EX-99.1 2 a19-22397_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

 

 

Halcón Resources Announces Third Quarter 2019 Results

 

HOUSTON, TEXAS — November 12, 2019 — Halcón Resources Corporation (“Halcón” or the “Company”) today announced its third quarter 2019 results.

 

Average daily net production for the quarter ended September 30, 2019 was 16,489 Boe/d, of which 57% was oil. The Company earned $50.8 million of total revenue for the third quarter of 2019, of which 91% was from oil sales. Excluding the realized gain on derivative contracts of $1.9 million, the Company realized 95% of NYMEX WTI during the third quarter of 2019.

 

The Company reported a net loss to common stockholders of $63.3 million or net loss per basic and diluted share of $0.40 for the third quarter of 2019 and reported adjusted EBITDA of $18.8 million (see EBITDA Reconciliation table for additional information).

 

During the third quarter of 2019, the Company incurred capital expenditures of $36.8 million on drilling and completions, $12.1 million on infrastructure and $3.8 million in other costs.

 

The Company’s prepackaged plan of reorganization under chapter 11 of the Bankruptcy Code was confirmed and the Company emerged from bankruptcy on September 24, 2019 and October 8, 2019, respectively. At emergence, the Company had $147 million in liquidity.

 

Richard Little, the Company’s Chief Executive Officer commented, “I’m pleased with what we have accomplished in bringing on a new board, new management team and new vision for the Company post emergence. The changes implemented to build a culture of capital discipline are already demonstrating efficiencies and cost savings throughout the organization. I am proud of the team’s focus, execution and performance through the third quarter.”

 

Mr. Little further commented, “We are in the process of listing our shares on a national exchange and expect to resume hosting recurring earnings calls soon. I am excited about re-engaging with the investor community and providing deeper insight into our operations and performance.”

 

Forward Looking Statements

 

This release contains 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. Statements that are not strictly historical statements constitute forward-looking statements. Forward-looking statements include, among others, statements about anticipated production, liquidity, capital spending, drilling and completion plans, and forward guidance. Forward-looking statements may often, but not always, be identified by the use of such words such as “expects”, “believes”, “intends”, “anticipates”, “plans”, “estimates”, “projects”, “potential”, “possible”, or “probable” or statements that certain actions, events or results “may”, “will”, “should”, or “could” be taken, occur or be achieved.

 


 

Forward-looking statements are based on current beliefs and expectations and involve certain assumptions or estimates that involve various risks and uncertainties that could cause actual results to differ materially from those reflected in the statements. These risks include, but are not limited to, those set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018 and other filings submitted by the Company to the U.S. Securities and Exchange Commission (SEC), copies of which may be obtained from the SEC’s website at www.sec.gov or through the Company’s website at www.halconresources.com. Readers should not place undue reliance on any such forward-looking statements, which are made only as of the date hereof. The Company has no duty, and assumes no obligation, to update forward-looking statements as a result of new information, future events or changes in the Company’s expectations.

 

About Halcón Resources

 

Halcón Resources Corporation is an independent energy company engaged in the acquisition, production, exploration and development of onshore oil and natural gas properties in the United States.

 

Contact

John-Davis Rutkauskas

Director, Finance & Investor Relations

(832) 538-0551

 


 

HALCÓN RESOURCES CORPORATION (DEBTOR-IN-POSSESSION)

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(In thousands, except per share amounts)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

Operating revenues:

 

 

 

 

 

 

 

 

 

Oil, natural gas and natural gas liquids sales:

 

 

 

 

 

 

 

 

 

Oil

 

$

46,275

 

$

53,918

 

$

145,024

 

$

145,743

 

Natural gas

 

301

 

1,407

 

107

 

5,286

 

Natural gas liquids

 

3,987

 

5,920

 

13,229

 

14,623

 

Total oil, natural gas and natural gas liquids sales

 

50,563

 

61,245

 

158,360

 

165,652

 

Other

 

246

 

350

 

743

 

613

 

Total operating revenues

 

50,809

 

61,595

 

159,103

 

166,265

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

Lease operating

 

11,958

 

5,275

 

39,617

 

15,504

 

Workover and other

 

1,566

 

1,478

 

5,580

 

4,795

 

Taxes other than income

 

3,012

 

3,557

 

9,213

 

9,812

 

Gathering and other

 

10,147

 

18,404

 

36,057

 

30,782

 

Restructuring

 

3,223

 

 

15,148

 

128

 

General and administrative

 

19,423

 

19,731

 

36,550

 

49,196

 

Depletion, depreciation and accretion

 

20,512

 

20,310

 

90,912

 

52,397

 

Full cost ceiling impairment

 

45,568

 

 

985,190

 

 

(Gain) loss on sale of oil and natural gas properties

 

 

1,331

 

 

7,235

 

(Gain) loss on sale of Water Assets

 

(164

)

 

3,618

 

 

Total operating expenses

 

115,245

 

70,086

 

1,221,885

 

169,849

 

Income (loss) from operations

 

(64,436

)

(8,491

)

(1,062,782

)

(3,584

)

Other income (expenses):

 

 

 

 

 

 

 

 

 

Net gain (loss) on derivative contracts

 

13,457

 

(60,406

)

(34,332

)

(66,603

)

Interest expense and other

 

(10,547

)

(12,940

)

(37,606

)

(30,522

)

Reorganization items

 

(1,758

)

 

(1,758

)

 

Total other income (expenses)

 

1,152

 

(73,346

)

(73,696

)

(97,125

)

Income (loss) before income taxes

 

(63,284

)

(81,837

)

(1,136,478

)

(100,709

)

Income tax benefit (provision)

 

 

 

95,791

 

 

Net income (loss)

 

$

(63,284

)

$

(81,837

)

$

(1,040,687

)

$

(100,709

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share of common stock:

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.40

)

$

(0.52

)

$

(6.55

)

$

(0.64

)

Diluted

 

$

(0.40

)

$

(0.52

)

$

(6.55

)

$

(0.64

)

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

159,143

 

158,011

 

158,916

 

156,628

 

Diluted

 

159,143

 

158,011

 

158,916

 

156,628

 

 


 

HALCÓN RESOURCES CORPORATION (DEBTOR-IN-POSSESSION)

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

(In thousands, except share and per share amounts)

 

 

 

September 30, 2019

 

December 31, 2018

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

17,009

 

$

46,866

 

Accounts receivable

 

37,826

 

35,718

 

Receivables from derivative contracts

 

15,310

 

57,280

 

Prepaids and other

 

14,642

 

4,788

 

Total current assets

 

84,787

 

144,652

 

Oil and natural gas properties (full cost method):

 

 

 

 

 

Evaluated

 

2,155,288

 

1,470,509

 

Unevaluated

 

438,365

 

971,918

 

Gross oil and natural gas properties

 

2,593,653

 

2,442,427

 

Less - accumulated depletion

 

(1,709,719

)

(639,951

)

Net oil and natural gas properties

 

883,934

 

1,802,476

 

Other operating property and equipment:

 

 

 

 

 

Other operating property and equipment

 

203,373

 

130,251

 

Less - accumulated depreciation

 

(14,416

)

(8,388

)

Net other operating property and equipment

 

188,957

 

121,863

 

Other noncurrent assets:

 

 

 

 

 

Receivables from derivative contracts

 

4,120

 

12,437

 

Operating lease right of use assets

 

3,694

 

 

Funds in escrow and other

 

1,138

 

2,181

 

Total assets

 

$

1,166,630

 

$

2,083,609

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

112,578

 

$

157,848

 

Liabilities from derivative contracts

 

6,829

 

3,768

 

Current portion of long-term debt

 

258,234

 

 

Operating lease liabilities

 

1,337

 

 

Asset retirement obligations

 

 

126

 

Total current liabilities

 

378,978

 

161,742

 

Long-term debt, net

 

 

613,105

 

Liabilities subject to compromise

 

625,005

 

 

Other noncurrent liabilities:

 

 

 

 

 

Liabilities from derivative contracts

 

1,625

 

9,139

 

Asset retirement obligations

 

10,153

 

6,788

 

Operating lease liabilities

 

2,438

 

 

Deferred income taxes

 

 

95,791

 

Commitments and contingencies

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock: 1,000,000,000 shares of $0.0001 par value authorized; 162,217,095 and 160,612,852 shares issued and outstanding as of September 30, 2019 and December 31, 2018, respectively

 

16

 

16

 

Additional paid-in capital

 

1,087,441

 

1,095,367

 

Retained earnings (accumulated deficit)

 

(939,026

)

101,661

 

Total stockholders’ equity

 

148,431

 

1,197,044

 

Total liabilities and stockholders’ equity

 

$

1,166,630

 

$

2,083,609

 

 


 

HALCÓN RESOURCES CORPORATION (DEBTOR-IN-POSSESSION)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(In thousands)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(63,284

)

$

(81,837

)

$

(1,040,687

)

$

(100,709

)

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

Depletion, depreciation and accretion

 

20,512

 

20,310

 

90,912

 

52,397

 

Full cost ceiling impairment

 

45,568

 

 

985,190

 

 

(Gain) loss on sale of oil and natural gas properties

 

 

1,331

 

 

7,235

 

(Gain) loss on sale of Water Assets

 

(164

)

 

3,618

 

 

Deferred income tax provision (benefit)

 

 

 

(95,791

)

 

Stock-based compensation, net

 

(2,278

)

4,423

 

(8,035

)

12,241

 

Unrealized loss (gain) on derivative contracts

 

(11,571

)

50,763

 

45,834

 

77,524

 

Amortization and write-off of deferred loan costs

 

882

 

371

 

1,859

 

1,022

 

Amortization of discount and premium

 

23

 

52

 

134

 

235

 

Reorganization items

 

(283

)

 

(283

)

 

Other income (expense)

 

570

 

1,205

 

535

 

1,314

 

Cash flows from operations before changes in working capital

 

(10,025

)

(3,382

)

(16,714

)

51,259

 

Changes in working capital

 

3,690

 

(3,487

)

(16,519

)

(14,550

)

Net cash provided by (used in) operating activities

 

(6,335

)

(6,869

)

(33,233

)

36,709

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Oil and natural gas capital expenditures

 

(28,075

)

(117,343

)

(167,235

)

(369,304

)

Proceeds received from sale of oil and natural gas properties

 

 

(132

)

1,247

 

1,647

 

Acquisition of oil and natural gas properties

 

 

(569

)

(2,809

)

(333,470

)

Other operating property and equipment capital expenditures

 

(21,037

)

(26,147

)

(85,613

)

(79,389

)

Proceeds received from sale of other operating property and equipment

 

 

337

 

 

2,236

 

Funds held in escrow and other

 

(2

)

(2

)

(7

)

153

 

Net cash provided by (used in) investing activities

 

(49,114

)

(143,856

)

(254,417

)

(778,127

)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Proceeds from borrowings

 

71,234

 

87,000

 

315,234

 

293,000

 

Repayments of borrowings

 

(1,000

)

(32,000

)

(57,000

)

(32,000

)

Debt issuance costs

 

 

(8

)

 

(4,013

)

Common stock issued

 

 

 

 

63,480

 

Offering costs and other

 

(14

)

 

(441

)

(2,983

)

Net cash provided by (used in) financing activities

 

70,220

 

54,992

 

257,793

 

317,484

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

14,771

 

(95,733

)

(29,857

)

(423,934

)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

2,238

 

95,870

 

46,866

 

424,071

 

Cash and cash equivalents at end of period

 

$

17,009

 

$

137

 

$

17,009

 

$

137

 

 


 

HALCÓN RESOURCES CORPORATION

SELECTED OPERATING DATA

(Unaudited)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

Production volumes:

 

 

 

 

 

 

 

 

 

Crude oil (MBbls)

 

863

 

980

 

2,723

 

2,468

 

Natural gas (MMcf)

 

1,924

 

1,040

 

6,381

 

3,009

 

Natural gas liquids (MBbls)

 

333

 

190

 

911

 

523

 

Total (MBoe)

 

1,517

 

1,344

 

4,698

 

3,493

 

Average daily production (Boe/d)

 

16,489

 

14,609

 

17,209

 

12,795

 

 

 

 

 

 

 

 

 

 

 

Average prices:

 

 

 

 

 

 

 

 

 

Crude oil (per Bbl)

 

$

53.62

 

$

55.02

 

$

53.26

 

$

59.05

 

Natural gas (per Mcf), as adjusted (1)

 

0.16

 

1.35

 

0.03

 

1.76

 

Natural gas liquids (per Bbl)

 

11.97

 

31.16

 

14.52

 

27.96

 

Total per Boe

 

33.33

 

45.57

 

33.71

 

47.42

 

 

 

 

 

 

 

 

 

 

 

Cash effect of derivative contracts:

 

 

 

 

 

 

 

 

 

Crude oil (per Bbl)

 

$

(3.04

)

$

(10.05

)

$

(0.93

)

$

4.25

 

Natural gas (per Mcf)

 

0.78

 

0.20

 

0.94

 

0.14

 

Natural gas liquids (per Bbl)

 

10.48

 

 

9.38

 

 

Total per Boe

 

1.56

 

(7.17

)

2.55

 

3.13

 

 

 

 

 

 

 

 

 

 

 

Average prices computed after cash effect of settlement of derivative contracts:

 

 

 

 

 

 

 

 

 

Crude oil (per Bbl)

 

$

50.58

 

$

44.97

 

$

52.33

 

$

63.30

 

Natural gas (per Mcf)

 

0.94

 

1.55

 

0.97

 

1.90

 

Natural gas liquids (per Bbl)

 

22.45

 

31.16

 

23.90

 

27.96

 

Total per Boe

 

34.89

 

38.40

 

36.26

 

50.55

 

 

 

 

 

 

 

 

 

 

 

Average cost per Boe:

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

Lease operating

 

$

7.88

 

$

3.92

 

$

8.43

 

$

4.44

 

Workover and other

 

1.03

 

1.10

 

1.19

 

1.37

 

Taxes other than income

 

1.99

 

2.65

 

1.96

 

2.81

 

Gathering and other, as adjusted (1)

 

6.58

 

3.77

 

4.97

 

4.59

 

Restructuring

 

2.12

 

 

3.22

 

0.04

 

General and administrative, as adjusted (1)

 

4.92

 

6.76

 

5.29

 

8.70

 

Depletion

 

11.89

 

13.52

 

18.00

 

13.43

 

 

 

 

 

 

 

 

 

 

 

(1) Represents natural gas average prices per Mcf, gathering and other and general and administrative costs per Boe, adjusted for items noted in the reconciliation below:

 

 

 

 

 

 

 

 

 

 

 

Natural gas, as reported

 

$

0.16

 

$

1.35

 

$

0.02

 

$

1.76

 

Gas treating fees

 

 

 

0.01

 

 

Natural gas, as adjusted(2)

 

$

0.16

 

$

1.35

 

$

0.03

 

$

1.76

 

 

 

 

 

 

 

 

 

 

 

General and administrative:

 

 

 

 

 

 

 

 

 

General and administrative, as reported

 

$

12.81

 

$

14.68

 

$

7.78

 

$

14.08

 

Stock-based compensation:

 

 

 

 

 

 

 

 

 

Non-cash

 

1.50

 

(3.29

)

1.71

 

(3.50

)

Transaction costs and other:

 

 

 

 

 

 

 

 

 

Cash

 

(9.39

)

(4.63

)

(4.20

)

(1.88

)

General and administrative, as adjusted(3)

 

$

4.92

 

$

6.76

 

$

5.29

 

$

8.70

 

 

 

 

 

 

 

 

 

 

 

Gathering and other, as reported

 

$

6.69

 

$

13.69

 

$

7.67

 

$

8.81

 

Gas treating fees, rig stacking charges, and other

 

(0.11

)

(9.92

)

(2.70

)

(4.22

)

Gathering and other, as adjusted(4)

 

$

6.58

 

$

3.77

 

$

4.97

 

$

4.59

 

 

 

 

 

 

 

 

 

 

 

Total operating costs, as reported

 

$

30.40

 

$

36.04

 

$

27.03

 

$

31.51

 

Total adjusting items

 

(8.00

)

(17.84

)

(5.19

)

(9.60

)

Total operating costs, as adjusted(5)

 

$

22.40

 

$

18.20

 

$

21.84

 

$

21.91

 

 


(2) Natural gas, as adjusted, is a non-GAAP measure that excludes gas treating fees to remove hydrogen sulfide from natural gas produced from our Monument Draw properties. The Company believes that it is useful to understand the effects that these charges have on natural gas sales and that exclusion of such charges is useful for comparison to prior periods.

(3) General and administrative, as adjusted, is a non-GAAP measure that excludes non-cash stock-based compensation charges relating to equity awards under our incentive stock plans, as well as other cash charges associated with certain transactions. The Company believes that it is useful to understand the effects that these charges have on general and administrative expenses and total operating costs and that exclusion of such charges is useful for comparison to prior periods.

(4) Gathering and other, as adjusted, is a non-GAAP measure that excludes rig stacking charges, certain gas treating fees to remove hydrogen sulfide from natural gas produced from our Monument Draw properties and other costs.  The Company believes that it is useful to understand the effects that these charges have on gathering and other expense and total operating costs and that exclusion of such charges is useful for comparison to prior periods.

(5) Represents lease operating, workover and other expense, taxes other than income, gathering and other expense and general and administrative costs per Boe, adjusted for items noted in the reconciliation above.

 


 

HALCÓN RESOURCES CORPORATION

SELECTED ITEM REVIEW AND RECONCILIATION (Unaudited)

(In thousands, except per share amounts)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

As Reported:

 

 

 

 

 

 

 

 

 

Net income (loss), as reported

 

$

(63,284

)

$

(81,837

)

$

(1,040,687

)

$

(100,709

)

 

 

 

 

 

 

 

 

 

 

Impact of Selected Items:

 

 

 

 

 

 

 

 

 

Unrealized loss (gain) on derivatives contracts:

 

 

 

 

 

 

 

 

 

Crude oil

 

$

(14,873

)

$

39,426

 

$

35,967

 

$

67,136

 

Natural gas

 

1,269

 

883

 

3,753

 

(669

)

Natural gas liquids

 

2,033

 

10,454

 

6,114

 

11,057

 

Total mark-to-market non-cash charge

 

(11,571

)

50,763

 

45,834

 

77,524

 

Full cost ceiling impairment

 

45,568

 

 

985,190

 

 

(Gain) loss on sale of oil and natural gas properties

 

 

1,331

 

 

7,235

 

(Gain) loss on sale of Water Assets

 

(164

)

 

3,618

 

 

Reorganization items

 

1,758

 

 

1,758

 

 

Restructuring

 

3,223

 

 

15,148

 

128

 

Gas treating fees, rig stacking charges, transaction costs and non-recurring prepetition professional fees related to reorganization

 

15,105

 

20,778

 

33,612

 

22,384

 

Selected items, before income taxes

 

53,919

 

72,872

 

1,085,160

 

107,271

 

Income tax effect of selected items (1)

 

 

 

(94,054

)

 

Selected items, net of tax

 

53,919

 

72,872

 

991,106

 

107,271

 

 

 

 

 

 

 

 

 

 

 

As Adjusted:

 

 

 

 

 

 

 

 

 

Net income (loss), excluding selected items (2)(3)

 

$

(9,365

)

$

(8,965

)

$

(49,581

)

$

6,562

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per common share, as reported

 

$

(0.40

)

$

(0.52

)

$

(6.55

)

$

(0.64

)

Impact of selected items

 

0.34

 

0.46

 

6.24

 

0.68

 

Basic net income (loss) per common share, excluding selected items (2)

 

$

(0.06

)

$

(0.06

)

$

(0.31

)

$

0.04

 

 

 

 

 

 

 

 

 

 

 

Diluted net income (loss) per common share, as reported

 

$

(0.40

)

$

(0.52

)

$

(6.55

)

$

(0.64

)

Impact of selected items

 

0.34

 

0.46

 

6.24

 

0.68

 

Diluted net income (loss) per common share, excluding selected items (2)(4)

 

$

(0.06

)

$

(0.06

)

$

(0.31

)

$

0.04

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

(6,335

)

$

(6,869

)

$

(33,233

)

$

36,709

 

Changes in working capital

 

(3,690

)

3,487

 

16,519

 

14,550

 

Cash flows from operations before changes in working capital

 

(10,025

)

(3,382

)

(16,714

)

51,259

 

Cash components of selected items

 

19,795

 

19,074

 

50,541

 

19,368

 

Income tax effect of selected items (1)

 

 

 

(10,614

)

 

Cash flows from operations before changes in working capital, adjusted for selected items (2)(3)

 

$

9,770

 

$

15,692

 

$

23,213

 

$

70,627

 

 


(1)         For the nine months ended September 30, 2019, this represents the tax impact using an estimated tax rate of 21.0% and includes a $133.8 million adjustment for the net change in valuation allowance.

 

(2)         Net income (loss) and earnings per share excluding selected items and cash flows from operations before changes in working capital adjusted for selected items are non-GAAP measures presented based on management’s belief that they will enable a user of the financial information to understand the impact of these items on reported results.  Additionally, this presentation provides a beneficial comparison to similarly adjusted measurements of prior periods. These financial measures are not measures of financial performance under GAAP and should not be considered as an alternative to net income, earnings per share and cash flows from operations, as defined by GAAP. These financial measures may not be comparable to similarly named non-GAAP financial measures that other companies may use and may not be useful in comparing the performance of those companies to Halcón’s performance.

 

(3)         For the nine months ended September 30, 2019, net income (loss) and earnings per share excluding selected items and cash flows from operations before changes in working capital include approximately $7.8 million, respectively, of proceeds related to hedge monetizations that occurred in 2019. For the nine months ended Septemer 30, 2018, net income (loss) and earnings per share excluding selected items and cash flows from operations before changes in working capital include approximately $30.8 million of proceeds related to a monetization of MidCush hedges that occurred in the second quarter of 2018.

 

(4)         The impact of selected items for the three months ended September 30, 2019 and 2018 was calculated based upon weighted average diluted shares of 159.1 million and 158.0 million, respectively, due to the net income (loss) available to common stockholders, excluding selected  items. The impact of selected items for the nine months ended September 30, 2019 and 2018 was calculated based upon weighted average diluted shares of 158.9 million and 156.9 million, respectively, due to the net income (loss) available to common stockholders, excluding selected  items.

 


 

HALCÓN RESOURCES CORPORATION

ADJUSTED EBITDA RECONCILIATION (Unaudited)

(In thousands)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

Net income (loss), as reported

 

$

(63,284

)

$

(81,837

)

$

(1,040,687

)

$

(100,709

)

Impact of adjusting items:

 

 

 

 

 

 

 

 

 

Interest expense

 

9,911

 

11,759

 

36,265

 

32,595

 

Depletion, depreciation and accretion

 

20,512

 

20,310

 

90,912

 

52,397

 

Full cost ceiling impairment

 

45,568

 

 

985,190

 

 

Income tax provision (benefit)

 

 

 

(95,791

)

 

Stock-based compensation

 

(2,278

)

4,423

 

(8,035

)

12,241

 

Interest income

 

(13

)

(142

)

(91

)

(1,914

)

Reorganization items

 

1,758

 

 

1,758

 

 

Restructuring

 

3,223

 

 

15,148

 

128

 

(Gain) loss on sale of other assets

 

2

 

103

 

418

 

(1,231

)

(Gain) loss on sale of oil and natural gas properties

 

 

1,331

 

 

7,235

 

(Gain) loss on sale of Water Assets

 

(164

)

 

3,618

 

 

Unrealized loss (gain) on derivatives contracts

 

(11,571

)

50,763

 

45,834

 

77,524

 

Gas treating fees, rig stacking charges, transaction costs and non-recurring prepetition professional fees related to reorganization

 

15,105

 

20,778

 

33,612

 

22,384

 

Adjusted EBITDA(1)(2)(3)

 

$

18,769

 

$

27,488

 

$

68,151

 

$

100,650

 

 


(1)  Adjusted EBITDA is a non-GAAP measure, which is presented based on management’s belief that it will enable a user of the financial information to understand the impact of these items on reported results. Additionally, this presentation provides a beneficial comparison to similarly adjusted measurements of prior periods. This financial measure is not a measure of financial performance under GAAP and should not be considered as an alternative to GAAP. This financial measure may not be comparable to similarly named non-GAAP financial measures that other companies may use and may not be useful in comparing the performance of those companies to Halcón’s performance.

 

(2)  Adjusted EBITDA for the nine months ended September 30, 2019 includes approximately $7.8 million, respectively, of proceeds related to hedge monetizations that occurred in 2019. Adjusted EBITDA for the nine months ended September 30, 2018 includes approximately $30.8 million of proceeds related to a monetization of MidCush hedges that  occurred in the second quarter of 2018.

 

(3)  Adjusted EBITDA for the nine months ended September 30, 2019 excludes approximately $10.9 million, respectively, of costs to remove hydrogen sulfide from natural gas produced from the Company’s Monument Draw properties. Adjusted EBITDA for the three and nine months ended September 30, 2018 excludes approximately $13.7 million and $14.0 million, respectively, of costs to remove hydrogen sulfide from natural gas produced from the Company’s Monument Draw properties.