HOUSTON, May 6, 2021 /PRNewswire/ -- Goodrich
Petroleum Corporation (NYSE American: GDP) (the "Company") today
announced financial results for the first quarter ended
March 31, 2021.
QUARTER HIGHLIGHTS
Adjusted net income (net income prior to change in
fair value of derivatives not designated as hedges) was
$7.1 million for the quarter. Net
income was $4.5 million in the
quarter ($0.34 per basic and
$0.30 per fully diluted share).
Adjusted EBITDA was $20.3
million in the quarter. Discretionary cash flow ("DCF"),
defined as net cash provided by operating activities before changes
in working capital, was $19.6 million
in the quarter.
Production totaled 11.2 Bcfe in the quarter, or an
average of approximately 125,000 Mcfe per day. The Company
completed 9 gross (3.3 net) wells in the quarter. Production for
the quarter was negatively impacted by weather. The Company is
guiding to an average of 150,000-160,000 Mcfe per day for the
second quarter, and maintains its guidance for the year of an
average of 160,000 Mcfe per day.
Cash Expenses: Per unit cash
expense was $1.07 per Mcfe for the
quarter, broken out as follows:
- Lease operating expense ("LOE") was $0.28 per Mcfe, which included workover expense
of $0.04 per Mcfe;
- Production and other taxes were $0.06 per Mcfe, which included $0.04 per Mcfe for production taxes and
$0.02 per Mcfe for ad valorem
taxes;
- Transportation and processing expense was $0.36 per Mcfe;
- General and Administrative ("G&A") expense payable in cash
was $0.29 per Mcfe; and
- Cash Interest expense was $0.08
per Mcfe.
Return on Invested Capital ("ROIC"), defined as
trailing twelve month Adjusted EBITDA divided by total assets less
current liabilities, was 38% at quarter-end.
Cash Margin was $1.70
per Mcfe (61%), comprised of a net realized price including hedges
of $2.77 per Mcfe less per unit cash
expenses detailed above of $1.07 per
Mcfe.
Well Result: The Company has recently completed its
Lattin 3&34 No. 1 (76% WI) well in a new area northeast of its
Bethany-Longstreet field in DeSoto and Caddo Parishes, Louisiana. The well, which has a usable
lateral length of 9,934 feet had a 24-hour production rate of
approximately 35,000 Mcfe per day.
THE COMPANY HAS POSTED A NEW PRESENTATION ON ITS WEBSITE THAT
INVESTORS CAN ACCESS AT:
http://goodrichpetroleumcorp.investorroom.com/presentations. The
slides will be reviewed on the earnings conference
call scheduled for today at 10:00 am
central time.
To access the conference call, domestic participants should dial
as follows:
PARTICIPANT DIAL IN
(TOLL FREE):
|
1-888-317-6003
|
|
|
PARTICIPANT
INTERNATIONAL DIAL IN:
|
1-412-317-6061
|
|
|
Canada Toll
Free
|
1-866-284-3684
|
|
|
Participant Elite
Entry Number: 0945541
Participants will
need this Elite Entry number in order to join the conference.
The Company encourages participants to dial in 10-15 minutes early
to join the conference.
Participants may also
access the live audio webcast of the conference call through the
following web link:
https://www.webcaster4.com/Webcast/Page/937/40711 or by
accessing the webcast through the investor relations section of the
Company's website.
|
FINANCIAL RESULTS
CASH FLOW
Adjusted EBITDA was $20.3 million
in the quarter and discretionary cash flow ("DCF"), defined as net
cash provided by operating activities before changes in working
capital, was $19.6 million in the
quarter versus Adjusted EBITDA of $16.6
million and DCF of $15.4
million in the prior year period.
(See accompanying tables at the end of this press release that
reconcile Adjusted EBITDA and DCF, each of which are non-US GAAP
financial measures, to their most directly comparable US GAAP
financial measure.)
NET INCOME
Adjusted net income was $7.1
million in the quarter. Net income was $4.5 million in the quarter, or $0.34 per basic and $0.30 per fully diluted share, versus net income
of $3.0 million, or $0.24 per basic and $0.22 per fully diluted share, in the prior year
period.
(See accompanying tables at the end of this press release that
reconciles adjusted net income, which is a non-US GAAP financial
measure, to its most directly comparable US GAAP financial
measure.)
PRODUCTION
Production totaled approximately 11.2 Bcfe in the quarter, or an
average of approximately 125,000 Mcfe (98% natural gas) per day,
versus 12.5 Bcfe, or an average daily production of
approximately 137,000 Mcfe (98% natural gas) per day, in the prior
year period.
REVENUES
Oil and natural gas revenues adjusted for cash settled
derivatives were $31.2
million. Oil and natural gas revenues prior to net cash
payments of $0.7 million for
settlement of derivatives was $31.9
million. Oil and gas revenues including cash settled
derivatives were $29.0 million in the
prior year period. Average realized price per unit was
$2.84 per Mcfe ($2.72 per Mcf of gas and $57.88 per barrel of oil) in the quarter, versus
$1.84 per Mcfe in the prior year
period ($1.73 per Mcf of gas and
$47.64 per barrel of
oil). Average realized price per unit when incorporating the
Company's settled derivatives for the quarter was $2.77 per Mcfe.
(See accompanying table at the end of this press release that
reconciles oil and natural gas revenues adjusted for cash settled
derivatives, which is a non-US GAAP financial measure, to its most
directly comparable US GAAP financial measure.)
OPERATING EXPENSES
Lease operating expense ("LOE") was $3.2 million in the quarter, or $0.28 per Mcfe, which included $0.5 million, or $0.04 per Mcfe, for workovers. LOE was
$3.3 million, or $0.27 per Mcfe, in the prior year period, which
included $0.5 million, or
$0.04 per Mcfe, for workovers.
Production and other taxes were $0.6 million in the quarter, or $0.06 per Mcfe, versus $0.9 million, or $0.07 per Mcfe, in the prior year period.
Transportation and processing expense was
$4.0 million in the quarter, or
$0.36 per Mcfe, versus $4.9 million, or $0.39 per Mcfe, in the prior year period.
Depreciation, depletion and amortization ("DD&A")
expense was $10.1 million in
the quarter, or $0.90 per Mcfe,
versus $13.3 million, or $1.06 per Mcfe, in the prior year period.
General and administrative expense ("G&A") was
$3.5 million in the quarter, or
$0.32 per Mcfe, versus $4.9 million, or $0.39 per Mcfe, in the prior year
period. G&A expense payable in cash was $3.2 million, or $0.29 per Mcfe, versus $3.8 million, or $0.30 per Mcfe, in the prior year period.
(See accompanying table at the end of this press release that
reconciles G&A expense payable in cash, which is a non-US GAAP
financial measure, to its most directly comparable US GAAP
financial measure.)
OPERATING INCOME/LOSS
Adjusted operating income was $9.9
million for the quarter, which included a $0.7 million loss on cash settled
derivatives. Operating income, defined as revenues minus
operating expenses, totaled $10.6
million in the quarter. Adjusted operating income was
$1.7 million in the prior year
period, which included $6.0 million
received for cash settled derivatives. The Company had an
operating loss of $4.3 million in the
prior year period.
(See accompanying table at the end of this press release that
reconciles adjusted operating income, which is a non-US GAAP
financial measure, to its most directly comparable US GAAP
financial measure.)
INTEREST EXPENSE
Interest expense totaled $1.9
million in the quarter, which included interest payable in
cash of $0.9 million incurred on the
credit facility and non-cash interest of $1.0 million incurred primarily on the Company's
second lien notes, which included $0.6
million paid in-kind interest and $0.4 million amortization of debt discount and
issuance costs. Interest expense for the prior year period was
$2.0 million, which included interest
payable in cash of $1.2 million
incurred on the credit facility and non-cash interest of
$0.8 million incurred primarily on
the Company's second lien notes, which included $0.4 million paid in-kind interest and
$0.4 million amortization of debt
discount and issuance costs.
(See accompanying table at the end of this press release that
reconciles interest payable in cash, which is a non-US GAAP
financial measure, to its most directly comparable US GAAP
financial measure.)
CAPITAL EXPENDITURES
Capital expenditures totaled $29.3
million in the quarter, of which a majority was spent on
drilling and completion costs, versus $18.4
million in the prior year period, of which a majority was
spent on drilling and completion costs. The Company conducted
drilling and completion operations on 14 gross (6.5 net) wells and
added 9 gross (3.3 net) wells to production in the
quarter. The Company reaffirms its full year preliminary
budget of $75 - $85 million and the Board of Directors will
review the remaining 2021 capital expenditure budget
quarterly and adjust, if necessary, based on commodity prices
and the goal of free cash flow generation from moderate growth in
volumes and a further reduction in per unit costs.
BALANCE SHEET
The Company exited the quarter with $1.2
million of cash, $87.4 million
outstanding under the Company's credit facility, and total
principal debt outstanding, including the credit facility and
second lien notes, of $117.8
million.
CRUDE OIL AND NATURAL GAS DERIVATIVES
The Company had a loss of $3.3
million on its derivatives not designated as hedges in the
quarter, which was comprised of a loss of $0.7 million on cash settlements and a
$2.6 million loss representing the
change of the fair value of our open natural gas and oil derivative
contracts, versus a gain of $9.1
million on its derivatives not designated as hedges in the
prior year period, which was comprised of a gain of $6.0 million on cash settlements and a
$3.1 million gain representing the
change in fair value of our open natural gas and oil derivative
contracts.
RECENT DEVELOPMENTS
SPRING REDETERMINATION UNDER SENIOR CREDIT FACILITY
In conjunction with its spring redetermination under its reserve
based lending facility, the Company and participating banks have
reaffirmed the existing borrowing base of $120 million.
OTHER INFORMATION
In this press release, the Company refers to several non-US GAAP
financial measures, including Adjusted EBITDA, DCF, Return on
Invested Capital ("ROIC"), oil and natural gas revenues adjusted
for cash settled derivatives, adjusted net income, adjusted
operating income (loss), G&A expense payable in cash and
interest payable in cash. Management believes Adjusted EBITDA,
DCF and ROIC are good financial indicators of the Company's
performance and ability to internally generate operating
funds. Adjusted EBITDA and adjusted net income should not
be considered an alternative to net income (loss) applicable to
common stock, as defined by US GAAP. DCF should not be considered
an alternative to net cash provided by operating activities, as
defined by US GAAP. Oil and natural gas revenues adjusted for
cash settled derivatives should not be considered an alternative
for oil and natural gas revenues, as defined by US GAAP. Adjusted
operating income (loss) should not be considered an alternative to
operating income (loss), as defined by US GAAP. G&A expense
payable in cash should not be considered an alternative to general
and administrative expense, as defined by US GAAP. Interest payable
in cash should not be considered an alternative to interest
expense, as defined by US GAAP. Management believes that all of
these non-US GAAP financial measures provide useful information to
investors because they are monitored and used by Company management
and widely used by professional research analysts in the valuation
and investment recommendations of companies within the oil and gas
exploration and production industry.
Unless otherwise stated, oil production volumes include
condensate.
Certain statements in this news release regarding future
expectations and plans for future activities may be regarded as
"forward looking statements" within the meaning of the Securities
Litigation Reform Act. They are subject to various risks, such
as financial market conditions, changes in commodities prices and
costs of drilling and completion, operating hazards, drilling
risks, and the inherent uncertainties in interpreting engineering
data relating to underground accumulations of oil and gas, as well
as other risks discussed in detail in the Company's Annual Report
on Form 10-K for the year ended December 31,
2020 and other subsequent filings with the Securities and
Exchange Commission. Although the Company believes that the
expectations reflected in such forward-looking statements are
reasonable, it can give no assurance that such expectations will
prove to be correct.
Goodrich Petroleum is an independent oil and natural gas
exploration and production company listed on the NYSE American
under the symbol "GDP".
|
|
|
|
|
|
|
GOODRICH PETROLEUM
CORPORATION
|
SELECTED INCOME AND
PRODUCTION DATA
|
(In thousands, except
per share amounts)
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
Volumes
|
|
|
|
|
|
|
Natural gas
(MMcf)
|
|
11,045
|
|
12,242
|
|
|
Oil and condensate
(MBbls)
|
|
32
|
|
38
|
|
|
Mmcfe -
Total
|
|
11,237
|
|
12,471
|
|
|
|
|
|
|
|
|
|
Mcfe per
day
|
|
124,857
|
|
137,042
|
|
|
|
|
|
|
|
|
Reconciliation of Oil and natural gas revenues adjusted for cash
settled derivatives (non-US GAAP)
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
Oil and natural gas
revenues (US GAAP)
|
|
$
31,872
|
|
$
22,983
|
|
Net cash (paid for)
received in settlement of derivative instruments
|
|
(692)
|
|
5,969
|
|
Oil and natural gas
revenues adjusted for cash settled derivatives
|
|
$
31,180
|
|
$
28,952
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas
revenues
|
|
$
31,872
|
|
$
22,983
|
|
Other
|
|
-
|
|
3
|
|
|
|
|
$
31,872
|
|
$
22,986
|
|
|
|
|
|
|
|
|
Operating
Expenses
|
|
|
|
|
|
|
Lease operating
expense (LOE excluding workovers - $2,721 and $2,843,
respectively)
|
|
3,182
|
|
3,328
|
|
|
Production and other
taxes
|
|
643
|
|
863
|
|
|
Transportation and
processing
|
|
4,005
|
|
4,875
|
|
|
Depreciation,
depletion and amortization
|
|
10,060
|
|
13,267
|
|
|
General and
administrative (payable in cash - $3,216 and $3,780,
respectively)
|
|
3,545
|
|
4,914
|
|
|
Other
|
|
(186)
|
|
8
|
|
Operating income
(loss)
|
|
10,623
|
|
(4,269)
|
|
|
|
|
|
|
|
|
Other income
(expense)
|
|
|
|
|
|
|
Interest expense
(payable in cash - $912, $1,170, respectively)
|
|
(1,916)
|
|
(1,952)
|
|
|
Interest income and
other
|
|
-
|
|
119
|
|
|
Loss (gain) on
commodity derivatives not designated as hedges
|
|
(3,269)
|
|
9,138
|
|
|
Loss on early
extinguishment of debt
|
|
(935)
|
|
-
|
|
|
|
|
(6,120)
|
|
7,305
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
4,503
|
|
3,036
|
|
Income tax
expense
|
|
-
|
|
-
|
|
Net income
|
|
$
4,503
|
|
$
3,036
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discretionary cash
flow (see non-US GAAP reconciliation) (1)
|
|
$
19,554
|
|
$
15,385
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (see
calculation and non-US GAAP reconciliation) (2)
|
|
$
20,294
|
|
$
16,648
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding - basic
|
|
13,403
|
|
12,533
|
|
Weighted average
common shares outstanding - diluted (3)
|
|
14,840
|
|
13,849
|
|
|
|
|
|
|
|
|
Income per
share
|
|
|
|
|
|
|
Net income -
basic
|
|
$
0.34
|
|
$
0.24
|
|
|
Net income -
diluted
|
|
$
0.30
|
|
$
0.22
|
|
|
|
|
|
|
|
|
(1) Discretionary
cash flow is defined as net cash provided by operating activities
before changes in operating assets and liabilities. Management
believes that the non-US GAAP measure of discretionary cash flow is
useful as an indicator of an oil and natural gas exploration and
production company's ability to internally fund exploration and
development activities and to service or incur additional debt. The
company has also included this information because changes in
operating assets and liabilities relate to the timing of cash
receipts and disbursements which the company may not control and
may not relate to the period in which the operating activities
occurred. Operating cash flow should not be considered in isolation
or as a substitute for net cash provided by operating activities
prepared in accordance with US GAAP.
|
|
|
|
|
|
|
|
(2) Adjusted EBITDA
is defined as earnings before interest expense, income and similar
taxes, DD&A, share based compensation expense and impairment of
oil and natural gas properties. In calculating adjusted EBITDA,
reorganization gains/losses and gains/losses on commodity
derivatives not designated as hedges net of cash received or paid
in settlement of derivative instruments are also excluded. Other
excluded items include interest income and other, adjustments per
our 2019 Senior Credit Facility agreement for operating leases
under ASC Topic 842 and any other extraordinary non-cash
gains/losses.
|
|
|
|
|
|
|
|
(3) Fully diluted
shares excludes approximately 1.4 million and 0.6 million
potentially dilutive instruments that were anti-dilutive for the
three months ended March 31, 2021 and 2020,
respectively.
|
GOODRICH PETROLEUM
CORPORATION
|
Per Unit Sales Prices
and Costs
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
|
|
|
|
|
|
|
Average sales price
per unit:
|
|
|
|
|
|
|
Oil (per
Bbl)
|
|
|
|
|
|
|
Including net cash received
from/paid to settle oil derivatives
|
|
$
57.21
|
|
$
56.23
|
|
|
Excluding net cash received
from/paid to settle oil derivatives
|
|
$
57.88
|
|
$
47.64
|
|
|
Natural gas (per
Mcf)
|
|
|
|
|
|
|
Including net cash received
from/paid to settle natural gas derivatives
|
|
$
2.66
|
|
$
2.19
|
|
|
Excluding net cash received
from/paid to settle natural gas derivatives
|
|
$
2.72
|
|
$
1.73
|
|
|
Oil and natural gas
(per Mcfe)
|
|
|
|
|
|
|
Including net cash received
from/paid to settle oil and natural gas derivatives
|
|
$
2.77
|
|
$
2.32
|
|
|
Excluding net cash received
from/paid to settle oil and natural gas derivatives
|
|
$
2.84
|
|
$
1.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs Per
Mcfe
|
|
|
|
|
|
|
Lease operating
expense ($0.24 and $0.23 per Mcfe excluding workovers,
respectively)
|
|
$
0.28
|
|
$
0.27
|
|
|
Production and other
taxes
|
|
$
0.06
|
|
$
0.07
|
|
|
Transportation and
processing
|
|
$
0.36
|
|
$
0.39
|
|
|
Depreciation,
depletion and amortization
|
|
$
0.90
|
|
$
1.06
|
|
|
General and
administrative (payable in cash - $0.29 and $0.30,
respectively)
|
|
$
0.32
|
|
$
0.39
|
|
|
Other
|
|
$
(0.02)
|
|
$
-
|
|
|
|
|
$
1.89
|
|
$
2.19
|
|
|
|
|
|
|
|
|
Note: Amounts on a
per Mcfe basis may not total due to rounding.
|
|
|
|
|
|
GOODRICH PETROLEUM
CORPORATION
|
Cash Flow Data (In
thousands), unaudited
|
|
|
|
|
|
|
Reconciliation of
discretionary cash flow and net cash provided by operating
activities (non-US GAAP)
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
|
|
|
|
|
Net cash provided by
operating activities (US GAAP)
|
|
$
21,164
|
|
$
14,850
|
|
Net changes in
working capital
|
|
1,610
|
|
(535)
|
|
Discretionary cash
flow (1)
|
$
19,554
|
|
$
15,385
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
CASH FLOWS FROM
OPERATING ACTIVITIES:
|
|
|
|
|
|
Net income
|
|
$
4,503
|
|
$
3,036
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities
|
|
|
|
|
|
Depreciation,
depletion and amortization
|
|
10,060
|
|
13,267
|
|
Right of use asset
depreciation
|
|
135
|
|
313
|
|
Loss (gain) on
derivatives not designated as hedges
|
|
3,269
|
|
(9,138)
|
|
Net cash (paid for)
received in settlement of derivative instruments
|
|
(692)
|
|
5,969
|
|
Share based
compensation (non-cash)
|
|
339
|
|
1,156
|
|
Amortization of
finance cost, debt discount, paid in-kind interest and
accretion
|
1,005
|
|
782
|
|
Loss on early
extinguishment of debt
|
|
935
|
|
-
|
|
Change in assets and
liabilities:
|
|
|
|
|
|
Accounts receivable,
trade and other, net of allowance
|
|
(560)
|
|
(173)
|
|
Accrued oil and gas
revenue
|
|
(2,532)
|
|
3,735
|
|
Prepaid expenses and
other
|
|
52
|
|
4
|
|
Accounts
payable
|
|
6,797
|
|
(69)
|
|
Accrued
liabilities
|
|
(2,147)
|
|
(4,032)
|
|
Net cash
provided by operating activities
|
|
21,164
|
|
14,850
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
|
|
Capital
expenditures
|
|
(27,147)
|
|
(15,038)
|
|
Net cash
used in investing activities
|
|
(27,147)
|
|
(15,038)
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
|
|
Principal payments of
bank borrowings
|
|
(15,000)
|
|
-
|
|
Proceeds from bank
borrowings
|
|
6,000
|
|
-
|
|
Proceeds from 2023
Second Lien Notes
|
|
15,000
|
|
-
|
|
Debt issuance
costs
|
|
(171)
|
|
-
|
|
Purchase of treasury
stock
|
|
(28)
|
|
(2)
|
|
Net cash
provided by (used in) financing activities
|
|
5,801
|
|
(2)
|
|
Decrease in cash and
cash equivalents
|
|
(182)
|
|
(190)
|
|
Cash and cash
equivalents, beginning of period
|
|
1,360
|
|
1,452
|
|
Cash and cash
equivalents, end of period
|
|
$
1,178
|
|
$
1,262
|
|
GOODRICH PETROLEUM
CORPORATION
|
Other Information and
Reconciliations (In thousands), unaudited
|
|
|
|
|
|
|
|
Supplemental
Balance Sheet Data
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
|
|
|
March 31,
2021
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
1,178
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt,
net
|
|
$
116,459
|
|
|
|
|
Unamortized debt
discount and issuance cost
|
|
1,383
|
|
|
|
|
Total principal
amount of debt
|
|
$
117,842
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net income to Adjusted EBITDA (non-US GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
|
|
|
|
|
|
|
|
Net income (US
GAAP)
|
|
$
4,503
|
|
$
3,036
|
|
|
Depreciation,
depletion and amortization ("DD&A")
|
|
10,060
|
|
13,267
|
|
|
Stock compensation
expense (non-cash)
|
|
339
|
|
1,155
|
|
|
Interest
expense
|
|
1,916
|
|
1,952
|
|
|
Loss (gain) on
derivatives not designated as hedges
|
|
3,269
|
|
(9,138)
|
|
|
Net cash (paid for)
received in settlement of derivative instruments
|
|
(692)
|
|
5,969
|
|
|
Loss on early
extinguishment of debt
|
|
935
|
|
-
|
|
|
Other excluded items
**
|
|
(36)
|
|
407
|
|
|
Adjusted EBITDA
(2)
|
|
$
20,294
|
|
$
16,648
|
|
|
|
|
|
|
|
|
|
** Other items
included less than $0.1 million and $0.04 million from the impact
of accounting for operating leases under ASC 842 as well as
interest income for the three months ended March 31, 2021 and 2020,
respectively.
|
|
|
|
|
|
|
|
Reconciliation of
Return on Invested Capital ("ROIC") (non-US GAAP)
|
|
|
|
|
|
|
|
|
For the trailing 12
months ended March 31, 2021
|
|
|
|
|
|
|
Adjusted EBITDA (non
US-GAAP, see reconciliation above)
|
|
$
65,911
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31,
2021
|
|
|
|
|
|
|
Total Assets (US
GAAP)
|
|
$
226,633
|
|
|
|
|
Less: Current
Liabilities (US GAAP)
|
|
(52,724)
|
|
|
|
|
Invested Capital
("IC") (non-US GAAP)
|
|
$
173,909
|
|
|
|
|
|
|
|
|
|
|
|
Return on Invested
Capital (ROIC) (Adjusted EBITDA / IC)
|
|
38%
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Adjusted net income (loss) (non-US GAAP)
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
|
Net income (loss) (US
GAAP)
|
|
$
4,503
|
|
$
3,036
|
|
|
Change in fair value
of derivatives not designated as hedges
|
|
2,577
|
|
(3,169)
|
|
|
Adjusted net income
(loss)
|
|
$
7,080
|
|
$
(133)
|
|
|
|
|
|
|
|
|
Reconciliation of
Adjusted operating income (loss) (non-US GAAP)
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
|
Operating income
(loss) (US GAAP)
|
|
$
10,623
|
|
$
(4,269)
|
|
|
Net cash received
(paid) in settlement of derivative instruments
|
|
(692)
|
|
5,969
|
|
|
Adjusted operating
income
|
|
$
9,931
|
|
$
1,700
|
|
|
|
|
|
|
|
|
Derivative
Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
|
Change in fair value
of derivatives not designated as hedges
|
|
$
(2,577)
|
|
$
3,169
|
|
|
Net cash received
(paid) in settlement of derivative instruments
|
|
(692)
|
|
5,969
|
|
|
Net gain (loss) on
derivatives not designated as hedges
|
|
$
(3,269)
|
|
$
9,138
|
|
|
|
|
|
|
|
|
Reconciliation of
interest payable in cash to interest expense (non-US
GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
|
|
|
|
|
|
|
|
Interest expense (US
GAAP)
|
|
$
1,916
|
|
$
1,952
|
|
|
Amortization of debt
discount and issuance cost and paid-in-kind interest
|
|
(1,004)
|
|
(782)
|
|
|
Interest payable in
cash
|
|
$
912
|
|
$
1,170
|
|
GOODRICH PETROLEUM
CORPORATION
|
Other Information and
Reconciliations continued (In thousands, except per unit amounts),
unaudited
|
|
|
|
|
|
|
|
Reconciliation of
capital expenditures
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
Net cash used in
investing activities (US GAAP)
|
|
$
(27,147)
|
|
$
(15,038)
|
|
Cash calls received
(utilized), net
|
|
(615)
|
|
-
|
|
Miscellaneous
capitalized costs & ARO adjustments
|
|
(136)
|
|
(166)
|
|
Cost incurred in
prior period and paid in current period
|
|
4,138
|
|
6,175
|
|
Capital accrual at
period end
|
|
(5,576)
|
|
(9,330)
|
|
Total capital
expenditures
|
|
$
(29,336)
|
|
$
(18,359)
|
|
|
|
|
|
|
|
|
Reconciliation of
general & administrative expense payable in cash
to general and administrative expense (non-US GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
|
|
|
March 31,
2021
|
|
March 31,
2020
|
|
General &
administrative expense (US GAAP)
|
|
$
3,545
|
|
$
4,914
|
|
Share based
compensation
|
|
(329)
|
|
(1,134)
|
|
General &
administrative expense payable in cash
|
|
$
3,216
|
|
$
3,780
|
|
|
Oil and natural gas
production (Mcfe)
|
|
11,237
|
|
12,471
|
|
|
General and
administrative expense payable in cash per Mcfe
|
|
$
0.29
|
|
$
0.30
|
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/goodrich-petroleum-announces-first-quarter-2021-financial-results-301285033.html
SOURCE Goodrich Petroleum Corporation