|
Goodrich Petroleum Announces Second Quarter 2019 Financial Results and an Operational Update
HOUSTON, Aug. 6, 2019 /PRNewswire/ -- Goodrich Petroleum Corporation (NYSE American: GDP) (the "Company") today announced financial results and an operational update for the second quarter ended June 30, 2019.
QUARTER HIGHLIGHTS
- Adjusted EBITDA increased by 142% over the prior year period and 42% sequentially to $21.5 million despite lower natural gas prices versus the prior year and first quarter of 2019.
- Net income was $11.8 million in the quarter ($0.96 per basic and $0.82 per diluted share). Net income was positively impacted by a gain of $10.7 million, representing the change of fair value of the Company's derivative contracts, and negatively impacted by a loss of $1.8 million on early extinguishment of debt.
- Production increased by 128% over the prior year period and 35% sequentially to average 138,200 Mcfe per day for the quarter.
- Per unit cash operating expenses decreased by 35% versus the prior year period and 23% sequentially to $1.02 per Mcfe for the quarter, as follows.
- Lease operating expense ("LOE") decreased by 33% sequentially to $0.24 per Mcfe
- Production and other taxes expense decreased by 29% sequentially to $0.05 per Mcfe
- Transportation and processing expense decreased by 8% sequentially to $0.46 per Mcfe
- General and Administrative ("G&A") expense (payable in cash) decreased by 33% to $0.27 per Mcfe
- Return on Capital Employed ("ROCE"), defined as annualized second quarter earnings before interest and taxes ("EBIT") divided by total assets less current liabilities, was 18% for the quarter.
(See accompanying table at the end of this press release that reconciles ROCE, a non-US GAAP financial measure, to its most directly comparable US GAAP financial measure.)
OPERATIONAL UPDATE
The Company has recently completed its Melody Jones et al 20H No. 1 (89% WI) well in the Bethany-Longstreet field of DeSoto Parish, Louisiana. The well, which has a lateral length of approximately 4,600 feet, had an average 24-hour initial production rate of approximately 22,000 Mcfe per day. The Company is running one rig with current plans to complete its next well late in the third quarter.
THE COMPANY HAS POSTED A NEW PRESENTATION ON THE COMPANY'S WEBSITE WHICH WILL BE REVIEWED ON THE EARNINGS CONFERENCE CALL. INVESTORS CAN ACCESS THE SLIDES AT: http://goodrichpetroleumcorp.investorroom.com/investor-relations
2Q19 FINANCIAL RESULTS
REVENUES
Revenues totaled $31.9 million in the quarter, versus $17.8 million in the prior year period. Average realized price per unit was $2.54 per Mcfe ($2.35 per Mcf of gas and $65.00 per barrel of oil) in the quarter, versus $3.23 per Mcfe in the prior year period ($2.67 per Mcf of gas and $69.39 per barrel of oil). Revenues in the quarter, when adjusted for settled oil and natural gas derivatives, totaled $33.9 million.
PRODUCTION
Production totaled 12.6 Bcfe in the quarter, or an average of approximately 138,200 Mcfe per day, versus 5.5 Bcfe, or an average of approximately 60,600 Mcfe per day, in the prior year period. Natural gas production totaled 12.3 Bcf in the quarter (98% of total production), versus 5.2 Bcf (94% of total production) during the prior year period.
CASH FLOW
Adjusted EBITDA was $21.5 million in the quarter and discretionary cash flow ("DCF"), defined as net cash provided by operating activities before changes in working capital, was $20.6 million in the quarter versus Adjusted EBITDA of $8.9 million and DCF of $9.2 million in the prior year period.
(See accompanying tables at the end of this press release that reconcile Adjusted EBITDA and DCF, each of which are non-US GAAP financial measures, to their most directly comparable US GAAP financial measure.)
NET INCOME
The Company announced net income of $11.8 million in the quarter ($0.96 per basic and $0.82 per diluted share), versus a net loss of $2.7 million ($0.23 per basic and diluted share) in the prior year period. Net income for the quarter was positively impacted by a gain of $10.7 million, representing the change of fair value of our open natural gas and oil derivative contracts, and negatively impacted by a loss of $1.8 million on early extinguishment of debt.
OPERATING EXPENSES
Lease operating expense ("LOE") was $3.0 million ($0.24/Mcfe) in the quarter, versus $2.5 million ($0.45/Mcfe) in the prior year period. LOE for the quarter included $0.2 million ($0.02/Mcfe) for workovers, versus $0.3 million ($0.05/Mcfe) in the prior year period. Lease operating expense for the quarter excluding workovers was $2.8 million ($0.22/Mcfe) versus $2.2 million ($0.40/Mcfe) in the prior year period.
Production and other taxes were $0.6 million in the quarter ($0.05/Mcfe), versus $0.7 million ($0.12/Mcfe) in the prior year period.
Transportation and processing expense was $5.8 million ($0.46/Mcfe) in the quarter, versus $2.1 million ($0.38/Mcfe) in the prior year period.
Depreciation, depletion and amortization ("DD&A") expense was $13.3 million ($1.06/Mcfe) in the quarter, versus $5.6 million ($1.01/Mcfe) in the prior year period.
General and administrative expense was $4.9 million ($0.39/Mcfe) in the quarter, which includes non-cash expense of $1.6 million ($0.12/Mcfe) for stock based compensation versus $4.8 million ($0.87/Mcfe) in the prior year period, which included $1.4 million for stock based compensation. G&A payable in cash was $3.4 million ($0.27/Mcfe) in the quarter.
OPERATING INCOME
Operating income, defined as revenues minus operating expenses, totaled $4.4 million in the quarter, versus $2.1 million in the prior year period.
CAPITAL EXPENDITURES
Capital expenditures totaled $25.0 million in the quarter, of which $24.5 million was spent on drilling and completion costs and $0.5 million on other expenditures, versus $31.0 million in the prior year period of which $29.3 million was spent on drilling and completion costs and $1.7 million on other expenditures. All of the quarter's drilling and completion capital expenditures were spent in the Haynesville Shale Trend.
INTEREST EXPENSE
Interest expense totaled $3.4 million in the quarter, which included cash interest of $1.0 million incurred on the Company's senior credit facilities and non-cash interest of $2.4 million incurred primarily on the Company's second lien notes, which included $1.4 million paid in-kind interest and $1.0 million of debt discount and debt issuance cost amortization. Interest expense for the prior year period totaled $2.7 million in the quarter, which included cash interest of $0.1 million incurred on the Company's senior credit facility and non-cash interest of $2.6 million incurred primarily on the Company's second lien notes, which included $1.6 million paid in-kind interest and $1.0 million of debt discount and debt issuance cost amortization.
CRUDE OIL AND NATURAL GAS DERIVATIVES
The Company had a gain of $12.7 million on its derivatives not designated as hedges in the quarter, which was comprised of a gain of $10.7 million representing the change of the fair value of our open natural gas and oil derivative contracts as well as a $2.0 million gain on cash settlement, versus a loss of $2.2 million on its derivatives not designated as hedges in the prior year quarter, which was comprised of a loss of $2.0 million representing the change of the fair value of our open natural gas and oil derivative contracts as well as a $0.2 million loss on cash settlement.
BALANCE SHEET
The Company exited the quarter with $1.7 million of cash, $84.4 million outstanding under the Company's senior credit facility, which had a borrowing base of $115 million, and $12.1 million outstanding under the Company's second lien notes.
OTHER INFORMATION
In this press release, the Company refers to several non-US GAAP financial measures, including Adjusted EBITDA and DCF. Management believes Adjusted EBITDA and DCF are good financial indicators of the Company's performance and ability to internally generate operating funds. DCF should not be considered an alternative to net cash provided by operating activities, as defined by US GAAP. Adjusted EBITDA should not be considered an alternative to net loss applicable to common stock, as defined by US GAAP. Management believes that all of these non-US 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, 2018 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 natural gas exploration and production company listed on the NYSE American under the symbol "GDP".
GOODRICH PETROLEUM CORPORATION
| SELECTED INCOME AND PRODUCTION DATA
| (In thousands, except per share amounts) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended
|
| Three Months Ended
|
| Six Months Ended
|
| Six Months Ended
|
|
|
| June 30, 2019
|
| June 30, 2018
|
| June 30, 2019
|
| June 30, 2018
| Volumes
|
|
|
|
|
|
|
|
|
| Natural gas (MMcf)
|
| 12,305
|
| 5,170
|
| 21,366
|
| 8,122
|
| Oil and condensate (MBbls)
|
| 45
|
| 57
|
| 92
|
| 118
|
| Mmcfe - Total
|
| 12,577
|
| 5,513
|
| 21,918
|
| 8,829
|
|
|
|
|
|
|
|
|
|
|
| Mcfe per day
|
| 138,208
|
| 60,582
|
| 121,096
|
| 48,779
|
|
|
|
|
|
|
|
|
|
| Oil and natural gas revenues
|
| $ 31,886
|
| $ 17,784
|
| $ 61,032
|
| $ 29,627
| Other
|
| (2)
|
| 51
|
| (8)
|
| 42
|
|
|
| $ 31,884
|
| $ 17,835
|
| $ 61,024
|
| $ 29,669
|
|
|
|
|
|
|
|
|
|
| Operating Expenses
|
|
|
|
|
|
|
|
|
| Lease operating expense (LOE excluding workovers - $2,788, $2,174, $5,474 and $4,392, respectively)
|
| 2,978
|
| 2,465
|
| 6,313
|
| 5,031
|
| Production and other taxes
|
| 624
|
| 669
|
| 1,255
|
| 1,309
|
| Transportation and processing
|
| 5,754
|
| 2,086
|
| 10,455
|
| 3,398
|
| Depreciation, depletion and amortization
|
| 13,299
|
| 5,560
|
| 23,345
|
| 9,012
|
| General and administrative (payable in cash - $3,380, $3,360, $7,146 and $6,880, respectively)
|
| 4,936
|
| 4,803
|
| 10,246
|
| 9,999
|
| Other
|
| (59)
|
| 165
|
| (49)
|
| 165
| Operating income
|
| 4,352
|
| 2,087
|
| 9,459
|
| 755
|
|
|
|
|
|
|
|
|
|
| Other income (expense)
|
|
|
|
|
|
|
|
|
| Interest expense (payable in cash - $990, $75, $1,454 and $248, respectively)
|
| (3,398)
|
| (2,732)
|
| (7,055)
|
| (5,405)
|
| Interest income and other expense
|
| 18
|
| 116
|
| 24
|
| 109
|
| Gain (loss) on commodity derivatives not designated as hedges
|
| 12,653
|
| (2,174)
|
| 11,645
|
| (3,155)
|
| Loss on early extinguishment of debt
|
| (1,846)
|
| -
|
| (1,846)
|
| -
|
|
|
| 7,427
|
| (4,790)
|
| 2,768
|
| (8,451)
|
|
|
|
|
|
|
|
|
|
| Reorganization items, net
|
| -
|
| 42
|
| -
|
| (289)
|
|
|
|
|
|
|
|
|
|
| Income (loss) before income taxes
|
| 11,779
|
| (2,661)
|
| 12,227
|
| (7,985)
| Income tax benefit
|
| -
|
| -
|
| -
|
| -
| Net income (loss)
|
| $ 11,779
|
| $ (2,661)
|
| $ 12,227
|
| $ (7,985)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Discretionary cash flow (see non-US GAAP reconciliation) (1)
|
| $ 20,571
|
| $ 9,240
|
| $ 35,371
|
| $ 12,472
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA (see calculation and non-US GAAP reconciliation) (2)
|
| $ 21,533
|
| $ 8,900
|
| $ 36,747
|
| $ 12,311
|
|
|
|
|
|
|
|
|
|
| Weighted average common shares outstanding - basic
|
| 12,211
|
| 11,629
|
| 12,181
|
| 11,424
| Weighted average common shares outstanding - diluted (3)
|
| 14,581
|
| 11,629
|
| 14,498
|
| 11,424
|
|
|
|
|
|
|
|
|
|
| Net income (loss) per share
|
|
|
|
|
|
|
|
|
| Net income (loss) - basic
|
| $ 0.96
|
| $ (0.23)
|
| $ 1.00
|
| $ (0.70)
|
| Net income (loss) - diluted
|
| $ 0.82
|
| $ (0.23)
|
| $ 0.85
|
| $ (0.70)
|
|
|
|
|
|
|
|
|
| (1) Discretionary cash flow is defined as net cash provided by operating activities before changes in operating assets and liabilities. Management believes that the non-US GAAP measure of discretionary cash flow is useful as an indicator of an oil and natural 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 US GAAP.
|
|
|
|
|
|
|
|
|
|
| (2) Adjusted EBITDA is defined as earnings before interest expense, income and similar taxes, DD&A, share based compensation expense and impairment of oil and natural gas properties. In calculating adjusted EBITDA, reorganization gains/losses and gains/losses on commodity derivatives not designated as hedges net of cash received or paid in settlement of derivative instruments are also excluded. Other excluded items include interest income and other, adjustments per our 2019 Senior Credit Facility agreement for operating leases under ASC 842 and any other extraordinary non-cash gains/losses.
|
|
|
|
|
|
|
|
|
|
| (3) Fully diluted shares excludes approximately 4.0 million potentially dilutive instruments that were anti-dilutive for the three months ended June 30, 2018 and approximately 3.9 million potentially dilutive instruments that were anti-dilutive for the six months ended June 30, 2018.
|
|
|
|
|
GOODRICH PETROLEUM CORPORATION
| Per Unit Sales Prices and Costs (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended
|
| Three Months Ended
|
| Six Months Ended
|
| Six Months Ended
|
|
|
| June 30, 2019
|
| June 30, 2018
|
| June 30, 2019
|
| June 30, 2018
| Average sales price per unit:
|
|
|
|
|
|
|
|
|
| Oil (per Bbl)
|
|
|
|
|
|
|
|
|
| Including net cash received from/paid to settle oil derivatives
|
| $ 59.28
|
| $ 58.69
|
| $ 58.16
|
| $ 58.33
|
| Excluding net cash received from/paid to settle oil derivatives
|
| $ 65.00
|
| $ 69.39
|
| $ 62.18
|
| $ 67.12
|
| Natural gas (per Mcf)
|
|
|
|
|
|
|
|
|
| Including net cash received from/paid to settle natural gas derivatives
|
| $ 2.54
|
| $ 2.76
|
| $ 2.62
|
| $ 2.74
|
| Excluding net cash received from/paid to settle natural gas derivatives
|
| $ 2.35
|
| $ 2.67
|
| $ 2.59
|
| $ 2.67
|
| Oil and natural gas (per Mcfe)
|
|
|
|
|
|
|
|
|
| Including net cash received from/paid to settle oil and natural gas derivatives
|
| $ 2.70
|
| $ 3.20
|
| $ 2.80
|
| $ 3.30
|
| Excluding net cash received from/paid to settle oil and natural gas derivatives
|
| $ 2.54
|
| $ 3.23
|
| $ 2.78
|
| $ 3.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Costs Per Mcfe
|
|
|
|
|
|
|
|
|
| Lease operating expense ($0.22, $0.40, $0.25 and $0.50 excluding workovers, respectively)
|
| $ 0.24
|
| $ 0.45
|
| $ 0.29
|
| $ 0.57
|
| Production and other taxes
|
| $ 0.05
|
| $ 0.12
|
| $ 0.06
|
| $ 0.15
|
| Transportation and processing
|
| $ 0.46
|
| $ 0.38
|
| $ 0.48
|
| $ 0.38
|
| Depreciation, depletion and amortization
|
| $ 1.06
|
| $ 1.01
|
| $ 1.07
|
| $ 1.02
|
| General and administrative (payable in cash - $0.27, $0.61, $0.33 and $0.78, respectively)
|
| $ 0.39
|
| $ 0.87
|
| $ 0.47
|
| $ 1.13
|
| Other
|
| $ -
|
| $ 0.03
|
| $ -
|
| $ 0.02
|
|
|
| $ 2.19
|
| $ 2.86
|
| $ 2.35
|
| $ 3.27
|
|
|
| .
|
|
|
|
|
|
| Note: Amounts on a per Mcfe basis may not total due to rounding.
|
GOODRICH PETROLEUM CORPORATION
| Cash Flow Data (In Thousands) (Unaudited)
|
|
|
|
|
|
|
|
|
| Reconciliation of discretionary cash flow and net cash provided by operating activities (unaudited)
|
|
|
|
|
|
|
|
|
|
| Three Months Ended
|
| Three Months Ended
|
| Six Months Ended
|
| Six Months Ended
|
| June 30, 2019
|
| June 30, 2018
|
| June 30, 2019
|
| June 30, 2018
| Net cash provided by operating activities (US GAAP)
|
| $ 23,346
|
| $ 6,399
|
| $ 41,253
|
| $ 12,655
| Net changes in working capital
|
| 2,775
|
| (2,841)
|
| 5,882
|
| 183
| Discretionary cash flow (1)
| $ 20,571
|
| $ 9,240
|
| $ 35,371
|
| $ 12,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended
|
| Three Months Ended
|
| Six Months Ended
|
| Six Months Ended
|
|
| June 30, 2019
|
| June 30, 2018
|
| June 30, 2019
|
| June 30, 2018
| CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
| Net income (loss)
|
| $ 11,779
|
| $ (2,661)
|
| $ 12,227
|
| $ (7,985)
| Adjustments to reconcile net loss to net cash provided by operating activities
|
|
|
|
|
|
|
|
| Depletion, depreciation and amortization
|
| 13,299
|
| 5,560
|
| 23,345
|
| 9,012
| Right of use asset depreciation
|
| 341
|
| -
|
| 626
|
| -
| (Gain) loss on derivatives not designated as hedges
|
| (12,653)
|
| 2,174
|
| (11,645)
|
| 3,155
| Net cash received from (paid for) settlement of derivative instruments
|
| 1,973
|
| (157)
|
| 213
|
| (541)
| Share based compensation (non-cash)
|
| 1,580
|
| 1,492
|
| 3,148
|
| 3,167
| Amortization of finance cost, debt discount, paid in-kind interest and accretion
|
| 4,252
|
| 2,656
|
| 7,445
|
| 5,157
| Loss (gain) from material transfers & inventory write-downs
|
| -
|
| 218
|
| 12
|
| 218
| Reorganization items (non-cash) and other
|
| -
|
| (42)
|
| -
|
| 289
| Change in assets and liabilities:
|
|
|
|
|
|
|
|
| Accounts receivable, trade and other, net of allowance
|
| (1,260)
|
| 567
|
| (1,916)
|
| (598)
| Accrued oil and gas revenue
|
| (3,641)
|
| (1,531)
|
| (1,405)
|
| (2,359)
| Prepaid expenses and other
|
| 96
|
| 88
|
| 131
|
| (20)
| Accounts payable
|
| 7,522
|
| (2,912)
|
| 10,163
|
| 3,936
| Accrued liabilities
|
| 58
|
| 947
|
| (1,091)
|
| (776)
| Net cash provided by operating activities
|
| 23,346
|
| 6,399
|
| 41,253
|
| 12,655
| CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
| Capital expenditures
|
| (26,812)
|
| (24,110)
|
| (55,066)
|
| (53,100)
| Proceeds from sale of assets
|
| -
|
| 3,711
|
| 1,284
|
| 26,920
| Net cash used in investing activities
|
| (26,812)
|
| (20,399)
|
| (53,782)
|
| (26,180)
| CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
| Principal payments of bank borrowings
|
| (47,500)
|
| -
|
| (49,500)
|
| (16,723)
| Proceeds from bank borrowings
|
| 99,900
|
| 6,000
|
| 106,900
|
| 6,000
| Repayments of Convertible Second Lien Notes
|
| (56,728)
|
|
|
| (56,728)
|
|
| Proceeds from New 2L Notes
|
| 12,000
|
|
|
| 12,000
|
|
| Issuance cost, net
|
| (2,000)
|
| -
|
| (2,000)
|
| (10)
| Purchase of treasury stock and other
|
| (537)
|
| (2)
|
| (542)
|
| (5)
| Net cash provided by (used in) financing activities
|
| 5,135
|
| 5,998
|
| 10,130
|
| (10,738)
| Net increase (decrease) in cash and cash equivalents
|
| 1,669
|
| (8,002)
|
| (2,399)
|
| (24,263)
| Cash and cash equivalents, beginning of period
|
| -
|
| 9,731
|
| 4,068
|
| 25,992
| Cash and cash equivalents, end of period
|
| $ 1,669
|
| $ 1,729
|
| $ 1,669
|
| $ 1,729
|
GOODRICH PETROLEUM CORPORATION
| Other Information and Reconciliations (In Thousands)
|
|
|
|
|
|
|
|
|
|
| Supplemental Balance Sheet Data (unaudited)
|
|
|
|
|
|
|
|
|
|
|
| As of
|
|
|
|
|
|
|
|
|
| June 30, 2019
|
|
|
|
|
|
|
| Cash and cash equivalents
|
| $ 1,669
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-term debt, net
|
| $ 94,904
|
|
|
|
|
|
|
| Unamortized debt discount and issuance cost
|
| 1,631
|
|
|
|
|
|
|
| Total principal amount of debt
|
| $ 96,535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconciliation of Net income (loss) to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended
|
| Three Months Ended
|
| Six Months Ended
|
| Six Months Ended
|
|
|
| June 30, 2019
|
| June 30, 2018
|
| June 30, 2019
|
| June 30, 2018
|
| Net income (loss) (US GAAP)
|
| $ 11,779
|
| $ (2,661)
|
| $ 12,227
|
| $ (7,985)
|
| Depreciation, depletion and amortization ("DD&A")
|
| 13,299
|
| 5,560
|
| 23,345
|
| 9,012
|
| Stock compensation expense (non-cash)
|
| 1,580
|
| 1,491
|
| 3,148
|
| 3,167
|
| Interest expense
|
| 3,398
|
| 2,732
|
| 7,055
|
| 5,405
|
| (Gain) loss on derivatives not designated as hedges
|
| (12,653)
|
| 2,174
|
| (11,645)
|
| 3,155
|
| Net cash received from (paid for) settlement of derivative instruments
|
| 1,973
|
| (156)
|
| 213
|
| (541)
|
| Loss on early extinguishment of debt
|
| 1,846
|
| -
|
| 1,846
|
| -
|
| Other items **
|
| 311
|
| (240)
|
| 558
|
| 98
|
| Adjusted EBITDA (2)
|
| $ 21,533
|
| $ 8,900
|
| $ 36,747
|
| $ 12,311
|
|
|
|
|
|
|
|
|
|
|
| ** Other items include $0.3 million, zero, $0.6 million and zero, respectively, from the impact of accounting for operating leases under ASC 842 as well as interest income, reorganization items and other non-recurring income and expense.
|
|
|
|
|
|
|
|
|
|
| Quantitative Reconciliation of Income Before Interest and Income Taxes ("IBIT") (non- US GAAP) to Income before income taxes (US GAAP) and Capital Employed ("CE") (non-US GAAP) to Total Assets and Current Liabilities (US GAAP) as used in the calculation of Return on Capital Employed ("ROCE") (non-US GAAP)
|
|
|
|
|
|
|
|
|
|
|
| For the three months ended June 30, 2019
|
|
|
|
|
|
|
|
|
| Income before income taxes (US GAAP)
|
| $ 11,779
|
|
|
|
|
|
|
| Less: Interest expense (US GAAP)
|
| (3,398)
|
|
|
|
|
|
|
| Income before Interest and Income Taxes ("IBIT") (non-US GAAP)
|
| $ 8,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As of June 30, 2019 (in thousands)
|
|
|
|
|
|
|
|
|
| Total Assets (US GAAP)
|
| $ 233,741
|
|
|
|
|
|
|
| Less: Current Liabilities (US GAAP)
|
| (52,317)
|
|
|
|
|
|
|
| Capital Employed ("CE") (non- US GAAP)
|
| $ 181,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Annualized Return on Capital Employed (ROCE) (IBIT/CE X 4)
|
| 18%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Derivative Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended
|
| Three Months Ended
|
| Six Months Ended
|
| Six Months Ended
|
|
|
| June 30, 2019
|
| June 30, 2018
|
| June 30, 2019
|
| June 30, 2018
|
| Change in fair value of derivatives not designated as hedges
|
| $ 10,680
|
| $ (2,018)
|
| $ 11,432
|
| $ (2,614)
|
| Net cash received from (paid for) settlement of derivative instruments
|
| 1,973
|
| (156)
|
| 213
|
| (541)
|
| Net gain (loss) on derivatives not designated as hedges
|
| $ 12,653
|
| $ (2,174)
|
| $ 11,645
|
| $ (3,155)
|
|
|
|
|
|
|
|
|
|
| Reconciliation of interest payable in cash to interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended
|
| Three Months Ended
|
| Six Months Ended
|
| Six Months Ended
|
|
|
| June 30, 2019
|
| June 30, 2018
|
| June 30, 2019
|
| June 30, 2018
|
| Interest expense (GAAP)
|
| $ 3,398
|
| $ 2,732
|
| $ 7,055
|
| $ 5,405
|
| Amortization of debt discount and issuance cost and paid-in-kind interest
|
| (2,408)
|
| (2,657)
|
| (5,601)
|
| (5,157)
|
| Interest payable in cash
|
| $ 990
|
| $ 75
|
| $ 1,454
|
| $ 248
|
GOODRICH PETROLEUM CORPORATION
| Other Information and Reconciliations continued (In Thousands)
|
|
|
|
|
|
|
|
|
|
| Reconciliation of capital expenditures (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended
|
| Three Months Ended
|
| Six Months Ended
|
| Six Months Ended
|
|
| June 30, 2019
|
| June 30, 2018
|
| June 30, 2019
|
| June 30, 2018
| Net cash used in investing activities (US GAAP)
|
| $ (26,812)
|
| $ (20,399)
|
| $ (53,782)
|
| $ (26,180)
| Cash calls utilized
|
| -
|
| (711)
|
| -
|
| (711)
| Inventory utilized
|
| -
|
| (282)
|
| -
|
| (486)
| Cash proceeds related to sale of assets
|
| -
|
| (3,711)
|
| (1,284)
|
| (26,920)
| Miscellaneous capitalized costs & ARO adjustments
|
| (239)
|
| (314)
|
| (441)
|
| (491)
| Cost incurred in prior period and paid in current period
|
| 9,145
|
| -
|
| 8,086
|
| 10,511
| Capital accrual at period end
|
| (7,067)
|
| (5,555)
|
| (7,067)
|
| (7,706)
| Total capital expenditures
|
| $ (24,973)
|
| $ (30,972)
|
| $ (54,488)
|
| $ (51,983)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconciliation of general & administrative expense payable in cash to general and administrative expense (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended
|
| Three Months Ended
|
| Six Months Ended
|
| Six Months Ended
|
|
|
| June 30, 2019
|
| June 30, 2018
|
| June 30, 2019
|
| June 30, 2018
| General & administrative expense (GAAP)
|
| $ 4,936
|
| $ 4,803
|
| $ 10,246
|
| $ 9,999
| Share based compensation
|
| (1,556)
|
| (1,443)
|
| (3,100)
|
| (3,119)
| General & administrative expense payable in cash
|
| $ 3,380
|
| $ 3,360
|
| $ 7,146
|
| $ 6,880
|
| Oil and natural gas production (Mcfe)
|
| 12,577
|
| 5,513
|
| 21,918
|
| 8,829
|
| General and administrative expense payable in cash per Mcfe
|
| $ 0.27
|
| $ 0.61
|
| $ 0.33
|
| $ 0.78
|
 View original content:http://www.prnewswire.com/news-releases/goodrich-petroleum-announces-second-quarter-2019-financial-results-and-an-operational-update-300896590.html
SOURCE Goodrich Petroleum Corporation
Source: PR Newswire
(August 6, 2019 - 6:00 AM EDT)
News by QuoteMedia
www.quotemedia.com
|
