ("Adjusted EBITDAX") was $27.1 million in the quarter, compared to $40.4 million in the prior year period and $50.5 million in the prior quarter.
Discretionary cash flow ("DCF"), defined as net cash provided by operating activities before changes in working capital, was $16.3 million in the quarter, compared to $29.9 million in the prior year period and $39.9 million in the prior quarter. Net cash provided by operating activities was $6.3 million, compared to $30.5 million for the prior year period.
For the quarter both Adjusted EBITDAX and DCF were impacted by additional general and administrative expense of $1.5 million primarily for 2012 employee bonuses paid in 2013 and increased payroll taxes, approximately $1.6 million for workovers performed in the quarter, primarily in the Eagle Ford trend and $0.4 million for seismic expense.
(See accompanying tables at the end of this press release that reconcile Adjusted EBITDAX and DCF, each of which are non-GAAP financial measures, to their most directly comparable GAAP financial measure.)
NET INCOME
The Company announced a net loss applicable to common stock of $30.0 million for the quarter, or ($0.82) per basic share, versus a net loss applicable to common stock of $19.2 million, or ($0.53) per basic share in the prior year period. Adjusted net loss applicable to common stock, taking into effect the unrealized loss on derivatives not designated as hedges of $2.1 million and non-recurring exploration expense of $0.2 million, was $27.7 million.
(See accompanying tables at the end of this press release that reconcile adjusted net loss applicable to common stock, a non-GAAP measure, to its most directly comparable GAAP financial measure.)
PRODUCTION
Production for the quarter was 6.0 billion cubic feet equivalent ("Bcfe"), or an average of 66,600 Mcfe per day, versus 8.8 Bcfe, or an average of 96,300 Mcfe per day in the prior year period. Oil production for the quarter totaled 308,000 barrels of oil, or an average of 3,423 barrels per day, versus 217,000 barrels of oil, or 2,400 barrels per day, in the prior year period. Natural gas production for the quarter totaled 4.1 Bcf, or an average of 46,000 Mcf per day. Oil and gas production for the quarter was negatively impacted by approximately 300 barrels of oil and 4,000 Mcf per day due to completion delays and the necessity to shut in wells while fracing pad-drilled and/or offset wells in both the Eagle Ford and Haynesville Shale areas.
REVENUES
Revenues for the quarter were $47.1 million versus $45.3 million in the prior year period. Revenues, including realized gain on derivatives not designated as hedges of $0.1 million for the quarter, would have been $47.2 million. Average realized price per unit for the quarter, was $7.85 per Mcfe, versus $5.18 per Mcfe in the prior year period. When factoring in the realized gain on derivatives not designated as hedges, average realized price per unit was $7.88 per Mcfe, versus $6.99 per Mcfe in the prior year period.
(See accompanying tables at the end of this press release that reconciles Adjusted Revenues, a non-GAAP measure, to its most directly comparable GAAP financial measure.)
OPERATING EXPENSES
Lease operating expense ("LOE") was $7.2 million in the quarter, or $1.20 per Mcfe, versus $8.4 million, or $0.95 per Mcfe in the prior year period. LOE included $1.6 million or $0.27 per Mcfe for workovers performed in the quarter, primarily in the Eagle Ford trend.
Production and other taxes for the quarter were $2.8 million, or $0.46 per Mcfe, versus $2.0 million, or $0.23 in the prior year period, driven by higher oil volumes as a percentage of total volumes.
Transportation and processing expense was $2.6 million, or $0.43 per Mcfe in the quarter, versus $4.1 million, or $0.47 per Mcfe in the prior year period.
Depreciation, depletion and amortization ("DD&A") expense for the quarter totaled $35.0 million, or $5.84 per Mcfe, versus $32.3 million, or $3.68 per Mcfe in the prior year period. DD&A rate for the quarter was higher than the prior year due to a higher percentage of production volumes coming from oil, which carries a higher DD&A rate. DD&A expense per unit was $5.62 per Mcfe for the prior quarter.
Exploration expense was $3.3 million, or $0.56 per Mcfe for the quarter, versus $2.2 million, or $0.25 per Mcfe in the prior year period. Approximately $1.4 million or 42% of exploration expense for the quarter was associated with the expiration of undeveloped leasehold, and $0.4 million was associated with seismic expense.
General and Administrative ("G&A") expense was $9.4 million, or $1.57 per Mcfe in the quarter, versus $7.9 million, or $0.90 per Mcfe in the prior year period. The first quarter includes additional expense of $1.5 million or $0.25 per Mcfe primarily for 2012 employee bonuses paid in 2013 and increased payroll taxes. For the quarter, the Company recorded non-cash G&A expenses related to stock based compensation for its employees of $1.8 million, or $0.30 per Mcfe, versus $1.6 million, or $0.18 per Mcfe in the prior year period.
OPERATING INCOME
Operating income, defined as revenues minus operating expenses, totaled a loss of $13.1 million for the quarter versus an operating loss of $14.2 million for the prior year period. Adjusted operating loss, when adjusting for realized gain on derivatives not designated as hedges was $13.0 million.
(See accompanying tables at the end of this press release that reconcile adjusted operating income, a non-GAAP financial measure to its most directly comparable GAAP financial measure.)
INTEREST EXPENSE
Interest expense for the quarter was $13.4 million, or $2.24 per Mcfe, versus $12.9 million, or $1.48 per Mcfe in the prior year period. Non-cash interest expense associated with the Company's long term debt comprised 26% of the total, or $3.4 million ($0.57 per Mcfe).
CAPITAL EXPENDITURES
Capital expenditures for the quarter were $48.3 million, of which $46.0 million was spent on drilling and completion costs and $2.3 million on leasehold acquisition, facilities and other expenditures. Approximately 54% of the capital was spent in the Eagle Ford Shale trend, 19% in the Tuscaloosa Marine Shale trend and 27% on the completion of previously drilled Haynesville Shale wells that will be brought online in the second quarter.
CRUDE OIL AND NATURAL GAS DERIVATIVES
The Company realized a gain of $0.1 million on its derivatives not designated as hedges and an unrealized loss of $2.1 million, for a net loss on derivatives not designated as hedges of $2.0 million for the quarter.
Subsequent to quarter end, the Company added hedges on 2,000 barrels of oil per day for 2014 at $91.98 and 10,000 MMBtu of natural gas per day for October 2013 through December 2014 at $4.18. The Company currently has 3,500 barrels of oil per day hedged for 2013 at $94.50.
LIQUIDITY
The Company exited the quarter with $4.0 million in cash and $145.0 million drawn on its senior bank revolving credit facility. Subsequent to quarter-end, the Company issued $110 million of non-convertible, perpetual preferred stock, receiving net proceeds of $106.2 million. Proforma for the preferred offering, the Company had net debt of approximately $35 million at the end of the quarter. The Company has recently received an increase in its borrowing base to $225 million, providing proforma liquidity at quarter-end of approximately $190 million.
OPERATIONAL UPDATE
For the quarter, the Company conducted drilling operations on 8 gross (3.6 net) wells, of which 5 gross (3.3 net) were in the Eagle Ford and 3 gross (1 net) were in the Tuscaloosa Marine Shale trend. A total of 8 gross (4 net) wells were added to production during the quarter, of which 3 gross (2 net) were in the Eagle Ford. As of March 31, 2013, the Company had 18 gross (10 net) wells waiting on completion, with 9 gross (4 net) in the Haynesville Shale trend and 9 gross (6 net) in the Eagle Ford Shale trend.
Tuscaloosa Marine Shale Trend ("TMS")
The Company previously reported production results on its Crosby 12H-1 (50% WI), the initial operated well completed in the field, at a 24-hour peak production rate of 1,300 BOE per day. The well has produced approximately 75,000 BOE in three months and is currently producing approximately 700 BOE per day. The Company has spud its Smith 5-29H-1 (~ 88% WI) well in Amite County, Mississippi, and currently plans to drill two additional operated wells after the Smith 5-29H-1 by the end of the year.
The Company is currently participating as a non-operator in the completion of the Ash 31H-1 (12% WI) and Ash 31H-2 (12% WI) wells in Amite County, Mississippi. The Ash 31H-1, which is a 7,000 foot lateral with 22 frac stages, is still in completion phase, and the Ash 31H-2 well, which is a 5,300 foot lateral with 18 frac stages has been flowing back for approximately two weeks and is still cleaning up due to the large frac job of one million pounds of proppant and 29,000 barrels of fluid per stage. Current 24-hour peak rate is approximately 730 BOE (92% oil) per day, with 4% of the frac fluid recovered. The Ash wells were stimulated with slick water fracs with 60-100% more frac fluid and proppant per stage than any of the prior wells drilled to date.
The Company is currently participating as a non-operator in two development wells, the Anderson 17H-2 (7% WI) and Anderson 17H-3 (7% WI) wells, both of which are in completion phase and were drilled with very little downtime. Both wells are expected to be completed within 45 days.
Eagle Ford Shale Trend, LaSalle and Frio Counties, Texas
In the Eagle Ford Shale trend, the Company conducted drilling operations on 5 gross (3.3 net) wells in the quarter, and expects to drill 24 gross (16 net) wells in 2013. In the quarter, 3 gross (two net) wells were completed, and the Company expects to complete 25 gross (16.8 net) wells for the year. The Company has reduced its drill time on recent wells by approximately 57% from the initial wells drilled in the field, to 10 days for an average 6,000 foot lateral, which along with a reduction in frac costs, has substantially decreased the well costs and increased the well count for the year.
Haynesville Shale Trend
The Company expects to complete 13 gross (5.7 net) previously drilled Haynesville Shale wells in 2013, comprised of 12 gross (4.7 net) non-operated wells in North Louisiana and 1 gross (1 net) operated well in the Angelina River trend. In the first quarter, 4 gross (1.5 net) wells were completed.
Subsequent to the first quarter, the Company completed its ACLCO No. 1H (100% WI) well in the Angelina River trend. The well continues to clean up with a current peak rate of 7,000 Mcfe per day on a restricted 15/64 inch choke with 7,775 psi with 2% of the frac fluid recovered. The Company intends to produce the well on a restricted choke program similar to its core Haynesville Shale wells in North Louisiana.
OTHER INFORMATION
In this press release, the Company refers to several non-GAAP financial measures, including Adjusted EBITDAX, Discretionary cash flow, Adjusted revenues, Adjusted operating income, Adjusted net loss applicable to common stock and Cash operating margin. Management believes Adjusted EBITDAX, Discretionary cash flow, Adjusted revenues, Adjusted operating income, Adjusted net loss applicable to common stock and Cash margin are good financial indicators of the Company's ability to internally generate operating funds. None of Discretionary cash flow, Adjusted EBITDAX or Cash operating margin, should be considered an alternative to net cash provided by operating activities, as defined by GAAP. Adjusted revenues should not be considered an alternative to total revenues, as defined by GAAP. Adjusted operating income should not be considered an alternative to operating income (loss), as defined by GAAP. Adjusted net loss applicable to common stock should not be considered an alternative to net loss applicable to common stock, as defined by GAAP. Management believes that all of these non-GAAP financial measures provide useful information to investors because they are monitored and used by Company management and widely used by professional research analysts in the valuation and investment recommendations of companies within the oil and gas exploration and production industry.
Initial production rates are subject to decline over time and should not be regarded as reflective of sustained production levels. In particular, production from horizontal drilling in shale oil and natural gas resource plays and tight natural gas plays that are stimulated with extensive pressure fracturing are typically characterized by significant early declines in production rates.
Unless otherwise stated, oil production volumes include condensate.
Certain statements in this news release regarding future expectations and plans for future activities may be regarded as "forward looking statements" within the meaning of the Securities Litigation Reform Act. They are subject to various risks, such as financial market conditions, changes in commodities prices and costs of drilling and completion, operating hazards, drilling risks, and the inherent uncertainties in interpreting engineering data relating to underground accumulations of oil and gas, as well as other risks discussed in detail in the Company's Annual Report on Form 10-K for the year ended December 31, 2012 and other subsequent filings with the Securities and Exchange Commission. Although the Company believes that the expectations reflected in such forward looking statements are reasonable, it can give no assurance that such expectations will prove to be correct.
Goodrich Petroleum is an independent oil and gas exploration and production company listed on the New York Stock Exchange.
GOODRICH PETROLEUM CORPORATION | ||||||
SELECTED INCOME AND PRODUCTION DATA | ||||||
(In Thousands, Except Per Share Amounts) | ||||||
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| ||
|
|
| March 31, |
| ||
|
|
| 2013 |
| 2012 |
|
Volumes |
|
|
|
|
| |
| Natural gas (MMcf) |
| 4,144 |
| 7,466 |
|
| Oil and condensate (MBbls) |
| 308 |
| 217 |
|
| MMcfe - Total |
| 5,992 |
| 8,765 |
|
|
|
|
|
|
|
|
| Mcfe per day |
| 66,582 |
| 96,324 |
|
|
|
|
|
|
|
|
Total Revenues |
| $ 47,084 |
| $ 45,308 |
| |
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
| |
| Lease operating expense |
| 7,216 |
| 8,354 |
|
| Production and other taxes |
| 2,760 |
| 1,993 |
|
| Transportation and processing |
| 2,597 |
| 4,128 |
|
| Depreciation, depletion and amortization |
| 34,974 |
| 32,278 |
|
| Exploration |
| 3,335 |
| 2,213 |
|
| Impairment |
| - |
| 2,662 |
|
| General and administrative |
| 9,387 |
| 7,921 |
|
| Gain on sale of assets |
| (43) |
| - |
|
Operating loss |
| (13,142) |
| (14,241) |
| |
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
| |
| Interest expense |
| (13,373) |
| (12,913) |
|
| Interest income and other |
| 4 |
| - |
|
| Gain (Loss) on derivatives not designated as hedges |
| (1,952) |
| 9,425 |
|
|
|
| (15,321) |
| (3,488) |
|
|
|
|
|
|
|
|
Loss before income taxes |
| (28,463) |
| (17,729) |
| |
Income tax benefit |
| - |
| - |
| |
Net loss |
| (28,463) |
| (17,729) |
| |
Preferred stock dividends |
| 1,512 |
| 1,512 |
| |
|
|
|
|
|
|
|
Net loss applicable to common stock |
| $ (29,975) |
| $ (19,241) |
| |
|
|
|
|
|
|
|
| Unrealized loss on derivatives not designated as hedges |
| 2,104 |
| 6,468 |
|
| Gain on sale of assets |
| (43) |
| - |
|
| Dry hole costs |
| 200 |
| - |
|
| Impairment |
| - |
| 2,662 |
|
|
|
|
|
|
|
|
Adjusted net loss applicable to common stock (1) |
| $ (27,714) |
| $ (10,111) |
| |
|
|
|
|
|
|
|
| Discretionary cash flow (see non-GAAP reconciliation) (2) |
| $ 16,320 |
| $ 29,946 |
|
|
|
|
|
|
|
|
| Adjusted EBITDAX (see calculation and non-GAAP reconciliation)( 3) |
| $ 27,050 |
| $ 40,357 |
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic |
| 36,684 |
| 36,338 |
| |
Weighted average common shares outstanding - diluted (4) |
| 36,684 |
| 36,338 |
| |
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
| |
| Net loss applicable to common stock - basic |
| $ (0.82) |
| $ (0.53) |
|
| Net loss applicable to common stock - diluted |
| $ (0.82) |
| $ (0.53) |
|
|
|
|
|
|
|
|
Adjusted earnings per share |
|
|
|
|
| |
| Adjusted net loss applicable to common stock - basic (1) |
| $ (0.76) |
| $ (0.28) |
|
| Adjusted net loss applicable to common stock - fully diluted (1) |
| $ (0.76) |
| $ (0.28) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjusted net income (loss) applicable to common stock is defined as net income (loss) applicable to common stock adjusted to exclude certain charges or amounts in order to provide users of this financial information with additional meaningful comparisons between current results and the results of prior periods. Management presents this measure because (i) it is consistent with the manner in which the company's performance is measured relative to the performance of its peers, (ii) this measure is more comparable to earnings estimates provided by securities analysts, and (iii) charges or amounts excluded cannot be reasonably estimated and guidance provided by the company excludes information regarding these types of items. These adjusted amounts are not a measure of financial performance under GAAP. | |||||
|
|
|
|
|
|
(2) Discretionary cash flow is defined as net cash provided by operating activities before changes in operating assets and liabilities. Management believes that the non-GAAP measure of operating cash flow is useful as an indicator of an oil and gas exploration and production company's ability to internally fund exploration and development activities and to service or incur additional debt. The company has also included this information because changes in operating assets and liabilities relate to the timing of cash receipts and disbursements which the company may not control and may not relate to the period in which the operating activities occurred. Operating cash flow should not be considered in isolation or as a substitute for net cash provided by operating activities prepared in accordance with GAAP. | |||||
|
|
|
|
|
|
(3) Adjusted EBITDAX is earnings before interest expense, income tax, DD&A, exploration expense and impairment of oil and natural gas properties. In calculating EBITDAX for this purpose, earnings include realized gains (losses) from derivatives but exclude unrealized gains (losses) from derivatives. Other excluded items include Interest income and other, Gain on sale of assets, Gain on extinguishment of debt and Other expense. | |||||
|
|
|
|
|
|
(4) Fully diluted shares excludes approximately 10.2 million potentially dilutive instruments that were anti-dilutive due to the net income (loss) applicable to common stock for the three months and year ended March 31, 2013, respectively. We report our financial results in accordance with accounting principles generally accepted in the United States of America ("GAAP"). However, management believes certain non-GAAP performance measures may provide users of this financial information with additional meaningful comparisons between current results and the results of our peers and of prior periods. | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GOODRICH PETROLEUM CORPORATION | |||||
Per Unit Sales Prices and Costs | |||||
|
|
|
|
|
|
|
|
| Three Months Ended | ||
|
|
| March 31, | ||
|
|
| 2013 |
| 2012 |
|
|
|
|
|
|
Average sales price per unit: |
|
|
|
| |
| Oil (per Bbl) |
|
|
|
|
| Including realized gain on oil derivatives |
| $ 107.52 |
| $ 103.84 |
| Excluding realized gain on oil derivatives |
| $ 107.02 |
| $ 106.35 |
| Natural gas (per Mcf) |
|
|
|
|
| Including realized gain on natural gas derivatives |
| $ 3.40 |
| $ 5.19 |
| Excluding realized gain on natural gas derivatives |
| $ 3.40 |
| $ 2.99 |
| Natural gas and oil (per Mcfe) |
|
|
|
|
| Including realized gain on oil and natural gas derivatives |
| $ 7.88 |
| $ 6.99 |
| Excluding realized gain on oil and natural gas derivatives |
| $ 7.85 |
| $ 5.18 |
|
|
|
|
|
|
|
|
|
|
|
|
Costs Per Mcfe |
|
|
|
| |
| Lease operating expense |
| $ 1.20 |
| $ 0.95 |
| Production and other taxes |
| $ 0.46 |
| $ 0.23 |
| Transportation and processing |
| $ 0.43 |
| $ 0.47 |
| Depreciation, depletion and amortization |
| $ 5.84 |
| $ 3.68 |
| Exploration |
| $ 0.56 |
| $ 0.25 |
| Impairment |
| $ - |
| $ 0.30 |
| General and administrative |
| $ 1.57 |
| $ 0.90 |
| Gain on sale of assets |
| $ (0.01) |
| $ - |
|
|
| $ 10.05 |
| $ 6.79 |
|
|
|
|
|
|
Note: Amounts on a per Mcfe basis may not total due to rounding. | |||||
|
|
|
|
|
|
|
|
|
|
|
|
GOODRICH PETROLEUM CORPORATION | |||||
Selected Cash Flow Data (In Thousands): | |||||
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Discretionary Cash Flow and Net Cash Provided by Operating Activities (unaudited) | |||||
|
|
|
|
|
|
| Three Months Ended |
| |||
| March 31, |
| |||
| 2013 |
| 2012 |
| |
|
|
|
|
| |
Net cash provided by operating activities (GAAP) | $ 6,272 |
| $ 30,537 |
| |
Net changes in working capital | 10,048 |
| (591) |
| |
Discretionary cash flow | $ 16,320 |
| $ 29,946 |
| |
|
|
|
|
|
|
Weighted average common shares outstanding - basic | 36,684 |
| 36,338 |
| |
Weighted average common shares outstanding - diluted (4) | 36,684 |
| 36,338 |
| |
|
|
|
|
|
|
Supplemental Balance Sheet Data | |||||
|
| As of |
| ||
|
| March 31, |
| December 31, |
|
|
| 2013 |
| 2012 |
|
|
|
|
|
|
|
| Cash and cash equivalents | $ 4,048 |
| $ 1,188 |
|
|
|
|
|
|
|
| Long-term debt | 621,390 |
| 568,671 |
|
|
|
|
|
| |
Reconciliation of Net income (loss) to Adjusted EBITDAX | |||||
|
| Three Months Ended |
| ||
|
| March 31, |
| ||
|
| 2013 |
| 2012 |
|
|
|
|
|
|
|
| Net loss (GAAP) | $ (28,463) |
| $ (17,729) |
|
| Exploration expense | 3,335 |
| 2,213 |
|
| Depreciation, depletion and amortization | 34,974 |
| 32,278 |
|
| Impairment | - |
| 2,662 |
|
| Stock compensation expense | 1,774 |
| 1,552 |
|
| Interest expense | 13,373 |
| 12,913 |
|
| Unrealized loss on derivatives not designated as hedges | 2,104 |
| 6,468 |
|
| Other excluded items * | (47) |
| - |
|
| Adjusted EBITDAX | $ 27,050 |
| $ 40,357 |
|
|
|
|
|
|
|
| * Other excluded items include Interest income and other, Gain on sale of assets, Gain on extinguishment of debt, Income taxes and Other expense. | ||||
|
|
|
|
|
|
Other Information | |||||
|
| Three Months Ended |
| ||
|
| March 31, |
| ||
|
| 2013 |
| 2012 |
|
|
|
|
|
|
|
| Interest expense - cash | $ 9,959 |
| $ 9,778 |
|
| Interest expense - noncash | 3,414 |
| 3,135 |
|
| Total Interest | 13,373 |
| 12,913 |
|
|
|
|
|
|
|
| Unrealized loss on derivatives not designated as hedges | 2,104 |
| 6,468 |
|
| Realized gain on derivatives not designated as hedges | (152) |
| (15,893) |
|
| Total (gain) loss on derivatives not designated as hedges | 1,952 |
| (9,425) |
|
|
|
|
|
|
|
| General and Administrative expense - cash | 7,613 |
| 6,369 |
|
| General and Administrative expense - noncash | 1,774 |
| 1,552 |
|
| Total General and Administrative expense | 9,387 |
| 7,921 |
|
GOODRICH PETROLEUM CORPORATION | |||||
Selected Cash Flow Data continued (In Thousands): | |||||
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Revenues and Total Revenues (unaudited) | |||||
|
|
|
|
|
|
| Three Months Ended |
| |||
| March 31, |
| |||
| 2013 |
| 2012 |
| |
|
|
|
|
| |
Total Revenues (GAAP) | $ 47,084 |
| $ 45,308 |
| |
Realized gain on derivatives not designated as hedges | 152 |
| 15,893 |
| |
Adjusted Revenues | $ 47,236 |
| $ 61,201 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Operating Income (Loss) and Operating Loss (unaudited) | |||||
|
|
|
|
|
|
| Three Months Ended |
| |||
| March 31, |
| |||
| 2013 |
| 2012 |
| |
|
|
|
|
| |
Operating loss (GAAP) | $ (13,142) |
| $ (14,241) |
| |
Realized gain on derivatives not designated as hedges | 152 |
| 15,893 |
| |
Adjusted Operating Income (Loss) | $ (12,990) |
| $ 1,652 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Cash operating margin (unaudited) | |||||
|
|
|
|
|
|
| Three Months Ended |
| |||
| March 31, |
| |||
| 2013 |
| 2012 |
| |
|
|
|
|
| |
Adjusted EBITDAX (see calculation and non-GAAP reconciliation) (3) | $ 27,050 |
| $ 40,357 |
| |
Adjusted Revenues (see non-GAAP reconciliation) | $ 47,236 |
| $ 61,201 |
| |
Cash operating margin | 57% |
| 66% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
CONTACT: Main, (713) 780-9494, Fax, (713) 780-9254, Robert C. Turnham, Jr., Jan L. Schott, Chief Financial Officer