EX-99.1 2 este-ex991_6.htm EX-99.1 este-ex991_6.htm

 

Exhibit 99.1

 

Earthstone Energy, Inc. Reports Second Quarter 2016 Results and Reaffirms Guidance for 2016

 

The Woodlands, Texas, August 8, 2016 – Earthstone Energy, Inc. (NYSE MKT: ESTE) (“Earthstone”, the “Company”, “we” or “us”), today announced financial and operating results for the three month period ended June 30, 2016 and reiterates guidance for 2016.

 

Second Quarter 2016 Summary

 

 

·

Average daily production of 3,759 Boepd

 

·

Total revenue of $10.6 million, which includes the effects of realized hedges

 

·

Adjusted EBITDAX(1) of $4.5 million

 

·

Net loss of $11.2 million and adjusted net loss of $1.1 million

 

·

Closed the acquisition of Lynden Energy Corp. on May 18th providing an entrance into the Midland Basin with 5,900 net acres, current net production of 1,130 Boepd, and 100 gross horizontal locations

 

·

Redetermined borrowing base at $75.0 million, with $10.0 million drawn

 

·

Completed public equity offering, raising gross proceeds of $49.8 million

(1)See “Reconciliation of Non-GAAP Financial Measures” section below.

 

Operations Update

 

We currently plan to complete our 12 Eagle Ford well inventory in the third and fourth quarters of 2016.  These wells are in four units located in Karnes County, Texas (33% operated working interest) and Fayette County, Texas (50% working interest), two of which are held by production and the other two are in the primary term of leases.

 

In addition, pending commodity prices, we plan to drill five to six gross Eagle Ford wells (33% to 50% operated working interest) in southwestern Gonzales County, Texas, beginning in the fourth quarter of 2016.

 

Selected Financial Data (unaudited)

 

($000s except where noted)

Three Months Ended June 30,

 

2016(1)

 

2015(2)

Total Revenue

9,810

 

16,733

Realized Hedge Settlements

806

 

943

Adjusted Revenue (including realized hedge settlements)

10,616

 

17,676

Net Loss

(11,172)

 

(748)

Adjusted Net Loss(3)

(1,084)

 

1,080

Loss Per Share (Diluted)

(0.69)

 

(0.05)

 


 

Adjusted Loss Per Share (Diluted)(3)

(0.07)

 

0.08

Adjusted EBITDAX(3)

4,500

 

8,660

 

 

 

 

Production(2):

 

 

 

  Oil (MBbls)

201

 

230

  Gas (MMcf)

545

 

739

  NGL (MBbls)

50

 

58

  Total (MBOE)

343

 

411

  Total daily production (Boepd)

3,759

 

4,517(2)

 

 

 

 

Average prices:

 

 

 

    Oil ($/Bbl)

40.28

 

52.94

    Gas ($/Mcf)

1.87

 

2.68

    NGL ($/Bbl)

13.18

 

14.01

    Total ($/Boe)

28.58

 

36.39

 

 

 

 

Adjusted for realized derivatives settlements:

 

 

 

    Oil ($/Bbl)

43.65

 

57.04

    Gas ($/Mcf)

2.10

 

2.68

    NGL ($/Bbl)

13.18

 

14.01

    Total ($/Boe)

30.94

 

38.69

 

(1)

Includes the acquisition of Lynden Energy Corp. on May 18, 2016.

 

(2)

Amounts shown above for the three months ended June 30, 2015, are those previously reported. Comparative production was 3,982 Boepd for the period after eliminating accrued production related to certain non-operated natural gas wells that were subsequently deemed non-consent in connection with certain pending litigation.  For further information, please refer to the Company’s annual report on Form 10-K for the year ended December 31, 2015, and its press release dated March 11, 2016.

 

(3)

See “Reconciliation of Non-GAAP Financial Measures” section below.

 

Rig Idle and Termination Expense

 

In the second quarter of 2016, the Company recognized a non-recurring expense of $3.8 million associated with the termination of a drilling rig contract that was entered into in mid-2014 and utilized in our Eagle Ford operations from April 2015 through January 2016.  The Company temporarily idled the rig in January 2016, and subsequently, the Company and its rig contractor agreed to terminate the contract. The total financial obligation was $5.1 million, of which $1.3 million was recognized in the first quarter while the rig was temporarily idled and $3.8 million was recognized in the second quarter of 2016. To fulfil this obligation, the Company issued the rig contractor a $5.1 million unsecured promissory note.  The note amortizes over a 3-year period concluding in July 2019 with no pre-payment penalty.  The note has an interest rate of 8.0% for the first 12 months, 10.0% for the second 12 months, and 12.0% for the last 12 months. As of June 30, 2016, $1.6 million was recorded as a current liability and $3.5 million was recorded as a long-term liability.

 

Hedging Update

 

During the second quarter of 2016, the Company entered into additional hedge transactions associated with its oil and natural gas production for the remainder of 2016, 2017, and 2018.  The Company has now hedged for the second half of 2016 approximately 2,010 Boepd, or 44%, of the mid-point of its

 


 

2016 production guidance at average oil and natural gas prices of $49.35/Bbl and $2.604/MMBtu, respectively.  Further details of the Company’s hedge transaction are provided in its quarterly report on Form 10-Q for the period ended June 30, 2016.

 

Acquisition of Lynden Energy Corp.

 

As previously announced, the Company closed its acquisition of Lynden Energy Corp. on May 18, 2016, for approximately $77.8 million, financed by the issuance of approximately 3.7 million shares of Earthstone common stock and the assumption of Lynden’s net financial obligations.  The acquisition provides the Company with approximately 5,900 net acres in the Midland Basin, current net production of 1,130 Boepd, and 100 gross horizontal locations.  

 

Guidance Reaffirmed

 

The Company reiterates guidance previously disclosed on June 15, 2016.  This guidance is subject to significant and material changes, including commodity prices and industry conditions.

 

Capital Expenditures

$ millions
(Net)

 

Number of Gross / Net
Wells Spudded

 

Number of Gross / Net
Wells On Line

Drilling and Completion:

 

 

 

 

 

Operated Eagle Ford

24.5

 

5 / 2.5

 

12 / 5.3

Non-Operated Bakken

7.0

 

10 / 0.4

 

35 / 1.4

Non-Operated Midland Basin – Horizontal

3.5

 

1 / 0.4

 

1 / 0.4

Non-Operated Spade Ranch

1.0

 

0 / 0

 

2 / 1.0

Operated Austin Chalk

1.1

 

0 / 0

 

1 / 0.5

Land

2.0

 

 

 

 

Total

39.1

 

16 / 3.3

 

51 / 8.6

 

2016 Average Production (Boepd)

4,400 – 4,800

% Oil

63%

% Gas

25%

% NGL

12%

 

 

Operating Costs ($/Boe)

 

Lease Operating and Workover

10.00 – 11.00

Production Taxes

1.50 – 2.00

Cash G&A

6.00 – 7.00

DD&A

17.00 – 19.00

 

Note: Guidance is forward-looking information that is subject to a number of risks and uncertainties, many of which are beyond the Company’s control. See “Forward-Looking Statements” section below.

 

Management Comments

 

Frank A. Lodzinski, President and Chief Executive Officer of Earthstone Energy, Inc., commented, “We had a number of significant accomplishments in the second quarter of 2016.  Notably, the closing of the Lynden acquisition has increased our production and places the Company in a premier basin that is characterized by numerous zones, high recoveries, and a low cost structure.  We welcome Lynden’s stockholders to the Company.  In addition, we successfully completed the Company’s first equity offering, raising approximately $50.0 million from institutional investors.  We initially used some of these proceeds to reduce indebtedness under our revolving credit facility from $47.8 million to $10.0 million.  With increased financial flexibility and preservation of capital demonstrated in the first half of

 


 

2016, we believe now is an opportune time to complete our inventory of 12 Eagle Ford wells and will likely do so in the third and fourth quarters of 2016.  In addition, we may drill five to six wells in southwestern Gonzales County in the fourth quarter of 2016 and the first quarter of 2017; however, the recent decline in commodity prices gives us caution, and as such, we continue to judge the merits of resuming drilling activities.”

 

Conference Call Details

 

Earthstone is hosting a conference call on Tuesday, August 9, 2016 at 3:00 p.m. Eastern to discuss its second quarter 2016 results and current operations.  Investors and analysts are invited to participate in the call by dialing 877-407-8035 for domestic calls or 201-689-8035 for international calls, in both cases asking for the Earthstone conference call.

 

A replay of the call will be available on the Company’s website and by telephone until 11:59 p.m. Eastern (10:59 p.m. Central), August 23, 2016.  The number for the replay is 877-660-6853 for domestic calls or 201-612-7415 for international calls, using Conference ID: 13643104.

 

About Earthstone Energy, Inc.

 

Earthstone Energy, Inc. is a growth-oriented independent oil and gas exploration and production company engaged in developing and acquiring oil and gas reserves through an active and diversified program that includes acquiring, drilling and developing undeveloped leases, asset and corporate acquisitions and exploration activities, with its current primary assets located in the Eagle Ford trend of south Texas, the Midland Basin of west Texas, and in the Williston Basin of North Dakota.  Earthstone is traded on NYSE MKT under the symbol “ESTE.”  Information on Earthstone can be found at www.earthstoneenergy.com.  The Company’s corporate headquarters is located in The Woodlands, Texas.

 

Forward-Looking Statements

 

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Statements that are not strictly historical statements constitute forward-looking statements and may often, but not always, be identified by the use of such words such as “expects,” “believes,” “intends,” “anticipates,” “plans,” “estimates,” “potential,” “possible,” or “probable” or statements that certain actions, events or results “may,” “will,” “should,” or “could” be taken, occur or be achieved. The forward-looking statements include statements about future operations, expansion of production and development acreage, increased cash flow, earnings and assets and access to capital. Forward-looking statements are based on current expectations and assumptions and analyses made by Earthstone and its management in light of experience and perception of historical trends, current conditions and expected future developments, as well as other factors appropriate under the circumstances. However, whether actual results and developments will conform to expectations is subject to a number of material risks and uncertainties, including but not limited to: the risks of the oil and gas industry (for example, volatile oil prices and operational risks in exploring for, developing and producing crude oil and natural gas; risks and uncertainties involving geology of oil and gas deposits); the uncertainty of reserve estimates; the uncertainty of estimates and projections relating to future oil and gas prices, production, costs and expenses; potential delays or changes in plans with respect to exploration or development projects or capital expenditures; health, safety and environmental risks and risks related to weather; inability of management to execute its plans to meet its goals; unavailability of gathering systems, pipelines and processing facilities; and the possibility

 


 

that government policies may change. Earthstone’s annual report on Form 10-K for the year ended December 31, 2015, quarterly reports on Form 10-Q, recent current reports on Form 8-K, and other Securities and Exchange Commission (“SEC”) filings discuss some of the important risk factors identified that may affect Earthstone’s business, results of operations, and financial condition. Earthstone undertakes no obligation to revise or update publicly any forward-looking statements except as required by law.

 

Contact:

Neil K. Cohen

Vice President, Finance, and Treasurer

Earthstone Energy, Inc.

1400 Woodloch Forest Drive, Suite 300

The Woodlands, TX 77380

281-298-4246

 


 

EARTHSTONE ENERGY, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

 

June 30,

 

 

December 31,

 

ASSETS

 

2016

 

 

2015

 

Current assets:

 

(In thousands, except share amounts)

 

Cash and cash equivalents

 

$

18,870

 

 

$

23,264

 

Accounts receivable:

 

 

 

 

 

 

 

 

Oil, natural gas, and natural gas liquids revenues

 

 

14,604

 

 

 

13,529

 

Joint interest billings and other

 

 

1,276

 

 

 

4,924

 

Prepaid expenses and other current assets

 

 

718

 

 

 

498

 

Current derivative asset

 

 

19

 

 

 

3,694

 

Total current assets

 

 

35,487

 

 

 

45,909

 

Oil and gas properties, successful efforts method:

 

 

 

 

 

 

 

 

Proved properties

 

 

340,086

 

 

 

283,644

 

Unproved properties

 

 

59,724

 

 

 

34,609

 

Total oil and gas properties

 

 

399,810

 

 

 

318,253

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation, depletion, and amortization

 

 

(130,776

)

 

 

(119,920

)

Net oil and gas properties

 

 

269,034

 

 

 

198,333

 

Other noncurrent assets:

 

 

 

 

 

 

 

 

Goodwill

 

 

20,568

 

 

 

17,532

 

Office and other equipment, less accumulated depreciation of $1,315 and $1,028 at

June 30, 2016 and December 31, 2015

 

 

1,705

 

 

 

1,934

 

Other noncurrent assets

 

 

1,183

 

 

 

1,236

 

TOTAL ASSETS

 

$

327,977

 

 

$

264,944

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

10,493

 

 

$

11,580

 

Accrued expenses

 

 

9,266

 

 

 

12,975

 

Revenues and royalties payable

 

 

7,795

 

 

 

8,576

 

Current porting of long-term debt

 

 

1,554

 

 

 

 

Current derivative liability

 

 

1,463

 

 

 

 

Advances

 

 

655

 

 

 

15,447

 

Total current liabilities

 

 

31,226

 

 

 

48,578

 

 

 

 

 

 

 

 

 

 

Noncurrent liabilities:

 

 

 

 

 

 

 

 

Long-term debt

 

 

13,505

 

 

 

11,191

 

Asset retirement obligations

 

 

5,597

 

 

 

5,075

 

Noncurrent derivative liability

 

 

1,122

 

 

 

 

Deferred tax liability

 

 

664

 

 

 

 

 

Other noncurrent liabilities

 

 

198

 

 

 

227

 

Total noncurrent liabilities

 

 

21,086

 

 

 

16,493

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies (Note 10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value, 20,000,000 shares authorized; none issued or outstanding

 

 

 

 

 

 

Common stock, $0.001 par value, 100,000,000 shares authorized; 22,289,177 and 13,835,128 shares

   issued and outstanding at June 30, 2016 and December 31, 2015

 

 

23

 

 

 

14

 

Additional paid-in capital

 

 

451,462

 

 

 

358,086

 

Accumulated deficit

 

 

(175,360

)

 

 

(157,767

)

Treasury stock, 15,357 shares at June 30, 2016 and December 31, 2015

 

 

(460

)

 

 

(460

)

Total equity

 

 

275,665

 

 

 

199,873

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

$

327,977

 

 

$

264,944

 

 


 

EARTHSTONE ENERGY, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

REVENUES

 

(In thousands, except share and per share amounts)

 

Oil, natural gas, and natural gas liquids revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil

 

$

8,097

 

 

$

12,163

 

 

$

13,636

 

 

$

21,201

 

Natural gas

 

 

1,016

 

 

 

1,982

 

 

 

1,959

 

 

 

3,512

 

Natural gas liquids

 

 

664

 

 

 

813

 

 

 

992

 

 

 

1,487

 

Total oil, natural gas, and natural gas liquids revenues

 

 

9,777

 

 

 

14,958

 

 

 

16,587

 

 

 

26,200

 

Gathering income

 

 

33

 

 

 

95

 

 

 

87

 

 

 

173

 

Gain on sales of oil and gas properties, net

 

 

 

 

 

1,680

 

 

 

 

 

 

1,680

 

Total revenues

 

 

9,810

 

 

 

16,733

 

 

 

16,674

 

 

 

28,053

 

OPERATING COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expense

 

 

3,201

 

 

 

4,239

 

 

 

6,267

 

 

 

8,613

 

Severance taxes

 

 

514

 

 

 

746

 

 

 

896

 

 

 

1,376

 

Rig idle and contract termination expense

 

 

3,790

 

 

 

 

 

 

5,059

 

 

 

 

Depreciation, depletion, and amortization

 

 

5,598

 

 

 

8,674

 

 

 

11,103

 

 

 

14,598

 

Re-engineering and workovers

 

 

306

 

 

 

167

 

 

 

581

 

 

 

286

 

Exploration expense

 

 

 

 

 

142

 

 

 

5

 

 

 

142

 

General and administrative expense

 

 

2,273

 

 

 

2,484

 

 

 

5,471

 

 

 

5,055

 

General and administrative expense - stock-based compensation

 

 

561

 

 

 

 

 

 

561

 

 

 

 

Total operating costs and expenses

 

 

16,243

 

 

 

16,452

 

 

 

29,943

 

 

 

30,070

 

(Loss) income from operations

 

 

(6,433

)

 

 

281

 

 

 

(13,269

)

 

 

(2,017

)

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(370

)

 

 

(169

)

 

 

(593

)

 

 

(338

)

Net loss on derivative contracts

 

 

(4,228

)

 

 

(1,318

)

 

 

(3,463

)

 

 

(644

)

Other income (expense), net

 

 

45

 

 

 

163

 

 

 

(82

)

 

 

257

 

Total other income (expense)

 

 

(4,553

)

 

 

(1,324

)

 

 

(4,138

)

 

 

(725

)

Loss before income taxes

 

 

(10,986

)

 

 

(1,043

)

 

 

(17,407

)

 

 

(2,742

)

Income tax expense (benefit)

 

 

186

 

 

 

(295

)

 

 

186

 

 

 

(880

)

Net loss

 

$

(11,172

)

 

$

(748

)

 

$

(17,593

)

 

$

(1,862

)

Net loss per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.69

)

 

$

(0.05

)

 

$

(1.17

)

 

$

(0.13

)

Diluted

 

$

(0.69

)

 

$

(0.05

)

 

$

(1.17

)

 

$

(0.13

)

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

16,121,568

 

 

 

13,835,128

 

 

 

14,978,348

 

 

 

13,835,128

 

Diluted

 

 

16,121,568

 

 

 

13,835,128

 

 

 

14,978,348

 

 

 

13,835,128

 

 

 


 

EARTHSTONE ENERGY, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

 

2016

 

 

2015

 

Cash flows from operating activities:

 

(In thousands)

 

Net loss

 

$

(17,593

)

 

$

(1,862

)

Adjustments to reconcile net loss to net cash used in

   operating activities:

 

 

 

 

 

 

 

 

Depreciation, depletion, and amortization

 

 

11,103

 

 

 

14,598

 

Unrealized loss on derivative contracts

 

 

6,260

 

 

 

3,081

 

Rig idle and termination expense

 

 

5,059

 

 

 

 

Accretion of asset retirement obligations

 

 

261

 

 

 

282

 

Stock-based compensation

 

 

561

 

 

 

 

Deferred income taxes

 

 

 

 

 

(871

)

Amortization of deferred financing costs

 

 

142

 

 

 

130

 

Settlement of asset retirement obligations

 

 

 

 

 

(46

)

Gain on sale of assets

 

 

 

 

 

(1,680

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Decrease in accounts receivable

 

 

4,414

 

 

 

4,397

 

(Increase) decrease in prepaid expenses and other

 

 

(132

)

 

 

427

 

Decrease in accounts payable and accrued expenses

 

 

(6,634

)

 

 

(18,356

)

Decrease in revenue and royalties payable

 

 

(780

)

 

 

(2,895

)

Decrease in advances

 

 

(14,792

)

 

 

(7,566

)

Net cash used in operating activities

 

 

(12,131

)

 

 

(10,361

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Lynden Arrangement, net of cash acquired

 

 

(31,334

)

 

 

 

Acquisitions of oil and gas property

 

 

 

 

 

(5,430

)

Additions to oil and gas property and equipment

 

 

(6,749

)

 

 

(42,888

)

Additions to other property and equipment

 

 

(44

)

 

 

(279

)

Proceeds from sales of oil and gas properties

 

 

 

 

 

3,506

 

Net cash used in investing activities

 

 

(38,127

)

 

 

(45,091

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from borrowings

 

 

36,597

 

 

 

 

Repayment of borrowings

 

 

(37,788

)

 

 

 

Issuance of common stock, net of offering costs of $2.7 million

 

 

47,125

 

 

 

 

Deferred financing costs

 

 

(70

)

 

 

(125

)

Net cash provided by (used in) financing activities

 

 

45,864

 

 

 

(125

)

Net decrease in cash and cash equivalents

 

 

(4,394

)

 

 

(55,577

)

Cash and cash equivalents at beginning of period

 

 

23,264

 

 

 

100,447

 

Cash and cash equivalents at end of period

 

$

18,870

 

 

$

44,870

 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

 

Interest

 

$

416

 

 

$

175

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

Common stock issued for Lynden Arrangement

 

$

45,698

 

 

$

-

 

Asset retirement obligations

 

$

94

 

 

$

91

 

 

 


 

Earthstone Energy, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
Unaudited

Non-GAAP Financial Measures

The non-GAAP financial measures of Adjusted Net Income and Adjusted EBITDAX, as calculated by us below, are intended to provide readers with meaningful information that supplements our financial statements prepared in accordance with GAAP (U.S. Generally Accepted Accounting Principles). These disclosures may not be comparable to similarly titled measures used by other companies. Further, these non-GAAP measures should only be considered in conjunction with financial statements and disclosures prepared in accordance with GAAP and should not be considered in isolation or as a substitute for GAAP measures, such as net income or loss, operating income or loss, or any other GAAP measure of financial position or results of operations.

 

I. Adjusted Net Income (Loss)

 

Adjusted net income (loss) is a non-GAAP financial measure we use to evaluate performance, prior to non-cash gains and losses and non-recurring items after applying adjusted income tax expense.  Non-cash gains and losses may include, when applicable, accretion, impairment expense, unrealized gains and losses on derivative contracts, non-cash stock compensation expense, and items that management considers non-recurring. We believe adjusted net income helps investors compare our results with other oil and natural gas companies.

The following presents a reconciliation of income (loss) before income taxes to adjusted net income (loss):

 

Three Months Ended June 30,

($000s except where noted)

2016

 

2015

Loss before income taxes

(11,172)

 

(748)

Accretion

133

 

137

Rig idle and contract termination expense

3,790

 

--

Unrealized loss on derivative contracts

5,034

 

2,261

Non-cash stock based compensation

561

 

--

Subtotal

(1,654)

 

1,650

Adjusted income tax expense (benefit)(1)

(571)

 

570

Adjusted net income (loss)

(1,083)

 

1,080

 

 

 

 

Adjusted net loss per share – basic and diluted

(0.07)

 

0.08

Shares outstanding – basic and diluted (000s)

16,122

 

13,835

 

(1)

Adjusted income tax expense is calculated by applying an estimated effective tax rate of 34.5%.

II. Adjusted EBITDAX

 

Adjusted EBITDAX 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 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.  We define Adjusted EBITDAX” as net income (loss) plus, when applicable, (gain) loss on sale of assets; accretion; impairment expense; depletion, depreciation, and amortization; exploration expense; idle rig expense; interest expense; interest income; unrealized (gain) loss on derivatives; non-cash stock compensation expense; and income tax expense (benefit).

 

Our Adjusted EBITDAX should not be considered an alternative to net income (loss), operating income (loss), cash flow provided by (used in) operating activities or any other measure of financial performance or liquidity presented in accordance with 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 provides a reconciliation of net income (loss) to Adjusted EBITDAX for the periods indicated:

 

($000s)

Three Months Ended June 30,

 

2016

 

2015

Net Loss

(11,172)

 

(748)

(Gain) / loss on sale of assets

--

 

(1,680)

Accretion

133

 

137

Depletion, depreciation, and amortization

5,598

 

8,674

Exploration expense

--

 

142

Rig idle and contract termination expense

3,790

 

--

Interest expense

372

 

182

Interest income

(2)

 

(13)

Unrealized loss on derivative contracts

5,034

 

2,261

Non-cash stock based compensation

561

 

--

Income tax expense (benefit)

186

 

(295)

Adjusted EBITDAX

4,500

 

8,660