Exhibit 99.1

Penn Virginia Reports Third Quarter 2018 Results and Provides Operational Update

— Entered into Definitive Merger Agreement to be Acquired by Denbury Resources —

— Oil Production Increases Nine Percent over Second Quarter —

HOUSTON, November 8, 2018 (GLOBE NEWSWIRE) – Penn Virginia Corporation (“Penn Virginia” or the “Company”) (NASDAQ:PVAC) today announced its financial and operational results for the third quarter 2018.

Significant Third Quarter and Recent Highlights

 

   

Entered into a definitive merger agreement on October 28, 2018, to be acquired by Denbury Resources, Inc. (“Denbury”), with the transaction expected to close in the first quarter of 2019;

 

   

Produced 22,912 barrels of oil equivalent per day (“BOEPD”) (77% oil) for the third quarter of 2018;

 

   

Drilled the Amber Porter (SA) Unit 2 2H in approximately 14 days (1,419 feet per day), a Company record for drilling a three string well;

 

   

Recorded net income of $16.3 million, or $1.06 per diluted share, for the third quarter of 2018; Adjusted net income(1) was $41.8 million, or $2.72 per diluted share, for the third quarter of 2018;

 

   

Generated adjusted EBITDAX(2) of $85.1 million for third quarter of 2018;

 

   

Realized cash operating margin(3) per BOE of $47.31 for the third quarter of 2018 with an aggregate realized price of $60.16 per BOE and adjusted direct operating expenses(4) per BOE of $12.84;

 

   

Yielded a realized oil price of $71.67 per barrel, a $2.24 per barrel premium over the West Texas Intermediate (“WTI”) average price for the third quarter of 2018;

 

   

Recorded a low lease operating expense (“LOE”) of $4.70 per BOE for the third quarter of 2018;

 

   

Increased the Company’s borrowing base under its credit facility by more than 30% to $450 million; and

 

   

Lowered Penn Virginia’s debt to adjusted EBITDAX ratio to 1.9x in the third quarter of 2018, pro forma for acquisitions.

Management Quote

“Continued success in our drilling program and premium LLS-based price realizations during the third quarter drove another period of strong operational and financial performance for Penn Virginia,” said John A. Brooks, President and Chief Executive Officer of Penn Virginia. “The result was an increase in oil production and adjusted EBITDAX from the second quarter of 2018 of nine and 12 percent, respectively, as well as industry leading realized cash margins.”

Mr. Brooks added, “In late October, we announced an agreement to merge Penn Virginia and Denbury. We believe it is the best path forward for Penn Virginia and its shareholders. Both companies share complementary attributes, including high-quality assets and the ability to generate significant free cash flow. We also believe Denbury’s EOR expertise will unlock meaningful value from our significant contiguous acreage position. As a result, the transaction will result in a combined company that is uniquely positioned for long-term success, and provides Penn Virginia’s shareholders with excellent value and significant upside.”


Third Quarter 2018 Operating Results

Total production in the third quarter of 2018 increased four percent from the second quarter of 2018, to approximately 2.1 million BOE, or 22,912 BOEPD (77% oil). Oil production grew nine percent over second quarter of 2018 levels to 17,753 barrels of oil per day.

Penn Virginia drilled and turned to sales 10 gross (9.7 net) wells in the Eagle Ford during the third quarter of 2018. The Company currently has three rigs active with two completion spreads. During the quarter, Penn Virginia drilled its fastest three string well to date. The 19,890 foot Amber Porter (SA) Unit 2 2H well was drilled in approximately 14 days or 1,419 feet per day.

As of November 2, 2018, the Company had approximately 98,600 gross (84,700 net) acres. Approximately 92% of Penn Virginia’s acreage is held by production. During the first nine months of 2018, the Company has either leased or renewed approximately 4,490 gross (4,250 net) acres.

Third Quarter 2018 Financial Results

Direct operating expenses, which consist of LOE, gathering, processing and transportation (“GPT”) expenses, production and ad valorem taxes, and cash general and administrative (“G&A”) expenses, were $27.1 million, or $12.86 per BOE, in the third quarter of 2018. Total G&A expenses for the third quarter of 2018 were $2.92 per BOE, which included $1.1 million of share-based compensation and non-recurring transaction costs, of which $1.0 million was non-cash. For the third quarter of 2018, adjusted cash G&A expenses(5), which excludes those items, were $2.41 per BOE. Adjusted direct operating expenses(4) per BOE, excluding the aforementioned non-cash and non-recurring G&A items, were $12.84 for the third quarter of 2018. For the third quarter 2018, LOE was $4.70 per BOE.

Net income for the third quarter of 2018 was $16.3 million, or $1.06 per diluted share, compared to net loss of $2.5 million, or $0.17 per diluted share, in the second quarter of 2018. Adjusted net income(1) was $41.8 million, or $2.72 per diluted share in the third quarter of 2018, versus $37.4 million, or $2.46 per diluted share in the second quarter of 2018.

Adjusted EBITDAX(2) was $85.1 million in the third quarter of 2018, which was 12% higher than the second quarter of 2018.

Hedging Update

Penn Virginia enters into oil hedges on a portion of its production to help mitigate commodity price risk.

The table below sets forth Penn Virginia’s current oil hedge positions:

 

    

WTI – Oil

Volumes

(Barrels Per Day)

    

WTI - Average
Swap Price

($/barrel)

    

LLS - Oil

Volumes

(Barrels Per

Day)

    

LLS -

Average

Swap Price

($/barrel)

    

Percent of

Oil Production

Hedged (6)

 

Q4

2018

     10,455      $ 57.05        6,000      $ 65.27        56

2019

     6,415      $ 54.48        5,000      $ 59.17        —    

2020

     6,000      $ 54.09        —          —          —    


Balance Sheet and Liquidity

During the third quarter of 2018, the Company incurred $104.6 million of capital expenditures (excluding acquisitions), of which 95% was associated with drilling and completion activities.

As of September 30, 2018, Penn Virginia had $282.5 million outstanding on its credit facility and liquidity of $65.1 million. The Company’s borrowing base under it credit facility was recently increased from $340 million to $450 million, an increase of more than 30 percent. As of November 2, 2018, the Company had outstanding borrowings of $294.5 million on its credit facility and availability of approximately $155 million.

The Company is committed to maintaining financial discipline and a strong balance sheet with a targeted debt to adjusted EBITDAX ratio of 1.5x or below. As of September 30, 2018, the Company’s debt to adjusted EBITDAX ratio was approximately 1.9x, pro forma for acquisitions.

Guidance

The table below sets forth the Company’s guidance for 2018 (without giving effect to the closing of the acquisition by Denbury and pro forma for Oklahoma asset sale):

 

     Current      % oil  

Production (BOEPD)

     

Fourth Quarter

     28,500 – 30,500        75

Realized Price Differentials

     

Oil (off WTI, per barrel)

     $0.00 - $1.00       

Natural gas (off Henry Hub, per MMBtu)

     $0.10 - $0.20       

Direct Operating Expenses

     

Lease operating expense (per BOE)

     $4.25 - $4.75       

GPT expense (per BOE)

     $2.25 - $2.75       

Ad valorem and production taxes (percent of product revenue)

     5.0% - 5.5%       

Cash G&A expense (per BOE)

     $2.00 - $2.50       

Capital Expenditures (millions)

     $405 - $410       

2019 Capital Plan

The 2019 capital plan currently calls for a three rig drilling program, which is expected to generate production growth of 50 to 60 percent over 2018 levels. Penn Virginia expects to generate free cash flow in 2019 after funding its capital plans, at current strip pricing.


Denbury Merger Transaction

On October 28, 2018, Penn Virginia entered into a definitive merger agreement (the “Agreement”) to be acquired by Denbury. Under the terms of the Agreement, shareholders of Penn Virginia will receive, subject to proration, a combination of 12.4 shares of Denbury common stock and $25.86 of cash for each share of Penn Virginia common stock, representing consideration to each Penn Virginia shareholder of $79.80 per share based on the closing price of Denbury common stock on October 26, 2018. Penn Virginia shareholders will be permitted to elect to receive either all stock, all cash or a mix of stock and cash, in each case subject to proration, which will result in the aggregate issuance of approximately 191.667 million Denbury shares and payment by Denbury of $400 million in cash. Upon closing of the transaction, Denbury shareholders will own approximately 71% of the combined company, and Penn Virginia shareholders will own approximately 29%.

The transaction, which is expected to close in the first quarter of 2019, is subject to the approval of Penn Virginia shareholders holding at least two-thirds of the Company’s common stock, approval by Denbury’s stockholders holding a majority of the outstanding common stock of an amendment to Denbury’s charter to increase its authorized shares and the approval by Denbury’s stockholders of the issuance of shares of Denbury common stock in the merger. The transaction is also conditioned on clearance under the Hart-Scott Rodino Act, and other customary closing conditions.

Upon closing, Denbury’s board of directors will be expanded from eight directors to 10 directors, to include two members of Penn Virginia’s board of directors that are mutually agreed upon by the parties.

Third Quarter 2018 Conference Call

Penn Virginia will not host an earnings call in connection with the third quarter 2018 results. However, certain members of its management will participate in a portion of the Denbury Resources, Inc. third quarter 2018 conference call.

The call is scheduled for 10 a.m. CDT / 11 a.m. EDT on November 8, 2018. The call can be accessed as follows:

By Phone: Dial toll-free (domestic) 800-230-1093 (international) 612-332-0228 five to ten minutes before the scheduled start of the conference call. Conference ID: 426561

By Webcast: A live webcast of the conference call will be available at www.pennvirginia.com. The webcast will be archived on the website and a telephonic replay will be accessible for at least one month after the call by dialing 800-475-6701 (domestic) or 320-365-3844 (international) and entering the conference ID number: 426561.

About Penn Virginia Corporation

Penn Virginia Corporation is a pure-play independent oil and gas company engaged in the development and production of oil, NGLs and natural gas, operating in the Eagle Ford shale in south Texas. For more information, please visit our website at www.pennvirginia.com. The information on the Company’s website is not part of this release.

Cautionary Statements Regarding Guidance

The estimates and guidance presented in this release are based on assumptions of capital expenditure levels, prices for oil, natural gas and NGLs, current indications of supply and demand for oil, well results and operating costs. The guidance provided in this release does not constitute any form of guarantee or assurance that the matters indicated will be achieved. While we believe these estimates and the assumptions on which they are based are reasonable, they are inherently uncertain and are subject to, among other things, significant business, economic, operational and regulatory risks and uncertainties and are subject to material revision. Actual results may differ materially from estimates and guidance.


Forward-Looking Statements

Certain statements contained herein that are not descriptions of historical facts are “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. We use words such as “guidance,” “projects,” “estimates,” “expects,” “continues,” “intends,” “plans,” “believes,” “forecasts,” “future,” “will”, “target” and variations of such words or similar expressions in this press release to identify forward-looking statements. Because such statements include assumptions, risks, uncertainties and contingencies, actual results may differ materially from those expressed or implied by such forward-looking statements. These risks, uncertainties and contingencies include, but are not limited to, all of the risks and uncertainties related to our announced merger with Denbury Resources Inc., including the risk that the conditions to the closing of the transaction are not satisfied, including the risk that required approvals from the shareholders of Denbury or the Company for the transaction are not obtained, litigation relating to the transaction; uncertainties as to the timing of the consummation of the transaction and the ability of each party to consummate the transaction, risks that the proposed transaction disrupts the current plans and operations of Denbury or Penn Virginia, the ability of Denbury and Penn Virginia to retain and hire key personnel, competitive responses to the proposed transaction, unexpected costs, charges or expenses resulting from the transaction, potential adverse reactions or changes to business relationships resulting from the announcement or completion of the transaction, the combined companies’ ability to achieve the growth prospects and synergies expected from the transaction, as well as delays, challenges and expenses associated with integrating the combined companies’ existing businesses, and legislative, regulatory and economic developments. These risks, as well as other risks associated with the proposed transaction, will be more fully discussed in the joint proxy statement/prospectus that will be included in the Registration Statement on Form S-4 that will be filed with the SEC in connection with the proposed transaction. Other risks and uncertainties include, without limitation, the following: our ability to satisfy our short-term and long-term liquidity needs, including our ability to generate sufficient cash flows from operations or to obtain adequate financing to fund our capital expenditures and meet working capital needs; negative events, publicity and other developments related to our business, such as the announced merger with Denbury, adversely affecting our ability to maintain our relationships with our suppliers, service providers, customers, employees, and other third parties; plans, objectives, expectations and intentions contained in this press release that are not historical; our ability to execute our business plan in volatile and depressed commodity price environments; any decline in and volatility of commodity prices for oil, NGLs, and natural gas; our anticipated production and development results; our ability to develop, explore for, acquire and replace oil and natural gas reserves and sustain production; our ability to generate profits or achieve targeted reserves in our development and exploratory drilling and well operations; any impairments, write-downs or write-offs of our reserves or assets; the projected demand for and supply of oil, NGLs and natural gas; our ability to contract for drilling rigs, frac crews, supplies and services at reasonable costs; our ability to obtain adequate pipeline transportation capacity for our oil and gas production at reasonable cost and to sell the production at, or at reasonable discounts to, market prices; the uncertainties inherent in projecting future rates of production for our wells and the extent to which actual production differs from that estimated in our proved oil and natural gas reserves; drilling and operating risks; concentration of assets; our ability to compete effectively against other oil and gas companies; leasehold terms expiring before production can be established and our ability to replace expired leases; costs or results of any strategic initiatives; environmental obligations, results of new drilling activities, locations and methods, costs and liabilities that are not covered by an effective


indemnity or insurance; the timing of receipt of necessary regulatory permits; the effect of commodity and financial derivative arrangements, and counterparty risk related to the ability of parties to these arrangements to meet their future obligations; the occurrence of unusual weather or operating conditions, including force majeure events and hurricanes; our ability to retain or attract senior management and key employees, including as a result of our announced merger with Denbury Resources Inc.; compliance with and changes in governmental regulations or enforcement practices, especially with respect to environmental, health and safety matters; physical, electronic and cybersecurity breaches; litigation that impacts us, our assets or our midstream service providers; uncertainties relating to general domestic and international economic and political conditions; and other risks set forth in our filings with the SEC, including our annual report on Form 10-K and quarterly reports on Form 10-Q. Additional information concerning these and other factors can be found in our press releases and public filings with the SEC. Many of the factors that will determine our future results are beyond the ability of management to control or predict. In addition, readers should not place undue reliance on forward-looking statements, which reflect management’s views only as of the date hereof. The statements in this release speak only as of the date of this release. We undertake no obligation to revise or update any forward-looking statements, or to make any other forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required by applicable law.

Additional Information And Where To Find It

This document does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. The proposed transaction will be submitted to the shareholders of each of Penn Virginia and Denbury for their consideration. Denbury will file with the SEC a Registration Statement on Form S-4 that will include a joint proxy statement/prospectus of Penn Virginia and Denbury. Each of Penn Virginia and Denbury will provide the joint proxy statement/prospectus to their respective shareholders. Penn Virginia and Denbury also plan to file other documents with the SEC regarding the proposed transaction. This document is not a substitute for any prospectus, proxy statement or any other document which Penn Virginia or Denbury may file with the SEC in connection with the proposed transaction. INVESTORS AND SECURITY HOLDERS OF PENN VIRGINIA AND DENBURY ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS THAT WILL BE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. You may obtain copies of all documents filed with the SEC regarding this transaction, free of charge, at the SEC’s website (www.sec.gov). In addition, investors and shareholders will be able to obtain free copies of the joint proxy statement/prospectus and other documents filed with the SEC by the parties on Penn Virginia’s Investor Relations website (www.https://ir.pennvirginia.com/) (for documents filed with the SEC by Penn Virginia) or Denbury Investor Relations website (https://www.denbury.com/investor-relations/) (for documents filed with the SEC by Denbury).

Participants in the Solicitation

Penn Virginia, Denbury, and certain of their respective directors, executive officers and other members of management and employees, under SEC rules may be deemed to be participants in the solicitation of proxies from Penn Virginia and Denbury shareholders in connection with the proposed transaction.


Information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of Penn Virginia and Denbury shareholders in connection with the proposed transaction will be set forth in the joint proxy statement/prospectus when it is filed with the SEC. You can find more detailed information about Penn Virginia’s executive officers and directors in its definitive proxy statement filed with the SEC on March 28, 2018 and Form 8-K filed with the SEC on September 12, 2018. You can find more detailed information about Denbury’s executive officers and directors in its definitive proxy statement filed with the SEC on April 12, 2018. Additional information about Penn Virginia’s executive officers and directors and Denbury’s executive officers and directors can be found in the above-referenced Registration Statement on Form S-4 when it becomes available.

 

  (1)

Adjusted net income is a non-GAAP financial measure. Definitions of non-GAAP financial measures and reconciliations of non-GAAP financial measures to the closest GAAP-based financial measures appear at the end of this release.

 

  (2)

Adjusted EBITDAX is a non-GAAP financial measure. Definitions of non-GAAP financial measures and reconciliations of non-GAAP financial measures to the closest GAAP-based financial measures appear at the end of this release.

 

  (3)

Realized cash operating margin per BOE is a non-GAAP financial measure. Definitions of non-GAAP financial measures and reconciliations of non-GAAP financial measures to the closest GAAP-based financial measures appear at the end of this release.

 

  (4)

Adjusted direct operating expenses per BOE is a non-GAAP financial measure. Definitions of non-GAAP financial measures and reconciliations of non-GAAP financial measures to the closest GAAP-based financial measures appear at the end of this release.

 

  (5)

Adjusted Cash G&A expense is a non-GAAP financial measure. Definitions of non-GAAP financial measures and reconciliations of non-GAAP financial measures to the closest GAAP-based financial measures appear at the end of this release.

 

  (6)

Assumes mid-point of guidance.


PENN VIRGINIA CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

and SELECTED OPERATING STATISTICS- unaudited

(in thousands, except per share, production and price data)

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,     September 30,  
     2018     2018     2017     2018     2017  

Revenues

          

Crude oil

   $ 117,059     $ 101,716     $ 29,963     $ 290,033     $ 92,387  

Natural gas liquids (NGLs) (1)

     5,976       5,533       2,393       14,455       6,738  

Natural gas

     3,768       3,912       1,977       10,470       6,200  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total product revenues

     126,803       111,161       34,333       314,958       105,325  

Gain (loss) on sales of assets, net

     2       4       9       81       (60

Other revenues, net

     380       415       117       937       462  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     127,185       111,580       34,459       315,976       105,727  

Operating expenses

          

Lease operating

     9,898       8,730       5,254       25,924       15,540  

Gathering, processing and transportation (1)

     4,928       4,574       2,399       12,861       7,505  

Production and ad valorem taxes

     7,152       5,795       1,668       17,039       5,766  

General and administrative

     5,134       4,447       5,919       14,476       12,034  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total direct operating expenses

     27,112       23,546       15,240       70,300       40,845  

Share-based compensation - equity classified awards

     1,021       875       1,013       3,472       2,707  

Depreciation, depletion and amortization

     35,016       31,273       10,659       88,370       31,545  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     63,149       55,694       26,912       162,142       75,097  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     64,036       55,886       7,547       153,834       30,630  

Other income (expense)

          

Interest expense, net

     (7,322     (6,150     (1,202     (18,073     (3,014

Derivatives

     (40,689     (52,241     (12,275     (111,725     15,802  

Other, net

     241       (16     (17     167       45  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     16,266       (2,521     (5,947     24,203       43,463  

Income tax benefit (expense)

     10       —         —         (153     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 16,276     $ (2,521   $ (5,947   $ 24,050     $ 43,463  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per share:

          

Basic

   $ 1.08     $ (0.17)     $ (0.40)     $ 1.60     $ 2.90  

Diluted

   $ 1.06     $ (0.17)     $ (0.40)     $ 1.57     $ 2.89  

Weighted average shares outstanding:

 

       

Basic

     15,062       15,058       14,994       15,054       14,993  

Diluted

     15,344       15,058       14,994       15,278       15,062  
     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,     September 30,  
     2018     2018     2017     2018     2017  

Production

          

Crude oil (MBbls)

     1,633       1,498       627       4,259       1,920  

NGLs (MBbls)

     267       269       125       700       375  

Natural gas (MMcf)

     1,248       1,515       676       3,734       2,094  

Total (MBOE)

     2,108       2,020       864       5,581       2,644  

Average daily production (BOEPD)

     22,912       22,200       9,396       20,444       9,683  

Prices

          

Crude oil ($ per Bbl)

   $ 71.67     $ 67.89     $ 47.78     $ 68.10     $ 48.12  

NGLs ($ per Bbl) (1)

   $ 22.41     $ 20.54     $ 19.19     $ 20.64     $ 17.98  

Natural gas ($ per Mcf)

   $ 3.02     $ 2.58     $ 2.92     $ 2.80     $ 2.96  

Aggregate ($ per BOE)

   $ 60.16     $ 55.02     $ 39.72     $ 56.43     $ 39.84  

Prices - Adjusted for derivative settlements

 

     

Crude oil ($ per Bbl)

   $ 62.36     $ 59.61     $ 49.04     $ 59.84     $ 47.25  

NGLs ($ per Bbl) (1)

   $ 22.41     $ 20.54     $ 19.19     $ 20.64     $ 17.98  

Natural gas ($ per Mcf)

   $ 3.02     $ 2.58     $ 2.92     $ 2.80     $ 2.96  

Aggregate ($ per BOE)

   $ 52.94     $ 48.89     $ 40.63     $ 50.13     $ 39.21  
          

 

(1)

NGL revenues for the periods in 2018 are presented net of processing costs. Such costs are included in Gathering, processing and transportation expense in the periods ended in 2017.


PENN VIRGINIA CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS - unaudited

(in thousands)

 

     September 30,      December 31,  
     2018      2017  

Assets

     

Current assets

   $ 87,502      $ 87,088  

Net property and equipment

     858,766        529,059  

Other assets

     7,368        13,450  
  

 

 

    

 

 

 

Total assets

   $ 953,636      $ 629,597  
  

 

 

    

 

 

 

Liabilities and shareholders’ equity

     

Current liabilities

   $ 192,603      $ 123,958  

Other liabilities

     42,781        18,733  

Total long-term debt, net

     472,344        265,267  

Total shareholders’ equity

     245,908        221,639  
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 953,636      $ 629,597  
  

 

 

    

 

 

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - unaudited

(in thousands)

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,     September 30,  
     2018     2018     2017     2018     2017  

Cash flows from operating activities

          

Net income (loss)

   $ 16,276     $ (2,521   $ (5,947   $ 24,050     $ 43,463  

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

          

Depreciation, depletion and amortization

     35,016       31,273       10,659       88,370       31,545  

Derivative contracts:

          

Net losses (gains)

     40,689       52,241       12,275       111,725       (15,802

Cash settlements, net

     (15,214     (12,401     788       (35,191     (1,670

Deferred income tax (benefit) expense

     (10     —         —         153       —    

(Gain) loss on sales of assets, net

     (2     (4     (9     (81     60  

Non-cash interest expense

     865       848       374       2,509       1,362  

Share-based compensation (equity-classified)

     1,021       875       1,013       3,472       2,707  

Other, net

     12       13       21       38       59  

Changes in operating assets and liabilities

     (6,166     11,412       (4,897     (2,140     (11,430
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     72,487       81,736       14,277       192,905       50,294  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities

          

Acquisitions, net

     1,448       (3,497     (200,162     (85,387     (200,162

Capital expenditures

     (121,909     (123,511     (24,261     (323,259     (67,844

Proceeds from sales of assets, net

     5,464       974       —         7,989       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (114,997     (126,034     (224,423     (400,657     (268,006
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities

          

Proceeds from credit facility borrowings

     39,000       48,500       25,000       205,500       39,000  

Repayment of credit facility borrowings

     —         —         (5,000     —         (7,000

Proceeds from second lien loans, net

     —         —         196,000       —         196,000  

Debt issuance costs paid

     —         —         (8,472     (754     (9,562

Proceeds received from rights offering, net

     —         —         —         —         55  

Other, net

     —         —         —         —         (55
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     39,000       48,500       207,528       204,746       218,438  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (3,510     4,202       (2,618     (3,006     726  

Cash and cash equivalents - beginning of period

     11,521       7,319       10,105       11,017       6,761  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents - end of period

   $ 8,011     $ 11,521     $ 7,487     $ 8,011     $ 7,487  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


PENN VIRGINIA CORPORATION    

CERTAIN NON-GAAP FINANCIAL MEASURES - unaudited    

Readers are reminded that non-GAAP measures are merely a supplement to, and not a replacement for, or superior to financial measures prepared according to GAAP. They should be evaluated in conjunction with the GAAP financial measures. It should be noted as well that our non-GAAP information may be different from the non-GAAP information provided by other companies.

Reconciliation of GAAP “Net income (loss)” to Non-GAAP “Adjusted net income”    

Adjusted net income is a non-GAAP financial measure that represents net income (loss) adjusted to exclude the effects, net of income taxes, of non-cash changes in the fair value of derivatives, net gains and losses on the sales of assets, acquisition, divestiture and strategic transaction costs, executive retirement costs and restructuring expenses. We believe that Non-GAAP adjusted net income and non-GAAP adjusted net income per share amounts provide meaningful supplemental information regarding our operational performance. This information facilitates management’s internal comparisons to the Company’s historical operating results as well as to the operating results of our competitors. Since management finds this measure to be useful, the Company believes that our investors can benefit by evaluating both non-GAAP and GAAP results. Adjusted net income non-GAAP is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to net income (loss).

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,     September 30,  
     2018     2018     2017     2018     2017  
     (in thousands, except per share amounts)  

Net income (loss)

   $ 16,276     $ (2,521   $ (5,947   $ 24,050     $ 43,463  

Adjustments for derivatives:

          

Net losses (gains)

     40,689       52,241       12,275       111,725       (15,802

Cash settlements, net

     (15,214     (12,401     788       (35,191     (1,670

(Gain) loss on sales of assets, net

     (2     (4     (9     (81     60  

Acquisition, divestiture and strategic transaction costs

     44       56       1,505       531       1,505  

Executive retirement costs

     —          —          —          250       —     

Other, net

     —          —          —          (80     —     

Restructuring expenses

     —          —          —          —          (20

Impact of adjustment on income taxes

     (10     —          —          153       —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 41,783     $ 37,371     $ 8,612     $ 101,357     $ 27,536  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss), per diluted share

   $ 1.06     $ (0.17   $ (0.40   $ 1.57     $ 2.89  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income, per diluted share

   $ 2.72     $ 2.46     $ 0.57     $ 6.63     $ 1.83  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of GAAP “Net income (loss)” to Non-GAAP “Adjusted EBITDAX”    

Adjusted EBITDAX represents net income (loss) before interest expense, income taxes, depreciation, depletion and amortization expense and share-based compensation expense, further adjusted to exclude the effects of gains and losses on sales of assets, non-cash changes in the fair value of derivatives, and special items including acquisition, divestiture and strategic transaction costs, executive retirement costs and restructuring expenses. We believe this presentation is commonly used by investors and professional research analysts for the valuation, comparison, rating, and investment recommendations of companies within the oil and gas exploration and production industry. We use this information for comparative purposes within our industry. Adjusted EBITDAX is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to net income (loss). Adjusted EBITDAX as defined by Penn Virginia may not be comparable to similarly titled measures used by other companies and should be considered in conjunction with net income (loss) and other measures prepared in accordance with GAAP, such as operating income or cash flows from operating activities. Adjusted EBITDAX should not be considered in isolation or as a substitute for an analysis of Penn Virginia’s results as reported under GAAP.

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,     September 30,  
     2018     2018     2017     2018     2017  
     (in thousands, except per unit amounts)  

Net income (loss)

   $ 16,276     $ (2,521   $ (5,947   $ 24,050     $ 43,463  

Adjustments to reconcile to Adjusted EBITDAX:

          

Interest expense, net

     7,322       6,150       1,202       18,073       3,014  

Income tax (benefit) expense

     (10     —         —         153       —    

Depreciation, depletion and amortization

     35,016       31,273       10,659       88,370       31,545  

Share-based compensation expense (equity-classified)

     1,021       875       1,013       3,472       2,707  

(Gain) loss on sales of assets, net

     (2     (4     (9     (81     60  

Adjustments for derivatives:

          

Net losses (gains)

     40,689       52,241       12,275       111,725       (15,802

Cash settlements, net

     (15,214     (12,401     788       (35,191     (1,670

Adjustment for special items:

          

Acquisition, divestiture and strategic transaction costs

     44       56       1,505       531       1,505  

Executive retirement costs

     —         —         —         250       —    

Other, net

     (80     —         —         (80     —    

Restructuring expenses

     —         —         —         —         (20
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAX

   $ 85,062     $ 75,669     $ 21,486     $  211,272     $ 64,802  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDAX per BOE

   $ 40.35     $ 37.46     $ 24.85     $ 37.85     $ 24.51  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Reconciliation of GAAP “Income (loss) before income taxes” to Non-GAAP “Realized cash operating margin and cash operating margin per BOE”

Realized cash operating margin and realized cash operating margin per BOE are a supplemental non-GAAP financial measure that excludes certain non-recurring expenses, certain non-operating items and non-cash expenses. We believe that the non-GAAP measure of Realized cash operating margin per BOE is useful to investors because it provides readers with a meaningful measure of our operating profitability and provides for greater comparability period-over-period.

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,     September 30,  
     2018     2018     2017     2018     2017  
     (in thousands, except per unit amounts)  

Income (loss) before income taxes

   $ 16,266     $ (2,521)     $ (5,947)     $ 24,203     $ 43,463  

Plus:

          

Interest expense, net

     7,322       6,150       1,202       18,073       3,014  

Derivatives

     40,689       52,241       12,275       111,725       (15,802

Other, net

     (241     16       17       (167     (45

Share-based compensation

          

- equity classified awards

     1,021       875       1,013       3,472       2,707  

Acquisition, divestiture and strategic transaction costs

     44       56       1,505       531       1,505  

Executive retirement costs

     —          —          —          250       —     

Restructuring expenses

     —          —          —          —          (20

Depreciation, depletion and amortization

     35,016       31,273       10,659       88,370       31,545  

Less:

          

(Gain) loss on sales of assets, net

     (2     (4     (9     (81     60  

Other revenues, net

     (380     (415     (117     (937     (462
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Realized cash operating margin

   $ 99,735     $ 87,671     $ 20,598     $ 245,439     $ 65,965  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Realized cash operating margin per BOE

   $ 47.31     $ 43.40     $ 23.83     $ 43.98     $ 24.95  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of GAAP “Operating expenses” to Non-GAAP “Adjusted direct operating expenses and Adjusted direct operating expenses per BOE”

Adjusted total direct operating expenses and adjusted total direct operating expenses per BOE are a supplemental non-GAAP financial measure that excludes certain non-recurring expenses and non-cash expenses. We believe that the non-GAAP measure of Adjusted total direct operating expense per BOE is useful to investors because it provides readers with a meaningful measure of our cost profile and provides for greater comparability period-over-period.

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,     September 30,  
     2018     2018     2017     2018     2017  
     (in thousands, except per unit amounts)  

Operating expenses

   $ 63,149     $ 55,694     $ 26,912     $ 162,142     $ 75,097  

Less:

          

Share-based compensation - equity-classified awards

     (1,021     (875     (1,013     (3,472     (2,707

Depreciation, depletion and amortization

     (35,016     (31,273     (10,659     (88,370     (31,545

Significant special charges:

          

Acquisition, divestiture and strategic transaction costs

     (44     (56     (1,505     (531     (1,505

Executive retirement costs

     —          —          —          (250     —     

Restructuring expenses

     —          —          —          —          20  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Adjusted direct operating expenses

   $ 27,068     $ 23,490     $ 13,735     $ 69,519     $ 39,360  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP Adjusted direct operating expenses per BOE

   $ 12.84     $ 11.63     $ 15.89     $ 12.46     $ 14.89  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of GAAP “General administrative expenses” to Non-GAAP “Adjusted cash-based general and administrative expenses”

Adjusted cash-based general and administrative expense (“Adjusted G&A”) is a supplemental non-GAAP financial measure that excludes certain non-recurring expenses and non-cash share-based compensation expense. We believe that the non-GAAP measure of Adjusted G&A is useful to investors because it provides readers with a meaningful measure of our recurring G&A expense and provides for greater comparability period-over-period.

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,     September 30,  
     2018     2018     2017     2018     2017  
     (in thousands, except per unit amounts)  

General and administrative expenses - direct

   $ 5,134     $ 4,447     $ 5,919     $ 14,476     $ 12,034  

Share-based compensation - equity-classified awards

     1,021       875       1,013       3,472       2,707  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP General and administrative expenses

     6,155       5,322       6,932       17,948       14,741  

Less: Share-based compensation - equity-classified awards

     (1,021     (875     (1,013     (3,472     (2,707

Significant special charges:

          

Acquisition, divestiture and strategic transaction costs

     (44     (56     (1,505     (531     (1,505

Executive retirement costs

     —          —          —          (250     —     

Restructuring expenses

     —          —          —          —          20  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted cash-based general and administrative expenses

   $ 5,090     $ 4,391     $ 4,414     $ 13,695     $ 10,549  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP General and administrative expenses per BOE

   $ 2.92     $ 2.63     $ 8.02     $ 3.22     $ 5.58  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted cash-based general and administrative expenses per BOE

   $ 2.41     $ 2.17     $ 5.11     $ 2.45     $ 3.99