November 9, 2016

Halcón Resources Announces Third Quarter 2016 Results

HOUSTON, Nov. 09, 2016 (GLOBE NEWSWIRE) -- Halcón Resources Corporation (NYSE:HK) ("Halcón" or the "Company") today announced its third quarter 2016 results.

Production for the three months ended September 30, 2016 averaged 34,185 barrels of oil equivalent per day (Boe/d).  Production was comprised of 76% oil, 13% natural gas liquids (NGLs) and 11% natural gas for the quarter.  The Company shut-in approximately 7,000 Boe/d of net production during the third quarter due to low commodity prices.  This production was brought back online in early October 2016.  Halcón expects fourth quarter net production to be between 39,000 and 41,000 Boe/d and D&C capex to be approximately $45 to $50 million

Halcón generated total revenues of $102.5 million for the third quarter of 2016.  In addition, Halcón realized a net gain on settled derivative contracts of $80.0 million during the quarter. 

Excluding the impact of hedges, Halcón realized 89% of the average NYMEX oil price, 18% of the average NYMEX oil price for NGLs and 54% of the average NYMEX natural gas price during the third quarter of 2016. 

Total operating costs per unit were $24.89 per Boe during the third quarter.  After adjusting for selected items, total operating costs per unit (see Selected Operating Data table for additional information), were $17.33 per Boe and $17.12 per Boe for the three and nine months ended September 30, 2016, respectively, a 5% decline from the nine month period ended a year earlier. 

Liquidity and Capital Spending

As of September 30, 2016 Halcón's liquidity was approximately $369 million , which consisted of $367 million of undrawn capacity on the Company's revolver plus $2 million in cash and cash equivalents.  The Company's senior revolving credit facility is scheduled for its next borrowing base redetermination in May of 2017.  Based on current strip pricing, Halcón is anticipated to generate positive cash flow for the remainder of 2016 and be approximately break-even for 2017 based on its preliminary 2017 drilling plan of one rig growing to two rigs in April of 2017. 

During the third quarter of 2016, the Company incurred capital costs of $36 million on drilling and completions, and $2 million on infrastructure, seismic and leasehold acquisitions.  In addition, Halcón incurred $18 million for capitalized interest, G&A and other in the third quarter.   

Hedging Update

Halcón has 26,000 Bbl/d of oil hedged for the last three months of 2016 at an average price of $76.60 per barrel.  For 2017, the Company has 14,750 Bbl/d of oil hedged at an average price of $55.02 per barrel.  Halcón estimates the pre-tax mark-to-market value of its hedge portfolio to be approximately $92 million as of November 7, 2016.

Operations Update

The Company is currently running 1 operated rig in the Fort Berthold area of the Williston Basin and plans to keep this rig running there through 2017.  Halcón is tentatively planning to add a second operated rig in the Williston Basin in April of 2017 depending on oil prices and other factors.  This second rig will initially drill a 5 well pad in the Company's Williams County area before moving to the Fort Berthold area.  Halcón currently has 16 wells in the Bakken being completed or waiting on completion.

Bakken/Three Forks

The Company operated an average of 1 rig in the Williston Basin during the third quarter of 2016.

Halcón spudded 6 wells and put 2 wells online in the Fort Berthold area of the Williston Basin during the three months ended September 30, 2016.  The Company participated in 15 non-operated wells with an average working interest of 9% during the third quarter.  Production averaged 25,231 Boe/d during the third quarter of 2016 in the Williston Basin including the impact of approximately 7,000 boe/d shut in during the quarter.   

Halcón currently has working interests in approximately 119,000 net acres prospective for the Bakken and Three Forks formations in the Williston Basin, substantially all of which is held by production (HBP).  With one operated rig running, the Company plans to spud 7 gross operated wells with an average working interest of approximately 89% and expects to put approximately 15 gross operated wells online over the remaining three months of 2016.  Halcón also expects to participate in 5 to 10 gross non-operated wells over the last three months of 2016 with an average working interest of approximately 5%. Halcón expects operated wells put online over the remainder of 2016 and 2017 in Fort Berthold to have an average EUR in excess of 900 MBoe.  The Company expects the wells it puts online in Williams County in 2017 to have average EURS in excess of 700 MBoe.  The Company estimates it has approximately 100 gross operated locations that are economic at current strip pricing in Williams County.  Current operated drilling and completion costs are anticipated to be $5.9 million in Fort Berthold and $5.2 million in Williams County.

Halcón is currently the operator of 216 producing Bakken wells and 68 Three Forks wells.

"El Halcón" - East Texas Eagle Ford

The Company did not run an operated rig in El Halcón during the third quarter of 2016 and no wells were put online during the quarter.  Halcón anticipates adding a rig back to this area when oil prices improve.  Halcón is currently evaluating the impact of enhanced frac designs on its El Halcón acreage with the goal of improving ultimate recoveries and economics. 

Halcón currently has working interests in approximately 80,000 net acres prospective for the Eagle Ford formation in East Texas, approximately 82% of which is HBP.  The Company currently operates 112 El Halcón wells. Production for the quarter averaged 6,693 Boe/d in the El Halcón area.

Fresh Start Accounting

Halcón adopted fresh-start accounting as of September 9, 2016, the effective date of its emergence from chapter 11 bankruptcy proceedings, resulting in the Company becoming a new entity for financial reporting purposes.  Upon the adoption of fresh-start accounting, Halcón's assets and liabilities were recorded at their fair values as of the fresh-start reporting date, and as a result the Company's unaudited condensed consolidated financial statements subsequent to September 9, 2016 may not be comparable to its financial statements prior to September 9, 2016.  Please review Halcón's Form 10-Q for the third quarter of 2016 for further details regarding fresh-start accounting and the financial information presented at the end of this release.

Conference Call Information

Halcón Resources Corporation has scheduled a conference call for Thursday, November 10, 2016, at 10:00 a.m. EST (9:00 a.m. CST).  Investors may participate in the conference call via telephone by dialing (877) 810-3368 for domestic callers or (914) 495-8561 for international callers, in both cases using conference ID 94707346, and asking for the Halcón call a few minutes prior to the start time.

The conference call will also be webcast live over the Internet on the Company's website at http://www.halconresources.com in the Investor Relations section under Events & Presentations. 

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.

For more information contact Quentin Hicks, Senior Vice President of Finance & Investor Relations, at 832-538-0557 or qhicks@halconresources.com.

Forward-Looking Statements

This release may contain 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 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.  This release may also use the term "EUR" to describe estimates of potentially recoverable hydrocarbons that the SEC rules prohibit from being included in filings with the SEC. These are based on the Company's internal estimates of hydrocarbon quantities that may be potentially discovered through exploratory drilling or recovered with additional drilling or recovery techniques. These quantities do not constitute "reserves" within the meaning of the Society of Petroleum Engineer's Petroleum Resource Management System or SEC rules and are subject to substantially greater uncertainties relating to recovery than reserves. "EUR," or Estimated Ultimate Recovery, refers to our management's internal estimates based on per well hydrocarbon quantities that may be potentially recovered from a hypothetical future well completed as a producer in the area. For areas where the Company has no or very limited operating history, EURs are based on publicly available information relating to operations of producers operating in such areas.  For areas where the Company has sufficient operating data to make its own estimates, EURs are based on internal estimates by the Company's management and reserve engineers. 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, effects on market price of the Company's common stock and on the Company's ability to access the capital markets, and the risks set forth in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2015 and other filings submitted by the Company to the 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.

          
HALCÓN RESOURCES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(In thousands, except per share amounts)
          
    Successor  Predecessor
    Period from
September 10, 2016
  Period from
July 1, 2016
 Three Months 
    through
September 30, 2016
  through
September 9, 2016
 Ended
September 30, 2015
Operating revenues:        
 Oil, natural gas and natural gas liquids sales:       
  Oil $21,260   $74,002   $121,845 
  Natural gas  823    2,610   5,058 
  Natural gas liquids   798    2,488    2,615 
  Total oil, natural gas and natural gas liquids sales  22,881    79,100   129,518 
 Other  226    247   421 
  Total operating revenues  23,107    79,347   129,939 
          
Operating expenses:       
 Production:       
  Lease operating  3,791    12,473   22,248 
  Workover and other  1,565     6,801   4,769 
  Taxes other than income  2,173    7,442   12,102 
 Gathering and other  2,637    7,376   9,091 
 Restructuring  -    95   434 
 General and administrative  16,681    17,317   21,027 
 Depletion, depreciation and accretion  9,051    25,618   77,071 
 Full cost ceiling impairment   420,934    -   511,882 
  Total operating expenses  456,832    77,122   658,624 
Income (loss) from operations  (433,725)   2,225   (528,685)
Other income (expenses):       
 Net gain (loss) on derivative contracts  (7,575)   17,783   204,621 
 Interest expense and other, net   (5,479)   (16,136)  (57,977)
 Reorganization items  (556)   913,722    - 
 Gain (loss) on extinguishment of debt  -    -   535,141 
   Total other income (expenses)  (13,610)   915,369   681,785 
Income (loss) before income taxes  (447,335)   917,594   153,100 
Income tax benefit (provision)  (3,357)   8,666   (6,025)
Net income (loss)  (450,692)   926,260   147,075 
Series A preferred dividends  -    (2,451)  (4,196)
Preferred dividends and accretion on redeemable noncontrolling interest (791)   (7,388)  (19,351)
Net income (loss) available to common stockholders $(451,483)  $916,421   $123,528 
           
Net income (loss) per share of common stock:       
  Basic $(4.96)  $7.58  $1.05 
  Diluted $(4.96)  $6.06  $0.88 
Weighted average common shares outstanding:       
  Basic  91,071    120,905   117,211 
  Diluted  91,071    151,876    150,958 
          
   
           
HALCÓN RESOURCES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (Continued)
(In thousands, except per share amounts)
          
          
    Successor  Predecessor
    Period from
September 10, 2016
  Period from
January 1, 2016
 Nine Months
     through
September 30, 2016
  through
September 9, 2016
 Ended
September 30, 2015
Operating revenues:        
 Oil, natural gas and natural gas liquids sales:       
  Oil $21,260   $248,064  $404,368 
  Natural gas  823    9,511   17,595 
  Natural gas liquids  798    7,929   10,572 
  Total oil, natural gas and natural gas liquids sales  22,881    265,504   432,535 
 Other  226    1,339   1,622 
  Total operating revenues  23,107    266,843   434,157 
           
Operating expenses:       
 Production:       
  Lease operating  3,791    50,032   81,266 
  Workover and other  1,565    22,507   11,614 
  Taxes other than income  2,173    24,453   37,246 
 Gathering and other  2,637    29,279   30,583 
 Restructuring  -    5,168   2,664 
 General and administrative   16,681    83,641   68,098 
 Depletion, depreciation and accretion  9,051    120,555   297,409 
 Full cost ceiling impairment  420,934    754,769   2,014,518 
 Other operating property and equipment impairment  -    28,056   - 
  Total operating expenses  456,832    1,118,460   2,543,398 
Income (loss) from operations  (433,725)   (851,617)  (2,109,241)
Other income (expenses):       
 Net gain (loss) on derivative contracts  (7,575)   (17,998)  216,805 
 Interest expense and other, net  (5,479)   (122,249)   (180,206)
 Reorganization items  (556)   913,722   - 
 Gain (loss) on extinguishment of debt   -    81,434   557,907 
 Gain (loss) on extinguishment of Convertible Note and       
 modification of February 2012 Warrants  -    -   (8,219)
  Total other income (expenses)  (13,610)   854,909   586,287 
Income (loss) before income taxes  (447,335)   3,292   (1,522,954)
Income tax benefit (provision)  (3,357)   8,666   (6,224)
Net income (loss)  (450,692)   11,958   (1,529,178)
Series A preferred dividends  -    (8,847)  (13,999)
Preferred dividends and accretion on redeemable noncontrolling interest (791)   (35,905)  (39,069)
Net income (loss) available to common stockholders $(451,483)  $(32,794) $(1,582,246 )
          
Net income (loss) per share of common stock:       
  Basic $(4.96)  $(0.27) $ (15.28)
  Diluted $(4.96)  $(0.27) $(15.28)
Weighted average common shares outstanding:       
  Basic   91,071    120,513   103,525 
  Diluted  91,071    120,513   103,525 
          

 

HALCÓN RESOURCES CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(In thousands, except share and per share amounts)
      
  Successor  Predecessor
  September 30, 2016  December 31, 2015
Current assets:    
 Cash$2,011   $8,026 
 Accounts receivable 125,244     173,624 
 Receivables from derivative contracts 70,835    348,861 
 Restricted cash 165    16,812 
 Prepaids and other 7,713    9,270 
 Total current assets 205,968    556,593 
Oil and natural gas properties (full cost method):    
 Evaluated 1,202,727    7,060,721 
 Unevaluated 329,218    1,641,356 
 Gross oil and natural gas properties 1,531,945    8,702,077 
 Less - accumulated depletion (429,361)   (5,933,688)
 Net oil and natural gas properties 1,102,584    2,768,389 
Other operating property and equipment:    
 Gas gathering and other operating assets 38,097    130,090 
 Less - accumulated depreciation  (203)   (22,435)
 Net other operating property and equipment 37,894    107,655 
Other noncurrent assets:    
 Receivables from derivative contracts 2,816    16,614 
 Debt issuance costs, net -    7,633 
 Funds in escrow and other 1,786    1,808 
Total assets$1,351,048   $3,458,692 
      
Current liabilities:    
 Accounts payable and accrued liabilities$170,992   $ 295,085 
 Liabilities from derivative contracts 1,415    - 
 Other 4,938    163 
 Total current liabilities 177,345    295,248 
Long-term debt, net 1,004,524    2,873,637 
Other noncurrent liabilities:    
 Liabilities from derivative contracts 1,122    290 
 Asset retirement obligations 31,082     46,853 
 Other 4,139    6,264 
Commitments and contingencies    
Mezzanine equity:    
 Redeemable noncontrolling interest -    183,986 
Stockholders' equity:    
 Predecessor Preferred stock: 1,000,000 shares of $0.0001 par value authorized; 244,724    
 shares of 5.75% Cumulative Perpetual Convertible Series A, issued and outstanding -    - 
 Predecessor Common stock: 1,340,000,000 shares of $0.0001 par value authorized; 122,523,559    
 shares issued and outstanding -    12 
 Predecessor Additional paid-in capital -    3,283,097 
 Successor Common stock: 1,000,000,000 shares of $0.0001 par value authorized; 92,638,093    
 shares issued and outstanding 9    - 
 Successor Additional paid-in capital 584,310    - 
 Retained earnings (accumulated deficit) (451,483)    (3,230,695)
 Total stockholders' equity 132,836    52,414 
Total liabilities and stockholders' equity$1,351,048   $3,458,692 
          

 

HALCÓN RESOURCES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(In thousands)
          
    Successor  Predecessor
    Period from
September 10, 2016
  Period from
July 1, 2016
 Three Months
    through
September 30, 2016
  through
September 9, 2016
 Ended
September 30, 2015
Cash flows from operating activities:       
Net income (loss) $(450,692)  $926,260  $147,075 
Adjustments to reconcile net income (loss) to net cash       
provided by (used in) operating activities:       
 Depletion, depreciation and accretion   9,051    25,618   77,071 
 Full cost ceiling impairment  420,934    -   511,882 
 Share-based compensation, net   13,196    1,224   3,035 
 Unrealized loss (gain) on derivative contracts  30,338    39,451   (89,741)
 Amortization and write-off of deferred loan costs  -    3,347   1,910 
 Non-cash interest and amortization of discount and premium  377    246   320 
 Reorganization items  560    (929,084)  
 Loss (gain) on extinguishment of debt  -    -   (535,141)
 Accrued settlements on derivative contracts  (22,695)   23,072   (11,022)
 Other income (expense)  (94)   (8,206)  797 
Cash flow from operations before changes in working capital  975    81,928   106,186 
Changes in working capital  11,347    (49,323)  8,478 
Net cash provided by (used in) operating activities  12,322    32,605   114,664 
          
Cash flows from investing activities:       
 Oil and natural gas capital expenditures  (10,289)   (56,359)  (123,990)
 Other operating property and equipment capital expenditures  (231)   (64)  (2,435)
 Funds held in escrow and other  (1,721)   26   (24)
Net cash provided by (used in) investing activities  (12,241)   (56,397)  (126,449)
          
Cash flows from financing activities:       
 Proceeds from borrowings  30,000    461,000   283,000 
 Repayments of borrowings  (32,000)   (332,000)  (263,000)
 Cash payments to Noteholders and Preferred Holders  (10,013)   (97,521)  - 
 Debt issuance costs  -    (791)  (7,091)
 Series A preferred dividends   -    -   (4,656)
 Offering costs and other  -    (126)  (187)
Net cash provided by (used in) financing activities  (12,013)   30,562   8,066 
          
Net increase (decrease) in cash   (11,932)   6,770   (3,719)
          
Cash at beginning of period  13,943    7,173   9,973 
Cash at end of period $2,011   $13,943  $6,254 
          
Supplemental cash flow information:       
 Cash paid (received) for reorganization items $(4)  $15,362  $- 
          
Disclosure of non-cash investing and financing activities:        
 Accrued capitalized interest $-   $(21,579) $2,172 
 Asset retirement obligations  8    20   651 
 Preferred dividends on redeemable noncontrolling interest       
 paid-in-kind  791    2,674   3,209 
 Accretion of redeemable noncontrolling interest  -    4,714   16,142 
 Accrued debt issuance costs  -    272   -  
 Third Lien Notes issued on conversion of senior notes  -    -   1,017,994 
          
          
HALCÓN RESOURCES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Continued)
(In thousands)
          
    Successor  Predecessor
    Period from
September 10, 2016
  Period from
January 1, 2016
 Nine Months
    through
September 30, 2016
  through
September 9, 2016
 Ended
September 30, 2015
Cash flows from operating activities:       
Net income (loss) $(450,692)  $11,958  $(1,529,178)
Adjustments to reconcile net income (loss) to net cash       
provided by (used in) operating activities:       
 Depletion, depreciation and accretion  9,051    120,555   297,409 
 Full cost ceiling impairment  420,934     754,769   2,014,518 
 Other operating property and equipment impairment  -    28,056   - 
 Share-based compensation, net  13,196    4,876   11,245 
 Unrealized loss (gain) on derivative contracts  30,338    263,732   93,972 
 Amortization and write-off of deferred loan costs   -    6,371   6,002 
 Non-cash interest and amortization of discount and premium  377    1,515   2,029 
 Reorganization items  560    (929,084)  - 
 Loss (gain) on extinguishment of debt  -    (81,434)  (557,907)
 Loss (gain) on extinguishment of Convertible Note and       
  modification of February 2012 Warrants  -    -   8,219 
 Accrued settlements on derivative contracts  (22,695)   -   (37,803)
 Other income (expense)  (94)   (4,233)  5,805 
Cash flow from operations before changes in working capital  975    177,081   314,311 
Changes in working capital   11,347    (1,733)   17,883 
Net cash provided by (used in) operating activities  12,322     175,348   332,194 
          
Cash flows from investing activities:       
 Oil and natural gas capital expenditures  (10,289)   (226,617)  (531,741)
 Other operating property and equipment capital expenditures  (231)   (950)  (9,913)
 Funds held in escrow and other  (1,721)   (207)  2,988 
Net cash provided by (used in) investing activities  (12,241)   (227,774)  (538,666)
          
Cash flows from financing activities:       
 Proceeds from borrowings  30,000    886,000   1,579,000 
 Repayments of borrowings  (32,000)   (727,648 )  (1,392,000)
 Cash payments to Noteholders and Preferred Holders  (10,013)   (97,521)  - 
 Debt issuance costs  -    (1,977)  (25,703)
 Series A preferred stock issuance  -     -   - 
 Series A preferred dividends  -    -    (4,656)
 Common stock issued  -    -   15,354 
 Offering costs and other  -     (511)  (2,982)
Net cash provided by (used in) financing activities  (12,013)   58,343   169,013 
          
Net increase (decrease) in cash   (11,932)   5,917   (37,459)
           
Cash at beginning of period  13,943    8,026   43,713 
Cash at end of period $2,011   $13,943   $6,254 
          
Supplemental cash flow information:       
 Cash paid (received) for reorganization items $(4)  $15,362   $- 
          
Disclosure of non-cash investing and financing activities:       
 Accrued capitalized interest $-   $(23,966) $(442)
 Asset retirement obligations  8    939   2,405 
 Series A preferred dividends paid in common stock  -    -   9,803 
 Preferred dividends on redeemable noncontrolling interest       
 paid-in-kind  791    9,329   9,340 
 Accretion of redeemable noncontrolling interest  -    26,576   29,084 
 Change in fair value of redeemable noncontrolling interest  -    -   645 
 Accrued debt issuance costs  -    1,176   - 
 Common stock issued on conversion of senior notes  -    -   231,383 
 Third Lien Notes issued on conversion of senior notes   -    -   1,017,994 
               

 

HALCÓN RESOURCES CORPORATION
SELECTED OPERATING DATA
(Unaudited)
          
  Three Months Ended September 30, Nine Months Ended September 30,
  2016(3)  2015  2016(3)  2015 
         
Production volumes:        
Crude oil (MBbls)  2,377   2,993   7,651   9,096 
Natural gas (MMcf)  2,239   2,300    7,081   7,444 
Natural gas liquids (MBbls)  395   371   1,176    1,046 
Total (MBoe)  3,145   3,748   10,007   11,383 
Average daily production (Boe/d)  34,185   40,739   36,522   41,696 
          
Average prices:        
Crude oil (per Bbl) $40.08  $40.71  $35.20  $44.46 
Natural gas (per Mcf)  1.53    2.20   1.46   2.36 
Natural gas liquids (per Bbl)  8.32   7.05   7.42   10.11 
Total per Boe  32.43   34.56   28.82   38.00 
         
Cash effect of derivative contracts:        
Crude oil (per Bbl) $33.56  $37.73  $34.97  $33.54 
Natural gas (per Mcf)  0.10    0.85   0.13   0.77 
Natural gas liquids (per Bbl)  -   -    -   - 
Total per Boe   25.44   30.65   26.83   27.30 
          
Average prices computed after cash effect of settlement of derivative contracts:       
Crude oil (per Bbl) $73.64  $78.44  $70.17  $78.00 
Natural gas (per Mcf)  1.63   3.05   1.59   3.13 
Natural gas liquids (per Bbl)  8.32   7.05   7.42   10.11 
Total per Boe  57.87   65.21   55.65   65.30 
          
Average cost per Boe:        
Production:        
Lease operating $5.17  $5.94  $5.38  $7.14 
Workover and other  2.66   1.27   2.41   1.02 
Taxes other than income  3.06   3.23   2.66    3.27 
Gathering and other, as adjusted (1)  2.23   2.02   2.24   1.94 
Restructuring  0.03   0.12   0.52   0.23 
General and administrative, as adjusted (1)  4.21   4.58   4.43   4.70 
         
(1) Represents gathering and other and general and administrative costs per Boe, adjusted for items noted in the reconciliation below:
         
General and administrative:         
General and administrative, as reported $10.82  $5.61  $10.03  $5.98 
Share-based compensation:        
Non-cash  (4.59)  (0.81)  (1.81)  (0.99)
Transaction costs, key employee retention agreements and other:        
Cash   (2.02)  (0.22)  (3.79)  (0.29)
General and administrative, as adjusted $4.21  $4.58  $4.43  $4.70 
         
Gathering and other, as reported $3.18  $2.43  $3.19  $2.69 
Rig termination / stacking charges  (0.95)  (0.41)  (0.95)  (0.75)
Gathering and other, as adjusted  $2.23  $2.02  $2.24  $1.94 
         
Total operating costs, as reported  $24.89  $18.48  $23.67  $20.10 
Total adjusting items  (7.56)  (1.44)  (6.55)  (2.03 )
Total operating costs, as adjusted(2) $17.33  $17.04  $17.12  $18.07 
          
(2) 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 reconciliation above.
(3) For illustrative purposes, the Company has combined the Successor and Predecessor results to derive combined results for the three and nine-month periods ended September 30, 2016. The combination was generated by addition of comparable financial statement line items. However, because of various adjustments to the consolidated financial statements in connection with the application of fresh-start reporting, including asset valuation adjustments and liability adjustments, the results of operations for the Successor may not be comparable to those of the Predecessor. The financial information preceding the table above provides the Successor and the Predecessor GAAP results for the applicable periods. The Company believes that subject to consideration of the impact of fresh-start reporting, combining the results of the Predecessor and Successor provide meaningful information about, for instance, production, revenues and costs, that assist a reader in understanding the Company's financial results for the applicable periods.
          

 

HALCÓN RESOURCES CORPORATION
SELECTED ITEM REVIEW AND RECONCILIATION (Unaudited)
(In thousands, except per share amounts)
        
  Successor  Predecessor
  Period from
September 10, 2016
  Period from
July 1, 2016
 Three Months
  through
September 30, 2016
  through
September 9, 2016
 Ended
September 30, 2015
As Reported:       
Net income (loss) available to common stockholders, as reported $(451,483)  $916,421  $123,528 
Series A preferred dividends  -    2,451   4,196 
Preferred dividends and accretion on redeemable noncontrolling interest  791    7,388   19,351 
Net income (loss), as reported   (450,692)   926,260   147,075 
        
Impact of Selected Items:       
Unrealized loss (gain) on derivatives contracts:       
Crude oil $30,323   $39,271  $(90,760)
Natural gas  15    180   1,019 
Total mark-to-market non-cash charge  30,338    39,451   (89,741)
Full cost ceiling impairment  420,934    -   511,882 
Loss (gain) on extinguishment of debt  -    -    (535,141)
Deferred financing costs expensed, net (1)  -    2,917   324 
Reorganization items  556    (913,722)  - 
Restructuring  -    95    434 
Rig termination / stacking charges, key employee retention agreements, transaction costs and other  924    (333)  3,186 
Selected items, before income taxes  452,752    (871,592)  (109,056)
Income tax effect of selected items (2)  -    -   (16,843)
Selected items, net of tax   452,752    (871,592)  (125,899)
        
As Adjusted:       
Net income (loss) available to common stockholders, excluding selected items $ 2,060   $54,668  $21,176 
Interest on convertible debt, net  -    1,523   - 
Net income (loss) available to common stockholders after assumed conversions, excluding selected items (3) $2,060   $56,191  $21,176 
        
Basic net income (loss) per common share, as reported $(4.96)  $7.58  $1.05 
Impact of selected items  4.98    (7.13)  (0.87)
Basic net income (loss) per common share, excluding selected items (3) $0.02   $0.45  $0.18 
        
Diluted net income (loss) per common share, as reported $(4.96)  $6.06  $0.88 
Impact of selected items  4.98    (5.69)  (0.70)
Diluted net income (loss) per common share, excluding selected items (3)(4) $0.02   $0.37  $0.18 
        
        
Net cash provided by (used in) operating activities $12,322   $32,605  $114,664 
Changes in working capital  (11,347)   49,323   (8,478)
Cash flow from operations before changes in working capital  975    81,928   106,186  
Cash components of selected items  23,615    806   13,830 
Income tax effect of selected items (2)  -    -   (1,040)
Cash flow from operations before changes in working capital, adjusted for selected items (4) $24,590   $82,734  $118,976 
        
(1) Represents charges related to the write-off of debt issuance costs associated with the Predecessor Credit Agreement.
        
(2) For the 2016 (Successor) columns, this represents tax impact using an estimated tax rate of 0.0% due to the Company maintaining a full valuation allowance.
For the 2015 (Predecessor) column, this represents tax impact using an estimated tax rate of 37.04%. This column also includes an adjustment for the change in valuation allowance of $(57.2 million) the three months ended September 30, 2015 (Predecessor).
        
(3) Net income (loss) and earnings per share excluding selected items and cash flow 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 flow 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.
        
(4) The impact of selected items for the period of September 10, 2016 through September 30, 2016 (Successor) and the period of July 1, 2016 through September 9, 2016 (Predecessor) was calculated based upon weighted average diluted shares of 91.1 million and 151.9 million, respectively, due to the net income available to common stockholders, excluding selected items. The impact of selected items for the three months ended September 30, 2015 (Predecessor) was calculated based upon weighted average diluted shares of 117.2 million due to the net income available to Predecessor common stockholders excluding selected items.
        
        
        
HALCÓN RESOURCES CORPORATION
SELECTED ITEM REVIEW AND RECONCILIATION (Unaudited) (Continued)
(In thousands, except per share amounts)
         
  Successor  Predecessor
  Period from
September 10, 2016
  Period from
January 1, 2016
 Nine Months
  through
September 30, 2016
  through
September 9, 2016
 Ended
September 30, 2015
As Reported:        
Net income (loss) available to common stockholders, as reported $(451,483)  $(32,794) $(1,582,246)
Series A preferred dividends  -    8,847   13,999 
Preferred dividends and accretion on redeemable noncontrolling interest  791    35,905   39,069 
Net income (loss), as reported   (450,692)   11,958   (1,529,178)
        
Impact of Selected Items:       
Unrealized loss (gain) on derivatives contracts:       
Crude oil $30,323   $262,813  $90,150 
Natural gas  15    919   3,822 
Total mark-to-market non-cash charge  30,338    263,732   93,972 
Full cost ceiling impairment  420,934    754,769   2,014,518 
Other operating property and equipment impairment  -    28,056   - 
Loss (gain) on extinguishment of debt  -    (81,434)  (557,907)
Loss (gain) on extinguishment of Convertible Note and modification of February 2012 Warrants  -    -   8,219 
Deferred financing costs expensed, net (1)  -    3,582   1,203 
Reorganization items  556    (913,722)  - 
Restructuring  -    5,168   2,664 
Rig termination / stacking charges, key employee retention agreements, transaction costs and other  924    40,689   20,083 
Selected items, before income taxes  452,752    100,840   1,582,752 
Income tax effect of selected items (2)  -    -   (39,517)
Selected items, net of tax  452,752    100,840   1,543,235 
        
As Adjusted:       
Net income (loss) available to common stockholders, excluding selected items $2,060   $112,798  $14,057 
Interest on convertible debt, net  -    10,778   - 
Net income (loss) available to common stockholders after assumed conversions, excluding selected items (3)  $2,060   $123,576   $14,057 
         
Basic net income (loss) per common share, as reported $(4.96)  $(0.27) $(15.28)
Impact of selected items  4.98     1.21   15.42 
Basic net income (loss) per common share, excluding selected items (3) $0.02   $0.94  $0.14 
        
Diluted net income (loss) per common share, as reported $(4.96)  $(0.27) $(15.28)
Impact of selected items  4.98    1.13   15.42 
Diluted net income (loss) per common share, excluding selected items (3)(4) $0.02   $0.86  $0.14 
        
        
Net cash provided by (used in) operating activities $12,322   $175,348  $332,194 
Changes in working capital  (11,347)   1,733   (17,883)
Cash flow from operations before changes in working capital  975    177,081   314,311 
Cash components of selected items  23,615    66,092   54,849 
Income tax effect of selected items (2)  -    -   (6,314)
Cash flow from operations before changes in working capital, adjusted for selected items (4) $24,590   $243,173  $362,846 
        
(1) Represents charges related to the write-off of debt issuance costs associated with the Predecessor Credit Agreement.
        
(2) For the 2016 (Successor) columns, this represents tax impact using an estimated tax rate of 0.0% due to the Company maintaining a full valuation allowance.
For the 2015 (Predecessor) column, this represents tax impact using an estimated tax rate of 37.04%. This column also includes an adjustment for the change in valuation allowance of $546.7 million for the nine months ended September 30, 2015 (Predecessor).
         
(3) Net income (loss) and earnings per share excluding selected items and cash flow 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 flow 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.
        
(4) The impact of selected items for the period of September 10, 2016 through September 30, 2016 (Successor) and the period of  January 1, 2016 through September 9, 2016 (Predecessor) was calculated based upon weighted average diluted shares of 91.1 million and 144.3 million, respectively, due to the net income available to common stockholders, excluding selected items. The impact of selected items for the nine months ended September 30, 2015 (Predecessor) was calculated based upon weighted average diluted shares of 103.6 million, due to the net income available to Predecessor common stockholders excluding selected items.
        


HALCÓN RESOURCES CORPORATION
EBITDA RECONCILIATION (Unaudited) 
(In thousands)
         
   Three Months Ended September 30, Nine Months Ended September 30,
  2016(2)   2015  2016(2)  2015 
         
Net income (loss), as reported $475,568  $147,075  $(438,734) $(1,529,178)
Interest expense  29,780   57,259   132,933   174,666 
Depletion, depreciation and accretion  34,669   77,071   129,606   297,409 
Full cost ceiling impairment  420,934   511,882   1,175,703   2,014,518 
Other operating property and equipment impairment  -   -   28,056   - 
Income tax provision (benefit)  (5,309)  6,025   (5,309)  6,224 
Share-based compensation   14,420   3,035   18,072   11,245 
Interest income  (13)  (17)  (33)  (89)
(Gain) loss on sale of other assets  592   50   430   1,380 
EBITDA(1) $970,641  $802,380  $1,040,724  $976,175 
Impact of non-recurring items:        
Restructuring  95   434   5,168   2,664 
Reorganization items  (913,166)  -   (913,166)   - 
Loss (gain) on extinguishment of debt  -   (535,141)  (81,434)  (557,907)
Loss (gain) on extinguishment of Convertible Note and modification of February 2012 Warrants  -   -   -   8,219 
Loss (gain) on mark-to-market of embedded derivative and tranche rights  (8,754)  762   (5,734)  3,814 
Unrealized loss (gain) on derivatives contracts  69,789   (89,741)  294,070   93,972 
Transaction costs, key employee retention agreements and other  6,342   822   37,883   3,609 
Rig termination / stacking charges  3,003   1,551   9,464   8,585 
Adjusted EBITDA(1) $127,950  $181,067  $ 386,975  $539,131 
         
(1)  EBITDA and Adjusted EBITDA are non-GAAP measures. These financial measures are 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 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.
         
(2) For illustrative purposes, the Company has combined the Successor and Predecessor results to derive combined results for the three and nine-month periods ended September 30, 2016. The combination was generated by addition of comparable financial statement line items. However, because of various adjustments to the consolidated financial statements in connection with the application of fresh-start reporting, including asset valuation adjustments and liability adjustments, the results of operations for the Successor may not be comparable to those of the Predecessor. The financial information preceding the table above provides the Successor and the Predecessor GAAP results for the applicable periods. The Company believes that subject to consideration of the impact of fresh-start reporting, combining the results of the Predecessor and Successor provide meaningful information about, for instance, production, revenues and costs, that assist a reader in understanding the Company's financial results for the applicable periods.


Primary Logo

Source: Halcon Resources

News Provided by Acquire Media


Close window | Back to top

Copyright 2017 Halcón Resources Corporation