HOUSTON, Nov. 07, 2017 (GLOBE NEWSWIRE) -- Amplify Energy Corp. (OTCQX:AMPY) ("Amplify" or the "Company") announced today its operating and financial results for the third quarter of 2017 and provided updated guidance for the fourth quarter and for the full year 2017.
Strategic Updates
- Launched divestiture processes in October for the Company's East Texas assets and Rockies CO2 assets in Wyoming
- Conducted a broad process to market the Company's South Texas conventional and Eagle Ford assets; the Company has received multiple bids on both assets and is currently in active discussions to maximize value
- Received $15.5 million in October related to a third-party midstream transaction; proceeds were used to pay down debt under the Company's revolving credit facility
- As of November 3, 2017, Amplify had $17 million of cash and total debt of $388 million under its revolving credit facility, down from $418 million as of June 30, 2017
Key Third Quarter Highlights
- Successfully initiated East Texas drilling program by bringing on-line three horizontal Cotton Valley wells with an average peak rate of 10 MMcfe/d per well, in-line with expectations
- Increased daily production 4% to 177.4 MMcfe/d, in-line with quarterly guidance
- Reduced lease operating expenses to $1.78 per Mcfe, beating the low end of the guidance range of $1.80 to $1.91 per Mcfe
- Net cash provided by operating activities of $37 million for the quarter, exceeding the midpoint of guidance of $27 million
- Generated Adjusted EBITDA of $38 million, exceeding the high end of the guidance range of $30 million to $36 million
- Generated $7 million of free cash flow, exceeding the high end of the guidance range of $2 million to $5 million
- Reduced total debt to annualized Adjusted EBITDA to 2.7x for the third quarter from 3.2x at the end of the second quarter
- Actively mitigated commodity volatility through hedging activity with mark-to-market value of approximately $39 million as of November 3, 2017
"This has been another strong quarter for Amplify. We continued to execute across our asset base at a high level and met or exceeded guidance metrics for production, costs and cash flow, and meaningfully enhanced liquidity," said Bill Scarff, President and Chief Executive Officer of Amplify. "We are working closely with our Board to evaluate strategic alternatives that will maximize value for our shareholders, including potential asset divestitures and cost cutting initiatives to stream-line the business."
Key Financial Results
| | | Third Quarter | | Second Quarter(1) |
| $ in millions | | | 2017 | | | | 2017 | |
| Average daily production (MMcfe/d) | | | 177.4 | | | | 171.4 | |
| Total revenues | | $75.6 | | | $70.2 | |
| Total assets | | $951.4 | | | $966.6 | |
| Net Income (loss) | | ($7.5 | ) | | ($75.5 | ) |
| Adjusted EBITDA (a non-GAAP financial measure) | $37.8 | | | $32.9 | |
| Total debt (2) | | $403.0 | | | $418.0 | |
| Total debt / Adjusted EBITDA (3) | | 2.7x | | | 3.2x | |
| Net cash provided by (used in) operating activities (4) | $37.3 | | | $12.7 | |
| Total capital | | $25.4 | | | $19.2 | |
(1) All amounts reflect the combined results of the successor period (May 5, 2017 through June 30, 2017) and the predecessor period (April 1, 2017 through May 4, 2017)
(2) As of September 30, 2017 and June 30, 2017
(3) Annualized for the respective quarter ended
(4) Includes $16.9 million of restructuring expenses in the second quarter
Drilling Program Update
During the third quarter of 2017, Amplify increased average daily production by 4% to 177.4 MMcfe/d, in-line with quarterly guidance. The Company initiated its East Texas drilling program and successfully completed 3.0 gross (3.0 net) horizontal wells in the Cotton Valley formation. The three completed wells had average peak rate of 10 MMcfe/d per well, in-line with the Company's expectations. The average lateral length for the three completed horizontal wells was approximately 6,000 feet with an average of thirty stages, or 200 foot stage spacing. Compared to historical wells, completion designs for the first three wells were implemented with higher proppant loadings and closer stage spacing.
Prior to year-end 2017, the Company expects to have drilled three additional horizontal Cotton Valley wells with completion of the wells expected in 2018. The Company's East Texas development program is focused on the Joaquin and Tatum fields in Shelby, Rusk and Panola counties.
The Company also participated in 14.0 gross (0.9 net) non-operated wells brought on-line in the third quarter in the Eagle Ford Shale formation. Well results exceeded expectations with an average peak rate of 1,762 Boe/d per well (93% liquids). Prior to year-end 2017, three additional wells are expected to achieve first production.
Capital Spending
Amplify's capital spend for the quarter was approximately $25 million, in-line with quarterly guidance. Third quarter capital was allocated 82% in East Texas, 11% in the Eagle Ford and the remainder focused primarily on workover and infrastructure related projects in California, the Rockies and South Texas.
Based on the current drilling program, the Company's capex program for the fourth quarter of 2017 is expected to be approximately $10 to $15 million. Amplify anticipates spending approximately 68% of this capital in East Texas and 10% in the Eagle Ford, with the remainder focused primarily on infrastructure related capital in California, the Rockies and South Texas.
Third-Party Midstream Transaction Payment
In October 2017, Amplify received approximately $15.5 million in connection with the sale of a third-party midstream entity with whom the Company's natural gas gathering and processing agreements entitled Amplify to a percentage of the proceeds in the event of a sale. The proceeds from this transaction were used to pay down debt under the Company's revolving credit facility. The sale will have no impact on the Company's gathering and processing costs.
Revolving Credit Facility and Liquidity
As of November 3, 2017, Amplify had total debt of $388 million under its revolving credit facility, with a current borrowing base of $475 million. Amplify's liquidity was $101 million as of November 3, 2017, consisting of $17 million of cash on hand and available borrowing capacity of $84 million (including the impact of $2.5 million in outstanding letters of credit). The Company expects the fall redetermination of its revolving credit facility to occur in November.
Divestiture Update — East Texas, Bairoil, South Texas and Eagle Ford
Amplify continues to work with Jefferies LLC to explore strategic alternatives for the Company to maximize value for its shareholders. The Company launched divestiture processes in October for its East Texas assets and Rockies CO2 assets in Wyoming. As previously announced, the Company launched divestiture processes for its South Texas conventional and Eagle Ford assets. Amplify received multiple bids for both assets and is in active discussions to maximize value.
Comparison of Third Quarter Guidance vs Actual Results
| | | | | | | | | | |
| | | | Q3 2017 Guidance (1) | | | Q3 | |
| | | | August 9, 2017 | | | 2017 | |
| | | | Low | | High | | | Actuals | |
| | | | | | | | | | |
| | Net Average Daily Production | | | | | | | |
| | Oil (MBbls/d) | | | 9.3 | | - | | 9.8 | | | | 10.0 | |
| | NGL (MBbls/d) | | | 5.2 | | - | | 5.6 | | | | 4.7 | |
| | Natural Gas (MMcf/d) | | | 87 | | - | | 92 | | | | 88.7 | |
| | Total (MMcfe/d) | | | 174 | | - | | 185 | | | | 177.4 | |
| | | | | | | | | | | | | | |
| | Commodity Price Differential / Realizations (Unhedged) | | | | | | | | | | | |
| | Crude Oil Differential ($ / Bbl) | $5.00 | | - | | $5.50 | | | | $4.04 | |
| | NGL Realized Price (% of WTI NYMEX) | | 42% | | - | | 47% | | | | 47% | |
| | Natural Gas Realized Price (% of NYMEX to Henry Hub) | | 96% | | - | | 100% | | | | 102% | |
| | | | | | | | | | | | | | |
| | Gathering, Processing and Transportation Costs | | | | | | | | | | | |
| | Crude Oil ($ / Bbl) | | $0.65 | | - | | $0.80 | | | | $0.61 | |
| | NGL ($ / Bbl) | | $4.75 | | - | | $5.00 | | | | $4.45 | |
| | Natural Gas ($ / Mcf) | | $0.55 | | - | | $0.65 | | | | $0.56 | |
| | Mcfe ($ / Mcfe) | | $0.44 | | - | | $0.51 | | | | $0.43 | |
| | | | | | | | | | | | | | |
| | Average Costs | | | | | | | | | | | | |
| | Lease Operating ($ / Mcfe) | $1.80 | | - | | $1.91 | | | | $1.78 | |
| | Taxes (% of Revenue) (2) | | 6.7% | | - | | 7.1% | | | | 5.6% | |
| | Recurring Cash General and Administrative ($ / Mcfe) (3) | $0.54 | | - | | $0.57 | | | | $0.60 | |
| | | | | | | | | | | | | | |
| | Net Cash Provided by Operating Activities (4) | | | | $27 | | | | | | $37 | |
| | | | | | | | | | | | | | |
| | Adjusted EBITDA ($MM) (5) | $30 | | - | | $36 | | | | $38 | |
| | Cash Interest Expense ($MM) | $5 | | - | | $7 | | | | $5 | |
| | Capital Expenditures ($MM) | $21 | | - | | $27 | | | | $25 | |
| | Free Cash Flow (MM) (5) | $2 | | - | | $5 | | | | $7 | |
| | | | | | | | | | |
(1) Guidance based on NYMEX strip pricing as of July 28, 2017; Average prices of $49.74 / Bbl for crude oil and $3.14 / Mcf for natural gas for 2017
(2) Includes production, ad valorem and franchise taxes
(3) Recurring cash general and administrative cost guidance excludes reorganization expenses and non-cash compensation
(4) Net Cash Provided by Operating Activities guidance does not include certain restructuring and reorganization expenses, settlements on terminated derivatives or changes in working capital
(5) Adjusted EBITDA and Free Cash Flow are non-GAAP financial measures. Please see "Use of Non-GAAP Financial Measures" for a description of Adjusted EBITDA and Free Cash Flow and the reconciliation to the most comparable GAAP financial measure
Fourth Quarter and Full Year 2017 Guidance
The following guidance included in this press release is subject to the cautionary statements and limitations described under the "Forward-Looking Statements" caption at the end of this press release. Amplify's updated 2017 guidance is based on its current expectations regarding capital expenditure levels and on the assumption that market demand and prices for oil and natural gas will continue at levels that allow for economic production of these products. This guidance has not been adjusted for announced asset divestitures but will be adjusted upon successful transaction completion. A summary of the guidance is presented below:
| | | | | | Q4 2017E (1) | | FY 2017E (1) | |
| | | | | | | | | | | | | |
| | | | | | Low | | High | | Low | | High | |
| | | | | | | | | | | | | |
| | | Net Average Daily Production | | | | | | | | |
| | | Oil (MBbls/d) | | | | 9.5 | | - | | 10.2 | | | 9.4 | | - | | 10.1 | |
| | | NGL (MBbls/d) | | | | 4.7 | | - | | 5.0 | | | 4.5 | | - | | 4.9 | |
| | | Natural Gas (MMcf/d) | | | | 89 | | - | | 96 | | | 90 | | - | | 97 | |
| | | Total (MMcfe/d) | | | | 174 | | - | | 188 | | | 173 | | - | | 188 | |
| | | | | | | | | | | | | |
| | | Commodity Price Differential / Realizations (Unhedged) | | | | | | | | |
| | | Oil Differential ($ / Bbl) | $3.50 | | - | | $4.00 | | | $4.25 | | - | | $4.75 | | |
| | | NGL Realized Price (% of WTI NYMEX) | 47% | | - | | 53% | | | | 44% | | - | | 49% | | | |
| | | Natural Gas Realized Price (% of NYMEX to Henry Hub) | 97% | | - | | 101% | | | | 98% | | - | | 102% | | | |
| | | | | | | | | | | | | |
| | | Gathering, Processing and Transportation Costs | | | | | | | | |
| | | Oil ($ / Bbl) | | | $0.75 | | - | | $0.85 | | $0.65 | | - | | $0.75 | |
| | | NGL ($ / Bbl) | | | $4.75 | | - | | $4.90 | | $4.75 | | - | | $4.90 | |
| | | Natural Gas ($ / Mcf) | | | $0.52 | | - | | $0.60 | | $0.52 | | - | | $0.60 | |
| | | Total ($ / Mcfe) | | | $0.43 | | - | | $0.50 | | $0.43 | | - | | $0.50 | |
| | | | | | | | | | | | | |
| | | Average Costs | | | | | | | | | | |
| | | Lease Operating ($ / Mcfe) | $1.63 | | - | | $1.75 | | | $1.63 | | - | | $1.75 | | |
| | | Taxes (% of Revenue) (2) | 5.8% | | - | | 6.4% | | | | 5.0% | | - | | 5.6% | | | |
| | | Recurring Cash General and Administrative ($ / Mcfe) (3) | $0.60 | | - | | $0.64 | | | $0.59 | | - | | $0.64 | | |
| | | | | | | | | | | | | |
| | | Net Cash Provided by Operating Activities (4) | | $35 | | | | $126 | | |
| | | | | | | | | | | | | |
| | | Adjusted EBITDA ($MM) (5) | $37 | | - | | $42 | | | $147 | | - | | $152 | | |
| | | Cash Interest Expense ($MM) | $4 | | - | | $6 | | | $23 | | - | | $25 | | |
| | | Capital Expenditures ($MM) | $10 | | - | | $15 | | | $59 | | - | | $64 | | |
| | | Free Cash Flow (MM) (5) | $20 | | - | | $25 | | | $62 | | - | | $67 | | |
| | | | | | | | | | | | | |
(1) Guidance based on NYMEX strip pricing as of October 27, 2017; Average prices of $50.40 / Bbl for crude oil and $3.06 / Mcf for natural gas for 2017
(2) Includes production, ad valorem and franchise taxes
(3) Recurring cash general and administrative cost guidance excludes reorganization expenses and non-cash compensation
(4) Net Cash Provided by Operating Activities guidance does not include certain restructuring and reorganization expenses, settlements on terminated derivatives or changes in working capital
(5) Adjusted EBITDA and Free Cash Flow are non-GAAP financial measures. Please see "Use of Non-GAAP Financial Measures" for a description of Adjusted EBITDA and Free Cash Flow and the reconciliation to the most comparable GAAP financial measure
Hedging Update
Since June 30, 2017, the Company has added oil swaps of approximately 1,000 barrels per day in 2018 and approximately 2,600 barrels per day in 2019. The Company also added approximately 10 million cubic feet per day of gas swaps in 2019. As a percentage of our full year 2017 guidance, the Company's production is now 44% hedged in 2018 and 14% hedged in 2019. The following table reflects the hedged volumes under Amplify's commodity derivative contracts and the average fixed or floor prices at which production is hedged for October 2017 through December 2019, as of November 3, 2017.
| | | | | | | | | |
| | Hedge Summary | |
| | | | | | Year Ending December 31, | |
| | | | | | 2017 (1) | | 2018 | | 2019 | |
| | | | | | | | | |
| | Natural Gas Derivative Contracts: | | | | | |
| | Total weighted-average fixed/floor price | | $3.96 | $3.91 | $2.91 | |
| | Total natural gas volumes hedged (MMcf/d) | | 42.2 | | 36.2 | | 9.9 | |
| | | | | | | | | |
| | Oil Derivative Contracts: | | | | | |
| | Total weighted-average fixed/floor price | | $69.53 | $71.31 | $50.70 | |
| | Total oil volumes hedged (Mbbl/d) | | | 4.5 | | 5.0 | | 2.6 | |
| | | | | | | | | |
| | Natural Gas Liquids Derivative Contracts: | | | | |
| | Total weighted-average fixed/floor price | | $30.29 | $24.13 | | — | |
| | Total NGL volumes hedged (Mbbl/d) | | | 2.6 | | 2.2 | | — | |
| | | | | | | | | |
| | Total Derivative Contracts: | | | | | |
| | Total weighted-average fixed/floor price | | $6.60 | $6.95 | $5.64 | |
| | Total equivalent volumes hedged (Mmcfe/d) | | 84.8 | | 79.2 | | 19.7 | |
| | | | | | | | | |
(1) Represents October through December 2017
Amplify posted an updated hedge presentation containing additional information on its website, www.amplifyenergy.com, under the Investor Relations section.
Quarterly Report on Form 10-Q
Amplify's financial statements and related footnotes will be available in its Quarterly Report on Form 10-Q for the quarter ended September 30, 2017, which Amplify expects to file with the Securities and Exchange Commission on or before November 7, 2017.
Conference Call
Amplify will host an investor teleconference today at 10:00 a.m. Central Time to discuss these operating and financial results. Interested parties may join the webcast by visiting Amplify's website, www.amplifyenergy.com, and clicking on the webcast link or by dialing (833) 883-4379 at least 15 minutes before the call begins and providing the Conference ID: 96863387. The webcast and a telephonic replay will be available for fourteen days following the call and may be accessed by visiting Amplify's website, www.amplifyenergy.com, or by dialing (855) 859-2056 and providing the Conference ID: 96863387.
About Amplify Energy
Amplify Energy Corp. was formed in May 2017 as the reorganized successor to Memorial Production Partners LP. Amplify is headquartered in Houston, Texas and is an independent oil and natural gas company engaged in the acquisition, development, exploration and production of oil and natural gas properties. The Company's operations are focused in East Texas / North Louisiana, the Rockies, offshore California and South Texas. For more information, visit www.amplifyenergy.com.
Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that Amplify expects, believes or anticipates will or may occur in the future are forward-looking statements. Terminology such as "will," "would," "should," "could," "expect," "anticipate," "plan," "project," "intend," "estimate," "believe," "target," "continue," "potential," the negative of such terms or other comparable terminology are intended to identify forward-looking statements. Amplify believes that these statements are based on reasonable assumptions, but such assumptions may prove to be inaccurate. Such statements are also subject to a number of risks and uncertainties, most of which are difficult to predict and many of which are beyond the control of Amplify, that may cause Amplify's actual results to differ materially from those implied or expressed by the forward-looking statements. Please read the Company's filings with the Securities and Exchange Commission, including "Risk Factors" in its Annual Report on Form 10-K, and if applicable, its Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, and other public filings and press releases for a discussion of risks and uncertainties that could cause actual results to differ from those in such forward-looking statements. All forward-looking statements speak only as of the date of this press release. All forward-looking statements in this press release are qualified in their entirety by these cautionary statements. Amplify undertakes no obligation and does not intend to update or revise any forward-looking statements, whether as a result of new information, future results or otherwise.
Use of Non-GAAP Financial Measures
This press release and accompanying schedules include the non-GAAP financial measures of Adjusted EBITDA and Free Cash Flow. The accompanying schedules provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with GAAP. Amplify's non-GAAP financial measures should not be considered as alternatives to GAAP measures such as net income, operating income, net cash flows provided by operating activities or any other measure of financial performance calculated and presented in accordance with GAAP. Amplify's non-GAAP financial measures may not be comparable to similarly titled measures of other companies because they may not calculate such measures in the same manner as Amplify does.
Adjusted EBITDA. Amplify defines Adjusted EBITDA as net income or loss, plus interest expense; income tax expense; depreciation, depletion and amortization; impairment of goodwill and long-lived assets; accretion of asset retirement obligations; losses on commodity derivative instruments; cash settlements received on expired commodity derivative instruments; losses on sale of assets; unit-based compensation expenses; exploration costs; acquisition and divestiture related expenses; amortization of gain associated with terminated commodity derivatives, bad debt expense; and other non-routine items, less interest income; gain on extinguishment of debt; income tax benefit; gains on commodity derivative instruments; cash settlements paid on expired commodity derivative instruments; gains on sale of assets and other, net; and other non-routine items. Adjusted EBITDA is commonly used as a supplemental financial measure by management and external users of Amplify's financial statements, such as investors, research analysts and rating agencies, to assess: (1) its operating performance as compared to other companies in Amplify's industry without regard to financing methods, capital structures or historical cost basis; (2) the ability of its assets to generate cash sufficient to pay interest and support Amplify's indebtedness; and (3) the viability of projects and the overall rates of return on alternative investment opportunities. Since Adjusted EBITDA excludes some, but not all, items that affect net income or loss and because these measures may vary among other companies, the Adjusted EBITDA data presented in this press release may not be comparable to similarly titled measures of other companies. The GAAP measure most directly comparable to Adjusted EBITDA is net cash provided by operating activities.
Free Cash Flow. Amplify defines Free Cash Flow as Adjusted EBITDA, less cash income taxes; cash interest expense; and total capital expenditures. Free cash flow is an important non-GAAP financial measure for Amplify's investors since it serves as an indicator of the Company's success in providing a cash return on investment. The GAAP measure most directly comparable to distributable cash flow is net cash provided by operating activities.
Selected Operating and Financial Data (Tables)
| | | | | | | | | | | | | |
| | Amplify Energy Corp. | | | | | | | | | |
| | Selected Financial Data - Unaudited | | | | | | | | | |
| | Statements of Operations Data | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | Successor | | | | Predecessor | |
| | | | | | | | Period from | | | | Period | |
| | | | | | Three Months | | May 5, 2017 | | | | April 1, 2017 | |
| | | | | | Ended | | through | | | | through | |
| | (Amounts in $000s, except per unit data) | | September 30, 2017 | | June 30, 2017 | | | | May 4, 2017 | |
| | | | | | | | | | | | | |
| | Revenues: | | | | | | | | | |
| | | Oil and natural gas sales | | $ | 75,534 | | | $ | 42,228 | | | | | $ | 27,686 | | |
| | | Other revenues | | | 55 | | | | 167 | | | | | | 135 | | |
| | | Total revenues | | | 75,589 | | | | 42,395 | | | | | | 27,821 | | |
| | | | | | | | | | | | | |
| | Costs and Expenses: | | | | | | | | | |
| | | Lease operating expense | | | 29,119 | | | | 18,842 | | | | | | 9,582 | | |
| | | Gathering, processing and transportation | | | 7,077 | | | | 4,114 | | | | | | 2,737 | | |
| | | Exploration | | | 4 | | | | 7 | | | | | | 5 | | |
| | | Taxes other than income | | | 4,214 | | | | 1,933 | | | | | | 921 | | |
| | | Depreciation, depletion and amortization | | | 13,467 | | | | 8,351 | | | | | | 9,835 | | |
| | | Impairment of proved oil and natural gas properties | | - | | | | - | | | | | | - | | |
| | | General and administrative expense | | | 11,097 | | | | 7,382 | | | | | | 8,236 | | |
| | | Accretion of asset retirement obligations | | | 1,665 | | | | 1,027 | | | | | | 912 | | |
| | | Realized (gain) loss on commodity derivatives | | | (12,992 | ) | | | (8,284 | ) | | | | | (5,069 | ) | |
| | | Unrealized (gain) loss on commodity derivatives | | 27,209 | | | | 6,369 | | | | | | (7,766 | ) | |
| | | (Gain) loss on sale of properties | | | - | | | | - | | | | | | - | | |
| | | Other, net | | | 772 | | | | - | | | | | | 44 | | |
| | | Total costs and expenses | | | 81,632 | | | | 39,741 | | | | | | 19,437 | | |
| | | | | | | | | | | | | |
| | Operating Income (loss) | | | (6,043 | ) | | | 2,654 | | | | | | 8,384 | | |
| | | | | | | - | | | | | | | | |
| | Other Income (Expense): | | | - | | | | | | | | |
| | | Interest expense, net | | | (5,808 | ) | | | (3,797 | ) | | | | | (1,843 | ) | |
| | | Other income (expense) | | | - | | | | (6 | ) | | | | | 2 | | |
| | | Gain on early extinguishment of debt | | | - | | | | - | | | | | | - | | |
| | | Amortization of investment premium | | | - | | | | - | | | | | | - | | |
| | | Total Other Income (Expense) | | | (5,808 | ) | | | (3,803 | ) | | | | | (1,841 | ) | |
| | | | | | | | | | | | | |
| | | Income before reorganization items, net and income taxes | | (11,851 | ) | | | (1,149 | ) | | | | | 6,543 | | |
| | | | | | | | | | | | | |
| | Reorganization items, net | | | (33 | ) | | | (349 | ) | | | | | (81,121 | ) | |
| | Income tax benefit (expense) | | | 4,348 | | | | 592 | | | | | | - | | |
| | | | | | | | | | | | | |
| | | Net income (loss) | | $ | (7,536 | ) | | $ | (906 | ) | | | | $ | (74,578 | ) | |
| | | | | | | | | | | | | |
| | Earnings per share/unit: | | | | | | | | | |
| | | Basic and diluted earnings per share/unit | | $ | (0.30 | ) | | $ | (0.04 | ) | | | | $ | (0.89 | ) | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | Selected Financial Data - Unaudited | | | | | | | | | |
| | | Operating Statistics | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | Successor | | | | Predecessor | |
| | | | | | | | | Period from | | | | Period | |
| | | | | | | Three Months | | May 5, 2017 | | | | April 1, 2017 | |
| | | | | | | Ended | | through | | | | through | |
| | | (Amounts in $000s, except per unit data) | | September 30, 2017 | | June 30, 2017 | | | | May 4, 2017 | |
| | | | | | | | | | | | | | |
| | | Oil and natural gas revenue: | | | | | | | | | |
| | | | Oil Sales | | $ | 40,750 | | $ | 22,070 | | | | $ | 14,466 | |
| | | | NGL Sales | | | 9,927 | | | 4,112 | | | | | 3,495 | |
| | | | Natural Gas Sales | | | 24,857 | | | 16,046 | | | | | 9,725 | |
| | | | Total oil and natural gas sales - Unhedged | | $ | 75,534 | | $ | 42,228 | | | | $ | 27,686 | |
| | | | | | | | | | | | | | |
| | | Production volumes: | | | | | | | | | |
| | | | Oil Sales - MBbls | | | 923 | | | 525 | | | | | 315 | |
| | | | NGL Sales - MBbls | | | 437 | | | 219 | | | | | 160 | |
| | | | Natural Gas Sales - MMcf | | | 8,158 | | | 5,092 | | | | | 3,173 | |
| | | | Total - Mmcfe | | | 16,317 | | | 9,576 | | | | | 6,025 | |
| | | | Total - Mmcfe/d | | | 177.4 | | | 168.0 | | | | | 177.2 | |
| | | | | | | | | | | | | | |
| | | Average sales price (excluding commodity derivatives): | | | | | | | | |
| | | | Oil - per Bbl | | $ | 44.16 | | $ | 41.93 | | | | $ | 45.81 | |
| | | | NGL - per Bbl | | $ | 22.72 | | $ | 18.60 | | | | $ | 21.90 | |
| | | | Natural gas - per Mcf | | $ | 3.05 | | $ | 3.15 | | | | $ | 3.06 | |
| | | | Total - per Mcfe | | $ | 4.63 | | $ | 4.41 | | | | $ | 4.59 | |
| | | | | | | | | | | | | | |
| | | Average unit costs per Mcfe: | | | | | | | | | |
| | | | Lease operating expense | | $ | 1.78 | | $ | 1.97 | | | | $ | 1.59 | |
| | | | Gathering, processing and transportation | | $ | 0.43 | | $ | 0.43 | | | | $ | 0.45 | |
| | | | Taxes other than income | | $ | 0.26 | | $ | 0.20 | | | | $ | 0.15 | |
| | | | General and administrative expense | | $ | 0.68 | | $ | 0.77 | | | | $ | 1.37 | |
| | | | Depletion, depreciation, and amortization | | $ | 0.83 | | $ | 0.87 | | | | $ | 1.63 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | |
| | | Selected Financial Data - Unaudited | | | | | |
| | | Balance Sheet Data | | | | | |
| | | | | | | | | | |
| | | | | | | Successor | |
| | | (Amounts in $000s, except per unit data) | | September 30, 2017 | | June 30, 2017 | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | Total current assets | | $ | 94,996 | | $ | 110,518 | |
| | | Property and equipment, net | | | 676,035 | | | 663,867 | |
| | | Total assets | | | 951,351 | | | 966,625 | |
| | | Total current liabilities | | | 66,999 | | | 60,970 | |
| | | Long-term debt | | | 403,000 | | | 418,000 | |
| | | Total liabilities | | | 568,119 | | | 576,874 | |
| | | Total equity | | | 383,232 | | | 389,751 | |
| | | | | | | | | | |
| | | | | | | | | | | | |
| | Selected Financial Data - Unaudited | | | | | | | | |
| | Statements of Cash Flows Data | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | Successor | | | | Predecessor |
| | | | | | | | Period from | | | | Period |
| | | | | | Three Months | | May 5, 2017 | | | | April 1, 2017 |
| | | | | | Ended | | through | | | | through |
| | (Amounts in $000s, except per unit data) | | September 30, 2017 | | June 30, 2017 | | | | May 4, 2017 |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | Net cash provided by operating activities | | $ | 37,330 | | | $ | 20,544 | | | | | $ | (7,828 | ) |
| | Net cash used in investing activities | | | (18,380 | ) | | | (9,639 | ) | | | | | (2,234 | ) |
| | Net cash provided by (used in) financing activities | | | (15,042 | ) | | | (20,094 | ) | | | | | (49,820 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | Selected Operating and Financial Data (Tables) | | | | | | | | | |
| | Reconciliation of Unaudited GAAP Financial Measures to Non-GAAP Financial Measures | | | | | | | |
| | Adjusted EBITDA and Free Cash Flow | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | Successor | | | | Predecessor | |
| | | | | | | | Period from | | | | Period | |
| | | | | | Three Months | | May 5, 2017 | | | | April 1, 2017 | |
| | | | | | Ended | | through | | | | through | |
| | (Amounts in $000s, except per unit data) | | September 30, 2017 | | June 30, 2017 | | | | May 4, 2017 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | Reconciliation of Adjusted EBITDA to Net Income (Loss): | | | | | | | | |
| | | Net income (loss) | | $ | (7,536 | ) | | $ | (906 | ) | | | | $ | (74,578 | ) | |
| | | Interest expense, net | | | 5,808 | | | | 3,797 | | | | | | 1,843 | | |
| | | Income tax expense (benefit) | | | (4,348 | ) | | | (592 | ) | | | | | - | | |
| | | Depreciation, depletion and amortization | | | 13,467 | | | | 8,351 | | | | | | 9,835 | | |
| | | Accretion of asset retirement obligations | | | 1,665 | | | | 1,027 | | | | | | 912 | | |
| | | (Gains) losses on commodity derivative instruments | | 14,217 | | | | (1,915 | ) | | | | | (12,835 | ) | |
| | | Cash settlements received (paid) on expired commodity derivative instruments | | 12,992 | | | | 8,284 | | | | | | 5,069 | | |
| | | Acquisition and divestiture related expenses | | | 238 | | | | - | | | | | | - | | |
| | | Reorganization items, net | | | 33 | | | | 349 | | | | | | 81,121 | | |
| | | Share/Unit based compensation expense | | | 1,016 | | | | 526 | | | | | | 2,542 | | |
| | | Exploration costs | | | 4 | | | | - | | | | | | - | | |
| | | Loss on settlement of AROs | | | 284 | | | | - | | | | | | 44 | | |
| | | Other | | | - | | | | - | | | | | | 15 | | |
| | | Adjusted EBITDA: | | $ | 37,840 | | | $ | 18,921 | | | | | $ | 13,968 | | |
| | | | | | | | | | | | | |
| | | Reconciliation of Free Cash Flow to Net Income (Loss): | | | | | | | | |
| | | Adjusted EBITDA: | | $ | 37,840 | | | $ | 18,921 | | | | | $ | 13,968 | | |
| | | | Less: Cash interest expense | | | 5,442 | | | | 3,367 | | | | | | 1,796 | | |
| | | | Less Capital expenditures | | | 25,353 | | | | 14,772 | | | | | | 4,438 | | |
| | | Free Cash Flow: | | $ | 7,045 | | | $ | 782 | | | | | $ | 7,734 | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | |
| Selected Operating and Financial Data (Tables) | | | | | | | | |
| Reconciliation of Unaudited GAAP Financial Measures to Non-GAAP Financial Measures | | | | | | |
| Adjusted EBITDA and Free Cash Flow | | | | | | | | |
| | | | | | | | | | | |
| | | | | Successor | | | | Predecessor |
| | | | | | | Period from | | | | Period |
| | | | | Three Months | | May 5, 2017 | | | | April 1, 2017 |
| | | | | Ended | | through | | | | through |
| (Amounts in $000s, except per unit data) | | September 30, 2017 | | June 30, 2017 | | | | May 4, 2017 |
| | | | | | | | | | | |
| Reconciliation of Adjusted EBITDA to Net Cash Provided from Operating Activities: | | | | | | |
| | Net cash provided by (used in) operating activities | $ | 37,330 | | | $ | 20,544 | | | | | $ | (7,828 | ) |
| | Changes in working capital | | | (6,358 | ) | | | (5,424 | ) | | | | | 3,325 | |
| | Interest expense, net | | | 5,808 | | | | 3,797 | | | | | | 1,843 | |
| | Amortization of deferred financing fees | | | (570 | ) | | | (346 | ) | | | | | - | |
| | Reorganization items, net | | | 33 | | | | 350 | | | | | | 16,533 | |
| | Exploration costs | | | 4 | | | | - | | | | | | - | |
| | Acquisition and divestiture related expenses | | | 238 | | | | - | | | | | | - | |
| | Plugging and abandonment cost | | | 458 | | | | - | | | | | | 95 | |
| | Income tax expense (benefit) - current portion | | | 897 | | | | - | | | | | | - | |
| Adjusted EBITDA: | | $ | 37,840 | | | $ | 18,921 | | | | | $ | 13,968 | |
| | | | | | | | | | | |
| Reconciliation of Free Cash Flow to Net Cash from Operating Activities: | | | | | | | |
| Adjusted EBITDA: | | $ | 37,840 | | | $ | 18,921 | | | | | $ | 13,968 | |
| | Less: Cash interest expense | | | 5,442 | | | | 3,367 | | | | | | 1,796 | |
| | Less Capital expenditures | | | 25,353 | | | | 14,772 | | | | | | 4,438 | |
| Free Cash Flow: | | $ | 7,045 | | | $ | 782 | | | | | $ | 7,734 | |
| | | | | | | | | | | |
| | Mid-Point | Mid-Point | |
| | For Quarter Ended | For Year Ended | |
| (in millions) | 12/31/2017 | 12/31/2017 | |
| | | | |
| Calculation of Adjusted EBITDA: | | | |
| Net income | $21 | | $53 | | |
| Interest expense | | 5 | | | 24 | | |
| Depletion, depreciation, and amortization | | 14 | | | 73 | | |
| Adjusted EBITDA | $40 | | $150 | | |
| | | | |
| Reconciliation of Net Cash Provided by Operating Activities to Adjusted EBITDA: | | | |
| Net cash provided by operating activities | $35 | | $126 | | |
| Changes in working capital | | — | | | — | | |
| Cash Interest Expense | | 5 | | | 24 | | |
| Adjusted EBITDA | $40 | | $150 | | |
| | | | |
| | | | |
| Reconciliation of Adjusted EBITDA to Free Cash Flow: | | | |
| Adjusted EBITDA | $40 | | $150 | | |
| Cash Interest Expense | | (5) | | | (24) | | |
| Capital expenditures | | (12) | | | (62) | | |
| Free Cash Flow | $23 | | $64 | | |
| | | | |
Contacts
Amplify Energy Corp.
Bobby Stillwell — Chief Financial Officer
(713) 588-8347
bobby.stillwell@amplifyenergy.com
Martyn Willsher — Treasurer
(713) 588-8346
martyn.willsher@amplifyenergy.com