UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-K

 

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2014

Commission file number: 001-33610

 

REX ENERGY CORPORATION

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

20-8814402

(State or other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. employer

identification number)

366 Walker Drive

State College, Pennsylvania 16801

(Address of Principal Executive Offices)

(Zip Code)

(814) 278-7267

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Name of each exchange on which registered

Common Stock, $.001 par value per share

 

The NASDAQ Global Select Market

Securities registered pursuant to Section 12(g) of the Act:

None

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes  ¨    No  x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.     Yes  ¨    No  x

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files.    Yes  x    No  ¨

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (check one):

 

Large Accelerated filer

 

x

  

Accelerated filer

 

¨

 

 

 

 

Non-accelerated filer

 

¨  

  

Smaller reporting company

 

¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x

The aggregate market value of the voting and non-voting common equity held by non-affiliates as of June 30, 2014 was $853,065,924. This amount is based on the closing price of the registrant’s common stock on the NASDAQ Global Select Market on that date. Shares of common stock beneficially held by executive officers and directors of the registrant are not included in the computation. This determination of affiliate status is not necessarily a conclusive determination for other purposes.

55,266,321 common shares, $.001 par value, were outstanding on February 26, 2015.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the registrant’s definitive proxy statement for its 2015 Annual Meeting of Stockholders to be held on May 8, 2015, are incorporated by reference herein in Items 10, 11, 12, 13 and 14 of Part III of this report.

 

 

 

 

 

 


 

REX ENERGY CORPORATION

FORM 10-K

FOR THE YEAR ENDED DECEMBER 31, 2014

Unless otherwise indicated, all references to “Rex Energy Corporation,” “the Company,” “our,” “we,” “us” and similar terms refer to Rex Energy Corporation and its subsidiaries. Natural gas is converted throughout this report at a rate of six Mcf of gas to one barrel of oil equivalent (“Boe”). NGLs are converted throughout this report at a rate of one barrel of NGLs to one Boe. The ratios of six Mcf of gas to one Boe and one barrel of NGLs to one Boe do not assume price equivalency and, given price differentials, the price for a Boe of natural gas or NGLs may differ significantly from the price of a barrel of oil.

If you are not familiar with the oil and gas terms or abbreviations used in this report, please refer to the definitions of these terms and abbreviations under the caption “Glossary” at the end of “Item 15. Exhibits and Financial Statement Schedules” of this report.

 

 

 

2


 

TABLE OF CONTENTS

 

PART I

 

Item 1.

 

Business

6

Item 1A.

 

Risk Factors

16

Item 1B.

 

Unresolved Staff Comments

31

Item 2.

 

Properties

31

Item 3.

 

Legal Proceedings

37

Item 4.

 

Mine Safety Disclosures

37

 

PART II

 

 

 

Item 5.

 

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

38

Item 6.

 

Selected Financial Data

40

Item 7.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

46

Item 7A.

 

Quantitative and Qualitative Disclosures about Market Risk

64

Item 8.

 

Financial Statements and Supplementary Data

67

Item 9.

 

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

123

Item 9A.

 

Controls and Procedures

123

Item 9B.

 

Other Information

125

 

PART III

 

 

 

Item 10.

 

Directors, Executive Officers and Corporate Governance

125

Item 11.

 

Executive Compensation

125

Item 12.

 

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

125

Item 13.

 

Certain Relationships and Related Transactions and Director Independence

125

Item 14.

 

Principal Accountant Fees and Services

125

 

PART IV

 

 

 

Item 15.

 

Exhibits and Financial Statement Schedules

126

 

GLOSSARY

SIGNATURES

 

 

 

 

 

 

3


 

CAUTIONARY STATEMENTS REGARDING FORWARD-LOOKING STATEMENTS

Some of the information, including all of the estimates and assumptions, in this report contain forward-looking statements within the meaning of Sections 27A of the Securities Act of 1933, as amended, and 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact included in this report, including, but not limited to, statements regarding our future financial position, business strategy, budgets, projected costs, savings and plans, objectives of management for future operations, legal strategies, and legal proceedings, are forward-looking statements. Forward-looking statements generally can be identified by the use of forward-looking terminology such as “may”, “will”, “expect”, “intend”, “estimate”, “anticipate”, “believe”, or “continue” or the negative thereof or variations thereon or similar terminology.

These forward-looking statements are subject to numerous assumptions, risks, and uncertainties. Factors that may cause our actual results, performance, or achievements to be materially different from those anticipated in forward-looking statements include, among others, the following:

economic conditions in the United States and globally;

conditions in the domestic and global capital and credit markets and their effect on us;

domestic and global supply and demand for oil, NGLs and natural gas;

volatility in oil, NGL and natural gas pricing;

new or changing government regulations, including those relating to environmental matters, permitting or other aspects of our operations;

the willingness and ability of the Organization of Petroleum Exporting Countries (“OPEC”) to set and maintain oil price and production controls;

the adequacy and availability of our capital resources, credit and liquidity, including, but not limited to, access to additional borrowing capacity

the geologic quality of our properties with regard to, among other things, the existence of hydrocarbons in economic quantities;

uncertainties inherent in the estimates of our oil, NGL and natural gas reserves;

our ability to increase oil, NGL and natural gas production and income through exploration and development;

drilling and operating risks;

the success of our drilling techniques in both conventional and unconventional reservoirs;

the success of the secondary and tertiary recovery methods we utilize or plan to employ in the future;

the number of potential well locations to be drilled, the cost to drill, and the time frame within which they will be drilled;

the ability of contractors to timely and adequately perform their drilling, construction, well stimulation, completion and production services;

the availability of equipment, such as drilling rigs, and infrastructure, such as transportation, pipelines, processing and midstream services;

the effects of adverse weather or other natural disasters on our operations;

competition in the oil and gas industry in general, and specifically in our areas of operations;

changes in our drilling plans and related budgets;

the success of prospect development and property acquisitions;

the success of our business and financial strategies, and hedging strategies;

uncertainties related to the legal and regulatory environment for our industry and our own legal proceedings and their outcome; and

other factors discussed under “Item 1A. Risk Factors” of this report.

4


 

Because forward-looking statements are subject to risks and uncertainties, actual results may differ materially from those expressed or implied by such statements. You are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this report. Other unknown or unpredictable factors may cause actual results to differ materially from those projected by the forward-looking statements. Most of these factors are difficult to anticipate and may be beyond our control. Unless otherwise required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

All forward-looking statements attributable to us are expressly qualified in their entirety by these cautionary statements.

 

 

 

5


 

PART I

ITEM 1

BUSINESS

General

We are an independent oil, natural gas liquid (“NGL”) and natural gas company operating in the Appalachian Basin and Illinois Basin. In the Appalachian Basin, we are focused on our Marcellus Shale, Utica Shale and Upper Devonian (“Burkett”) Shale drilling and exploration activities. In the Illinois Basin, we are focused on our developmental oil drilling and the implementation of enhanced oil recovery (“EOR”) on our properties. We pursue a balanced growth strategy of exploiting our sizable inventory of high potential exploration drilling prospects while actively seeking to acquire complementary oil and natural gas properties.

We are headquartered in State College, Pennsylvania, and have regional offices in Bridgeport, Illinois; Cranberry, Pennsylvania; and Carrolton, Ohio.

We were incorporated in the state of Delaware on March 8, 2007. Our common stock currently trades on the NASDAQ Global Select Market under the symbol “REXX”. The information set forth in this report is exclusive of our discontinued operations related to the DJ Basin, for which the related assets were sold in 2012 and 2013, and Water Solutions Holdings, LLC and subsidiaries (“Water Solutions”), unless otherwise noted, which are classified as Discontinued Operations on our Consolidated Statements of Operations and Assets Held for Sale on our Consolidated Balance Sheets. In December 2014, our management and board of directors committed to a plan to sell Water Solutions, of which we own 60%, and began marketing the entity, which is available for immediate sale. We view the operations of Water Solutions as non-core to our exploration and production activities and plan to utilize the proceeds from its sale to fund further development within our core business operation.

At December 31, 2014, our estimated proved reserves had the following characteristics:

1.3 Tcfe;

62.8% natural gas, 32.9% NGLs and 4.3% crude oil and condensate;

43.9% proved developed; and

a reserve life index of approximately 23.7 years (based upon 2014 production).

At December 31, 2014, we owned an interest in approximately 1,902 oil and natural gas wells. For the quarter ended December 31, 2014, we produced an average of 196.0 net MMcfe per day, composed of approximately 62.8% natural gas, 11.1% oil and 26.1% NGLs.

We are one of the largest oil producers in the Illinois Basin, with average net production of 2,209 bopd in 2014, an increase of 4.1%, which was primarily attributable to the overall results of our development program in the region. In addition to our developmental shallow oil drilling in the Illinois Basin, we have implemented an enhanced oil recovery project, or EOR project, in the Lawrence Field in Lawrence County, Illinois, which we refer to as our Lawrence Field alkali-surfactant-polymer (“ASP”) Flood Project.

In the Appalachian Basin during 2014, we averaged net production of approximately 141.1 MMcfe per day of natural gas, NGLs and condensate. In 2014, we grew our reserves and production in the region primarily through Marcellus Shale, Upper Devonian Shale and Utica Shale drilling projects. As of December 31, 2014, including both developed and undeveloped acreage, we controlled approximately 342,100 gross (285,800 net) acres, in Pennsylvania that we believe are prospective for Marcellus Shale exploration, and 295,400 gross (268,700 net) acres in Pennsylvania that we believe are prospective for Burkett Shale exploration. In addition, as of December 31, 2014, we controlled approximately 352,900 gross (315,000 net) acres, which includes both developed and undeveloped acreage, in Pennsylvania and Ohio that we believe are prospective for Utica Shale exploration.

Our total revenue from continuing operations for the year ended December 31, 2014 was $298.0 million. Revenue was derived from $297.9 million in oil, natural gas and NGL sales and $0.1 million in other revenue.

For the year ended December 31, 2014, we drilled or participated in the drilling of 69.0 gross (49.6 net) wells. We placed into sales 60.0 gross (42.1 net) wells and ended the year with 25.0 gross (17.3 net) wells in inventory that are resting or awaiting completion.

6


 

The following table sets forth selected data concerning our continuing operations for production, estimated proved reserves and undeveloped acreage in our two operating regions for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basin/Region

 

2014 Average

Daily Mcfe1

 

 

Total Proved

Bcfe

(as of December

31, 2014)

 

 

Percent of

Total

Proved Bcfe

 

 

PV-10 (as of December

31, 2014)2(in millions)

 

 

Total Net

Undeveloped

Acres (as of

December

31, 2014)3

 

Illinois Basin

 

 

13,252

 

 

 

42.4

 

 

 

3.2

%

 

$

165.8

 

 

 

49,200

 

Appalachian Basin

 

 

141,138

 

 

 

1,294.4

 

 

 

96.8

%

 

$

1,039.4

 

 

 

267,900

 

Total

 

 

154,390

 

 

 

1,336.8

 

 

 

100.0

%

 

$

1,205.2

 

 

 

317,100

 

 

1

Oil and NGLs are converted at the rate of one BOE to six Mcfe.

2

Represents the present value, discounted at 10% per annum (PV-10), of our estimated future net cash flows of our estimated proved reserves before income tax and asset retirement obligations. PV-10 is a non-GAAP financial measure because it excludes the effects of income taxes and asset retirement obligations. The most directly comparable GAAP measure is standardized measure of discounted future net cash flows. The standardized measure of discounted future net cash flows includes the effects of estimated future income tax expenses and asset retirement obligations and is calculated in accordance with Accounting Standards Topic 932. Standardized measure is based on proved reserves as of fiscal year-end calculated using the unweighted arithmetic average first-day-of-month prices for the prior 12 months. PV-10 should not be considered as an alternative to the standardized measure of discounted future net cash flows as defined under GAAP. At December 31, 2014, our standardized measure was $1.0 billion. For an explanation of why we show PV-10 and a reconciliation of PV-10 to the standardized measure of discounted future net cash flows, please read “Selected Financial and Operating Data – Non-GAAP Financial Measures.” Please also read “Risk Factors – Our estimated proved reserves are based on many assumptions that may turn out to be inaccurate. Any significant inaccuracies in these reserve estimates or underlying assumptions may materially affect the quantities and present value of our reserves.”

3

Undeveloped acreage is lease acreage on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of oil and natural gas regardless of whether such acreage includes estimated proved reserves.

Our Competitive Strengths

We believe our strengths provide us with significant competitive advantages and position us to successfully execute our business and growth strategies.

High Quality Asset Base with Liquids-Weighted Growth. In the Appalachian Basin, we are focused on developing acreage that we believe to be prospective for three producing zones, including the Marcellus Shale, the Burkett Shale and the Utica Shale. We have allocated approximately $198.0 million of our 2015 operating capital budget to the continued development of these three producing zones. In the Illinois Basin, which is 100% oil producing, we are focused on conventional drilling and recompletion projects. We have allocated approximately $20 million of our 2015 operating capital budget to conventional and EOR opportunities in the Illinois Basin. A substantial portion of our acreage holdings are in liquids-rich areas prospective for oil, condensate and NGL production. As of December 31, 2014, our holdings believed to be prospective for liquids-rich production accounted for approximately 91.1% of our total net acreage.

Track Record of Reserve and Production Growth. Our management and operations teams have a proven track record of performance and have consistently demonstrated our ability to acquire and develop reserves at attractive costs in the basins in which we operate. As a result of this operational success, between December 31, 2009 and December 31, 2014, our proved reserves have grown at a compound annual growth rate (“CAGR”) of 60.6%. During the same time period, our proved natural gas and NGL reserves grew at a CAGR of 82.3%. Our production has grown at a CAGR of 62.6% between the fourth quarter of 2009 and the fourth quarter of 2014. We believe we have competitive finding and development costs as compared to our industry peers.

Significant Operational Control in Our Core Areas. As a result of successfully executing our strategy of acquiring concentrated acreage positions and operating properties with a high working interest, we currently operate and manage over 90.0% of our net acreage. Our high percentage of operated properties enables us to exercise a significant level of control with respect to the timing and scope of drilling, production, operating and administrative costs, in addition to leveraging our base of technical expertise in our core operating areas.

7


 

Financial Flexibility to Fund Growth. As of December 31, 2014, we had liquidity of $418.0 million, consisting of $400.0 million available under our revolving credit facility and cash on hand of approximately $18.0 million, which we believe combined with cash flow from our operations will be sufficient to fund our operations at least through 2015. We seek to maintain financial flexibility to allow us to actively develop our assets and execute attractive acquisition opportunities.

Business Strategy

Our goal is to build long-term stockholder value by growing reserves and production in a cost-effective manner. Key elements of our strategy include:

Develop Our Existing Properties. Our core leasehold consists entirely of interests in developed and undeveloped crude oil, NGL and natural gas resources located in the Appalachian and Illinois basins. We intend to pursue an active, technology-driven drilling program to develop and maximize the value of our existing acreage. We actively allocate capital between our two core basins in an effort to maximize value and estimated proved reserve growth based on our assessment of the relative risk of development and the economics of potential projects. Additionally, by concentrating our drilling and producing activities in our core areas, we are able to develop the regional expertise needed to interpret specific geological and operating trends and develop economies of scale in our operations. Our areas of focus include:

our Marcellus Shale play with approximately 342,100 gross (285,800 net) acres;

our Utica Shale play with approximately 323,500 gross (288,100 net) acres;

our Burkett Shale play with approximately 295,400 gross (268,700 net) acres;

our conventional drilling and recompletion projects in the Illinois Basin.

Employ Technological Expertise. We intend to utilize and expand the technological expertise that has enabled us to achieve a drilling success rate of approximately 96.5% over the last three years, to improve operations and to enhance field recoveries. We intend to continue to apply this expertise to our proved reserve base and our development projects.

Reduce Per Unit Operating Costs Through Economies of Scale and Efficient Operations. As we continue to increase our production and develop our existing properties, we believe that our per unit production costs can benefit from leveraging our existing infrastructure and expertise over a larger number of wells. Our acreage positions are tightly concentrated, which we believe will enable us to achieve greater cost efficiencies in our drilling and completion operations than those of our competitors who have less consolidated positions. As we continue to develop our acreage positions, we expect to realize increased capital efficiencies through greater utilization of multi-well pads and existing infrastructure and facilities.

Maintain Financial Flexibility. Because of the volatility of commodity prices and the risks involved in our industry, we believe in remaining flexible in our capital budgeting process. Our high percentage of operated properties enables us to exercise a significant level of control with respect to drilling, production, operating and administrative costs. We continue to maintain what we believe is a prudent level of leverage and adequate liquidity.

Manage Commodity Price Exposure Through an Active Hedging Program. We actively hedge our future exposure to commodity price fluctuations by entering into oil, natural gas and NGL derivative contracts. This strategy is designed to provide us with stability in our cash flows to support our on-going capital requirements. As of December 31, 2014, we had over 75.0% of our 2014 oil production volumes hedged through 2015, over 75.0% and 25.0% of our 2014 natural gas production volumes hedged through 2015 and 2016, respectively, and over 15.0% of our 2014 NGL production volumes hedged through 2015. These percentages exclude the effects of our basis swaps and do not include any estimated impact of increased production from future development or the natural decline of our oil and gas production.

Significant Accomplishments in 2014

We have described certain of our significant accomplishments in 2014 below.

Completed a significant acquisition in the Appalachian Basin. In September 2014, we completed the acquisition of approximately 208,000 gross (207,000 net) acres from SWEPI, LP, an affiliate of Royal Dutch Shell, plc (“Shell"), for approximately $120.6 million in cash. Included in the acquisition were several producing wells and properties in various stages of development. The assets we acquired are located in Armstrong, Beaver, Butler, Lawrence, Mercer and Venango counties in Pennsylvania and Columbiana and Mahoning counties in Ohio.

8


 

Completed a private placement of senior notes. In July 2014, we issued a $325.0 million aggregate principal amount of 6.25% senior notes due 2022 in a private offering at an issue price of 100.0%. The net proceeds of the senior note offering were approximately $318.8 million after discounts and expenses.

Completed an offering of convertible perpetual preferred stock. In August 2014, we completed a registered offering of 16,100 shares of 6.0% Convertible Perpetual Preferred Stock, Series A, par value $0.001 per share. The net proceeds of the offering were approximately $155.0 million, after deducting underwriting discounts, commissions and other offering expenses.

Horizontal drilling success. In our operated areas of the Appalachian Basin we drilled 50.0 gross (37.2 net) wells and placed 46.0 gross (35.7 net) wells into service during 2014. As of December 31, 2014, we had 22.0 gross (15.8 net) wells resting or awaiting completion between our operated and non-operated areas in the Appalachian Basin.

Decreased lease operating expenses. We have decreased our lease operating expenses, on a per-unit of production basis, for five consecutive years, from $4.66 per Mcfe in 2008 to $1.78 per Mcfe in 2014.

Production growth. Due to the success of our development programs in the Appalachian and Illinois basins, we increased our total production by 66.5% over 2014. Specifically, our oil production increased 24.8%, NGL production increased 154.0% and natural gas production increased 57.9%.

Reserves growth. Our total estimated proved reserves increased approximately 57.3% over 2014, consisting of an increase of 12.4% in estimated proved oil reserves, an increase of 58.8% in estimated proved NGL reserves and an increase of 61.0% in estimated proved natural gas reserves.

Continued expansion of drilling inventory. To continue to grow, the size of our prospect inventory must remain large. As of December 31, 2014, we controlled approximately 342,100 gross (285,800 net) acres that we believe to be prospective for the Marcellus Shale, 323,500 gross (288,100 net) acres that we believe to be prospective for the Utica Shale and 295,400 gross (268,700 net) acres that we believe to be prospective for the Burkett Shale. In addition, as of December 31, 2014, we had total proved undeveloped (“PUD”) reserves of approximately 750.1 Bcfe, comprising 197.0 gross PUD well locations.

Growth of liquids-rich production. For the year ended December 31, 2014, our production related to oil and NGLs comprised approximately 34.3% of our total production as compared to the year ended December 31, 2013, where our production related to oil and NGLs comprised approximately 30.7% of our total production.

Plans for 2015

Our budgeted capital spending for 2015 is approximately $180.0 - $220.0 million. The capital budget contemplates the drilling of approximately 26.0 gross (22.8 net) horizontal Marcellus and Burkett Shale wells in Butler County, Pennsylvania. We have plans to complete 24.0 gross (19.2 net) wells within Butler County, Pennsylvania. In our Ohio operating area, we plan to drill seven gross (seven net) and complete three gross (three net) horizontal Utica Shale wells.

Within the Illinois Basin, our budget of approximately $20.0 million contemplates a recompletion program for wells that were previously drilled as a part of our legacy conventional program and allows for limited new drilling and completion activity.

The following table summarizes our actual 2014 and our budgeted 2015 capital expenditures. The estimated capital expenditures are dependent on a number of factors, including industry conditions and our drilling success, and are subject to change. Our estimates do not reflect a budget for future acquisitions of proved oil and gas properties, corporate capital expenditures or the capital expenditures of our field services subsidiary. We will continue to monitor commodity prices and operating expenses to determine any necessary adjustments to our 2015 budget capital expenditures. A reduction in our budget capital expenditures could result in a decrease in expected production, reserves and cash flows.

9


 

 

 

 

For the Years Ended December 31,

($ in thousands)

 

 

 

2014 (Actual)

 

 

2015 (Estimated)

 

Capital Expenditures

 

 

 

 

 

 

 

 

Illinois Basin Drilling & Completion

 

$

37,696

 

 

$

7,000

 

Illinois Basin Other

 

 

3,890

 

 

 

13,000

 

Appalachian Basin Drilling & Completion

 

 

325,607

 

 

 

190,000

 

Appalachian Basin Midstream1

 

 

6,572

 

 

 

 

Appalachian Basin Other

 

 

16,784

 

 

 

8,000

 

Other Corporate Expenditures

 

 

873

 

 

 

2,000

 

Total Capital Expenditures2

 

$

391,422

 

 

$

220,000

 

 

1

2014 actual includes contributions to equity method investments and consolidated subsidiaries. We do not estimate these amounts for budget purposes.

2

We do not reflect estimate in the budget for future acquisitions of proved and unproved oil and gas properties or capitalized interest. Capital expenditures for the acquisition of unproved properties and capitalized interest for the year ended December 31, 2014 totaled approximately $169.4 million and $7.3 million, respectively.

Production, Revenues and Price History

The following table sets forth information regarding oil and gas production and revenues from continuing operations for the last three years:

 

 

 

Production and Revenue by Region

For the Years Ended December 31,

($ in thousands)

 

 

 

2014

 

 

2013

 

 

2012

 

Appalachian Region:

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

225,511

 

 

$

139,542

 

 

$

69,260

 

Oil Production (Bbls)1

 

 

334,944

 

 

 

139,947

 

 

 

12,875

 

Natural Gas Production (Mcf)

 

 

37,011,177

 

 

 

23,446,755

 

 

 

18,016,700

 

C3+ NGL Production (Bbls)

 

 

1,531,131

 

 

 

819,670

 

 

 

358,049

 

Ethane (Bbls)

 

 

551,315

 

 

 

 

 

 

 

Total Production (Mcfe)2

 

 

51,515,517

 

 

 

29,204,457

 

 

 

20,242,244

 

Oil Average Sales Price

 

$

74.84

 

 

$

89.91

 

 

$

78.83

 

Natural Gas Average Sales Price

 

$

3.42

 

 

$

3.71

 

 

$

2.94

 

C3+ NGL Average Sales Price

 

$

45.47

 

 

$

48.66

 

 

$

42.60

 

Ethane Average Sales Price

 

$

7.83

 

 

$

 

 

$

 

Average Production Cost per Mcfe3

 

$

1.33

 

 

$

1.25

 

 

$

1.23

 

Illinois Region

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

72,358

 

 

$

74,377

 

 

$

65,314

 

Oil Production (Bbls)

 

 

806,162

 

 

 

774,285

 

 

 

719,191

 

Total Production (Bbls)

 

 

806,162

 

 

 

774,285

 

 

 

719,191

 

Oil Average Sales Price

 

$

89.76

 

 

$

96.06

 

 

$

90.82

 

Average Production Cost per Bbl3

 

$

37.34

 

 

$

31.21

 

 

$

30.71

 

Total Company2

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

297,869

 

 

$

213,919

 

 

$

134,574

 

Oil Production (Bbls)

 

 

1,141,106

 

 

 

914,232

 

 

 

732,066

 

Natural Gas Production (Mcf)

 

 

37,011,177

 

 

 

23,446,755

 

 

 

18,016,700

 

C3+ NGL Production (Bbls)

 

 

1,531,131

 

 

 

819,670

 

 

 

358,049

 

Ethane Production (Bbls)

 

 

551,315

 

 

 

 

 

 

 

Total Production (Mcfe)2

 

 

56,352,489

 

 

 

33,850,167

 

 

 

24,557,390

 

Oil Average Sales Price

 

$

85.38

 

 

$

95.12

 

 

$

90.61

 

Natural Gas Average Sales Price

 

$

3.42

 

 

$

3.71

 

 

$

2.94

 

C3+ NGL Average Sales Price

 

$

45.47

 

 

$

48.66

 

 

$

42.60

 

Ethane Average Sales Price

 

$

7.83

 

 

$

 

 

$

 

Average Production Cost per Mcfe3

 

$

1.75

 

 

$

1.81

 

 

$

1.91

 

 

10


 

1

Primarily consists of condensate.

2

Oil and NGLs are converted at the rate of one BOE to six Mcfe.

3

Excludes ad valorem and severance taxes.

Competition

The oil and gas industry is intensely competitive, particularly with respect to the acquisition of prospective oil and natural gas properties and reserves. Our ability to effectively compete is dependent on our geological, geophysical and engineering expertise and our financial resources. We must compete against a substantial number of major and independent oil and natural gas companies that have larger technical staffs and greater financial and operational resources than we do. Many of these companies not only engage in the acquisition, exploration, development and production of oil and natural gas reserves, but also have refining operations, market refined products and generate electricity. We also compete with other oil and natural gas companies to secure drilling rigs and other equipment and services necessary for drilling and completion of wells. Consequently, equipment and services may be in short supply from time to time. Additionally, it can be difficult to attract and retain employees, particularly those with expertise in high demand areas.

Employees

As of December 31, 2014, we had 320 full-time employees, 164 of whom were field personnel. No employees are represented by a labor union or covered by any collective bargaining arrangement. We believe that our relations with our employees are good. We regularly utilize independent consultants and contractors to perform various professional services, particularly in the areas of drilling, completion, field services, oil and gas leasing and on-site production operation services.

Marketing and Customers

We market nearly all of our oil production from the properties that we operate in the Illinois Basin for both our interest and that of the other working interest owners and royalty owners. The majority of our oil is stored at well site tanks and sold to CountryMark Cooperative, LLP (“CountryMark”), a local refinery. Purchasers, including CountryMark, purchase our oil at our tank facilities and truck the oil to their refinery facilities. The revenue that we derived from our sales to CountryMark constituted approximately 24.1% of our oil, NGL and natural gas revenue from continuing operations in 2014. As such, we are currently significantly dependent on the creditworthiness of CountryMark. We have taken steps to monitor the creditworthiness of CountryMark, including obtaining a letter of credit corresponding to a significant portion of its projected monthly revenue.

In December 2009, we entered into a Master Crude Purchase Agreement (the “Master Crude Purchase Agreement”) with CountryMark that became effective as of January 1, 2010. Under the terms of the agreement, we agreed to sell, supply and deliver to CountryMark, and CountryMark agreed to receive and purchase from us, crude oil pursuant to purchase and sale order confirmations that we and CountryMark may enter into from time to time. Under the agreement, until we enter into a confirmation with CountryMark, neither party is under an obligation to purchase or sell any crude oil. The Master Crude Purchase Agreement provides that the term will automatically be extended for additional one-year periods unless, prior to October 1 of each year, either party gives written notice to the other. We have historically entered into confirmations for approximately one-year periods, although the terms of the confirmations have varied. For 2013, we entered into a confirmation with CountryMark, under which CountryMark purchased substantially all of the crude oil that we produced in 2013 in the Illinois Basin. That confirmation extends to purchases through December 2015. The confirmation does not obligate us to provide a specific volume of crude oil, and as of December 31, 2014, we were not committed to any delivery levels with CountryMark or any other party. In addition to the arrangements with CountryMark, we also have an offload facility at a nearby crude oil pipeline that Marathon Oil Corp. (“Marathon”) operates that has enabled us to diversify our purchasers in the Illinois Basin.

In the Appalachian Basin, our natural gas producing properties are located near existing pipeline systems and processing infrastructure. We have firm commitments for the sale of approximately 90,000 gross MMBTU per day in our Butler County, Pennsylvania operating area for our working interest and that of our working interest partners as of December 31, 2014. Additionally in Butler County, Pennsylvania, we have firm processing commitments with unaffiliated third parties for our liquids-rich gas totaling 150,000 gross MMBTU per day as of December 31, 2014, and increasing to 190,000 gross MMBTU per day by April 2015. In Ohio, we have a marketing agreement in place with BP Energy for 14,000 MMBtu per day. In addition to our marketing and processing agreements, we have several transportation agreements in the Appalachian Basin totaling commitments of approximately 145,000 gross MMBTU per day in 2015; 223,000 gross MMBTU per day in 2016; 360,000 gross MMBTU per day in 2017; 363,000 gross MMBTU per day in 2018; and 341,000 gross MMBTU per day in 2019.

11


 

In addition to our natural gas transportation and sales agreements, we also have agreements in place to transport and sell our ethane production. We began selling ethane via the ATEX and Mariner West pipelines during 2014. The initial term of the ATEX pipeline agreement expires 15 years from the date that we begin to deliver ethane to the ATEX pipeline, with us retaining a unilateral right to extend the initial term for successive periods of not less than one or more than five years so long as the shippers on the ATEX pipeline continue to ship an aggregate of 50,000 barrels per day of ethane. The initial term of the Mariner West pipeline agreement expires on December 31, 2028, but the agreement will automatically extend for successive one year terms thereafter until such time as either party gives 12 months’ notice of intent to terminate.

Prices for oil and natural gas fluctuate widely based on, among other things, supply and demand. Supply and demand are influenced by a number of factors, including weather, foreign policy, industry practices and the U.S. and worldwide economic climate. Oil and natural gas markets have historically been cyclical and volatile in nature as a result of many factors that are beyond our control. There can be no assurance of what price we will be able to sell our oil and natural gas. Prices may be low when our wells are most productive, thereby reducing overall returns.

We enter into derivative transactions with unaffiliated third parties to achieve more predictable cash flows and to reduce our exposure to short-term fluctuations in oil and gas prices. For a more detailed discussion, see the information set forth in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Item 7A. Quantitative and Qualitative Disclosures about Market Risk.”

Governmental Regulations

Our oil and natural gas exploration, production, and related operations are subject to extensive statutory and regulatory oversight by federal, state, tribal and local authorities. We must, for example, obtain drilling permits, post bonds for drilling, operating, and reclamation, and submit various reports. The following activities are also subject to regulation: the location of wells, the method of drilling, completion and operating wells, secondary and enhanced oil recovery projects, notice to surface owners and third parties, the surface development, use and restoration of properties upon which wells are drilled, the plugging and abandoning of wells, temporary storage tank operations, air emissions from flaring, compression and access roads, the impoundment of water, the manner and extent of earth disturbances, air emissions, sour gas management, the disposal of fluids used in connection with operations, and the calculation and distribution of royalty payments and production taxes. We must also comply with statutes and regulations addressing conservation matters, including the size of drilling and spacing units, or proration units, the number of wells that may be drilled in an area, the unitization or pooling of oil and natural gas properties, the establishment of maximum rates of production. Failure to comply with any of these requirements can result in substantial monetary penalties or lease cancellation, and in certain cases, criminal prosecution. Finally, in the past tribal and local authorities have imposed moratoria or other restrictions on exploration and production activities that must be addressed before those activities can proceed. Moreover most states impose a production, ad valorem or severance tax with respect to production and sale of oil or natural gas within its jurisdiction.

The increasing regulatory burden on the oil and natural gas industry will most likely increase our cost of doing business and may affect our production rates. However, these burdens generally do not affect us differently or to any greater or lesser extent than they affect others in our industry with similar types, quantities and locations of production. Additional proposals or proceedings that affect the oil and natural gas industry are regularly considered by Congress, the states, the Federal Energy Regulatory Commision (“FERC”), and the courts. Implementation of such proposals could increase the regulatory burden and potential for financial sanctions for non-compliance. Although we believe we are currently in substantial compliance with all applicable laws and regulations, because such rules and regulations are frequently amended or reinterpreted, we are unable to predict the future cost or impact of complying with such laws. We may be required to make significant expenditures to comply with governmental laws and regulations, which could have a material adverse effect on our business, financial condition and results of operations.

Historically, the transportation and sale for resale of natural gas in interstate commerce has been regulated pursuant to the Natural Gas Act of 1938, the Natural Gas Policy Act of 1978 (“NGPA”), and the regulations promulgated thereunder by the FERC. In the past, the federal government has regulated the prices at which oil and gas could be sold. Deregulation of wellhead sales in the natural gas industry began with the enactment of the NGPA. In 1989, the Natural Gas Wellhead Decontrol Act was enacted, removing both price and non-price controls from natural gas sold in “first sales” no later than January 1, 1993. While sales by producers of natural gas, and all sales of crude oil, condensate and natural gas liquids currently can be made at uncontrolled market prices, Congress could reenact price controls in the future.

The FERC regulates interstate natural gas transportation rates and service conditions. Its regulations affect the marketing of natural gas produced by us, as well as the revenues that may be received by us for sales of such production. Since the mid-1980s, FERC has issued a series of orders, collectively, Order 636, that have significantly altered the marketing and transportation of natural gas. Order 636 mandated a fundamental restructuring of interstate pipeline sales and transportation service, including the unbundling by interstate pipelines of the sale, transportation, storage and other services such pipelines previously performed. One of FERC’s

12


 

purposes in issuing Order 636 was to increase competition within the natural gas industry. Generally, Order 636 has eliminated or substantially reduced the interstate pipelines’ traditional role as wholesalers of natural gas in favor of providing only storage and transportation services, and has substantially increased competition and volatility in natural gas markets.

The price we receive from the sale of oil and NGLs will be affected by the cost of transporting products to markets. Effective January 1, 1995, FERC implemented regulations establishing an indexing system for transportation rates for oil pipelines, which, generally, index such rates to inflation, subject to certain conditions and limitations. We are unable to predict the effect, if any, of these regulations on our intended operations. The regulations may, however, increase transportation costs or reduce well head prices for oil and NGLs.

In August 2005, Congress enacted the Energy Policy Act of 2005 (“EPAct 2005”). Among other matters, the EPAct 2005 amends the Natural Gas Act (“NGA”), to make it unlawful for “any entity,” including otherwise non-jurisdictional producers such as us to use any deceptive or manipulative device or contrivance in connection with the purchase or sale of natural gas or the purchase or sale of transportation services subject to regulation by the FERC, in contravention of rules prescribed by the FERC. On January 20, 2006, the FERC issued rules implementing this provision. The rules make it unlawful in connection with the purchase or sale of natural gas subject to the jurisdiction of FERC, or the purchase or sale of transportation services subject to the jurisdiction of FERC, for any entity, directly or indirectly, to use or employ any device, scheme or artifice to defraud; to make any untrue statement of material fact or omit any such statement necessary to make the statements not misleading; or to engage in any act or practice that operates as a fraud or deceit upon any person. EPAct 2005 also gives the FERC authority to impose civil penalties for violations of the NGA up to $1,000,000 per day per violation. The new anti-manipulation rule does not apply to activities that relate only to intrastate or other non-jurisdictional sale or gathering, but does apply to activities or otherwise non-jurisdictional entities to the extent the activities are conducted “in connection with” gas sales, purchases or transportation subject to FERC jurisdiction which includes the reporting requirements under Order Nos. 704 and 720. It therefore reflects a significant expansion of FERC’s enforcement authority. We have not been affected differently than any other producer of natural gas by this act.

Environmental Matters

Our operations and properties are subject to extensive and changing federal, state and local laws and regulations relating to environmental protection and the discharge of materials into the environment. These laws and regulations:

require the acquisition of permits or other authorizations before construction, drilling and certain other of our activities;

limit or prohibit construction, drilling and other activities on specified lands within wetlands, endangered species habitat, wilderness and other protected areas; and

impose substantial liabilities for pollution that may result from our operations;

require the installation of pollution control equipment in connection with operations;

place restrictions or regulations upon the use or disposal of the material utilized in our operations;

restrict the types, quantities and concentrations of various substances that can be released into the environment or used in connection with drilling, production and transportation activities;

require remedial measures to mitigate pollution from former and ongoing operations, such as site restoration, pit closure and plugging of abandoned wells; and

require the expenditure of significant amounts in connection with worker health and safety.

The permits required for our operations may be subject to revocation, modification and renewal by issuing authorities. Governmental authorities have the power to enforce environmental laws and regulations, and violations may result in administrative or civil penalties, injunctions or even criminal penalties. Some states continue to adopt new regulations and permit requirements, which may impede or delay our operations or increase our costs. We believe that we are in substantial compliance with current applicable environmental laws and regulations, and, except for those matters described in “Item 3. Legal Proceedings,” have no material commitments for capital expenditures to comply with existing environmental requirements. Nevertheless, the trend in environmental legislation and regulation generally is toward stricter standards, and we expect that this trend will continue. Changes in existing environmental laws and regulations or in interpretations of these laws and regulations could have a significant impact on us, as well as the oil and natural gas industry as a whole.

13


 

The following is a summary of the existing laws and regulations that could have a material impact on our business operations.

The Resource Conservation and Recovery Act, as amended (“RCRA”), and comparable state statutes regulate the generation, transportation, treatment, storage, disposal and cleanup of hazardous and non-hazardous wastes. Under the auspices of the federal Environmental Protection Agency, or EPA, the individual states administer some or all of the provisions of RCRA, sometimes in conjunction with their own, more stringent requirements. Drilling fluids, produced waters and most of the other wastes associated with the exploration and production of crude oil or natural gas are currently regulated under RCRA’s non-hazardous waste provisions. However, it is possible that certain oil and natural gas exploration and production wastes now classified as non-hazardous could be classified as hazardous wastes in the future. Any such change could result in an increase in our costs to manage and dispose of wastes, which could have a material adverse effect on our results of operations and financial condition.

The Comprehensive Environmental, Response, Compensation, and Liability Act, as amended (“CERCLA”), and comparable state statutes impose strict liability on owners and operators of sites and on persons who disposed of or arranged for the disposal of “hazardous substances” found at these sites. The definition of “hazardous substances” excludes “petroleum, including crude oil and any fraction thereof.” Nevertheless, non-excluded hazardous substances can be present at sites of oil and gas operations. Liability under CERCLA may be joint and several and includes liability for the costs of cleaning up the hazardous substances that have been released into the environment, for damages to natural resources and for the costs of certain health studies. In addition, it is not uncommon for neighboring landowners and other third parties to file claims for personal injury and property damage allegedly caused by the release of hazardous substances or other pollutants into the environment.

We currently own, lease, or operate numerous properties that have been used for oil and natural gas exploration and production, and produced water disposal operations for many years. Although we believe that we have utilized operating and waste disposal practices that were standard in the industry at the time, hazardous substances, wastes, or hydrocarbons may have been disposed of or released on or under the properties that we own or lease, or on or under other locations, including off-site locations, where these substances have been taken for disposal. In addition, some of our properties have been operated by third parties or by previous owners or operators whose treatment and disposal of hazardous substances, wastes, or hydrocarbons was not under our control. These properties and the substances disposed or released on them may be subject to CERCLA, RCRA, and analogous state laws. Under these laws, we could be required to remove or remediate previously disposed wastes or property contamination, or to perform remedial activities to prevent future contamination.

The federal Water Pollution Control Act (the “Clean Water Act”), and analogous state laws, impose restrictions and strict controls with respect to the discharge of pollutants, including spills and leaks of oil and other substances, into waters of the United States. The EPA and delegated states have adopted regulations concerning the discharge of storm water runoff. These regulations require covered facilities to obtain individual permits or to seek coverage under a general permit. The discharge of pollutants into regulated waters is prohibited, except in accordance with the terms of a permit issued by the EPA or an analogous state agency. The Clean Water Act also prohibits the unpermitted discharge of fill material into waters of the United States, including certain wetlands. Federal and state regulatory agencies can impose administrative, civil and criminal penalties for non-compliance with discharge permits or other requirements of the Clean Water Act and analogous state laws and regulations.

Our oil and natural gas exploration and production operations generate produced water as a waste material, which is subject to the disposal requirements of the Clean Water Act, the Safe Drinking Water Act (“SDWA”), or an equivalent state regulatory program. This produced water is disposed of by re-injection into the subsurface through disposal wells, treatment and discharge to the surface or in evaporation ponds. Whichever disposal method is used, produced water must be disposed of in compliance with permits issued by regulatory agencies, and in compliance with applicable environmental regulations. This water can sometimes be disposed of by discharging it under discharge permits issued pursuant to the Clean Water Act or an equivalent state program. Another common method of produced water disposal is subsurface injection in disposal wells. Such disposal wells are permitted under the Underground Injection Control program, (“UIC”), which is a program promulgated under the SDWA. EPA directly administers the UIC in some states and in others it is delegated to the states. To date, we believe that all necessary surface discharge or disposal well permits have been obtained and that the produced water has been discharged into the produced water disposal wells in substantial compliance with such obtained permits and applicable laws and regulations.

The federal Clean Air Act, and comparable state laws, regulates emissions of various air pollutants through air emissions permitting programs and the imposition of other requirements. In addition, the EPA has developed, and continues to develop, stringent regulations governing emissions of toxic air pollutants at specified sources. In April 2012, the EPA issued a final rule under the New Source Performance Standards, or NSPS, and National Emission Standards for Hazardous Air Pollutants, or NESHAPs, programs. The rule establishes NSPS for certain wells, storage vessels, pneumatic controllers, compressors, and natural gas processing plants and revises the NESHAP for glycol dehydration units. This rule also requires all new hydraulically fractured wells and wells that are refractured to reduce emissions of Volatile Organic Compounds through “green completions.” Federal and state regulatory agencies can impose administrative, civil and criminal penalties for non-compliance with air permits or other requirements of the Clean Air Act and associated state laws and regulations.

14


 

Changes in environmental laws and regulations occur frequently, and any changes that result in more stringent and costly reporting, waste handling, storage, transport, disposal, or cleanup requirements could materially adversely affect our operations and financial position, as well as those of the oil and gas industry in general. For example, recent scientific studies have suggested that emissions of certain gases, commonly referred to as “greenhouse gases” and including carbon dioxide and methane, may be contributing to warming of the Earth’s atmosphere. While the U.S. Congress has, from time to time, considered climate change-related legislation to reduce greenhouse gas emissions, there has not been significant activity in the form of adopted legislation to reduce greenhouse gas emissions at the federal level in recent years. In the absence of such federal legislation, a number of states have passed laws, adopted regulations or undertaken regulatory initiatives to reduce the emission of greenhouse gases, primarily through the planned development of greenhouse gas emission inventories and/or regional greenhouse gas cap and trade programs. Although it is not possible at this time to predict whether or when the U.S. Congress may act on climate change legislation or how federal legislation may be reconciled with state and regional requirements, any future federal laws or implementing regulations that may be adopted to address greenhouse gas emissions could require us to incur increased operating costs and could adversely affect demand for the oil, natural gas and NGLs that we produce.

In 2007, the U.S. Supreme Court held in Massachusetts, et al. v. EPA that greenhouse gas emissions may be regulated as an “air pollutant” under the federal Clean Air Act. In response to findings that emissions of carbon dioxide, methane and other “greenhouse gases” present an endangerment to human health and the environment because emissions of such gases are, according to the EPA, contributing to warming of the earth’s atmosphere and other climatic changes, the EPA adopted regulations that restrict emissions of greenhouse gases under existing provisions of the federal Clean Air Act. The EPA has issued regulations that, among other things, require a reduction in emissions of greenhouse gases from motor vehicles and that impose greenhouse gas emission limitations in Clean Air Act permits for certain stationary sources. In addition, on September 22, 2009, the EPA issued a final rule requiring the reporting of greenhouse gas emissions from specified large greenhouse gas emission sources in the United States beginning in 2011 for emissions occurring in 2010. On November 9, 2010 the EPA expanded its greenhouse reporting rule to include onshore petroleum and natural gas production, processing, transmission, storage, and distribution facilities. Under these rules, reporting of greenhouse gas emissions from such facilities is required on an annual basis, and the first reports became due in September 2012 for emissions occurring in 2011.

In addition to federal laws and regulations, the various states where we operate have enacted their own environmental laws and regulations. As an example, in 2012, Pennsylvania enacted legislation, known as Act 13, which established more stringent environmental standards. Among other changes, Act 13 required disclosure of chemicals used in hydraulic fracturing, extended the setback requirements for unconventional wells, restricted well site locations in certain areas such as floodplains, established new spill containment requirements, and authorized local governments to adopt impact fees. Certain provisions of Act 13 have been challenged in court and struck down, and we cannot predict whether it will be amended or replaced, or how or to what extent any additional rules or regulations adopted under Act 13 will affect our operations in Pennsylvania.

Although it is not possible at this time to predict whether proposed federal or state legislation or regulations will be adopted as initially written, if at all, or how legislation or new regulations that may be adopted to address greenhouse gas emissions would impact our business, any such future laws and regulations could result in increased compliance costs or additional operating restrictions. Any additional costs or operating restrictions associated with legislation or regulations regarding greenhouse gas emissions could have a material adverse effect on our business, financial condition and results of operation. In addition, these developments could curtail the demand for fossil fuels such as oil and gas in areas of the world where our customers operate and thus adversely affect demand for our products and services, which may in turn adversely affect our future results of operations.

Available Information

We maintain an internet website under the name “www.rexenergy.com.” We make available, free of charge, on our website, our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports, as soon as reasonably practicable after providing such reports to the Securities and Exchange Commission (“SEC”). Our Corporate Governance Guidelines, the charters of the Audit Committee, the Compensation Committee and the Nominating and Governance Committee, and the Code of Business Conduct and Ethics for directors, officers, employees and financial officers are also available on our website and in print to any stockholder who provides a written request to the Corporate Secretary at 366 Walker Drive, State College, PA 16801. Information contained on or connected to our website is not incorporated by reference into this report and should not be considered part of this report or any other filing that we make with the SEC.

We file annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, proxy statements and other documents with the SEC under the Securities Exchange Act of 1934, as amended. The public may read and copy any materials that we file with the SEC at the SEC’s Public Reference Room at 100 F Street, N.E., Washington, D.C. 20549. The public may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. Also, the SEC maintains an internet website that contains reports, proxy and information statements, and other information regarding issuers, including Rex Energy Corporation, that file electronically with the SEC. The public can obtain any document we file with the SEC at www.sec.gov.

 

 

 

15


 

ITEM 1A.

RISK FACTORS

In evaluating our company, the factors described below should be considered carefully. The occurrence of one or more of these events could significantly and adversely affect our business, prospects, financial condition, results of operations and cash flows. In such a case, you may lose all or part of your investment. The risks described below are not the only ones we face. Additional risks and uncertainties not currently known to us or those we currently view to be immaterial may also materially adversely affect our business, financial condition and results of operations.

Risks Related to Our Company

Oil, NGL and natural gas prices are volatile, and low prices could adversely affect our business, financial condition or results of operations and our ability to meet our capital expenditure obligations and financial commitments.

The prices we receive for our oil, NGL and natural gas production heavily influence our revenue, profitability, access to capital and future rate of growth. Oil and natural gas are commodities, and therefore their prices are subject to wide fluctuations in response to relatively minor changes in supply and demand. Historically, the markets for oil and natural gas have been volatile. These markets will likely continue to be volatile in the future. The prices we receive for our production, and the levels of our production, depend on numerous factors beyond our control. These factors include, but are not limited to, the following:

changes in global supply and demand for oil, NGLs and natural gas;

the condition of the U.S. and global economy impacting the global supply and demand for oil, NGLs and natural gas;

the actions of certain foreign states;

the price and quantity of imports of foreign oil and natural gas;

political conditions, including embargoes, in or affecting other oil producing activities;

the level of global oil and natural gas exploration and production activity;

the level of global oil and natural gas inventories;

production or pricing decisions made by the Organization of Petroleum Exporting Countries;

weather conditions;

availability of limited refining facilities in the Illinois Basin reducing competition and resulting in lower regional oil prices than in other U.S. oil producing regions and other factors that result in differentials to benchmark prices;

technological advances affecting energy consumption;

effect of energy conservation efforts; and

the price and availability of alternative fuels.

Furthermore, oil and natural gas prices continued to be volatile in 2014. For example, the WTI oil spot prices in 2014 ranged from a high of $107.26 to a low of $53.27 per Bbl and Henry Hub natural gas spot prices in 2014 ranged from a high of $6.15 to a low of $2.89 per MMBtu.

Prices also affect the amount of cash flow available for capital expenditures and our ability to borrow and raise additional capital. For example, due to the significant decrease in commodity prices over the latter half of 2014, our capital expenditures budget for 2015 is considerably smaller than our actual capital expenditures for 2014.  The amount we will be able to borrow under our revolving credit facility will be subject to periodic redetermination based in part on current oil and natural gas prices and on changing expectations of future prices.

Lower oil, NGL and natural gas prices may not only decrease our revenues on a per-unit basis, but also may reduce the amount of oil, NGLs and natural gas that we can produce economically. The higher operating costs associated with many of our oil fields will make our profitability more sensitive to oil price declines. A sustained decline in oil, NGL or natural gas prices, or a further increase in our negative differentials, may materially and adversely affect our future business, financial condition, results of operations, liquidity or ability to finance planned capital expenditures.

16


 

We have substantial indebtedness and may incur substantially more debt, which could exacerbate the risks associated with our indebtedness.

As of December 31, 2014, we had approximately $676.4 million of debt outstanding, including $675.0 million related to our senior notes and $1.4 million related to other obligations. We and our subsidiaries may be able to incur substantial additional indebtedness in the future, including under our revolving credit facility. At December 31, 2014, our $500 million revolving credit facility had a borrowing base of $400.0 million for secured borrowings, subject to periodic borrowing base redeterminations, with no outstanding borrowings.

As a result of our indebtedness, we will need to use a portion of our cash flow to pay interest, which will reduce the amount we will have available to fund our operations and other business activities and could limit our flexibility in planning for or reacting to changes in our business and the industry in which we operate. Our indebtedness under our senior credit facility is at a variable interest rate, and so a rise in interest rates will generate greater interest expense to the extent we do not have applicable interest rate fluctuation hedges. The amount of our debt may also cause us to be more vulnerable to economic downturns and adverse developments in our business.

We may incur substantially more debt in the future. The indentures governing our senior notes contain restrictions on our incurrence of additional indebtedness. These restrictions, however, are subject to a number of qualifications and exceptions, and under certain circumstances, we could incur substantial additional indebtedness in compliance with these restrictions. Moreover, these restrictions do not prevent us from incurring obligations that do not constitute indebtedness under the indenture.

Our ability to meet our debt obligations and other expenses will depend on our future performance, which will be affected by financial, business, economic, regulatory and other factors, many of which we are unable to control. If our cash flow is not sufficient to service our debt, we may be required to refinance debt, sell assets or sell additional equity on terms that we may not find attractive if it may be done at all. Further, our failure to comply with the financial and other restrictive covenants relating to our indebtedness could result in a default under that indebtedness, which could adversely affect our business, financial condition and results of operations.

Our development and exploration operations require substantial capital, and we may be unable to obtain needed capital or financing on satisfactory terms or at all, which could lead to a loss of properties and a decline in our oil and natural gas reserves.

The oil and natural gas industry is capital intensive. We make and expect to continue to make substantial capital expenditures in our business and operations for the exploration for, and development, production and acquisition of, oil and natural gas reserves. For 2015, we have budgeted $180.0 – $220.0 million for capital expenditures for development and exploration activities in the Appalachian and Illinois Basins. To date, we have financed capital expenditures primarily with proceeds from bank borrowings, cash generated by operations, public stock offerings, high-yield bond offerings, sales of non-core assets and joint venture agreements.

We intend to finance our future capital expenditures with proceeds from bank borrowings, the sale of debt or equity securities, asset sales, cash flow from operations and current and new financing arrangements, such as joint ventures; however, our financing needs may require us to alter or increase our capitalization substantially through the issuance of debt or equity securities. The issuance of additional equity securities could have a dilutive effect on the value of our common stock. Additional borrowings under our credit facility or the issuance of additional debt securities will require that a greater portion of our cash flow from operations be used for the payment of interest and principal on our debt, thereby reducing our ability to use cash flow to fund working capital, capital expenditures and acquisitions. Our borrowing base is determined semi-annually, and may also be redetermined periodically at the discretion of our lenders. Lower oil and natural gas prices may result in a reduction in our borrowing base at the next redetermination. A reduction in our borrowing base could require us to repay any indebtedness in excess of the borrowing base. In addition, our credit facility imposes certain limitations on our ability to incur additional indebtedness other than indebtedness under our credit facility. If we desire to issue additional debt securities other than as expressly permitted under our credit facility, we will be required to seek the consent of the lenders in accordance with the requirements of the credit facility, which consent may be withheld by the lenders at their discretion. If we incur certain additional indebtedness, our borrowing base under our credit facility may be reduced. Also, our revolving credit contains covenants that restrict our ability to, among other things, materially change our business, approve and distribute dividends, enter into transactions with affiliates, create or acquire additional subsidiaries, incur indebtedness, sell assets, make loans to others, make investments, enter into mergers, incur liens, and enter into agreements regarding swap and other derivative transactions.

17


 

Our cash flow from operations and access to capital is subject to a number of variables, including:

our estimated proved reserves;

the level of oil and natural gas we are able to produce from existing wells;

our ability to extract NGLs from the natural gas we produce;

the prices at which oil, NGLs and natural gas are sold; and

our ability to acquire, locate and produce new reserves.

If our revenues decrease as a result of lower oil, NGL and natural gas prices, operating difficulties, declines in reserves or for any other reason, we may have limited ability to obtain the capital necessary to sustain our operations at current levels. We may need to seek additional financing in the future. In addition, we may not be able to obtain debt or equity financing on terms favorable to us, or at all. The failure to obtain additional financing could result in a curtailment of our operations relating to exploration and development of our prospects, which in turn could lead to a possible loss of properties and a decline in our oil and natural gas reserves.

We are subject to various contractual limitations that may restrict our business and financing activities.

Our revolving credit facility, the indentures governing our Senior Notes and the certificate of designations governing our Series A Preferred Stock contain, and any future indebtedness we incur may contain, a number of restrictive covenants and limitations that will impose significant operating and financial restrictions on us, including restrictions on our ability to, among other things:

·

sell assets, including equity interests in our subsidiaries;

·

pay distributions on, redeem or repurchase our common stock and, under certain circumstances, our Series A Preferred Stock, or redeem or repurchase our subordinated debt;

·

make investments;

·

incur or guarantee additional indebtedness or issue preferred stock that is senior to our Series A Preferred Stock as to dividends or rights upon liquidation, winding up or dissolution;

·

create or incur certain liens;

·

make certain acquisitions and investments;

·

redeem or prepay other debt;

·

enter into agreements that restrict distributions or other payments from our restricted subsidiaries to us;

·

consolidate, merge or transfer all or substantially all of our assets; and

·

engage in transactions with affiliates.

Additionally, if dividends on our Series A Preferred Stock are in arrears and unpaid for six or more quarterly periods, the holders (voting as a single class) of our outstanding Series A Preferred Stock will be entitled to elect two additional directors to our Board of Directors until paid in full.

As a result of these covenants and restrictions, we will be limited in the manner in which we conduct our business, and we may be unable to engage in favorable business activities or finance future operations or capital needs. Furthermore, our leverage covenant, which cannot exceed a ratio of net senior-secured debt to EBITDAX, a non-GAAP measure, of 1.75 to 1.0, expires on June 30, 2016, and reverts to our original leverage covenant of total net debt to EBITDAX of 4.25 to 1.0. For a definition of EBITDAX and a reconciliation to its most directly comparable financial measure calculated and presented in accordance with GAAP, please see “Item 6. Selected Historical Financial and Operating Data – Non-GAAP Financial Measures.”

18


 

Our ability to comply with some of these covenants and restrictions may be affected by events beyond our control. If market or other economic conditions deteriorate, our ability to comply with these covenants and restrictions may be impaired. A failure to comply with the covenants, ratios or tests in our revolving credit facility, the indentures governing our Senior Notes or any future indebtedness could result in an event of default under our revolving credit facility, the indentures governing our Senior Notes or our future indebtedness, which, if not cured or waived, could have a material adverse effect on our business, financial condition and results of operations. If an event of default under our revolving credit facility occurs and remains uncured, the lenders thereunder:

·

would not be required to lend any additional amounts to us;

·

could elect to declare all borrowings outstanding, together with accrued and unpaid interest and fees, to be due and payable;

·

may have the ability to require us to apply all of our available cash to repay these borrowings; or

·

may prevent us from making debt service payments under our other agreements.

A payment default or an acceleration under our revolving credit facility could result in an event of default and an acceleration under the indentures for our Senior Notes.

If the indebtedness under the Senior Notes were to be accelerated, there can be no assurance that we would have, or be able to obtain, sufficient funds to repay such indebtedness in full. In addition, our obligations under our revolving credit facility are collateralized by perfected first priority liens and security interests on substantially all of our assets and if we are unable to repay our indebtedness under the revolving credit facility, the lenders could seek to foreclose on our assets.

Drilling for and producing oil, NGLs and natural gas are high risk activities with many uncertainties that could adversely affect our business, financial condition and results of operations.

Our future success will depend on the success of our exploitation, exploration, development and production activities. Our oil, NGL and natural gas exploration and production activities are subject to numerous risks beyond our control, including the risk that drilling will not result in commercially viable oil, NGL or natural gas production. Our decisions to purchase, explore, develop or otherwise exploit prospects or properties will depend in part on the evaluation of data obtained through geophysical and geological analyses, production data and engineering studies, the results of which are often inconclusive or subject to varying interpretations. Any significant inaccuracies in these reserve estimates or underlying assumptions may materially affect the quantities and present value of our reserves. Please see below for a discussion of the uncertainties involved in these processes. Our costs of drilling, completing and operating wells are often uncertain before drilling commences. Overruns in budgeted expenditures are common risks that can make a particular project uneconomical. Further, our future business, financial condition, results of operations, liquidity or ability to finance planned capital expenditures could be materially and adversely affected by any factor that may curtail, delay or cancel drilling, including the following:

delays imposed by or resulting from compliance with regulatory requirements;

unusual or unexpected geological formations;

pressure or irregularities in geological formations;

shortages of or delays in obtaining equipment and qualified personnel;

equipment malfunctions, failures or accidents;

unexpected operational events and drilling conditions;

pipe or cement failures;

casing collapses;

lost or damaged oilfield drilling and service tools;

loss of drilling fluid circulation;

uncontrollable flows of oil, natural gas and fluids;

fires and natural disasters;

environmental hazards, such as natural gas leaks, oil spills, pipeline ruptures, discharges of toxic gases or mishandling of fluids (including frac fluids) and underground migration issues;

adverse weather conditions;

19


 

reductions in oil and natural gas prices;

oil and natural gas property title problems; and

market limitations for oil and natural gas.

If any of these factors were to occur with respect to a particular field, we could lose all or a part of our investment in the field, or we could fail to realize the expected benefits from the field, either of which could materially and adversely affect our revenue and profitability.

We may experience differentials to benchmark prices in the future, which may be material.

In addition, substantially all of our production is sold to purchasers at prices that reflect a discount to other relevant benchmark prices, such as WTI NYMEX. The difference between a benchmark price and the price we reference in our sales contracts is called a basis differential. Basis differentials result from variances in regional prices compared to benchmark prices as a result of regional supply and demand factors. We may experience differentials to benchmark prices in the future, which may be material.

Our results of operations and cash flow may be adversely affected by risks associated with our oil, NGL and gas financial derivative activities, and our oil, NGL and gas financial derivative activities may limit potential gains.

We have entered into, and we expect to enter into in the future, oil and gas financial derivative arrangements corresponding to a significant portion of our oil and natural gas production. Many derivative instruments that we employ require us to make cash payments to the extent the applicable index exceeds a predetermined price, thereby limiting our ability to realize the benefit of increases in oil and natural gas prices. We received net payments of $6.0 million related to our commodity derivative instruments for the year ended December 31, 2014.

If our actual production and sales for any period are less than the corresponding volume of derivative contracts for that period (including reductions in production due to operational delays), or if we are unable to perform our activities as planned, we might be forced to satisfy all or a portion of our derivative obligations without the benefit of the cash flow from our sale of the underlying physical commodity, resulting in a substantial diminution of our liquidity. In addition, our oil and gas financial derivative activities can result in substantial losses. Such losses could occur under various circumstances, including any circumstance in which a counterparty does not perform its obligations under the applicable derivative arrangement, the arrangement is imperfect or our derivative policies and procedures are not followed or do not work as planned. Under the terms of our revolving credit facility the percentage of our total production volumes with respect to which we will be allowed to enter into derivative contracts is limited, and we therefore retain the risk of a price decrease for our remaining production volume.

The standardized measure and PV-10 of our estimated reserves included in this report should not be considered as the current fair value of the estimated oil and natural gas reserves attributable to our properties.

Standardized Measure is a reporting convention that provides a common basis for comparing oil and natural gas companies subject to the rules and regulations of the SEC. Our non-GAAP financial measure, PV-10, is a similar reporting convention that we have disclosed in this report. Both measures require the use of operating and development costs prevailing as of the date of computation. Consequently, they will not reflect the prices ordinarily received or that will be received for oil and natural gas production because of varying market conditions, nor may it reflect the actual costs that will be required to produce or develop the oil and natural gas properties. Accordingly, estimates included herein of future net cash flows may be materially different from the future net cash flows that are ultimately received. In addition, the 10 percent discount factor, which is required by the rules and regulations of the SEC to be used in calculating discounted future net cash flows for reporting purposes, may not be the most appropriate discount factor based on interest rates in effect from time to time and risks associated with our company or the oil and natural gas industry in general. Therefore, Standardized Measure or PV-10 included in this report should not be construed as accurate estimates of the current fair value of our proved reserves.

Based on December 31, 2014 reserve estimates, we project that a 10% decline in the price per barrel of oil, price per barrel of NGLs and the price per Mcf of gas from average 2014 prices would reduce our gross revenues, before the effects of derivatives, for the year ending December 31, 2015 by approximately $39.0 million.

20


 

Prospects that we decide to drill may not yield oil, NGLs or natural gas in commercially viable quantities.

Our prospects are in various stages of evaluation. There is no way to predict with certainty in advance of drilling and testing whether any particular prospect will yield oil, NGLs or natural gas in sufficient quantities to recover drilling or completion costs or to be economically viable, particularly in light of the current economic environment. The use of seismic data and other technologies, and the study of producing fields in the same area, will not enable us to know conclusively before drilling whether oil, NGLs or natural gas will be present or, if present, whether oil, NGLs or natural gas will be present in commercially viable quantities. Moreover, the analogies we draw from available data from other wells, more fully explored prospects or producing fields may not be applicable to our drilling prospects.

We may be required to take additional write-downs of the carrying values of our oil and natural gas properties, potentially triggering earlier-than-anticipated repayments of any outstanding debt obligations and negatively impacting the trading value of our securities.

There is a risk that we will be required to write down the carrying value of our oil and gas properties. We account for our natural gas and crude oil exploration and development activities using the successful efforts method of accounting. Under this method, costs of productive exploratory wells, developmental dry holes and productive wells and undeveloped leases are capitalized. Oil and gas lease acquisition costs are also capitalized. Exploration costs, including personnel costs, certain geological and geophysical expenses and delay rentals for oil and gas leases are charged to expense as incurred. Exploratory drilling costs are initially capitalized, but charged to expense if and when the well is determined not to have found reserves in commercial quantities. The capitalized costs of our oil and gas properties may not exceed the estimated future net cash flows from our properties. If capitalized costs exceed future cash flows, we write down the costs of the properties to our estimate of fair market value. Any such charge will not affect our cash flow from operating activities, but will reduce our earnings and may have a material adverse effect on our ability to pay interest on our senior notes.

The application of the successful efforts method of accounting requires managerial judgment to determine the proper classification of wells designated as developmental or exploratory, which will ultimately determine the proper accounting treatment of the costs incurred. The results from a drilling operation can take considerable time to analyze and the determination that commercial reserves have been discovered requires both judgment and industry experience. Wells may be completed that are assumed to be productive but may actually deliver oil and gas in quantities insufficient to be economic, which may result in the abandonment of the wells at a later date. Wells are drilled that have targeted geologic structures that are both developmental and exploratory in nature, and an allocation of costs is required to properly account for the results. The evaluation of oil and gas leasehold acquisition costs requires judgment to estimate the fair value of these costs with reference to drilling activity in a given area.

We review our oil and gas properties for impairment annually or whenever events and circumstances indicate a decline in the recoverability of their carrying value. Once incurred, a write down of oil and gas properties is not reversible at a later date even if gas or oil prices increase. Given the complexities associated with oil and gas reserve estimates and the history of price volatility in the oil and gas markets, events may arise that would require us to record an impairment of the book values associated with oil and gas properties.

During 2014, we recorded impairment expense of approximately $132.6 million. Additional write downs could occur if oil and gas prices continue to decline or if we have substantial downward adjustments to our estimated proved reserves, increases in our estimates of development costs or deterioration in our drilling results, absent other mitigating circumstances. The risk we will be required to write down the carrying value of our properties increases when oil and gas prices are low or volatile. Because our properties currently serve, and will likely continue to serve, as collateral for advances under our existing and future credit facilities, a write-down in the carrying values of our properties could require us to repay debt earlier than we would otherwise be required. This could have a material adverse effect on our results of operations for the periods in which such charges are taken.

Our estimated proved reserves are based on many assumptions that may turn out to be inaccurate. Any significant inaccuracies in these reserve estimates or underlying assumptions may materially affect the quantities and present value of our reserves.

Estimates of oil and natural gas reserves are inherently imprecise. The process of estimating oil and natural gas reserves is complex. It requires interpretations of available technical data and many assumptions, including assumptions relating to economic factors. Any significant inaccuracies in these interpretations or assumptions could materially affect the estimated quantities and present value of reserves. To prepare our proved reserve estimates, we must project production rates and the timing of development expenditures. We must also analyze available geological, geophysical, production and engineering data. The extent, quality and reliability of this data can vary. The process also requires economic assumptions about matters such as oil, NGL and natural gas prices, drilling and operating expenses, capital expenditures, taxes and availability of funds.

21


 

Actual future production, oil, NGL and natural gas prices, revenues, taxes, development expenditures, operating expenses and quantities of recoverable oil and natural gas reserves most likely will vary from our estimates. Any significant variance could materially affect the estimated quantities and present value of reserves shown in this report. In addition, we may adjust estimates of estimated proved reserves to reflect production history, results of exploration and development, prevailing oil, NGL and natural gas prices and other factors, many of which are beyond our control.

The present value of future net cash flows from our estimated proved reserves is not necessarily the same as the current market value of our estimated oil, NGL and natural gas reserves.

We base the estimated discounted future net cash flows from our estimated proved reserves on prices and costs in effect on the day of estimate. However, actual future net cash flows from our oil and natural gas properties also will be affected by factors such as:

actual prices we receive for oil and natural gas;

actual cost of development and production expenditures;

the amount and timing of actual production;

supply of and demand for oil and natural gas; and

changes in governmental regulations or taxation.

The timing of both our production and our incurrence of expenses in connection with the development and production of oil and natural gas properties will affect the timing of actual future net cash flows from estimated proved reserves, and thus their actual present value. In addition, the 10% discount factor we use when calculating discounted future net cash flows may not be the most appropriate discount factor based on interest rates in effect from time to time and risks associated with us or the oil and natural gas industry in general.

Part of our strategy involves using some of the latest available horizontal drilling and completion techniques, which involve risks and uncertainties in their application.

Our operations involve utilizing some of the latest drilling and completion techniques as developed by us and our service providers. Risks that we face while drilling horizontal wells include, but are not limited to, the following:

landing our wellbore in the desired drilling zone;

staying in the desired drilling zone while drilling horizontally through the formation;

running our casing the entire length of the wellbore; and

being able to run tools and other equipment consistently through the horizontal wellbore.

Risks that we face while completing our wells include, but are not limited to, the following:

the ability to fracture stimulate the planned number of stages;

the ability to run tools the entire length of the wellbore during completion operations; and

the ability to successfully clean out the wellbore after completion of the final fracture stimulation stage.

The results of our drilling in new or emerging formations are more uncertain initially than drilling results in areas that are more developed and have a longer history of established production. Newer or emerging formations and areas have limited or no production history and, consequently, we are more limited in assessing future drilling results in these areas. If our drilling results are less than anticipated, the return on our investment for a particular project may not be as attractive as we anticipated and we could incur material write-downs of unevaluated properties and the value of our undeveloped acreage could decline in the future.

The development of our proved undeveloped reserves in our areas of operation may take longer and may require higher levels of capital expenditures than we currently anticipate. Therefore, our undeveloped reserves may not be ultimately developed or produced.

Approximately 56.1% of our total estimated proved reserves were classified as proved undeveloped as of December 31, 2014. Recovery of undeveloped reserves requires significant capital expenditures and successful drilling. Our reserve data assumes that we can and will make these expenditures and conduct these operations successfully. These assumptions, however, may not prove correct. We estimate that approximately $680.4 million in capital expenditures will be required over the next five years to develop our total

22


 

proved undeveloped reserves. Development of these reserves may take longer and require higher levels of capital expenditures than we currently anticipate. Delays in the development of our reserves or increases in costs to drill and develop such reserves will reduce the PV-10 of our estimated proved undeveloped reserves and future net revenues estimated for such reserves and may result in some projects becoming uneconomic, potentially resulting in impairment. In addition, delays in the development of reserves could cause us to have to reclassify our estimated proved reserves as unproved reserves. Any such writeoffs of our reserves could reduce our ability to borrow money and could reduce the value of our securities.

Our identified drilling locations are scheduled to be drilled over several years, making them susceptible to uncertainties that could materially alter the occurrence or timing of their drilling.

Our management has identified and scheduled drilling locations as an estimate of our future multi-year drilling activities on our existing acreage. All of our drilling locations represent a significant part of our growth strategy. Our ability to drill and develop these locations is subject to a number of uncertainties, including the availability of capital, seasonal conditions, regulatory approvals, availability of drilling services and equipment, lease expirations, gathering system, marketing and pipeline transportation constraints, oil and natural gas prices, drilling and production costs, drilling results and other factors. Because of these uncertainties, we do not know if the numerous potential drilling locations we have identified will ever be drilled or if we will be able to produce oil or natural gas from these or any other potential drilling locations. Pursuant to SEC rules and guidance, subject to limited exceptions, proved undeveloped reserves may only be booked if they relate to wells scheduled to be drilled within five years of the date of booking. The SEC rules and guidance may limit our potential to book additional proved undeveloped reserves as we pursue our drilling program.

Unless we replace our oil, NGL and natural gas reserves, our reserves and production will decline, which would adversely affect our business, financial condition and results of operations.

Producing oil, NGLs and natural gas reservoirs generally are characterized by declining production rates that vary depending on reservoir characteristics and other factors. Our future oil, NGL and natural gas reserves and production, and therefore our cash flow and income, are highly dependent on our success in efficiently developing and exploiting our current reserves and economically finding or acquiring additional recoverable reserves. We may not be able to develop, find or acquire additional reserves to replace our current and future production at acceptable costs, which would adversely affect our business, financial condition and results of operations.

If we are unable to acquire adequate supplies of water for our drilling operations or are unable to dispose of the water we use at a reasonable cost and within applicable environmental rules, our ability to produce natural gas, NGLs and condensate commercially and in commercial quantities could be impaired.

We use between four and six million gallons of water per well in our well completion operations in the Appalachian Basin. Our inability to locate sufficient amounts of water, or dispose of water after drilling, could adversely impact our operations. Moreover, the adoption and implementation of new environmental regulations could result in restrictions on our ability to conduct certain operations such as hydraulic fracturing or the imposition of new requirements pertaining to the management and disposal of wastes generated by our operations, including, but not limited to, produced water, drilling fluids and other wastes associated with the exploration, development or production of natural gas, NGLs and condensate. Furthermore, new environmental regulations and permit requirements governing the withdrawal, storage and use of surface water or groundwater necessary for hydraulic fracturing of wells may also increase operating costs and cause delays, interruptions or termination of operations, the extent of which cannot be predicted, all of which could adversely affect our financial condition and results of operations.

The unavailability or high cost of drilling rigs, equipment, supplies, personnel and drilling and completion services could adversely affect our ability to execute on a timely basis our exploration and development plans within our budget.

We may, from time to time, encounter difficulty in obtaining, or an increase in the cost of securing, drilling rigs, equipment, services and supplies. In addition, larger producers may be more likely to secure access to such equipment and services by offering more lucrative terms. If we are unable to acquire access to such resources, or can obtain access only at higher prices, our ability to convert our reserves into cash flow could be delayed and the cost of producing those reserves could increase significantly, which would adversely affect our financial condition and results of operations.

23


 

Federal, state and local regulation of hydraulic fracturing could result in increased costs and additional restrictions or delays.

Hydraulic fracturing is an important and common practice that is used to stimulate production of natural gas and/or oil from dense subsurface rock formations. The hydraulic fracturing process involves the injection of water, sand, and chemicals under pressure into the formation to fracture the surrounding rock and stimulate production. We commonly use hydraulic fracturing as part of our operations. Increased regulation of hydraulic fracturing may adversely impact our business, financial condition, and results of operations. The federal Safe Drinking Water Act (“SDWA”) regulates the underground injection of substances through the Underground Injection Control Program (“UIC”). The hydraulic fracturing process is typically regulated by state oil and natural gas commissions; however, the Environmental Protection Agency (“EPA”) has asserted federal regulatory authority over certain hydraulic fracturing activities involving the use of diesel under the SDWA’s UIC program. On February 12, 2014, the EPA released an “interpretative memorandum” providing technical recommendations for implementing UIC requirements for hydraulic fracturing activities using diesel fuels. In this guidance document, the EPA expansively defined the term “diesel” to include hydrocarbons such as kerosene that have not typically been considered to be diesel. In addition, legislation has been introduced in prior sessions of Congress to provide for federal regulation of hydraulic fracturing and to require disclosure of chemicals used in the hydraulic fracturing process. Also, many state governments, including Pennsylvania and Ohio, have adopted, and other states are considering adopting, regulations that could impose more stringent permitting, public disclosure, well construction, and operational requirements on hydraulic fracturing operations or otherwise seek to temporarily or permanently ban fracturing activities. In addition to state laws, local land use restrictions, such as city ordinances, zoning laws, and traffic regulations may restrict or prohibit the performance of well drilling in general or hydraulic fracturing in particular. We believe that we follow applicable standard industry practices and legal requirements for groundwater protection in our hydraulic fracturing activities. Nonetheless, if new or more stringent federal, state, or local legal restrictions relating to the hydraulic fracturing process are adopted in areas where we operate, we could incur potentially significant added costs to comply with such requirements, experience delays or curtailment in the pursuit of exploration, development, or production activities, and perhaps even be precluded from drilling wells.

In addition, certain governmental reviews are either underway or being proposed that focus on environmental aspects of hydraulic fracturing practices. The EPA has commenced a study of the potential environmental effects of hydraulic fracturing on drinking water and groundwater. In December 2012, the EPA issued an update stating that draft results of the study would be available for peer review in 2014 but as of February 2015, the draft results have not been released. In the interim, however, the EPA has utilized existing statutory authority under the SDWA, the Clean Water Act (“CWA”), Comprehensive Environmental Response, Compensation, and Liability Act (“CERCLA”), and the Clean Air Act (“CAA”) to investigate, order actions, and potentially pursue penalties against some oil and natural gas producers where EPA believes their activities may have impacted the air or groundwater. Moreover, the EPA is developing effluent limitations for the treatment and discharge of wastewater resulting from hydraulic fracturing activities and plans to propose these standards by 2015. In April, 2012, President Obama issued an executive order creating a task force to coordinate federal oversight over domestic natural gas production and hydraulic fracturing. Other governmental agencies, including the U.S. Department of Energy and the U.S. Department of the Interior, have evaluated or are evaluating various aspects of hydraulic fracturing. These ongoing or proposed studies, depending on their degree of pursuit and any meaningful results obtained, could spur initiatives to further regulate hydraulic fracturing under the SDWA or other regulatory mechanisms.

To our knowledge, there have been no citations or contamination of potable drinking water arising from our fracturing operations. We do not have insurance policies in effect that are intended to provide coverage for losses solely related to hydraulic fracturing operations; however, we believe our general liability, excess liability, and pollution insurance policies would cover third-party claims related to hydraulic fracturing operations and associated legal expenses in accordance with, and subject to, the terms of such policies.

If our access to markets is restricted, it could negatively impact our production, our income and ultimately our ability to retain our leases. Our ability to sell our oil, NGLs, and natural gas (including ethane) and/or receive market prices for our oil, NGLs and natural gas may be adversely affected by pipeline and gathering system capacity constraints.

Market conditions or the unavailability of satisfactory oil, NGL and natural gas transportation arrangements may hinder our access to oil, NGL and natural gas markets or delay our production. The availability of a ready market for our oil, NGL and natural gas production depends on a number of factors, including the demand for and supply of oil, NGLs and natural gas and the proximity of reserves to pipelines and terminal facilities. Our ability to market our production depends in substantial part on the availability and capacity of gathering systems, pipelines and processing facilities owned and operated by third parties. Our failure to obtain such services on acceptable terms could materially harm our business. Our productive properties may be located in areas with limited or no access to pipelines, thereby necessitating delivery by other means, such as trucking, or requiring compression facilities. Such restrictions on our ability to sell our oil, NGLs or natural gas may have several adverse effects, including higher transportation costs, fewer potential purchasers (thereby potentially resulting in a lower selling price) or, in the event we were unable to market and sustain production from a particular lease for an extended time, possibly causing us to lose a lease due to lack of production.

24


 

If drilling in the Marcellus Shale and other areas of the Appalachian Basin continues to be successful, the amount of natural gas being produced by us and others could exceed the capacity of the various gathering and intrastate or interstate transportation pipelines currently available in these areas. If this occurs, it will be necessary for new pipelines and gathering systems to be built. Because of the current economic climate, certain pipeline projects that are planned for these areas may not occur. In addition, capital constraints could limit our ability to build intrastate gathering systems necessary to transport our gas to interstate pipelines. In such event, we might have to shut in our wells awaiting a pipeline connection or capacity and/or sell natural gas production at significantly lower prices than those quoted on NYMEX or than we currently project, which would adversely affect our results of operations.

A portion of our natural gas, NGL and oil production in any region may be interrupted, or shut in, from time to time for numerous reasons, including as a result of weather conditions, accidents, loss of pipeline or gathering system access, field labor issues or strikes, or we might voluntarily curtail production in response to market conditions. If a substantial amount of our production is interrupted at the same time, it could temporarily adversely affect our cash flow.

We cannot control activities on properties that we do not operate and are unable to control their proper operation and profitability.

We do not operate all of the properties in which we own an interest. As a result, we have limited ability to exercise influence over, and control the risks associated with, the operations of these properties. The failure of an operator of our wells to adequately perform operations, an operator’s breach of the applicable agreements or an operator’s failure to act in ways that are in our best interests could reduce our production and revenues. The success and timing of our drilling and development activities on properties operated by others therefore depend upon a number of factors outside of our control, including the operator’s:

nature and timing of drilling and operational activities;

timing and amount of capital expenditures;

expertise and financial resources;

the approval of other participants in drilling wells; and

selection of suitable technology.

All of the value of our production and reserves is concentrated in the Appalachian Basin and Illinois Basin. Because of this concentration, any production problems or changes in assumptions affecting our proved reserve estimates related to these areas could have a material adverse impact to our business.

For the year ended December 31, 2014, approximately 91.4% of our net production came from the Appalachian Basin and 8.6% came from the Illinois Basin. As of December 31, 2014, approximately 96.8% of our estimated proved reserves were located in the fields that comprise the Appalachian Basin and 3.2% of our estimated proved reserves were located in fields that comprise the Illinois Basin. If mechanical problems, weather conditions or other events were to curtail a substantial portion of the production in one or both of these regions, our cash flow would be adversely affected. If ultimate production associated with these properties is less than our estimated reserves, or changes in pricing, cost or recovery assumptions in the area results in a downward revision of any estimated reserves in these properties, our business, financial condition and results of operations could be adversely affected.

Competition in the oil, NGL and natural gas industry is intense, which may adversely affect our ability to compete.

We operate in a highly competitive environment for acquiring properties, marketing oil, NGLs and natural gas and securing trained personnel. Many of our competitors possess and employ financial, technical and personnel resources substantially greater than ours, which can be particularly important in the areas in which we operate. Those companies may be able to pay more for productive oil and natural gas properties and exploratory prospects and to evaluate, bid for and purchase a greater number of properties and prospects than our financial or personnel resources permit. Our ability to acquire additional prospects and to find and develop reserves in the future will depend on our ability to evaluate and select suitable properties and to consummate transactions in a highly competitive environment. We may not be able to compete successfully in the future in acquiring prospective reserves, developing reserves, marketing hydrocarbons, attracting and retaining quality personnel and raising additional capital.

25


 

We are a party to several transportation, marketing and processing agreements which commit us to payment obligations over the next five years. We may incur substantial shortfall costs if we are unable to meet our volume commitments or otherwise sell this capacity rights to third parties.

In the normal course of business we enter in to transportation, marketing and processing agreements to ensure future market outlets for our oil, NGLs and natural gas. These agreements commit us to future obligations to be paid regardless of volumes produced. As of December 31, 2014, we were a party to several transportation, marketing and processing agreements which commit us to approximately $217.5 million over the next five years. If we are unable to meet our volume commitments or otherwise convey our capacity rights to third parties we may incur substantial costs associated with these contracts without corresponding oil, NGL and natural gas volumes.

We may incur substantial losses and be subject to substantial liability claims as a result of our oil, NGL and natural gas operations, and we may not have enough insurance to cover all of the risks that we face.

We maintain insurance coverage against some, but not all, potential losses to protect against the risks we face. We do not carry business interruption insurance. We may elect not to carry insurance if our management believes that the cost of available insurance is excessive relative to the risks presented. In addition, it is not possible to insure fully against pollution and environmental risks.

Losses and liabilities arising from uninsured and underinsured events could materially and adversely affect our business, financial condition and results of operations. Our oil and natural gas exploration and production activities are subject to all of the operating risks associated with drilling for and producing oil, NGLs and natural gas, including the possibility of:

environmental hazards, such as uncontrollable flows of oil, natural gas, brine, well fluids, toxic gas or other pollution into the environment, including groundwater and shoreline contamination and soil contamination;

abnormally pressured formations;

mechanical difficulties, such as stuck oil field drilling and service tools and casing collapses;

fires and explosions;

personal injuries and death; and

natural disasters.

Any of these risks could adversely affect our ability to conduct operations or result in substantial losses to us. If a significant accident or other event occurs and is not fully covered by insurance, then that accident or other event could adversely affect our financial condition, results of operations and cash flows.

We are subject to complex laws and regulations that can adversely affect the cost, manner or feasibility of doing business.

The exploration, development, production and sale of oil, NGLs and natural gas are subject to extensive federal, state, and local laws and regulations. Such regulation includes requirements for permits to drill and to conduct other operations and for provision of financial assurances (such as bonds) covering drilling and well operations. Other activities subject to regulation are:

the location and spacing of wells;

the unitization and pooling of properties;

the method of drilling and completing wells;

the surface use and restoration of properties upon which wells are drilled;

the plugging and abandoning of wells;

the disposal of fluids used or other wastes generated in connection with our drilling operations;

the marketing, transportation and reporting of production; and

the valuation and payment of royalties.

Under these laws, we could be subject to claims for personal injury or property damages, including natural resource damages, which may result from the impacts of our operations. Failure to comply with these laws also may result in the suspension or termination of our operations and subject us to administrative, civil and criminal penalties. Moreover, these laws could change in ways that substantially increase our costs of compliance. Any such liabilities, penalties, suspensions, terminations or regulatory changes could have a material adverse effect on our financial condition and results of operations.

26


 

We must obtain governmental permits and approvals for our drilling and midstream operations, which can be a costly and time consuming process, which may result in delays and restrictions on our operations.

Regulatory authorities exercise considerable discretion in the timing and scope of permit issuance. Requirements imposed by these authorities may be costly and time consuming and may result in delays in the commencement or continuation of our exploration or production operations. For example, we are often required to prepare and present to federal, state or local authorities data pertaining to the effect or impact that proposed exploration for or production of natural gas or oil may have on the environment. Further, the public may comment on and otherwise engage in the permitting process, including through intervention in the courts. Accordingly, the permits we need may not be issued, or if issued, may not be issued in a timely fashion, or may involve requirements that restrict our ability to conduct our operations or to do so profitably.

Our operations expose us to substantial costs and liabilities with respect to environmental matters.

Our oil, NGL and natural gas operations are subject to stringent federal, state and local laws and regulations governing the release of materials into the environment or otherwise relating to environmental protection. These laws and regulations may require the acquisition of a permit before drilling commences, restrict the types, quantities and concentration of substances that can be released into the environment in connection with our drilling and production activities, limit or prohibit drilling activities on certain lands lying within wilderness, wetlands and other protected areas, including the habitat of threatened and endangered species, and impose substantial liabilities for pollution that may result from our operations. Failure to comply with these laws and regulations may result in the assessment of administrative, civil and criminal penalties, the imposition of investigatory or remedial obligations or the issuance of injunctions restricting or prohibiting certain activities. Under existing environmental laws and regulations, we could be held strictly liable for the removal or remediation of previously released materials or property contamination regardless of whether the release resulted from our operations, or whether our operations were in compliance with all applicable laws at the time they were performed.

Changes in environmental laws and regulations occur frequently, and any changes that result in more stringent or costly waste handling, storage, transport, disposal or cleanup requirements could require us to make significant expenditures to maintain compliance, and may otherwise have a material adverse effect on our competitive position, financial condition and results of operations.

Climate change legislation or regulations restricting emissions of “greenhouse gases” could result in increased operating costs and reduced demand for the oil, NGLs and natural gas that we produce.

In December 2009, the EPA published its findings that emissions of greenhouse gases (“GHGs”) present a danger to public health and the environment because emissions of such gases are, according to the EPA, contributing to warming of the Earth’s atmosphere and other climatic conditions. Based on these findings, in 2010 the EPA adopted two sets of regulations that restrict emissions of GHGs under existing provisions of the federal Clean Air Act, including one that requires a reduction in emissions of GHGs from motor vehicles and another that requires certain construction and operating permit reviews for GHG emissions from certain large stationary sources. The stationary source final rule addresses the permitting of GHG emissions from stationary sources under the Clean Air Act Prevention of Significant Deterioration, or PSD, construction and Title V operating permit programs, pursuant to which these permit programs have been “tailored” to apply to certain stationary sources of GHG emissions in a multi-step process, with the largest sources first subject to permitting. In June 2014, the United States Supreme Court, in Utility Air Regulatory Group v. Environmental Protection Agency, struck down the EPA’s “tailoring” rule but affirmed the agency’s authority to regulate GHG emissions from facilities already subject to permitting requirements on the basis of their emission of conventional pollutants. In addition, in November 2010, the EPA issued a final rule requiring companies to report certain greenhouse gas emissions from oil and natural gas facilities. On July 19, 2011, the EPA amended the oil and natural gas facility greenhouse gas reporting rule to require reporting. Under this rule, initial reports became due in September 2012. We believe that we are in substantial compliance with these reporting obligations. The EPA has indicated that it will use GHG reporting data in considering whether to initiate further rulemaking to establish GHG emissions limits. Further, in April 2012 the EPA issued final New Source Performance Standards and National Emission Standards for Air Pollutants. This rule requires all new hydraulically-fractured wells to reduce emissions of Volatile Organic Compounds through “green completions.” The rule is designed to reduce GHG emissions during well completions. Also, Congress has from time to time considered legislation to reduce emissions of GHGs, and almost one-half of the states already have taken legal measures to reduce emissions of GHGs, primarily through the planned development of GHG emission inventories and/or regional GHG cap and trade programs. The adoption of any legislation or regulations that requires reporting of GHGs or otherwise restricts emissions of GHGs from our equipment and operations could require us to incur significant added costs to reduce emissions of GHGs or could adversely affect demand for the oil, natural gas and NGLs we produce. Finally, some scientists have concluded that increasing concentrations of GHGs in the Earth’s atmosphere may produce climate change that could have significant physical effect, such as increased frequency and severity of storms, droughts, and floods and other climatic events; if such effects were to occur, they could have an adverse effect on our assets and operations.

27


 

The adoption of derivatives legislation by Congress and related regulations could have an adverse impact on our ability to use derivative instruments, particularly swaps, to reduce the effect of commodity price, interest rate and other risks associated with our business.

The Dodd-Frank Wall Street Reform and Consumer Protection Act, or the Act, was enacted in 2010. The Act provides for new statutory and regulatory requirements for derivative transactions, including certain oil and gas hedging transactions involving swaps. In particular, the Act includes a requirement that certain hedging transactions involving swaps be cleared and exchange-traded and a requirement to post cash collateral for non-cleared swap transactions, although, at this time, it is unclear which transactions will ultimately be required to be cleared and exchange-traded or which counterparties will be required to post cash collateral with respect to non-cleared swap transactions. The Act provides for a potential exception from the clearing and exchange-trading requirement for hedging transactions by commercial end-users, a category of non-financial entities in which we may be included. While the Commodity Futures Trading Commission, or CFTC, and other federal agencies have adopted, and continue to adopt, numerous regulations pursuant to the Act, many of the key concepts and defined terms under the Act have not yet been delineated by rules and regulations to be adopted by the CFTC and other applicable regulatory agencies. As a consequence, it is difficult to predict the aggregate effect the Act and the regulations promulgated thereunder may have on our hedging activities. Whether we are required to submit our swap transactions for clearing or post cash collateral with respect to such transaction will depend on the final rules and definitions adopted by the CFTC. If we are subject to such requirements, significant liquidity issues could result by reducing our ability to use cash posted as collateral for investment or other corporate purposes. A requirement to post cash collateral could also limit our ability to execute strategic hedges, which would result in increased commodity price uncertainty and volatility in our future cash flows. The Act and related regulations will also require us to comply with certain futures and swaps position limits and new recordkeeping and reporting requirements, and may also require the counterparties to our derivative instruments to spin off some of their derivatives activities to a separate entity, which may not be as creditworthy as the current counterparty. The Act and related regulations could also materially alter the terms of derivative contracts, reduce the availability of derivatives to protect against risks we encounter, reduce our ability to monetize or restructure existing derivative contracts, and increase our exposure to less creditworthy counterparties. If we reduce our use of derivatives as a result of the legislation and regulations, our results of operations may become more volatile and our cash flows may be less predictable.

Enactment of a Pennsylvania impact fee and severance tax on natural gas could adversely impact our results of existing operations and the economic viability of exploiting new gas drilling and production opportunities in Pennsylvania.

While Pennsylvania has historically not imposed a severance tax (relating to the extraction of natural gas), with a focus on its budget deficit and the increasing exploration of the Marcellus Shale, various legislation has been proposed since 2008. In February 2012, Pennsylvania implemented an impact fee. This law imposes an impact fee on all unconventional wells drilled in the Commonwealth of Pennsylvania in counties that elected to impose the fee. The fee, which changes from year to year, is based on the average annual price of natural gas as determined by the NYMEX price, as reported by the Wall Street Journal for the last trading day of each calendar month. The impact fee is initially imposed for the year after an unconventional well is spudded and is imposed annually for 15 years for a horizontal well and 10 years for a vertical well. There can be no assurance that the impact fee will remain as currently structured or that new or additional taxes will not be imposed.

Most recently, in February 2015, the Pennsylvania governor proposed the Pennsylvania Education Reinvestment Act, a new severance tax targeting proceedings from production of unconventional natural gas wells within the State of Pennsylvania.  The proposal includes a 5% tax on the value of the gas at the wellhead plus a 4.7 cents per thousand cubic feet of volume severed. Additionally, no portion of the tax imposed in this legislation would be allowed to be deducted from royalty payments. The Governor’s office has stated that this proposal would replace the existing impact fee. There is no assurance as to the final form of the proposal, or whether the proposal will be adopted. Changes to the current impact fee, or the imposition of a new severance tax, could negatively affect our future cash flows and financial condition.

Future economic conditions in the U.S. and global markets may have a material adverse impact on our business and financial condition that we currently cannot predict.

The U.S. and other world economies continue to experience the after-effects of a global recession and credit market crisis. More volatility may occur before a sustainable growth rate is achieved either domestically or globally. Even if such growth rate is achieved, such a rate may be lower than the U.S. and international economies have experienced in the past. Global economic growth drives demand for energy from all sources, including for oil and natural gas. A lower future economic growth rate will result in decreased demand for our crude oil, NGL and natural gas production as well as lower commodity prices, which will reduce our cash flows from operations and our profitability.

28


 

We depend on a relatively small number of purchasers for a substantial portion of our revenue. The inability of one or more of our purchasers to meet their obligations may adversely affect our financial results.

We derive a significant amount of our revenue from sales to a relatively small number of purchasers. Approximately 83.9% of our commodity sales from continuing operations for the year ended December 31, 2014 were due from four customers, with the largest single customer accounting for 32.4%. If we were unable to continue to sell our oil, NGLs, or natural gas to these key customers, or to offset any reduction in sales to these customers by additional sales to our other customers, it could adversely affect our financial condition and results of operations. These companies may not provide the same level of our revenue in the future for a variety of reasons, including their lack of funding, a strategic shift on their part in moving to different geographic areas in which we do not operate or our failure to meet their performance criteria. The loss of all or a significant part of this revenue would adversely affect our financial condition and results of operations.

Our business may suffer if we lose key personnel.

Our operations depend on the continuing efforts of our executive officers and senior management. Our business or prospects could be adversely affected if any of these persons do not continue in their management role with us and we are unable to attract and retain qualified replacements. Additionally, we do not carry key person insurance for any of our executive officers or senior management.

Our future acquisitions may yield revenue or production that varies significantly from our projections.

In pursuing potential acquisition of oil and natural gas properties, we will assess the potential recoverable reserves, future natural gas and oil prices, operating costs, potential liabilities and other factors relating to the properties. Our assessments are necessarily inexact, and their accuracy is inherently uncertain. Our review of a subject property in connection with our acquisition assessment will not reveal all existing or potential problems or permit us to become sufficiently familiar with the property to assess fully its deficiencies and capabilities. We may not inspect every well, and we may not be able to observe structural and environmental problems even when we do inspect a well. If problems are identified, the seller may be unwilling or unable to provide effective contractual protection against all or part of those problems. Any acquisition of property interests may not be economically successful, and unsuccessful acquisitions may have a material adverse effect on our financial condition and future results of operations.

Changes in tax laws may adversely affect our results of operations and cash flows.

The administration of President Obama has made budget proposals which, if enacted into law by Congress, would potentially increase and accelerate the payment of U.S. federal income taxes by independent producers of oil and natural gas. Proposals have included, but have not been limited to, repealing the enhanced oil recovery credit, repealing the credit for oil and natural gas produced from marginal wells, repealing the expensing of intangible drilling costs (“IDCs”), repealing the deduction for the cost of qualified tertiary expenses, repealing the exception to the passive loss limitation for working interests in oil and natural gas properties, repealing the percentage depletion allowance, repealing the manufacturing tax deduction for oil and natural gas companies, and increasing the amortization period of geological and geophysical expenses. Legislation which would have implemented the proposed changes has been introduced but not enacted. It is unclear whether legislation supporting any of the above described proposals, or designed to accomplish similar objectives, will be introduced or, if introduced, would be enacted into law, or, if enacted, how soon resulting changes would become effective. However, the passage of any legislation designed to implement changes in the U.S. federal income tax laws similar to the changes included in the budget proposals offered by the Obama administration could eliminate certain tax deductions currently available with respect to oil and natural gas exploration and development, and any such changes (i) could make it more costly for us to explore for and develop our oil and natural gas resources and (ii) could negatively affect our financial condition and results of operations.

New technologies may cause our current exploration and drilling methods to become obsolete.

The oil and gas industry is subject to rapid and significant advancements in technology, including the introduction of new products and services using new technologies. As competitors use or develop new technologies, we may be placed at a competitive disadvantage, and competitive pressures may force us to implement new technologies at a substantial cost. In addition, competitors may have greater financial, technical and personnel resources that allow them to enjoy technological advantages and may in the future allow them to implement new technologies before we can. One or more of the technologies that we currently use or that we may implement in the future may become obsolete. We cannot be certain that we will be able to implement technologies on a timely basis or at a cost that is acceptable to us. If we are unable to maintain technological advancements consistent with industry standards, our operations and financial condition may be adversely affected.

29


 

Conservation measures and technological advances could reduce demand for oil and natural gas.

Fuel conservation measures, alternative fuel requirements, increasing consumer demand for alternatives to oil and natural gas, technological advances in fuel economy and energy generation devices could reduce demand for oil and natural gas. The impact of the changing demand for oil and natural gas may have a material adverse effect on our business, financial condition, results of operations and cash flows.

The outcome of litigation in which we have been named as a defendant is unpredictable and an adverse decision in any such matter could have a material adverse effect on our financial position.

We are defendants in a number of litigation matters and are subject to various other claims, demands and investigations. These matters may divert financial and management resources that would otherwise be used to benefit our operations. No assurances can be given that the results of these matters will be favorable to us. An adverse resolution or outcome of any of these lawsuits, claims, demands or investigations could have a negative impact on our financial condition, results of operations and liquidity.

Risks Related to Our Common Stock

We may issue additional common stock in the future, which would dilute our existing stockholders.

In the future we may issue our previously authorized and unissued securities, including shares of our common stock or securities convertible into or exchangeable for our common stock, resulting in the dilution of the ownership interests of our stockholders. We are authorized under our amended and restated certificate of incorporation to issue 100,000,000 shares of common stock and 100,000 shares of preferred stock with such designations, preferences, and rights as may be determined by our board of directors. As of February 25, 2015, there were 55,266,321 shares of our common stock issued and outstanding and 16,100 shares of our 6.0% Convertible Preferred Stock, Series A, issued and outstanding.

We have an effective shelf registration statement from which additional shares of our common stock and other securities can be issued. We may also issue additional shares of our common stock or securities convertible into or exchangeable for our common stock in connection with future public offerings, the hiring of personnel, future acquisitions, future private placements of our securities for capital raising purposes or for other business purposes. Future issuances of our common stock, or the perception that such issuances could occur, could have a material adverse effect on the price of our common stock.

Our amended and restated certificate of incorporation, amended and restated bylaws, and Delaware law contain provisions that could make it more difficult for a third party to acquire us without the consent of our board of directors and our Chairman and other executive officers, who collectively beneficially own approximately 13% of the outstanding shares of our common stock as of February 25, 2015.

Provisions in our amended and restated certificate of incorporation and amended and restated bylaws could have the effect of delaying or preventing a change of control of us and changes in our management. These provisions include the following:

the ability of our board of directors to issue shares of our common stock and preferred stock without stockholder approval;

the ability of our board of directors to make, alter, or repeal our bylaws without further stockholder approval;

the requirement for advance notice of director nominations to our board of directors and for proposing other matters to be acted upon at stockholder meetings;

requiring that special meetings of stockholders be called only by our Chairman, by a majority of our board of directors, by our Chief Executive Officer or by our President; and

allowing our directors, and not our stockholders, to fill vacancies on the board of directors, including vacancies resulting from removal or enlargement of the board of directors.

In addition, we are subject to the provisions of Section 203 of the Delaware General Corporation Law. These provisions may prohibit large stockholders, in particular those owning 15% or more of our outstanding voting stock, from merging or combining with us.

As of February 25, 2015, our board of directors, including Lance T. Shaner, our Chairman, and our other executive officers collectively own approximately 13% of the outstanding shares of our common stock. Although this is not a majority of our outstanding common stock, these stockholders, acting together, will have the ability to exert influence over all matters requiring stockholder approval, including the election and removal of directors, any proposed merger, consolidation, or sale of all or substantially all of our assets and other corporate transactions.

30


 

The provisions in our amended and restated certificate of incorporation and amended and restated bylaws and under Delaware law, and the ownership of our common stock by our Chairman and other executive officers, could discourage potential takeover attempts and could reduce the price that investors might be willing to pay for shares of our common stock.

Because we have no plans to pay dividends on our common stock, stockholders must look solely to appreciation of our common stock to realize a gain on their investments.

We do not anticipate paying any dividends on our common stock in the foreseeable future. We currently intend to retain future earnings, if any, to finance the expansion of our business. Our future dividend policy is within the discretion of our board of directors and will depend upon various factors, including our business, financial condition, results of operations, capital requirements and investment opportunities. In addition, our revolving credit facility limits the payment of dividends without the prior written consent of the lenders. Accordingly, stockholders must look solely to appreciation of our common stock to realize a gain on their investment. This appreciation may not occur.

We are able to issue shares of preferred stock with greater rights than our common stock.

Our amended and restated certificate of incorporation authorizes our board of directors to issue one or more series of preferred stock and set the terms of the preferred stock without seeking any further approval from our stockholders. Any preferred stock that is issued may rank ahead of our common stock in terms of dividends, liquidation rights, or voting rights. If we issue additional preferred stock, it may adversely affect the market price of our common stock.

Substantial sales of our common stock could cause our stock price to decline.

If our stockholders sell a substantial number of shares of our common stock, or the public market perceives that our stockholders might sell shares of our common stock, the market price of our common stock could decline significantly. We cannot predict the effect that future sales of our common stock or other equity-related securities by our stockholders would have on the market price of our common stock.

 

ITEM 1B.

UNRESOLVED STAFF COMMENTS

As of the date of this filing, we have no unresolved comments from the staff of the SEC.

 

ITEM 2.

PROPERTIES

The table below summarizes certain data for our core operating areas at December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Daily

Production

(Mcfe per day)

 

 

Total Production

(MMcfe)

 

 

Percent of Total

Production

 

 

Total Estimated

Proved

Reserves (Bcfe)

 

 

Percent of Total

Estimated

Proved Reserves

 

Appalachian Basin

 

 

141,138

 

 

 

51,515

 

 

 

91.4

%

 

 

1,294.4

 

 

 

96.8

%

Illinois Basin

 

 

13,252

 

 

 

4,837

 

 

 

8.6

%

 

 

42.4

 

 

 

3.2

%

Total

 

 

154,390

 

 

 

56,352

 

 

 

100.0

%

 

 

1,336.8

 

 

 

100.0

%

 

Segment reporting is not applicable to our exploration and production operations, as we have a single company-wide management team that administers all properties as a whole rather than by discrete operating segments. We track only basic operational data by area. We do not maintain complete separate financial statement information by area. We measure financial performance as a single enterprise and not on an area-by-area basis.

Appalachian Basin

As of December 31, 2014, we owned an interest in approximately 610 producing natural gas wells in the Appalachian Basin, located predominantly in Pennsylvania and Ohio. In addition to our producing wells in the basin, we own 177.0 gross PUD drilling locations with total reserves of 745.6 Bcfe, and 19.0 gross locations with proved developed non-producing reserves totaling 54.1 Bcfe. At December 31, 2014, we had approximately 407,200 gross (339,500 net) acres in the Appalachian Basin under lease, of which 284,100 gross (267,900 net) acres were undeveloped. Of our total acreage holdings in the Appalachian Basin, we believe that approximately 295,400 gross (268,700 net) acres are prospective for three producing horizons, including the Marcellus, Utica and Burkett. Reserves at December 31, 2014 increased 492.7 Bcfe, or 61.5%, from 2013 due primarily to our successful drilling and exploration activities.

31


 

Capital expenditures in 2014 for drilling and facility development totaled $349.0 million, which funded the drilling of 51.0 gross (37.6 net) wells. During the year, we placed into service 52.0 gross (38.1 net) wells and had an inventory of 22.0 gross (15.8 net) wells resting or awaiting completion. Our plans for 2015 have allocated approximately $198.0 million in capital expenditures to our Marcellus, Utica and Burkett Shale project areas.

Marcellus Shale

As of December 31, 2014, we had interests in approximately 342,100 gross (285,800 net) Marcellus Shale prospective acres in areas of Pennsylvania, and we continue to expand our position by strategically filling in key pieces of acreage to complete drilling units. Our total acreage holdings include approximately 294,900 gross (268,200 net) acres that we believe to be prospective for liquid-rich Marcellus production. During 2014, we drilled, or participated in the drilling of 34.0 gross (23.5 net) Marcellus Shale wells and placed into service 39.0 gross (27.9 net) Marcellus Shale wells. Our estimated proved reserves related to the Marcellus Shale as of December 31, 2014, totaled approximately 1.1 Tcfe, including 162.0 PUD locations with estimated proved reserves of 679.7 Bcfe and seven proved non-producing locations with estimated proved reserves of 21.2 Bcfe.

We are a party to two joint ventures in Pennsylvania, our primary source for Marcellus production. The first joint venture, for which we serve as the operator, in our Butler County, Pennsylvania operating area is with Summit Discovery Resources II, LLC and Sumitomo Corporation (collectively “Sumitomo”). This joint venture covers an area of mutual interest in Butler, Beaver and Lawrence Counties, Pennsylvania. Our working interest in the area of mutual interest is approximately 70.0%. The second joint venture in our Westmoreland and Clearfield Counties, Pennsylvania project areas is with WPX Energy San Juan, LLC and Williams Production Appalachia, LLC (collectively “WPX”), with WPX serving as the operator. Our working interest in this area of mutual interest is approximately 40.0%.

Utica Shale

As of December 31, 2014, we had under lease approximately 352,900 gross (315,000 net) acres that we believe are prospective for the Utica Shale in Ohio and Pennsylvania. In Ohio, our holdings comprise approximately 29,400 gross (26,900 net) acres which we believe to be prospective for liquids-rich production. In Pennsylvania, we estimate that much of our acreage in Butler County is prospective for dry gas Utica Shale production as well as acreage in some other non-core areas of the state. As of December 31, 2014, we estimate Utica Shale acreage holdings in Pennsylvania of approximately 323,500 gross (288,100 net) acres. During 2014, we drilled 12.0 gross (10.6 net) Utica Shale wells and placed into service 12.0 gross (11.9 net) Utica Shale wells. Our estimated proved reserves related to the Utica Shale as of December 31, 2014, totaled approximately 140.6 Bcfe, including nine PUD locations with estimated proved reserves of 37.8 Bcfe and eight proved non-producing locations with estimated proved reserves of 27.5 Bcfe.

We are a party to one joint venture in Ohio related to our Utica Shale development. This joint venture, for which we serve as the operator, is with MFC Drilling, Inc. and covers an area of mutual interest in Belmont, Guernsey and Noble Counties, Ohio. Our average working interest in these areas is approximately 62.5%.

Burkett Shale

As of December 31, 2014, we had under lease approximately 295,400 gross (268,700 Net) acres prospective for the liquids-rich Upper Burkett Shale in Pennsylvania. During 2014, we drilled five gross (3.5 net) Burkett Shale wells and placed into service one gross (0.7 net) well. Our estimated proved reserves related to the Burkett Shale as of December 31, 2014 totaled approximately 59.3 Bcfe, including six PUD locations with estimated proved reserves of 28.1 Bcfe and four proved non-producing locations with estimated proved reserves of 5.4 Bcfe.

Illinois Basin

In the Illinois Basin, we own an interest in 1,292 oil wells. We have approximately 101,200 (80,800 net) acres owned and under lease.

Total estimated proved reserves in the Illinois Basin decreased approximately 5.7 Bcfe, or 11.9%, to approximately 42.4 Bcfe at December 31, 2014 when compared to year-end 2013, which was primarily due to downward revisions on certain conventional oil properties in the Basin as a result of pricing, well performance and production. Annual production increased 4.1% from 2013. Capital expenditures in 2014 for drilling and facility improvements in the region were approximately $41.6 million, which funded the drilling of 18.0 gross (12.0 net) wells, the recompletion of 23.0 gross (23.0 net) wells and the placement in to service of 37.0 gross (33.0 net) wells. These expenditures also covered work performed in the basin designed to optimize our secondary waterflood operations whereby we stabilized declining production.

32


 

We have a 2015 capital budget in the Illinois Basin of approximately $20.0 million which contemplates a small scale recompletion program and limited new drilling and development. Approximately $13.0 million of the 2015 capital budget is dedicated toward maintenance capital and health, safety and environment initiatives.

Estimated Proved Reserves

For estimated proved reserves as of December 31, 2014, proved locations were identified, assessed and justified using the evaluation methods of performance analysis, volumetric analysis and analogy. In addition, reliable technologies were used to support a select number of undeveloped locations in the Marcellus and Utica Shale Regions. Within the Marcellus and Utica Shale Regions, we used both public and proprietary geologic data to establish continuity of the formation and its producing properties. This data included performance data, seismic data, micro-seismic analysis, open hole log information and petro-physical analysis of the log data, mud logs, log cross-sections, gas sample analysis, drill cutting samples, measurements of total organic content, thermal maturity and statistical analysis. In our development area, these data demonstrated consistent and continuous reservoir characteristics.

The following table sets forth our estimated proved reserves as defined in Rule 4.10(a) of Regulation S-X and Item 1200 of Regulation S-K:

 

 

 

Net Reserves

 

Category

 

Oil (Barrels)

 

 

NGL (Barrels)

 

 

Gas (Mcf)

 

Proved Developed

 

 

7,215,900

 

 

 

26,483,900

 

 

 

329,226,100

 

Proved Developed Non-Producing

 

 

412,200

 

 

 

2,731,100

 

 

 

36,447,200

 

Proved Undeveloped

 

 

2,056,600

 

 

 

44,037,500

 

 

 

473,511,800

 

Total Proved

 

 

9,684,700

 

 

 

73,252,500

 

 

 

839,185,100

 

 

All of our reserves are located within the continental United States. Reserve estimates are inherently imprecise and remain subject to revisions based on production history, results of additional exploration and development, prices of oil and natural gas and other factors. Please read “Item 1A.—Risk Factors—Our estimated reserves are based on many assumptions that may turn out to be inaccurate. Any significant inaccuracies in these reserve estimates or underlying assumptions may materially affect the quantities and present value of our reserves.” You should also read the notes following the table below and our Consolidated Financial Statements for the year ended December 31, 2014 in conjunction with our reserve estimates.

The following table sets forth our estimated proved reserves at the end of each of the past three years:

 

 

 

2014

 

 

2013

 

 

2012

 

Description

 

 

 

 

 

 

 

 

 

 

 

 

Proved Developed Reserves

 

 

 

 

 

 

 

 

 

 

 

 

Oil (Bbls)

 

 

7,628,100

 

 

 

7,742,500

 

 

 

9,216,100

 

Natural Gas (Mcf)

 

 

365,673,300

 

 

 

212,061,400

 

 

 

141,754,600

 

NGLs (Bbls)

 

 

29,215,000

 

 

 

16,322,500

 

 

 

10,143,700

 

Proved Undeveloped Reserves

 

 

 

 

 

 

 

 

 

 

 

 

Oil (Bbls)

 

 

2,056,600

 

 

 

877,100

 

 

 

159,700

 

Natural Gas (Mcf)

 

 

473,511,800

 

 

 

309,221,400

 

 

 

229,961,200

 

NGLs (Bbls)

 

 

44,037,500

 

 

 

29,808,200

 

 

 

21,536,200

 

Total Estimated Proved Reserves (Mcfe)1, 2, 3

 

 

1,336,808,300

 

 

 

849,784,600

 

 

 

618,050,000

 

PV-10 Value (millions)2, 4

 

$

1,205.2

 

 

$

668.7

 

 

$

500.5

 

Standardized Measure (millions)2

 

$

1,025.4

 

 

$

529.1

 

 

$

396.1

 

    

1

The estimates of reserves in the table above conform to the guidelines of the SEC. Estimated recoverable proved reserves have been determined without regard to any economic impact that may result from our financial derivative activities. These calculations were prepared using standard geological and engineering methods generally accepted by the petroleum industry. The reserve information shown is estimated. The certainty of any reserve estimate is a function of the quality of available geological, geophysical, engineering and economic data, the precision of the engineering and geological interpretation and judgment. The estimates of reserves, future cash flows and present value are based on various assumptions, and are inherently imprecise. Although we believe these estimates are reasonable, actual future production, cash flows, taxes, development expenditures, operating expenses and quantities of recoverable oil and natural gas reserves may vary substantially from these estimates.

2

Totals of estimated proved reserves, PV-10 Value and Standardized Measure exclude values from our DJ Basin properties which are classified as Held for Sale on our Consolidated Balance Sheet at December 31, 2012.

33


 

3

We converted crude oil and NGLs to Mcf equivalent at a ratio of one barrel to six Mcfe.

4

PV-10, a non-GAAP measure, represents the present value, discounted at 10% per annum of estimated future cash flows of our estimated proved reserves before income tax and asset retirement obligations. The estimated future cash flows set forth above were determined by using reserve quantities of estimated proved reserves and the periods in which they are expected to be developed and produced based on prevailing economic conditions. The estimated future production is priced based on the 12-month unweighted arithmetic average of the first-day-of-the-month price for the period January through December 2014 of $91.48 per barrel of oil and $4.35 per Mcfe of natural gas. These prices are adjusted for transportation fees, quality and regional price differentials resulting in $88.02 per barrel of oil, $28.30 per barrel of NGLs and $3.455 per Mcf of natural gas. Management believes that the presentation of the non-GAAP financial measure of PV-10 provides useful information to investors because it is widely used by professional analysts and sophisticated investors in evaluating oil and natural gas companies. For an explanation of why we show PV-10 and a reconciliation of PV-10 to the standardized measure of discounted future net cash flow, please read “Item 6. Selected Historical Financial and Operating Data – Non-GAAP Financial Measures.” Please also read “Item 1A. Risk Factors – Our estimated reserves are based on many assumptions that may turn out to be inaccurate. Any significant inaccuracies in these reserve estimates or underlying assumptions may materially affect the quantities and present value of our reserves.”

Proved Undeveloped Reserves (PUDs)

As of December 31, 2014, our PUD reserves totaled 2.1 Mmbbl of oil, 44.0 Mmbbl of NGLs and 473.5 Bcf of natural gas, for a total of 750.1 Bcfe. The majority of our PUDs at year-end 2014 were associated with the Appalachian Basin. All of these projects are expected to have PUDs convert from undeveloped to developed as these projects begin production and/or production facilities are expanded or upgraded. Changes in PUDs that occurred during the year were due to:

conversion of approximately 75.4 Bcfe attributable to PUDs into proved developed reserves;

negative revisions of 37.2 Bcfe primarily related to a downward revision in the estimated recoverability of our future ethane production in Ohio, which is due primarily to the enhanced economics of blending ethane with our gas stream;  

acquisitions of approximately 4.5 Bcfe related to our Shell asset acquisition in September 2014; and

364.9 Bcfe in PUDs due to extensions and discoveries, which are primarily related to the extension of proved acreage in areas that are believed to be prospective for the Marcellus, Utica and Burkett Shale, through our drilling activities. During 2014, we drilled 45.0 gross (33.4 net) wells that were not considered proved in addition to 24.0 gross (16.2 net) wells that were classified as PUDs as of December 31, 2013.

Costs incurred relating to the development of 24.0 gross (16.2 net) PUD locations converted to proved developed were approximately $73.7 million in 2014. Estimated future development costs relating to the development of our 197.0 gross (129.0 net) PUDs are projected to be approximately $69.3 million in 2015, $183.8 million in 2016, $172.3 million in 2017, $154.0 million in 2018, $100.2 million in 2019 and $0.7 million in 2020.

All of our PUD drilling locations are scheduled to be drilled within five years of their initial booking, including approximately 10.2% of the total in 2015. Initial production from these PUD locations is expected to begin between 2015 and 2020. We do not have PUD locations associated with reserves that have been booked for longer than five years. Approximately 62.0 gross (42.0 net) PUD locations were booked based on reliable technology. Reliable technologies include the use of both public and proprietary geologic data to establish continuity of the formation and its producing properties. This data includes performance data, seismic data, micro-seismic analysis, open hole log information and petro-physical analysis of the log data, mud logs, log cross-sections, gas sample analysis, drill cutting samples, measurements of total organic content, thermal maturity and statistical analysis. In cases where a producing lateral well has been drilled but not yet fracture stimulated, we use observations from drill cuttings and logs as reliable technology to confirm the resources are likely in place for extraction and to support scheduling the well for fracture stimulation in the near future.

Our estimated proved undeveloped reserves at December 31, 2014, include 51.0 gross (33.7 net) locations and 224.7 Bcfe of estimated proved reserves that were more than one offset away from a producing well. During 2014, we drilled 47.0 gross (35.5 net) wells that were more than one offset away from a producing well. Our estimated proved undeveloped reserves included five gross (five net) locations that generated positive future net revenue but negative present value discounted at 10%. Net reserve volumes associated with these locations were 2.1 Bcfe (approximately 0.2% of total estimated proved reserves and approximately 0.3% of estimated proved undeveloped reserves). Given our planned operating budget, strategy to hold the acreage by production, and expectations of future commodity prices, we plan to develop these locations over the next five years and therefore have included these locations in our PUD reserves.

34


 

The following table summarizes the changes in our proved undeveloped reserves for the year ended December 31, 2014:

 

Proved Undeveloped Reserves (Mcfe)

 

For the Year Ended December 31, 2014

 

Beginning proved undeveloped reserves

 

 

493,333,200

 

Undeveloped reserves converted to developed

 

 

(75,387,900

)

Revisions

 

 

(37,192,800

)

Extensions and discoveries

 

 

364,872,400

 

Acquisitions

 

 

4,451,500

 

Ending proved undeveloped reserves

 

 

750,076,400

 

Reserve Estimation

The reserves estimates shown herein have been independently evaluated by Netherland, Sewell & Associates, Inc. (NSAI), a worldwide leader of petroleum property analysis for industry and financial organizations and government agencies.  NSAI was founded in 1961 and performs consulting petroleum engineering services under Texas Board of Professional Engineers Registration No. F-2699.  Within NSAI, the technical persons primarily responsible for preparing the estimates set forth in the NSAI reserves report incorporated herein are Mr. Richard B. Talley, Jr. and Mr. David E. Nice.  Mr. Talley has been practicing consulting petroleum engineering at NSAI since 2004.  Mr. Talley is a Licensed Professional Engineer in the State of Texas (No. 102425) and has over 16 years of practical experience in petroleum engineering, with over 10 years experience in the estimation and evaluation of reserves.  He graduated from the University of Oklahoma in 1998 with a Bachelor of Science Degree in Mechanical Engineering and from Tulane University in 2001 with a Master of Business Administration Degree.  Mr. Nice has been practicing consulting petroleum geology at NSAI since 1998.  Mr. Nice is a Licensed Professional Geoscientist in the State of Texas, Geology (No. 346) and has over 29 years of practical experience in petroleum geosciences, with over 16 years experience in the estimation and evaluation of reserves.  He graduated from the University of Wyoming in 1982 with a Bachelor of Science Degree in Geology and in 1985 with a Master of Science Degree in Geology.  Both technical principals meet or exceed the education, training, and experience requirements set forth in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Engineers; both are proficient in judiciously applying industry standard practices to engineering and geoscience evaluations as well as applying SEC and other industry reserves definitions and guidelines.

We maintain an internal staff of petroleum engineers and geoscience professionals who work closely with NSAI to ensure the integrity, accuracy and timeliness of the data used to calculate our estimated proved reserves. Our internal technical team members meet with NSAI periodically throughout the year to discuss the assumptions and methods used in the proved reserve estimation process. We provide historical information to NSAI for our properties such as ownership interest; oil and gas production; well test data; commodity prices and operating and development costs. The preparation of our proved reserve estimates are completed in accordance with our internal control procedures, which include documented process workflows, the verification of input data used by NSAI, as well as management review and approval.

All of our reserve estimates are reviewed and approved by our Vice President, Reservoir Engineering and our President and Chief Operating Officer. Our Vice President, Reservoir Engineering holds a Bachelor of Science degree in Petroleum Engineering from UIS University, in Colombia, as well as a Masters of Petroleum Engineering from the University of Oklahoma and an M.B.A. from Rice University. He has more than 15 years of experience in reservoir engineering and determining estimated proved reserves under SEC guidelines. Our President and Chief Operating Officer holds a Bachelor of Science degree in Petroleum Engineering from the University of Wyoming and an M.B.A. from Pepperdine University, with approximately 25 years of experience working for companies such as Cano Petroleum, Pioneer Natural Resources and Union Pacific Resources.

35


 

Acreage and Productive Wells Summary

The following table sets forth, for our continuing operations, our gross and net acreage of developed and undeveloped oil and natural gas leases and our gross and net productive oil and natural gas wells as of December 31, 2014:

 

 

 

Undeveloped Acreage1

 

 

Developed Acreage2

 

 

Total Acreage

 

 

Producing Gas Wells

 

 

Producing Oil Wells

 

 

 

Gross

 

 

Net

 

 

Gross

 

 

Net

 

 

Gross

 

 

Net

 

 

Gross

 

 

Net

 

 

Gross

 

 

Net

 

Appalachian Basin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

259,400

 

 

 

243,800

 

 

 

111,500

 

 

 

62,100

 

 

 

370,900

 

 

 

305,900

 

 

 

585

 

 

 

280

 

 

 

 

 

 

 

Ohio

 

 

24,700

 

 

 

24,200

 

 

 

11,600

 

 

 

9,400

 

 

 

36,300

 

 

 

33,600

 

 

 

25

 

 

 

23

 

 

 

 

 

 

 

Total Appalachian Basin

 

 

284,100

 

 

 

268,000

 

 

 

123,100

 

 

 

71,500

 

 

 

407,200

 

 

 

339,500

 

 

 

610

 

 

 

303

 

 

 

 

 

 

 

Illinois Basin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Illinois

 

 

9,000

 

 

 

4,400

 

 

 

18,100

 

 

 

16,500

 

 

 

27,100

 

 

 

20,900

 

 

 

 

 

 

 

 

 

1,070

 

 

 

1,059

 

Indiana

 

 

38,200

 

 

 

33,000

 

 

 

15,400

 

 

 

14,700

 

 

 

53,600

 

 

 

47,700

 

 

 

 

 

 

 

 

 

219

 

 

 

214

 

Kentucky

 

 

20,000

 

 

 

11,900

 

 

 

600

 

 

 

300

 

 

 

20,600

 

 

 

12,200

 

 

 

 

 

 

 

 

 

3

 

 

 

2

 

Total Illinois Basin

 

 

67,200

 

 

 

49,300

 

 

 

34,100

 

 

 

31,500

 

 

 

101,300

 

 

 

80,800

 

 

 

 

 

 

 

 

 

1,292

 

 

 

1,275

 

Total

 

 

351,300

 

 

 

317,300

 

 

 

157,200

 

 

 

103,000

 

 

 

508,500

 

 

 

420,300

 

 

 

610

 

 

 

303

 

 

 

1,292

 

 

 

1,275

 

 

 

(1)

Undeveloped acreage is lease acreage on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of oil and natural gas, regardless of whether such acreage includes estimated proved reserves.

(2)

Developed acreage is the number of acres allocated or assignable to producing wells or wells capable of production.

Substantially all of the undeveloped leases summarized in the preceding table will expire at the end of their respective primary terms unless the existing lease is renewed, we have commenced the necessary operations required by the terms of the lease, or we have obtained actual production from acreage subject to the lease, in which event, the lease will remain in effect until the cessation of production.

The following table sets forth, for our continuing operations, the gross and net acres of undeveloped land subject to leases summarized in the preceding table that will expire during the periods indicated:

 

 

 

Expiring Acreage

 

 

 

Gross

 

 

Net

 

Year Ending December 31,

 

 

 

 

 

 

 

 

2015

 

 

56,572

 

 

 

44,825

 

2016

 

 

146,201

 

 

 

139,462

 

2017

 

 

66,119

 

 

 

64,356

 

2018

 

 

40,910

 

 

 

32,671

 

2019

 

 

23,729

 

 

 

22,033

 

Thereafter

 

 

1,320

 

 

 

1,282

 

Total1

 

 

334,851

 

 

 

304,629

 

1

Will not reconcile to total undeveloped acreage due to acreage being subject to drilling commitments and acreage that may be held by production in a legal unit but is still considered undeveloped.

The expiring acreage set forth in the table above accounts for 72.5% our total net acreage. As of December 31, 2014, we have not assigned any estimated proved reserves to locations which are currently schedule to be drilled after lease expiration. We are continually engaged in a combination of drilling and development and discussions with mineral lessors for lease extensions, renewals, new drilling and development units and new leases to address the expiration of undeveloped acreage that occurs in the normal course of our business.

36


 

Drilling Results

The following table summarizes our drilling activity for continuing operations for the past three years. Gross wells reflect the sum of all wells in which we own an interest. Net wells reflect the sum of our working interests in gross wells. All of our drilling activities are conducted on a contract basis by independent drilling contractors. We own several workover rigs, which are used in our Illinois Basin operations. We do not own any drilling equipment.

 

 

 

2014

 

 

2013

 

 

2012

 

 

 

Gross

 

 

Net

 

 

Gross

 

 

Net

 

 

Gross

 

 

Net

 

Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Illinois Basin1

 

 

5.0

 

 

 

3.0

 

 

 

1.0

 

 

 

1.0

 

 

 

12.0

 

 

 

9.8

 

Appalachian Basin

 

 

24.0

 

 

 

16.2

 

 

 

3.0

 

 

 

2.7

 

 

 

2.0

 

 

 

1.4

 

Non-Productive

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.0

 

 

 

0.5

 

Total Developmental Wells

 

 

29.0

 

 

 

19.2

 

 

 

4.0

 

 

 

3.7

 

 

 

15.0

 

 

 

11.7

 

Exploratory:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Illinois Basin

 

 

10.0

 

 

 

7.0

 

 

 

16.0

 

 

 

16.0

 

 

 

 

 

 

 

Appalachian Basin

 

 

27.0

 

 

 

21.4

 

 

 

39.0

 

 

 

27.0

 

 

 

28.0

 

 

 

19.2

 

Non-Productive

 

 

3.0

 

 

 

2.0

 

 

 

2.0

 

 

 

2.0

 

 

 

 

 

 

 

Total Exploratory Wells

 

 

40.0

 

 

 

30.4

 

 

 

57.0

 

 

 

45.0

 

 

 

28.0

 

 

 

19.2

 

Total Wells

 

 

69.0

 

 

 

49.6

 

 

 

61.0

 

 

 

48.7

 

 

 

43.0

 

 

 

30.9

 

Success Ratio2

 

 

95.7

%

 

 

96.0

%

 

 

96.7

%

 

 

95.9

%

 

 

97.7

%

 

 

98.4

%

1

Does not include wells drilled for our ASP flood project, which is a longer lead time project for which results are not expected for several months.

2

Success ratio is calculated by dividing the total successful wells drilled divided by the total wells drilled.

Title to Properties

We believe that we have satisfactory title to all of our producing properties in accordance with generally accepted industry standards. As is customary in the industry, in the case of undeveloped properties, we often conduct a preliminary investigation of record title and related matters at the time of lease acquisition. We conduct more comprehensive mineral title opinion reviews, detailed topographic evaluations and infrastructure investigations before the consummation of an acquisition of producing properties and before commencement of drilling operations on undeveloped properties. Individual properties may be subject to burdens that we believe do not materially interfere with the use or affect the value of the properties. Burdens on properties may include:

customary royalty interests;

liens incident to operating agreements and for current taxes;

obligations or duties under applicable laws;

development obligations under oil and gas leases;

net profit interests;

overriding royalty interests;

non-surface occupancy leases; and

lessor consents to placement of wells.

 

ITEM 3.

LEGAL PROCEEDINGS

The information set forth in Note 25, Litigation, in the notes to our Consolidated Financial Statements included in “Item 8. Financial Statements and Supplementary Data” is incorporated herein by reference.

 

ITEM 4.

MINE SAFETY DISCLOSURES

Not applicable.

 

 

 

37


 

PART II

ITEM 5.

MARKET FOR COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

Our common stock is traded on the NASDAQ Global Select Market under the symbol “REXX”. As of February 25, 2015, there were approximately 351 holders of record of our common stock.

The following table sets forth, for the periods indicated, the range of the daily high and low sale prices for our common stock as reported by NASDAQ.

 

2014

 

High

 

 

Low

 

First Quarter

 

$

19.70

 

 

$

16.74

 

Second Quarter

 

$

22.00

 

 

$

16.94

 

Third Quarter

 

$

17.84

 

 

$

12.38

 

Fourth Quarter

 

$

13.19

 

 

$

4.50

 

 

 

 

 

 

 

 

 

 

2013

 

High

 

 

Low

 

First Quarter

 

$

16.62

 

 

$

12.45

 

Second Quarter

 

$

18.55

 

 

$

14.41

 

Third Quarter

 

$

22.99

 

 

$

17.45

 

Fourth Quarter

 

$

25.17

 

 

$

17.80

 

The closing price of our common stock on February 25, 2015 was $4.79.

Dividends

We have not paid cash dividends on our common stock since our inception in March 2007. We do not anticipate paying any dividends on the shares of our common stock in the foreseeable future. We currently intend to reinvest our earnings to finance the expansion of our business. In addition, the terms of our revolving credit facility and the indentures governing our senior notes generally prohibit the payment of cash dividends to holders of our common stock.

Securities Authorized for Issuance under Equity Compensation Plans

 

Plan Category

  

Number of Securities
to be Issued Upon
Exercise of
Outstanding Options,
Warrants and Rights
(a)

 

  

Weighted-Average
Exercise Price of
Outstanding Options,
Warrants and Rights
(b)

 

  

Number of Securities
Remaining Available for
Future Issuance under
Equity Compensation
Plans (Excluding
Securities Reflected in
Column (a))
(c)

 

Equity compensation plans approved by stockholders

  

 

402,561

  

  

$

10.82

  

  

 

2,825,260

  

Equity compensation plans not approved by stockholders

  

 

  

  

$

  

  

 

  

Issuer Purchases of Equity Securities

We do not have a stock repurchase program for our common stock.

38


 

Performance Graph

The following graph presents a comparison of the yearly percentage change in the cumulative total return on our common stock over the period from January 1, 2010 to December 31, 2014, with the cumulative total return of the S&P 500 index and the Dow Jones U.S. Oil and Gas Exploration and Production Index over the same period. The graph assumes that $100 was invested on January 1, 2010 in our common stock at the closing market price at the beginning of this period and in each of the other two indices, and the reinvestment of all dividends, if any. This historic stock price performance is not necessarily indicative of future stock performance.

 

 

 

Rex Energy

 

 

DJ U.S. E&P Index

 

 

S&P

 

December 31, 2009

 

$

100

 

 

$

100

 

 

$

100

 

December 31, 2010

 

$

114

 

 

$

116

 

 

$

113

 

December 31, 2011

 

$

123

 

 

$

110

 

 

$

113

 

December 31, 2012

 

$

109

 

 

$

115

 

 

$

128

 

December 31, 2013

 

$

164

 

 

$

150

 

 

$

166

 

December 31, 2014

 

$

43

 

 

$

132

 

 

$

185

 

 

 

*

The performance graph and the information contained in this section is not “soliciting material,” is being “furnished,” not “filed” with the SEC and is not to be incorporated by reference into any of our filings under the Securities Act or the Exchange Act, whether made before or after the date hereof, and irrespective of any general incorporation language contained in such filing.

 

39


 

ITEM 6.

SELECTED FINANCIAL DATA

Summary Financial Data

The following table shows selected consolidated financial data of Rex Energy Corporation. The historical consolidated financial data has been prepared for Rex Energy Corporation for the years ended December 31, 2014, 2013, 2012, 2011 and 2010. The historical consolidated financial statements for all years presented are derived from the historical audited financial data of Rex Energy Corporation. All material intercompany balances and transactions have been eliminated. This information should be read in conjunction with “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and our Consolidated Financial Statements and related notes as of December 31, 2014 and 2013 and for each of the years ended December 31, 2014, 2013 and 2012, included elsewhere in this report. These selected combined historical financial results may not be indicative of our future financial or operating results.

The following tables include the non-GAAP financial measure of EBITDAX. For a definition of EBITDAX and a reconciliation to its most directly comparable financial measure calculated and presented in accordance with GAAP, please see “Non-GAAP Financial Measures.”

 

 

 

Rex Energy Corporation Consolidated

 

 

 

Year Ended December 31,

($ in Thousands, Except per Share Data)

 

 

 

2014

 

 

2013

 

 

2012

 

 

2011

 

 

2010

 

Statement of Operations Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil, Natural Gas and NGL Sales

 

$

297,869

 

 

$

213,919

 

 

$

134,574

 

 

$

111,879

 

 

$

67,224

 

Other Revenue

 

 

118

 

 

 

200

 

 

 

218

 

 

 

209

 

 

 

173

 

Total Operating Revenue

 

 

297,987

 

 

 

214,119

 

 

 

134,792

 

 

 

112,088

 

 

 

67,397

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production and Lease Operating Expense

 

 

100,282

 

 

 

62,150

 

 

 

47,638

 

 

 

33,116

 

 

 

24,656

 

General and Administrative Expense

 

 

36,137

 

 

 

30,839

 

 

 

22,458

 

 

 

23,110

 

 

 

16,827

 

(Gain) Loss on Disposal of Assets

 

 

644

 

 

 

1,602

 

 

 

50

 

 

 

353

 

 

 

(16,395

)

Impairment Expense

 

 

132,618

 

 

 

32,072

 

 

 

20,571

 

 

 

14,316

 

 

 

8,424

 

Exploration Expense

 

 

9,446

 

 

 

11,408

 

 

 

4,782

 

 

 

2,507

 

 

 

2,578

 

Depreciation, Depletion, Amortization & Accretion

 

 

94,467

 

 

 

62,386

 

 

 

44,955

 

 

 

27,671

 

 

 

21,422

 

Other Operating Expense

 

 

134

 

 

 

592

 

 

 

1,136

 

 

 

819

 

 

 

152

 

Total Operating Expenses

 

 

373,728

 

 

 

201,049

 

 

 

141,590

 

 

 

101,892

 

 

 

57,664

 

Income (Loss) from Operations

 

 

(75,741

)

 

 

13,070

 

 

 

(6,798

)

 

 

10,196

 

 

 

9,733

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(36,977

)

 

 

(22,676

)

 

 

(6,418

)

 

 

(2,514

)

 

 

(1,240

)

Gain (Loss) on Derivatives, Net

 

 

38,876

 

 

 

(2,908

)

 

 

10,687

 

 

 

18,916

 

 

 

6,055

 

Other Income (Expense)

 

 

90

 

 

 

6,739

 

 

 

98,653

 

 

 

10

 

 

 

(256

)

Gain (Loss) on Equity Method Investments

 

 

(813

)

 

 

(763

)

 

 

(3,921

)

 

 

81

 

 

 

(200

)

Total Other Income (Expense)

 

 

1,176

 

 

 

(19,608

)

 

 

99,001

 

 

 

16,493

 

 

 

4,359

 

Income (Loss) from Continuing Operations Before Income Tax

 

 

(74,565

)

 

 

(6,538

)

 

 

92,203

 

 

 

26,689

 

 

 

14,092

 

Income Tax Benefit (Expense)

 

 

26,915

 

 

 

4,154

 

 

 

(37,282

)

 

 

(8,405

)

 

 

(5,788

)

Income (Loss) from Continuing Operations

 

 

(47,650

)

 

 

(2,384

)

 

 

54,921

 

 

 

18,284

 

 

 

8,304

 

Income (Loss) from Discontinued Operations, Net of Income Taxes

 

 

5,000

 

 

 

1,811

 

 

 

(8,623

)

 

 

(33,660

)

 

 

(2,521

)

Net Income (Loss)

 

 

(42,650

)

 

 

(573

)

 

 

46,298

 

 

 

(15,376

)

 

 

5,783

 

Net Income (Loss) Attributable to Noncontrolling Interests

 

 

4,039

 

 

 

1,557

 

 

 

819

 

 

 

(7

)

 

 

(253

)

Net Income (Loss) Attributable to Rex Energy

 

 

(46,689

)

 

 

(2,130

)

 

 

45,479

 

 

 

(15,369

)

 

 

6,036

 

Preferred Stock Dividends

 

 

2,335

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net Income (Loss) Attributable to Common Shareholders

 

$

(49,024

)

 

$

(2,130

)

 

$

45,479

 

 

$

(15,369

)

 

$

6,036

 

40


 

 

 

Rex Energy Corporation Consolidated

 

 

 

Year Ended December 31,

($ in Thousands, Except per Share Data)

 

 

 

2014

 

 

2013

 

 

2012

 

 

2011

 

 

2010

 

Earnings per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic - Net Income (Loss) From Continuing Operations Attributable to Rex Energy Common Shareholders

 

$

(0.94

)

 

$

(0.05

)

 

$

1.06

 

 

$

0.42

 

 

$

0.19

 

Basic - Net Income (Loss) From Discontinued Operations Attributable to Rex Energy Common Shareholders

 

 

0.02

 

 

 

0.01

 

 

 

(0.18

)

 

 

(0.77

)

 

 

(0.05

)

Basic - Net Income (Loss) Attributable to Rex Energy Common Shareholders

 

$

(0.92

)

 

$

(0.04

)

 

$

0.88

 

 

$

(0.35

)

 

$

0.14

 

Basic - Weighted Average Shares of Common Stock Outstanding

 

 

53,150

 

 

 

52,572

 

 

 

51,543

 

 

 

43,930

 

 

 

43,281

 

Diluted - Net Income (Loss) From Continuing Operations Attributable to Rex Energy Common Shareholders

 

$

(0.94

)

 

$

(0.05

)

 

$

1.06

 

 

$

0.41

 

 

$

0.19

 

Diluted - Net Income (Loss) From Discontinued Operations Attributable to Rex Energy Common Shareholders

 

 

0.02

 

 

 

0.01

 

 

 

(0.18

)

 

 

(0.76

)

 

 

(0.05

)

Diluted - Net Income (Loss) Attributable to Rex Energy Common Shareholders

 

$

(0.92

)

 

$

(0.04

)

 

$

0.88

 

 

$

(0.35

)

 

$

0.14

 

Diluted - Weighted Average Shares of Common Stock Outstanding

 

 

53,150

 

 

 

52,572

 

 

 

52,025

 

 

 

44,476

 

 

 

43,670

 

 

 

 

Year Ended December 31,

 

 

 

($ in thousands)

 

 

 

2014

 

 

2013

 

 

2012

 

 

2011

 

 

2010

 

Cash Flow Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by operating activities

 

$

162,706

 

 

$

108,316

 

 

$

45,705

 

 

$

64,507

 

 

$

34,102

 

Cash used in investing activities

 

 

(560,036

)

 

 

(313,518

)

 

 

(100,742

)

 

 

(276,574

)

 

 

(94,921

)

Cash provided by financing activities

 

 

413,526

 

 

 

163,127

 

 

 

87,216

 

 

 

212,855

 

 

 

66,245

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

 

17,978

 

 

 

1,307

 

 

 

43,234

 

 

 

11,423

 

 

 

10,871

 

Property and Equipment (net of Accumulated Depreciation)

 

 

1,224,208

 

 

 

892,006

 

 

 

650,735

 

 

 

479,624

 

 

 

274,710

 

Total Assets

 

 

1,401,721

 

 

 

991,396

 

 

 

772,710

 

 

 

601,551

 

 

 

407,085

 

Current Liabilities, including current portion of long-term debt

 

 

147,831

 

 

 

100,013

 

 

 

56,501

 

 

 

63,505

 

 

 

63,435

 

Long-Term Liabilities

 

 

722,517

 

 

 

474,458

 

 

 

303,915

 

 

 

245,772

 

 

 

38,974

 

Total Liabilities

 

 

870,348

 

 

 

574,471

 

 

 

360,416

 

 

 

309,277

 

 

 

102,409

 

Noncontrolling Interests

 

 

4,241

 

 

 

2,042

 

 

 

775

 

 

 

275

 

 

 

295

 

Stockholders' Equity

 

 

531,373

 

 

 

416,925

 

 

 

412,294

 

 

 

292,274

 

 

 

304,676

 

Other Financial Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDAX from Continuing Operations1

 

 

174,469

 

 

 

132,972

 

 

 

85,516

 

 

 

65,205

 

 

 

27,159

 

1

A non-GAAP financial measure. For a definition of EBITDAX and a reconciliation to its most directly comparable financial measure calculated and presented in accordance with GAAP, please see “Non-GAAP Financial Measures.”

41


 

Summary Operating and Reserve Data

The following table summarizes our operating and reserve data as of and for each of the periods indicated for continuing operations. The table includes the non-GAAP financial measure of PV-10. For a definition of PV-10 and a reconciliation to the standardized measure of discounted future net cash flow, its most directly comparable financial measure calculated and presented in accordance with GAAP, please see “Non-GAAP Financial Measures” below.

 

 

 

2014

 

 

2013

 

 

2012

 

Production

 

 

 

 

 

 

 

 

 

 

 

 

Oil (Bbls)

 

 

1,141,106

 

 

 

914,232

 

 

 

732,066

 

Natural Gas (Mcf)

 

 

37,011,177

 

 

 

23,446,755

 

 

 

18,016,700

 

C3+ NGLs (Bbls)

 

 

1,531,131

 

 

 

819,670

 

 

 

358,049

 

Ethane (Bbls)

 

 

551,315

 

 

 

 

 

 

 

Mcf Equivalent (Mcfe)

 

 

56,352,489

 

 

 

33,850,167

 

 

 

24,557,390

 

Oil and Natural Gas Sales

 

 

 

 

 

 

 

 

 

 

 

 

Oil Sales

 

$

97,426

 

 

$

86,959

 

 

$

66,329

 

Natural Gas Sales

 

$

126,500

 

 

$

87,078

 

 

$

52,992

 

C3+ NGL Sales

 

$

69,626

 

 

$

39,882

 

 

$

15,253

 

Ethane Sales

 

$

4,317

 

 

$

 

 

$

 

Total

 

$

297,869

 

 

$

213,919

 

 

$

134,574

 

Average Sales Price (a)

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($ per Bbl)

 

$

85.38

 

 

$

95.12

 

 

$

90.61

 

Natural Gas ($ per Mcf)

 

$

3.42

 

 

$

3.71

 

 

$

2.94

 

C3+ NGLs ($ per Bbl)

 

$

45.47

 

 

$

48.66

 

 

$

42.60

 

Ethane ($ per Bbl)

 

$

7.83

 

 

$

 

 

$

 

Mcf Equivalent ($ per Mcfe)

 

$

5.29

 

 

$

6.32

 

 

$

5.48

 

Average Production Cost

 

 

 

 

 

 

 

 

 

 

 

 

Mcf Equivalent ($ per Mcfe)

 

$

1.78

 

 

$

1.84

 

 

$

1.94

 

Estimated Proved Reserves (b)

 

 

 

 

 

 

 

 

 

 

 

 

Bcf Equivalent (Bcfe)

 

 

1,336.8

 

 

 

849.8

 

 

 

618.1

 

% Oil and NGL

 

 

37

%

 

 

39

%

 

 

40

%

% Proved Producing

 

 

40

%

 

 

41

%

 

 

40

%

PV-10 (millions)

 

$

1,205.2

 

 

$

668.7

 

 

$

500.5

 

Standardized Measure (millions)

 

$

1,025.4

 

 

$

529.1

 

 

$

396.1

 

(a)

Information excludes the impact of our financial derivative activities.

(b)

The estimates of reserves in the table above conform to the guidelines of the SEC. Estimated recoverable proved reserves have been determined without regard to any economic impact that may result from our financial derivative activities. These calculations were prepared using standard geological and engineering methods generally accepted by the petroleum industry. The estimated present value of estimated proved reserves does not give effect to indirect expenses such as debt service and future income tax expense, asset retirement obligations, or to depletion, depreciation and amortization. The reserve information shown is estimated. The certainty of any reserve estimate is a function of the quality of available geological, geophysical, engineering and economic data, the precision of the engineering and geological interpretation, and judgment. The estimates of reserves, future cash flows and present value are based on various assumptions, and are inherently imprecise. Although we believe these estimates are reasonable, actual future production, cash flows, taxes, development expenditures, operating expenses and quantities of recoverable oil and natural gas reserves may vary substantially from these estimates. Also, the use of a 10% discount factor for reporting purposes may not necessarily represent the most appropriate discount factor, given actual interest rates and risks to which our business or the oil and natural gas industry in general are subject.

Non-GAAP Financial Measures

We include in this report our calculations of EBITDAX and PV-10, which are non-GAAP financial measures. Below, we provide reconciliations of these non-GAAP financial measures to their most directly comparable financial measure as calculated and presented in accordance with GAAP.

42


 

EBITDAX

“EBITDAX” means, for any period, the sum of net income (loss) for such period plus the following expenses, charges or income to the extent deducted from or added to net income (loss) in such period: interest, income taxes, gain (loss) on asset sales, depreciation, depletion, amortization, unrealized losses from financial derivatives, the retroactive portion of the Pennsylvania Impact Fee, exploration expenses and other non-cash charges, minus all non-cash income, including but not limited to, income from unrealized financial derivatives, added to net income (loss). EBITDAX, as defined above, is used as a financial measure by our management team and by other users of our financial statements, such as our commercial bank lenders, to analyze such things as:

Our operating performance and return on capital in comparison to those of other companies in our industry, without regard to financial or capital structure;

The financial performance of our assets and valuation of the entity without regard to financing methods, capital structure or historical cost basis;

Our ability to generate cash sufficient to pay interest costs, support our indebtedness and make cash distributions to our stockholders; and

The viability of acquisitions and capital expenditure projects and the overall rates of return on alternative investment opportunities.

EBITDAX is not a calculation based on GAAP financial measures and should not be considered as an alternative to net income (loss) in measuring our performance, nor used as an exclusive measure of cash flow, because it does not consider the impact of working capital growth, capital expenditures, debt principal reductions, and other sources and uses of cash, which are disclosed in our statements of cash flows.

We have reported EBITDAX because it is a financial measure used by our existing commercial lenders, and we believe this measure is commonly reported and widely used by investors as an indicator of a company’s operating performance and ability to incur and service debt. You should carefully consider the specific items included in our computations of EBITDAX. While we have disclosed our EBITDAX to permit a more complete comparative analysis of our operating performance and debt servicing ability relative to other companies, you are cautioned that EBITDAX as reported by us may not be comparable in all instances to EBITDAX as reported by other companies. EBITDAX amounts may not be fully available for management’s discretionary use, due to requirements to conserve funds for capital expenditures, debt service and other commitments.

We believe EBITDAX assists our lenders and investors in comparing a company’s performance on a consistent basis without regard to certain expenses, which can vary significantly depending upon accounting methods. Because we may borrow money to finance our operations, interest expense is a necessary element of our costs and our ability to generate cash available for distribution. Because we use capital assets, depreciation and amortization are also necessary elements of our costs. Additionally, we are required to pay federal and state taxes, which are necessary elements of our costs. Therefore, any measures that exclude these elements have material limitations.

To compensate for these limitations, we believe it is important to consider both net income determined under GAAP and EBITDAX to evaluate our performance.

43


 

The following table presents a reconciliation of our net income (loss) to our EBITDAX for each of the periods presented. For purposes of consistency with current calculations, we have revised certain amounts relating to prior period EBITDAX.

 

 

 

Year Ended December 31,

 

 

 

(in thousands)

 

 

 

2014

 

 

2013

 

 

2012

 

 

2011

 

 

2010

 

Net Income (Loss) from Continuing Operations

 

$

(47,650

)

 

$

(2,384

)

 

$

54,921

 

 

$

18,284

 

 

$

8,304

 

Add Back Non-Recurring Costs1

 

 

-

 

 

 

-

 

 

 

2,809

 

 

 

-

 

 

 

-

 

Add Back Depletion, Depreciation, Amortization and Accretion

 

 

94,467

 

 

 

62,386

 

 

 

44,955

 

 

 

27,671

 

 

 

21,422

 

Add Back Non-Cash Compensation Expense

 

 

5,672

 

 

 

5,384

 

 

 

3,140

 

 

 

1,601

 

 

 

907

 

Add Back Interest Expense2

 

 

36,977

 

 

 

22,676

 

 

 

6,418

 

 

 

2,514

 

 

 

1,951

 

Add Back Impairment Expense

 

 

132,618

 

 

 

32,072

 

 

 

20,571

 

 

 

14,316

 

 

 

8,424

 

Add Back Exploration Expense

 

 

9,446

 

 

 

11,408

 

 

 

4,782

 

 

 

2,507

 

 

 

2,578

 

Add (Less) Back (Gain) Loss on Disposal of Asset3

 

 

644

 

 

 

(5,204

)

 

 

(99,333

)

 

 

353

 

 

 

(16,395

)

Add (Less) Back (Gain) Loss on Financial Derivatives

 

 

(38,876

)

 

 

2,908

 

 

 

(10,687

)

 

 

(18,916

)

 

 

(6,055

)

Add Back Cash Settlement of Derivatives

 

 

7,281

 

 

 

7,128

 

 

 

16,219

 

 

 

6,212

 

 

 

95

 

Add Back Non-Cash Portion of Equity Method Investments

 

 

805

 

 

 

752

 

 

 

4,471

 

 

 

2,258

 

 

 

140

 

Less Non-Cash Portion of Noncontrolling Interests

 

 

-

 

 

 

-

 

 

 

(32

)

 

 

-

 

 

 

-

 

Add Back (Less) Income Tax Expense (Benefit)

 

 

(26,915

)

 

 

(4,154

)

 

 

37,282

 

 

 

8,405

 

 

 

5,788

 

EBITDAX from Continuing Operations

 

$

174,469

 

 

$

132,972

 

 

$

85,516

 

 

$

65,205

 

 

$

27,159

 

Income (Loss) from Discontinued Operations

 

$

5,000

 

 

$

1,811

 

 

$

(8,623

)

 

$

(33,660

)

 

$

(2,521

)

Net (Income) Loss Attributable to Noncontrolling Interests

 

 

(4,039

)

 

 

(1,557

)

 

 

(819

)

 

 

7

 

 

 

253

 

Income (Loss) From Discontinued Operations Attributable to Rex Energy

 

 

961

 

 

 

254

 

 

 

(9,442

)

 

 

(33,653

)

 

 

(2,268

)

Add Back Depletion, Depreciation, Amortization and Accretion

 

 

3,703

 

 

 

1,559

 

 

 

482

 

 

 

270

 

 

 

147

 

Add Back Non-Cash Compensation Expense

 

 

-

 

 

 

-

 

 

 

(31

)

 

 

24

 

 

 

7

 

Add Back Interest Expense

 

 

629

 

 

 

106

 

 

 

25

 

 

 

1

 

 

 

-

 

Add Back Impairment Expense

 

 

67

 

 

 

-

 

 

 

19,784

 

 

 

13,491

 

 

 

439

 

Add Back Exploration Expense

 

 

-

 

 

 

97

 

 

 

867

 

 

 

33,812

 

 

 

2,664

 

Add (Less) Back (Gain) Loss on Disposal of Asset

 

 

(55

)

 

 

(924

)

 

 

(2,142

)

 

 

149

 

 

 

-

 

Less Non-Cash Portion of Noncontrolling Interests

 

 

(1,738

)

 

 

(631

)

 

 

(108

)

 

 

(157

)

 

 

(119

)

Add Back (Less) Income Tax Expense (Benefit)

 

 

768

 

 

 

1,373

 

 

 

(7,222

)

 

 

(15,437

)

 

 

(1,728

)

EBITDAX from Discontinued Operations

 

$

4,335

 

 

$

1,834

 

 

$

2,213

 

 

$

(1,500

)

 

$

(858

)

EBITDAX

 

$

178,804

 

 

$

134,806

 

 

$

87,729

 

 

$

63,705

 

 

$

26,301

 

 

1

Includes $2.8 million related to the retroactive portion of the Pennsylvania Impact Fee for the year ended December 31, 2012.

2

Includes realized settlements on interest rate swap for the year ended December 31, 2010.

3

Includes gain on sale of Keystone Midstream Services, LLC of approximately $6.9 million and $99.4 million for the years ended December 31, 2013 and 2012, respectively.

PV-10

The following table shows the reconciliation of PV-10 to our standardized measure of discounted future net cash flows, the most directly comparable measure calculated and presented in accordance with GAAP. PV-10 represents our estimate of the present value, discounted at 10% per annum, of estimated future cash flows of our estimated proved reserves before income tax and asset retirement obligations. Our estimated future cash flows as of December 31, 2014, 2013 and 2012, were determined by using reserve quantities of estimated proved reserves and the periods in which they are expected to be developed and produced based on the prevailing economic conditions. The estimated future production for the years ended December 31, 2014, 2013 and 2012, was priced based on the 12-month unweighted arithmetic average of the first-day-of-the-month price for the period January through December, without escalation, using $88.02 per Bbl, $94.28 per Bbl and $90.92 per Bbl of oil, respectively, and $3.455 per MMBtu, $3.588 per MMBtu and $2.94 per MMBtu of natural gas, respectively, as adjusted by lease for transportation fees and regional price differentials. Unadjusted prices for oil for the years ended December 31, 2014, 2013 and 2012, were $91.48 per Bbl, $93.42 per Bbl and $91.21, respectively. Unadjusted prices for natural gas for the years ended December 31, 2014, 2013 and 2012, were $4.35 per MMBtu, $3.67 per MMBtu and $$2.757 per MMBtu, respectively. NGLs were priced at $28.30 per Bbl, $26.37 per Bbl and $32.91 per Bbl for the

44


 

years ended December 31, 2014, 2013 and 2012, respectively, as adjusted by lease for transportation fees and regional price differentials. Management believes that PV-10 provides useful information to investors because it is widely used by professional analysts and sophisticated investors in evaluating oil and natural gas companies. Because there are many unique factors that can impact an individual company when estimating the amount of future income taxes to be paid, we believe the use of a pre-tax measure is valuable for evaluating our company. PV-10 should not be considered to be a superior measure to the standardized measure of discounted future net cash flows as computed under GAAP.

 

 

 

2014

 

 

2013

 

 

2012

 

Reconciliation of standardized measure to PV-10

 

 

 

 

 

 

 

 

 

 

 

 

PV-10

 

$

1,205.2

 

 

$

668.7

 

 

$

500.5

 

Less: Present value of future income tax discounted at 10%

 

 

(139.7

)

 

 

(111.1

)

 

 

(79.6

)

Less: Present value of future asset retirement obligations discounted at 10%

 

 

(40.1

)

 

 

(28.5

)

 

 

(24.8

)

Standardized measure of discounted future net cash flows

 

$

1,025.4

 

 

$

529.1

 

 

$

396.1

 

 

 

 

45


 

ITEM 7.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis should be read in conjunction with “Item 6. Selected Financial Data” and the Consolidated Financial Statements and related notes included elsewhere in this report. This discussion contains forward-looking statements reflecting our current expectations and estimates, and assumptions concerning events and financial trends that may affect our future operating results or financial position. Actual results and the timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed in the sections entitled “Cautionary Note Regarding Forward-Looking Statements” and “Item 1A. Risk Factors” appearing elsewhere in this report. All financial and operating data presented are the results of continuing operations unless otherwise noted.

Overview of Our Business

We are an independent oil, NGL and natural gas company operating in the Appalachian Basin and Illinois Basin. In the Appalachian Basin, we are focused on our Marcellus Shale, Utica Shale and Burkett Shale drilling and exploration activities. In the Illinois Basin, we are focused on our developmental oil drilling and the implementation of enhanced oil recovery on our properties. We pursue a balanced growth strategy of exploiting our sizable inventory of high potential exploration drilling prospects while actively seeking to acquire complementary oil and natural gas properties. In addition to our drilling and exploration activities, we are also engaged in oil and gas field services, where we provide water sourcing, water disposal and water transfer solutions for completion operations.

We are headquartered in State College, Pennsylvania, and have regional offices in Bridgeport, Illinois; Cranberry, Pennsylvania; and Carrolton, Ohio.

We have historically divided our operations into two principal business segments, exploration and production and field services. During the fourth quarter of 2014, our board of directors approved and committed to a plan to sell Water Solutions Holdings, LLC and its related subsidiaries (“Water Solutions”), which accounted for the majority of our field services segment. We view the activities of Water Solutions as non-core to our exploration and production operations and plan the use the proceeds from the future sale to fund future development within our exploration and production operation. The sale of Water Solutions is being actively marketed and we believe the sale will take place within the next 12 months. As a result, the assets and liabilities of Water Solutions have been classified as held for sale in the accompanying Consolidated Balance Sheets as of December 31, 2014 and 2013 and the results of operations have been classified as discontinued operations in the accompanying Consolidated Statements of Operations as of December 31, 2014, 2013 and 2012.

Our financial results from exploration and production depend upon many factors, particularly the price of oil, natural gas and NGLs. Commodity prices are affected by changes in market demand, which is impacted by overall economic activity, weather, refinery or pipeline capacity constraints, inventory storage levels, basis differentials and other factors. As a result, we cannot accurately predict future commodity prices, and therefore, we cannot determine what effect increases or decreases will have on our capital program, production volumes and future revenues. In addition to production volumes and commodity prices, finding and developing sufficient amounts of oil, natural gas and NGLs reserves at economical costs are critical to our long-term success.

In 2014, we grew our daily production by 66.5% year-over-year to 154.4 Mmcfe/day. The increase in production is primarily due to our successes in the Appalachian Basin, particularly our Marcellus Shale exploration and development in Butler County, Pennsylvania and our Utica Shale exploration and development in Ohio. We drilled 51.0 gross (37.6 net) operated wells within the Appalachian Basin, targeting primarily the Marcellus and Utica shales, including 38.0 gross (26.6 net) operated wells in Butler County, Pennsylvania and 12.0 gross (10.6 net) operated wells in Ohio. In the Illinois Basin, we drilled, or participated in the drilling of, 18.0 gross (12.0 net) conventional wells. With a drilling success rate of 96.0% in 2014, which included three dry hole exploratory wells in the Illinois Basin, we increased proved reserves by 57.3% from 849.9 Bcfe at December 31, 2013 to 1,336.8 Bcfe at December 31, 2014. As of December 31, 2014, we had approximately 407,200 gross (339,500 net) acres in the Appalachian Basin, of which 324,300 gross (295,200 net) acres are believed to be prospective for the liquids-rich portion of the Marcellus and Utica Shales.

In July 2014, we issued a $325.0 million aggregate principal amount of 6.25% senior notes due 2022 (the “2022 Senior Notes”) in a private offering at an issue price of 100.0% due to mature on August 1, 2022. The net proceeds of the 2022 Senior Notes, after discounts and expenses, were approximately $318.8 million. In August 2014, we completed a registered offering of 16,100 shares of 6.0% Convertible Perpetual Preferred Stock, Series A, par value $0.001 per share (the “Series A Preferred Stock”) that are represented by 1,610,000 depositary shares. The net proceeds of the offering were approximately $155.0 million, after deducting underwriting discounts, commissions and other offering expenses.

46


 

In September 2014, we completed the acquisition of approximately 208,000 gross (207,000 net) acres believed to be prospective for the Marcellus, Upper Devonian/Burkett and Utica Shales from Shell, for approximately $120.6 million in cash, after customary closing adjustments. Included in the acquisition were several producing wells and properties in various stages of development. The assets acquired are located in Armstrong, Beaver, Butler, Lawrence, Mercer and Venango counties in Pennsylvania and Columbiana and Mahoning counties in Ohio.

In 2013, we grew our daily production by 38.2% year-over-year to 92.7 Mmcfe/ day. The increase in production is primarily due to our successes in the Appalachian Basin, particularly our Marcellus Shale exploration and development in Butler County, Pennsylvania and our Utica Shale exploration and development in Ohio. We drilled 33.0 gross (26.1 net) operated wells within the Appalachian Basin, targeting primarily the Marcellus and Utica shales, including 19.0 gross (13.3 net) operated wells in Butler County, Pennsylvania and 14.0 gross (12.8 net) operated wells in Ohio. In the Illinois Basin, we drilled 19.0 gross (19.0 net) operated 53 conventional wells. With a drilling success rate of 96.7% in 2013, which included two dry hole exploratory wells in the Illinois Basin, we increased proved reserves by 37.5% from 618.1 Bcfe at December 31, 2012 to 849.9 Bcfe at December 31, 2013. As of December 31, 2013, we had approximately 183,500 gross (113,600 net) acres in the Appalachian Basin, of which 109,900 gross (82,400 net) acres that are prospective for the liquids-rich portion of the Marcellus and Utica shales.

In February 2012 we completed an underwritten public offering of 8,050,000 shares of our common stock, which included 1,050,000 shares of common stock issued upon the full exercise of the underwriters’ overallotment option, at a public offering price of $9.25 per share. The net proceeds of the transaction were approximately $70.6 million, after deducting underwriting discounts, commissions and other offering expenses. In May 2012, we divested our 28% interest in Keystone Midstream Services, LLC (“Keystone Midstream”), a midstream joint venture in Butler County, Pennsylvania. Net proceeds were approximately $128.1 million after certain post-closing adjustments. As of December 31, 2012, approximately $7.2 million remained in an escrow account, of which we received $6.9 million in 2013. In December 2012, we issued a $250.0 million aggregate principal amount of 8.875% senior notes (the “2020 Senior Notes”) in a private offering at an issue price of 99.3% due to mature on December 1, 2020. The net proceeds of the offering, after discounts and expenses, were approximately $242.2 million. In April 2013, we issued an additional $100.0 million in aggregate principal amount of 2020 Senior Notes in a private offering at an issue price of 105%. The net proceeds of the follow-on offering, after discounts and expenses, were approximately $102.8 million, excluding accrued interest.

In 2012, we grew our production by 72.7% year-over-year to 67.1 Mmcfe/ day. The increase in production is primarily attributable to increased gas sales in Butler County due to the success of our drilling program and the commissioning of a second cryogenic gas processing plant, which is owned and operated by Markwest. We drilled 31.0 gross (21.0 net) wells within the Appalachian Basin, targeting primarily the Marcellus and Utica shales. In the Illinois Basin, we drilled eight gross (eight net) conventional wells. With a drilling success rate of 97.7% in 2012, we increased proved reserves by 68.8% from 366.2 Bcfe at December 31, 2011 to 618.1 Bcfe at 51 December 31, 2012.

 

 

 

47


 

Source of Our Revenue

We generate our revenue primarily from the sale of crude oil, NGLs and natural gas. Our operating revenue before the effects of financial derivatives from these operations, and their relative percentages of our total revenue, consisted of the following:

 

 

 

Year Ended December 31,

 

 

 

2014

 

 

% of Total

 

 

2013

 

 

% of Total

 

 

2012

 

 

% of Total

 

Sources of Revenue ($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue from Oil Sales

 

$

97,426

 

 

 

32.7

%

 

$

86,959

 

 

 

40.6

%

 

$

66,329

 

 

 

49.2

%

Revenue from Natural Gas Sales

 

 

126,500

 

 

 

42.5

%

 

 

87,078

 

 

 

40.7

%

 

 

52,992

 

 

 

39.3

%

Revenue from C3+ NGL Sales

 

 

69,626

 

 

 

23.4

%

 

 

39,882

 

 

 

18.6

%

 

 

15,253

 

 

 

11.3

%

Revenue from Ethane Sales

 

 

4,317

 

 

 

1.4

%

 

 

 

 

 

0.0

%

 

 

 

 

 

0.0

%

Other

 

 

118

 

 

 

0.0

%

 

 

200

 

 

 

0.1

%

 

 

218

 

 

 

0.2

%

Total

 

$

297,987

 

 

 

100.0

%

 

$

214,119

 

 

 

100.0

%

 

$

134,792

 

 

 

100.0

%

We have identified the impact of generally volatile commodity prices in the last several years as an important trend that we expect to affect our business in the future. If commodity prices increase, we would expect not only an increase in revenue, but also in the competitive environment for quality drilling prospects, qualified geological and technical personnel and oil field services, including rig availability. Increasing competition in these areas would likely result in higher costs in these areas, and could result in unavailability of drilling rigs, thus affecting the profitability of our future operations. We may not be able to compete successfully in the future with larger competitors in acquiring prospective reserves, developing reserves, marketing hydrocarbons, attracting and retaining quality personnel and raising additional capital. In the event of a declining commodity price environment, our revenues would decrease and we would anticipate that the cost of materials and services would decrease as well, although at a slower rate. Decreasing oil or natural gas prices may also make some of our prospects uneconomical to drill and some of our producing properties uneconomic to continue to operate.

Principal Components of Our Cost Structure

Our operating and other expenses consist of the following:

Production and Lease Operating Expenses. Day-to-day costs incurred to bring hydrocarbons out of the ground and to the market together with the daily costs incurred to maintain our producing properties. Such costs also include repairs to our oil and gas properties not covered by insurance, and various production taxes that are paid based upon rates set by federal, state, and local taxing authorities.

General and Administrative Expenses. Overhead, including payroll and benefits for our corporate staff, costs of maintaining our headquarters and regional offices, costs of managing our production and development operations, audit and other professional fees, and legal compliance are included in general and administrative expense. General and administrative expense includes non-cash stock-based compensation expense as part of employee compensation.

Exploration Expenses. Geological and geophysical costs, seismic costs, delay rentals and the costs of unsuccessful exploratory wells, also known as dry holes.

Interest. We typically finance a portion of our working capital requirements and leasehold acquisitions with borrowings under our senior credit facility or with senior notes. As a result, we incur substantial interest expense that is affected by both fluctuations in interest rates and our financing decisions. We may continue to incur significant interest expense as we continue to grow.

Depreciation, Depletion, Amortization and Accretion. The systematic expensing of the capital costs incurred to acquire, explore and develop natural gas and oil. As a successful efforts company, we capitalize all costs associated with our acquisition and development efforts and all successful exploration efforts, and apportion these costs to each unit of production through depreciation, depletion and amortization expense. This also includes the systematic, monthly accretion of the future abandonment costs of tangible assets such as wells, service assets, pipelines, and other facilities.

Income Taxes. We are subject to state and federal income taxes. We do pay some state and federal income taxes where our IDC deductions do not exceed our taxable income or where state income taxes are determined on another basis.

48


 

How We Evaluate Our Operations

Our management uses a variety of financial and operational measurements to analyze our performance. These measurements include EBITDAX (a non-GAAP measure), lease operating expense per Mcf equivalent (“Mcfe”), growth in our proved reserve base, and general and administrative expense per Mcfe. The following table presents these metrics for continuing operations for each of the three years ended December 31, 2014, 2013 and 2012.

 

 

Performance Measurements

 

 

 

For the Years Ended December 31,

 

 

 

2014

 

 

2013

 

 

2012

 

EBITDAX ($ in thousands)

 

$

174,469

 

 

$

132,972

 

 

$

85,516

 

Lease Operating Expense per Mcfe

 

$

1.78

 

 

$

1.84

 

 

$

1.94

 

Total Estimated Proved Reserves (Bcfe)

 

 

1,336.8

 

 

 

849.8

 

 

 

618.1

 

G&A per Mcfe

 

$

0.64

 

 

$

0.98

 

 

$

0.95

 

EBITDAX

“EBITDAX,” a non-GAAP measure, means, for any period, the sum of net income (loss) for such period plus the following expenses, charges or income (loss) to the extent deducted from or added to net income (loss) in such period: interest, income taxes, gain (loss) on sale of assets, depreciation, depletion, amortization, unrealized losses from financial derivatives, exploration expenses and other non-cash charges, minus all non-cash income, including but not limited to, income from unrealized financial derivatives, added to net income (loss). EBITDAX, as defined above, is used as a financial measure by our management team and by other users of our financial statements, such as our commercial bank lenders, to analyze such things as:

Our operating performance and return on capital in comparison to those of other companies in our industry, without regard to financial or capital structure;

The financial performance of our assets and valuation of the entity, without regard to financing methods, capital structure or historical cost basis;

Our ability to generate cash sufficient to pay interest costs, support our indebtedness and make cash distributions to our stockholders; and

The viability of acquisitions and capital expenditure projects and the overall rates of return on alternative investment opportunities.

For a definition of EBITDAX and a reconciliation to its most directly comparable financial measure calculated and presented in accordance with GAAP, please see “Item 6. Selected Financial Data-Non-GAAP Financial Measures.”

Our EBTIDAX growth since 2012 has been commensurate with the growth of our Appalachian Basin operations, where we have been successful in our exploration and development of three producing horizons: the Marcellus, Utica and Burkett Shales. The majority of our holdings in the Appalachian Basin have a liquids-producing component which, when combined with low operating costs, has enabled us to consistently improve our results. In addition, our Illinois Basin properties have continued to provide stable cash flows with 100.0% oil production.

Production Cost per Mcfe

Production costs are comprised of those expenses which are directly attributable to our producing oil and gas leases, including state and county production taxes, production related insurance, the cost of materials, maintenance, electricity, chemicals, gathering, processing, fuel and the wages of our field personnel. Our production costs per Mcfe are higher than those of many of our peers primarily because of the nature of our oil properties, many of which are mature waterflood properties. Our production cost per Mcfe produced in 2014 was $1.78, as compared to $1.84 in 2013 and $1.94 in 2012. As we continue to develop our non-proved properties prospective for the Marcellus and Utica Shales, which have a lower operating cost, we believe this metric will continue to decrease on a per-unit basis.

49


 

Growth in our Proved Reserve Base

We measure our ability to grow our estimated proved reserves over the amount of our total annual production. As we produce oil, NGLs and natural gas attributable to our estimated proved reserves, our estimated proved reserves decrease each year by that amount of production. We attempt to replace these produced estimated proved reserves each year through the addition of new estimated proved reserves through our drilling and other property improvement projects and through acquisitions. Our estimated proved reserves have increased since 2012, from 618.1 Bcfe at year end 2012 to 849.8 Bcfe at year end 2013 to 1,336.8 Bcfe at year end 2014. Our reserve replacement ratio for year end 2012 was approximately 802% based on total production for the year of 24.6 Bcfe and extensions, discoveries and other additions of 196.6 Bcfe. Our reserve replacement ratio for year end 2013 was approximately 923% based on total production for the year of 33.9 Bcfe, and extensions, discoveries and other additions of 312.5 Bcfe. Our reserve replacement ratio for year end 2014 was approximately 972% based on total production for the year of 56.4 Bcfe, and extensions, discoveries and other additions of 547.9 Bcfe. For 2014, our proved reserve base in the Appalachian Basin increased by approximately 61.5%, primarily due to our successful drilling and exploration program, while our estimated proved reserves in the Illinois Basin decreased by 11.9%. The decrease in our estimated proved reserves in the Illinois Basin was primarily due to production and negative revisions due to well performance.

General and Administrative Expenses per Mcfe

Our general and administrative expenses include fees for well operating services, non-field level employee compensation and related benefits, office and lease expenses, insurance costs and professional fees, as well as other costs and expenses not directly related to field operations. Our management continually evaluates the level of our general and administrative expenses in relation to our production because these expenses have a direct impact on our profitability. In 2014, our general and administrative expenses per Mcfe produced decreased to $0.64 from $0.98 in 2013 and decreased from $0.95 in 2012.

Pennsylvania Impact Fee

In 2012, Pennsylvania instituted a natural gas impact fee on producers of unconventional natural gas. The fee is imposed on every producer of unconventional natural gas and applies to unconventional wells spud in Pennsylvania regardless of when spudding occurred. Unconventional gas wells that were spud prior to 2012 are considered to be spud in 2011 for purposes of determining the fee, which is considered year one for those wells. The fee for each unconventional natural gas well is determined using the following matrix, with vertical unconventional natural gas wells being charged 20% of the applicable rates:

 

 

 

<$2.25(a)

 

 

$2.26 - $2.99(a)

 

 

$3.00 - $4.99(a)

 

 

$5.00 - $5.99(a)

 

 

>$5.99(a)

 

Year One

 

$

40,000

 

 

$

45,000

 

 

$

50,000

 

 

$

55,000

 

 

$

60,000

 

Year Two

 

$

30,000

 

 

$

35,000

 

 

$

40,000

 

 

$

45,000

 

 

$

55,000

 

Year Three

 

$

25,000

 

 

$

30,000

 

 

$

30,000

 

 

$

40,000

 

 

$

50,000

 

Year 4 – 10

 

$

10,000

 

 

$

15,000

 

 

$

20,000

 

 

$

20,000

 

 

$

20,000

 

Year 11 – 15

 

$

5,000

 

 

$

5,000

 

 

$

10,000

 

 

$

10,000

 

 

$

10,000

 

 

(a)

Pricing utilized for determining annual fees is based on the arithmetic mean of the NYMEX settled price for the near-month contract as reported by the Wall Street Journal for the last trading day of each month of a calendar year for the 12-month period ending December 31.

For the year ended December 31, 2014, we incurred approximately $4.1 million in fees related to the natural gas impact fee. For the year ended December 31, 2013, we incurred approximately $3.2 million in fees related to the natural gas impact fee. For the year ended December 31, 2012, we incurred approximately $5.4 million in fees related to the natural gas impact fee. Of this amount, approximately $2.8 million was related to the first year fees for unconventional gas wells drilled prior to 2012. We have recorded these fees as Production and Lease Operating Expense on our Consolidated Statement of Operations.

Results of Continuing Operations

General Overview

Operating revenue increased 39.2% in 2014 over 2013. This increase was primarily due to increased oil, NGL and natural gas production in each of our operating regions, which was offset by lower average sales prices. For 2014, total production increased 66.5% to 56,352 MMcfe from 33,850 MMcfe in 2013.

50


 

Operating expenses increased $172.8 million in 2014, or 85.9%, as compared to 2013. Operating expenses are primarily composed of production expenses, general and administrative expenses (“G&A”), loss on disposal of assets, exploration expenses, impairment of oil and gas properties and depreciation, depletion, amortization and accretion expenses (“DD&A”). Approximately $100.5 million of this increase is due to impairment expense, which is primarily due to the write down of proved properties in the Illinois Basin as a result of the declining oil price late in 2014. Also contributing to the increase in operating expenses were increase in Production and Lease Operating Expense, G&A Expense and DD&A Expense, for which much of the increase can be attributable to an increase in variable type expenses that fluctuate with our level of activity.

Comparison of the Year Ended December 31, 2014 to the Year Ended December 31, 2013

Oil and gas revenue for the years ended December 31, 2014 and 2013 is summarized in the following table:

 

 

 

For the Year Ended December 31,

 

($ in Thousands, except total Mcfe production and price per Mcfe)

 

2014

 

 

2013

 

 

Change

 

 

%

 

Oil, NGL and Gas Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and condensate sales revenue

 

$

97,426

 

 

$

86,959

 

 

$

10,467

 

 

 

12.0

%

Oil derivatives realized (a)

 

$

1,085

 

 

$

(3,495

)

 

$

4,580

 

 

 

-131.0

%

Total oil and condensate revenue and derivatives realized

 

$

98,511

 

 

$

83,464

 

 

$

15,047

 

 

 

18.0

%

Gas sales revenue

 

$

126,500

 

 

$

87,078

 

 

$

39,422

 

 

 

45.3

%

Gas derivatives realized (a)

 

$

1,637

 

 

$

10,885

 

 

$

(9,248

)

 

 

-85.0

%

Total gas revenue and derivatives realized

 

$

128,137

 

 

$

97,963

 

 

$

30,174

 

 

 

30.8

%

C3+ NGL sales revenue

 

$

69,626

 

 

$

39,882

 

 

$

29,744

 

 

 

74.6

%

C3+ NGL derivatives realized (a)

 

$

3,247

 

 

$

(263

)

 

$

3,510

 

 

 

-1334.6

%

Total C3+ NGL revenue and derivatives realized

 

$

72,873

 

 

$

39,619

 

 

$

33,254

 

 

 

83.9

%

Ethane sales revenue

 

$

4,317

 

 

$

 

 

$

4,317

 

 

 

100.0

%

Ethane derivatives realized (a)

 

$

 

 

$

 

 

$

 

 

 

0.0

%

Total ethane revenue and derivatives realized

 

$

4,317

 

 

$

 

 

$

4,317

 

 

 

100.0

%

Consolidated sales

 

$

297,869

 

 

$

213,919

 

 

$

83,950

 

 

 

39.2

%

Consolidated derivatives realized (a)

 

$

5,969

 

 

$

7,127

 

 

$

(1,158

)

 

 

-16.2

%

Total oil, NGL and gas revenue and derivatives realized

 

$

303,838

 

 

$

221,046

 

 

$

82,792

 

 

 

37.5

%

Total Mcfe Production

 

 

56,352,489

 

 

 

33,850,167

 

 

 

22,502,322

 

 

 

66.5

%

Average Realized Price per Mcfe, including the effects of derivatives

 

$

5.39

 

 

$

6.53

 

 

$

(1.14

)

 

 

-17.4

%

 

Average realized price received for oil, NGLs and natural gas during 2014 was $5.39 per Mcfe, a decrease of 17.4%, or $1.14 per Mcfe, from the prior year. The average realized price for oil, including the effects of derivatives, in 2014 decreased 5.4% or $4.97 per barrel, whereas the average realized price for natural gas, including the effects of derivatives, decreased 17.0%, or $0.71 per Mcf, from 2013. The average realized price for NGLs, including the effects of derivatives, in 2014 decreased 23.3%, or $11.27 per barrel, from 2013. Our derivative activities effectively increased net realized prices by $0.11 per Mcfe in 2014 and $0.21 per Mcfe in 2013.

Production volume for 2014 increased 66.5% from 2013 primarily due to the success of our Marcellus and Utica Shale horizontal drilling activities in the Appalachian Basin, where production increased approximately 76.4%, or 22.3 Bcfe. We placed into service 52.0 gross (38.1 net) wells within the Appalachian Basin, primarily targeting the Marcellus and Utica Shales, during 2014. Production in the Illinois Basin for 2014 increased by 4.1% to 806,162 barrels as compared to the same period in 2013. The natural decline of our Illinois Basin properties was offset by increased oil production from our infill drilling and recompletion operations in the region. During 2014, we drilled 18.0 gross (12.0 net) wells and the recompletion of 23.0 gross (23.0 net) wells in the Illinois Basin.

Overall, our production for 2014 averaged approximately 154.4 Mmcfe per day, of which 12.1% was attributable to oil, 22.2% was attributable to NGLs and 65.7% was attributable to natural gas.

51


 

Statements of Operations for the years ended December 31, 2014 and 2013 are as follows:

 

 

 

For the Year Ended December 31,

 

($ in Thousands)

 

2014

 

 

2013

 

 

Change

 

 

%

 

Statement of Operations Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil, Natural Gas and NGL Sales

 

$

297,869

 

 

$

213,919

 

 

$

83,950

 

 

 

39.2

%

Other Revenue

 

 

118

 

 

 

200

 

 

 

(82

)

 

 

-41.0

%

Total Operating Revenue

 

 

297,987

 

 

 

214,119

 

 

 

83,868

 

 

 

39.2

%

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production and Lease Operating Expense

 

 

100,282

 

 

 

62,150

 

 

 

38,132

 

 

 

61.4

%

General and Administrative Expense

 

 

36,137

 

 

 

30,839

 

 

 

5,298

 

 

 

17.2

%

(Gain) Loss on Disposal of Assets

 

 

644

 

 

 

1,602

 

 

 

(958

)

 

 

-59.8

%

Impairment Expense

 

 

132,618

 

 

 

32,072

 

 

 

100,546

 

 

 

313.5

%

Exploration Expense

 

 

9,446

 

 

 

11,408

 

 

 

(1,962

)

 

 

-17.2

%

Depreciation, Depletion, Amortization & Accretion

 

 

94,467

 

 

 

62,386

 

 

 

32,081

 

 

 

51.4

%

Other Operating Expense

 

 

134

 

 

 

592

 

 

 

(458

)

 

 

-77.4

%

Total Operating Expenses

 

 

373,728

 

 

 

201,049

 

 

 

172,679

 

 

 

85.9

%

Income (Loss) from Operations

 

 

(75,741

)

 

 

13,070

 

 

 

(88,811

)

 

 

-679.5

%

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(36,977

)

 

 

(22,676

)

 

 

(14,301

)

 

 

63.1

%

Gain (Loss) on Derivatives, Net

 

 

38,876

 

 

 

(2,908

)

 

 

41,784

 

 

 

-1436.9

%

Other Income (Expense)

 

 

90

 

 

 

6,739

 

 

 

(6,649

)

 

 

-98.7

%

Gain (Loss) on Equity Method Investments

 

 

(813

)

 

 

(763

)

 

 

(50

)

 

 

6.6

%

Total Other Income (Expense)

 

 

1,176

 

 

 

(19,608

)

 

 

20,784

 

 

 

-106.0

%

Income (Loss) from Continuing Operations Before Income Tax

 

 

(74,565

)

 

 

(6,538

)

 

 

(68,027

)

 

 

1040.5

%

Income Tax Benefit (Expense)

 

 

26,915

 

 

 

4,154

 

 

 

22,761

 

 

 

547.9

%

Income (Loss) from Continuing Operations

 

 

(47,650

)

 

 

(2,384

)

 

 

(45,266

)

 

 

1898.7

%

Income (Loss) from Discontinued Operations, Net of Income Taxes

 

 

5,000

 

 

 

1,811

 

 

 

3,189

 

 

 

176.1

%

Net Income (Loss)

 

 

(42,650

)

 

 

(573

)

 

 

(42,077

)

 

 

7343.3

%

Net Income (Loss) Attributable to Noncontrolling Interests

 

 

4,039

 

 

 

1,557

 

 

 

2,482

 

 

 

159.4

%

Net Inomce (Loss) Attributale to Rex Energy

 

 

(46,689

)

 

 

(2,130

)

 

 

(44,559

)

 

 

2092.0

%

Preferred Stock Dividends

 

 

2,335

 

 

 

-

 

 

 

2,335

 

 

 

100.0

%

Net Income (Loss) Attributable to Common Shareholders

 

$

(49,024

)

 

$

(2,130

)

 

$

(46,894

)

 

 

2201.6

%

 

Production and Lease Operating Expense increased approximately $38.1 million, or 61.4%, in 2014 from 2013. Since the first quarter of 2012, we have entered into several new transportation and marketing agreements to enhance our ability to sell our natural gas and NGLs. For the year ended December 31, 2014, these transportation and marketing agreements accounted for approximately 59.3% of our Production and Lease Operating Expense, as compared to 42.5% in 2013. These agreements typically have a term of several years, and we expect them to continue to comprise a significant portion of our Production and Lease Operating Expense. On a per unit of production basis, our lifting costs decreased to $1.78 per Mcfe during 2014 from $1.84 in 2013.

General and Administrative Expense of approximately $36.1 million for 2014 increased approximately $5.3 million, or 17.2%, from 2013. The year-over-year increase is predominately due to the expansion of our Appalachian Basin operations and our corporate headquarters and is commensurate with our overall organizational growth. On a per unit of production basis, our G&A expenses decreased to $0.64 per Mcfe during 2014 from $0.98 per Mcfe during 2013.

Impairment Expense increased to $132.6 million in 2014 from $32.1 million, an increase of 313.5%, in 2013. We evaluate impairment of our properties when events occur that indicate that the carrying value of these properties may not be recoverable. Approximately $113.4 million of the impairment during 2014 was attributable to proved properties and other fixed assets, of which approximately $103.9 million was attributable to the Illinois Basin and $9.5 million was attributable to the Appalachian Basin. In the Illinois Basin, which is 100% oil producing, the decline in estimated future oil prices as of December 31, 2014, caused the estimated future cash flows of certain properties to decrease below a level at which the carrying value could be recovered. In the Appalachian Basin, approximately $5.9 million of impairment was incurred for our salt water disposal well in Ohio due to the regulatory and environmental climate. We also incurred approximately $3.6 million of impairment related to shallow conventional gas properties in

52


 

the Appalachian Basin, which is attributable to the decrease in estimated future natural gas pricing as of December 31, 2014. In addition to our proved property and fixed asset impairments, we also incurred approximately $18.9 million in unproved property impairments. In the Appalachian Basin, we incurred approximately $10.4 million in unproved property impairments related to expiring leases that will not be developed. In the Illinois Basin, we incurred approximately $8.5 million of unproved property impairment primarily due to the estimated future economics of the properties at the depressed commodity price environment at December 31, 2014. During 2013, we incurred approximately $29.3 million of expense related to the impairment of conventional oil properties in the Illinois Basin. The impairment in Illinois was focused in two areas where extensive development activity occurred during 2013. In addition to the development activity, future estimated prices for the sale of crude oil as of December 31, 2013 decreased to a level which did not support the recovery of the full carrying value of the properties.

Exploration Expense of oil, NGL and natural gas properties for 2014 decreased approximately $2.0 million from $11.4 million in 2013. Approximately $5.3 million of the expense incurred during 2014 is attributable to geological and geophysical expenditures and delay rental payments predominately associated with properties in the Appalachian Basin. Approximately $4.1 million of the expense incurred during 2014 was attributable to dry hole expense. During 2014, three exploratory dry holes were drilled in the Illinois Basin, resulting in $1.1 million in dry hole expense, while six exploratory projects in the Appalachian Basin were abandoned at various stages, resulting in $3.1 million in dry hole expense. Approximately $8.4 million of the expenses incurred during 2013 is attributable to geological and geophysical expenditures and delay rental payments. The remaining expense incurred during 2013 is related to two dry holes drilled in exploratory areas of the Illinois Basin.

Depletion, Depreciation, Amortization and Accretion Expense of approximately $94.5 million for 2014 increased approximately $32.1 million, or 51.4%, from 2013. Contributing to the increase in DD&A expense were lower reserves in the Illinois Basin despite additional capital spending in the region. Overall, the period over period increase in DD&A expense is consistent with the growth in our asset base, reserves and production since the comparable period in 2013.

Interest Expense for 2014 was approximately $37.0 million as compared to $22.7 million for 2013. The increase in interest expense was primarily due to the issuance of our 2022 Senior Notes in July 2014. We discuss our Senior Notes and senior credit facility later in this report, and in Note 11, Long-Term Debt, to our Consolidated Financial Statements.

Gain (Loss) on Derivatives, net for 2014 was a gain of approximately $38.9 million as compared to a loss of approximately $2.9 million for 2013. This change was attributable to the volatility of oil, NGL and natural gas commodity prices in the marketplace along with changes in our portfolio of outstanding collars and swap derivatives. Losses from derivative activities generally reflect higher oil, NGL and gas prices in the marketplace than were in effect at the time we entered into a derivative contract, while gains would suggest the opposite. Our derivative program is designed to provide us with greater predictability of future cash flows at expected levels of oil and gas production volumes given the highly volatile oil and gas commodities market.

Other Income for 2014 was approximately $0.1 million as compared to $6.7 million in 2013. The gain recognized in 2013 was primarily attributable to approximately $6.9 million in proceeds related to the sale of our investment in Keystone Midstream in 2012 that were being held in escrow.

Income Tax Benefit for 2014 was approximately $26.9 million as compared to $4.2 million in 2013. The change was primarily due to the change in pre-tax loss. Also contributing to the period-over-period change are changes in estimates of current and deferred state taxes in addition to a valuation allowance in 2014 on the carrying value of our net operating loss carryforwards. Our effective tax rate in 2014 was approximately 36.1% as compared to 63.5% in 2013. The change in rates was primarily due to the impact of permanent differences on a lower pre-tax loss.

Preferred Stock Dividends for 2014 totaled approximately $2.3 million. In August 2014, we completed and offering 6.0% Convertible Perpetual Preferred Stock, for which we paid a dividend of $145.00 per preferred share in November 2014. Prior to August 2014, we did not have any preferred stock outstanding nor did we pay any dividends.

Net Loss Attributable to Rex Energy Common Shareholders for 2014 was approximately $49.0 million, as compared to approximately $2.1 million for 2013 as a result of the factors discussed above.

53


 

Comparison of the Year Ended December 31, 2013 to the Year Ended December 31, 2012

Oil and gas revenue for the years ended December 31, 2013 and 2012 is summarized in the following table:

 

 

  

For the Year Ended December 31,

 

 

  

2013

 

 

2012

 

 

Change

 

 

%

 

Oil, NGL and Gas Revenue ($ in thousands):

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil sales revenue

  

$

86,959

  

 

$

66,329

  

 

$

20,630

  

 

 

31.1

Oil derivatives realized

  

 

(3,495

 

 

(286

 

 

(3,209

 

 

1,122.0

Total oil revenue and derivatives realized

  

$

83,464

  

 

$

66,043

  

 

$

17,421

  

 

 

26.4

Gas sales revenue

  

$

87,078

  

 

$

52,992

  

 

$

34,086

  

 

 

64.3

Gas derivatives realized

  

 

10,885

  

 

 

16,095

  

 

 

(5,210

 

 

(32.4

%)

Total gas revenue and derivatives realized

  

$

97,963

  

 

$

69,087

  

 

$

28,876

  

 

 

41.8

NGL sales revenue

  

$

39,882

  

 

$

15,253

  

 

$

24,629

  

 

 

161.5

NGL derivatives realized

  

 

(263

 

 

410

  

 

 

(673

 

 

(164.1

%)

Total NGL revenue

  

$

39,619

  

 

$

15,663

  

 

$

23,956

  

 

 

152.9

Consolidated sales

  

$

213,919

  

 

$

134,574

  

 

$

79,345

  

 

 

59.0

Consolidated derivatives realized

  

 

7,127

  

 

 

16,219

  

 

 

(9,092

 

 

(56.1

%)

Total oil and gas revenue and derivatives realized

  

$

221,046

  

 

$

150,793

  

 

$

70,253

  

 

 

46.6

Total Mcfe production

  

 

33,850,167

  

 

 

24,557,390

  

 

 

9,292,777

  

 

 

37.8

Average realized price per Mcfe, including the effects of derivatives

  

$

6.53

  

 

$

6.14

  

 

$

0.39

  

 

 

6.4

 

Average realized price received for oil, NGLs and natural gas during 2013 was $6.53 per Mcfe, an increase of 6.4%, or $0.39 per Mcfe, from the prior year. The average realized price for oil, including the effects of derivatives, in 2013 increased 1.2% or $1.08 per barrel, whereas the average realized price for natural gas, including the effects of derivatives, increased 9.0%, or $0.34 per Mcf, from 2012. The average realized price for NGLs, including the effects of derivatives, in 2013 increased 10.5%, or $4.59 per barrel, from 2012. Our derivative activities effectively increased net realized prices by $0.21 per Mcfe in 2013 and $0.66 per Mcfe in 2012.

Production volume for 2013 increased 37.8% from 2012 primarily due to the success of our Marcellus and Utica Shale horizontal drilling activities in the Appalachian Basin, where production increased approximately 44.3%, or 9.0 Bcfe. We drilled 42.0 gross (29.7 net) wells within the Appalachian Basin, targeting primarily the Marcellus and Utica Shales, during 2013. Production in the Illinois Basin for 2013 increased by 7.7% to 774,285 barrels as compared to the same period in 2012. The natural decline of our Illinois Basin properties was offset by increased oil production from our infill drilling and recompletion operations in the region. During 2013, we drilled 19.0 gross (19.0 net) wells in the Illinois Basin.

Overall, our production for 2013 averaged approximately 92.7 Mcfe per day, of which 16.2% was attributable to oil, 14.5% was attributable to NGLs and 69.3% was attributable to natural gas.

54


 

Statements of Operations for the years ended December 31, 2013 and 2012 are as follows:

 

 

 

For the Year Ended December 31,

 

($ in Thousands)

 

2013

 

 

2012

 

 

Change

 

 

%

 

Statement of Operations Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil, Natural Gas and NGL Sales

 

$

213,919

 

 

$

134,574

 

 

$

79,345

 

 

 

59.0

%

Other Revenue

 

 

200

 

 

 

218

 

 

 

(18

)

 

 

-8.3

%

Total Operating Revenue

 

 

214,119

 

 

 

134,792

 

 

 

79,327

 

 

 

58.9

%

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production and Lease Operating Expense

 

 

62,150

 

 

 

47,638

 

 

 

14,512

 

 

 

30.5

%

General and Administrative Expense

 

 

30,839

 

 

 

22,458

 

 

 

8,381

 

 

 

37.3

%

(Gain) Loss on Disposal of Assets

 

 

1,602

 

 

 

50

 

 

 

1,552

 

 

 

3104.0

%

Impairment Expense

 

 

32,072

 

 

 

20,571

 

 

 

11,501

 

 

 

55.9

%

Exploration Expense

 

 

11,408

 

 

 

4,782

 

 

 

6,626

 

 

 

138.6

%

Depreciation, Depletion, Amortization & Accretion

 

 

62,386

 

 

 

44,955

 

 

 

17,431

 

 

 

38.8

%

Other Operating Expense

 

 

592

 

 

 

1,136

 

 

 

(544

)

 

 

-47.9

%

Total Operating Expenses

 

 

201,049

 

 

 

141,590

 

 

 

59,459

 

 

 

42.0

%

Income (Loss) from Operations

 

 

13,070

 

 

 

(6,798

)

 

 

19,868

 

 

 

-292.3

%

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(22,676

)

 

 

(6,418

)

 

 

(16,258

)

 

 

253.3

%

Gain (Loss) on Derivatives, Net

 

 

(2,908

)

 

 

10,687

 

 

 

(13,595

)

 

 

-127.2

%

Other Income (Expense)

 

 

6,739

 

 

 

98,653

 

 

 

(91,914

)

 

 

-93.2

%

Gain (Loss) on Equity Method Investments

 

 

(763

)

 

 

(3,921

)

 

 

3,158

 

 

 

-80.5

%

Total Other Income (Expense)

 

 

(19,608

)

 

 

99,001

 

 

 

(118,609

)

 

 

-119.8

%

Income (Loss) from Continuing Operations Before Income Tax

 

 

(6,538

)

 

 

92,203

 

 

 

(98,741

)

 

 

-107.1

%

Income Tax Benefit (Expense)

 

 

4,154

 

 

 

(37,282

)

 

 

41,436

 

 

 

-111.1

%

Income (Loss) from Continuing Operations

 

 

(2,384

)

 

 

54,921

 

 

 

(57,305

)

 

 

-104.3

%

Income (Loss) from Discontinued Operations, Net of Income Taxes

 

 

1,811

 

 

 

(8,623

)

 

 

10,434

 

 

 

-121.0

%

Net Income (Loss)

 

 

(573

)

 

 

46,298

 

 

 

(46,871

)

 

 

-101.2

%

Net Income (Loss) Attributable to Noncontrolling Interests

 

 

1,557

 

 

 

819

 

 

 

738

 

 

 

90.1

%

Net Income (Loss) Attributable to Rex Energy

 

 

(2,130

)

 

 

45,479

 

 

 

(47,609

)

 

 

-104.7

%

Production and Lease Operating Expense increased approximately $14.5 million, or 30.5%, in 2013 from 2012. Since the first quarter of 2012, we have entered into several new transportation and marketing agreements to enhance our ability to sell our natural gas and NGLs. For the year ended December 31, 2013, the transportation and marketing agreements accounted for approximately 42.5% of our Production and Lease Operating Expense as compared to 29.6% in 2012. These agreements typically have a term of several years, and we expect them to continue to comprise a significant portion of our Production and Lease Operating Expense. On a per unit of production basis, our lifting costs decreased to $1.84 per Mcfe during 2013 from $1.94 in 2012.

General and Administrative Expense of approximately $30.8 million for 2013 increased approximately $8.4 million, or 37.3%, from 2012. The year-over-year increase is predominately due to the expansion of our Appalachian Basin operations and our corporate headquarters and is commensurate with our overall organizational growth. On a per unit of production basis, our G&A expenses increased to $0.98 per Mcfe during 2013 from $0.95 per Mcfe during 2012.

Impairment Expense increased to $32.1 million in 2013 from $20.6 million in 2012, an increase of 55.9%. We evaluate impairment of our properties when events occur that indicate that the carrying value of these properties may not be recoverable. During 2013, we incurred approximately $29.3 million of expense related to the impairment of conventional oil properties in the Illinois Basin. The impairment in Illinois was focused in two areas where extensive development activity occurred during 2013. In addition to the development activity, future estimated prices for the sale of crude oil as of December 31, 2013 decreased to a level which did not support the recovery of the full carrying value of the properties. During 2012, our impairment charges were primarily due to non-core dry gas properties in the Appalachian Basin for which depressed natural gas prices caused a shift in the economics of the wells and certain tracts of acreage, rendering the prior carrying value of the assets to be greater than the fair value.

55


 

Exploration Expense of oil, NGL and natural gas properties for 2013 increased approximately $6.6 million from $4.8 million in 2012. Approximately $8.4 million of the expenses incurred during 2013 is attributable to geological and geophysical expenditures and delay rental payments. The remaining expense incurred during 2013 is related to two dry holes drilled in exploratory areas of the Illinois Basin. Approximately $4.4 million of the expense incurred during 2012 is attributable to geological and geophysical expenditures and delay rental payments predominately associated with properties in the Appalachian Basin. The remaining expense incurred during 2012 is related to the plugging of two exploratory Marcellus Shale wells that were spud during 2011 in Butler County, Pennsylvania. Minimal drilling was completed on these wells before a strategic decision was made to abandon the well locations and redeploy capital to other leases that will enable us to hold additional acreage by production.

Depletion, Depreciation, Amortization and Accretion Expense of approximately $62.4 million for 2013 increased approximately $17.4 million, or 38.8%, from 2012. Contributing to the increase in DD&A expense were lower reserves in the Illinois Basin despite additional capital spending in the region. Overall, the period over period increase in DD&A expense is consistent with the growth in our asset base, reserves and production since the comparable period in 2012.

Interest Expense for 2013 was approximately $22.7 million as compared to $6.4 million for 2012. The increase in interest expense was primarily due to our outstanding senior notes. In December 2012, we issued $250.0 million aggregate principal amount of 8.875% senior notes, with a follow-on issuance of $100.0 million in April 2013. We discuss our Senior Notes and senior credit facility later in this report, and in Note 11, Long-Term Debt, to our Consolidated Financial Statements.

Gain (Loss) on Derivatives, net for 2013 was a loss of approximately $2.9 million as compared to a gain of approximately $10.7 million for 2012. This change was attributable to the volatility of oil, NGL and natural gas commodity prices in the marketplace along with changes in our portfolio of outstanding collars and swap derivatives. Losses from derivative activities generally reflect higher oil, NGL and gas prices in the marketplace than were in effect at the time we entered into a derivative contract, while gains would suggest the opposite. Our derivative program is designed to provide us with greater predictability of future cash flows at expected levels of oil and gas production volumes given the highly volatile oil and gas commodities market.

Other Income for 2013 was approximately $6.7 million as compared to $98.7 million in 2012. The gain recognized during 2012 is attributable to the sale of our investment in Keystone Midstream, for which we recorded a gain of approximately $99.4 million, which included a post-closing adjustment of $0.5 million and the receipt of escrow amounts of approximately $7.2 million. The gain recognized in 2013 was primarily attributable to approximately $6.9 million in proceeds related to the sale of our investment in Keystone Midstream that were being held in escrow.

Income Tax Expense (Benefit) for 2013 was a benefit of approximately $4.2 million as compared to expense of $37.3 million in 2012. The change was primarily due to the tax effect of the gain on the sale of our investment in Keystone Midstream during 2012. Also contributing to the period-over-period change are changes in estimates of current and deferred state taxes.

Net Income (Loss) Attributable to Rex Energy was a net loss of approximately $2.1 million in 2013, as compared to net income of approximately $45.5 million for 2012 as a result of the factors discussed above.

Capital Resources and Liquidity

Our primary financial resource is our base of oil, natural gas and NGL reserves. During 2014, we spent approximately $560.8 million of capital on drilling projects, facilities and related equipment and acquisitions of acreage, exclusive of our joint venture investments. Our capital program was funded by net cash flow from operations, the $318.8 million in net proceeds from our private offering of 2022 Senior Notes in July 2014, the $155.0 million in net proceeds from our 6.0% Convertible Perpetual Preferred Stock offering in August 2014 and through borrowings on our revolving credit facility. We expect that our 2015 capital budget of $180.0 - $220.0 million will continue to be funded primarily by cash flow from operations, non-core asset sales and borrowings under our revolving credit facility. We currently believe that we have sufficient liquidity and cash flow to meet our obligations for at least the next twelve months; however, a sustained drop in commodity prices or a reduction in production or reserves could adversely affect our ability to fund capital expenditures and meet our financial obligations. Also, our obligations may change due to acquisitions, divestitures and continued growth. We may also elect to issue additional shares of stock, subordinated notes or other securities to fund capital expenditures, acquisitions, extend maturities or to repay debt.

Our ability to fund our capital expenditure program is dependent upon the level of product prices and the success of our exploration program in replacing our existing oil, NGL and natural gas reserves. If product prices decrease, our operating cash flow may decrease and the banks may require additional collateral or reduce our borrowing base, thus reducing funds available to fund our capital expenditure program. The effects of product prices on cash flow can be mitigated through the use of commodity derivatives. If we are unable to replace our oil and gas reserves through our acquisitions, development or exploration programs, we may also suffer a

56


 

reduction in our operating cash flow and access to funds under our revolving credit facility. Under extreme circumstances, product price reductions or exploration drilling failures could allow the banks to seek to foreclose on our oil and gas properties, thereby threatening our financial viability.

Our cash flow from operations is driven by commodity prices and production volumes. Prices for oil, NGLs and natural gas are driven by, among other things, seasonal influences of weather, national and international economic and political environments and, increasingly, from heightened demand for hydrocarbons from emerging nations. Our working capital is significantly influenced by changes in commodity prices, and significant declines in prices could decrease our exploration and development expenditures. Cash flows from operations and borrowings from our revolving credit facility have been primarily used to fund exploration and development of our oil and gas interests. As of December 31, 2014, we did not have any borrowings outstanding under our revolving credit facility and had $400.0 million available to us with approximately $18.0 million of cash on hand. As of December 31, 2014, we were in compliance with all required debt covenants under our revolving credit facility and the indentures governing our senior notes.

Future Liquidity Considerations

In connection with certain marketing, transportation and processing agreements that we have entered into, we may be obligated to pay fees in connection with these agreements of $217.5 million over the next five years, depending on our levels of production. Also in connection with certain of these agreements, we have guaranteed the payment of obligations up to a maximum of $416.1 million over the life of the agreements. As the commitments are satisfied, these guarantees will decrease over time. For additional information on our commitments and guarantees, see Note 9, Commitments and Contingencies, to our Consolidated Financial Statements.

Our revolving credit facility contains a number of restrictive covenants and limitations that will impose significant operating and financial restrictions on us. In particular, our leverage covenant, which cannot exceed a ratio of net senior-secured debt to EBITDAX, a non-GAAP measure, of 1.75 to 1.0, expires on June 30, 2016, and reverts to our original leverage covenant of total net debt to EBITDAX of 4.25 to 1.0. Failure to comply with these covenants could have an adverse effect on our business. If an event of default under our revolving credit facility occurs and remains uncured, the lenders thereunder:

·

would not be required to lend any additional amounts to us;

·

could elect to declare all borrowings outstanding, together with accrued and unpaid interest and fees, to be due and payable;

·

may have the ability to require us to apply all of our available cash to repay these borrowings; or

·

may prevent us from making debt service payments under our other agreements.

For a definition of EBITDAX and a reconciliation to its most directly comparable financial measure calculated and presented in accordance with GAAP, please see “Item 6. Selected Historical Financial and Operating Data – Non-GAAP Financial Measures.”

Financial Condition and Cash Flows for the Years Ended December 31, 2014, 2013 and 2012

The following table summarizes our sources and uses of funds for the periods noted:

 

 

 

Year Ended December 31,

 

($ in Thousands)

 

2014

 

 

2013

 

 

2012

 

Cash flows provided by operations

 

$

162,706

 

 

$

108,316

 

 

$

45,705

 

Cash flows used in investing activities

 

 

(560,036

)

 

 

(313,518

)

 

 

(100,742

)

Cash flows provided by financing activities

 

 

413,526

 

 

 

163,127

 

 

 

87,216

 

Net increase (decrease) in cash and cash equivalents

 

$

16,196

 

 

$

(42,075

)

 

$

32,179

 

 

Net cash provided by operating activities increased by approximately $54.4 million in 2014 when compared to 2013, to $162.7 million. This increase in net cash provided by operating activities was primarily due to our overall increase in operating revenues attributable to our increase in production. This increase in cash flow was partially offset by an increase in operating expenses, primarily Production and Lease Operating Expense and G&A Expense. Net cash provided by operating activities increased by approximately $62.6 million in 2013 when compared to 2012, to $108.3 million. This increase in our cash flows provided by operating activities was primarily due to our overall increase in operating revenues attributable to our increase in production and revenue attributable to discontinued operations. This increase in cash flow was partially offset by an increase in operating expenses, primarily Production and Lease Operating Expense, G&A Expense and expenses related to discontinued operations. Also negatively affecting operating cash flows in 2013 was a decrease in gains from the settlement of derivatives.

57


 

Net cash used in investing activities increased by approximately $246.5 million in 2014 when compared to 2013, to $560.0 million. This increase was in large part due an increase in our capital spending during 2014, of which approximately $120.6 million was related to our acquisition of assets from Shell in September 2014. Net cash used in investing activities increased by approximately $212.8 million in 2013 when compared to 2012, to $313.5 million. This increase was in large part due an increase in our capital spending during 2013 in addition to a decrease in proceeds of approximately $122.1 million from the sale of assets and equity method investments, which was attributable to our sale of Keystone Midstream in 2012.

Net cash provided by financing activities increased by approximately $250.4 million in 2014 when compared to 2013, to $413.5 million. During 2014, we received combined proceeds of approximately $473.2 million from our preferred stock offering and private offering of 2022 Senior Notes. This was partially offset by net repayments of debt of approximately $56.0 million in 2014 as compared to net proceeds from debt of approximately $61.8 million in 2013. Net cash provided by financing activities increased by approximately $75.9 million in 2013 when compared to 2012, to $163.1 million. During 2013, we received combined proceeds from draws on our senior credit facility and our private offering of senior notes, net of repayments of debt, of approximately $166.7 million as compared to combined proceeds from draws on our senior credit facility, our public offering of common stock and our private offering of senior notes, net of repayments of debt, of $93.6 million in 2012.

Effects of Inflation and Changes in Price

Our results of operations and cash flows are affected by changing oil and natural gas prices. If the price of oil and natural gas increases or decreases, there could be a corresponding increase or decrease in our operating costs, as well as an increase or decrease in revenues. Inflation has had a minimal effect on our results.

Critical Accounting Policies and Recent Accounting Pronouncements

The preparation of financial statements in conformity with United States generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingencies at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the periods reported. Actual results could differ from these estimates.

Significant estimates include volumes of oil and natural gas reserves used in calculating depletion of proved oil and natural gas properties, future cash flows, asset retirement obligations, impairment (when applicable) of undeveloped properties, the collectability of outstanding accounts receivable, fair values of financial derivative instruments, contingencies and the results of current and future litigation. Oil and natural gas estimates, which are the basis for units-of-production depletion, have numerous inherent uncertainties. The certainty of any reserve estimates is a function of the quality of available data and of engineering and geological interpretation and judgment. Subsequent drilling results, testing and production may justify revision of such estimates. Accordingly, reserve estimates are often different from the quantities of oil and natural gas that are ultimately recovered. In addition, reserve estimates are vulnerable to changes in wellhead prices of crude oil and natural gas. These prices have been volatile in the past and are expected to be volatile in the future.

The significant estimates are based on current assumptions that may be materially affected by changes in future economic conditions such as the market prices received for sales of oil and natural gas, interest rates, and our ability to generate future income. Future changes in these assumptions may materially affect these significant estimates in the near term.

Accounts Receivable

Our trade accounts receivable, which are primarily from oil, NGLs and natural gas sales and joint interest billings, are recorded at the invoiced amount and include production receivables. The production receivable is valued at the invoiced amount and does not bear interest. Accounts receivable also include joint interest billing receivables which represent billings to the non-operators associated with the drilling and operation of wells and are based on those owners’ working interests in the wells. We assess the financial strength of our customers and joint owners and record an allowance for bad debts as necessary. Our allowance for bad debts as of December 31, 2014 and 2013, was negligible.

To the extent actual quantities and values of oil, NGLs and natural gas are unavailable for a given reporting period because of timing or information not received from third parties, the expected sales volumes and price for those properties are estimated and recorded as Accounts Receivable in the accompanying Consolidated Balance Sheets.

58


 

Oil, NGL and Natural Gas Property, Depreciation and Depletion

We account for oil, NGL and natural gas exploration and production activities under the successful efforts method of accounting. Proved developed natural gas and oil property acquisition costs are capitalized when incurred. Unproved properties with individually significant acquisition costs are assessed periodically on a property-by-property basis, and any impairment in value is recognized. If the unproved properties are determined to be productive, the appropriate related costs are transferred to proved natural gas and oil properties. Natural gas and oil exploration costs, other than the costs of drilling exploratory wells, are charged to expense as incurred. The costs of drilling exploratory wells are capitalized pending determination of whether they have discovered proved commercial reserves. If proved commercial reserves are not discovered, such drilling costs are expensed. Costs to develop estimated proved reserves, including the costs of all development well and related equipment used in the production of oil, NGLs and natural gas, are capitalized.

Depletion is calculated using the unit-of-production method. In arriving at rates under the unit-of-production method, the quantities of recoverable oil and natural gas are established based on estimates made by our geologists and engineers and independent engineers. We periodically review estimated proved reserve estimates and make changes as needed to depletion expenses to account for new wells drilled, acquisitions, divestitures and other events which may have caused significant changes in our estimated proved reserves. The costs of unproved properties are withheld from the depletion base until such time as they are proved. When estimated proved reserves are assigned, the cost of the property is added to costs subject to depletion calculations. Non-producing properties consist of undeveloped leasehold costs and costs associated with the purchase of certain proved undeveloped reserves. Undeveloped leasehold cost is allocated to the associated producing properties as the undeveloped acreage is developed. Individually significant non-producing properties are periodically assessed for impairment of value. Service properties, equipment and other assets are depreciated using the straight-line method over their estimated useful lives of three to 40 years.

We review assets for impairment when events or circumstances indicate a possible decline in the recoverability of the carrying value of such property. When circumstances indicate that an asset may be impaired, we compare expected undiscounted future cash flows at a producing field to the unamortized capitalized cost of the asset. If the future undiscounted cash flows, based on our estimate of future oil, NGL and natural gas prices, operating costs, anticipated production from estimated proved reserves and other relevant data, are lower than the unamortized capitalized cost, the capitalized cost is reduced to fair value. Fair value is calculated by discounting the future cash flows at an appropriate risk-adjusted discount rate. Our estimates of future oil, NGL and natural gas prices are based on forward strip prices for NYMEX oil and Henry Hub natural gas. For unproved oil and gas properties, we analyze activity on the acreage prior to evaluating any fair value indicators, such as current drilling activity, drilling success, future development plans and the likelihood of expiration. Unproved oil and gas properties are impaired when it becomes more likely than not that a property will expire before it can be developed or an extension can be agreed upon. When evaluating the value of our unproved oil, NGL and natural gas properties, we analyze the level and success of current development, future development plans and changes in market value. Performing the impairment evaluations requires use of judgments and estimates since the results are dependent on future events, including estimates of future proved and unproved reserves, future commodity prices, the timing of future production, capital expenditures and the intent to develop properties, among others.

We recognized approximately $132.6 million, $32.1 million and $20.6 million of impairment from continuing operations on certain oil, NGL and natural gas properties for the years ending December 31, 2014, 2013 and 2012, respectively. We recorded these charges as Impairment Expense on our Consolidated Statements of Operations. For additional information, see Note 18, Impairment Expense, to our Consolidated Financial Statements.

Expenditures for repairs and maintenance to sustain production from the existing producing reservoir are charged to expense as incurred. Expenditures to recomplete a current well in a different unproved reservoir are capitalized pending determination that economic reserves have been added. If the recompletion is not successful, the expenditures are charged to expense.

Significant tangible equipment added or replaced that extends the useful or productive life of the property is capitalized. Expenditures to construct facilities or increase the productive capacity from existing reservoirs are capitalized.

Upon the sale or retirement of a proved natural gas or oil property, or an entire interest in unproved leaseholds, the cost and related accumulated DD&A are removed from the property accounts and the resulting gain or loss is recognized. For sales of a partial interest in unproved leaseholds for cash, sales proceeds are first applied as a reduction of the original cost of the entire interest in the property and any remaining proceeds are recognized as a gain.

59


 

Natural Gas and Oil Reserve Quantities

Our estimate of proved reserves is based on the quantities of oil, NGLs and natural gas that engineering and geological analyses demonstrate, with reasonable certainty, to be recoverable from established reservoirs in the future under current operating and economic parameters. For the years ended December 31, 2014 and 2013, Netherland Sewell and Associates, Inc. (“NSAI”) prepared a consolidated reserve and economic evaluation of our proved oil and gas reserves. The preparation of our proved reserve estimates are completed in accordance with our internal control procedures, which include the verification of input data used by NSAI, as well as management review and approval.

Reserves and their relation to estimated future net cash flows impact our depletion and impairment calculations. As a result, adjustments to depletion and impairment are made concurrently with changes to reserve estimates. Estimates of our crude oil, NGL and natural gas reserves, and the projected cash flows derived from these reserve estimates, are prepared by our engineers in accordance with guidelines established by the SEC. The independent reserve engineer estimates reserves annually on December 31. This annual estimate results in a new depletion rate, which we use for the preceding fourth quarter after adjusting for fourth quarter production.

Future Abandonment Cost

Future abandonment costs are recognized as obligations associated with the retirement of tangible long-lived assets that result from the acquisition and development of the asset. We recognize the fair value of a liability for a retirement obligation in the period in which the liability is incurred. For natural gas and oil properties, this is the period in which the natural gas or oil well is acquired or drilled. The future abandonment cost is capitalized as part of the carrying amount of our natural gas and oil properties at its discounted fair value. The liability is then accreted each period until the liability is settled or the natural gas or oil well is sold, at which time the liability is reversed. If the fair value of a recorded asset retirement obligation changes, a revision is recorded to both the asset retirement obligation and the asset retirement cost.

Revenue Recognition

As it pertains to our exploration and production business segment, oil, NGL and natural gas revenue is recognized when the oil, NGL or natural gas is delivered to or collected by the respective purchaser, a sales agreement exists, collection for amounts billed is reasonably assured and the sales price is fixed or determinable. Title to the produced quantities transfers to the purchaser at the time the purchaser collects or receives the quantities. In the case of oil and NGL sales, title is transferred to the purchaser when the oil or NGLs leaves our stock tanks and enters the purchaser’s trucks. In the case of gas production, title is transferred when the gas passes through the meter of the purchaser. It is the measurement of the purchaser that determines the amount of oil, NGL or natural gas purchased. Prices for such production are defined in sales contracts and are readily determinable based on certain publicly available indices. The purchasers of such production have historically made payment for oil, NGLs and natural gas purchases within 30-60 days of the end of each production month. We periodically review the difference between the dates of production and the dates we collect payment for such production to ensure that receivables from those purchasers are collectible. The point of sale for our oil, NGL and natural gas production is at its applicable field gathering system. We do not recognize revenue for oil and NGL production held in stock tanks before delivery to the purchaser.

To the extent actual quantities and values of oil, NGLs and natural gas are unavailable for a given reporting period because of timing or information not received from third parties, the expected sales volumes and price for those properties are estimated and recorded as Accounts Receivable in the Consolidated Balance Sheets and Oil, Natural Gas and NGL Sales on the Statements of Operations.

For our field services activities, our services are generally sold based upon purchase orders, contracts or other agreements with customers that include fixed or determinable prices. We recognize revenue when services are performed and collection of the relevant receivables is probable. We contract for services either on a day rate or other contracted rate. In certain situations, revenue is generated from transactions that may include multiple products and services under one contract or agreement and which may be delivered to the customer over an extended period of time. Revenue from these arrangements is recognized in accordance with the above criteria and as each item or service is delivered.

60


 

Derivative Instruments

We use put and call options (collars), fixed rate swap contracts, swaptions, puts, deferred put spreads, cap swaps, call protected swaps, basis swaps and three-way collars to manage price risks in connection with the sale of oil, natural gas and NGLs. We also, from time to time, use interest rate swap agreements to manage interest rate exposure associated with our fixed rate senior notes. We have established the fair value of all derivative instruments using estimates determined by our counterparties and other third-parties. These values are based upon, among other things, future prices, volatility, time to maturity and credit risk. The values we report in our Consolidated Financial Statements change as these estimates are revised to reflect actual results, changes in market conditions or other factors.

We report our derivative instruments at fair value and include them in the Consolidated Balance Sheets as assets or liabilities. The accounting for changes in fair value of a derivative instrument depends on the intended use of the derivative and the resulting designation, which is established at the inception of a derivative. For derivative instruments designated for hedge accounting, for financial accounting purposes, changes in fair value, to the extent the hedge is effective, are recognized in other comprehensive income until the hedged item is recognized in earnings. Any changes in fair value resulting from ineffectiveness are recognized immediately in earnings. During 2014, 2013 and 2012 we did not have any derivative instruments designated for hedge accounting.

For derivative instruments designated as fair value hedges, changes in fair value, as well as the offsetting changes in the estimated fair value of the hedged item attributable to the hedged risk, are recognized currently in earnings. Derivative effectiveness is measured annually based on the relative changes in fair value between the derivative contract and the hedged item over time. For derivatives on oil, natural gas and NGL production activity and interest rates, we record changes on the derivative valuations through earnings. For additional information on our derivative instruments, see Note 12, Fair Value of Financial Instruments and Derivative Instruments, to our Consolidated Financial Statements.

Contingent Liabilities

A provision for legal, environmental and other contingent matters is charged to expense when the loss is probable and the cost or range of cost can be reasonably estimated. Judgment is often required to determine when expenses should be recorded for legal, environmental and contingent matters. In addition, we often must estimate the amount of such losses. In many cases, our judgment is based on the input of our legal advisors and on the interpretation of laws and regulations, which can be interpreted differently by regulators and/or the courts. We monitor known and potential legal, environmental and other contingent matters and make our best estimate of when to record losses for these matters based on available information.

Income Taxes

We are subject to income and other taxes in all areas in which we operate. When recording income tax expense, certain estimates are required because income tax returns are generally filed several months after the close of a calendar year, tax returns are subject to audit which can take years to complete, and future events often impact the timing of when income tax expenses and benefits are recognized. We have deferred tax assets relating to tax operating loss carryforwards and other deductible differences and deferred tax liabilities that relate to other temporary differences.

Deferred tax assets and liabilities are computed based on the difference between the financial statement and income tax bases of assets and liabilities using the enacted tax rate. Net deferred tax assets are required to be reduced by a valuation allowance if, based on the weight of available evidence, it is more likely than not that some portion or all of the net deferred tax asset will not be realized.

This process requires our management to make assessments regarding the timing and probability of the ultimate tax impact. We record valuation allowances on deferred tax assets if we determine it is more likely than not that the asset will not be realized. Actual income taxes could vary from these estimates due to future changes in income tax law, significant changes in the jurisdictions in which we operate, our inability to generate sufficient future taxable income, or unpredicted results from the final determination of each year’s liability by taxing authorities. These changes could have a significant impact on our financial position.

The accounting estimate related to the tax valuation allowance requires us to make assumptions regarding the timing of future events, including the probability of expected future taxable income and available tax planning opportunities. These assumptions require significant judgment because actual performance has fluctuated in the past and may do so in the future. The impact that changes in actual performance versus these estimates could have on the realization of tax benefits as reported in our results of operations could be material. We continuously evaluate facts and circumstances representing positive and negative evidence in the determination of our ability to realize the deferred tax assets.

61


 

We recognize a tax position if it is more likely than not that it will be sustained upon examination. If we determine it is more likely than not a tax position will be sustained based on its technical merits, we record the impact of the position in our Consolidated Financial Statements at the largest amount that is greater than fifty percent likely of being realized upon ultimate settlement. These estimates are updated at each reporting date based on the facts, circumstances and information available. We are also required to assess at each reporting date whether it is reasonably possible that any significant increases or decreases to the unrecognized tax benefits will occur during the next twelve months (for additional information, see Note 13, Income Taxes, to our Consolidated Financial Statements). Our policy is to recognize interest and penalties on any unrecognized tax benefits in interest expense and general and administrative expense, respectively.

Recent Accounting Pronouncements

In April 2014, the FASB issued ASU 2014-08, Presentation of Financial Statements and Property, Plant, and Equipment: Reporting Discontinued Operations and Disclosures of Disposal of Components of an Entity. The amendments in this ASU change the criteria for reporting discontinued operations while enhancing the disclosures in this area. Under the new guidance, only disposals representing a strategic shift in operations should be presented as discontinued operations. Those strategic shifts should have a major effect on the organization’s operations and financial results. In addition, the new guidance requires expanded disclosures about discontinued operations that will provide financial statement users with more information about the assets, liabilities, income and expenses of discontinued operations. The amendments in this ASU are effective in the first quarter of 2015 for public organizations with calendar year ends. We are currently evaluating the potential effect of this ASU but do not believe that it will have a material impact on our Consolidated Financial Statements.

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers. The amendments in this ASU affects any entity using U.S. GAAP that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards. This ASU will supersede the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific guidance. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services by following five steps:

1) Identify the contract(s) with a customer.

2) Identify the performance obligations in the contract.

3) Determine the transaction price.

4) Allocate the transaction price to the performance obligations in the contract.

5) Recognize revenue when (or as) the entity satisfies a performance obligation.

An entity should apply the amendments in this ASU using one of the following two methods:

1) Retrospectively to each prior reporting period presented.

2) Retrospectively with the cumulative effect of initially applying this ASU recognized at the date of the initial applications.

For public entities, the amendments in this ASU are effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Early application is not permitted. We are currently evaluating the potential impact of this ASU.

In June 2014, the FASB issued ASU 2014-12, Compensation – Stock Compensation. The amendments in this ASU require that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. A reporting entity should apply existing guidance in Topic 718 as it relates to awards with performance conditions that affect vesting to account for such awards. Compensation cost should be recognized in the period in which it becomes probable that the performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite service has already been rendered. If the performance target becomes probable of being achieved before the end of the requisite service period, the remaining unrecognized compensation cost should be recognized prospectively over the remaining requisite service period. The total amount of compensation cost recognized during and after the requisite service period should reflect the number of awards that are expected to vest and should be adjusted to reflect those awards that ultimately vest. Entities may apply the amendments in this ASU either: (a) prospectively to all awards granted or modified after the effective date; or (b) retrospectively to all awards with performance targets that are outstanding as of the beginning of the earliest annual period presented in the financial statements and to all new awards thereafter. The amendments in this ASU are effective for annual periods and interim periods within those annual periods beginning after December 15, 2015. Earlier adoption is permitted. We are currently evaluating the potential effect of this ASU but do not believe that it will have a material impact on our Consolidated Financial Statements.

62


 

Volatility of Oil, NGL and Natural Gas Prices

Our revenues, future rate of growth, results of operations, financial condition and ability to borrow funds or obtain additional capital, as well as the carrying value of our properties, are substantially dependent upon prevailing prices of oil and natural gas.

To mitigate some of our commodity price risk we engage periodically in certain other limited derivative activities, including price swaps and costless collars, to establish some price floor protection.

For the year ended December 31, 2014, the net realized gain on oil, natural gas and NGL derivatives was approximately $6.0 million. For the year ended December 31, 2013, the net realized gain on oil, natural gas and NGL derivatives was approximately $7.1 million.

For the year ended December 31, 2014, our total net gain on oil, natural gas and NGL derivatives was approximately $37.6 million, as compared to a net loss of approximately $2.7 million on oil, NGL and natural gas derivatives for 2013. Derivative gains and losses are reported as Gain (Loss) on Derivatives, net in the Consolidated Statements of Operations.

While the use of derivative arrangements limits the downside risk of adverse price movements, it may also limit our ability to benefit from increases in the prices of oil, NGLs and natural gas. We enter into the majority of our derivative transactions with five counterparties and have a netting agreement in place with those counterparties. We do not obtain collateral to support the agreements, but we believe our credit risk is currently minimal on these transactions. Under these arrangements, payments are received or made based on the differential between a fixed and a variable commodity price. These agreements are settled in cash at expiration or exchanged for physical delivery contracts. In the event of nonperformance, we would be exposed again to price risk. We have additional risk of financial loss because the price received for the product at the actual physical delivery point may differ from the prevailing price at the delivery point required for settlement of the derivative transaction. Moreover, our derivative arrangements generally do not apply to all of our production, and thus provide only partial price protection against declines in commodity prices. We expect that the amount of our derivatives will vary from time to time.

For a summary of our current oil, NGL and natural gas derivative positions at December 31, 2014, refer to Note 12, Fair Value of Financial Instruments and Derivative Instruments, of our Consolidated Financial Statements.

Contractual Obligations

In addition to our capital expenditure program, we are committed to making cash payments in the future on various types of contracts and obligations. As of December 31, 2014, we do not have any off-balance sheet debt or other such unrecorded obligations and we have not guaranteed the debt of any other party. The table below provides estimates of the timing of future payments that we are obligated to make based on agreements in place at December 31, 2014.

The following summarizes our contractual financial obligations for continuing operations at December 31, 2014 and their future maturities. We expect to fund these contractual obligations with cash generated from operating activities.

 

 

  

Payment due by period (in thousands)

 

 

  

2015

 

  

2016

 

  

2017

 

  

2018

 

  

2019

 

  

Thereafter

 

  

Total

 

Senior Notes (a)

  

$

0

  

  

$

0

  

  

$

0

  

  

$

0

  

  

$

0

  

  

$

675,000

  

  

$

675,000

  

Operating Leases

  

 

1,279

  

  

 

1,264

  

  

 

1,243

  

  

 

822

  

  

 

746

  

  

 

180

  

  

 

5,534

  

Other Loans and Notes Payable

  

 

1,176

  

  

 

251

  

  

 

0

  

  

 

0

  

  

 

0

  

  

 

0

  

  

 

1,427

  

Derivative Obligations (b)

  

 

421

  

  

 

1,353

  

  

 

256

  

  

 

256

  

  

 

256

  

  

 

256

  

  

 

2,798

  

Firm Commitments (c)

  

 

40,515

  

  

 

38,782

  

  

 

52,296

  

  

 

55,113

  

  

 

53,963

  

  

 

692,320

  

  

 

932,989

  

Asset Retirement Obligations (d)

  

 

2,100

  

  

 

1,545

  

  

 

1,427

  

  

 

1,458

  

  

 

933

  

  

 

32,635

  

  

 

40,098

  

Total Contractual Obligations

  

$

45,491

  

  

$

43,195

  

  

$

55,222

  

  

$

57,649

  

  

$

55,898

  

  

$

1,400,391

  

  

$

1,657,846

  

(a)

The amount included in the table represents the outstanding principal amount only. Interest paid on our senior notes will be approximately $51.4 million each year through 2020 and approximately $20.3 million in 2021 and 2022.

(b)

Derivative obligations represent open derivative contracts valued as of December 31, 2014, which were in a liability position.

(c)

Includes commitments for rig and completion services and sales, gathering and processing agreements.

(d)

The ultimate settlement and timing cannot be precisely determined in advance.

63


 

Interest Rates

At December 31, 2014, we did not have any borrowings outstanding under our revolving credit facility. The interest rates on outstanding balances during 2014 on our revolving credit facility averaged 2.2%. At December 31, 2014, we had $350.0 million in 2020 Senior Notes outstanding bearing interest at 8.875% annually and $325.0 million in 2022 Senior Notes outstanding bearing interest at 6.25% annually that will be paid bi-annually.

Off-Balance Sheet Arrangements

We do not currently use any off-balance sheet arrangements to enhance our liquidity or capital resource position, or for any other purpose.

ITEM 7A.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are exposed to various risks, including energy commodity price risk. We expect energy prices to remain volatile and unpredictable. If energy prices were to decrease for a substantial period of time or decline significantly, revenues and cash flows would significantly decline, and our ability to borrow to finance our operations could be adversely impacted. Our financial condition, results of operations and capital resources are highly dependent upon the prevailing market prices of, and demand for, oil, natural gas and NGLs. Conversely, increases in the market prices for oil, natural gas and NGLs can have a favorable impact on our financial condition, results of operations and capital resources. Based on December 31, 2014 reserve estimates, we project that a 10% decline in the price per barrel of oil, price per barrel of NGLs and the price per Mcf of gas from average 2014 prices would reduce our gross revenues, before the effects of derivatives, for the year ending December 31, 2015 by approximately $39.0 million.

We have designed our hedging policy to reduce the risk of price volatility for our production in the natural gas, NGL and crude oil markets. Our risk management policy provides for the use of derivative instruments to manage these risks. The types of derivative instruments that we use include fixed rate swap contracts, puts, collars, swaptions, deferred put spreads, cap swaps, call protected swaps basis swaps and three-way collars. The volume of derivative instruments that we may use are governed by the risk management policy and can vary from year to year, but under most circumstances will apply to only a portion of our current and anticipated production, and will provide only partial price protection against declines in commodity prices. We are exposed to market risk on our open contracts, to the extent of changes in market prices of oil, natural gas and NGLs. However, the market risk exposure on these hedged contracts is generally offset by the gain or loss recognized upon the ultimate sale of the commodity that is hedged. Further, if our counterparties should default, this protection might be limited as we might not receive the benefits of the hedges.

We account for our commodity derivatives at fair value on a recurring basis. The fair value of our derivatives contemplate the impact of assumed counterparty credit risk, which are based on published credit ratings, public bond yield spreads and credit default swap spreads, as applicable. A 1% increase in counterparty credit risk would result in a decrease in net income of approximately $0.3 million based on our derivative assets as of December 31, 2014 of $34.2 million.

64


 

At December 31, 2014, the following commodity derivative contracts were outstanding:

 

Period

 

Volume

 

Put Option

 

 

Floor

 

 

Ceiling

 

 

Swap

 

 

Long Call

 

 

Fair Market

Value ($ in

Thousands)

 

Oil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 - Deferred Put Spreads

 

180,000 Bbls

 

$

73.08

 

 

$

83.33

 

 

$

 

 

$

 

 

$

 

 

$

1,413

 

2015 - Call Protected Swaps

 

30,000 Bbls

 

 

 

 

 

 

 

 

 

 

 

95.76

 

 

 

110.00

 

 

 

1,227

 

2015 - Three-Way Collars

 

675,000 Bbls

 

 

53.44

 

 

 

67.89

 

 

 

75.67

 

 

 

 

 

 

 

 

 

4,596

 

 

 

885,000 Bbls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

7,236

 

Natural Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 - Swaps

 

6,300,000 Mcf

 

$

 

 

$

 

 

$

 

 

$

3.96

 

 

$

 

 

$

4,522

 

2015 - Swaptions

 

0 Mcf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(154

)

2015 - Cap Swaps

 

8,400,000 Mcf

 

 

3.43

 

 

 

 

 

 

 

 

 

4.13

 

 

 

 

 

 

3,430

 

2015 - Three-Way Collars

 

13,500,000 Mcf

 

 

3.59

 

 

 

4.12

 

 

 

4.52

 

 

 

 

 

 

 

 

 

5,081

 

2015 - Calls

 

2,400,000 Mcf

 

 

 

 

 

 

 

 

4.40

 

 

 

 

 

 

 

 

 

(74

)

2015 - Basis Swaps

 

10,380,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.77

)

 

 

 

 

 

2,622

 

2016 - Swaps

 

1,500,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

194

 

2016 - Cap Swaps

 

3,600,000 Mcf

 

 

3.45

 

 

 

 

 

 

 

 

 

4.11

 

 

 

 

 

 

884

 

2016 - Three-Way Collars

 

4,500,000 Mcf

 

 

3.56

 

 

 

4.09

 

 

 

4.43

 

 

 

 

 

 

 

 

 

1,277

 

2016 - Calls

 

7,320,000 Mcf

 

 

 

 

 

 

 

 

4.35

 

 

 

 

 

 

 

 

 

(1,096

)

2016 - Basis Swaps

 

7,320,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.83

)

 

 

 

 

 

(257

)

2017 - Swaps

 

1,500,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

194

 

2017 - Cap Swaps

 

2,100,000 Mcf

 

 

3.34

 

 

 

 

 

 

 

 

 

4.07

 

 

 

 

 

 

412

 

2017 - Three-Way Collars

 

1,800,000 Mcf

 

 

3.58

 

 

 

4.10

 

 

 

4.50

 

 

 

 

 

 

 

 

 

456

 

2017 - Basis Swaps

 

7,300,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.83

)

 

 

 

 

 

(256

)

2018 - Swaps

 

2,100,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

272

 

2018 - Cap Swaps

 

1,800,000 Mcf

 

 

3.30

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

321

 

2018 - Basis Swaps

 

7,300,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.83

)

 

 

 

 

 

(256

)

2019 - Swaps

 

2,100,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

272

 

2019 - Basis Swaps

 

7,300,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.83

)

 

 

 

 

 

(256

)

2020 - Swaps

 

2,400,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

311

 

2020 - Basis Swaps

 

7,320,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.83

)

 

 

 

 

 

(256

)

2021 - Swaps

 

2,400,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

311

 

 

 

110,640,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

17,954

 

NGLs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 - Propane

 

258,000 Bbls

 

$

 

 

$

 

 

$

 

 

$

44.52

 

 

$

 

 

$

5,897

 

2015 - Ethane

 

109,500 Bbls

 

 

 

 

 

 

 

 

 

 

 

10.08

 

 

 

 

 

 

284

 

 

 

367,500 Bbls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

6,181

 

 

 

Item 305(a) of Regulation S-K requires that tabular information relating to contract terms allow readers of the table to determine expected cash flows from the market risk sensitive instruments for each of the next five years. At December 31, 2014, we had commodity derivative contracts relating to production through 2021.

65


 

We are exposed to interest rate risk on our long-term fixed and variable interest rate borrowings. Fixed rate debt, where the interest rate is fixed over the life of the instrument, exposes us to changes in the market interest rates which are lower than our current fixed rate. Variable rate debt, where the interest rate fluctuates, exposes us to changes in market interest rates, which may increase over time. As of December 31, 2014, we did not have any borrowings outstanding under our Senior Credit Facility, which is subject to variable rates of interest, and had $675.0 million of Senior Notes outstanding subject to a fixed interest rate. See Note 11, Long-Term Debt, to our Consolidated Financial Statements for additional information on our Senior Credit Facility and Senior Notes. Based on our total debt as of December 31, 2014 of approximately $676.4 million, a 1.0% change in interest rates would impact our interest expense by approximately $6.8 million.

As of December 31, 2013, we were party to $25.0 million notional fixed-to-variable interest rate swap to manage our interest rate exposure related to our Senior Notes. We entered into fixed-to-variable interest rate swaps during 2014; however, there were no arrangements in place as of December 31, 2014. The fair value of our interest rate swap as of December 31, 2013, was a liability of approximately $0.2 million. We utilize the mark-to-market accounting method to account for our interest rate swaps. We recognize all gains and losses related to these contract in the Consolidated Statements of Operations as Gain (Loss) on Derivatives, Net under Other Income (Expense). During the year ended December 31, 2014, we received cash payments of approximately $1.3 million related to our interest rate swaps.

 

 

 

66


 

ITEM 8.

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

REX ENERGY CORPORATION

INDEX TO FINANCIAL STATEMENTS

 

 

  

Page

Report of Independent Registered Public Accounting Firm

  

 68

Consolidated Balance Sheets at December 31, 2014 and 2013

  

 69

Consolidated Statements of Operations for the Years Ended December 31, 2014, 2013 and 2012

  

 70

Consolidated Statements of Changes in Noncontrolling Interests and Stockholders’ Equity for the Years Ended December 31, 2014, 2013 and 2012

  

 71

Consolidated Statements of Cash Flows for the Years Ended December 31, 2014, 2013 and 2012

  

 72

Notes to the Consolidated Financial Statements

  

 73

 

 

 

67


 

Report of Independent Registered Public Accounting Firm

The Board of Directors

Rex Energy Corporation:

We have audited the accompanying consolidated balance sheets of Rex Energy Corporation and subsidiaries (the Company) as of December 31, 2014 and 2013, and the related consolidated statements of operations, changes in noncontrolling interest and stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2014. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2014 and 2013, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2014, in conformity with U.S. generally accepted accounting principles.

We have also audited, in accordance with standards of the Public Company Accounting Oversight Board (United States), the Company’s internal controls over financial reporting as of December 31, 2014, based on criteria established in Internal Controls – Integrated Framework (1992) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated March 2, 2015 expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.  

KPMG LLP

Dallas, Texas

March 2, 2015

 

 

 

68


 

REX ENERGY CORPORATION

CONSOLIDATED BALANCE SHEETS

($ in Thousands, Except Share and Per Share Data)

 

 

 

December 31,

2014

 

 

December 31,

2013

 

ASSETS

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

17,978

 

 

$

1,307

 

Accounts Receivable

 

 

43,936

 

 

 

32,284

 

Taxes Receivable

 

 

504

 

 

 

5,189

 

Short-Term Derivative Instruments

 

 

29,265

 

 

 

5,668

 

Current Deferred Tax Asset

 

 

 

 

 

3,451

 

Inventory, Prepaid Expenses and Other

 

 

3,403

 

 

 

2,118

 

Assets Held for Sale

 

 

34,257

 

 

 

18,343

 

Total Current Assets

 

 

129,343

 

 

 

68,360

 

Property and Equipment (Successful Efforts Method)

 

 

 

 

 

 

 

 

Evaluated Oil and Gas Properties

 

 

1,079,039

 

 

 

749,680

 

Unevaluated Oil and Gas Properties

 

 

322,413

 

 

 

189,385

 

Other Property and Equipment

 

 

46,361

 

 

 

58,317

 

Wells and Facilities in Progress

 

 

127,655

 

 

 

75,514

 

Pipelines

 

 

15,657

 

 

 

7,678

 

Total Property and Equipment

 

 

1,591,125

 

 

 

1,080,574

 

Less: Accumulated Depreciation, Depletion and Amortization

 

 

(366,917

)

 

 

(188,568

)

Net Property and Equipment

 

 

1,224,208

 

 

 

892,006

 

Deferred Financing Costs and Other Assets – Net

 

 

17,070

 

 

 

11,787

 

Equity Method Investments

 

 

17,895

 

 

 

18,708

 

Long-Term Derivative Instruments

 

 

4,904

 

 

 

535

 

Long-Term Deferred Tax Asset

 

 

8,301

 

 

 

 

Total Assets

 

$

1,401,721

 

 

$

991,396

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Accounts Payable

 

$

53,340

 

 

$

30,345

 

Current Maturities of Long-Term Debt

 

 

1,176

 

 

 

1,340

 

Accrued Liabilities

 

 

59,478

 

 

 

48,204

 

Short-Term Derivative Instruments

 

 

421

 

 

 

4,663

 

Current Deferred Tax Liability

 

 

8,301

 

 

 

 

Liabilities Related to Assets Held for Sale

 

 

25,115

 

 

 

15,461

 

Total Current Liabilities

 

 

147,831

 

 

 

100,013

 

8.875% Senior Notes Due 2020

 

 

350,000

 

 

 

350,000

 

6.25% Senior Notes Due 2022

 

 

325,000

 

 

 

 

Premium on Senior Notes, Net

 

 

2,725

 

 

 

3,078

 

Senior Secured Line of Credit and Long-Term Debt

 

 

251

 

 

 

59,137

 

Long-Term Derivative Instruments

 

 

2,377

 

 

 

1,765

 

Long-Term Deferred Tax Liability

 

 

 

 

 

29,446

 

Other Deposits and Liabilities

 

 

4,018

 

 

 

4,992

 

Future Abandonment Cost

 

 

38,146

 

 

 

26,040

 

Total Liabilities

 

$

870,348

 

 

$

574,471

 

Commitments and Contingencies (See Note 13)

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

Preferred Stock, $.001 par value per share, 100,000 shares authorized and 16,100 issued and outstanding on December 31, 2014 and 0 shares issued outstanding on December 31, 2013

 

$

1

 

 

$

 

Common Stock, $.001 par value per share, 100,000,000 shares authorized and 54,174,763 shares issued and outstanding on December 31, 2014 and 54,186,490 shares issued and outstanding on December 31, 2013

 

 

54

 

 

 

54

 

Additional Paid-In Capital

 

 

617,826

 

 

 

456,554

 

Accumulated Deficit

 

 

(90,749

)

 

 

(41,725

)

Rex Energy Stockholders’ Equity

 

 

527,132

 

 

 

414,883

 

Noncontrolling Interests of Discontinued Operations

 

 

4,241

 

 

 

2,042

 

Total Stockholders’ Equity

 

 

531,373

 

 

 

416,925

 

Total Liabilities and Stockholders’ Equity

 

$

1,401,721

 

 

$

991,396

 

See accompanying notes to the consolidated financial statements

 

 

 

69


 

REX ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

($ and Shares in Thousands, Except Per Share Data)

 

 

 

Year Ended December 31,

 

 

 

2014

 

 

2013

 

 

2012

 

OPERATING REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

Oil, Natural Gas and NGL Sales

 

$

297,869

 

 

$

213,919

 

 

$

134,574

 

Other Revenue

 

 

118

 

 

 

200

 

 

 

218

 

TOTAL OPERATING REVENUE

 

 

297,987

 

 

 

214,119

 

 

 

134,792

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Production and Lease Operating Expense

 

 

100,282

 

 

 

62,150

 

 

 

47,638

 

General and Administrative Expense

 

 

36,137

 

 

 

30,839

 

 

 

22,458

 

Loss on Disposal of Asset

 

 

644

 

 

 

1,602

 

 

 

50

 

Impairment Expense

 

 

132,618

 

 

 

32,072

 

 

 

20,571

 

Exploration Expense

 

 

9,446

 

 

 

11,408

 

 

 

4,782

 

Depreciation, Depletion, Amortization and Accretion

 

 

94,467

 

 

 

62,386

 

 

 

44,955

 

Other Operating Expense

 

 

134

 

 

 

592

 

 

 

1,136

 

TOTAL OPERATING EXPENSES

 

 

373,728

 

 

 

201,049

 

 

 

141,590

 

INCOME (LOSS) FROM OPERATIONS

 

 

(75,741

)

 

 

13,070

 

 

 

(6,798

)

OTHER EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(36,977

)

 

 

(22,676

)

 

 

(6,418

)

Gain (Loss) on Derivatives, Net

 

 

38,876

 

 

 

(2,908

)

 

 

10,687

 

Other Income

 

 

90

 

 

 

6,739

 

 

 

98,653

 

Loss on Equity Method Investments

 

 

(813

)

 

 

(763

)

 

 

(3,921

)

TOTAL OTHER INCOME (EXPENSE)

 

 

1,176

 

 

 

(19,608

)

 

 

99,001

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAX

 

 

(74,565

)

 

 

(6,538

)

 

 

92,203

 

Income Tax (Expense) Benefit

 

 

26,915

 

 

 

4,154

 

 

 

(37,282

)

NET INCOME (LOSS) FROM CONTINUING OPERATIONS

 

 

(47,650

)

 

 

(2,384

)

 

 

54,921

 

Income (Loss) From Discontinued Operations, Net of Income Taxes

 

 

5,000

 

 

 

1,811

 

 

 

(8,623

)

NET INCOME (LOSS)

 

 

(42,650

)

 

 

(573

)

 

 

46,298

 

Net Income Attributable to Noncontrolling Interests

 

 

4,039

 

 

 

1,557

 

 

 

819

 

NET INCOME (LOSS) ATTRIBUTABLE TO REX ENERGY

 

$

(46,689

)

 

$

(2,130

)

 

$

45,479

 

Preferred Stock Dividends

 

 

2,335

 

 

 

 

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS

 

$

(49,024

)

 

$

(2,130

)

 

$

45,479

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic – Net Income (Loss) From Continuing Operations Attributable

   to Rex Energy Common Shareholders

 

$

(0.94

)

 

$

(0.05

)

 

$

1.06

 

Basic – Net Income (Loss) From Discontinued Operations Attributable

   to Rex Energy Common Shareholders

 

 

0.02

 

 

 

0.01

 

 

 

(0.18

)

Basic – Net Income (Loss) Attributable to Rex Energy Common Shareholders

 

$

(0.92

)

 

$

(0.04

)

 

$

0.88

 

Basic – Weighted Average Shares of Common Stock Outstanding

 

 

53,150

 

 

 

52,572

 

 

 

51,543

 

Diluted – Net Income (Loss) From Continuing Operations Attributable

   to Rex Energy Common Shareholders

 

$

(0.94

)

 

$

(0.05

)

 

$

1.06

 

Diluted – Net Income (Loss) From Discontinued Operations Attributable

   to Rex Energy Common Shareholders

 

 

0.02

 

 

 

0.01

 

 

 

(0.18

)

Diluted – Net Income (Loss) Attributable to Rex Energy Common Shareholders

 

$

(0.92

)

 

$

(0.04

)

 

$

0.88

 

Diluted – Weighted Average Shares of Common Stock Outstanding

 

 

53,150

 

 

 

52,572

 

 

 

52,025

 

 

See accompanying notes to the consolidated financial statements

 

 

 

70


 

REX ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN NONCONTROLLING INTERESTS

AND STOCKHOLDERS’ EQUITY

(in Thousands)

 

 

 

Common Stock

 

 

Preferred Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares

 

 

Par Value

 

 

Shares

 

 

Par Value

 

 

Additional Paid-

In Capital

 

 

Accumulated

Deficit

 

 

Rex Energy

Stockholders'

Equity

 

 

Noncontrolling

Interests

 

 

Total

Stockholders’

Equity

 

BALANCE December 31, 2011

 

 

44,859

 

 

$

44

 

 

 

 

 

$

 

 

$

376,843

 

 

$

(84,888

)

 

$

291,999

 

 

$

275

 

 

$

292,274

 

Non-Cash Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,079

 

 

 

(186

)

 

 

2,893

 

 

 

 

 

 

2,893

 

Capital Distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(319

)

 

 

(319

)

Issuance of Restricted Stock, Net of Forfeitures

 

 

252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock Option Exercise

 

 

52

 

 

 

 

 

 

 

 

 

 

 

 

565

 

 

 

 

 

 

565

 

 

 

 

 

 

565

 

Issuance of common stock, net of issuance costs

 

 

8,050

 

 

 

8

 

 

 

 

 

 

 

 

 

70,575

 

 

 

 

 

 

70,583

 

 

 

 

 

 

70,583

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,479

 

 

 

45,479

 

 

 

819

 

 

 

46,298

 

BALANCE December 31, 2012

 

 

53,213

 

 

$

52

 

 

$

 

 

$

 

 

$

451,062

 

 

$

(39,595

)

 

$

411,519

 

 

$

775

 

 

$

412,294

 

Non-Cash Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,418

 

 

 

 

 

 

5,418

 

 

 

 

 

 

5,418

 

Issuance of Restricted Stock, Net of Forfeitures

 

 

924

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock Option Exercise

 

 

49

 

 

 

2

 

 

 

 

 

 

 

 

 

534

 

 

 

 

 

 

536

 

 

 

 

 

 

536

 

Capital Distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(886

)

 

 

(886

)

Change in Ownership of Noncontrolling Interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(460

)

 

 

 

 

 

(460

)

 

 

596

 

 

 

136

 

Net Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,130

)

 

 

(2,130

)

 

 

1,557

 

 

 

(573

)

BALANCE December 31, 2013

 

 

54,186

 

 

$

54

 

 

$

 

 

$

 

 

$

456,554

 

 

$

(41,725

)

 

$

414,883

 

 

$

2,042

 

 

$

416,925

 

Non-Cash Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,769

 

 

 

 

 

 

5,769

 

 

 

 

 

 

5,769

 

Issuance of Restricted Stock, Net of Forfeitures

 

 

(58

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock Option Exercise

 

 

47

 

 

 

 

 

 

 

 

 

 

 

 

515

 

 

 

 

 

 

515

 

 

 

 

 

 

515

 

Issuance of Preferred Stock

 

 

 

 

 

 

 

 

16

 

 

 

1

 

 

 

154,988

 

 

 

 

 

 

154,989

 

 

 

 

 

 

154,989

 

Dividends Declared on Preferred Stock ($145.00 per preferred share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,335

)

 

 

(2,335)

 

 

 

 

 

 

(2,335)

 

Capital Distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,840

)

 

 

(1,840

)

Net Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(46,689

)

 

 

(46,689

)

 

 

4,039

 

 

 

(42,650

)

BALANCE December 31, 2014

 

 

54,175

 

 

$

54

 

 

 

16

 

 

$

1

 

 

$

617,826

 

 

$

(90,749

)

 

$

527,132

 

 

$

4,241

 

 

$

531,373

 

 

See accompanying notes to the consolidated financial statements

 

 

 

71


 

REX ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in Thousands)

 

 

 

For the Years Ended December 31,

 

 

 

2014

 

 

2013

 

 

2012

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(42,650

)

 

$

(573

)

 

$

46,298

 

Adjustments to Reconcile Net Income (Loss) to Net Cash Provided

   by Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

Loss on Equity Method Investments

 

 

813

 

 

 

763

 

 

 

3,921

 

Non-cash Expenses

 

 

6,789

 

 

 

6,230

 

 

 

3,191

 

Depreciation, Depletion, Amortization and Accretion

 

 

98,171

 

 

 

63,944

 

 

 

46,441

 

(Gain) Loss on Derivatives

 

 

(38,876

)

 

 

2,908

 

 

 

(10,687

)

Cash Settlements of Derivatives

 

 

7,281

 

 

 

7,128

 

 

 

16,219

 

Dry Hole Expense

 

 

4,064

 

 

 

2,993

 

 

 

656

 

Deferred Income Tax Expense (Benefit)

 

 

(25,992

)

 

 

2,279

 

 

 

23,665

 

Impairment Expense

 

 

132,684

 

 

 

32,072

 

 

 

40,355

 

(Gain) Loss on Sale of Assets and Equity Method Investments

 

 

589

 

 

 

(6,211

)

 

 

(100,551

)

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Receivable

 

 

(13,620

)

 

 

(12,726

)

 

 

(13,698

)

Inventory, Prepaid Expenses and Other Assets

 

 

(1,359

)

 

 

(885

)

 

 

(92

)

Accounts Payable and Accrued Liabilities

 

 

37,274

 

 

 

12,891

 

 

 

(8,832

)

Other Assets and Liabilities

 

 

(2,462

)

 

 

(2,497

)

 

 

(1,181

)

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

 

162,706

 

 

 

108,316

 

 

 

45,705

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from Joint Venture Acreage Management

 

 

263

 

 

 

458

 

 

 

260

 

Contributions to Equity Method Investments

 

 

 

 

 

(2,493

)

 

 

(4,087

)

Proceeds from the Sale of Oil and Gas Properties,

   Prospects and Other Assets

 

 

546

 

 

 

11,305

 

 

 

133,425

 

Acquisitions of Undeveloped Acreage

 

 

(169,423

)

 

 

(41,784

)

 

 

(51,802

)

Acquisitions of Oil and Gas Properties and Equipment

 

 

(391,422

)

 

 

(281,004

)

 

 

(178,538

)

NET CASH USED IN INVESTING ACTIVITIES

 

 

(560,036

)

 

 

(313,518

)

 

 

(100,742

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds of Long-Term Debt and Lines of Credit

 

 

209,895

 

 

 

72,249

 

 

 

126,730

 

Repayments from Long-Term Debt and Lines of Credit

 

 

(263,152

)

 

 

(8,480

)

 

 

(351,000

)

Repayments of Loans and Other Notes Payable

 

 

(2,721

)

 

 

(2,005

)

 

 

(962

)

Proceeds from Senior Notes, Net of Discounts and Premiums

 

 

325,000

 

 

 

105,000

 

 

 

248,250

 

Debt Issuance Costs

 

 

(6,824

)

 

 

(3,134

)

 

 

(6,397

)

Settlement of Tax Withholdings Related to

   Share-Based Compensation Awards

 

 

 

 

 

 

 

 

(234

)

Proceeds from the Issuance of Common Stock, Net

 

 

 

 

 

 

 

 

70,583

 

Proceeds from the Issuance of Preferred Stock, Net

 

 

154,988

 

 

 

 

 

 

 

Proceeds from the Exercise of Stock Options

 

 

515

 

 

 

533

 

 

 

565

 

Purchase of Noncontrolling Interests

 

 

 

 

 

(150

)

 

 

 

Distributions by the Partners of Consolidated Subsidiary

 

 

(1,840

)

 

 

(886

)

 

 

(319

)

Dividends Paid on Preferred Stock

 

 

(2,335

)

 

 

 

 

 

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

 

 

413,526

 

 

 

163,127

 

 

 

87,216

 

NET INCREASE (DECREASE) IN CASH

 

 

16,196

 

 

 

(42,075

)

 

 

32,179

 

CASH AND  CASH EQUIVALENTS – BEGINNING

 

 

1,900

 

 

 

43,975

 

 

 

11,796

 

CASH AND CASH EQUIVALENTS – ENDING

 

$

18,096

 

 

$

1,900

 

 

$

43,975

 

CASH AND CASH EQUIVALENTS ATTRIBUTABLE TO CONTINUING OPERATIONS

 

$

17,978

 

 

$

1,307

 

 

$

43,234

 

CASH AND CASH EQUIVALENTS ATTRIBUTABLE TO ASSETS HELD FOR SALE

 

$

118

 

 

$

593

 

 

$

741

 

SUPPLEMENTAL DISCLOSURES

 

 

 

 

 

 

 

 

 

 

 

 

Interest Paid, net of capitalized interest

 

 

26,874

 

 

 

23,605

 

 

 

4,551

 

Cash Paid (Received) for Income Taxes

 

 

(4,643

)

 

 

(6,390

)

 

 

12,824

 

NON-CASH ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Increase in Accrued Liabilities for Capital Expenditures

 

 

3,477

 

 

 

22,138

 

 

 

4,430

 

 

See accompanying notes to the consolidated financial statements

 

 

 

72


 

REX ENERGY CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

 

1.

BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

We are an independent oil, natural gas liquid (“NGL”) and natural gas company with operations currently focused in the Appalachian and Illinois Basins. In the Appalachian Basin, we are focused on our Marcellus Shale, Utica Shale and Upper Devonian (“Burkett”) Shale drilling and exploration activities. In the Illinois Basin, we are focused on our developmental oil drilling and the implementation of enhanced oil recovery on our properties. We pursue a balanced growth strategy of exploiting our sizable inventory of high potential exploration drilling prospects while actively seeking to acquire complementary oil and natural gas properties.

The accompanying Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and include the accounts of all of our wholly owned subsidiaries. All material intercompany balances and transactions have been eliminated. Unless otherwise indicated, all references to “Rex Energy Corporation,” “our,” “we,” “us” and similar terms refer to Rex Energy Corporation and its subsidiaries together. In preparing the accompanying financial statements, management has made certain estimates and assumptions that affect reported amounts in the financial statements and disclosures of contingencies.

Discontinued Operations

Unless otherwise noted, all disclosures and tables reflect the results of continuing operations and exclude any assets, liabilities or results from our discontinued operations. For additional information see Note 5, Discontinued Operations/Assets Held for Sale, to our Consolidated Financial Statements.

During December 2011, our board of directors approved a formal plan to sell our DJ Basin assets located in the states of Wyoming and Colorado. Pursuant to the rules for discontinued operations, the results of operations are reflected as Discontinued Operations in our Consolidated Statements of Operations as of December 31, 2013 and 2012.

During December 2014, our board of directors approved and committed to a plan to sell Water Solutions Holdings, LLC and its related subsidiaries (“Water Solutions”), of which we own a 60% interest. As a result, the assets and liabilities of Water Solutions have been classified as held for sale in the accompanying Consolidated Balance Sheets as of December 31, 2014 and 2013 and the results of operations have been classified as discontinued operations in the accompanying Consolidated Statements of Operations as of December 31, 2014, 2013 and 2012. We have not yet adopted ASU 2014-08 and are, therefore, following previous guidance set forth for presentation and disclosure. For additional information regarding ASU 2014-08, see Note 2, Summary of Significant Accounting Policies, to our Consolidated Financial Statements.

 

 

2.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingencies at the date of the Consolidated Financial Statements and the reported amounts of revenues and expenses during the periods reported. Actual results could differ from these estimates.

Significant estimates made in preparing these Consolidated Financial Statements include, among other things, estimates of the proved oil, NGL and natural gas reserve volumes used in calculating Depletion, Depreciation and Amortization (“DD&A”) expense; the estimated future cash flows and fair value of properties used in determining the need for any impairment; fair values of financial derivative instruments; volumes and prices for revenues accrued; estimates of the fair value of equity-based compensation awards; deferred tax valuation allowance and the timing and amount of future abandonment costs used in calculating asset retirement obligations. Future changes in the assumptions used could have a significant impact on reported results in future periods. The significant estimates are based on current assumptions that may be materially affected by changes to future economic conditions such as the market prices received for sales of volumes of oil and natural gas, interest rates and our ability to generate future income.

Cash and Cash Equivalents

We consider all highly liquid investments with original maturity of three months or less when purchased to be cash equivalents. As of December 31, 2014 and 2013, our Cash and Cash Equivalents consisted of only cash.

73


 

Accounts Receivable

Our trade accounts receivable, which are primarily from oil, NGLs and natural gas sales and joint interest billings, are recorded at the invoiced amount and include production receivables. The production receivable is valued at the invoiced amount and does not bear interest. Accounts receivable also include joint interest billing receivables which represent billings to the non-operators associated with the drilling and operation of wells and are based on those owners’ working interests in the wells. We have assessed the financial strength of our customers and joint owners and record an allowance for bad debts as necessary. Our allowance for bad debts as of December 31, 2014 and 2013, was negligible.

To the extent actual quantities and values of oil, NGLs and natural gas are unavailable for a given reporting period because of timing or information not received from third parties, the expected sales volumes and price for those properties are estimated and recorded as Accounts Receivable in the accompanying Consolidated Balance Sheets.

At December 31, 2014, we carried approximately $25.2 million in production receivable, of which approximately $21.4 million were production receivables due from four purchasers. At December 31, 2013, we carried approximately $26.3 million in production receivables, of which approximately $22.7 million were production receivables due from four purchasers. In addition, we carried approximately $6.7 million in receivables from Sumitomo Corporation at December 31, 2014 and $4.4 million at December 31, 2013 that was in relation to our joint operations.

Inventory

Inventory is valued at the lower of cost or market value and consists of our ownership interest in oil and NGLs held in terminal tanks located in the field. Oil and NGL cost basis is calculated using the average cost method, with average cost defined as production and lease operating expenses net of DD&A. General and Administrative expenses are not allocated to the cost of inventory for the purpose of valuing inventory.

Oil, NGL and Natural Gas Property, Depreciation and Depletion

We account for oil, NGL and natural gas exploration and production activities under the successful efforts method of accounting. Proved developed natural gas and oil property acquisition costs are capitalized when incurred, including our estimate of the fair value of future abandonment costs. Unproved properties with individually significant acquisition costs are assessed periodically on a property-by-property basis, and any impairment in value is recognized. If the unproved properties are determined to be productive, the appropriate related costs are transferred to proved natural gas and oil properties. Natural gas and oil exploration costs, other than the costs of drilling exploratory wells, are charged to expense as incurred. The costs of drilling exploratory wells are capitalized pending determination of whether they have discovered proved commercial reserves. If proved commercial reserves are not discovered, such drilling costs are expensed. Costs to develop estimated proved reserves, including the costs of all development well and related equipment used in the production of oil, NGLs and natural gas, are capitalized. We capitalize interest on capital projects, most notably during the drilling and completion of oil and natural gas wells. For the years ended December 31, 2014, 2013 and 2012, we capitalized interest costs of $7.3 million, $7.5 million and $3.0 million, respectively.

Depletion is calculated using the unit-of-production method. In arriving at rates under the unit-of-production method, the quantities of recoverable oil and natural gas are established based on estimates made by our geologists and engineers and independent engineers. We periodically review estimated proved reserve estimates and make changes as needed to depletion expenses to account for new wells drilled, acquisitions, divestitures and other events which may have caused significant changes in our estimated proved reserves. The costs of unproved properties are withheld from the depletion base until such time as they are proved. When estimated proved reserves are assigned, the cost of the property is added to costs subject to depletion calculations. Non-producing properties consist of undeveloped leasehold costs and costs associated with the purchase of certain proved undeveloped reserves. Undeveloped leasehold cost is allocated to the associated producing properties as the undeveloped acreage is developed. Individually significant non-producing properties are periodically assessed for impairment of value. Service properties, equipment and other assets are depreciated using the straight-line method over their estimated useful lives of three to 40 years.

We review assets for impairment when events or circumstances indicate a possible decline in the recoverability of the carrying value of such property. When circumstances indicate that an asset may be impaired, we compare expected undiscounted future cash flows at a producing field to the unamortized capitalized cost of the asset. If the future undiscounted cash flows, based on our estimate of future oil, NGL and natural gas prices, operating costs, anticipated production from estimated proved reserves and other relevant data, are lower than the unamortized capitalized cost, the capitalized cost is reduced to fair value. Fair value is calculated by discounting the future cash flows at an appropriate risk-adjusted discount rate. Our estimates of future oil, NGL and natural gas prices are based on forward strip prices for NYMEX oil and Henry Hub natural gas. For unproved oil and gas properties, we analyze activity on the acreage prior to evaluating any fair value indicators, such as current drilling activity, drilling success, future development plans

74


 

and the likelihood of expiration. Unproved oil and gas properties are impaired when it becomes more likely than not that a property will expire before it can be developed or an extension can be agreed upon. When evaluating the value of our unproved oil, NGL and natural gas properties, we analyze the level and success of current development, future development plans and changes in market value. Performing the impairment evaluations requires use of judgments and estimates since the results are dependent on future events, including estimates of future proved and unproved reserves, future commodity prices, the timing of future production, capital expenditures and the intent to develop properties, among others.

We recognized approximately $132.6 million, $32.1 million and $20.6 million of impairment from continuing operations on certain oil, NGL and natural gas properties for the years ending December 31, 2014, 2013 and 2012, respectively. We recorded these charges as Impairment Expense on our Consolidated Statements of Operations. For additional information, see Note 18, Impairment Expense, to our Consolidated Financial Statements.

Expenditures for repairs and maintenance to sustain production from the existing producing reservoir are charged to expense as incurred. Expenditures to recomplete a current well in a different unproved reservoir are capitalized pending determination that economic reserves have been added. If the recompletion is not successful, the expenditures are charged to expense.

Significant tangible equipment added or replaced that extends the useful or productive life of the property is capitalized. Expenditures to construct facilities or increase the productive capacity from existing reservoirs are capitalized.

Upon the sale or retirement of a proved natural gas or oil property, or an entire interest in unproved leaseholds, the cost and related accumulated DD&A are removed from the property accounts and the resulting gain or loss is recognized. For sales of a partial interest in unproved leaseholds for cash, sales proceeds are first applied as a reduction of the original cost of the entire interest in the property and any remaining proceeds are recognized as a gain.

Natural Gas and Oil Reserve Quantities

Our estimate of proved reserves is based on the quantities of oil, NGLs and natural gas that engineering and geological analyses demonstrate, with reasonable certainty, to be recoverable from established reservoirs in the future under current operating and economic parameters. For the years ended December 31, 2014 and 2013, Netherland Sewell and Associates, Inc. (“NSAI”) prepared a consolidated reserve and economic evaluation of our proved oil and gas reserves. The preparation of our proved reserve estimates are completed in accordance with our internal control procedures, which include the verification of input data used by NSAI, as well as management review and approval.

Reserves and their relation to estimated future net cash flows impact our depletion and impairment calculations. As a result, adjustments to depletion and impairment are made concurrently with changes to reserve estimates. Estimates of our crude oil, NGL and natural gas reserves, and the projected cash flows derived from these reserve estimates, are prepared by our engineers in accordance with guidelines established by the SEC. The independent reserve engineer estimates reserves annually on December 31. This annual estimate results in a new depletion rate, which we use for the preceding fourth quarter after adjusting for fourth quarter production.

Deferred Financing Costs and Other Assets—Net

At December 31, 2014, we had deferred financing costs and other assets consisting of $17.1 million, which is primarily made up of bond costs and loan costs that are amortized using the effective interest method and the straight line method, respectively, over their estimated lives, which is, on average, five to eight years. We amortize any costs incurred to renew or extend the terms of existing debt over the contract term or estimated useful life, as applicable. For the years ended December 31, 2014, 2013 and 2012, we recorded amortization expense from continuing operations of $1.5 million, $1.2 million and $1.0 million, respectively.

The following is a summary of our deferred financing costs at the dates indicated:

 

 

 

December 31,

2014

(in thousands)

 

 

December 31,

2013

(in thousands)

 

Deferred Financing Costs - Gross

 

$

19,212

 

 

$

12,396

 

Accumulated Amortization

 

 

(4,564

)

 

 

(3,030

)

Deferred Financing Costs - Net

 

$

14,648

 

 

$

9,366

 

 

75


 

Specific to our deferred financing costs, we have incurred gross debt issuance costs of approximately $6.8 million and $3.1 million for the years ended December 31, 2014 and 2013, respectively, which are presented net of accumulated amortization of $4.6 million and $3.0 million, respectively, and include deferred financing from our senior notes.

Future Abandonment Cost

Future abandonment costs are recognized as obligations associated with the retirement of tangible long-lived assets that result from the acquisition and development of the asset. We recognize the fair value of a liability for a retirement obligation in the period in which the liability is incurred. For natural gas and oil properties, this is the period in which the natural gas or oil well is acquired or drilled. The future abandonment cost is capitalized as part of the carrying amount of our natural gas and oil properties at its discounted fair value. The liability is then accreted each period until the liability is settled or the natural gas or oil well is sold, at which time the liability is reversed. If the fair value of a recorded asset retirement obligation changes, a revision is recorded to both the asset retirement obligation and the asset retirement cost.

Accretion expense from continuing operations during the years ended December 31, 2014, 2013 and 2012 totaled approximately $3.6 million, $3.0 million and $2.1 million, respectively. These amounts are recorded as DD&A on our Consolidated Statements of Operations. As of December 31, 2014 and 2013, approximately $2.0 million and $2.5 million, respectively, of our Future Abandonment Costs were classified as short-term liabilities under the caption Accrued Expenses on our Consolidated Balance Sheets. During 2014 and 2013, we recognized an increase of $8.4 million and $1.3 million, respectively, in the estimated present value of our asset retirement obligations, representing an increase in the estimate to plug and abandon our oil and natural gas wells. The revised estimates were primarily the result of increased abandonment cost estimates, which were driven by the trends of actual outcomes. We account for asset retirement obligations that relate to wells that are drilled jointly based on our interest in those wells.

 

 

 

 

December 31,

2014

(in thousands)

 

 

December 31,

2013

(in thousands)

 

Beginning Balance

 

$

28,525

 

 

$

24,822

 

Asset Retirement Obligation Incurred

 

 

1,480

 

 

 

1,750

 

Asset Retirement Obligation Settled

 

 

(1,943

)

 

 

(2,452

)

Asset Retirement Obligation Cancelled or Sold Properties

 

 

(10

)

 

 

 

Asset Retirement Obligation Revision of Estimated Obligation

 

 

8,426

 

 

 

1,311

 

Asset Retirement Obligation Accretion Expense

 

 

3,621

 

 

 

3,094

 

Total Future Abandonment Costs

 

$

40,099

 

 

$

28,525

 

 

 

Revenue Recognition

Oil, NGL and natural gas revenue is recognized when the oil, NGL or natural gas is delivered to or collected by the respective purchaser, a sales agreement exists, collection for amounts billed is reasonably assured and the sales price is fixed or determinable. Title to the produced quantities transfers to the purchaser at the time the purchaser collects or receives the quantities. In the case of oil and NGL sales, title is transferred to the purchaser when the oil or NGLs leaves our stock tanks and enters the purchaser’s trucks. In the case of gas production, title is transferred when the gas passes through the meter of the purchaser. It is the measurement of the purchaser that determines the amount of oil, NGL or natural gas purchased. Prices for such production are defined in sales contracts and are readily determinable based on certain publicly available indices. The purchasers of such production have historically made payment for oil, NGLs and natural gas purchases within 30-60 days of the end of each production month. We periodically review the difference between the dates of production and the dates we collect payment for such production to ensure that receivables from those purchasers are collectible. The point of sale for our oil, NGL and natural gas production is at its applicable field gathering system. We do not recognize revenue for oil and NGL production held in stock tanks before delivery to the purchaser.

To the extent actual quantities and values of oil, NGLs and natural gas are unavailable for a given reporting period because of timing or information not received from third parties, the expected sales volumes and price for those properties are estimated and recorded as Oil, Natural Gas and NGL Sales on the Statements of Operations.

For Water Solutions, our services are generally sold based upon purchase orders, contracts or other agreements with customers that include fixed or determinable prices. We recognize revenue when services are performed and collection of the relevant receivables is probable. We contract for services either on a day rate or other contracted rate. In certain situations, revenue is generated from transactions that may include multiple products and services under one contract or agreement and which may be delivered to the customer over an extended period of time. Revenue from these arrangements is recognized in accordance with the above criteria and as each item or service is delivered.

76


 

Derivative Instruments

We use put and call options (collars), fixed rate swap contracts, swaptions, puts, deferred put spreads, cap swaps, call protected swaps, basis swaps and three-way collars to manage price risks in connection with the sale of oil, natural gas and NGLs. We have also used interest rate swap agreements to manage interest rate exposure associated with our fixed rate senior notes. We have established the fair value of all derivative instruments using estimates determined by our counterparties and other third-parties. These values are based upon, among other things, future prices, volatility, time to maturity and credit risk. The values we report in our Consolidated Financial Statements change as these estimates are revised to reflect actual results, changes in market conditions or other factors.

We report our derivative instruments at fair value and include them in the Consolidated Balance Sheets as assets or liabilities. The accounting for changes in fair value of a derivative instrument depends on the intended use of the derivative and the resulting designation, which is established at the inception of a derivative. For derivative instruments designated for hedge accounting, for financial accounting purposes, changes in fair value, to the extent the hedge is effective, are recognized in other comprehensive income until the hedged item is recognized in earnings. Any changes in fair value resulting from ineffectiveness are recognized immediately in earnings. During 2014, 2013 and 2012 we did not have any derivative instruments designated for hedge accounting.

For derivative instruments designated as fair value hedges, changes in fair value, as well as the offsetting changes in the estimated fair value of the hedged item attributable to the hedged risk, are recognized currently in earnings. Derivative effectiveness is measured annually based on the relative changes in fair value between the derivative contract and the hedged item over time. For derivatives on oil, natural gas and NGL production activity, our evaluations are not documented, and as a result, we record changes on the derivative valuations through earnings. For additional information on our derivative instruments, see Note 12, Fair Value of Financial Instruments and Derivative Instruments, to our Consolidated Financial Statements.

Contingent Liabilities

A provision for legal, environmental and other contingent matters is charged to expense when the loss is probable and the cost or range of cost can be reasonably estimated. Judgment is often required to determine when expenses should be recorded for legal, environmental and contingent matters. In addition, we often must estimate the amount of such losses. In many cases, our judgment is based on the input of our legal advisors and on the interpretation of laws and regulations, which can be interpreted differently by regulators and/or the courts. We monitor known and potential legal, environmental and other contingent matters and make our best estimate of when to record losses for these matters based on available information.

Income Taxes

We are subject to income and other taxes in all areas in which we operate. When recording income tax expense, certain estimates are required because income tax returns are generally filed several months after the close of a calendar year, tax returns are subject to audit which can take years to complete, and future events often impact the timing of when income tax expenses and benefits are recognized. We have deferred tax assets relating to tax operating loss carryforwards and other deductible differences and deferred tax liabilities that relate to oil and gas properties and other taxable differences.

Deferred tax assets and liabilities are computed based on the difference between the financial statement and income tax bases of assets and liabilities using the enacted tax rate. Net deferred tax assets are required to be reduced by a valuation allowance if, based on the weight of available evidence, it is more likely than not that some portion or all of the net deferred tax asset will not be realized.

This process requires our management to make assessments regarding the timing and probability of the ultimate tax impact. We record valuation allowances on deferred tax assets if we determine it is more likely than not that the asset will not be realized. Actual income taxes could vary from these estimates due to future changes in income tax law, significant changes in the jurisdictions in which we operate, our inability to generate sufficient future taxable income, or unpredicted results from the final determination of each year’s liability by taxing authorities. These changes could have a significant impact on our financial position.

The accounting estimate related to the tax valuation allowance requires us to make assumptions regarding the timing of future events, including the probability of expected future taxable income and available tax planning opportunities. These assumptions require significant judgment because actual performance has fluctuated in the past and may do so in the future. The impact that changes in actual performance versus these estimates could have on the realization of tax benefits as reported in our results of operations could be material. We continuously evaluate facts and circumstances representing positive and negative evidence in the determination of our ability to realize the deferred tax assets.

77


 

We recognize a tax position if it is more likely than not that it will be sustained upon examination. If we determine it is more likely than not a tax position will be sustained based on its technical merits, we record the impact of the position in our Consolidated Financial Statements at the largest amount that is greater than fifty percent likely of being realized upon ultimate settlement. These estimates are updated at each reporting date based on the facts, circumstances and information available. We are also required to assess at each reporting date whether it is reasonably possible that any significant increases or decreases to the unrecognized tax benefits will occur during the next twelve months (for additional information, see Note 13, Income Taxes, to our Consolidated Financial Statements). Our policy is to recognize interest and penalties on any unrecognized tax benefits in interest expense and general and administrative expense, respectively.

Stock-based Compensation

We recognize in the Consolidated Financial Statements the cost of employee and non-employee director services received in exchange for awards of equity instruments based on the grant date fair value of those awards. We use a standard option pricing model (i.e. Black-Scholes) to measure the fair value of employee stock options and stock appreciation rights and a Monte Carlo simulation technique to value restricted stock awards that are tied to market performance. The fair value of non-market based restricted stock awards is determined based on the fair market value of our common stock on the date of the grant.

The benefits associated with the tax deductions in excess of recognized compensation cost are reported as a financing cash flow when realized. We recognize compensation costs related to awards with graded vesting on a straight-line basis over the requisite service period for each separately vesting portion of the award as if the award were, in-substance, multiple awards (for additional information, see Note 17, Employee Benefit and Equity Plans, to our Consolidated Financial Statements). Stock appreciation rights are classified as a liability and are re-measured at fair value each reporting period.

    

Earnings per Common Share

Earnings per common share are computed by dividing consolidated net income attributable to us by the weighted average number of common shares outstanding. Diluted earnings per common share are computed based upon the weighted average number of common shares outstanding during the period plus the assumed issuance of common shares for all potentially dilutive securities, including the assumed conversion of preferred stock. At December 31, 2014, we had 54,174,763 common shares outstanding, 402,561 options outstanding and 20,500 stock appreciation rights outstanding with no outstanding warrants or other potentially dilutive securities. The total common shares outstanding include 1,519,301 restricted stock awards, of which approximately 848,447 shares are performance-based awards. For additional information, see Note 14, Earnings per Common Share, to our Consolidated Financial Statements.

Recent Accounting Pronouncements

In April 2014, the FASB issued ASU 2014-08, Presentation of Financial Statements and Property, Plant, and Equipment: Reporting Discontinued Operations and Disclosures of Disposal of Components of an Entity. The amendments in this ASU change the criteria for reporting discontinued operations while enhancing the disclosures in this area. Under the new guidance, only disposals representing a strategic shift in operations should be presented as discontinued operations. Those strategic shifts should have a major effect on the organization’s operations and financial results. In addition, the new guidance requires expanded disclosures about discontinued operations that will provide financial statement users with more information about the assets, liabilities, income and expenses of discontinued operations. The amendments in this ASU are effective in the first quarter of 2015 for public organizations with calendar year ends. We are currently evaluating the potential effect of this ASU but do not believe that it will have a material impact on our Consolidated Financial Statements.

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers. The amendments in this ASU affects any entity using U.S. GAAP that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards. This ASU will supersede the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific guidance. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services by following five steps:

1) Identify the contract(s) with a customer.

2) Identify the performance obligations in the contract.

3) Determine the transaction price.

4) Allocate the transaction price to the performance obligations in the contract.

78


 

5) Recognize revenue when (or as) the entity satisfies a performance obligation.

An entity should apply the amendments in this ASU using one of the following two methods:

1) Retrospectively to each prior reporting period presented.

2) Retrospectively with the cumulative effect of initially applying this ASU recognized at the date of the initial applications.

For public entities, the amendments in this ASU are effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Early application is not permitted. We are currently evaluating the potential impact of this ASU.

In June 2014, the FASB issued ASU 2014-12, Compensation – Stock Compensation. The amendments in this ASU require that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. A reporting entity should apply existing guidance in Topic 718 as it relates to awards with performance conditions that affect vesting to account for such awards. Compensation cost should be recognized in the period in which it becomes probable that the performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite service has already been rendered. If the performance target becomes probable of being achieved before the end of the requisite service period, the remaining unrecognized compensation cost should be recognized prospectively over the remaining requisite service period. The total amount of compensation cost recognized during and after the requisite service period should reflect the number of awards that are expected to vest and should be adjusted to reflect those awards that ultimately vest. Entities may apply the amendments in this ASU either: (a) prospectively to all awards granted or modified after the effective date; or (b) retrospectively to all awards with performance targets that are outstanding as of the beginning of the earliest annual period presented in the financial statements and to all new awards thereafter. The amendments in this ASU are effective for annual periods and interim periods within those annual periods beginning after December 15, 2015. Earlier adoption is permitted. We are currently evaluating the potential effect of this ASU but do not believe that it will have a material impact on our Consolidated Financial Statements.

 

 

3.

BUSINESS SEGMENT INFORMATION

    

We have historically divided our operations into two principal business segments, exploration and production and field services. During the fourth quarter of 2014, our board of directors approved and committed to a plan to sell Water Solutions, which accounted for the majority of our field services segment. As a result, the assets and liabilities of Water Solutions have been classified as held for sale in the Consolidated Balance Sheets as of December 31, 2014 and 2013 and the results of operations have been classified as discontinued operations in the Consolidated Statements of Operations as of December 31, 2014, 2013 and 2012. For additional information on Water Solutions, see Note 5, Discontinued Operations/Assets Held for Sale, to our Consolidated Financial Statements.

 

 

4.

BUSINESS AND OIL AND GAS PROPERTY ACQUISITIONS AND DISPOSITIONS

Acquisitions

On September 9, 2014, we completed the acquisition of approximately 208,000 gross (207,000 net) acres prospective for the Marcellus, Upper Devonian/Burkett and Utica Shales from SWEPI, LP, an affiliate of Royal Dutch Shell, plc (“Shell”), for approximately $120.6 million in cash, after customary closing adjustments. Included in the acquisition were several producing wells and properties in various stages of development. The assets acquired are located in Armstrong, Beaver, Butler, Lawrence, Mercer and Venango counties in Pennsylvania and Columbiana and Mahoning counties in Ohio. The acquisition does not meet the definition of a business combination and, therefore, has been accounted for as an asset acquisition. The acquisition price was allocated as follows:

 

 

($ in Thousands)

 

December 31,

2014

 

Evaluated Oil and Gas Properties

 

$

6,968

 

Unevaluated Oil and Gas Properties

 

 

88,351

 

Wells and Facilities in Progress

 

 

25,244

 

Purchase Price

 

$

120,563

 

 

Dispositions

Keystone Midstream Services, LLC

On May 29, 2012, we closed the sale of our ownership in Keystone Midstream Services, LLC (“Keystone Midstream”), which we had accounted for as an equity method investment. The base consideration for the sale was $483.2 million after adjustments for

79


 

closing cash, working capital and outstanding debt. Our net proceeds at closing totaled $121.4 million, net of $3.3 million for our share of transactional costs which we recorded as Gain (Loss) on Equity Method Investments on our Consolidated Statement of Operations. During the third quarter of 2012, we recorded $0.5 million of post-closing settlement charges, effectively decreasing our net proceeds to approximately $120.9 million. We have used the proceeds to pay down amounts outstanding under our Senior Credit Facility and for working capital. The amount received at closing excluded approximately $14.3 million held in escrow to be paid out over the course of the 12 months following closing. During 2012, we received approximately $7.2 million of the outstanding escrow amount and during 2013 we received final distributions from the escrow of approximately $6.9 million, with the remaining amounts funding claims made by the purchaser. Also included in the proceeds at closing was approximately $3.8 million funded by other sellers in the transaction as consideration for our entry into an amendment to one of our gas gathering, compression and processing agreements. This consideration is recorded as Other Deposits and Liabilities on our Consolidated Balance Sheet and will be recognized in earnings over the term of the gas gathering, compression and processing agreement. We recognized a gain on the sale of our investment of Keystone Midstream, including the post-closing adjustment of $0.5 million and the receipt of the escrow funds of $7.2 million, of $99.4 million, in 2012 and a gain of approximately $6.9 million in 2013, all of which were recorded as Other Income (Expense) in our Consolidated Statement of Operations. See Note 7, Equity Method Investments, to our Consolidated Financial Statements for additional information on Keystone Midstream.

DJ Basin Assets

See Note 5, Discontinued Operations/Assets Held For Sale, to our Consolidated Financial Statements.

 

 

5.

DISCONTINUED OPERATIONS/ASSETS HELD FOR SALE

DJ Basin

During December 2011, our board of directors approved a formal plan to sell our DJ Basin assets located in the states of Wyoming and Colorado. During 2012, we sold various parcels of acreage throughout our DJ Basin holdings at varying prices, much of which was lower than the existing carrying value of similar remaining acreage at the time of sale. During the first quarter of 2013, we entered an agreement to sell our remaining DJ Basin assets for $3.1 million. This transaction closed during the second quarter of 2013 and resulted in a gain of approximately $1.0 million. As of December 31, 2014, we had no assets or liabilities related to the DJ Basin or continuing cash flows from this region.

Summarized financial information for Discontinued Operations related to our DJ Basin assets is set forth in the table below, and does not reflect the costs of certain services provided. Such costs, which were not allocated to the Discontinued Operations, were for services, including legal counsel, insurance, external audit fees, payroll processing, certain human resource services and information technology systems support.

 

 

 

December 31,

 

($ in Thousands)

 

2014

 

 

2013

 

 

2012

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Oil, Natural Gas and NGL Sales

 

$

 

 

$

25

 

 

$

97

 

Total Operating Revenue

 

 

 

 

 

25

 

 

 

97

 

Costs and Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Production and Lease Operating Expense

 

 

 

 

 

104

 

 

 

353

 

General and Administrative Expense

 

 

 

 

 

23

 

 

 

660

 

Exploration Expense

 

 

 

 

 

97

 

 

 

867

 

Impairment Expense

 

 

 

 

 

 

 

 

19,770

 

Other Operating Expense (Income)

 

 

 

 

 

(3

)

 

 

8

 

Gain on Disposal of Asset

 

 

 

 

 

(969

)

 

 

(2,126

)

Other Income

 

 

 

 

 

 

 

 

(3

)

Total Costs and Expenses (Income)

 

 

 

 

 

(748

)

 

 

19,529

 

Income (Loss) from Discontinued Operations Before Income Taxes

 

 

 

 

 

773

 

 

 

(19,432

)

Income Tax (Expense) Benefit

 

 

 

 

 

(1,005

)

 

 

8,489

 

Income (Loss) from Discontinued Operations, net of taxes

 

$

 

 

$

(232

)

 

$

(10,943

)

Production:

 

 

 

 

 

 

 

 

 

 

 

 

Crude Oil (Bbls)

 

 

 

 

 

356

 

 

 

1,272

 

 

80


 

Water Solutions Holdings, LLC

In December 2014, our board of directors approved a formal plan to sell Water Solutions, of which we own a 60% interest. The sale of Water Solutions is being actively marketed and we believe the sale will take place within the next 12 months. Water Solutions operates and manages water sourcing, water transfer, equipment rental, trucking and water disposal services, primarily in the Appalachia Basin.  

The carrying value of the assets and liabilities of Water Solutions Holdings, LLC that are classified as held for sale in the accompanying Consolidated Balance Sheets at December 31, 2014 and December 31, 2013 are as follows:

 

 

 

December 31,

 

($ in Thousands)

 

2014

 

 

2013

 

Assets:

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

118

 

 

$

593

 

Accounts Receivable

 

 

13,226

 

 

 

6,579

 

Inventory, Prepaid Expenses and Other

 

 

163

 

 

 

89

 

Total Current Assets

 

 

13,507

 

 

 

7,261

 

Other Property and Equipment, Net

 

 

19,690

 

 

 

9,845

 

Wells and Facilities in Progress

 

 

688

 

 

 

1,031

 

Intangible Assets, Net

 

 

372

 

 

 

206

 

Total Long-Term Assets

 

 

20,750

 

 

 

11,082

 

Total Assets Held for Sale

 

$

34,257

 

 

$

18,343

 

Liabilities:

 

 

 

 

 

 

 

 

Accounts Payable

 

 

3,694

 

 

 

758

 

Current Maturities of Long-Term Debt

 

 

6,236

 

 

 

5,403

 

Accrued Liabilities

 

 

6,304

 

 

 

6,246

 

Total Current Liabilities

 

 

16,234

 

 

 

12,407

 

Senior Secured Line of Credit and Long-Term Debt

 

 

8,881

 

 

 

3,054

 

Long-Term Liabilities

 

 

8,881

 

 

 

3,054

 

Total Liabilities Related to Assets Held for Sale

 

$

25,115

 

 

$

15,461

 

Net Assets Held for Sale:

 

$

9,142

 

 

$

2,882

 

 

Summarized financial information for Discontinued Operations related to Water Solutions is set forth in the table below, and does not reflect the costs of certain services provided. Such costs, which were not allocated to the Discontinued Operations, were for services, including legal counsel, insurance, external audit fees, payroll processing, certain human resource services and information technology systems support.

 

 

 

December 31,

 

($ in Thousands)

 

2014

 

 

2013

 

 

2012

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Field Services Revenue

 

$

58,627

 

 

$

23,812

 

 

$

13,403

 

Other Revenue (Expense)

 

 

 

 

 

 

 

 

(56

)

Total Operating Revenue

 

 

58,627

 

 

 

23,812

 

 

 

13,347

 

Costs and Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expense

 

 

4,081

 

 

 

2,287

 

 

 

887

 

Depreciation, Depletion, Amortization and Accretion

 

 

3,703

 

 

 

1,559

 

 

 

482

 

Impairment Expense

 

 

67

 

 

 

 

 

 

14

 

Field Service Operating Expense

 

 

44,369

 

 

 

17,318

 

 

 

8,240

 

(Gain) Loss on Disposal of Asset

 

 

(55

)

 

 

46

 

 

 

8

 

Interest Expense

 

 

628

 

 

 

106

 

 

 

26

 

Other Expense

 

 

66

 

 

 

84

 

 

 

103

 

Total Costs and Expenses

 

 

52,859

 

 

 

21,400

 

 

 

9,760

 

Income from Discontinued Operations Before Income Taxes

 

 

5,768

 

 

 

2,412

 

 

 

3,587

 

Income Tax Expense

 

 

(768

)

 

 

(369

)

 

 

(1,267

)

Income from Discontinued Operations, net of taxes

 

$

5,000

 

 

$

2,043

 

 

$

2,320

 

81


 

 

During 2014, Water Solutions spent approximately $11.7 million in capital expenditures on facilities and equipment to support its business growth. In addition to its cash capital expenditures, Water Solutions incurred approximately $1.6 million in non-cash vehicle acquisitions primarily related to its capital lease program. 

 

 

6.

CONSOLIDATED SUBSIDIARIES

Water Solutions

As of December 31, 2014, Water Solutions were classified as Discontinued Operations. For more information on our Discontinued Operations, see Note 5, Discontinued Operations/Assets Held for Sale, of our Consolidated Financial Statements.

 

 

7.

EQUITY METHOD INVESTMENTS

RW Gathering

RW Gathering, LLC (“RW Gathering”) is a Delaware limited liability company that we jointly own with WPX Energy Inc. (“WPX”) and Sumitomo, with our ownership equaling 40%. RW Gathering owns gas-gathering and other midstream assets that service jointly owned properties in Westmoreland and Clearfield Counties, Pennsylvania.

We recorded our investment in RW Gathering of approximately $17.9 million and $18.7 million as of December 31, 2014 and 2013, respectively, on our Consolidated Balance Sheets as Equity Method Investments. During 2014, we contributed no cash to RW Gathering, compared to approximately $2.5 million to support current pipeline and gathering line construction during the same period in 2013. RW Gathering recorded net losses from continuing operations of $2.0 million, $1.9 million and $1.7 million for the years ended December 31, 2014, 2013 and 2012, respectively. The losses incurred were due to insurance fees, bank fees, rent expenses and DD&A expense. Our share of the net loss from continuing operations incurred by RW Gathering is recorded on the Statements of Operations as Loss on Equity Method Investments.

When evaluating our Equity Method Investments for impairment we review our ability to recover the carrying amount of such investments or the entity’s ability to sustain earnings that justify its carrying amount. In the case of RW Gathering, the nature of its assets is such that under normal circumstances an entity would capitalize and evaluate the assets as a part of its producing well properties. Therefore, our ability to recover the carrying amount of our investment lies in the value of our producing well assets that utilize these gathering systems. As of December 31, 2014, we determined that we had the ability to recover the carrying amount of our investment in RW Gathering.

 

 

8.

CONCENTRATIONS OF CREDIT RISK

At times during the years ended December 31, 2014 and 2013, our cash balance may have exceeded the Federal Deposit Insurance Corporation’s limit of $250,000. There were no losses incurred due to such concentrations.

By using derivative instruments to hedge exposure to changes in commodity prices, we are exposed to credit risk and market risk. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of the derivative is positive, the counterparty owes us, which creates repayment risk. We minimize the credit or repayment risk in derivative instruments by entering into transactions with five high-quality counterparties. Our counterparties are investment grade financial institutions, and lenders in our Senior Credit Facility. We have a master netting agreement in place with our counterparties that provides for the offsetting of payables against receivables from separate derivative contracts. None of our derivative contracts have a collateral provision that would require funding prior to the scheduled settlement date. For additional information, see Note 2, Summary of Significant Accounting Policies, and Note 12, Fair Value of Financial Instruments and Derivative Instruments, to our Consolidated Financial Statements.

We also depend on a relatively small number of purchasers for a substantial portion of our revenue. At December 31, 2014, we carried approximately $25.2 million in production receivables, of which approximately $21.4 million were production receivables due from four purchasers. At December 31, 2013, we carried approximately $26.3 million in production receivables, of which approximately $22.7 million were production receivables due from four purchasers. We believe the growth in our Appalachian estimated proved reserves will help us to minimize our future risks by diversifying our ratio of oil and gas sales as well as the quantity of purchasers.

 

 

82


 

9.

COMMITMENTS AND CONTINGENCIES

Legal Reserves

We are involved in various legal proceedings that arise in the ordinary course of our business. Although we cannot predict the outcome of these proceedings with certainty, we do not currently expect these matters to have a material adverse effect on our consolidated financial position or results of operations.

As of December 31, 2014 and 2013, we did not have any reserves established for future legal obligations. The establishment of a reserve involves an estimation process that includes the advice of legal counsel and the subjective judgment of management. While we currently believe that no reserve is needed, there are uncertainties associated with legal proceedings and we can give no assurance that our estimate of any related liability will not increase or decrease in the future. The unreserved exposures for our legal proceedings could change based upon developments in those proceedings or changes in the facts and circumstances. It is possible that we could incur future losses that are not currently accrued. Based on currently available information, we believe that it is remote that future costs, if any, would have a material adverse effect on our consolidated financial position, although cash flow could be significantly impacted in the reporting periods in which such costs might be incurred.

Environmental

Due to the nature of the natural gas and oil business, we are exposed to possible environmental risks. We have implemented various policies and procedures to avoid environmental contamination and risks from environmental contamination. We conduct periodic reviews to identify changes our environmental risk profile. These reviews evaluate whether there is a probable liability, its amount, and the likelihood that the liability will be incurred. The amount of any potential liability is determined by considering, among other matters, incremental direct costs of any likely remediation and the proportionate salaries and wages cost of employees who are expected to devote a significant amount of time directly to any remediation effort.

We manage our exposure to environmental liabilities on properties to be acquired by conducting evaluations (both internal and using consultants) to identify existing problems and assessing the potential liability. Except for contingent liabilities associated with the consent decree with the U.S. EPA relating to alleged H 2S emissions in the Lawrence Field, we know of no significant probable or possible environmental contingent liabilities.

Letters of Credit

As of December 31, 2014 and 2013, we had posted $6.0 million and $1.4 million, respectively, in various letters of credit to secure our drilling and related operations.

Lease Commitments

At December 31, 2014 we have lease commitments for various real estate leases. Rent expense from continuing operations has been recorded in General and Administrative expense as $0.8 million, $0.6 million and $0.3 million for the years ended December 31, 2014, 2013 and 2012, respectively. Lease commitments by year for each of the next five years are presented in the table below.

 

($ in Thousands)

 

 

 

 

2015

 

$

1,075

 

2016

 

 

1,129

 

2017

 

 

1,143

 

2018

 

 

721

 

2019

 

 

721

 

Thereafter

 

 

180

 

Total

 

$

4,969

 

 

Capacity Reservation

During the second quarter of 2012, we entered into a capacity reservation arrangement with a subsidiary of MarkWest Energy Partners, L.P. (“MarkWest”) to ensure sufficient capacity at the cryogenic gas processing plants owned by MarkWest to process our produced natural gas. In the event that we do not process any gas through the cryogenic gas processing plants, we may be obligated to pay approximately $15.0 million in 2015, $25.8 million in 2016, $31.0 million in 2017, $31.0 million in 2018, $31.0 million in 2019 and $214.7 million thereafter, assuming our working interest in the region of approximately 70.0%. For the years ended December 31,

83


 

2014, 2013 and 2012, we incurred capacity reservation charges of $0.2 million, $0.3 million and $0.5 million, respectively. Charges for the capacity reservation are recorded as Production and Lease Operating Expense on our Consolidated Statements of Operations.

Operational Commitments

We have contracted drilling rig services on three rigs to support our Appalachian Basin operations. The minimum cost to retain these rigs would require gross payments of approximately $7.6 million in 2015 and $4.6 million in 2016. In addition, we have agreements for contracted completion services in the Appalachian Basin. The minimum gross cost to retain the completion services is approximately $11.0 million in 2015.

Natural Gas Gathering, Processing and Sales Agreements

During the normal course of business we have entered into certain agreements to ensure the gathering, transportation, processing and sales of specified quantities of our oil, natural gas and NGLs. In some instances, we are obligated to pay shortfall fees, whereby we would pay a fee for any difference between actual volumes provided as compared to volumes that have been committed. In other instances, we are obligated to pay a fee on all volumes that are subject to the related agreement. In connection with our entry into certain of these agreements, we concurrently entered into a guaranty whereby we have guaranteed the payment of obligations under the specified agreements up to a maximum of $416.1 million, which is larger than our estimated minimum obligations due to certain contracts which have minimum commitment volumes and other contracts which contain provisions that require payment on all volumes delivered.

For the years ended December 31, 2014, 2013 and 2012, we incurred expenses related to the transportation, processing and marketing our oil, natural gas and natural gas liquids of approximately $55.4 million, $26.4 million and $14.1 million, respectively.

Minimum net obligations under these sales, gathering and transportation agreements for the next five years are as follows:

 

($ in Thousands)

 

Total

 

2015

 

$

21,951

 

2016

 

 

34,199

 

2017

 

 

52,296

 

2018

 

 

55,113

 

2019

 

 

53,963

 

Thereafter

 

 

692,320

 

Total

 

$

909,842

 

 

Pennsylvania Impact Fee

In 2012, Pennsylvania instituted a natural gas impact fee on producers of unconventional natural gas. The fee will be imposed on every producer of unconventional natural gas and applies to unconventional wells spud in Pennsylvania regardless of when spudding occurred. Unconventional gas wells that were spud prior to 2012 are considered to be spud in 2011 for purposes of determining the fee, which is considered year one for those wells. The fee for each unconventional natural gas well is determined using the following matrix, with vertical unconventional natural gas wells being charged 20% of the applicable rates:

 

 

 

<$2.25(a)

 

 

$2.26 - $2.99(a)

 

 

$3.00 - $4.99(a)

 

 

$5.00 - $5.99(a)

 

 

>$5.99(a)

 

Year One

 

$

40,000

 

 

$

45,000

 

 

$

50,000

 

 

$

55,000

 

 

$

60,000

 

Year Two

 

$

30,000

 

 

$

35,000

 

 

$

40,000

 

 

$

45,000

 

 

$

55,000

 

Year Three

 

$

25,000

 

 

$

30,000

 

 

$

30,000

 

 

$

40,000

 

 

$

50,000

 

Year 4 – 10

 

$

10,000

 

 

$

15,000

 

 

$

20,000

 

 

$

20,000

 

 

$

20,000

 

Year 11 – 15

 

$

5,000

 

 

$

5,000

 

 

$

10,000

 

 

$

10,000

 

 

$

10,000

 

 

(a)

Pricing utilized for determining annual fees is based on the arithmetic mean of the NYMEX settled price for the near-month contract as reported by the Wall Street Journal for the last trading day of each month of a calendar year for the year ending December 31.

84


 

For the years ended December 31, 2014 and 2013, we incurred approximately $4.1 million and $3.2 million, respectively, in fees related to the natural gas impact fee. For the year ended December 31, 2012, we incurred approximately $5.4 million in fees related to the natural gas impact fee, of which approximately $2.8 million was related to the first year fees for unconventional gas wells drilled prior to 2012. We have recorded these fees as Production and Lease Operating Expense on our Consolidated Statement of Operations.

 

 

10.

RELATED PARTY TRANSACTIONS

Aircraft Services

We have an oral month-to-month agreement with Charlie Brown Air Corp. (“Charlie Brown”), a New York corporation owned by Lance T. Shaner, our Chairman, regarding the use of two airplanes owned or managed on our behalf by Charlie Brown. Under our agreement with Charlie Brown, we pay a monthly fee for the right to use the airplanes equal to our percentage (based upon the total number of hours of use of the airplanes by us) of the monthly fixed costs for the airplanes, plus a variable per hour flight rate that ranges from $400 to $800 per hour. In September 2010, we purchased an undivided 50% interest in one of these airplanes, a Cessna model 550, from Charlie Brown for approximately $0.6 million. In April 2011, we purchased the remaining 50% interest in this aircraft for approximately $0.6 million. The purchase of the aircraft has been recorded as Other Property and Equipment on our Consolidated Balance Sheets. For the year ended December 31, 2014, we paid Charlie Brown $0.1 million for the use of the aircrafts, including the variable per hour cost in addition to pilot fees, maintenance, hangar rental and other miscellaneous expenses. For the years ended December 31, 2013 and 2012, the amounts paid to Charlie Brown were negligible.

We own a 25% membership interest in Charlie Brown Air II, LLC (“Charlie Brown II”). Shaner Hotel Group Limited Partnership, a Delaware limited partnership controlled by Mr. Lance T. Shaner (“Shaner Hotel”), and an unrelated third party each own 25% and 50%, respectively, in Charlie Brown II, which owns and operates an Eclipse 500 aircraft.

Charlie Brown II has a loan from Graystone Bank to purchase the aircraft that was originally $1.5 million at its inception in June 2007. The loan matures on June 21, 2017 and bears interest at a rate of LIBOR plus 2.5%. The loan required payments of interest only for the first three months of the loan. Thereafter, Charlie Brown II has been required to make monthly payments of principal and interest utilizing an amortization period of 180 months. The company and Shaner Hotel each guarantee up to twenty five percent, or $0.4 million, of the principal balance of the loan. The balance of this loan as of December 31, 2014 and 2013 was approximately $1.1 million and $1.2 million, respectively. For the years ended December 31, 2014, 2013 and 2012, we paid Charlie Brown II approximately $0.2 million each year, respectively, for loan interest, services rendered and retainer fees.

The business affairs of Charlie Brown Air II, LLC are managed by three members, appointed by each of its three owners. We have designated Thomas C. Stabley, our Chief Executive Officer, as the manager representing our membership interest. Actions of the company must be approved by a majority of the interest percentages of the managers. Each manager votes in matters before the company in accordance with the membership interest percentage of the member that appointed the manager. Certain events, such as the sale by a member of its interest, the merger or consolidation of the company, the filing of bankruptcy, or the sale of the airplane owned by Charlie Brown Air II, LLC, require the written consent of all managers. The consent of managers is also required before the company may change or terminate the management agreement with Charlie Brown, incur any indebtedness, sell substantially all of the company’s assets or sell the airplane owned by the company. In the event that the members are unable to unanimously agree upon any of these matters within 10 days of the proposal of any such matter, an “impasse” may be declared, and the airplane will be sold by the company.

As of December 31, 2014, there were negligible amounts due to or from us to any Shaner affiliated entities.

Office Rental

On June 27, 2012, we entered into an office lease agreement with Shaner Office Holdings, L.P., a limited partnership controlled by Lance T. Shaner. The office lease, which replaced our former headquarters office lease in State College, Pennsylvania, calls for monthly rental payments in the amount of $35,000 which began on April 1, 2013 and ends on December 31, 2017, with an annual Consumer Price Index (“CPI”) adjustment. The annual CPI adjustment is capped at 2.5%. The term of the lease may be extended for up to three five-year extensions or the property may be purchased outright by our exercise of a purchase option at the end of the initial five-year lease term. For the year 2014, we paid Shaner Office Holdings, L.P. approximately $0.5 million in office rental payments and utilities. We account for this lease as an operating lease, subsequently recording the rental payments as General and Administrative Expense on our Consolidated Statements of Operations. During the third quarter of 2013, we purchased a parcel of land adjacent to our headquarters office location from Shaner Office Holdings, L.P. for approximately $0.6 million.

85


 

RW Gathering, LLC

We own a 40% interest in RW Gathering which owns gas-gathering assets to facilitate the development of our joint operations with WPX and Sumitomo (see Note 7, Equity Method Investments, to our Consolidated Financial Statements). We incurred approximately $0.7 million, $0.8 million and $0.8 million for the years ended December 31, 2014, 2013 and 2012, respectively, in compression expenses that were charged to us from Williams Appalachia, LLC. These costs are in relation to compression costs incurred by RW Gathering and are recorded as Production and Lease Operating Expense on our Consolidated Statement of Operations. As of December 31, 2014, 2014 and 2013, there were no receivables or payables in relation to RW Gathering due to or from us.

Keystone Midstream

We incurred approximately $2.4 million in transportation and processing expenses that were charged to us from Keystone Midstream during 2012, which were recorded as Production and Lease Operating Expense on our Consolidated Statements of Operations (see Note 7, Equity Method Investments, to our Consolidated Financial Statements). We sold our ownership interest in Keystone Midstream during the second quarter of 2012.

Water Solutions

We incurred approximately $20.1 million, $10.7 million and $3.2 million in gross water transfer and equipment rental expenses that were charged to us from Water Solutions during 2014, 2013 and 2012, respectively. Of the amounts incurred, we have eliminated approximately $16.2 million, $8.8 million and $2.2 million in consolidation for the years 2014, 2013 and 2012, respectively. As of December 31, 2014 and 2013, we had payables of approximately $1.3 million and $1.5 million, respectively, due to Water Solutions for work performed during the periods. As of December 31, 2014, we have classified the operations of Water Solutions as Discontinued Operations. See note 5, Discontinued Operations/Assets Held for Sale, of our Consolidated Financial Statements for additional information.

 

 

11.

LONG-TERM DEBT

Senior Credit Facility

We maintain a revolving credit facility evidenced by the Credit Agreement, dated March 27, 2013, with Royal Bank of Canada, as Administrative Agent and lenders from time to time parties thereto (as amended from time to time, the “Senior Credit Facility”). Borrowings under the Senior Credit Facility are limited by a borrowing base that is determined in regard to our oil and gas properties. The borrowing base under the Senior Credit Facility is currently $400.0 million; however, the revolving credit facility may be increased to up to $500.0 million upon re-determinations of the borrowing base, consent of the lenders and other conditions prescribed in the agreement. The maximum commitments of the lenders is $400.0 million. Within the Senior Credit Facility, a letter of credit subfacility exists of up to $60.0 million of letters of credit. The Senior Credit Facility provides that the borrowing base will be re-determined semi-annually by the lenders, in good faith, based on, among other things, reports regarding our oil and gas reserves attributable to our oil and gas properties, together with a projection of related production and future net income, taxes, operating expenses and capital expenditures. We may, or the Administrative Agent at the direction of a majority of the lenders may, each elect once per calendar year to cause the borrowing base to be re-determined between the scheduled re-determinations. In addition, we may request interim borrowing base re-determinations upon our proposed acquisition of proved developed producing oil and gas reserves with a purchase price for such reserves greater than 10% of the then borrowing base. Our most recent re-determination occurred during September 2014, resulting in no significant changes to the current Senior Credit Facility. As of December 31, 2014, loans made under the Senior Credit Facility were set to mature on September 12, 2019. In certain circumstances, we may be required to prepay the loans. Management does not believe that a prepayment will be required within the next twelve months. As of December 31, 2014, we had no balance outstanding and as of December 31, 2013 we had approximately $59.0 million outstanding on the Senior Credit Facility.

At our election, borrowings under the Senior Credit Facility bear interest at a rate per annum equal to the “Adjusted LIBO Rate” or the “Alternate Base Rate” (each as defined below), plus, in each case, an applicable per annum margin. The “Adjusted LIBO Rate” is equal to the product of: (i) the London Interbank Offered Rate for deposits with a maturity comparable to the borrowings (the “LIBO Rate”) multiplied by (ii) the statutory reserve rate. The Alternative Base Rate is equal to the greater of: (i) Royal Bank of Canada’s announced prime rate; (ii) the federal funds effective rate from time to time plus 0.5%; and (iii) Adjusted LIBO Rate for a one month interest period plus 1.0%. The applicable per annum margin, in the case of loans bearing interest at the Adjusted LIBO Rate, ranges from 150 to 250 basis points, and the applicable per annum margin, in the case of loans bearing interest at the Alternate Base Rate, ranges from 50 to 150 basis points, in each case, determined based upon our borrowing utilization at such date of determination. Upon the occurrence and continuance of an event of default all outstanding loans shall bear interest at a rate equal to 200 basis points per annum plus the then effective rate of interest. Interest is payable on the last day of the relevant interest period.

86


 

Under the Senior Credit Facility, we may enter into commodity swap agreements with counterparties approved by the lenders, provided that the notional volumes for such agreements, when aggregated with other commodity swap agreements then in effect (other than basis differential swaps on volumes already hedged pursuant to other swap agreements), do not exceed, as of the date the swap agreement is executed, 85% of the reasonably anticipated projected production from our proved developed producing reserves for the 36 months following the date such agreement is entered into, and 75% thereafter, for each of crude oil and natural gas, calculated separately. As of December 31, 2014, we were in compliance with these swap agreement restrictions. We may also enter into interest rate swap agreements with counterparties approved by the lenders that convert interest rates from floating to fixed provided that the notional amounts of those agreements, when aggregated with all other similar interest rate swap agreements then in effect, do not exceed the greater of $20 million or 75% of the then outstanding principal amount of our debt for borrowed money which bears interest at a floating rate.

The Senior Credit Facility contains covenants that restrict our ability to, among other things, materially change our business; approve and distribute dividends; enter into transactions with affiliates; create or acquire additional subsidiaries; incur indebtedness; sell assets; make loans to others; make investments; enter into mergers; incur liens; and enter into agreements regarding swap and other derivative transactions (for further information, see Note 2, Summary of Significant Accounting Policies, Note 8, Concentrations of Credit Risk, and Note 12, Fair Value of Financial Instruments and Derivative Instruments, to our Consolidated Financial Statements). Borrowings under the Senior Credit Facility have been used to finance our working capital needs and for general corporate purposes in the ordinary course of business, including the exploration, acquisition and development of oil and gas properties. Obligations under the Senior Credit Facility are secured by mortgages on the oil and gas properties of our subsidiaries located in the states of Pennsylvania, Ohio, Illinois and Indiana. We are required to maintain liens covering our oil and gas properties representing at least 80% of our total value of all oil and gas properties.

The Senior Credit Facility requires we meet, on a quarterly basis, minimum financial requirements of consolidated current ratio and net senior secured debt to EBITDAX. EBITDAX is a non-GAAP financial measure used by our management team and by other users of our financial statements, such as our commercial bank lenders, which adds to or subtracts from net income the following expenses or income for a given period to the extent deducted from or added to net income in such period: interest, income taxes, depreciation, depletion, amortization, unrealized gains and losses from derivatives, exploration expense and other similar non-cash activity. The Senior Credit Facility requires that as of the last day of any fiscal quarter, our ratio of consolidated current assets, which includes the unused portion of our borrowing base, as of such day to consolidated current liabilities as of such day, known as our current ratio, must not be less than 1.0 to 1.0. Our current ratio as of December 31, 2014 was approximately 3.3 to 1.0. Additionally, as of the last day of any fiscal quarter, our ratio of total net senior secured debt to EBITDAX for the trailing twelve months must not exceed 1.75 to 1.0. Our ratio of total debt to EBITDAX as of December 31, 2014 was approximately 0.0 to 1.0.

2020 Senior Notes and 2022 Senior Notes

On December 12, 2012, we issued a $250.0 million aggregate principal amount of 8.875% senior notes in a private offering at an issue price of 99.3% due to mature on December 1, 2020 (the “2020 Senior Notes”). The net proceeds of the 2020 Senior Notes, after discounts and expenses, were approximately $242.2 million. Debt issuance costs of $6.4 million were recorded as Deferred Financing Costs and Other Assets – Net on our Consolidated Balance Sheet and are being amortized over the term of the 2020 Senior Notes as Interest Expense on our Consolidated Statements of Operations using the effective interest method. Interest is payable semi-annually at a rate of 8.875% per annum on June 1 and December 1 of each year, with the first interest payment made on June 1, 2013.

On April 26, 2013, we issued an additional $100.0 million in aggregate principal amount of the 2020 Senior Notes in a private offering at an issue price to the initial purchasers of 105% of par plus accrued interest from December 12, 2012. Net proceeds after discounts and offering expenses were approximately $102.8 million plus accrued interest of approximately $3.3 million. Debt issuance costs of $2.3 million were recorded as Deferred Financing Costs and Other Assets – Net on our Consolidated Balance Sheet and are being amortized over the term of the 2020 Senior Notes as Interest Expense on our Consolidated Statements of Operations using the effective interest method.

We may redeem, at specified redemption prices, some or all of the 2020 Senior Notes at any time on or after December 1, 2016. We may also redeem up to 35% of the Senior Notes using the proceeds of certain equity offerings completed before December 1, 2015. If we sell certain of our assets or experience specific kinds of changes in control, we may be required to offer to purchase the 2020 Senior Notes from the holders.

On October 31, 2013, substantially all of the outstanding 2020 Senior Notes were exchanged for an equal principal amount of registered 8.875% senior notes due 2020 pursuant to an effective registration statement on Form S-4 filed on September 3, 2013 under the Securities Act (the “Exchange Notes”). The Exchange Notes are identical to the Senior Notes except that the Exchange Notes are registered under the Securities Act and do not have restrictions on transfer, registration rights or provisions for additional interest.

87


 

On July 17, 2014, we issued a $325.0 million aggregate principal amount of 6.25% senior notes (the “2022 Senior Notes”) in a private offering at an issue price of 100.0% due to mature on August 1, 2022. The net proceeds of the 2022 Senior Notes, after discounts and expenses, were approximately $318.8 million. Debt issuance costs of $6.3 million were recorded as Deferred Financing Costs and Other Assets – Net on our Consolidated Balance Sheet and are being amortized over the term of the notes as Interest Expense on our Consolidated Statements of Operations. Interest is payable semi-annually at a rate of 6.25% per annum on February 1 and August 1 of each year, commencing on February 1, 2015.

We may redeem, at specified redemption prices, some or all of the 2022 Senior Notes at any time on or after August 1, 2017. We may also redeem up to 35% of the notes using the proceeds of certain equity offerings completed before August 1, 2017. If we sell certain of our assets or experience specific kinds of changes of control, we may be required to offer to purchase the 2022 Senior Notes from the holders.

The Senior Notes due 2020 and the Senior Notes due 2022 (collectively, the “Senior Notes”) are fully and unconditionally guaranteed on a senior unsecured basis by certain of our existing and future domestic subsidiaries. In addition, there are no significant restrictions on our ability, or the ability of any subsidiary guarantor, to receive funds from our subsidiaries through dividends, loans, advances or otherwise. For additional information on our guarantor and non-guarantor subsidiaries, see Note 27, Condensed Consolidating Financial Information, to our Consolidated Financial Statements.

As of December 31, 2014 and 2013, we had recorded on our Consolidated Balance Sheets approximately $677.7 million and $353.1 million of Senior Notes, which is inclusive of a net premium of $2.7 million and $3.1 million, respectively. The amortization of our net premium in 2014 and 2013, which follows the effective interest method, was approximately $0.4 million and $0.2 million, respectively, and was recorded as a credit to Interest Expense on our Consolidated Statement of Operations.  

In addition to the Senior Credit Facility and the Senior Notes, we may, from time to time in the normal course of business finance assets such as vehicles, office equipment and leasehold improvements through debt financing at favorable terms. Long-term debt and other obligations consisted of the following at December 31, 2014 and December 31, 2013:

 

($ in Thousands)

 

December 31,

2014

 

 

December 31,

2013

 

8.875% Senior Notes Due 2020

 

$

350,000

 

 

$

350,000

 

6.25% Senior Notes Due 2022

 

 

325,000

 

 

 

 

Premium on Senior Notes, Net

 

 

2,725

 

 

 

3,078

 

Senior Line of Credit(a)

 

 

 

 

 

59,000

 

Capital Leases and Other Obligations(a)

 

 

1,427

 

 

 

1,477

 

Total Debt

 

 

679,152

 

 

 

413,555

 

Less Current Portion of Long-Term Debt

 

 

(1,176

)

 

 

(1,340

)

Total Long-Term Debt

 

$

677,976

 

 

$

412,215

 

 

(a)

The weighted average interest rate on borrowings under our Senior Credit Facility for the years ended December 31, 2014 and 2013 was approximately 2.2 % and 1.9%, respectively. The weighted average interest rate on our Capital Leases and Other Obligations as of December 31, 2014 and 2013 was approximately 4.0% and 5.3%, respectively.

The following is the principal maturity schedule for total debt outstanding as of December 31, 2014:

 

($ in thousands)

 

Year Ended

December 31,

 

2015

 

$

1,176

 

2016

 

 

251

 

2017

 

 

 

2018

 

 

 

2019

 

 

 

Thereafter

 

 

675,000

 

Total1

 

$

676,427

 

 

1

Does not include $2.7 million net premium on Senior Notes.

 

 

12.

FAIR VALUE OF FINANCIAL INSTRUMENTS AND DERIVATIVE INSTRUMENTS

88


 

Natural Gas, Oil and NGL Derivatives

We enter derivative financial instruments with the primary objective of managing our exposure to commodity price fluctuations and providing more predictable cash flows. Our results of operations and operating cash flows are impacted by changes in market prices for oil, natural gas and NGLs. To mitigate a portion of the exposure to adverse market changes, we enter into oil, natural gas and NGL commodity derivative instruments to establish price floor protection. As such, when commodity prices decline to levels that are less than our average price floor, we receive payments that supplement our cash flows. Conversely, when commodity prices increase to levels that are above our average price ceiling, we make payments to our counterparties. We do not enter into these arrangements for speculative trading purposes. As of December 31, 2014, 2013 and 2012, our commodity derivative instruments consisted of fixed rate swap contracts, puts, collars, swaptions, deferred put spreads, cap swaps, call protected swaps, basis swaps and three-way collars. We did not designate these instruments as cash flow hedges for accounting purposes. Accordingly, associated unrealized gains and losses are recorded directly as Gain (Loss) on Derivatives, Net. For additional information, see Note 2, Summary of Significant Accounting Policies, to our Consolidated Financial Statements.

Swap contracts provide a fixed price for a notional amount of sales volumes. Collars contain a fixed floor price (“put”) and ceiling price (“call”). The put options are purchased from the counterparty by our payment of a cash premium. If the put strike price is greater than the market price for a settlement period, then the counterparty pays us an amount equal to the product of the notional quantity multiplied by the excess of the strike price over the market price. The call options are sold to the counterparty, for which we receive a cash premium. If the market price is greater than the call strike price for a settlement period, then we pay the counterparty an amount equal to the product of the notional quantity multiplied by the excess of the market price over the strike price. A three-way collar is a combination of options, a sold call, a purchased put and a sold put. The purchased put establishes a minimum price unless the market price falls below the sold put, at which point the minimum price would be the settlement price plus the difference between the purchased put and the sold put strike price. The sold call establishes a maximum price we will receive for the volumes under contract. Deferred put spread contracts are similar to three-way collars except that there is no maximum price ceiling established.

Swaption agreements provide options to counterparties to extend swaps into subsequent years. Similar to a deferred put spread and a three-way collar, a cap swap provides a sold put in combination with a swap. Should prices fall below the sold put, we would receive the settlement price plus the differential between the sold put and the swap. Basis swaps are arrangements that guarantee a price differential from a specified delivery point. Currently, our basis swaps provide basis protection between Henry Hub and Dominion Appalachia pricing.

We enter into the majority of our derivative arrangements with five counterparties and have a netting agreement in place with these counterparties, however the fair value of our derivative contracts are reported on a gross basis. We do not obtain collateral to support the agreements, but we believe our credit risk is currently minimal on these transactions. For additional information on the credit risk regarding our counterparties, see Note 8, Concentrations of Credit Risk, to our Consolidated Financial Statements.

None of our commodity derivatives are designated for hedge accounting but are, to a degree, an economic offset to our commodity price exposure. We utilize the mark-to-market accounting method to account for these contracts. We recognize all gains and losses related to these contracts in the Consolidated Statements of Operations as Gain (Loss) on Derivatives, Net under Other Income (Expense). We received net cash settlements of $6.0 million, $7.1 million and $16.2 in relation to our commodity derivatives for the years ended December 31, 2014, 2013 and 2012 respectively.

As of December 31, 2014, we had over 75.0% of our 2014 oil production volumes hedged through 2015, over 75.0% and 25.0% of our 2014 natural gas production volumes hedged through 2015 and 2016, respectively, and over 15.0% of our 2014 NGL production volumes hedged through 2015. These percentages exclude the effects of our basis swaps and do not include any estimated impact of increased production from future and completion or the natural decline of our oil and gas production.

Interest Rate Derivatives

We are exposed to interest rate risk on our long-term fixed and variable interest rate borrowings. Fixed rate debt, where the interest rate is fixed over the life of the instrument, exposes us to changes in the market interest rates which are lower than our current fixed rate. Variable rate debt, where the interest rate fluctuates, exposes us to changes in market interest rates, which may increase over time. As of December 31, 2014, we did not have any borrowings outstanding under our Senior Credit Facility, which is subject to variable rates of interest, and had $675.0 million of Senior Notes outstanding subject to a fixed interest rate. See Note 11, Long-Term Debt, to our Consolidated Financial Statements for additional information on our Senior Credit Facility and Senior Notes.

89


 

As of December 31, 2013, we were party to $25.0 million notional fixed-to-variable interest rate swap to manage our interest rate exposure related to our Senior Notes. We did enter into fixed-to-variable interest rate swaps during 2014, however there were no arrangements in place as of December 31, 2014. The fair value of our interest rate swap as of December 31, 2013, was a liability of approximately $0.2 million. We utilize the mark-to-market accounting method to account for our interest rate swaps. We recognize all gains and losses related to these contract in the Consolidated Statements of Operations as Gain (Loss) on Derivatives, Net under Other Income (Expense). During the year ended December 31, 2014, we received cash payments of approximately $1.3 million related to our interest rate swaps.

The following table summarizes the location and amounts of gains and losses on our derivative instruments from continuing operations, none of which are designated as hedges for accounting purposes, in our accompanying Consolidated Statements of Operations for the years ended December 31, 2014, 2013 and 2012:

 

 

 

For the Year Ended December 31,

 

($ in Thousands)

 

2014

 

 

2013

 

 

2012

 

Oil

 

$

8,613

 

 

$

(2,798

)

 

$

1,579

 

Natural Gas

 

 

18,406

 

 

 

1,807

 

 

 

8,162

 

NGLs

 

 

10,340

 

 

 

(1,711

)

 

 

946

 

Interest Rate

 

 

1,517

 

 

 

(206

)

 

 

 

Gain (Loss) on Derivatives, Net

 

$

38,876

 

 

$

(2,908

)

 

$

10,687

 

 

90


 

We account for our derivatives in accordance with ASC 815, which requires that every derivative instrument be recorded on the balance sheet as either an asset or liability measured at its fair value. The fair value associated with our derivative instruments was a net asset of $31.4 million as of December 31, 2014, and a net liability of $0.2 million at December 31, 2013. Our open asset/(liability) financial commodity derivative instrument positions at December 31, 2014 consisted of the following:

 

Period

 

Volume

 

Put Option

 

 

Floor

 

 

Ceiling

 

 

Swap

 

 

Long Call

 

 

Fair Market

Value ($ in

Thousands)

 

Oil

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 - Deferred Put Spreads

 

180,000 Bbls

 

$

73.08

 

 

$

83.33

 

 

$

 

 

$

 

 

$

 

 

$

1,413

 

2015 - Call Protected Swaps

 

30,000 Bbls

 

 

 

 

 

 

 

 

 

 

 

95.76

 

 

 

110.00

 

 

 

1,227

 

2015 - Three-Way Collars

 

675,000 Bbls

 

 

53.44

 

 

 

67.89

 

 

 

75.67

 

 

 

 

 

 

 

 

 

4,596

 

 

 

885,000 Bbls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

7,236

 

Natural Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 - Swaps

 

6,300,000 Mcf

 

$

 

 

$

 

 

$

 

 

$

3.96

 

 

$

 

 

$

4,522

 

2015 - Swaptions

 

0 Mcf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(154

)

2015 - Cap Swaps

 

8,400,000 Mcf

 

 

3.43

 

 

 

 

 

 

 

 

 

4.13

 

 

 

 

 

 

3,430

 

2015 - Three-Way Collars

 

13,500,000 Mcf

 

 

3.59

 

 

 

4.12

 

 

 

4.52

 

 

 

 

 

 

 

 

 

5,081

 

2015 - Calls

 

2,400,000 Mcf

 

 

 

 

 

 

 

 

4.40

 

 

 

 

 

 

 

 

 

(74

)

2015 - Basis Swaps

 

10,380,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.77

)

 

 

 

 

 

2,622

 

2016 - Swaps

 

1,500,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

194

 

2016 - Cap Swaps

 

3,600,000 Mcf

 

 

3.45

 

 

 

 

 

 

 

 

 

4.11

 

 

 

 

 

 

884

 

2016 - Three-Way Collars

 

4,500,000 Mcf

 

 

3.56

 

 

 

4.09

 

 

 

4.43

 

 

 

 

 

 

 

 

 

1,277

 

2016 - Calls

 

7,320,000 Mcf

 

 

 

 

 

 

 

 

4.35

 

 

 

 

 

 

 

 

 

(1,096

)

2016 - Basis Swaps

 

7,320,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.83

)

 

 

 

 

 

(257

)

2017 - Swaps

 

1,500,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

194

 

2017 - Cap Swaps

 

2,100,000 Mcf

 

 

3.34

 

 

 

 

 

 

 

 

 

4.07

 

 

 

 

 

 

412

 

2017 - Three-Way Collars

 

1,800,000 Mcf

 

 

3.58

 

 

 

4.10

 

 

 

4.50

 

 

 

 

 

 

 

 

 

456

 

2017 - Basis Swaps

 

7,300,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.83

)

 

 

 

 

 

(256

)

2018 - Swaps

 

2,100,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

272

 

2018 - Cap Swaps

 

1,800,000 Mcf

 

 

3.30

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

321

 

2018 - Basis Swaps

 

7,300,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.83

)

 

 

 

 

 

(256

)

2019 - Swaps

 

2,100,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

272

 

2019 - Basis Swaps

 

7,300,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.83

)

 

 

 

 

 

(256

)

2020 - Swaps

 

2,400,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

311

 

2020 - Basis Swaps

 

7,320,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

(0.83

)

 

 

 

 

 

(256

)

2021 - Swaps

 

2,400,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

4.05

 

 

 

 

 

 

311

 

 

 

110,640,000 Mcf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

17,954

 

NGLs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 - Propane Swaps

 

258,000 Bbls

 

$

 

 

$

 

 

$

 

 

$

44.52

 

 

$

 

 

$

5,897

 

2015 - Ethane Swaps

 

109,500 Bbls

 

 

 

 

 

 

 

 

 

 

 

10.08

 

 

 

 

 

 

284

 

 

 

367,500 Bbls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

6,181

 

 

91


 

The combined fair value of our derivatives included in our Consolidated Balance Sheets as of December 31, 2014 and December 31, 2013 is summarized below.

 

 

 

December 31,

 

 

December 31,

 

($ in Thousands)

 

2014

 

 

2013

 

Short-Term Derivative Assets:

 

 

 

 

 

 

 

 

Crude Oil—Collars

 

$

 

 

$

380

 

Crude Oil—Call Protected Swap

 

 

1,227

 

 

 

 

Crude Oil—Deferred Put Spread

 

 

1,413

 

 

 

 

Crude Oil—Three-Way Collars

 

 

4,596

 

 

 

104

 

NGL—Swaps

 

 

6,181

 

 

 

83

 

Natural Gas—Swaps

 

 

4,522

 

 

 

106

 

Natural Gas—Cap Swaps

 

 

3,430

 

 

 

5

 

Natural Gas—Basis Swaps

 

 

2,815

 

 

 

3,984

 

Natural Gas—Three-Way Collars

 

 

5,081

 

 

 

518

 

Interest Rate—Swap

 

 

 

 

 

488

 

Total Short-Term Derivative Assets

 

$

29,265

 

 

$

5,668

 

Long-Term Derivative Assets:

 

 

 

 

 

 

 

 

Natural Gas—Cap Swaps

 

$

1,617

 

 

$

5

 

Natural Gas—Swaps

 

 

1,554

 

 

 

22

 

Natural Gas—Basis Swaps

 

 

 

 

 

339

 

Natural Gas—Three-Way Collars

 

 

1,733

 

 

 

169

 

Total Long-Term Derivative Assets

 

$

4,904

 

 

$

535

 

Total Derivative Assets

 

$

34,169

 

 

$

6,203

 

Short-Term Derivative Liabilities:

 

 

 

 

 

 

 

 

Crude Oil—Collars

 

$

 

 

$

(42

)

Crude Oil—Swaps

 

 

 

 

 

(119

)

Crude Oil—Three-Way Collars

 

 

 

 

 

(29

)

Crude Oil—Deferred Put Spread

 

 

 

 

 

(585

)

NGL—Swaps

 

 

 

 

 

(995

)

Natural Gas—Three-Way Collars

 

 

 

 

 

(125

)

Natural Gas—Collars

 

 

 

 

 

(235

)

Natural Gas—Basis Swaps

 

 

(193

)

 

 

 

Natural Gas—Call

 

 

(74

)

 

 

(150

)

Natural Gas—Cap Swaps

 

 

 

 

 

(496

)

Natural Gas—Swaption

 

 

(154

)

 

 

(717

)

Natural Gas—Swaps

 

 

 

 

 

(1,170

)

Total Short - Term Derivative Liabilities

 

$

(421

)

 

$

(4,663

)

Long-Term Derivative Liabilities:

 

 

 

 

 

 

 

 

Natural Gas—Swaps

 

$

 

 

$

(4

)

Natural Gas—Cap Swaps

 

 

 

 

 

(307

)

Natural Gas—Basis Swaps

 

 

(1,281

)

 

 

 

Natural Gas—Call

 

 

(1,096

)

 

 

(761

)

Interest Rate—Swap

 

 

 

 

 

(693

)

Total Long-Term Derivative Liabilities

 

$

(2,377

)

 

$

(1,765

)

Total Derivative Liabilities

 

$

(2,798

)

 

$

(6,428

)

 

92


 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). We utilize market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated or generally unobservable. We primarily apply the market approach for recurring fair value measurements and attempt to utilize the best available information. We utilize a fair value hierarchy that gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and lowest priority to unobservable inputs (Level 3 measurement). The three levels of fair value hierarchy are as follows:

Level 1—Observable inputs, such as quoted prices in active markets for identical assets or liabilities as of the reporting date.

Level 2—Observable inputs other than quoted prices within Level 1 for similar assets and liabilities. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Our derivatives, which consist primarily of commodity swaps and collars and other like derivative contracts, are valued using commodity market data which is derived by combining raw inputs and quantitative models and processes to generate forward curves. Where observable inputs are available, directly or indirectly, for substantially the full term of the asset or liability, the instrument is categorized in Level 2.

Level 3—Unobservable inputs that are supported by little or no market activity. Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value.

Our Level 2 fair value measurements are comprised of our derivative contracts, excluding our basis swap derivatives, and are based upon inputs that are either readily available in the public market, such as oil and natural gas futures prices, volatility factors, interest rates and discount rates, or can be confirmed from other active markets. The fair values recorded as of December 31, 2014 and 2013, were based upon quotes obtained from the counterparties to these contracts and verified by an independent third party.

Our Level 3 fair value measurements are comprised of our natural gas basis swap contracts. The fair values recorded as of December 31, 2014 were based upon quotes obtained from the counterparties to these contracts and verified by an independent third party. The significant unobservable input used in the fair value measurement of our natural gas basis swaps was the estimate of future natural gas basis differentials. Significant variations in price differentials could result in a significantly different fair value measurement. The significant unobservable inputs and the range and weighted average of these inputs used in the fair value measurements of our natural gas basis swaps as of December 31, 2014 are included in the table below.

 

 

 

As of December 31, 2014

 

 

 

Range

(price per Mcf)

 

Weighted

Average

(price per Mcf)

 

 

Fair Value

(in thousands)

 

Natural Gas Basis Differential Forward Curve

 

($0.27) - ($1.39)

 

$

(0.84

)

 

$

1,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2013

 

 

 

Range

(price per Mcf)

 

Weighted

Average

(price per Mcf)

 

 

Fair Value

(in thousands)

 

Natural Gas Basis Differential Forward Curve

 

($0.78) - ($1.08)

 

$

(0.91

)

 

$

4,323

 

 

93


 

The fair value of our derivative instruments may be different from the settlement value based on company-specific inputs, such as credit ratings, futures markets and forward curves, and readily available buyers and sellers for such assets and liabilities. During the years ended December 31, 2014 and 2013, there were no transfers into or out of Level 1 or Level 2 measurements. The following table presents the fair value hierarchy table for assets and liabilities measured at fair value:

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2014 Using:

 

($ in Thousands)

 

Total Carrying

Value as of

December 31,

2014

 

 

Quoted Prices

in Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Commodity Derivatives

 

$

31,371

 

 

$

 

 

$

30,030

 

 

$

1,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2013 Using:

 

($ in Thousands)

 

Total Carrying

Value as of

December 31,

2013

 

 

Quoted Prices

in Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Commodity Derivatives

 

$

(20

)

 

$

 

 

$

(4,343

)

 

$

(4,323

)

Interest Rate Swap

 

$

(205

)

 

$

 

 

$

(205

)

 

$

 

 

Net derivative asset values are determined primarily by quoted futures and options prices and utilization of the counterparties’ credit default risk and net derivative liabilities are determined primarily by quoted futures and options prices and utilization of our credit default risk. The credit default risk of our counterparties and us are based on metrics such as interest coverage, operating cash flow and leverage ratios that calculate the likelihood that a firm will be unable to repay its lenders or fulfill payment obligations.

The value of our oil derivatives are comprised of three-way collar, call protected swap and deferred put spread contracts for notional barrels of oil at interval New York Mercantile Exchange (“NYMEX”) West Texas Intermediate (“WTI”) oil prices. The fair value of our oil derivatives as of December 31, 2014 are based on (i) the contracted notional volumes, (ii) independent active NYMEX futures price quotes for WTI oil and (iii) the implied rate of volatility inherent in the contracts. The implied rates of volatility inherent in our contracts were determined based on market-quoted volatility factors. Our gas derivatives are comprised of swap, swaption, three way collar, basis swap, cap swap, call and deferred put spreads contracts for notional volumes of gas contracted at NYMEX Henry Hub (“HH”). The fair values attributable to our gas derivative contracts as of December 31, 2014 are based on (i) the contracted notional volumes, (ii) independent active NYMEX futures price quotes for HH gas, (iii) independent market-quoted forward index prices and (iv) the implied rate of volatility inherent in the contracts. The implied rates of volatility inherent in our contracts were determined based on market-quoted volatility factors. Our NGL derivatives are comprised of swaps for notional volumes of NGLs contracted at NYMEX Mont Belvieu. The fair values attributable to our NGL derivative contracts as of December 31, 2014 are based on (i) the contracted notional volumes, (ii) independent active NYMEX futures price quotes for Mont Belvieu, (iii) independent market-quoted forward index prices and (iv) the implied rate of volatility inherent in the contracts. The implied rates of volatility inherent in our contracts were determined based on market-quoted volatility factors. We classify our derivatives as Level 2 if the inputs used in the valuation models are directly observable for substantially the full term of the instrument; however, if the significant inputs were not observable for substantially the full term of the instrument, we would classify those derivatives as Level 3. We categorize our measurements as Level 2 because the valuation of our derivative instruments are based on similar transactions observable in active markets or industry standard models that primarily rely on market observable inputs. Substantially all of the assumptions for industry standard models are observable in active markets throughout the full term of the instruments.

94


 

The table below sets forth a reconciliation of our commodity derivative contracts at fair value on a recurring basis using significant unobservable inputs (Level 3) during the years ended December 31, 2014 and 2013 (in thousands):

 

 

 

For the Year Ended December 31,

 

($ in Thousands)

 

2014

 

 

2013

 

Beginning Balance of Level 3

 

$

4,323

 

 

$

 

Changes in Fair Value

 

 

(1,670

)

 

 

4,328

 

Purchases

 

 

 

 

 

 

Settlements Received

 

 

(1,312

)

 

 

(5

)

Ending Balance of Level 3

 

$

1,341

 

 

$

4,323

 

 

Changes in fair value on our Level 3 commodity derivative contracts outstanding for the years ended December 31, 2014 and 2013, resulted in a gain of approximately $1.7 million and a gain of approximately $4.3 million, respectively. These amounts have been included in Gain (Loss) on Derivatives, Net in our Consolidated Statements of Operations.

Asset Retirement Obligations

We report the fair value of asset retirement obligations on a nonrecurring basis in our Consolidated Balance Sheets. We estimate the fair value of asset retirement obligations based on discounted cash flow projections using numerous estimates, assumptions and judgments regarding such factors as the existence of a legal obligation for an asset retirement obligation;  amounts and timing of settlements; the credit-adjusted risk-free rate to be used; and inflation rates. These inputs are unobservable, and thus result in a Level 3 classification. See Note 2, Summary of Significant Accounting Policies, to our Consolidated Financial Statements for further information on asset retirement obligations, which includes a reconciliation of the beginning and ending balances.

Financial Instruments Not Recorded at Fair Value

The following table sets forth the fair values of financial instruments that are not recorded at fair value in our Consolidated Financial Statements:

 

 

 

December 31, 2014

 

 

December 31, 2013

 

($ in Thousands)

 

Carrying

Amount

 

 

Fair Value

 

 

Carrying

Amount

 

 

Fair Value

 

8.875% Senior Notes due 2020

 

$

350,000

 

 

$

311,955

 

 

$

350,000

 

 

$

385,000

 

6.25% Senior Notes due 2022

 

 

325,000

 

 

 

241,313

 

 

 

 

 

 

 

Secured Lines of Credit

 

 

 

 

 

 

 

 

59,000

 

 

 

59,000

 

Capital Leases and Other Obligations

 

 

1,427

 

 

 

1,393

 

 

 

1,477

 

 

 

1,449

 

Total

 

$

676,427

 

 

$

554,661

 

 

$

410,477

 

 

$

445,449

 

 

The fair value of the secured lines of credit approximates carrying value based on borrowing rates available to us for bank loans with similar terms and maturities and would be classified as Level 2 in the fair value hierarchy.

The fair value of the Senior Notes uses pricing that is readily available in the public market. Accordingly, the fair value of the Senior Notes would be classified as Level 2 in the fair value hierarchy. The fair value of our capital leases and other obligations are determined using a discounted cash flow approach based on the interest rate and payment terms of the obligations and assumed discount rate. The fair values of the obligations could be significantly influenced by the discount rate assumptions, which is unobservable. Accordingly, the fair value of the capital leases and other obligations would be classified as Level 3 in the fair value hierarchy.

The carrying values of all classes of cash and cash equivalents, accounts receivables and accounts payables are considered to be representative of their respective fair values due to the short term maturities of those instruments.

Other Fair Value Measurements

We recorded an other than temporary impairment of $132.6 million related to proved properties, unproved properties and other non-revenue producing equipment. We utilize quoted futures prices and other observable market data in determining the fair value. The inputs used in determining fair value as a part of the impairment calculation are considered to be Level 2 within the fair value hierarchy. For additional information on our impairment, see Note 18, Impairment Expense, to our Consolidated Financial Statements.

 

95


 

 

13.

INCOME TAXES

We recognize deferred tax liabilities and assets for the expected future tax consequences of events that may be recognized in our financial statements or tax returns. Using this method, deferred tax liabilities and assets are determined based on the difference between the financial carrying amounts and tax bases of assets and liabilities using enacted tax rates. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.

Our income tax expense (benefit) from continuing operations consisted of the following:

 

 

 

For the Years Ended December 31,

 

($ in Thousands)

 

2014

 

 

2013

 

 

2012

 

Current:

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

$

 

 

$

(1,936

)

 

$

2,350

 

State

 

 

6

 

 

 

(4,105

)

 

 

5,608

 

Deferred:

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

 

(23,691)

 

 

 

509

 

 

 

27,312

 

State

 

 

(3,230)

 

 

 

1,378

 

 

 

2,012

 

Income Expense (Benefit)

 

$

(26,915)

 

 

$

(4,154

)

 

$

37,282

 

 

A reconciliation of income tax expense (benefit) using the statutory U.S. income tax rate compared with actual income tax expense is as follows:

 

($ in Thousands)

 

Year Ended

December 31,

2014

 

 

Year Ended

December 31,

2013

 

 

Year Ended

December 31,

2012

 

Income (loss) from continuing operations before

   noncontrolling interests and income taxes

 

$

(74,565

)

 

$

(6,538

)

 

$

92,203

 

Statutory U.S. income tax rate

 

 

35.0

%

 

 

35.0

%

 

 

35.0

%

Tax expense recognized using statutory U.S. income tax rate

 

$

(26,098

)

 

$

(2,288

)

 

$

32,271

 

Change in estimated future state rates

 

 

(1,015

)

 

 

(484

)

 

 

(7

)

Permanent differences

 

 

363

 

 

 

83

 

 

 

52

 

Change in valuation allowances

 

 

2,450

 

 

 

(160

)

 

 

(131

)

Other

 

 

608

 

 

 

(500

)

 

 

(493

)

Adjusted federal income tax expense (benefit)

 

$

(23,692

)

 

$

(3,349

)

 

$

31,692

 

State income tax expense  (benefit)

 

 

(3,223

)

 

 

(805

)

 

 

5,590

 

Total income tax expense (benefit)

 

$

(26,915

)

 

$

(4,154

)

 

$

37,282

 

Effective income tax rate

 

 

36.1

%

 

 

63.5

%

 

 

40.4

%

 

96


 

Deferred income taxes reflect the impact of temporary differences between the amount of assets and liabilities recognized for financial reporting purposes and such amounts recognized for tax purposes. Deferred tax assets (liabilities) are comprised of the following at December 31, 2014 and 2013:

 

 

 

For the Years Ended

December 31,

 

($ in Thousands)

 

2014

 

 

2013

 

Tax effects of temporary differences for:

 

 

 

 

 

 

 

 

Current:

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

Asset retirement obligation

 

$

772

 

 

$

997

 

Deferred compensation plans

 

 

695

 

 

 

2,593

 

Compensation accruals

 

 

2,087

 

 

 

 

Valuation allowances

 

 

(71

)

 

 

 

Other

 

 

68

 

 

 

370

 

Total gross current deferred tax assets

 

 

3,551

 

 

 

3,960

 

Liabilities:

 

 

 

 

 

 

 

 

Unrealized gain on derivatives

 

 

(11,410

)

 

 

(404

)

Other

 

 

(442

)

 

 

(105

)

Total gross current deferred tax liabilities

 

 

(11,852

)

 

 

(509

)

Net total current deferred tax asset (liability)

 

$

(8,301

)

 

$

3,451

 

Long-Term:

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

Asset retirement obligation

 

$

15,091

 

 

$

10,445

 

Deferred compensation plans

 

 

2,218

 

 

 

1,513

 

Net operating loss carryforward(a)

 

 

73,531

 

 

 

48,703

 

Organization costs

 

 

525

 

 

 

602

 

Deferred revenue

 

 

1,209

 

 

 

1,338

 

AMT credits

 

 

292

 

 

 

292

 

Unrealized gain on derivatives

 

 

 

 

 

493

 

Valuation allowances

 

 

(4,318

)

 

 

(1,965

)

Other

 

 

269

 

 

 

232

 

Total gross long-term deferred tax assets

 

 

88,817

 

 

 

61,653

 

Liabilities:

 

 

 

 

 

 

 

 

Timing differences - tax partnerships

 

 

(7,135

)

 

 

(7,474

)

Book basis of oil and gas properties in excess of

   tax basis

 

 

(71,402

)

 

 

(83,594

)

Unrealized gain on derivatives

 

 

(999

)

 

 

 

Other

 

 

(980

)

 

$

(31

)

Total gross long-term deferred tax liabilities

 

 

(80,516

)

 

 

(91,099

)

Net total long-term deferred tax asset (liability)

 

$

8,301

 

 

$

(29,446

)

 

(a)

As a result of certain realization requirements of FASB ASC 718, the table of deferred tax assets and liabilities does not include $1.3 million and $0.4 million at December 31, 2014 and 2013, respectively, of excess tax benefits that arose directly from tax deductions related to stock-based compensation greater than compensation recognized for financial reporting. Total stockholders’ equity will be increased by $1.3 million if and when such excess tax benefits are ultimately realized.

97


 

Management continuously evaluates the facts and circumstances representing positive and negative evidence in the determination of our ability to realize the deferred tax assets. These deferred tax assets consist primarily of net operating losses and deductible temporary differences. For the year ended December 31, 2014, management determined, based on positive and negative evidence, including our three-year cumulative loss position, examined and anticipated future taxable income, that it was necessary to provide a valuation allowance of approximately $4.3 million for net operating loss carryforwards that may expire prior to being utilized, statutory depletion carryforwards and charitable contributions. For the year ended December 31, 2013, management determined, based on positive and negative evidence examined and anticipated future taxable income, that it was necessary to provide a valuation allowance of approximately $2.0 million for statutory depletion carryforwards and charitable contributions. Based on the expected patterns of reversal of all existing temporary differences, we have concluded that it is more likely than not that the remaining deferred tax assets will be realized. Our management will continue, in future periods, to assess the likely realization of the deferred tax assets. The valuation allowance may change based on future changes in circumstances.

At December 31, 2014, we had available unused gross federal net operating loss carryforwards of $186.4 million and gross state net operating loss carryforwards of $144.5 million that may be applied against future taxable income that expire from 2020 through 2034. The following table shows expirations by year for federal and state net operating loss carryforwards (all figures presented are tax effected):

 

 

Year of Expiration

 

Net Operating

Loss Carryforwards

(in thousands)

 

2020

 

$

134

 

2021

 

 

175

 

2022

 

 

 

2023

 

 

899

 

2024

 

 

 

2025

 

 

531

 

2026

 

 

600

 

2027

 

 

 

2028

 

 

3,333

 

2029

 

 

767

 

2030

 

 

751

 

2031

 

 

19,746

 

2032

 

 

253

 

2033

 

 

19,703

 

2034

 

 

26,639

 

Total

 

 

73,531

 

 

Due to a change of ownership, as defined under the provisions of the Tax Reform Act of 1986, which occurred during 2014, a portion of our domestic net operating loss and tax credit carryforwards may be limited in future periods. Further, a portion of the carryforwards may expire before being applied to reduce future income tax liabilities.

FASB ASC 740-10 sets forth a two-step process for evaluating tax positions. The first step is financial statement recognition of the tax position based on whether it is more likely than not that the position will be sustained upon examination by taxing authorities and resolution through related appeals or litigation, based on the technical merits of the case. FASB ASC 740-10 mandates certain assumptions in applying the more likely than not judgment, including the presupposition of an examination where the taxing authorities are fully informed of all relevant information for evaluation of the tax position. In other words, FASB ASC 740-10 precludes factoring the likelihood of a tax examination into the evaluation of the outcome so that the evaluation is to focus solely on the technical merits of the position.

Our management has concluded that, as of December 31, 2014, we have not taken any tax positions that would require disclosure as “unrecognized positions” and that no liability balance is required to offset any unsustainable positions. We did not have any accrued interest or penalties as of December 31, 2014 and 2013.

We file a consolidated federal income tax return and separate or consolidated state income tax returns in the United States federal jurisdiction and in many state jurisdictions. We are subject to U.S. federal income tax examinations and to various state tax examinations for periods after August 1, 2007.

 

98


 

 

14.

EARNINGS PER COMMON SHARE

Basic income (loss) per common share is calculated based on the weighted average number of common shares outstanding at the end of the period, excluding restricted stock with performance-based and market-based vesting criteria. Diluted income per common share includes the speculative exercise of stock options and performance-based restricted stock which contain conditions that are not earnings or market-based, given that the hypothetical effect is not anti-dilutive. For the years ended December 31, 2014 and 2013, we excluded stock options to purchase 0.4 million shares of our common stock due to our Net Loss from Continuing Operations. For the year ended December 31, 2012, we excluded stock options to purchase 0.4 million shares from the computation of earnings per share because the grant prices were greater than the average market price of the common shares, which has an anti-dilutive effect on the computation. For the years ended December 31, 2014 and 2013, we excluded performance-based restricted stock of 0.8 million shares and 1.3 million shares due to our Net Loss from Continuing Operations. For the year ended December 31, 2012, we excluded 1.0 million shares from the earnings per share calculations due to performance metrics that have not yet been attained (for additional information on our non-cash compensation plans, see Note 17, Employee Benefit and Equity Plans, to our Consolidated Financial Statements). We utilize the if-converted method for calculating the impact of our 6.0% Convertible Perpetual Preferred Stock on diluted earnings per share. Under the if-converted method, convertible preferred stock is assumed as converted to common shares for the weighted average period outstanding. For the year ended December 31, 2014, we excluded the assumed conversion of preferred stock equating to approximately 3.3 million shares due to our Net Loss from Continuing Operations. The following table sets forth the computation of basic and diluted earnings per common share (in thousands except per share data):

 

 

 

Year Ended

December 31,

 

 

Year Ended

December 31,

 

 

Year Ended

December 31,

 

(in thousands, except per share amounts)

 

2014

 

 

2013

 

 

2012

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) From Continuing Operations

 

$

(47,650

)

 

$

(2,384

)

 

$

54,921

 

Net Income (Loss) From Discontinued Operations, Less Noncontrolling Interests

 

 

961

 

 

 

254

 

 

 

(9,442

)

Less: Preferred Stock Dividends

 

 

2,335

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Shareholders

 

$

(49,024

)

 

$

(2,130

)

 

$

45,479

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares Outstanding - Basic

 

 

53,150

 

 

 

52,572

 

 

 

51,543

 

Effect of Dilutive Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Employee Stock Options

 

 

 

 

 

 

 

 

69

 

Employee Performance-Based Restricted Stock Awards

 

 

 

 

 

 

 

 

413

 

Effect of Assumed Conversions of Preferred Stock

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares Outstanding - Diluted

 

 

53,150

 

 

 

52,572

 

 

 

52,025

 

Earnings per Common Share Attributable to Rex Energy Common Shareholders (a):

 

 

 

 

 

 

 

 

 

 

 

 

Basic — Net Income (Loss) From Continuing Operations

 

$

(0.94

)

 

$

(0.05

)

 

$

1.06

 

— Net Income (Loss) From Discontinued Operations

 

 

0.02

 

 

 

0.01

 

 

 

(0.18

)

— Net Income (Loss) Attributable to Rex Energy Common Shareholders

 

$

(0.92

)

 

$

(0.04

)

 

$

0.88

 

Diluted — Net Income (Loss) From Continuing Operations

 

$

(0.94

)

 

$

(0.05

)

 

$

1.06

 

— Net Income (Loss) From Discontinued Operations

 

 

0.02

 

 

 

0.01

 

 

 

(0.18

)

— Net Income (Loss) Attributable to Rex Energy Common Shareholders

 

$

(0.92

)

 

$

(0.04

)

 

$

0.88

 

 

(a)

All earnings per share amounts are attributable to Rex common shareholders.

 

 

15.

CAPITAL STOCK

Common Stock

Currently, our common stock is traded on the NASDAQ Global Select Market under the trading symbol “REXX”. We have authorized capital stock of 100,000,000 shares of common stock and 100,000 shares of preferred stock. As of December 31, 2014 and 2013, we had 54,174,763 and 54,186,490 shares of common stock outstanding, respectively.

99


 

Preferred Stock

On August 18, 2014, we completed a registered offering of 16,100 shares of 6.0% Convertible Perpetual Preferred Stock, Series A, par value $0.001 per share (the “Series A Preferred Stock”) that are represented by 1,610,000 depositary shares. The net proceeds of the offering were approximately $155.0 million, after deducting underwriting discounts, commissions and other offering expenses. We utilized a portion of the net proceeds to fund the acquisition of assets from Shell and intend to use the remaining proceeds to fund our capital expenditures program and for general corporate purposes.

The annual dividend on each share of the Series A Preferred Stock is 6.0% per annum on the liquidation preference of $10,000 per share and is payable quarterly, in arrears, on each February 15, May 15, August 15 and November 15 of each year, commencing on November 15, 2014.

We will pay cumulative dividends, when and if declared, in cash, stock or a combination thereof, on a quarterly basis at a rate of $600 per share, or 6.0%, per year. In October 2014, we declared a quarterly cash dividend of $145.00 per share for the period from the original issue date of August 18, 2014 through November 15 totaling approximately $2.3 million.

The Series A Preferred Stock is convertible at the option of the holder at an initial conversion rate of 555.56 shares of our common stock per share (5.5556 shares of our common stock per depositary share), equivalent to an initial conversion price of $18.00 per share of common stock. The conversion price represents a premium of approximately 25.2% relative to the NASDAQ Global Market closing sale price of our common stock on August 12, 2014 or $14.38 per share.

At any time on or after August 30, 2019, we may at our option cause all outstanding shares of the Series A Preferred Stock to be automatically converted into common stock at the then-applicable conversion price if the closing sale price of our common stock exceeds 130% of the then-prevailing conversion price for a specified period prior to the conversion. If a holder elects to convert shares of Series A Preferred Stock upon the occurrence of certain specified fundamental changes, we may be obligated to deliver an additional number of shares above the applicable conversion rate to the converting holder.

Except as required by law or our Certificate of Incorporation, holders of the Series A Preferred Stock will have no voting rights unless dividends fall into arrears for six or more quarterly periods (whether or not consecutive). Until such arrearage is paid in full, the holders will be entitled to elect two directors and the number of directors on our board of directors will increase by that same number.

 

 

16.

MAJOR CUSTOMERS

For the year ended December 31, 2014, approximately $253.6 million, or 85.1%, of our commodity sales from continuing operations were attributable to four customers with the largest single purchaser accounting for $96.4 million, or 32.4%. For the year ended December 31, 2013, approximately $179.5 million, or 83.9% of our commodity sales from continuing operations were attributable to four customers with the largest single purchaser accounting for $73.8 million, or 34.5%. For the year ended December 31, 2012, approximately $128.3 million, or 95.3%, of our commodity sales from continuing operations were derived from five customers, with the largest customer being responsible for approximately $64.7 million, or 48.1%, of total commodity sales.

 

 

17.

EMPLOYEE BENEFIT AND EQUITY PLANS

401(k) Plan

We sponsor a 401(k) Plan for eligible employees who have satisfied age and service requirements. Employees can make contributions to the plan up to allowable limits. Our contributions to the plan are discretionary. Our contributions to the plan attributable to continuing operations were approximately $0.9 million, $0.7 million and $0.5 million for the years ended December 31, 2014, 2013 and 2012, respectively.

Equity Plans

We recognize all share-based payments to employees, including grants of employee stock options, in our Consolidated Statements of Operations based on their grant-date fair values, using prescribed option-pricing models where applicable. The fair value is expensed over the requisite service period of the individual grantees, which generally equals the vesting period. We report any benefits of income tax deductions in excess of recognized financial accounting compensation as a financing cash flow, rather than as an operating cash flow.

100


 

2007 Long-Term Incentive Plan

We have granted stock options, stock appreciation rights and restricted stock awards to various employees, non-employee directors and non-employee contractors under the terms of our Amended and Restated 2007 Long-Term Incentive Plan (the “Plan”). The Plan is administered by the Compensation Committee of our board of directors (the “Compensation Committee”). Among the Compensation Committee’s responsibilities are selecting participants to receive awards, determining the form, amount and other terms and conditions of awards, interpreting the provisions of the Plan or any award agreement and adopting such rules, forms, instruments and guidelines for administering the Plan as it deems necessary or proper. All actions, interpretations and determinations by the Compensation Committee are final and binding. The composition of the Compensation Committee is intended to permit the awards under the Plan to qualify for exemption under Rule 16b-3 of the Exchange Act. In addition, awards under the Plan, including annual incentive awards paid to executive officers subject to section 162(m) of the Code or covered employees may be designed, at the Compensation Committee’s discretion, to satisfy the requirements of section 162(m) to permit the deduction by us of the associated expenses for federal income tax purposes. The Compensation Committee has authorized the issuance of 5,979,470 shares under the Plan, with 2,825,260 and 2,785,836 still available as of December 31, 2014 and 2013, respectively.

 

All awards granted under the Plan have been issued at the prevailing market price at the time of the grant. All outstanding stock options have been awarded with five or ten year expiration at an exercise price equal to our closing price on the NASDAQ Global Select Market on the day of the award. A forfeiture rate based on a blended average of individual participant terminations and number of awards cancelled is used to estimate forfeitures prospectively.

Stock Options

Stock options represent the right to purchase shares of stock in the future at the fair market value of the stock on the date of grant. In the event that any outstanding award expires, is forfeited, cancelled or otherwise terminated without the issuance of shares of our common stock or is otherwise settled in cash, shares of our common stock allocable to such award, including the unexercised portion of such award, shall again be available for the purposes of the Plan. If any award is exercised by tendering shares of our common stock to us, either as full or partial payment, in connection with the exercise of such award under the Plan or to satisfy our withholding obligation with respect to an award, only the number of shares of our common stock issued net of such shares tendered will be deemed delivered for purposes of determining the maximum number of shares of our common stock then available for delivery under the Plan. During the years ended December 31, 2014 and 2013, we did not issue options to purchase shares of our common stock.

A summary of the stock option activity is as follows:

 

 

 

Number of

Shares

 

 

Weighted-Average

Exercise Price

 

 

Weighted-Average

Remaining Term

(in years)

 

 

Aggregate Intrinsic

Value

(in thousands)

 

Options outstanding December 31, 2011

 

 

698,327

 

 

$

12.94

 

 

 

 

 

 

 

 

 

Granted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(52,287

)

 

 

10.80

 

 

 

 

 

 

 

 

 

Cancelled/Forfeited

 

 

(143,787

)

 

 

20.71

 

 

 

 

 

 

 

 

 

Options outstanding December 31, 2012

 

 

502,253

 

 

$

10.95

 

 

 

 

 

 

 

 

 

Granted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(49,166

)

 

 

10.85

 

 

 

 

 

 

 

 

 

Cancelled/Forfeited

 

 

(4,000

)

 

 

23.28

 

 

 

 

 

 

 

 

 

Options outstanding December 31, 2013

 

 

449,087

 

 

$

10.85

 

 

 

 

 

 

 

 

 

Granted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(46,526

)

 

 

11.09

 

 

 

 

 

 

 

 

 

Cancelled/Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options Outstanding December 31, 2014

 

 

402,561

 

 

$

10.82

 

 

 

2.9

 

 

$

2.8

 

Options Exercisable December 31, 2014

 

 

402,561

 

 

$

10.82

 

 

 

2.9

 

 

$

2.8

 

 

Stock-based compensation expense from continuing operations relating to stock options for the years ended December 31, 2014, 2013 and 2012 totaled $0.1 million, $0.2 million and $0.2 million, respectively. The expense related to stock option grants was recorded on our Consolidated Statements of Operations under the heading of General and Administrative expense. The intrinsic value of stock options exercised for the years ended December 31, 2014, 2013 and 2012 was $0.3 million, $0.4 million and $0.1 million,

101


 

respectively. The total tax benefit for the years ended December 31, 2014 and 2013 was approximately $0.1 million and $0.2 million, respectively, and negligible in 2012.

A summary of the status of our issued and outstanding stock options as of December 31, 2014 is as follows:

 

 

 

 

 

Outstanding

 

 

Exercisable

 

Exercise Price

 

 

Number

Outstanding

At 12/31/14

 

 

Weighted-Average

Exercise Price

 

 

Number

Exercisable

At 12/31/14

 

 

Weighted-Average

Exercise Price

 

$

5.04

 

 

 

46,041

 

 

$

5.04

 

 

 

46,041

 

 

$

5.04

 

$

9.50

 

 

 

75,000

 

 

$

9.50

 

 

 

75,000

 

 

$

9.50

 

$

9.99

 

 

 

149,333

 

 

$

9.99

 

 

 

149,333

 

 

$

9.99

 

$

10.42

 

 

 

29,548

 

 

$

10.42

 

 

 

29,548

 

 

$

10.42

 

$

11.87

 

 

 

3,500

 

 

$

11.87

 

 

 

3,500

 

 

$

11.87

 

$

12.50

 

 

 

19,139

 

 

$

12.50

 

 

 

19,139

 

 

$

12.50

 

$

13.19

 

 

 

50,000

 

 

$

13.19

 

 

 

50,000

 

 

$

13.19

 

$

22.34

 

 

 

30,000

 

 

$

22.34

 

 

 

30,000

 

 

$

22.34

 

 

 

 

 

 

402,561

 

 

$

10.82

 

 

 

402,561

 

 

$

10.82

 

 

The weighted average remaining contractual term for options exercisable at December 31, 2014 was 2.9 years and the aggregate intrinsic value was negligible. The weighted average remaining contractual term and the aggregate intrinsic value for options outstanding at December 31, 2013 were 3.9 years and $4.1 million, respectively. As of December 31, 2014, all outstanding options are exercisable and there is no unrecognized compensation expense related to stock options.

Restricted Stock Awards

During the year ended December 31, 2014, the Compensation Committee issued 131,610 shares of restricted common stock to selected employees, non-employee directors and non-employee contractors. During the year ended December 31, 2013, the Compensation Committee issued 981,544 shares of restricted common stock to selected employees, non-employee directors and non-employee contractors. The shares granted in 2014 and 2013 are subject to time vesting and, in some cases, performance-based vesting. The shares will vest on the date on which the Compensation Committee certifies that the performance goals have been satisfied, provided that the recipient has been in continuous employment with us from the grant date until the date upon which the shares are released. Restrictions on the transfer associated with vesting schedules were determined by the Compensation Committee on an individual award basis. The restricted common stock is valued at the closing price of our common stock on the NASDAQ Global Select Market on the date of the grant. Upon a “change in control” of us, as such term is defined in the Plan, all restrictions will immediately lapse for performance-based awards to varying degrees based on performance metrics at the time of the change in control. For awards that do not contain a performance-based condition, all restrictions immediately lapse upon a change in control. Compensation expense associated with the restricted stock award is recognized on a straight-line basis over the vesting period.

102


 

Certain of the restricted common stock awards in 2014, 2013 and 2012 are subject to market-based vesting through a calculation of total shareholder return (“TSR”) of our common stock relative to a pre-defined peer group of 13 to 15  companies over a three-year period. The number of shares ultimately awarded will correspond with the final TSR rank amongst the peer group in accordance with the following schedule:

 

TSR Rank

 

Percentage of

2013 and 2014

Awards to Vest

 

1-3

 

 

100

%

4-6

 

 

75

%

7-10

 

 

50

%

11-13

 

 

25

%

14-16

 

 

0

%

 

 

 

 

 

TSR Rank

 

Percentage of

2012

Awards to Vest

 

1-3

 

 

100

%

4-5

 

 

75

%

6-8

 

 

50

%

9-11

 

 

25

%

12-14

 

 

0

%

 

The weighted average fair value of the TSR awards as of December 31, 2014, 2013 and 2012 were $10.15, $12.59 and $7.80 per share, respectively. Average fair values were estimated on the date of each grant using a Monte Carlo Simulation model that estimates the most likely outcome based on the terms of the award and used the following assumptions:

 

 

 

Year Ended

December 31,

2014

 

 

Year Ended

December 31, 2013

 

Expected Dividend Yield

 

 

0.0

%

 

 

0.0

%

Risk-Free Interest Rate

 

 

0.8

%

 

 

0.7

%

Expected Volatility – Rex Energy

 

 

50.4

%

 

 

50.5

%

Expected Volatility – Peer Group

 

28.4%-65.7%

 

 

28.4%-63.5%

 

Market Index

 

 

35.3

%

 

 

35.3

%

Expected Life

 

Three Years

 

 

Three Years

 

 

The dividend yield of zero reflects the fact that we have never paid cash dividends on our common stock and have no present intentions of doing so. The risk-free interest rate reflects the U.S. Treasury Constant Maturity rates as of the measurement date, converted into an implied “spot rate” yield. Our expected volatility estimates are based on observed historical volatility of daily stock returns for the three-year period preceding the grant date. Market index is an equal-weight index of the companies in the peer group. Expected life is measured as the grant date through the end of the performance period. Performance and market shares will vest on the date on which the Compensation Committee certifies that the performance goals have been satisfied, provided that the recipient has been in continuous employment with us from the grant date through the third anniversary of the grant date. Compensation expense for the TSR awards is recognized on a straight-line basis over the vesting period.

We recorded compensation expense related to restricted common stock awards of $5.8 million, $5.1 million and $2.9 million for the years ended December 31, 2014, 2013 and 2012, respectively. As of December 31, 2014, total unrecognized compensation cost related to the restricted common stock grants was approximately $5.8 million to be recognized over a weighted average of 1.7 years. The total fair value of restricted common stock awards that vested in 2014 was approximately $7.7 million as compared to $3.0 million for restricted common stock awards that vested in 2013.

103


 

A summary of the restricted stock activity for the years ended December 31, 2014, 2013 and 2012 is as follows:

 

 

 

Number of

Shares

 

 

Weighted-Average

Grant Date

Fair Value

 

Restricted stock awards, as of January 1, 2012

 

 

1,229,826

 

 

$

12.11

 

Awards

 

 

425,209

 

 

 

11.59

 

Vested

 

 

(70,750

)

 

 

2.05

 

Forfeitures

 

 

(152,712

)

 

 

12.13

 

Restricted stock awards, as of December 31, 2012

 

 

1,431,573

 

 

$

12.45

 

Awards

 

 

981,544

 

 

 

16.03

 

Vested

 

 

(182,994

)

 

 

11.59

 

Forfeitures

 

 

(57,484

)

 

 

11.84

 

Restricted stock awards, as of December 31, 2013

 

 

2,172,639

 

 

$

14.16

 

Awards

 

 

131,610

 

 

 

8.76

 

Vested

 

 

(595,085

)

 

 

13.09

 

Forfeitures

 

 

(189,863

)

 

 

14.60

 

Restricted stock awards, as of December 31, 2014

 

 

1,519,301

 

 

$

14.05

 

 

 

18.

IMPAIRMENT EXPENSE

For the years ended December 31, 2014, 2013 and 2012, we incurred impairment expense from continuing operations of approximately $132.6 million, $32.1 million and $20.6 million, respectively. We continually monitor the carrying value of our oil and gas properties and make evaluations of their recoverability when circumstances arise that may contribute to impairment (for additional information see Note 2, Summary of Significant Accounting Policies, to our Consolidated Financial Statements). Approximately $113.4 million of the impairment incurred during 2014 was attributable to proved properties and other fixed assets, of which approximately $103.9 million was attributable to the Illinois Basin and $9.5 million was attributable to the Appalachian Basin. In the Illinois Basin, which is 100% oil producing, the estimated future decline in oil prices as of December 31, 2014, caused the estimated future cash flows of certain properties to decrease below a level at which the carrying value that is expected to be recovered. In the Appalachian Basin, approximately $5.9 million of impairment was incurred for our salt water disposal well in Ohio due to the regulatory and environmental climate and the uncertainty of future viability of the disposal well. We also incurred approximately $3.6 million of impairment related to shallow conventional gas properties in the Appalachian Basin, which is attributable to the estimated future decrease in natural gas pricing as of December 31, 2014. In addition to our proved property and fixed asset impairments, we also incurred approximately $18.9 million in unproved property impairments. In the Appalachian Basin, we incurred approximately $10.4 million in unproved property impairments related to expiring leases that will not be developed. In the Illinois Basin, we incurred approximately $8.5 million of unproved property impairment primarily due to the estimated future economics of the properties at the depressed commodity price environment at December 31, 2014.

During 2013, we incurred approximately $29.3 million of expense related to the impairment of conventional oil properties in the Illinois Basin. The impairment in Illinois was focused in two areas where extensive development activity occurred during 2013. In addition to the development activity, future estimated prices for the sale of crude oil as of December 31, 2013 decreased to a level which did not support the recovery of the full carrying value of the properties.

During 2012, we incurred approximately $13.7 million of expense related to the impairment of proved unconventional natural gas wells in the Appalachian Basin, which in part was driven by the continued low natural gas pricing environment. All of the proved unconventional natural gas wells that were impaired in 2012, produce dry natural gas and are located in both our operated and non-operated areas in the Appalachian Basin. In addition to the impairment related to our natural gas properties, we incurred approximately $5.8 million in impairment expense related to the expected future expiration or surrender of undeveloped acreage in our non-operated dry gas area of Clearfield County, Pennsylvania. The remaining impairment was due to three non-operated properties in the Illinois Basin.

 

 

19.

SUSPENDED EXPLORATORY WELL COSTS

We capitalize the costs of exploratory wells if a well finds a sufficient quantity of reserves to justify its completion as a producing well and we are making sufficient progress towards assessing the reserves and the economic and operating viability of the project.

104


 

The following table reflects the net change in capitalized exploratory well costs, excluding those related to Assets Held for Sale on our Consolidated Balance Sheets for the years ended December 31, 2014, 2013 and 2012 ($ in thousands):

 

 

 

2014

 

 

2013

 

 

2012

 

Beginning Balance at January 1,

 

$

5,731

 

 

$

36,968

 

 

$

11,756

 

Additions to capitalized exploratory well costs

   pending the determination of estimated

   proved reserves

 

 

258,097

 

 

 

171,087

 

 

 

95,980

 

Divested wells

 

 

 

 

 

 

 

 

 

Reclassification of wells, facilities, and equipment

   based on the determination of estimated

   proved reserves

 

 

(240,494

)

 

 

(202,323

)

 

 

(70,518

)

Capitalized exploratory well costs charged to expense

 

 

(233

)

 

 

(1

)

 

 

(250

)

Ending Balance at December 31,

 

 

23,101

 

 

 

5,731

 

 

 

36,968

 

Less exploratory well costs that have been capitalized

   for a period of one year or less

 

 

(20,407

)

 

 

(3,597

)

 

 

(36,630

)

Capitalized exploratory well costs for a period of greater

   than one year

 

$

2,694

 

 

$

2,134

 

 

$

338

 

Number of projects that have exploratory well costs

   capitalized for a period of more than one year

 

 

6

 

 

 

3

 

 

 

2

 

 

As of December 31, 2014 we had approximately $2.7 million in capitalized exploratory well costs that were capitalized for a period greater than one year. These costs are related to three units in Butler County, Pennsylvania and three units in our non-operated region in Clearfield County, Pennsylvania in the Appalachian Basin. These costs represent preliminary permitting and engineering expenses that we typically incur in advance of the commencement of drilling operations and pad construction to hold leases prior to expiration. No drilling has yet taken place on these locations, however the leases on which the proposed wells are located have extended terms providing the operator flexibility in ultimate development to maximize the rate of return. These costs are currently classified as Wells and Facilities in Progress on our Consolidated Balance Sheets and will be reclassified to Evaluated Oil and Gas Properties upon the discovery of proved reserves or to Exploration Expense if commercial quantities of reserves are not found.

 

 

20.

COSTS INCURRED IN OIL AND NATURAL GAS ACQUISITION, EXPLORATION AND DEVELOPMENT ACTIVITIES (UNAUDITED)

Costs incurred in oil and natural gas property acquisitions and development are presented below and exclude any costs incurred related to Assets Held for Sale (in thousands):

 

 

 

2014

 

 

2013

 

 

2012

 

Consolidated Entities:

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of Properties

 

 

 

 

 

 

 

 

 

 

 

 

Proved

 

$

161

 

 

$

2,445

 

 

$

1,474

 

Unproved

 

 

169,408

 

 

 

39,291

 

 

 

49,331

 

Exploration Costs(a)

 

 

316,235

 

 

 

231,112

 

 

 

128,748

 

Development Costs(a)

 

 

71,383

 

 

 

64,661

 

 

 

57,149

 

Subtotal

 

 

557,187

 

 

 

337,509

 

 

 

236,702

 

Asset Retirement Obligations

 

 

9,110

 

 

 

3,031

 

 

 

4,480

 

Total Costs Incurred

 

$

566,297

 

 

$

340,540

 

 

$

241,182

 

Share of Equity Method Investments:

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of Properties

 

 

 

 

 

 

 

 

 

 

 

 

Proved

 

$

 

 

$

 

 

$

 

Unproved

 

 

 

 

 

 

 

 

 

Exploration Costs

 

 

 

 

 

 

 

 

 

Development Costs(a)

 

 

438

 

 

 

1,958

 

 

 

4,316

 

Total

 

$

438

 

 

$

1,958

 

 

$

4,316

 

 

(a)

Includes Depreciation expense for support equipment and facilities

105


 

The following table provides a reconciliation of the total costs incurred for our consolidated entities to our reported capital expenditures (in thousands):

 

 

 

2014

 

 

2013

 

 

2012

 

Total Costs Incurred by Consolidated Entities

 

$

566,297

 

 

$

340,540

 

 

$

241,182

 

Equity Method Investments

 

 

 

 

 

2,493

 

 

 

4,087

 

DJ Basin Expenditures

 

 

 

 

 

2

 

 

 

3,146

 

Exploration Expense

 

 

(9,446

)

 

 

(11,408

)

 

 

(4,782

)

Asset Retirement Obligations

 

 

(9,110

)

 

 

(3,031

)

 

 

(4,480

)

Depreciation for Support Equipment and Facilities

 

 

(6,075

)

 

 

(5,024

)

 

 

(4,187

)

Corporate Expenditures

 

 

869

 

 

 

3,651

 

 

 

1,156

 

Other (a)

 

 

7,223

 

 

 

10,391

 

 

 

2,732

 

Total Capital Expenditures

 

$

549,758

 

 

$

337,614

 

 

$

238,854

 

 

(a)

Represents R.E. Disposal, LLC capital and intercompany capital transactions.

 

 

21.

OIL AND NATURAL GAS CAPITALIZED COSTS (UNAUDITED)

Our aggregate capitalized costs for natural gas and oil production activities with applicable accumulated depreciation, depletion and amortization are presented below and exclude any properties classified as Assets Held for Sale (in thousands):

 

 

 

2014

 

 

2013

 

Consolidated Entities:

 

 

 

 

 

 

 

 

Proven Oil and Natural Gas Properties

 

$

1,079,039

 

 

$

749,680

 

Pipelines and Support Equipment

 

 

24,248

 

 

 

33,119

 

Field Operation Vehicles and Other Equipment

 

 

27,030

 

 

 

21,608

 

Wells and Facilities in Progress

 

 

127,597

 

 

 

69,886

 

Unproven Properties

 

 

322,413

 

 

 

189,385

 

Total

 

 

1,580,327

 

 

 

1,063,678

 

Less Accumulated Depreciation and Depletion

 

 

(362,804

)

 

 

(184,836

)

Total

 

$

1,217,523

 

 

$

878,842

 

Share of Equity Method Investments:

 

 

 

 

 

 

 

 

Pipelines and Support Equipment

 

 

19,946

 

 

 

19,270

 

Wells and Facilities in Progress

 

 

 

 

 

238

 

Total

 

 

19,946

 

 

 

19,508

 

Less Accumulated Depreciation and Depletion

 

 

(2,611

)

 

 

(1,818

)

Total

 

$

17,335

 

 

$

17,690

 

 

 

22.

OIL AND NATURAL GAS RESERVE QUANTITIES (UNAUDITED)

Our independent engineers, Netherland, Sewell, and Associates, Inc. (“NSAI”) evaluated all of our proved oil, natural gas and NGL reserves for the years ended December 31, 2014, 2013 and 2012. The technical persons responsible for preparing the estimates of our estimated proved reserves meet the requirements with regards to qualifications, independence, objectivity and confidentiality set forth in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Engineers. Our independent third-party engineers do not own an interest in any of our properties and are not employed by us on a contingent basis. We emphasize that reserve estimates are inherently imprecise. Our oil, natural gas and NGL reserve estimates were generally based upon extrapolation of historical production trends, analogy to similar properties and volumetric calculations. Accordingly, these estimates are expected to change, and such change could be material and occur in the near term as future information becomes available. All of our estimated proved reserves are located within the United States.

Proved natural gas, oil and NGL reserves are those quantities of natural gas, oil and NGL which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible - from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations - prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. Based on reserve reporting rules, the price is calculated using the average

106


 

price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions. A project to extract hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the project within a reasonable time. The area of the reservoir considered as proved includes: (i) the area identified by drilling and limited by fluid contacts, if any, and (ii) adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible natural gas or oil on the basis of available geoscience and engineering data. In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons as seen in a well penetration unless geoscience, engineering or performance data and reliable technology establish a lower contact with reasonable certainty. Where direct observation from well penetrations has defined a highest known oil elevation and the potential exists for an associated natural gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering or performance data and reliable technology establish the higher contact with reasonable certainty. Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when: (i) successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and (ii) the project has been approved for development by all necessary parties and entities, including governmental entities. Developed natural gas, oil and NGL reserves are reserves of any category that can be expected to be recovered (x) through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and (y) through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.

Undeveloped natural gas, oil and NGL reserves are reserves of any category that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion. Reserves on undrilled acreage shall be limited to those directly offsetting development spacing areas that are reasonably certain of production when drilled, unless evidence using reliable technology exists that establishes reasonable certainty of economic producibility at greater distances. Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted indicating they are scheduled to be drilled within five years, unless specific circumstances justify a longer time. Under no circumstances shall estimates for undeveloped reserves be attributable to any acreage for which an application of fluid injection or other improved recovery technique is contemplated, unless such techniques have been proved effective by actual projects in the same reservoir or an analogous reservoir or by other evidence using reliable technology establishing reasonable certainty.

Presented below is a summary of changes in estimated reserves of the oil and natural gas wells at December 31, 2014, 2013 and 2012:

 

 

 

2014

 

 

 

Oil (MBbls)

 

 

NGL (MBbls)

 

 

Natural Gas

(MMcf)

 

 

(MMcf)

Equivalents

 

Estimated Proved Reserves-Beginning of Period

 

 

8,619.6

 

 

 

46,130.7

 

 

 

521,282.8

 

 

 

849,784.6

 

Extensions, Discoveries and Additions

 

 

1,723.1

 

 

 

31,160.3

 

 

 

326,464.2

 

 

 

523,764.6

 

Revisions of Previous Estimates

 

 

471.1

 

 

 

(2,889.1

)

 

 

9,971.0

 

 

 

(4,537.0

)

Purchases

 

 

12.0

 

 

 

933.0

 

 

 

18,478.3

 

 

 

24,148.3

 

Production

 

 

(1,141.1

)

 

 

(2,082.4

)

 

 

(37,011.2

)

 

 

(56,352.2

)

Estimated Proved Reserves-End of Period

 

 

9,684.7

 

 

 

73,252.5

 

 

 

839,185.1

 

 

 

1,336,808.3

 

 

 

 

2013

 

 

 

Oil (MBbls)

 

 

NGL (MBbls)

 

 

Natural Gas

(MMcf)

 

 

(MMcf)

Equivalents

 

Estimated Proved Reserves-Beginning of Period

 

 

9,375.7

 

 

 

31,679.9

 

 

 

371,716.4

 

 

 

618,050.0

 

Extensions, Discoveries and Additions

 

 

595.6

 

 

 

19,956.1

 

 

 

189,150.9

 

 

 

312,461.1

 

Revisions of Previous Estimates

 

 

(438.5

)

 

 

(4,685.6

)

 

 

(16,137.7

)

 

 

(46,882.3

)

Purchases

 

 

1.0

 

 

 

 

 

 

 

 

 

6.0

 

Production

 

 

(914.2

)

 

 

(819.7

)

 

 

(23,446.8

)

 

 

(33,850.2

)

Estimated Proved Reserves-End of Period

 

 

8,619.6

 

 

 

46,130.7

 

 

 

521,282.8

 

 

 

849,784.6

 

107


 

 

 

 

2012

 

 

 

Oil (MBbls)

 

 

NGL (MBbls)

 

 

Natural Gas

(MMcf)

 

 

(MMcf)

Equivalents

 

Estimated Proved Reserves-Beginning of Period

 

 

8,181.2

 

 

 

7,134.8

 

 

 

274,292.3

 

 

 

366,188.3

 

Extensions, Discoveries and Additions

 

 

474.6

 

 

 

12,813.6

 

 

 

116,854.4

 

 

 

196,583.6

 

Revisions of Previous Estimates

 

 

650.5

 

 

 

12,089.5

 

 

 

(1,413.6

)

 

 

75,026.4

 

Improved Recovery

 

 

758.3

 

 

 

 

 

 

 

 

 

4,549.8

 

Purchases

 

 

43.2

 

 

 

 

 

 

 

 

 

259.2

 

Production

 

 

(732.1

)

 

 

(358.0

)

 

 

(18,016.7

)

 

 

(24,557.3

)

Estimated Proved Reserves-End of Period

 

 

9,375.7

 

 

 

31,679.9

 

 

 

371,716.4

 

 

 

618,050.0

 

 

 

 

Oil (MBbls)

 

 

NGL (MBbls)

 

 

Natural Gas

(MMcf)

 

 

(MMcf)

Equivalents

 

Proved Developed Reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

7,628.1

 

 

 

29,215.0

 

 

 

365,673.3

 

 

 

586,731.9

 

December 31, 2013

 

 

7,742.5

 

 

 

16,322.5

 

 

 

212,061.4

 

 

 

356,451.4

 

December 31, 2012

 

 

9,216.1

 

 

 

10,143.7

 

 

 

141,754.6

 

 

 

257,913.4

 

Proved Undeveloped Reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

2,056.6

 

 

 

44,037.5

 

 

 

473,511.8

 

 

 

750,076.4

 

December 31, 2013

 

 

877.1

 

 

 

29,808.2

 

 

 

309,221.4

 

 

 

493,333.2

 

December 31, 2012

 

 

159.6

 

 

 

21,536.2

 

 

 

229,961.8

 

 

 

360,136.6

 

 

Our estimated proved undeveloped reserves included five gross (five net) locations that generated positive future net revenue but negative present value discounted at 10%. Net reserve volumes associated with these locations were 2.1 Bcfe (approximately 0.2% of total estimated proved reserves). Given our planned operating budget, strategy to hold the acreage by production, and expectations of future commodity prices, we plan to develop these locations over the next five years and therefore have included these locations in our PUD reserves.

Revisions. Revisions represent changes in previous reserves estimates, either upward or downward, resulting from new information normally obtained from developmental drilling and production history or resulting from a change in economic factors, such as commodity prices and operating costs.

Our revisions in 2014 included a negative adjustment of approximately 58.5 Bcfe related to PUD locations that were not developed within five years, negative revisions of 1.6 Bcfe related to commodity pricing, positive revisions of 17.6 Bcfe related to favorable operating expenses and positive technical revisions of 38.0 Bcfe. The negative revisions were related to PUD locations that were previously booked in our Butler County, Pennsylvania region. The positive technical revisions included 51.0 Bcfe in our Butler County, Pennsylvania area related to positive well performance which was partially offset by negative revisions related to well performance in our Warrior South prospect and our non-operated Westmoreland County, Pennsylvania area of approximately 15.5 Bcfe.

We had significant revisions in our oil, NGL and natural gas reserves for the year ended December 31, 2013. Our negative revisions were primarily due to adjusting downward our estimated recovery of future ethane production from 2012 to 2013. Negative revisions related to our estimated ethane recovery accounted for approximately 27.3 Bcfe of our total revisions. In addition to our ethane recovery adjustments, we recognized additional negative revisions related to well performance in our non-operated Westmoreland County, Pennsylvania region as well as in the Illinois Basin. Partially offsetting these negative revisions were positive revisions due to natural gas pricing and lower than expected operating expenses.

We had significant revisions in our oil, NGL and natural gas reserves for the year ended December 31, 2012. Revisions due to price in our natural gas operations resulted in a significant loss of reserves. Prices used for natural gas reserves decreased from $4.55 in 2011 to $2.94 in 2012. Partially offsetting the decrease due to pricing were increased reserves due to additional field production data demonstrating better well performance than as of year-end 2011. We believe this increased performance is the result of improved completion techniques. During 2012, we executed an agreement to sell ethane as a separate product in our NGL stream, which was being utilized as plant fuel. As such, we booked for the first time ethane barrels as part of our NGL reserves. The ethane reserves contained within revisions to previous estimates are barrels associated to those wells which were considered to be proved locations as of December 31, 2011. We also had revisions in our non-operated properties. In our Westmoreland Marcellus, we saw reserve increases as a result of field production data demonstrating better well performance than last year’s estimates. For our Clearfield County Marcellus proved undeveloped acreage, we saw a reduction in proved reserves primarily due to offset well performance. In our Illinois Basin asset, we saw positive revisions, with a significant portion being the result of our re-frac program of stacked pay intervals instituted during the middle of 2012.

108


 

Extensions, discoveries and other additions. These are additions to estimated proved reserves that result from (1) extension of the proved acreage of previously discovered reservoirs through additional drilling in periods subsequent to discovery and (2) discovery of new fields with estimated proved reserves or of new reservoirs of estimated proved reserves in old fields.

We had significant extensions, discoveries and other additions for the year ended December 31, 2014, of 1.7 MMBOE of oil, 31.2 MMBOE of NGLs and 326.5 Bcf of natural gas. During 2013, we had extensions, discoveries and other additions of 0.6 MMBOE of oil, 20.0 MMBOE of NGLs and 189.1 Bcf of natural gas. During 2012, we had extensions, discoveries and other additions of 0.5 MMBOE of oil, 12.8 MMBOE of NGLs and 116.9 Bcf of natural gas. Our continued success in the Appalachian Basin has been the primary contributor to the growth of our extensions, discoveries and other additions, specifically the Marcellus Shale. At December 31, 2012, we had 100.0 gross (58.1 net) PUD locations in the Appalachian Basin, including 97.0 gross (56.4 net) related to the Marcellus Shale. At December 31, 2013, we had 136.0 gross (85.5 net) PUD locations in the Appalachian Basin, including 120.0 gross (73.5 net) related to the Marcellus Shale. At December 31, 2014, we had 177.0 gross (117.0 net) PUD locations in the Appalachian Basin, including 162.0 gross (105.4 net) related to the Marcellus Shale.

 

 

23.

STANDARDIZED MEASURE OF DISCOUNTED FUTURE NET CASH FLOWS (UNAUDITED)

FASB ASC 932 prescribes guidelines for computing a standardized measure of future net cash flows and changes therein relating to the estimated proved reserves. We followed these guidelines, which are briefly discussed below.

Future cash inflows and future production and development costs are determined by applying year-end prices and costs to estimate quantities of oil and natural gas to be produced. Actual future prices and costs may be materially higher or lower than the year-end prices and costs used. Estimates are made of quantities of estimated proved reserves and the future periods during which they are expected to be produced based on year-end economic conditions. The resulting future net cash flows are reduced to present value amounts by applying a 10.0% annual discount factor.

The limitations inherent in the reserve quantity estimation process, as discussed previously, are equally applicable to the standardized measure computations since these estimates reflect the valuation process.

The following summary sets forth our future net cash flows relating to proved oil and natural gas reserves based on the standardized measure prescribed by FASB ASC 932 at December 31, 2014, 2013 and 2012 ($ in thousands):

 

 

 

2014

 

 

2013

 

 

2012

 

 

Future Cash Inflows

 

$

5,824,231

 

(a)

$

3,899,878

 

(b)

$

2,988,231

 

(c)

Future Costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

 

(2,332,151

)

 

 

(1,619,629

)

 

 

(1,387,653

)

 

Abandonment

 

 

(134,308

)

 

 

(95,183

)

 

 

(85,859

)

 

Development

 

 

(686,676

)

 

 

(517,875

)

 

 

(324,873

)

 

Net Future Cash Inflow Before Income Taxes

 

 

2,671,096

 

 

 

1,667,191

 

 

 

1,189,846

 

 

Future Income Tax Expense

 

 

(468,597

)

 

 

(359,322

)

 

 

(245,078

)

 

Total Future Net Cash Flows Before 10.0% Discount

 

 

2,202,499

 

 

 

1,307,869

 

 

 

944,768

 

 

Less: Effect of 10.0% Discount Factor

 

 

(1,177,135

)

 

 

(778,756

)

 

 

(548,645

)

 

Standardized Measure of Discounted Future Net Cash Flows

 

$

1,025,364

 

 

$

529,113

 

 

$

396,123

 

 

 

(a)

Calculated using weighted average prices of $3.455 per Mcf, $88.02 per barrel of oil and $28.30 per barrel of NGLs

(b)

Calculated using weighted average prices of $3.588 per Mcf, $94.28 per barrel of oil and $26.37 per barrel of NGLs

(c)

Calculated using weighted average prices of $2.94 per Mcf, $90.92 per barrel of oil and $32.91 per barrel of NGLs

109


 

The principal sources of change in the standardized measure of discounted future net cash flows are as follows:

 

 

 

2014

 

 

2013

 

 

2012

 

Standardized Measure – Beginning of Period

 

$

529,113

 

 

$

396,123

 

 

$

413,935

 

Revisions of Previous Estimates:

 

 

 

 

 

 

 

 

 

 

 

 

Changes in Prices and Production Costs

 

 

253,865

 

 

 

72,503

 

 

 

(198,433

)

Revisions in Quantities

 

 

(5,970

)

 

 

(51,289

)

 

 

91,462

 

Changes in Future Development Costs

 

 

(51,794

)

 

 

22,341

 

 

 

(3,885

)

Accretion of Discount and Timing of Future Cash Flows

 

 

64,013

 

 

 

47,571

 

 

 

52,093

 

Net Change in Income Tax

 

 

28,756

 

 

 

31,433

 

 

 

27,405

 

Purchase of Reserves in Place

 

 

28,316

 

 

 

 

 

 

1,188

 

Plus Extensions, Discoveries, and Other Additions

 

 

430,252

 

 

 

170,846

 

 

 

88,749

 

Development Costs Incurred

 

 

71,383

 

 

 

64,661

 

 

 

57,149

 

Sales of Product – Net of Production Costs

 

 

(197,587

)

 

 

(151,781

)

 

 

(86,936

)

Changes in Timing and Other

 

 

(124,983

)

 

 

(73,295

)

 

 

(46,604

)

Standardized Measure – End of Period

 

$

1,025,364

 

 

$

529,113

 

 

$

396,123

 

 

 

24.

RESULTS OF OPERATIONS FOR OIL AND GAS PRODUCING ACTIVITIES (UNAUDITED)

Results of operations are equal to revenues, less (a) production costs, (b) impairment expenses, (c) exploration expenses, (d) DD&A expenses, and (e) income tax expense (benefit) (certain prior year amounts have been reclassified to conform to current presentation):

 

 

 

2014

 

 

2013

 

 

2012

 

Consolidated Entities (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Oil and Natural Gas Sales

 

$

297,869

 

 

$

213,919

 

 

$

134,574

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Production and Lease Operating Expense

 

 

100,282

 

 

 

62,150

 

 

 

47,638

 

Impairment Expense

 

 

132,618

 

 

 

32,072

 

 

 

20,505

 

Exploration Expense

 

 

9,446

 

 

 

11,408

 

 

 

4,782

 

Depletion, Depreciation, Amortization and Accretion

 

 

94,467

 

 

 

62,386

 

 

 

44,955

 

Total Costs

 

 

336,813

 

 

 

168,016

 

 

 

117,880

 

Pre-Tax Operating Income (Loss)

 

 

(38,944

)

 

 

45,903

 

 

 

16,694

 

Income Tax (Expense) Benefit  (a)

 

 

14,059

 

 

 

(29,148

)

 

 

(6,750

)

Results of Operations for Oil and Gas Producing Activities

 

$

(24,885

)

 

$

16,755

 

 

$

9,944

 

Share of Equity Method Investments (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Depletion, Depreciation, Amortization and Accretion

 

$

805

 

 

$

752

 

 

$

1,082

 

Total Costs

 

 

805

 

 

 

752

 

 

 

1,082

 

Pre-Tax Operating Income (Loss)

 

 

(805

)

 

 

(752

)

 

 

(1,082

)

Income Tax Benefit  (a)

 

 

291

 

 

 

478

 

 

 

438

 

Results of Operations for Oil and Gas Producing Activities

 

$

(514

)

 

$

(274

)

 

$

(644

)

Total Consolidated and Equity Method Investees Results of

   Operations for Oil and Gas Producing Activities

 

$

(25,399

)

 

$

16,481

 

 

$

9,300

 

 

(a)

Computed using the effective rate for continuing operations for each period: 36.1% in 2014; 63.5% in 2013 and; 40.4% in 2012.

 

 

110


 

25.

LITIGATION

Illinois Basin EPA Consent Decree

In September 2006, the United States Department of Justice (“DOJ”), the United States Environmental Protection Agency (“EPA”) and the State of Illinois initiated an enforcement action against us seeking mandatory injunctive relief and potential civil penalties based on allegations that we (and various predecessor companies) were violating the Clean Air Act in connection with the release of hydrogen sulfide gas and volatile organic compounds (“VOC’s”) in the course of our oil producing operations near the towns of Bridgeport, Illinois and Petrolia, Illinois. In June 2007, we entered a consent decree to resolve the enforcement action. The consent decree required us to take certain remedial actions to reduce hydrogen sulfide and VOC emissions and monitor the same. The consent decree did not require us to pay any civil fine or penalty, although it does provide for the possible imposition of specified daily fines and penalties for any violation of the terms and conditions of the consent decree.

In 2010, the EPA, DOJ and Illinois EPA approved revisions we proposed to a Directed Inspection and Maintenance Plan, which had been previously implemented by us pursuant to the terms of the consent decree. In 2014, in consultation with the EPA, DOJ and Illinois EPA, we implemented additional measures under the Directed Inspection and Maintenance Plan to reflect changes in hydrogen sulfide control monitoring and procedures. We are required under the terms of the consent decree to submit quarterly reports and to annually reassess the Directed Inspection and Maintenance Plan.

Litigation Related to Proposed Oil and Gas Leases in Clearfield County, Pennsylvania

In October 2011, we were named as defendants in a proposed class action lawsuit filed in the Court of Common Pleas of Clearfield County, Pennsylvania (the “Cardinale case”). The named plaintiffs are two individuals who have sued on behalf of themselves and all persons who are alleged to be similarly situated. The complaint in the Cardinale case generally asserts that a binding contract to lease oil and gas interests was formed between the Company and each proposed class member when representatives of Western Land Services, Inc. (“Western”), a leasing agent that we engaged, presented a form of proposed oil and gas lease and an order for payment to each person in 2008, and each person signed the proposed oil and gas lease form and order for payment and delivered the documents to representatives of Western. We rejected these leases and never signed them. The plaintiffs seek a judgment declaring the rights of the parties with respect to those proposed leases, as well as damages and other relief as may be established by plaintiffs at trial, together with interest, costs, expenses and attorneys’ fees. We filed affirmative defenses and preliminary objections to the plaintiff’s claims, and the parties each made various responsive filings throughout the first quarter of 2012. In May 2012, the trial court dismissed the Cardinale case with prejudice on the grounds that there was no contract formed between us and the plaintiffs. The plaintiffs appealed the dismissal during the second half of 2012. On May 3, 2013, the Superior Court reversed the decision of the Common Pleas Court and remanded the case for further proceedings.

In July 2012, while the Cardinale case was in the midst of the appeals process, counsel for the plaintiffs in the Cardinale case filed two additional lawsuits against us in the Court of Common Pleas of Clearfield County, Pennsylvania: one a proposed class action lawsuit with a different named plaintiff (the “Billotte case”) and another on behalf of a group of individually named plaintiffs (the “Meeker case”). The complaint for the Billotte case contains the same claims as those set forth in the Cardinale case. We have not yet been served with a complaint in the Meeker case, but we believe the claims will also mirror those made in the Cardinale and Billotte cases. It is our understanding that these two additional lawsuits were filed for procedural reasons in light of the dismissal of the Cardinale case and the pendency of the appeal. Proceedings in both the Billotte and Meeker cases were stayed pending the outcome of the appeal in the Cardinale case. As the Cardinale case is proceeding, we are consolidating the Billotte and Cardinale cases. We expect to make a determination as to the consolidation of the Meeker case as the Cardinale case proceeds.

We are vigorously defending against each of these claims. We are currently in the process of conducting class discovery for the Cardinale case, and we expect to progress to class certification proceedings during the second or third quarter of 2015. At this time we are unable to express an opinion with respect to the likelihood of an unfavorable outcome or provide an estimate of potential losses.

 

 

111


 

26.

SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

The following tables set forth unaudited financial information on a quarterly basis for each of the last two years.

REX ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

($ and Shares in Thousands Except per Share Data)

 

 

 

2014

 

 

 

March

 

 

June

 

 

September

 

 

December

 

Revenues

 

$

81,343

 

 

$

72,933

 

 

$

73,466

 

 

$

70,245

 

Costs and Expenses

 

 

72,587

 

 

 

65,290

 

 

 

67,847

 

 

 

139,913(a)

 

Net Income (Loss) From Continuing Operations

 

 

8,756

 

 

 

7,643

 

 

 

5,619

 

 

 

(69,668)

 

Net Income From Discontinued Operations, Net of Income Taxes

 

 

1,681

 

 

 

1,312

 

 

 

970

 

 

 

1,037

 

Net Income (Loss)

 

 

10,437

 

 

 

8,955

 

 

 

6,589

 

 

 

(68,631)

 

Net Income Attributable to Noncontrolling Interests

 

 

1,569

 

 

 

877

 

 

 

895

 

 

 

698

 

Net Income (Loss) Attributable to Rex Energy

 

 

8,868

 

 

 

8,078

 

 

 

5,694

 

 

 

(69,329)

 

Preferred Stock Dividends

 

 

 

 

 

 

 

 

 

 

 

2,335

 

Net Income (Loss) Attributable to Common Shareholders

 

$

8,868

 

 

$

8,078

 

 

$

5,694

 

 

$

(71,664)

 

Income (Loss) per Common Share Attributable to Rex Energy

   Common Shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic — Continuing Operations

 

$

0.17

 

 

$

0.14

 

 

$

0.11

 

 

$

(1.35)

 

Basic — Discontinued Operations

 

 

 

 

 

0.01

 

 

 

 

 

 

 

Basic — Net Income (Loss)

 

$

0.17

 

 

$

0.15

 

 

$

0.11

 

 

$

(1.35)

 

Basic — Weighted Average Shares Outstanding

 

 

52,984

 

 

 

53,164

 

 

 

53,214

 

 

 

53,261

 

Diluted — Continuing Operations

 

$

0.17

 

 

$

0.14

 

 

$

0.10

 

 

$

(1.35)

 

Diluted — Discontinued Operations

 

 

 

 

 

0.01

 

 

 

 

 

 

 

Diluted — Net Income (Loss)

 

$

0.17

 

 

$

0.15

 

 

$

0.10

 

 

$

(1.35)

 

Diluted — Weighted Average Shares Outstanding

 

 

53,503

 

 

 

53,509

 

 

 

57,991

 

 

 

53,261

 

 

 

 

2013

 

 

 

March

 

 

June

 

 

September

 

 

December

 

Revenues

 

$

40,964

 

 

$

51,520

 

 

$

58,127

 

 

$

63,508

 

Costs and Expenses

 

 

44,488

 

 

 

38,280

 

 

 

56,469

 

 

 

77,265(a)

 

Net Income (Loss) From Continuing Operations

 

 

(3,524

)

 

 

13,240

 

 

 

1,658

 

 

 

(13,757

)

Net Income (Loss) From Discontinued Operations, Net of Income Taxes

 

 

1,123

 

 

 

721

 

 

 

174

 

 

 

(208

)

Net Income (Loss)

 

 

(2,401

)

 

 

13,961

 

 

 

1,832

 

 

 

(13,965

)

Net Income Attributable to Noncontrolling Interests

 

 

433

 

 

 

221

 

 

 

258

 

 

 

645

 

Net Income (Loss) Attributable to Rex Energy

 

$

(2,834

)

 

$

13,740

 

 

$

1,574

 

 

$

(14,610

)

Income (Loss) per Common Share Attributable to Rex Energy

   Common Shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic — Continuing Operations

 

$

(0.06

)

 

$

0.25

 

 

$

0.03

 

 

$

(0.26

)

Basic — Discontinued Operations

 

 

0.01

 

 

 

0.01

 

 

 

 

 

 

(0.02

)

Basic — Net Income (Loss)

 

$

(0.05

)

 

$

0.26

 

 

$

0.03

 

 

$

(0.28

)

Basic — Weighted Average Shares Outstanding

 

 

52,367

 

 

 

52,555

 

 

 

52,626

 

 

 

52,705

 

Diluted — Continuing Operations

 

$

(0.06

)

 

$

0.25

 

 

$

0.03

 

 

$

(0.26

)

Diluted — Discontinued Operations

 

 

0.01

 

 

 

0.01

 

 

 

 

 

 

(0.02

)

Diluted — Net Income (Loss)

 

$

(0.05

)

 

$

0.26

 

 

$

0.03

 

 

$

(0.28

)

Diluted — Weighted Average Shares Outstanding

 

 

52,367

 

 

 

52,911

 

 

 

53,293

 

 

 

52,705

 

 

(a)

For the three-month periods ended December 31, 2014 and 2013, we incurred impairment expense of approximately $132.6 million and $29.7 million, respectively.

 

112


 

27.

CONDENSED CONSOLIDATING FINANCIAL INFORMATION

As of December 31, 2014, we had $675.0 million of outstanding Senior Notes, as shown in Note 8, Long-Term Debt, to our Consolidated Financial Statements. The Senior Notes are guaranteed by certain of our wholly-owned subsidiaries, or guarantor subsidiaries. Unless otherwise noted below, each of the following guarantor subsidiaries are wholly-owned by Rex Energy Corporation and have provided guarantees of the Senior Notes that are joint and several and full and unconditional as of December 31, 2014:

Rex Energy I, LLC

Rex Energy Operating Corporation

Rex Energy IV, LLC

PennTex Resources Illinois, Inc.

R.E. Gas Development, LLC

The non-guarantor subsidiaries include certain consolidated subsidiaries, including Water Solutions, R.E. Disposal, LLC, Rex Energy Marketing, LLC and R.E. Ventures, LLC. We derive much of our business through and derive much of our income through our subsidiaries. Therefore, our ability to make required payments with respect to indebtedness and other obligations depends on the financial results and condition of our subsidiaries and our ability to receive funds from our subsidiaries. As of December 31, 2014, there were no restrictions on the ability of any of the guarantor subsidiaries to transfer funds to us. There may be restrictions for certain non-guarantor subsidiaries.

The following financial statements present condensed consolidating financial data for (i) Rex Energy Corporation, the issuer of the notes, (ii) the combined Guarantors, (iii) the combined other subsidiaries of the Company that did not guarantee the Notes, and (iv) eliminations necessary to arrive at our consolidated financial statements, which include condensed consolidated balance sheets as of December 31, 2014 and 2013, and the condensed consolidating statements of operations and condensed consolidating statements of cash flows for each of the years in the three-year period ended December 31, 2014.

 

 

 

113


 

REX ENERGY CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEETS

FOR THE YEAR ENDED DECEMBER 31, 2014

($ in Thousands, Except Share and Per Share Data)

 

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Rex Energy

Corporation

(Note Issuer)

 

 

Eliminations

 

 

Consolidated

Balance

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

17,978

 

 

$

 

 

$

 

 

$

 

 

$

17,978

 

Accounts Receivable

 

 

43,726

 

 

 

210

 

 

 

 

 

 

 

 

 

43,936

 

Taxes Receivable

 

 

 

 

 

 

 

 

504

 

 

 

 

 

 

504

 

Short-Term Derivative Instruments

 

 

29,265

 

 

 

 

 

 

 

 

 

 

 

 

29,265

 

Assets Held For Sale

 

 

 

 

 

36,794

 

 

 

 

 

 

(2,537

)

 

 

34,257

 

Inventory, Prepaid Expenses and Other

 

 

3,374

 

 

 

 

 

 

29

 

 

 

 

 

 

3,403

 

Total Current Assets

 

 

94,343

 

 

 

37,004

 

 

 

533

 

 

 

(2,537

)

 

 

129,343

 

Property and Equipment (Successful Efforts Method)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Evaluated Oil and Gas Properties

 

 

1,084,332

 

 

 

467

 

 

 

 

 

 

(5,760

)

 

 

1,079,039

 

Unevaluated Oil and Gas Properties

 

 

321,708

 

 

 

705

 

 

 

 

 

 

 

 

 

322,413

 

Other Property and Equipment

 

 

45,466

 

 

 

895

 

 

 

 

 

 

 

 

 

46,361

 

Wells and Facilities in Progress

 

 

127,759

 

 

 

456

 

 

 

 

 

 

(560

)

 

 

127,655

 

Pipelines

 

 

17,555

 

 

 

 

 

 

 

 

 

(1,898

)

 

 

15,657

 

Total Property and Equipment

 

 

1,596,820

 

 

 

2,523

 

 

 

 

 

 

(8,218

)

 

 

1,591,125

 

Less: Accumulated Depreciation, Depletion and Amortization

 

 

(367,224

)

 

 

(730

)

 

 

 

 

 

1,037

 

 

 

(366,917

)

Net Property and Equipment

 

 

1,229,596

 

 

 

1,793

 

 

 

 

 

 

(7,181

)

 

 

1,224,208

 

Deferred Financing Costs and Other Assets—Net

 

 

2,421

 

 

 

 

 

 

14,649

 

 

 

 

 

 

17,070

 

Equity Method Investments

 

 

17,895

 

 

 

 

 

 

 

 

 

 

 

 

17,895

 

Long-Term Deferred Tax Asset

 

 

 

 

 

 

 

 

8,301

 

 

 

 

 

 

8,301

 

Intercompany Receivables

 

 

 

 

 

 

 

 

951,025

 

 

 

(951,025

)

 

 

 

Investment in Subsidiaries – Net

 

 

4,161

 

 

 

1,541

 

 

 

258,448

 

 

 

(264,150

)

 

 

 

Long-Term Derivative Instruments

 

 

4,904

 

 

 

 

 

 

 

 

 

 

 

 

4,904

 

Total Assets

 

$

1,353,320

 

 

$

40,338

 

 

$

1,232,956

 

 

$

(1,224,893

)

 

$

1,401,721

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

$

55,877

 

 

$

 

 

$

 

 

$

(2,537

)

 

$

53,340

 

Current Maturities of Long-Term Debt

 

 

1,176

 

 

 

 

 

 

 

 

 

 

 

 

1,176

 

Accrued Liabilities

 

 

46,783

 

 

 

571

 

 

 

12,124

 

 

 

 

 

 

59,478

 

Short-Term Derivative Instruments

 

 

421

 

 

 

 

 

 

 

 

 

 

 

 

421

 

Current Deferred Tax Liability

 

 

 

 

 

 

 

 

8,301

 

 

 

 

 

 

8,301

 

Liabilities Related to Assets Held For Sale

 

 

 

 

 

25,115

 

 

 

 

 

 

 

 

 

25,115

 

Total Current Liabilities

 

 

104,257

 

 

 

25,686

 

 

 

20,425

 

 

 

(2,537

)

 

 

147,831

 

8.875% Senior Notes Due 2020

 

 

 

 

 

 

 

 

350,000

 

 

 

 

 

 

350,000

 

6.25% Senior Notes Due 2022

 

 

 

 

 

 

 

 

325,000

 

 

 

 

 

 

325,000

 

Premium on Senior Notes – Net

 

 

 

 

 

 

 

 

2,725

 

 

 

 

 

 

2,725

 

Senior Secured Line of Credit and Other Long-Term Debt

 

 

251

 

 

 

 

 

 

 

 

 

 

 

 

251

 

Long-Term Derivative Instruments

 

 

2,377

 

 

 

 

 

 

 

 

 

 

 

 

2,377

 

Other Deposits and Liabilities

 

 

4,018

 

 

 

 

 

 

 

 

 

 

 

 

4,018

 

Future Abandonment Cost

 

 

38,097

 

 

 

49

 

 

 

 

 

 

 

 

 

38,146

 

Intercompany Payables

 

 

947,114

 

 

 

3,911

 

 

 

 

 

 

(951,025

)

 

 

 

Total Liabilities

 

 

1,096,114

 

 

 

29,646

 

 

 

698,150

 

 

 

(953,562

)

 

 

870,348

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Common Stock

 

 

 

 

 

 

 

 

54

 

 

 

 

 

 

54

 

Additional Paid-In Capital

 

 

177,144

 

 

 

79,743

 

 

 

617,826

 

 

 

(256,887

)

 

 

617,826

 

Accumulated Earnings (Deficit)

 

 

80,062

 

 

 

(69,253

)

 

 

(83,075

)

 

 

(18,483

)

 

 

(90,749

)

Rex Energy Stockholders’ Equity

 

 

257,206

 

 

 

10,490

 

 

 

534,806

 

 

 

(275,370

)

 

 

527,132

 

Noncontrolling Interests

 

 

 

 

 

202

 

 

 

 

 

 

4,039

 

 

 

4,241

 

Total Stockholders’ Equity

 

 

257,206

 

 

 

10,692

 

 

 

534,806

 

 

 

(271,331

)

 

 

531,373

 

Total Liabilities and Stockholders’ Equity

 

$

1,353,320

 

 

$

40,338

 

 

$

1,232,956

 

 

$

(1,224,893

)

 

$

1,401,721

 

 

 

 

114


 

REX ENERGY CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2014

($ in Thousands)

 

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Rex Energy

Corporation

(Note Issuer)

 

 

Eliminations

 

 

Consolidated

Balance

 

OPERATING REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil, Natural Gas and NGL Sales

 

$

297,710

 

 

$

159

 

 

$

 

 

$

 

 

$

297,869

 

Other Revenue

 

 

118

 

 

 

 

 

 

 

 

 

 

 

 

118

 

TOTAL OPERATING REVENUE

 

 

297,828

 

 

 

159

 

 

 

 

 

 

-

 

 

 

297,987

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production and Lease Operating Expense

 

 

100,261

 

 

 

21

 

 

 

 

 

 

-

 

 

 

100,282

 

General and Administrative Expense

 

 

30,317

 

 

 

83

 

 

 

5,737

 

 

 

-

 

 

 

36,137

 

Loss on Disposal of Asset

 

 

644

 

 

 

-

 

 

 

 

 

 

 

 

 

644

 

Impairment Expense

 

 

126,662

 

 

 

5,956

 

 

 

 

 

 

 

 

 

132,618

 

Exploration Expense

 

 

9,165

 

 

 

281

 

 

 

 

 

 

 

 

 

9,446

 

Depreciation, Depletion, Amortization and Accretion

 

 

94,643

 

 

 

513

 

 

 

 

 

 

(689

)

 

 

94,467

 

Other Operating (Income) Expense

 

 

134

 

 

 

 

 

 

 

 

 

 

 

 

134

 

TOTAL OPERATING EXPENSES

 

 

361,826

 

 

 

6,854

 

 

 

5,737

 

 

 

(689

)

 

 

373,728

 

INCOME (LOSS) FROM OPERATIONS

 

 

(63,998

)

 

 

(6,695

)

 

 

(5,737

)

 

 

689

 

 

 

(75,741

)

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(142

)

 

 

-

 

 

 

(36,835

)

 

 

 

 

 

(36,977

)

Gain (Loss) on Derivatives, Net

 

 

37,359

 

 

 

 

 

 

1,517

 

 

 

 

 

 

38,876

 

Other Income

 

 

90

 

 

 

 

 

 

 

 

 

-

 

 

 

90

 

Loss From Equity Method Investments

 

 

(813

)

 

 

 

 

 

 

 

 

 

 

 

(813

)

Income (Loss) From Equity in Consolidated Subsidiaries

 

 

(4,278

)

 

 

4,278

 

 

 

(20,204

)

 

 

20,204

 

 

 

 

TOTAL OTHER INCOME (EXPENSE)

 

 

32,216

 

 

 

4,278

 

 

 

(55,522

)

 

 

20,204

 

 

 

1,176

 

INCOME (LOSS) FROM CONTINUING

   OPERATIONS BEFORE INCOME TAX

 

 

(31,782

)

 

 

(2,417

)

 

 

(61,259

)

 

 

20,893

 

 

 

(74,565

)

Income Tax (Expense) Benefit

 

 

9,928

 

 

 

2,417

 

 

 

14,570

 

 

 

 

 

 

26,915

 

NET INCOME (LOSS) FROM CONTINUING OPERATIONS

 

 

(21,854

)

 

 

-

 

 

 

(46,689

)

 

 

20,893

 

 

 

(47,650

)

Loss From Discontinued Operations, Net of Income Tax

 

 

 

 

 

 

9,330

 

 

 

 

 

 

 

(4,330

)

 

 

5,000

 

NET INCOME (LOSS)

 

 

(21,854

)

 

 

9,330

 

 

 

(46,689

)

 

 

16,563

 

 

 

(42,650

)

Net Income Attributable to Noncontrolling Interests of Discontinued Operations

 

 

 

 

 

4,039

 

 

 

 

 

 

 

 

 

4,039

 

NET INCOME (LOSS) ATTRIBUTABLE TO

   REX ENERGY

 

$

(21,854

)

 

$

5,291

 

 

$

(46,689

)

 

$

16,563

 

 

$

(46,689

)

Preferred Stock Dividends

 

 

 

 

 

-

 

 

 

2,335

 

 

 

 

 

 

2,335

 

NET INCOME (LOSS) ATTRIBUTABLE TO

   COMMON SHAREHOLDERS

 

$

(21,854

)

 

$

5,291

 

 

$

(49,024

)

 

$

16,563

 

 

$

(49,024

)

 

 

 

115


 

REX ENERGY CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE YEAR ENDING DECEMBER 31, 2014

($ in Thousands)

 

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Rex Energy

Corporation

(Note Issuer)

 

 

Eliminations

 

 

Consolidated

Balance

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(21,854

)

 

$

9,330

 

 

$

(46,689

)

 

$

16,563

 

 

$

(42,650

)

Adjustments to Reconcile Net Income (Loss) to Net

   Cash Provided by Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on Equity Method Investments

 

 

813

 

 

 

 

 

 

 

 

 

 

 

 

813

 

Non-Cash Expenses (Income)

 

 

(273

)

 

 

278

 

 

 

6,784

 

 

 

 

 

 

6,789

 

Depreciation, Depletion, Amortization and Accretion

 

 

94,643

 

 

 

4,217

 

 

 

 

 

 

(689

)

 

 

98,171

 

Deferred Income Tax Benefit

 

 

(9,928

)

 

 

(1,649

)

 

 

(14,415

)

 

 

 

 

 

(25,992

)

Gain on Derivatives

 

 

(37,359

)

 

 

 

 

 

(1,517

)

 

 

 

 

 

(38,876

)

Cash Settlements of Derivatives

 

 

5,969

 

 

 

 

 

 

1,312

 

 

 

 

 

 

7,281

 

Dry Hole Expense

 

 

3,797

 

 

 

267

 

 

 

 

 

 

 

 

 

4,064

 

(Gain) Loss on Sale of Asset

 

 

644

 

 

 

(55

)

 

 

 

 

 

 

 

 

589

 

Impairment Expense

 

 

126,662

 

 

 

6,022

 

 

 

 

 

 

 

 

 

132,684

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Receivable

 

 

(11,450

)

 

 

(6,090

)

 

 

4,686

 

 

 

(766

)

 

 

(13,620

)

Inventory, Prepaid Expenses and Other Assets

 

 

(1,283

)

 

 

(74

)

 

 

(2

)

 

 

 

 

 

(1,359

)

Accounts Payable and Accrued Liabilities

 

 

23,768

 

 

 

3,488

 

 

 

9,252

 

 

 

766

 

 

 

37,274

 

Other Assets and Liabilities

 

 

(2,127

)

 

 

(335

)

 

 

 

 

 

 

 

 

(2,462

)

NET CASH PROVIDED BY (USED IN)

   OPERATING ACTIVITIES

 

 

172,022

 

 

 

15,399

 

 

 

(40,589

)

 

 

15,874

 

 

 

162,706

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany Loans to Subsidiaries

 

 

397,382

 

 

 

(5,412

)

 

 

(371,768

)

 

 

(20,202

)

 

 

 

Proceeds from Joint Venture Acreage Management

 

 

263

 

 

 

 

 

 

 

 

 

 

 

 

263

 

Proceeds from the Sale of Oil and Gas Properties,

   Prospects and Other Assets

 

 

254

 

 

 

292

 

 

 

 

 

 

 

 

 

546

 

Acquisitions of Undeveloped Acreage

 

 

(168,713

)

 

 

(710

)

 

 

 

 

 

 

 

 

(169,423

)

Capital Expenditures for Development of Oil

   and Gas Properties and Equipment

 

 

(382,889

)

 

 

(12,861

)

 

 

 

 

 

4,328

 

 

 

(391,422

)

NET CASH USED IN INVESTING ACTIVITIES

 

 

(153,703

)

 

 

(18,691

)

 

 

(371,768

)

 

 

(15,874

)

 

 

(560,036

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from Long-Term Debt and Lines of Credit

 

 

 

 

 

38,895

 

 

 

171,000

 

 

 

 

 

 

209,895

 

Repayments of Long-Term Debt and Lines of Credit

 

 

 

 

 

(33,152

)

 

 

(230,000

)

 

 

 

 

 

(263,152

)

Repayments of Loans and Other Notes Payable

 

 

(1,727

)

 

 

(994

)

 

 

 

 

 

 

 

 

(2,721

)

Proceeds from Senior Notes, Net of Discounts and Premiums

 

 

 

 

 

 

 

 

325,000

 

 

 

 

 

 

325,000

 

Debt Issuance Costs

 

 

 

 

 

(8

)

 

 

(6,816

)

 

 

 

 

 

(6,824

)

Proceeds from the Issuance of Preferred Stock, Net

 

 

 

 

 

 

 

 

154,988

 

 

 

 

 

 

154,988

 

Proceeds from Exercise of Stock Options

 

 

 

 

 

 

 

 

515

 

 

 

 

 

 

515

 

Distributions by the Partners of Consolidated Subsidiary

 

 

 

 

 

(1,840

)

 

 

 

 

 

 

 

 

(1,840

)

Dividends Paid on Preferred Stock

 

 

 

 

 

 

 

 

 

 

(2,335

)

 

 

 

 

 

 

(2,335

)

NET CASH PROVIDED BY (USED IN)

   FINANCING ACTIVITIES

 

 

(1,727

)

 

 

2,901

 

 

 

412,352

 

 

 

 

 

 

413,526

 

NET INCREASE (DECREASE) IN CASH

 

 

16,592

 

 

 

(391

)

 

 

(5

)

 

 

 

 

 

16,196

 

CASH – BEGINNING

 

 

1,386

 

 

 

509

 

 

 

5

 

 

 

 

 

 

1,900

 

CASH - ENDING

 

$

17,978

 

 

$

118

 

 

$

-

 

 

$

-

 

 

$

18,096

 

 

 

 

116


 

REX ENERGY CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEETS

FOR THE YEAR ENDED DECEMBER 31, 2013

($ in Thousands, Except Share and Per Share Data)

 

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Rex Energy

Corporation

(Note Issuer)

 

 

Eliminations

 

 

Consolidated

Balance

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

1,386

 

 

$

(84

)

 

$

5

 

 

$

 

 

$

1,307

 

Accounts Receivable

 

 

32,284

 

 

 

 

 

 

 

 

 

 

 

 

32,284

 

Taxes Receivable

 

 

 

 

 

 

 

 

5,189

 

 

 

 

 

 

5,189

 

Short-Term Derivative Instruments

 

 

5,180

 

 

 

 

 

 

488

 

 

 

 

 

 

5,668

 

Current Deferred Tax Asset

 

 

 

 

 

 

 

 

3,451

 

 

 

 

 

 

3,451

 

Assets Held For Sale

 

 

 

 

 

21,645

 

 

 

 

 

 

(3,302

)

 

 

18,343

 

Inventory, Prepaid Expenses and Other

 

 

2,092

 

 

 

 

 

 

26

 

 

 

 

 

 

2,118

 

Total Current Assets

 

 

40,942

 

 

 

21,561

 

 

 

9,159

 

 

 

(3,302

)

 

 

68,360

 

Property and Equipment (Successful Efforts Method)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Evaluated Oil and Gas Properties

 

 

752,781

 

 

 

 

 

 

 

 

 

(3,101

)

 

 

749,680

 

Unevaluated Oil and Gas Properties

 

 

189,385

 

 

 

 

 

 

 

 

 

 

 

 

189,385

 

Other Property and Equipment

 

 

57,409

 

 

 

908

 

 

 

 

 

 

 

 

 

58,317

 

Wells and Facilities in Progress

 

 

70,759

 

 

 

5,545

 

 

 

 

 

 

(790

)

 

 

75,514

 

Pipelines

 

 

7,678

 

 

 

 

 

 

 

 

 

 

 

 

7,678

 

Total Property and Equipment

 

 

1,078,012

 

 

 

6,453

 

 

 

 

 

 

(3,891

)

 

 

1,080,574

 

Less: Accumulated Depreciation, Depletion and Amortization

 

 

(188,699

)

 

 

(219

)

 

 

 

 

 

350

 

 

 

(188,568

)

Net Property and Equipment

 

 

889,313

 

 

 

6,234

 

 

 

 

 

 

(3,541

)

 

 

892,006

 

Deferred Financing Costs and Other Assets—Net

 

 

2,421

 

 

 

 

 

 

9,366

 

 

 

 

 

 

11,787

 

Equity Method Investments

 

 

18,708

 

 

 

 

 

 

 

 

 

 

 

 

18,708

 

Intercompany Receivables

 

 

 

 

 

 

 

 

628,517

 

 

 

(628,517

)

 

 

 

Investment in Subsidiaries – Net

 

 

4,442

 

 

 

1,197

 

 

 

216,945

 

 

 

(222,584

)

 

 

 

Long-Term Derivative Instruments

 

 

535

 

 

 

 

 

 

 

 

 

 

 

 

535

 

Total Assets

 

$

956,361

 

 

$

28,992

 

 

$

863,987

 

 

$

(857,944

)

 

$

991,396

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

$

33,613

 

 

$

36

 

 

$

 

 

$

(3,304

)

 

$

30,345

 

Current Maturities of Long-Term Debt

 

 

1,340

 

 

 

 

 

 

 

 

 

 

 

 

1,340

 

Accrued Liabilities

 

 

45,196

 

 

 

41

 

 

 

2,967

 

 

 

 

 

 

48,204

 

Short-Term Derivative Instruments

 

 

4,663

 

 

 

 

 

 

 

 

 

 

 

 

4,663

 

Liabilities Related to Assets Held For Sale

 

 

 

 

 

15,461

 

 

 

 

 

 

 

 

 

15,461

 

Total Current Liabilities

 

 

84,812

 

 

 

15,538

 

 

 

2,967

 

 

 

(3,304

)

 

 

100,013

 

8.875% Senior Notes Due 2020

 

 

 

 

 

 

 

 

350,000

 

 

 

 

 

 

350,000

 

Premium (Discount) on Senior Notes – Net

 

 

 

 

 

 

 

 

3,078

 

 

 

 

 

 

3,078

 

Senior Secured Line of Credit and Other Long-Term Debt

 

 

137

 

 

 

 

 

 

59,000

 

 

 

 

 

 

59,137

 

Long-Term Derivative Instruments

 

 

1,071

 

 

 

 

 

 

694

 

 

 

 

 

 

1,765

 

Long-Term Deferred Tax Liability

 

 

 

 

 

 

 

 

29,446

 

 

 

 

 

 

29,446

 

Other Deposits and Liabilities

 

 

4,992

 

 

 

 

 

 

 

 

 

 

 

 

4,992

 

Future Abandonment Cost

 

 

26,027

 

 

 

13

 

 

 

 

 

 

 

 

 

26,040

 

Intercompany Payables

 

 

554,329

 

 

 

74,188

 

 

 

 

 

 

(628,517

)

 

 

 

Total Liabilities

 

 

671,368

 

 

 

89,739

 

 

 

445,185

 

 

 

(631,821

)

 

 

574,471

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

 

 

 

 

 

 

54

 

 

 

 

 

 

54

 

Additional Paid-In Capital

 

 

177,144

 

 

 

6,488

 

 

 

456,554

 

 

 

(183,632

)

 

 

456,554

 

Accumulated Earnings (Deficit)

 

 

107,849

 

 

 

(67,720

)

 

 

(37,806

)

 

 

(44,048

)

 

 

(41,725

)

Rex Energy Stockholders’ Equity

 

 

284,993

 

 

 

(61,232

)

 

 

418,802

 

 

 

(227,680

)

 

 

414,883

 

Noncontrolling Interests

 

 

 

 

 

485

 

 

 

 

 

 

1,557

 

 

 

2,042

 

Total Stockholders’ Equity

 

 

284,993

 

 

 

(60,747

)

 

 

418,802

 

 

 

(226,123

)

 

 

416,925

 

Total Liabilities and Stockholders’ Equity

 

$

956,361

 

 

$

28,992

 

 

$

863,987

 

 

$

(857,944

)

 

$

991,396

 

 

 

117


 

REX ENERGY CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2013

($ in Thousands)

 

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Rex Energy

Corporation

(Note Issuer)

 

 

Eliminations

 

 

Consolidated

Balance

 

OPERATING REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil, Natural Gas and NGL Sales

 

$

213,919

 

 

$

 

 

$

 

 

$

 

 

$

213,919

 

Other Revenue

 

 

200

 

 

 

 

 

 

 

 

 

 

 

 

200

 

TOTAL OPERATING REVENUE

 

 

214,119

 

 

 

 

 

 

 

 

 

 

 

 

214,119

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production and Lease Operating Expense

 

 

62,138

 

 

 

12

 

 

 

 

 

 

 

 

 

62,150

 

General and Administrative Expense

 

 

25,376

 

 

 

43

 

 

 

5,420

 

 

 

 

 

 

30,839

 

Loss on Disposal of Asset

 

 

1,601

 

 

 

1

 

 

 

 

 

 

 

 

 

1,602

 

Impairment Expense

 

 

32,072

 

 

 

 

 

 

 

 

 

 

 

 

32,072

 

Exploration Expense

 

 

11,395

 

 

 

13

 

 

 

 

 

 

 

 

 

11,408

 

Depreciation, Depletion, Amortization and Accretion

 

 

62,540

 

 

 

46

 

 

 

 

 

 

(200

)

 

 

62,386

 

Other Operating Expense

 

 

592

 

 

 

 

 

 

 

 

 

 

 

 

592

 

TOTAL OPERATING EXPENSES

 

 

195,714

 

 

 

115

 

 

 

5,420

 

 

 

(200

)

 

 

201,049

 

INCOME (LOSS) FROM OPERATIONS

 

 

18,405

 

 

 

(115

)

 

 

(5,420

)

 

 

200

 

 

 

13,070

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(64

)

 

 

 

 

 

(22,612

)

 

 

 

 

 

(22,676

)

Gain on Derivatives, Net

 

 

(2,703

)

 

 

 

 

 

(205

)

 

 

 

 

 

(2,908

)

Other Income (Expense)

 

 

6,739

 

 

 

 

 

 

 

 

 

 

 

 

6,739

 

Loss From Equity Method Investments

 

 

(763

)

 

 

 

 

 

 

 

 

 

 

 

(763

)

Income (Loss) From Equity in Consolidated Subsidiaries

 

 

(33

)

 

 

33

 

 

 

5,703

 

 

 

(5,703

)

 

 

 

TOTAL OTHER INCOME (EXPENSE)

 

 

3,176

 

 

 

33

 

 

 

(17,114

)

 

 

(5,703

)

 

 

(19,608

)

INCOME (LOSS) FROM CONTINUING

   OPERATIONS BEFORE INCOME TAX

 

 

21,581

 

 

 

(82

)

 

 

(22,534

)

 

 

(5,503

)

 

 

(6,538

)

Income Tax (Expense) Benefit

 

 

(14,409

)

 

 

(1,841

)

 

 

20,404

 

 

 

 

 

 

4,154

 

NET INCOME (LOSS) FROM CONTINUING

   OPERATIONS

 

 

7,172

 

 

 

(1,923

)

 

 

(2,130

)

 

 

(5,503

)

 

 

(2,384

)

Income From Discontinued Operations, Net of Income Taxes

 

 

 

 

 

4,385

 

 

 

 

 

 

(2,574

)

 

 

1,811

 

NET INCOME (LOSS)

 

 

7,172

 

 

 

2,462

 

 

 

(2,130

)

 

 

(8,077

)

 

 

(573

)

Net Income Attributable to Noncontrolling Interests of Discontinued Operations

 

 

 

 

 

1,557

 

 

 

 

 

 

 

 

 

1,557

 

NET INCOME (LOSS) ATTRIBUTABLE TO

   REX ENERGY

 

$

7,172

 

 

$

905

 

 

$

(2,130

)

 

$

(8,077

)

 

$

(2,130

)

 

 

 

118


 

REX ENERGY CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE YEAR ENDING DECEMBER 31, 2013

($ in Thousands)

 

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Rex Energy

Corporation

(Note Issuer)

 

 

Eliminations

 

 

Consolidated

Balance

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

7,172

 

 

$

2,462

 

 

$

(2,130

)

 

$

(8,077

)

 

$

(573

)

Adjustments to Reconcile Net Income (Loss) to Net

   Cash Provided by Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on Equity Method Investments

 

 

763

 

 

 

 

 

 

 

 

 

 

 

 

763

 

Non-Cash Expenses

 

 

(194

)

 

 

55

 

 

 

6,369

 

 

 

 

 

 

6,230

 

Depreciation, Depletion, Amortization and Accretion

 

 

62,540

 

 

 

1,604

 

 

 

 

 

 

(200

)

 

 

63,944

 

Deferred Income Tax Expense (Benefit)

 

 

14,409

 

 

 

2,210

 

 

 

(14,340

)

 

 

 

 

 

2,279

 

Gain on Derivatives

 

 

2,703

 

 

 

 

 

 

205

 

 

 

 

 

 

2,908

 

Cash Settlements of Derivatives

 

 

7,128

 

 

 

 

 

 

 

 

 

 

 

 

7,128

 

Dry Hole Expense

 

 

2,993

 

 

 

 

 

 

 

 

 

 

 

 

2,993

 

(Gain) Loss on Sale of Asset

 

 

(5,289

)

 

 

(922

)

 

 

 

 

 

 

 

 

(6,211

)

Impairment Expense

 

 

32,072

 

 

 

 

 

 

 

 

 

 

 

 

32,072

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Receivable

 

 

(5,877

)

 

 

(6,515

)

 

 

1,241

 

 

 

(1,575

)

 

 

(12,726

)

Inventory, Prepaid Expenses and Other Assets

 

 

(826

)

 

 

(59

)

 

 

 

 

 

 

 

 

(885

)

Accounts Payable and Accrued Liabilities

 

 

8,554

 

 

 

874

 

 

 

1,481

 

 

 

1,982

 

 

 

12,891

 

Other Assets and Liabilities

 

 

(2,272

)

 

 

(88

)

 

 

(137

)

 

 

 

 

 

(2,497

)

NET CASH PROVIDED BY (USED IN)

   OPERATING ACTIVITIES

 

 

123,876

 

 

 

(379

)

 

 

(7,311

)

 

 

(7,870

)

 

 

108,316

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany Loans to Subsidiaries

 

 

186,089

 

 

 

1,619

 

 

 

(193,015

)

 

 

5,307

 

 

 

 

Proceeds from Joint Venture Acreage Management

 

 

458

 

 

 

 

 

 

 

 

 

 

 

 

458

 

Contributions to Equity Method Investments

 

 

(2,493

)

 

 

 

 

 

 

 

 

 

 

 

(2,493

)

Proceeds from the Sale of Oil and Gas Properties,

   Prospects and Other Assets

 

 

8,071

 

 

 

3,234

 

 

 

 

 

 

 

 

 

11,305

 

Acquisitions of Undeveloped Acreage

 

 

(41,782

)

 

 

(2

)

 

 

 

 

 

 

 

 

(41,784

)

Capital Expenditures for Development of Oil and

   Gas Properties and Equipment

 

 

(275,697

)

 

 

(7,870

)

 

 

 

 

 

2,563

 

 

 

(281,004

)

NET CASH PROVIDED BY (USED IN)

   INVESTING ACTIVITIES

 

 

(125,354

)

 

 

(3,019

)

 

 

(193,015

)

 

 

7,870

 

 

 

(313,518

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from Long-Term Debt and Lines of Credit

 

 

 

 

 

7,249

 

 

 

65,000

 

 

 

 

 

 

72,249

 

Repayments of Long-Term Debt and Lines of Credit

 

 

 

 

 

(2,480

)

 

 

(6,000

)

 

 

 

 

 

(8,480

)

Repayments of Loans and Other Notes Payable

 

 

(1,363

)

 

 

(642

)

 

 

 

 

 

 

 

 

(2,005

)

Proceeds from Senior Notes, net of Discounts and Premiums

 

 

 

 

 

 

 

 

105,000

 

 

 

 

 

 

105,000

 

Debt Issuance Costs

 

 

 

 

 

(8

)

 

 

(3,126

)

 

 

 

 

 

(3,134

)

Proceeds from the Exercise of Stock Options

 

 

 

 

 

 

 

 

533

 

 

 

 

 

 

533

 

Purchase of Non-Controlling Interests

 

 

 

 

 

(150

)

 

 

 

 

 

 

 

 

(150

)

Distributions by the Partners of Consolidated Subsidiary

 

 

 

 

 

(886

)

 

 

 

 

 

 

 

 

(886

)

NET CASH PROVIDED BY (USED IN)

   FINANCING ACTIVITIES

 

 

(1,363

)

 

 

3,083

 

 

 

161,407

 

 

 

 

 

 

163,127

 

NET INCREASE (DECREASE) IN CASH

 

 

(2,841

)

 

 

(315

)

 

 

(38,919

)

 

 

 

 

 

(42,075

)

CASH – BEGINNING

 

 

4,227

 

 

 

824

 

 

 

38,924

 

 

 

 

 

 

43,975

 

CASH - ENDING

 

$

1,386

 

 

$

509

 

 

$

5

 

 

$

 

 

$

1,900

 

 

 

 

119


 

REX ENERGY CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2012

($ in Thousands)

 

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Rex Energy

Corporation

(Note Issuer)

 

 

Eliminations

 

 

Consolidated

Balance

 

OPERATING REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil, Natural Gas and NGL Sales

 

$

134,574

 

 

$

 

 

$

 

 

$

 

 

$

134,574

 

Other Revenue

 

 

218

 

 

 

 

 

 

 

 

 

 

 

 

218

 

TOTAL OPERATING REVENUE

 

 

134,792

 

 

 

 

 

 

 

 

 

 

 

 

134,792

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production and Lease Operating Expense

 

 

47,618

 

 

 

20

 

 

 

 

 

 

 

 

 

47,638

 

General and Administrative Expense

 

 

19,283

 

 

 

16

 

 

 

3,159

 

 

 

 

 

 

22,458

 

Loss on Disposal of Asset

 

 

50

 

 

 

-

 

 

 

 

 

 

 

 

 

50

 

Impairment Expense

 

 

20,505

 

 

 

66

 

 

 

 

 

 

 

 

 

20,571

 

Exploration Expense

 

 

4,782

 

 

 

 

 

 

 

 

 

 

 

 

4,782

 

Depreciation, Depletion, Amortization and Accretion

 

 

44,993

 

 

 

45

 

 

 

 

 

 

(83

)

 

 

44,955

 

Other Operating Expense

 

 

1,136

 

 

 

 

 

 

 

 

 

 

 

 

1,136

 

TOTAL OPERATING EXPENSES

 

 

138,367

 

 

 

147

 

 

 

3,159

 

 

 

(83

)

 

 

141,590

 

INCOME (LOSS) FROM OPERATIONS

 

 

(3,575

)

 

 

(147

)

 

 

(3,159

)

 

 

83

 

 

 

(6,798

)

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(55

)

 

 

(1

)

 

 

(6,362

)

 

 

 

 

 

(6,418

)

Gain on Derivatives, Net

 

 

10,687

 

 

 

 

 

 

 

 

 

 

 

 

10,687

 

Other Income (Expense)

 

 

99,575

 

 

 

 

 

 

(922

)

 

 

 

 

 

98,653

 

Loss From Equity Method Investments

 

 

(3,921

)

 

 

 

 

 

 

 

 

 

 

 

(3,921

)

Income (Loss) From Equity in Consolidated

   Subsidiaries

 

 

(68

)

 

 

68

 

 

 

51,363

 

 

 

(51,363

)

 

 

 

TOTAL OTHER INCOME (EXPENSE)

 

 

106,218

 

 

 

67

 

 

 

44,079

 

 

 

(51,363

)

 

 

99,001

 

INCOME (LOSS) FROM CONTINUING

   OPERATIONS BEFORE INCOME TAX

 

 

102,643

 

 

 

(80

)

 

 

40,920

 

 

 

(51,280

)

 

 

92,203

 

Income Tax (Expense) Benefit

 

 

(41,772

)

 

 

(69

)

 

 

4,559

 

 

 

 

 

 

(37,282

)

NET INCOME (LOSS) FROM CONTINUING

   OPERATIONS

 

 

60,871

 

 

 

(149

)

 

 

45,479

 

 

 

(51,280

)

 

 

54,921

 

Income From Discontinued Operations, Net of

   Income Taxes

 

 

 

 

 

(7,952

)

 

 

 

 

 

(671

)

 

 

(8,623

)

NET INCOME (LOSS)

 

 

60,871

 

 

 

(8,101

)

 

 

45,479

 

 

 

(51,951

)

 

 

46,298

 

Net Income Attributable to Noncontrolling Interests of Discontinued Operations

 

 

 

 

 

819

 

 

 

 

 

 

 

 

 

819

 

NET INCOME (LOSS) ATTRIBUTABLE TO

   REX ENERGY

 

$

60,871

 

 

$

(8,920

)

 

$

45,479

 

 

$

(51,951

)

 

$

45,479

 

 

 

 

120


 

REX ENERGY CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

FOR THE YEAR ENDING DECEMBER 31, 2012

($ in Thousands)

 

 

 

Guarantor

Subsidiaries

 

 

Non-Guarantor

Subsidiaries

 

 

Rex Energy

Corporation

(Note Issuer)

 

 

Eliminations

 

 

Consolidated

Balance

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

60,871

 

 

$

(8,101

)

 

$

45,479

 

 

$

(51,951

)

 

$

46,298

 

Adjustments to Reconcile Net Income (Loss) to Net

   Cash Provided by Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on Equity Method Investments

 

 

3,921

 

 

 

 

 

 

 

 

 

 

 

 

3,921

 

Non-Cash Expenses

 

 

33

 

 

 

14

 

 

 

3,144

 

 

 

 

 

 

3,191

 

Depreciation, Depletion, Amortization and Accretion

 

 

44,993

 

 

 

527

 

 

 

1,004

 

 

 

(83

)

 

 

46,441

 

Deferred Income Tax Expense (Benefit)

 

 

35,376

 

 

 

(7,152

)

 

 

(4,559

)

 

 

 

 

 

23,665

 

Gain on Derivatives

 

 

(10,687

)

 

 

 

 

 

 

 

 

 

 

 

(10,687

)

Cash Settlements of Derivatives

 

 

16,219

 

 

 

 

 

 

 

 

 

 

 

 

16,219

 

Dry Hole Expense

 

 

320

 

 

 

336

 

 

 

 

 

 

 

 

 

656

 

(Gain) Loss on Sale of Asset

 

 

(99,355

)

 

 

(2,118

)

 

 

922

 

 

 

 

 

 

(100,551

)

Impairment Expense

 

 

20,505

 

 

 

19,850

 

 

 

 

 

 

 

 

 

40,355

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts Receivable

 

 

29,564

 

 

 

(3,736

)

 

 

(39,325

)

 

 

(201

)

 

 

(13,698

)

Inventory, Prepaid Expenses and Other Assets

 

 

(139

)

 

 

32

 

 

 

15

 

 

 

 

 

 

(92

)

Accounts Payable and Accrued Liabilities

 

 

(8,875

)

 

 

(766

)

 

 

916

 

 

 

(107

)

 

 

(8,832

)

Other Assets and Liabilities

 

 

(1,146

)

 

 

(64

)

 

 

 

 

 

29

 

 

 

(1,181

)

NET CASH PROVIDED BY (USED IN)

   OPERATING ACTIVITIES

 

 

91,600

 

 

 

(1,178

)

 

 

7,596

 

 

 

(52,313

)

 

 

45,705

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany Loans to Subsidiaries

 

 

2,915

 

 

 

1,931

 

 

 

(56,489

)

 

 

51,643

 

 

 

 

Proceeds from Joint Venture Acreage Management

 

 

260

 

 

 

 

 

 

 

 

 

 

 

 

260

 

Contributions to Equity Method Investments

 

 

 

 

 

(4,087

)

 

 

 

 

 

 

 

 

(4,087

)

Proceeds from the Sale of Oil and Gas Properties,

   Prospects and Other Assets

 

 

128,554

 

 

 

4,871

 

 

 

 

 

 

 

 

 

133,425

 

Acquisitions of Undeveloped Acreage

 

 

(51,783

)

 

 

(19

)

 

 

 

 

 

 

 

 

(51,802

)

Capital Expenditures for Development of Oil

   and Gas Properties and Equipment

 

 

(177,892

)

 

 

(1,316

)

 

 

 

 

 

670

 

 

 

(178,538

)

NET CASH PROVIDED BY (USED IN)

   INVESTING ACTIVITIES

 

 

(97,946

)

 

 

1,380

 

 

 

(56,489

)

 

 

52,313

 

 

 

(100,742

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from Long-Term Debt and Lines of Credit

 

 

 

 

 

730

 

 

 

126,000

 

 

 

 

 

 

126,730

 

Repayments of Long-Term Debt and Lines of Credit

 

 

 

 

 

 

 

 

(351,000

)

 

 

 

 

 

(351,000

)

Repayments of Loans and Other Notes Payable

 

 

(764

)

 

 

(198

)

 

 

 

 

 

 

 

 

(962

)

Proceeds from Senior Notes, net of Discounts and Premiums

 

 

 

 

 

 

 

 

248,250

 

 

 

 

 

 

248,250

 

Debt Issuance Costs

 

 

 

 

 

 

 

 

(6,397

)

 

 

 

 

 

(6,397

)

Proceeds from the Exercise of Stock Options

 

 

 

 

 

 

 

 

565

 

 

 

 

 

 

565

 

Proceeds from the Issuance of Common Stock, Net of Issuance Costs

 

 

 

 

 

 

 

 

70,583

 

 

 

 

 

 

70,583

 

Settlement of Tax Withholdings Related to Share-Based Compensation Awards

 

 

 

 

 

 

 

 

(234

)

 

 

 

 

 

(234

)

Distributions by the Partners of Consolidated Subsidiary

 

 

 

 

 

(319

)

 

 

 

 

 

 

 

 

(319

)

NET CASH PROVIDED BY (USED IN)

   FINANCING ACTIVITIES

 

 

(764

)

 

 

213

 

 

 

87,767

 

 

 

 

 

 

87,216

 

NET INCREASE (DECREASE) IN CASH

 

 

(7,110

)

 

 

415

 

 

 

38,874

 

 

 

 

 

 

32,179

 

CASH – BEGINNING

 

 

11,337

 

 

 

409

 

 

 

50

 

 

 

 

 

 

11,796

 

CASH - ENDING

 

$

4,227

 

 

$

824

 

 

$

38,924

 

 

$

 

 

$

43,975

 

 

121


 

 

28. SUBSEQUENT EVENT

 

In January 2015, we entered a settlement and release agreement to cancel an existing drilling rig contract. Under the provisions of the settlement and release agreement, we are obligated to pay $5.0 million in cancellation fees. We paid an initial installment of $2.5 million in January 2015 with a second and final installment of $2.5 million due on January 30, 2016. The settlement and release agreement contains provisions under which we can earn credits towards the second payment if the drilling rig is utilized by us or an unrelated third-party over the term of the original contract, which was January 1, 2015 through December 31, 2016.

 

 

 

 

 

122


 

ITEM 9.

CHANGE IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

Not applicable.

ITEM  9A.

CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures. We have established disclosure controls and procedures to ensure that material information relating to the company is made known to the officers who certify the financial statements and to other members of senior management and the audit committee of our board of directors. As of December 31, 2014, an evaluation was performed under the supervision and with the participation of our management, including the Chief Executive Officer (the “CEO”) and the Chief Financial Officer (the “CFO”), of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e), and 15d-15(e) under the Securities Exchange Act of 1934). An evaluation was conducted to ensure that information we are required to disclose in reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms. Our CEO and CFO have concluded that our disclosure controls and procedures were effective as of the date of such evaluation.

Changes in Internal Control over Financial Reporting. No change to our internal control over financial reporting occurred during the year ended December 31, 2014 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Management’s Annual Report on Internal Control over Financial Reporting. Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rules 13a-15(f), and 15d-15(f) under the Securities Exchange Act of 1934). Management has used the framework set forth in the report entitled Internal Control—Integrated Framework (1992) published by the COSO of the Treadway Commission to evaluate the effectiveness of our internal control over financial reporting. Internal control over financial reporting refers to the process designed by, or under the supervision of, our CEO and CFO, and overseen by our board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles, and includes those policies and procedures that:

Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company;

Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with general accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and

Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company’s assets that could have a material effect on the financial statements.

Our internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles, however, neither internal control over financial reporting nor disclosure controls and procedures can provide absolute assurance of achieving financial reporting objectives because of their inherent limitations. Internal control over financial reporting and disclosure controls are processes that involve human diligence and compliance, and are subject to lapses in judgment and breakdowns resulting from human failures. Internal control over financial reporting and disclosure controls also can be circumvented by collusion or improper management override. Because of such limitations, there is a risk that material misstatements may not be prevented, detected or reported on a timely basis by internal control over financial reporting or disclosure controls. However, these inherent limitations are known features of the financial reporting process. Therefore, it is possible to design safeguards for these processes that will reduce, although may not eliminate, these risks.

Management has concluded that our internal controls over financial reporting and our disclosure controls and procedures were effective as of December 31, 2014. Management reviewed the results of their assessment with our Audit Committee. The effectiveness of our internal control over financial reporting as of December 31, 2014 has been audited by KPMG, LLP an independent registered public accounting firm, as stated in their report which is set forth below.

 

 

 

123


 

Report of Independent Registered Public Accounting Firm

The Board of Directors

Rex Energy Corporation:

We have audited Rex Energy and subsidiaries’ (the Company) internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control – Integrated Framework (1992) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Rex Energy Corporation’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control – Integrated Framework (1992) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Rex Energy Corporation and subsidiaries as of December 31, 2014 and 2013, and the related consolidated statements of operations, changes in noncontrolling interests and stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2014, and our report dated March 2, 2015 expressed an unqualified opinion on those consolidated financial statements.

KPMG LLP

Dallas, Texas

March 2, 2015

124


 

 

ITEM 9B.

OTHER INFORMATION

Not applicable.

 

ITEM 10.

DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

The information required by this item is incorporated by reference to such information as set forth in our definitive Proxy Statement (the “2015 Proxy Statement”) for our 2015 annual meeting of stockholders. The 2015 Proxy statement will be filed with the SEC not later than 120 days subsequent to December 31, 2014.

 

ITEM  11.

EXECUTIVE COMPENSATION

The information required by this item is incorporated herein by reference to the 2015 Proxy Statement for the 2015 annual meeting of stockholders, which will be filed with the SEC not later than 120 days subsequent to December 31, 2014.

 

ITEM 12.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

The information required by this item is incorporated herein by reference to the 2015 Proxy Statement for the 2015 annual meeting of stockholders, which will be filed with the SEC not later than 120 days subsequent to December 31, 2014.

 

ITEM  13.

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE

The information required by this item is incorporated herein by reference to the 2015 Proxy Statement for the 2015 annual meeting of stockholders, which will be filed with the SEC not later than 120 days subsequent to December 31, 2014.

 

ITEM  14.

PRINCIPAL ACCOUNTANT FEES AND SERVICES

The information required by this item is incorporated herein by reference to the 2015 Proxy Statement for the 2015 annual meeting of stockholders, which will be filed with the SEC not later than 120 days subsequent to December 31, 2014.

 

 

 

125


 

PART IV

 

ITEM  15.

EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a)(1) Financial Statements

 

 

  

Page

Index to Financial Statements

  

 67

 

 

Report of Independent Registered Public Accounting Firms

  

 68

 

 

Consolidated Balance Sheets at December 31, 2014 and 2013

  

 69

 

 

Consolidated Statements of Operations for the Years Ended December 31, 2014, 2013 and 2012

  

 70

 

 

Consolidated Statements of Changes in Noncontrolling Interests and Stockholder’s Equity (Deficit) for the Years Ended December 31, 2014, 2013 and 2012

  

 71

 

 

Consolidated Statements of Cash Flows for the Years Ended December 31, 2014, 2013 and 2012

  

 72

 

 

Notes to the Consolidated Financial Statements

  

 73

 

(a)(2) Financial Statement Schedules

All other schedules are omitted because they are not applicable, not required, or because the required information is included in the financial statements or related notes.

 

 

 

126


 

(a)(3) Exhibits.

 

Exhibit
Number

  

Exhibit Title

 

2.1-

  

 

Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.2

  

 

Form of Area One Tax Partnership Agreement attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.2 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.3

  

 

Form of Area Two Tax Partnership Agreement attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.3 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.4

  

 

Form of Area Three Tax Partnership Agreement attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.4 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.5

  

 

Form of Area Four Tax Partnership Agreement attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.5 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.6

  

 

Form of Parent Guaranty of Rex Energy Corporation attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.6 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.7

  

 

Form of Parent Guaranty of Sumitomo Corporation attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.7 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.8

  

 

First Amendment to Participation and Exploration Agreement, dated September 30, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K filed with the SEC on October 6, 2010).

 

3.1

  

 

Certificate of Incorporation of Rex Energy Corporation (incorporated by reference to Exhibit 3.1 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on April 27, 2007).

 

3.2

  

 

Certificate of Amendment to Certificate of Incorporation of Rex Energy Corporation (incorporated by reference to Exhibit 3.2 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on April 27, 2007).

 

3.3

  

 

Certificate of Designations, Preferences, Rights and Limitations of 6.00% Convertible Perpetual Preferred Stock, Series A, of Rex Energy Corporation (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K as filed with the SEC on August 18, 2014).

127


 

 

3.4

  

 

Amended and Restated Bylaws of Rex Energy Corporation (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K as filed with the SEC on May 11, 2012).

 

3.5

  

 

Amendment to the Amended and Restated Bylaws of Rex Energy Corporation (incorporated by reference to Exhibit 3.2 to our Current Report on Form 8-K as filed with the SEC on August 18, 2014).

 

4.1

  

 

Form of Specimen Common Stock Certificate of Rex Energy Corporation (incorporated by reference to Exhibit 4.1 to Amendment No. 1 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on June 11, 2007).

 

4.2

  

 

Indenture dated as of December 12, 2012 among Rex Energy Corporation, the Guarantors named therein and Wilmington Trust, National Association, as trustee (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on December 12, 2012).

 

4.3

  

 

Form of 8.875% Senior Notes due 2020 (included in Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on December 12, 2012, and incorporated herein by reference).

 

4.4

  

 

Indenture dated as of July 17, 2014 among Rex Energy Corporation, the Guarantors named therein and Wilmington Trust, National Association, as trustee (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on July 17, 2014).

 

4.5

  

 

Form of 6.250% Senior Notes due 2022 (included in Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on July 17, 2014, and incorporated herein by reference).

 

4.6

 

 

Deposit Agreement, dated August 18, 2014, by and among the Company, Computershare Trust Company, N.A. and Computershare Inc., together as depositary, and holders from time to time of the depositary receipts described therein (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on August 18, 2014).

 

 

 

 

4.7

 

Form of Depositary Receipt Representing the Depositary Shares (included as Exhibit A to Exhibit 4.7) (incorporated by reference to Exhibit 4.2 to our Current Report on Form 8-K filed with the SEC on August 18, 2014).

 

10.1

  

 

Consent Decree (incorporated by reference to Exhibit 10.5 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on April 27, 2007).

 

10.2

  

 

Independent Director Agreement with John A. Lombardi dated April 1, 2007 (incorporated by reference to Exhibit 10.6 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on April 27, 2007).

 

10.3

  

 

Summary of oral month-to-month agreement regarding use of airplane between Charlie Brown Air Corp. and Rex Energy Operating Corp. (incorporated by reference to Exhibit 10.13 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on July 6, 2007).

 

10.4

  

 

Independent Director Agreement by and between Rex Energy Corporation and John W. Higbee effective as of October 17, 2007 (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on October 19, 2007).

 

10.5

  

 

Summary of Rex Energy Corporation Non-Employee Director Compensation Program (incorporated by reference to Exhibit 10.9 to our Annual Report on Form 10-K filed with the SEC on March 14, 2013).

 

10.6+

  

 

Form of Nonqualified Stock Option Award Agreement for employee common stock option awards under Rex Energy 2007 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.28 to our Annual Report on Form 10-K filed with the SEC on March 31, 2008).

 

10.7+

  

 

Form of Nonqualified Stock Option Award Agreement for non-employee director common stock option awards under Rex Energy 2007 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.29 to our Annual Report on Form 10-K filed with the SEC on March 31, 2008).

 

10.8+

  

 

Form of Stock Appreciation Right Award Agreement under Rex Energy 2007 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.30 to our Annual Report on Form 10-K filed with the SEC on March 31, 2008).

 

10.9+

  

 

Form of Restricted Stock Award Agreement for employee restricted stock awards under Rex Energy 2007 Long-Term Incentive Plan (prior to December 2011) (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on March 31, 2010).

128


 

 

10.10+

 

 

Form of Performance-Based Restricted Stock Award for employee restricted stock awards under Rex Energy 2007 Long Term Incentive Plan (first effective for awards granted in December 2011) (incorporated by reference to Exhibit 10.32 to our Annual Report on Form 10-K filed with the SEC on March 15, 2012).

 

10.11+

 

 

Form of Time/Service Based Restricted Stock Award Agreement for employee restricted stock awards under Rex Energy 2007 Long-Term Incentive Plan (first effective for awards granted in December 2011) (incorporated by reference to Exhibit 10.33 to our Annual Report on Form 10-K filed with the SEC on March 15, 2012).

 

10.12

  

 

Operating Agreement of Charlie Brown Air II, LLC dated as of June 26, 2008 (incorporated by reference to Exhibit 10.35 to our Annual Report on Form 10-K/A filed with the SEC on October 9, 2009).

 

10.13

  

 

Participation and Exploration Agreement dated June 18, 2009 by and among Williams Production Company, LLC, Williams Production Appalachia, LLC, Rex Energy I, LLC and R.E. Gas Development, LLC (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on June 24, 2009).

 

10.14

  

 

Tax Partnership Agreement attached and made a part of the Participation and Exploration Agreement dated June 18, 2009 by and among Williams Production Company, LLC, Williams Production Appalachia, LLC, Rex Energy I, LLC and R.E. Gas Development, LLC (incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K filed with the SEC on June 24, 2009).

 

10.15

  

 

Limited Liability Company Agreement of RW Gathering, LLC effective as of June 18, 2009 (incorporated by reference to Exhibit 10.3 to our Current Report on Form 8-K filed with the SEC on June 24, 2009).

 

10.16

  

 

Settlement Agreement and Release by and between Julia Leib and Lisa Thompson, individually and on behalf of the certified class, on the one hand, and Rex Energy Operating Corp. and PennTex Resources Illinois, Inc., on the other hand, effective December 17, 2009 (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on December 22, 2009).

 

10.17-

  

 

Contribution Agreement, dated December 21, 2009, by and among R.E. Gas Development, LLC, Stonehenge Energy Resources, L.P. and Keystone Midstream Services, LLC (incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K filed with the SEC on December 28, 2009).

 

10.18-

  

 

Gas Gathering, Compression and Processing Agreement, dated December 21, 2009, by and between R.E. Gas Development, LLC, Keystone Midstream Services, LLC and Rex Energy Corporation (incorporated by reference to Exhibit 10.3 to our Current Report on Form 8-K filed with the SEC on December 28, 2009).

 

10.19-

  

 

Master Crude Purchase Agreement by and among certain direct and indirect wholly owned subsidiaries of Rex Energy Corporation and CountryMark Cooperative, dated December 30, 2009. (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on January 5, 2010).

 

10.20

  

 

Independent Director Agreement by and between Rex Energy Corporation and Eric L. Mattson effective as of April 30, 2010 (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on April 30, 2010).

 

10.21

  

 

Purchase and Sale Agreement dated June 28, 2010 by and between Rex Energy Rockies, LLC and Duncan Oil Partners, LLC (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on July 7, 2010).

 

10.22+

  

 

Employment Agreement by and between Patrick McKinney and Rex Energy Operating Corp. dated October 1, 2010 (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K as filed with the SEC on October 7, 2008).

 

10.23-

  

 

Confirmation No. 2 under Master Crude Purchase Agreement by and among certain direct and indirect wholly owned subsidiaries of Rex Energy Corporation and CountryMark Cooperative dated January 3, 2011 for period commencing on January 1, 2011 through December 31, 2011 (incorporated by reference to Exhibit 10.42 to our Annual Report on Form 10-K filed with the SEC on March 3, 2011).

 

10.24+

  

 

Rex Energy Corporation Executive Change of Control Policy (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K as filed with the SEC on February 16, 2011).

 

10.25+

  

 

Rex Energy Corporation Executive Severance Policy (incorporated by reference to Exhibit 10.44 to our Annual Report on Form 10-K filed with the SEC on March 15, 2012).

129


 

 

10.26+

  

 

Form of Non-Employee Director Restricted Stock Award/Phantom Stock Award Agreement under Rex Energy Corporation 2007 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.45 to our Annual Report on Form 10-K filed with the SEC on March 3, 2011).

 

10.27-

  

 

Settlement Agreement by and among Rex Energy Corporation, Rex Energy I, LLC and certain landowners in Westmoreland County of the Commonwealth of Pennsylvania dated as of May 13, 2011 (incorporated by reference to Exhibit 10.2 to our Quarterly Report on Form 10-Q as filed with the SEC on August 5, 2011).

 

10.28+

  

 

Employment Agreement by and between Jennifer McDonough, Rex Energy Corporation, and Rex Energy Operating Corporation effective April 25, 2011 (incorporated by reference to Exhibit 10.3 to our Quarterly Report on Form 10-Q as filed with the SEC on August 5, 2011).

 

10.29+

  

 

Letter Agreement by and between Patrick M. McKinney and Rex Energy Corporation dated October 10, 2011 (incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K as filed with the SEC on October 11, 2011).

 

10.30

  

 

Natural Gas Sales Agreement between R.E. Gas Development, LLC and BP Energy Company dated as of August 9, 2011 (incorporated by reference to Exhibit 10.1 to our Quarterly Report on Form 10-Q as filed with the SEC on November 8, 2011).

 

10.31-

  

 

Second Amendment to Gas Gathering, Compression and Processing Agreement dated as of May 29, 2012, by and among Keystone Midstream Services, LLC, R.E. Gas Development, LLC and Summit Discovery Resources II, LLC (incorporated by reference to Exhibit 10.3 to our Quarterly Report on Form 10-Q filed with the SEC on August 9, 2012).

 

10.32

 

 

Purchase Agreement, dated as of December 7, 2012, among Rex Energy Corporation, the Guarantors named therein and the Initial Purchasers named therein (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on December 12, 2012, 2013).

 

10.33

  

 

Registration Rights Agreement dated as of December 12, 2012 among Rex Energy Corporation, the Guarantors named therein and the Initial Purchasers named therein (incorporated by reference to Exhibit 4.3 to our Current Report on Form 8-K filed with the SEC on December 12, 2012).

 

10.34

  

 

Amended and Restated Credit Agreement, dated as of March 27, 2013, by and among Rex Energy Corporation, KeyBank National Association, as administrative agent, Royal Bank of Canada, as syndication agent, and SunTrust Bank, as documentation agent, and the other lenders signatory thereto (incorporated by reference to Exhibit 10.1 to our Quarterly Report on Form 10-Q filed with the SEC on May 9, 2013).

 

10.35

  

 

Amended and Restated Guaranty and Collateral Agreement, dated as of March 27, 2013, made by Rex Energy Corporation and each of the other grantors (as defined therein) in favor of the administrative agent (incorporated by reference to Exhibit 10.2 to our Quarterly Report on Form 10-Q filed with the SEC on May 9, 2013).

 

10.36

  

 

Purchase Agreement, dated as of April 23, 2013, among Rex Energy Corporation, the Guarantors named therein and the Initial Purchasers named therein (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on April 26, 2013).

 

10.37

  

 

Registration Rights Agreement, dated as of April 26, 2013, among Rex Energy Corporation, the Guarantors named therein, and RBC Capital Markets, LLC, KeyBanc Capital Markets Inc., SunTrust Robinson Humphrey, Inc. and Wells Fargo Securities, LLC, on behalf of the initial purchasers named therein (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on April 26, 2013).

 

10.38+

  

 

Amended and Restated 2007 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on May 13, 2013).

 

10.39+

  

 

Independent Director Agreement, effective July 29, 2013 by and between Rex Energy Corporation and Todd N. Tipton (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on August 2, 2013).

 

10.40+

  

 

Employment Agreement, by and between Thomas C. Stabley, Rex Energy Corporation and Rex Energy Operating Corp. dated as of December 13, 2013 (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on December 17, 2013).

130


 

 

10.41

  

 

Second Amendment to Amended and Restated Credit Agreement, effective as of March 27, 2014, by and among Rex

Energy Corporation, KeyBank National Association, as Administrative Agent, and the other lenders signatory thereto (incorporated by reference to Exhibit 10.1 to our Quarterly Report on Form 10-Q filed with the SEC on May 9, 2014).

 

10.42

 

 

Third Amendment to Amended and Restated Credit Agreement, effective as of July 11, 2014, by and among Rex Energy Corporation, KeyBank National Association, as Administrative Agent, and the other lenders signatory thereto (incorporated by reference to Exhibit 10.1 to our Quarterly Report on Form 10-Q filed with the SEC on November 5, 2014).

 

10.43

 

 

Purchase Agreement, dated as of July 14, 2014, among Rex Energy Corporation, the Guarantors named therein and the Initial Purchasers named therein (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on July 17, 2014).

 

10.44

 

 

Registration Rights Agreement dated as of July 17, 2014 among Rex Energy Corporation, the Guarantors named therein and the Initial Purchasers named therein (incorporated by reference to Exhibit 4.3 to our Current Report on Form 8-K filed with SEC on July 17, 2014).

 

10.45-

 

 

Amended and Restated Gas Gathering, Compression and Processing Agreement dated as of August 22, 2014 by and among R.E. Gas Development, LLC, MarkWest Liberty Bluestone, L.L.C. and Rex Energy Corporation (incorporated by reference to Exhibit 10.2 to our Quarterly Report on Form 10-Q/A filed with the SEC on January 30, 2015).

 

10.46-

 

 

Natural Gas Liquids Fractionation, Exchange and Marketing Agreement dated as of August 22, 2014 by and among R.E. Gas Development, LLC, MarkWest Liberty Midstream & Resources, L.L.C. and Rex Energy Corporation (incorporated by reference to Exhibit 10.3 to our Quarterly Report on Form 10-Q/A filed with the SEC on January 30, 2015).

 

10.47

 

 

Fourth Amendment to Amended and Restated Credit Agreement, effective as of August 15, 2014, by and among Rex Energy Corporation, Royal Bank of Canada, as Administrative Agent, and the other lenders signatory thereto (incorporated by reference to Exhibit 10.4 to our Quarterly Report on Form 10-Q filed with the SEC on November 5, 2014).

 

10.48

 

 

Fifth Amendment to Amended and Restated Credit Agreement effective as of September 12, 2014, by and among Rex Energy Corporation, Royal Bank of Canada, as Administrative Agent, and other lenders signatory thereto (incorporated by reference to Exhibit 10.5 to our Quarterly Report on Form 10-Q filed with the SEC on November 5, 2014).

 

10.49*

 

 

Sixth Amendment to Amended and Restated Credit Agreement effective as of December 16, 2014, by and among Rex Energy Corporation, Royal Bank of Canada, as Administrative Agent, and other lenders signatory thereto,

 

12.1*

  

 

Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividend.

 

21.1*

  

 

Subsidiaries of the Registrant.

 

23.1*

  

 

Consent of KPMG, LLP.

 

23.2*

  

 

Consent of Netherland, Sewell & Associates, Inc.

 

31.1*

  

 

Certification of Chief Executive Officer (Principal Executive Officer) pursuant to Section 302 of the Sarbanes-Oxley Act.

 

31.2*

  

 

Certification of Chief Financial Officer (Principal Financial Officer) pursuant to Section 302 of the Sarbanes-Oxley Act.

 

32.1*

  

 

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act.

 

32.2*

  

 

Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act.

 

99.1*

  

 

Report of Netherland, Sewell & Associates, Inc.

 

101.INS*

  

 

XBRL Instance Document

 

101.SCH*

  

 

XBRL Taxonomy Extension Schema Document

131


 

 

101.CAL*

  

 

XBRL Taxonomy Extension Calculation Linkbase Document

 

101.DEF*

  

 

XBRL Taxonomy Extension Definition Linkbase Document

 

101.LAB*

  

 

XBRL Taxonomy Extension Label Linkbase Document

 

101.PRE*

  

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

 

*

Filed herewith.

**

Furnished herewith.

+

Indicates management contract or compensation plan or arrangement.

-

Portions of this exhibit are subject to a request for confidential treatment and have been redacted and filed separately with the Securities and Exchange Commission.

 

 

 

132


 

GLOSSARY OF OIL AND NATURAL GAS TERMS

The following is a description of the meanings of some of the oil and gas industry terms used in this report:

Basin. A large natural depression on the earth’s surface in which sediments accumulate.

Bbl. One stock tank barrel, of 42 U.S. gallons liquid volume, of crude oil.

Bcf. Billion cubic feet, determined using the ratio of six Mcf of gas to one Bbl of crude oil, condensate or gas liquids.

Bopd. Barrels of oil per day.

Btu or British Thermal Unit. The quantity of heat required to raise the temperature of one pound of water by one degree Fahrenheit.

Completion. The installation of permanent equipment for the production of oil or gas.

Development or Developmental well. A well drilled within the proved boundaries of an oil or gas reservoir with the intention of completing the stratigraphic horizon known to be productive.

Dry hole. A well found to be incapable of producing hydrocarbons in sufficient quantities such that proceeds from the sale of such production exceed production expenses, taxes and the royalty burden.

Estimated proved reserves. Those quantities of oil and gas, which, by analysis of geosciences and engineering data, can be estimated with reasonable certainty to be economically producible, from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations, prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the project within a reasonable time.

The area of the reservoir considered as proved includes: (i) the area identified by drilling and limited by fluid contacts, if any, and (ii) adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or gas on the basis of available geosciences and engineering data.

In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons as seen in a well penetration unless geosciences, engineering, or performance data and reliable technology establishes a lower contact with reasonable certainty. Where direct observation from well penetrations has defined a highest known oil elevation and the potential exists for an associated gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geosciences, engineering or performance data and reliable technology establish the higher contact with reasonable certainty.

Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when: (i) successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and (ii) the project has been approved for development by all necessary parties and entities, including governmental entities.

Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.

Exploitation.  A drilling or other project which may target proved or unproved reserves (such as probable or possible reserves), but generally is expected to have lower risk.

Exploration or Exploratory well. A well drilled to find and produce oil or gas reserves not classified as proved, to find a new reservoir in a field previously found to be productive of oil or gas in another reservoir or to extend a known reservoir.

133


 

Field.  An area consisting of either a single reservoir or multiple reservoirs, all grouped on or related to the same individual geological structural feature and/or stratigraphic condition.

Gross acres or gross wells. The total acres or wells, as the case may be, in which a working interest is owned.

Horizontal drilling. A drilling operation in which a portion of the well is drilled horizontally within a productive or potentially productive formation. This operation usually yields a well which has the ability to produce higher volumes than a vertical well drilled in the same formation.

Injection well or Injection. A well which is used to place liquids or gases into the producing zone during secondary/tertiary recovery operations to assist in maintaining reservoir pressure and enhancing recoveries from the field.

Lease operating expenses. The expenses of lifting oil or gas from a producing formation to the surface, and the transportation and marketing thereof, constituting part of the current operating expenses of a working interest, and also including labor, superintendence, supplies, repairs, short-lived assets, maintenance, allocated overhead costs, ad valorem taxes and other expenses incidental to production, but excluding lease acquisition or drilling or completion expenses.

MBbls.  One thousand barrels of crude oil or other liquid hydrocarbons.

MBOE.  One thousand barrels of oil equivalent.

Mcf. One thousand cubic feet of natural gas.

Mcfd.  One thousand cubic feet of natural gas per day.

MMBbls. One million barrels of oil or other liquid hydrocarbons.

MMBOE.  One million barrels of oil equivalent.

MMBtu. One million British thermal units.

MMcf.  One million cubic feet of gas.

MMcfe. One million cubic feet equivalent, determined using the ratio of six Mcf of gas to one Bbl of oil, condensate or gas liquids.

Net acres or net wells. The sum of the fractional working interests owned in gross acres or wells, as the case may be.

NYMEX. New York Mercantile Exchange.

PV-10 or present value of estimated future cash flows. An estimate of the present value of the estimated future cash flows from proved oil and gas reserves at a date indicated after deducting estimated production and ad valorem taxes, future capital costs and operating expenses, but before deducting any estimates of federal income taxes. The estimated future cash flows are discounted at an annual rate of 10%, in accordance with the Securities and Exchange Commission’s practice, to determine their “present value.” The present value is shown to indicate the effect of time on the value of the revenue stream and should not be construed as being the fair market value of the properties. Estimates of future cash flows are made using oil and gas prices and operating costs at the date indicated and held constant for the life of the reserves.

Primary recovery. The period of production in which oil and natural gas is produced from its reservoir through the wellbore without enhanced recovery technologies, such as water floods or ASP floods.

Productive well. A well that is found to be capable of producing hydrocarbons in sufficient quantities such that proceeds from the sale of such production exceed production expenses and taxes.

Prospect. A specific geographic area which, based on supporting geological, geophysical or other data and also preliminary economic analysis using reasonably anticipated prices and costs, is deemed to have potential for the discovery of commercial hydrocarbons.

134


 

Proved developed non-producing reserves or PDNP. Proved developed reserves expected to be recovered from zones behind casing in existing wells.

Proved developed producing reserves or PDP. Proved developed reserves that are expected to be recovered from completion intervals currently open in existing wells and capable of production to market.

Proved developed reserves. Developed oil and gas reserves are reserves of any category that can be expected to be recovered (i) through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and (ii) through installed extraction equipment and infrastructure operational at the time of the reserves estimate

Proved undeveloped reserves or PUD. Reserves of any category that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.

Reserves on undrilled acreage shall be limited to those directly offsetting development spacing areas that are reasonably certain of production when drilled, unless evidence using reliable technology exists that establishes reasonable certainty of economic producibility at greater distances. Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted indicating that they are scheduled to be drilled within five years, unless the specific circumstances justify a longer time.

Recompletion. The addition of production from another interval or formation in an existing wellbore.

Reserve life index. An index calculated by dividing year-end estimated proved reserves by the average production during the past year to estimate the number of years of remaining production.

Reservoir. A porous and permeable underground formation containing a natural accumulation of producible oil and/or gas that is confined by impermeable rock or water barriers and is individual and separate from other reservoirs.

Secondary recovery. An artificial method or process used to restore or increase production from a reservoir after the primary production by the natural producing mechanism and reservoir pressure has experienced partial depletion. Gas injection and waterflooding are examples of this technique.

Tertiary recovery. The third stage of hydrocarbon production during which sophisticated techniques that alter the original properties of the oil are used. Chemical flooding (including ASP flooding), miscible displacement and thermal flooding are examples of this technique.

Undeveloped acreage. Lease acreage on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of oil or gas, regardless of whether or not such acreage contains estimated proved reserves.

Waterflooding.  A secondary recovery operation in which water is injected into the producing formation in order to maintain reservoir pressure and force oil toward and into the producing wells.

Working interest. The operating interest that gives the owner the right to drill, produce and conduct operating activities on the property and receive a share of production.

Workover.  Operations on a producing well to restore or increase production.

 

 

 

135


 

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated: March 2, 2015

 

 

 

 

 

REX ENERGY CORPORATION

 

 

By:

 

 

/s/ THOMAS C. STABLEY 

 

 

 

 

Thomas C. Stabley

 

 

 

 

Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

/s/ LANCE T. SHANER

 

Lance T. Shaner

  

 

Chairman of the Board

  

March 2, 2015

 

/s/ THOMAS C. STABLEY

 

Thomas C. Stabley

  

 

Chief Executive Officer and Director (Principal Executive Officer)

  

 

March 2, 2015

 

/s/ THOMAS G. RAJAN

 

Thomas G. Rajan

  

 

Chief Financial Officer (Principal Financial Officer)

  

March 2, 2015

 

/s/ CURTIS J. WALKER

 

  

 

Chief Accounting Officer (Principal

Accounting Officer)

  

March 2, 2015

Curtis J. Walker

  

  

 

/s/ ERIC L. MATTSON

 

Eric L. Mattson

  

Director

  

March 2, 2015

 

/s/ JOHN W. HIGBEE

 

John W. Higbee

  

Director

  

March 2, 2015

 

/s/ JOHN A. LOMBARDI

 

John A. Lombardi

  

Director

  

March 2, 2015

 

/s/ JOHN J. ZAK

 

John J. Zak

  

Director

  

March 2, 2015

 

/s/ TODD N. TIPTON

 

Todd N. Tipton

  

Director

  

March 2, 2015

136


 

EXHIBIT INDEX

 

Exhibit
Number

  

Exhibit Title

 

2.1-

  

 

Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.2

  

 

Form of Area One Tax Partnership Agreement attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.2 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.3

  

 

Form of Area Two Tax Partnership Agreement attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.3 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.4

  

 

Form of Area Three Tax Partnership Agreement attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.4 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.5

  

 

Form of Area Four Tax Partnership Agreement attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.5 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.6

  

 

Form of Parent Guaranty of Rex Energy Corporation attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.6 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.7

  

 

Form of Parent Guaranty of Sumitomo Corporation attached and made a part of the Participation and Exploration Agreement, dated August 31, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.7 to our Current Report on Form 8-K filed with the SEC on September 3, 2010).

 

2.8

  

 

First Amendment to Participation and Exploration Agreement, dated September 30, 2010, by and among Summit Discovery Resources II, LLC, Rex Energy I, LLC, R.E. Gas Development, LLC, joined therein by Rex Energy Operating Corp., and for the limited purposes set forth therein, Rex Energy Corporation and Sumitomo Corporation (incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K filed with the SEC on October 6, 2010).

 

3.1

  

 

Certificate of Incorporation of Rex Energy Corporation (incorporated by reference to Exhibit 3.1 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on April 27, 2007).

 

3.2

  

 

Certificate of Amendment to Certificate of Incorporation of Rex Energy Corporation (incorporated by reference to Exhibit 3.2 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on April 27, 2007).

 

3.3

  

 

Certificate of Designations, Preferences, Rights and Limitations of 6.00% Convertible Perpetual Preferred Stock, Series A, of Rex Energy Corporation (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K as filed with the SEC on August 18, 2014).

137


 

 

3.4

  

 

Amended and Restated Bylaws of Rex Energy Corporation (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K as filed with the SEC on May 11, 2012).

 

3.5

  

 

Amendment to the Amended and Restated Bylaws of Rex Energy Corporation (incorporated by reference to Exhibit 3.2 to our Current Report on Form 8-K as filed with the SEC on August 18, 2014).

 

4.1

  

 

Form of Specimen Common Stock Certificate of Rex Energy Corporation (incorporated by reference to Exhibit 4.1 to Amendment No. 1 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on June 11, 2007).

 

4.2

  

 

Indenture dated as of December 12, 2012 among Rex Energy Corporation, the Guarantors named therein and Wilmington Trust, National Association, as trustee (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on December 12, 2012).

 

4.3

  

 

Form of 8.875% Senior Notes due 2020 (included in Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on December 12, 2012, and incorporated herein by reference).

 

4.4

  

 

Indenture dated as of July 17, 2014 among Rex Energy Corporation, the Guarantors named therein and Wilmington Trust, National Association, as trustee (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on July 17, 2014).

 

4.5

  

 

Form of 6.250% Senior Notes due 2022 (included in Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on July 17, 2014, and incorporated herein by reference).

 

4.6

 

 

Deposit Agreement, dated August 18, 2014, by and among the Company, Computershare Trust Company, N.A. and Computershare Inc., together as depositary, and holders from time to time of the depositary receipts described therein (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on August 18, 2014).

 

4.7

 

 

Form of Depositary Receipt Representing the Depositary Shares (included as Exhibit A to Exhibit 4.7) (incorporated by reference to Exhibit 4.2 to our Current Report on Form 8-K filed with the SEC on August 18, 2014).

 

10.1

  

 

Consent Decree (incorporated by reference to Exhibit 10.5 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on April 27, 2007).

 

10.2

  

 

Independent Director Agreement with John A. Lombardi dated April 1, 2007 (incorporated by reference to Exhibit 10.6 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on April 27, 2007).

 

10.3

  

 

Summary of oral month-to-month agreement regarding use of airplane between Charlie Brown Air Corp. and Rex Energy Operating Corp. (incorporated by reference to Exhibit 10.13 to our Registration Statement on Form S-1 (File No. 333-142430) as filed with the SEC on July 6, 2007).

 

10.4

  

 

Independent Director Agreement by and between Rex Energy Corporation and John W. Higbee effective as of October 17, 2007 (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on October 19, 2007).

 

10.5

  

 

Summary of Rex Energy Corporation Non-Employee Director Compensation Program (incorporated by reference to Exhibit 10.9 to our Annual Report on Form 10-K filed with the SEC on March 14, 2013).

 

10.6+

  

 

Form of Nonqualified Stock Option Award Agreement for employee common stock option awards under Rex Energy 2007 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.28 to our Annual Report on Form 10-K filed with the SEC on March 31, 2008).

 

10.7+

  

 

Form of Nonqualified Stock Option Award Agreement for non-employee director common stock option awards under Rex Energy 2007 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.29 to our Annual Report on Form 10-K filed with the SEC on March 31, 2008).

 

10.8+

  

 

Form of Stock Appreciation Right Award Agreement under Rex Energy 2007 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.30 to our Annual Report on Form 10-K filed with the SEC on March 31, 2008).

 

10.9+

  

 

Form of Restricted Stock Award Agreement for employee restricted stock awards under Rex Energy 2007 Long-Term Incentive Plan (prior to December 2011) (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on March 31, 2010).

138


 

10.10+

 

 

Form of Performance-Based Restricted Stock Award for employee restricted stock awards under Rex Energy 2007 Long Term Incentive Plan (first effective for awards granted in December 2011) (incorporated by reference to Exhibit 10.32 to our Annual Report on Form 10-K filed with the SEC on March 15, 2012).

 

 

10.11+

 

 

Form of Time/Service Based Restricted Stock Award Agreement for employee restricted stock awards under Rex Energy 2007 Long-Term Incentive Plan (first effective for awards granted in December 2011) (incorporated by reference to Exhibit 10.33 to our Annual Report on Form 10-K filed with the SEC on March 15, 2012).

 

10.12

  

 

Operating Agreement of Charlie Brown Air II, LLC dated as of June 26, 2008 (incorporated by reference to Exhibit 10.35 to our Annual Report on Form 10-K/A filed with the SEC on October 9, 2009).

 

10.13

  

 

Participation and Exploration Agreement dated June 18, 2009 by and among Williams Production Company, LLC, Williams Production Appalachia, LLC, Rex Energy I, LLC and R.E. Gas Development, LLC (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on June 24, 2009).

 

10.14

  

 

Tax Partnership Agreement attached and made a part of the Participation and Exploration Agreement dated June 18, 2009 by and among Williams Production Company, LLC, Williams Production Appalachia, LLC, Rex Energy I, LLC and R.E. Gas Development, LLC (incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K filed with the SEC on June 24, 2009).

 

10.15

  

 

Limited Liability Company Agreement of RW Gathering, LLC effective as of June 18, 2009 (incorporated by reference to Exhibit 10.3 to our Current Report on Form 8-K filed with the SEC on June 24, 2009).

 

10.16

  

 

Settlement Agreement and Release by and between Julia Leib and Lisa Thompson, individually and on behalf of the certified class, on the one hand, and Rex Energy Operating Corp. and PennTex Resources Illinois, Inc., on the other hand, effective December 17, 2009 (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on December 22, 2009).

 

10.17-

  

 

Contribution Agreement, dated December 21, 2009, by and among R.E. Gas Development, LLC, Stonehenge Energy Resources, L.P. and Keystone Midstream Services, LLC (incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K filed with the SEC on December 28, 2009).

 

10.18-

  

 

Gas Gathering, Compression and Processing Agreement, dated December 21, 2009, by and between R.E. Gas Development, LLC, Keystone Midstream Services, LLC and Rex Energy Corporation (incorporated by reference to Exhibit 10.3 to our Current Report on Form 8-K filed with the SEC on December 28, 2009).

 

10.19-

  

 

Master Crude Purchase Agreement by and among certain direct and indirect wholly owned subsidiaries of Rex Energy Corporation and CountryMark Cooperative, dated December 30, 2009. (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on January 5, 2010).

 

10.20

  

 

Independent Director Agreement by and between Rex Energy Corporation and Eric L. Mattson effective as of April 30, 2010 (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on April 30, 2010).

 

10.21

  

 

Purchase and Sale Agreement dated June 28, 2010 by and between Rex Energy Rockies, LLC and Duncan Oil Partners, LLC (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on July 7, 2010).

 

10.22+

  

 

Employment Agreement by and between Patrick McKinney and Rex Energy Operating Corp. dated October 1, 2010 (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K as filed with the SEC on October 7, 2008).

 

10.23-

  

 

Confirmation No. 2 under Master Crude Purchase Agreement by and among certain direct and indirect wholly owned subsidiaries of Rex Energy Corporation and CountryMark Cooperative dated January 3, 2011 for period commencing on January 1, 2011 through December 31, 2011 (incorporated by reference to Exhibit 10.42 to our Annual Report on Form 10-K filed with the SEC on March 3, 2011).

 

10.24+

  

 

Rex Energy Corporation Executive Change of Control Policy (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K as filed with the SEC on February 16, 2011).

139


 

 

10.25+

  

 

Rex Energy Corporation Executive Severance Policy (incorporated by reference to Exhibit 10.44 to our Annual Report on Form 10-K filed with the SEC on March 15, 2012).

 

10.26+

  

 

Form of Non-Employee Director Restricted Stock Award/Phantom Stock Award Agreement under Rex Energy Corporation 2007 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.45 to our Annual Report on Form 10-K filed with the SEC on March 3, 2011).

 

10.27-

  

 

Settlement Agreement by and among Rex Energy Corporation, Rex Energy I, LLC and certain landowners in Westmoreland County of the Commonwealth of Pennsylvania dated as of May 13, 2011 (incorporated by reference to Exhibit 10.2 to our Quarterly Report on Form 10-Q as filed with the SEC on August 5, 2011).

 

10.28+

  

 

Employment Agreement by and between Jennifer McDonough, Rex Energy Corporation, and Rex Energy Operating Corporation effective April 25, 2011 (incorporated by reference to Exhibit 10.3 to our Quarterly Report on Form 10-Q as filed with the SEC on August 5, 2011).

 

10.29+

  

 

Letter Agreement by and between Patrick M. McKinney and Rex Energy Corporation dated October 10, 2011 (incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K as filed with the SEC on October 11, 2011).

 

10.30

  

 

Natural Gas Sales Agreement between R.E. Gas Development, LLC and BP Energy Company dated as of August 9, 2011 (incorporated by reference to Exhibit 10.1 to our Quarterly Report on Form 10-Q as filed with the SEC on November 8, 2011).

 

10.31-

  

 

Second Amendment to Gas Gathering, Compression and Processing Agreement dated as of May 29, 2012, by and among Keystone Midstream Services, LLC, R.E. Gas Development, LLC and Summit Discovery Resources II, LLC (incorporated by reference to Exhibit 10.3 to our Quarterly Report on Form 10-Q filed with the SEC on August 9, 2012).

 

10.32

 

 

Purchase Agreement, dated as of December 7, 2012, among Rex Energy Corporation, the Guarantors named therein and the Initial Purchasers named therein (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on December 12, 2012, 2013).

 

10.33

  

 

Registration Rights Agreement dated as of December 12, 2012 among Rex Energy Corporation, the Guarantors named therein and the Initial Purchasers named therein (incorporated by reference to Exhibit 4.3 to our Current Report on Form 8-K filed with the SEC on December 12, 2012).

 

10.34

  

 

Amended and Restated Credit Agreement, dated as of March 27, 2013, by and among Rex Energy Corporation, KeyBank National Association, as administrative agent, Royal Bank of Canada, as syndication agent, and SunTrust Bank, as documentation agent, and the other lenders signatory thereto (incorporated by reference to Exhibit 10.1 to our Quarterly Report on Form 10-Q filed with the SEC on May 9, 2013).

 

10.35

  

 

Amended and Restated Guaranty and Collateral Agreement, dated as of March 27, 2013, made by Rex Energy Corporation and each of the other grantors (as defined therein) in favor of the administrative agent (incorporated by reference to Exhibit 10.2 to our Quarterly Report on Form 10-Q filed with the SEC on May 9, 2013).

 

10.36

  

 

Purchase Agreement, dated as of April 23, 2013, among Rex Energy Corporation, the Guarantors named therein and the Initial Purchasers named therein (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on April 26, 2013).

 

10.37

  

 

Registration Rights Agreement, dated as of April 26, 2013, among Rex Energy Corporation, the Guarantors named therein, and RBC Capital Markets, LLC, KeyBanc Capital Markets Inc., SunTrust Robinson Humphrey, Inc. and Wells Fargo Securities, LLC, on behalf of the initial purchasers named therein (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed with the SEC on April 26, 2013).

 

10.38+

  

 

Amended and Restated 2007 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on May 13, 2013).

 

10.39+

  

 

Independent Director Agreement, effective July 29, 2013 by and between Rex Energy Corporation and Todd N. Tipton (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on August 2, 2013).

140


 

 

10.40+

  

 

Employment Agreement, by and between Thomas C. Stabley, Rex Energy Corporation and Rex Energy Operating Corp. dated as of December 13, 2013 (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on December 17, 2013).

 

10.41

  

 

Second Amendment to Amended and Restated Credit Agreement, effective as of March 27, 2014, by and among Rex Energy Corporation, KeyBank National Association, as Administrative Agent, and the other lenders signatory thereto (incorporated by reference to Exhibit 10.1 to our Quarterly Report on Form 10-Q filed with the SEC on May 9, 2014).

 

 

 

10.42

 

Third Amendment to Amended and Restated Credit Agreement, effective as of July 11, 2014, by and among Rex Energy Corporation, KeyBank National Association, as Administrative Agent, and the other lenders signatory thereto (incorporated by reference to Exhibit 10.1 to our Quarterly Report on Form 10-Q filed with the SEC on November 5, 2014).

 

10.43

 

 

Purchase Agreement, dated as of July 14, 2014, among Rex Energy Corporation, the Guarantors named therein and the Initial Purchasers named therein (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on July 17, 2014).

 

10.44

 

 

Registration Rights Agreement dated as of July 17, 2014 among Rex Energy Corporation, the Guarantors named therein and the Initial Purchasers named therein (incorporated by reference to Exhibit 4.3 to our Current Report on Form 8-K filed with SEC on July 17, 2014).

 

10.45-

 

 

Amended and Restated Gas Gathering, Compression and Processing Agreement dated as of August 22, 2014 by and among R.E. Gas Development, LLC, MarkWest Liberty Bluestone, L.L.C. and Rex Energy Corporation (incorporated by reference to Exhibit 10.2 to our Quarterly Report on Form 10-Q/A filed with the SEC on January 30, 2015).

 

10.46-

 

 

Natural Gas Liquids Fractionation, Exchange and Marketing Agreement dated as of August 22, 2014 by and among R.E. Gas Development, LLC, MarkWest Liberty Midstream & Resources, L.L.C. and Rex Energy Corporation (incorporated by reference to Exhibit 10.3 to our Quarterly Report on Form 10-Q/A filed with the SEC on January 30, 2015).

 

10.47

 

 

Fourth Amendment to Amended and Restated Credit Agreement, effective as of August 15, 2014, by and among Rex Energy Corporation, Royal Bank of Canada, as Administrative Agent, and the other lenders signatory thereto (incorporated by reference to Exhibit 10.4 to our Quarterly Report on Form 10-Q filed with the SEC on November 5, 2014).

 

10.48

 

 

Fifth Amendment to Amended and Restated Credit Agreement effective as of September 12, 2014, by and among Rex Energy Corporation, Royal Bank of Canada, as Administrative Agent, and other lenders signatory thereto (incorporated by reference to Exhibit 10.5 to our Quarterly Report on Form 10-Q filed with the SEC on November 5, 2014).

 

10.49*

 

 

Sixth Amendment to Amended and Restated Credit Agreement effective as of December 16, 2014, by and among Rex Energy Corporation, Royal Bank of Canada, as Administrative Agent, and other lenders signatory thereto,

 

12.1*

  

 

Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividend.

 

21.1*

  

 

Subsidiaries of the Registrant.

 

23.1*

  

 

Consent of KPMG, LLP.

 

23.2*

  

 

Consent of Netherland, Sewell & Associates, Inc.

 

31.1*

  

 

Certification of Chief Executive Officer (Principal Executive Officer) pursuant to Section 302 of the Sarbanes-Oxley Act.

 

31.2*

  

 

Certification of Chief Financial Officer (Principal Financial Officer) pursuant to Section 302 of the Sarbanes-Oxley Act.

 

32.1*

  

 

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act.

 

32.2*

  

 

Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act.

141


 

 

99.1*

  

 

Report of Netherland, Sewell & Associates, Inc.

 

101.INS*

  

 

XBRL Instance Document

 

101.SCH*

  

 

XBRL Taxonomy Extension Schema Document

 

101.CAL*

  

 

XBRL Taxonomy Extension Calculation Linkbase Document

 

101.DEF*

  

 

XBRL Taxonomy Extension Definition Linkbase Document

 

101.LAB*

  

 

XBRL Taxonomy Extension Label Linkbase Document

 

101.PRE*

  

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

 

*

Filed herewith.

**

Furnished herewith.

+

Indicates management contract or compensation plan or arrangement.

-

Portions of this exhibit are subject to a request for confidential treatment and have been redacted and filed separately with the Securities and Exchange Commission.

 

 

142


 

Exhibit 10.49

Execution Version

 

 

 

Sixth Amendment

to

Amended and Restated Credit Agreement

among

Rex Energy Corporation,

as Borrower,

The Guarantors,

Royal Bank of Canada,

as Administrative Agent,

KeyBank National Association,

as Syndication Agent,

SunTrust Bank,

as Documentation Agent,

RBC Capital Markets,

KeyBank National Association,

and

SunTrust Bank,

as Joint Lead Arrangers and Joint Bookrunners,

and

The Lenders Signatory Hereto

Dated as of December 16, 2014

 

 

 

 

LEGAL_US_W # 80449537.1


 

Sixth Amendment to Amended and Restated Credit Agreement

This Sixth Amendment to Amended and Restated Credit Agreement (this “Sixth Amendment”) dated as of December 16, 2014 is among Rex Energy Corporation, a corporation formed under the laws of the State of Delaware (the “Borrower”); each of the undersigned guarantors (the “Guarantors”, and together with the Borrower, the “Obligors”); Royal Bank of Canada, as administrative agent for the Lenders (in such capacity, together with its successors, the “Administrative Agent”); and the Lenders signatory hereto.

Recitals

A. The Borrower, the Administrative Agent and the Lenders are parties to that certain Amended and Restated Credit Agreement dated as of March 27, 2013 (as amended by the First Amendment to Amended and Restated Credit Agreement dated January 14, 2013, the Second Amendment to Amended and Restated Credit Agreement dated as of March 26, 2014, the Third Amendment to Amended and Restated Credit Agreement dated as of July 11, 2014, the Fourth Amendment to Amended and Restated Credit Agreement dated as of August 15, 2014 and the Fifth Amendment to Amended and Restated Credit Agreement dated as of September 12, 2014, the “Credit Agreement”), pursuant to which the Lenders have made certain credit available to and on behalf of the Borrower.

B. The Borrower and Guarantors are parties to that certain Amended and Restated Guaranty and Collateral Agreement dated as of March 27, 2013 made by each of the Grantors (as defined therein) in favor of the Administrative Agent (the “Guaranty”).

C. The Borrower, the Administrative Agent and the Lenders have agreed to amend certain provisions of the Credit Agreement as more fully set forth herein.

NOW, THEREFORE, in consideration of the premises and the mutual covenants herein contained, for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:

Section 1. Defined Terms.  Each capitalized term which is defined in the Credit Agreement, but which is not defined in this Sixth Amendment, shall have the meaning ascribed such term in the Credit Agreement.  Unless otherwise indicated, all article and section references in this Sixth Amendment refer to articles and sections of the Credit Agreement.

Section 2. Amendments to Section 1.02 – Certain Defined Terms.  

2.1 The definition of “Total Debt” is hereby deleted in its entirety.

2.2 The definition of “Pro Forma Compliance” is hereby amended and restated in its entirety to read as follows:

Pro Forma Compliance” means, for any date of determination, that the Borrower is in pro forma compliance with the financial covenant set forth in Section 9.01(b)(ii), as such ratio is recomputed using (a) Total Net Debt as of such date and (b) EBITDAX for the period of four fiscal quarters ending on the last day of the fiscal quarter immediately preceding the date of determination for which financial statements are available.

2.4 The following definitions are hereby added where alphabetically appropriate to read as follows:

Cash Equivalents” means any Investment of the types described in Section 9.05(c) through Section 9.05(g).

Net Senior Secured Debt” means, at any date, the sum of (a) the total Revolving Credit Exposures of all Lenders on such date, plus (b) the aggregate principal amount of Debt of the Borrower and its Consolidated Subsidiaries on such date that is secured by a Lien on any asset or Property of the Borrower or any Consolidated Subsidiary, minus (c) all unrestricted cash and Cash Equivalents of the Borrower and its Consolidated Subsidiaries on such date.

Total Net Debt” means, at any date, the sum of (a) all Debt of the Borrower and the Consolidated Subsidiaries on a consolidated basis, excluding (i) non-cash obligations under FASB ASC 815, (ii) accounts payable and other accrued liabilities (for the deferred purchase price of Property or services) from time to time incurred in the ordinary course of business which are not greater than sixty (60) days past the date of invoice or which are being contested in good faith by appropriate action and for which adequate reserves have been maintained in accordance with GAAP and (iii) amounts available to be drawn under performance letters of credit and surety bonds issued for the account of the Borrower or a Consolidated Subsidiary to secure obligations under firm transportation contracts, minus (b) all unrestricted cash and Cash Equivalents of the Borrower and its Consolidated Subsidiaries on such date.

Sixth Amendment” means that certain Sixth Amendment to Amended and Restated Credit Agreement dated December 16, 2014 among the Borrower, the Administrative Agent and the Lenders party thereto.

Page 1

LEGAL_US_W # 80449537.1


 

Sixth Amendment Effective Date” has the meaning ascribed to such term in the Sixth Amendment.

Section 3. Amendment to Section 9.01(b).  Section 9.01(b) is hereby amended and restated in its entirety to read as follows:

(b) (i) Ratio of Net Senior Secured Debt to EBITDAX.  The Borrower will not, as of the last day of any fiscal quarter ending on December 31, 2014 through June 30, 2016, permit its ratio of Net Senior Secured Debt as of such date to EBITDAX for the period of four fiscal quarters then ending on such day to be greater than 1.75 to 1.00.

(ii) Ratio of Total Net Debt to EBITDAX.  The Borrower will not, as of the last day of any fiscal quarter ending on or after September 30, 2016, permit its ratio of Total Net Debt as of such date to EBITDAX for the period of four fiscal quarters then ending on such day to be greater than 4.25 to 1.00.

Section 4. Amendment to Section 9.02(i).  The following sentence is hereby added to the end of Section 9.02(i) to read as follows:

Notwithstanding the foregoing or anything to the contrary herein, in no event shall the Borrower be permitted to incur any Senior Debt pursuant to this Section 9.02(i) during the period beginning on the Sixth Amendment Effective Date through and including June 30, 2016.

Section 5. Conditions Precedent.  This Sixth Amendment shall become effective on the date on which each of the following conditions is satisfied (or waived in accordance with Section 12.02) (the “Sixth Amendment Effective Date”):

5.1 Sixth Amendment.  The Administrative Agent shall have received multiple counterparts as requested of this Sixth Amendment from the Borrower, each other Obligor and the Majority Lenders.

5.2 Payment of Outstanding Invoices.  Payment by the Borrower to the Administrative Agent of all fees and other amounts due and payable on or prior to the Sixth Amendment Effective Date, including, to the extent invoiced, reimbursement or payment of all reasonable out-of-pocket expenses required to be reimbursed or paid by the Borrower (including, but not limited to the reasonable fees of Paul Hastings LLP).

5.3 No Default.  No Default or Event of Default shall be continuing as of the Sixth Amendment Effective Date.

Section 6. Representations and Warranties; Etc.  Each Obligor hereby affirms:  (a) that as of the date of execution and delivery of this Sixth Amendment, after giving effect to the terms of this Sixth Amendment, all of the representations and warranties made by it contained in each Loan Document to which it is a party are true and correct in all material respects as though made on and as of the Sixth Amendment Effective Date (unless made as of a specific earlier date, in which case, was true and correct in all material respects as of such date); and (b) that after giving effect to this Sixth Amendment and to the transactions contemplated hereby, no Default exists or will exist under any Loan Document to which it is a party.

Section 7. Miscellaneous.

7.1 Confirmation.  The provisions of the Credit Agreement (as amended by this Sixth Amendment) shall remain in full force and effect in accordance with its terms following the effectiveness of this Sixth Amendment.

7.2 Ratification and Affirmation of the Obligors.  Each Obligor hereby expressly (a) acknowledges the terms of this Sixth Amendment; (b) ratifies and affirms its obligations under, and acknowledges, renews and extends its continued liability under, each Loan Document to which it is a party, and agrees that each Loan Document to which it is a party remains in full force and effect, as amended hereby; and (c) agrees that from and after the Sixth Amendment Effective Date each reference to the Credit Agreement in the Guaranty and the other Loan Documents shall be deemed to be a reference to the Credit Agreement, as amended by this Sixth Amendment.

7.3 Loan Document.  This Sixth Amendment is a “Loan Document” as defined and described in the Credit Agreement and all of the terms and provisions of the Credit Agreement relating to Loan Documents shall apply hereto.

7.4 Severability.  Any provision of this Sixth Amendment which is prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective to the extent of such prohibition or unenforceability without invalidating the remaining provisions hereof, and any such prohibition or unenforceability in any jurisdiction shall not invalidate or render unenforceable such provision in any other jurisdiction.

Page 2

LEGAL_US_W # 80449537.1


 

7.5 Successors and Assigns.  This Sixth Amendment shall be binding upon and inure to the benefit of the parties hereto and their respective successors and assigns.

7.6 Counterparts. This Sixth Amendment may be executed by one or more of the parties hereto in any number of separate counterparts, and all of such counterparts taken together shall be deemed to constitute one and the same instrument.  Delivery of an executed counterpart of a signature page of this Sixth Amendment by telecopy, facsimile or email transmission shall be effective as delivery of a manually executed counterpart of this Sixth Amendment.

7.7 No Oral Agreement. This written Sixth Amendment, the Credit Agreement and the other Loan Documents executed in connection herewith and therewith represent the final agreement between the parties and may not be contradicted by evidence of prior, contemporaneous, or subsequent oral agreements of the parties.  There are no unwritten oral agreements between the parties.

7.8 Governing Law.  This Sixth Amendment (including, but not limited to, the validity and enforceability hereof) shall be governed by, and construed in accordance with, the laws of the State of Texas.

[Signatures Begin on Next Page]

 

 

 

Page 3

LEGAL_US_W # 80449537.1


 

IN WITNESS WHEREOF, the parties hereto have caused this Sixth Amendment to be duly executed effective as of the Sixth Amendment Effective Date.

 

BORROWER:

 

REX ENERGY CORPORATION

 

 

 

 

 

 

 

By:

 

/s/ Michael L. Hodges

 

 

 

 

Michael L. Hodges

 

 

 

 

Chief Financial Officer

 

GUARANTORS:

 

REX ENERGY OPERATING CORP.

 

 

 

 

 

 

 

By:

 

/s/ Michael L. Hodges

 

 

 

 

Michael L. Hodges

 

 

 

 

Chief Financial Officer

 

 

 

REX ENERGY I, LLC

 

 

PENNTEX RESOURCES ILLINOIS, INC.

 

 

REX ENERGY IV, LLC

 

 

R.E. GAS DEVELOPMENT, LLC

 

 

 

 

 

 

 

By:

 

/s/ Michael L. Hodges

 

 

 

 

Michael L. Hodges

 

 

 

 

Chief Financial Officer

 

 

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

 

ADMINISTRATIVE

 

ROYAL BANK OF CANADA,

AGENT, ISSUING

 

as Administrative Agent

BANK AND LENDER:

 

 

 

 

 

 

 

 

 

 

 

By:

 

/s/ Rodica Dutka

 

 

Name:

 

Rodica Dutka

 

 

Title:

 

Manager, Agency

 

 

 

ROYAL BANK OF CANADA,

 

 

as Issuing Bank and as Lender

 

 

 

 

 

 

 

By:

 

/s/Don J. McKinnerney

 

 

Name:

 

Don J. McKinnerney

 

 

Title:

 

Authorized Signatory

 

 

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

 

SYNDICATION AGENT AND LENDER:

 

KEYBANK NATIONAL ASSOCIATION

 

 

 

 

 

 

 

By:

 

/s/ John Dravenstott

 

 

Name:

 

John Dravenstott

 

 

Title:

 

Vice President

 

 

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

 

DOCUMENTATION AGENT AND LENDER:

 

SUNTRUST BANK

 

 

 

 

 

 

 

By:

 

/s/ Shannon Juhan

 

 

Name:

 

Shannon Juhan

 

 

Title:

 

Vice President

 

 

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

 

LENDERS:

 

BMO HARRIS FINANCING, INC.

 

 

 

 

 

 

 

By:

 

/s/ James J. Ducote

 

 

Name:

 

James J. Ducote

 

 

Title:

 

Managing Director

 

 

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

 

 

 

WELLS FARGO BANK, NATIONAL ASSOCIATION

 

 

 

 

 

 

 

By:

 

/s/ Suzanne Ridenhour

 

 

Name:

 

Suzanne Ridenhour

 

 

Title:

 

Director

 

 

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

 

 

 

MUFG UNION BANK, N.A.

 

 

 

 

 

 

 

By:

 

/s/ Lara Francis

 

 

Name:

 

Lara Francis  

 

 

Title:

 

Vice President

 

 

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

 

 

 

CAPITAL ONE, NATIONAL ASSOCIATION

 

 

 

 

 

 

 

By:

 

/s/ Victor Ponce de Leon

 

 

Name:

 

Victor Ponce de Leon

 

 

Title:

 

Vice President

 

 

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

 

 

 

M&T BANK

 

 

 

 

 

 

 

By:

 

/s/ David Ladori

 

 

Name:

 

David Ladori

 

 

Title:

 

Vice President

 

 

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

 

 

 

U.S. BANK NATIONAL ASSOCIATION

 

 

 

 

 

 

 

By:

 

/s/ Daniel K. Hansen

 

 

Name:

 

Daniel K. Hansen  

 

 

Title:

 

Vice President

 

 

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

 

 

 

THE HUNTINGTON NATIONAL BANK

 

 

 

 

 

 

 

By:

 

/s/ Margaret Niekrash

 

 

Name:

 

Margaret Niekrash  

 

 

Title:

 

Vice President

 

 

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

 

 

 

ONEWEST BANK N.A.

 

 

 

 

 

 

 

By:

 

/s/ Sean Murphy

 

 

Name:

 

Sean Murphy

 

 

Title:

 

Executive Vice President

 

Sixth Amendment

Signature Page

LEGAL_US_W # 80449537


 

Exhibit 12.1

REX ENERGY CORPORATION

STATEMENT OF COMPUTATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

 

 

Years ended December 31,

 

(in thousands, except ratios)

2014

 

 

2013

 

 

2012

 

 

2011

 

 

2010

 

Computation of earnings (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income tax

$

(74,565)

 

 

$

(6,538

)

 

$

92,203

 

 

$

26,689

 

 

$

14,092

 

Add: Fixed charges

 

48,458

 

 

 

31,569

 

 

 

10,458

 

 

 

4,178

 

 

 

1,478

 

Add: Equity method investment (income) loss

 

813

 

 

 

763

 

 

 

3,921

 

 

 

(81

)

 

 

200

 

Less: Capitalized interest

 

7,259

 

 

 

7,548

 

 

 

3,017

 

 

 

1,159

 

 

 

 

Less: Preferred Stock dividend requirements

 

2,335

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss)

$

(34,888)

 

 

$

18,246

 

 

$

103,565

 

 

$

29,627

 

 

$

15,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Computation of fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

$

36,977

 

 

$

22,676

 

 

$

6,418

 

 

$

2,514

 

 

$

1,240

 

Add: Amortization of premium (discount) on Senior Notes, net

 

353

 

 

 

180

 

 

 

(8

)

 

 

 

 

 

 

Add: Capitalized interest

 

7,259

 

 

 

7,548

 

 

 

3,017

 

 

 

1,159

 

 

 

 

Add: Amortized loan costs

 

1,534

 

 

 

1,165

 

 

 

1,031

 

 

 

505

 

 

 

238

 

Add: Preferred Stock dividend requirements

 

2,335

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, as defined

$

48,458

 

 

$

31,569

 

 

$

10,458

 

 

$

4,178

 

 

$

1,478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings (loss) to fixed charges and preferred stock dividends

 

(1)

 

 

0.6x

(1)

 

9.9x

 

 

7.1x

 

 

10.7x

 

 

 

(1)

Due to our net losses for the years ended December 31, 2014 and 2013, the coverage ratio for each of these periods was less than 1:1. To achieve a coverage ratio of 1:1, we would have needed additional earnings of approximately $83.3 million and $13.3 million for the years ended December 31, 2014 and 2013, respectively.

 

 


Exhibit 21.1

Subsidiaries of Rex Energy Corporation

at December 31, 2014

Name

  

Entity Type

  

Jurisdiction of

Incorporation or

Formation

  

Percentage

Ownership

 

Rex Energy Rockies, LLC

 

Limited Liability Company

 

Delaware

 

100

%

Rex Energy I, LLC

  

Limited Liability Company

  

Delaware

  

100

Rex Energy Marketing, LLC

  

Limited Liability Company

  

Delaware

  

100

%(1)

Rex Energy Operating Corp.

  

Corporation

  

Delaware

  

100

Rex Energy IV, LLC

  

Limited Liability Company

  

Delaware

  

100

PennTex Resources Illinois, Inc.

  

Corporation

  

Delaware

  

100

R.E. Ventures Holdings, LLC

 

Limited Liability Company

 

Delaware

 

100

%

R.E. Gas Development, LLC

  

Limited Liability Company

  

Delaware

  

100

RW Gathering, LLC

  

Limited Liability Company

  

Delaware

  

40

%(2)

R.E. Disposal, LLC

 

Limited Liability Company

 

Delaware

 

100

%(3)

Water Solutions Holdings, LLC

  

Limited Liability Company

  

Delaware

  

60

Keystone Clearwater Solutions, LLC

  

Limited Liability Company

  

Delaware

  

60

%(4)

Cocoa Properties I, LLC

 

Limited Liability Company

 

Delaware

 

60

%(4)

 

 

(1)

Rex Energy Marketing, LLC is a wholly owned subsidiary of Rex Energy I, LLC.

(2)

R.E. Gas Development, LLC owns a 40% membership interest in RW Gathering, LLC.

(3)

R.E. Disposal, LLC is a wholly owned subsidiary of R.E. Gas Development, LLC.

(4)

Keystone Clearwater Solutions, LLC and Cocoa Properties I, LLC are wholly owned subsidiaries of Water Solutions Holdings, LLC. Rex Energy Corporation owns a 60% membership interest in Water Solutions Holdings, LLC.

 


Exhibit 23.1

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors

Rex Energy Corporation:

We consent to the incorporation by reference in the registration statements on Form S-3 (No. 333‑196623) and Form S-8 (Nos. 333-146648 and 333-188676) of Rex Energy Corporation and subsidiaries (the Company) of our reports dated March 2, 2015, with respect to the consolidated balance sheets of Rex Energy Corporation and subsidiaries as of December 31, 2014 and 2013, and the related consolidated statements of operations, changes in noncontrolling interests and stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2014, and the effectiveness of internal control over financial reporting as of December 31, 2014, which reports appear in the December 31, 2014 annual report on Form 10‑K of the Company.

/s/ KPMG LLP

Dallas, Texas

March 2, 2015

 

 


Exhibit 23.2

CONSENT OF INDEPENDENT PETROLEUM ENGINEERS AND GEOLOGISTS

The undersigned hereby consents to the incorporation by reference in the Registration Statements on Form S-3 (No. 333-174741) and Form S-8 (No. 333-146648 and No. 333-188676) of Rex Energy Corporation of information relating to our report setting forth the estimates of revenues from the oil and gas reserves of Rex Energy Corporation as of December 31, 2014, and to inclusion of our summary report, in the form and context in which it appears, in the Annual Report on Form 10-K of Rex Energy Corporation for the year ended December 31, 2014 to be filed with the Securities and Exchange Commission on or about March 2, 2015, including our summary report set forth in Exhibit 99.1 to such Annual Report on Form 10-K.

 

NETHERLAND, SEWELL & ASSOCIATES, INC.

 

 

By:

 

/s/ DANNY D. SIMMONS

 

 

Name: Danny D. Simmons, P.E.

Title: President and Chief Operating Officer

 

Houston, Texas
March 2, 2015

 


Exhibit 31.1

CERTIFICATION

I, Thomas C. Stabley, certify that:

 

1.

I have reviewed this annual report on Form 10-K of Rex Energy Corporation;

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a – 15(f) and 15d – 15(f)) for the registrant and have:

 

 

a)

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

b)

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

c)

evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

 

 

d)

disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.

The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

 

 

a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

 

b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

 

 

Date: March 2, 2015

 

/s/ THOMAS C. STABLEY

 

 

Thomas C. Stabley

 

 

Chief Executive Officer

 

 

(Principal Executive Officer)

 


Exhibit 31.2

CERTIFICATION

I, Thomas G. Rajan, certify that:

 

1.

I have reviewed this annual report on Form 10-K of Rex Energy Corporation;

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a – 15(f) and 15d – 15(f)) for the registrant and have:

 

 

a)

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

b)

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

c)

evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and

 

 

d)

disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an report) that has materially affected, or is reasonably likely to materially affect the registrant’s internal control over financial reporting; and

 

5.

The registrant’s other certifying officer and I have disclosed based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

 

 

a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

 

b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

 

 

Date: March 2, 2015

 

/s/ THOMAS G. RAJAN

 

 

Thomas G. Rajan

 

 

Chief Financial Officer

(Principal Financial Officer)

 


Exhibit 32.1

Certification Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

(Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code)

Pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code), I, Thomas C. Stabley, Chief Executive Officer of Rex Energy Corporation, a Delaware corporation (the “Company”), hereby certify, to my knowledge, that:

 

(1)

the Company’s Annual Report on Form 10-K for the year ended December 31, 2014 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)

information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Dated: March 2, 2015

 

 

/s/ THOMAS C. STABLEY

Thomas C. Stabley

Chief Executive Officer

(Principal Executive Officer)

The foregoing certification is being furnished solely pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code) and is not being filed as part of the Report or as a separate disclosure document.

A signed original of this written statement required by Section 906 has been provided to Rex Energy Corporation and will be retained by Rex Energy Corporation and furnished to the Securities and Exchange Commission or its staff upon request.

 


Exhibit 32.2

Certification Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

(Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code)

Pursuant to section 906 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code), I, Michael L. Hodges, Chief Financial Officer of Rex Energy Corporation, a Delaware corporation (the “Company”), hereby certify, to my knowledge, that:

 

(1)

the Company’s Annual Report on Form 10-K for the year ended December 31, 2014 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)

information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Dated: March 2, 2015

 

 

/s/ THOMAS G. RAJAN

Thomas G. Rajan

Chief Financial Officer

(Principal Financial Officer)

The foregoing certification is being furnished solely pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code) and is not being filed as part of the Report or as a separate disclosure document.

A signed original of this written statement required by Section 906 has been provided to Rex Energy Corporation and will be retained by Rex Energy Corporation and furnished to the Securities and Exchange Commission or its staff upon request.

 


 

Exhibit 99.1

 

Chairman & CEO

C.H. (Scott) Rees III

President & COO

Danny D. Simmons

Executive VP

G. Lance Binder

Executive Committee

P. Scott Frost

J. Carter Henson, Jr.

Dan Paul Smith

Joseph J. Spellman

January 26, 2015

Mr. Patrick M. McKinney

Rex Energy Corporation

366 Walker Drive

State College, Pennsylvania 16801

Dear Mr. McKinney:

In accordance with your request, we have estimated the proved reserves and future revenue, as of December 31, 2014, to the Rex Energy Corporation (Rex) interest in certain oil and gas properties located in the Appalachian Region and Illinois Basin of the United States.  We completed our evaluation on or about the date of this letter.  It is our understanding that the proved reserves estimated in this report constitute all of the proved reserves owned by Rex.  The estimates in this report have been prepared in accordance with the definitions and regulations of the U.S. Securities and Exchange Commission (SEC) and conform to the FASB Accounting Standards Codification Topic 932, Extractive Activities—Oil and Gas, except that future income taxes are excluded for all properties and, as requested, per-well overhead expenses are excluded for the operated properties.  Definitions are presented immediately following this letter.  This report has been prepared for Rex's use in filing with the SEC; in our opinion the assumptions, data, methods, and procedures used in the preparation of this report are appropriate for such purpose.

We estimate the net reserves and future net revenue to the Rex interest in these properties, as of December 31, 2014, to be:

 

 

 

Net Reserves

 

 

Future Net Revenue (M$)

 

 

 

Oil

 

 

NGL

 

 

Gas

 

 

 

 

 

Present Worth

 

Category

 

(MBBL)

 

 

(MBBL)

 

 

(MMCF)

 

 

Total

 

 

at 10%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved Developed Producing

 

 

7,215.9

 

 

 

26,483.9

 

 

 

329,226.1

 

 

 

1,472,901.6

 

 

 

818,520.7

 

Proved Developed Non-Producing

 

 

412.2

 

 

 

2,731.1

 

 

 

36,447.3

 

 

 

172,880.5

 

 

 

102,612.8

 

Proved Undeveloped

 

 

2,056.6

 

 

 

44,037.5

 

 

 

473,511.8

 

 

 

1,159,621.9

 

 

 

284,102.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Proved

 

 

9,684.7

 

 

 

73,252.6

 

 

 

839,185.1

 

 

 

2,805,404.2

 

 

 

1,205,236.1

 

Totals may not add because of rounding.

The oil volumes shown include crude oil and condensate.  Oil and natural gas liquids (NGL) volumes are expressed in thousands of barrels (MBBL); a barrel is equivalent to 42 United States gallons.  Gas volumes are expressed in millions of cubic feet (MMCF) at standard temperature and pressure bases.

The estimates shown in this report are for proved reserves.  As requested, probable and possible reserves that exist for these properties have not been included.  This report does not include any value that could be attributed to interests in undeveloped acreage beyond those tracts for which undeveloped reserves have been estimated.  Reserves categorization conveys the relative degree of certainty; reserves subcategorization is based on development and production status.  The estimates of reserves and future revenue included herein have not been adjusted for risk.

Gross revenue is Rex's share of the gross (100 percent) revenue from the properties prior to any deductions.  Future net revenue is after deductions for Rex's share of production taxes, ad valorem taxes, capital costs, and operating expenses but before consideration of any income taxes.  The future net revenue has been discounted at an annual rate of 10 percent to determine its present worth, which is shown to indicate the effect of time on the value of money.  Future net revenue presented in this report, whether discounted or undiscounted, should not be construed as being the fair market value of the properties.

 

 

 

 

2100 Ross Avenue, Suite 2200 • Dallas, Texas 75201-2737 • Ph: 214-969-5401 • Fax: 214-969-5411

nsai@nsai-petro.com

1301 McKinney Street, Suite 3200 • Houston, Texas 77010-3034 • Ph: 713-654-4950 • Fax: 713-654-4951

netherlandsewell.com

 


 

Prices used in this report are based on the 12-month unweighted arithmetic average of the first-day-of-the-month price for each month in the period January through December 2014.  For oil and NGL volumes, the average West Texas Intermediate posted price of $91.48 per barrel is adjusted by county for quality, transportation fees, and market differentials.  For gas volumes, the average Henry Hub spot price of $4.350 per MMBTU is adjusted by county for energy content, transportation fees, and market differentials.  All prices are held constant throughout the lives of the properties.  The average adjusted product prices weighted by production over the remaining lives of the properties are $88.02 per barrel of oil, $28.30 per barrel of NGL and $3.455 per MCF of gas.  

Operating costs used in this report are based on operating expense records of Rex.  For the nonoperated properties, these costs include the per-well overhead expenses allowed under joint operating agreements along with estimates of costs to be incurred at and below the district and field levels.  As requested, operating costs for the operated properties include only direct lease- and field-level costs.  Operating costs have been divided into field-level costs, per-well costs, and per-unit-of-production costs.  For all properties, headquarters general and administrative overhead expenses of Rex are not included.  Operating costs are not escalated for inflation.  

Capital costs used in this report were provided by Rex and are based on authorizations for expenditure and actual costs from recent activity.  Capital costs are included as required for workovers, new development wells, and production equipment.  Based on our understanding of future development plans, a review of the records provided to us, and our knowledge of similar properties, we regard these estimated capital costs to be reasonable.  Capital costs are not escalated for inflation.  As requested, our estimates do not include any salvage value for the lease and well equipment or the cost of abandoning the properties.

For the purposes of this report, we did not perform any field inspection of the properties, nor did we examine the mechanical operation or condition of the wells and facilities.  We have not investigated possible environmental liability related to the properties; therefore, our estimates do not include any costs due to such possible liability.  

We have made no investigation of potential volume and value imbalances resulting from overdelivery or underdelivery to the Rex interest.  Therefore, our estimates of reserves and future revenue do not include adjustments for the settlement of any such imbalances; our projections are based on Rex receiving its net revenue interest share of estimated future gross production.

The reserves shown in this report are estimates only and should not be construed as exact quantities.  Proved reserves are those quantities of oil and gas which, by analysis of engineering and geoscience data, can be estimated with reasonable certainty to be economically producible; probable and possible reserves are those additional reserves which are sequentially less certain to be recovered than proved reserves.  Estimates of reserves may increase or decrease as a result of market conditions, future operations, changes in regulations, or actual reservoir performance.  In addition to the primary economic assumptions discussed herein, our estimates are based on certain assumptions including, but not limited to, that the properties will be developed consistent with current development plans as provided to us by Rex, that the properties will be operated in a prudent manner, that no governmental regulations or controls will be put in place that would impact the ability of the interest owner to recover the reserves, and that our projections of future production will prove consistent with actual performance.  If the reserves are recovered, the revenues therefrom and the costs related thereto could be more or less than the estimated amounts.  Because of governmental policies and uncertainties of supply and demand, the sales rates, prices received for the reserves, and costs incurred in recovering such reserves may vary from assumptions made while preparing this report.  

For the purposes of this report, we used technical and economic data including, but not limited to, well logs, geologic maps, well test data, production data, historical price and cost information, and property ownership interests.  The reserves in this report have been estimated using deterministic methods; these estimates have been prepared in accordance with the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Engineers (SPE Standards).  We used standard engineering and geoscience methods, or a combination of methods, including performance analysis, volumetric analysis, analogy, and reservoir modeling, that we considered to be appropriate and necessary to categorize and estimate reserves in accordance with SEC definitions and regulations.  As in all aspects of oil and gas evaluation, there are uncertainties inherent in the interpretation of engineering and geoscience data; therefore, our conclusions necessarily represent only informed professional judgment.  

The data used in our estimates were obtained from Rex, public data sources, and the nonconfidential files of Netherland, Sewell & Associates, Inc. (NSAI) and were accepted as accurate.  Supporting work data are on file in our office.  We have not examined the titles to the properties or independently confirmed the actual degree or type of interest owned.  The technical persons responsible for preparing the estimates presented herein meet the requirements regarding qualifications, independence, objectivity, and confidentiality set forth in the SPE Standards.  Richard B. Talley, Jr., a Licensed Professional Engineer in the State of Texas, has been practicing consulting petroleum engineering at NSAI since 2004 and has over 5 years of prior industry experience.  David E. Nice, a Licensed Professional Geoscientist in the State of Texas, has been practicing consulting petroleum geoscience at NSAI since 1998 and has over 13 years of prior industry experience.  We are independent petroleum engineers, geologists, geophysicists, and petrophysicists; we do not own an interest in these properties nor are we employed on a contingent basis.

 


 

 

 

 

 

 

 

 

Sincerely,

 

 

 

 

 

 

 

 

 

 

 

 

 

NETHERLAND, SEWELL & ASSOCIATES, INC.

 

 

 

 

 

 

Texas Registered Engineering Firm F-2699

 

 

 

 

 

 

 

 

 

 

 

By:

 

/s/ C.H. (Scott) Rees III

 

 

 

 

 

 

C.H. (Scott) Rees III, P.E.

 

 

 

 

 

 

Chairman and Chief Executive Officer

 

 

 

 

 

 

 

By:

 

/s/ Richard B. Talley, Jr.

 

By:

 

/s/ David E. Nice

 

 

Richard B. Talley, Jr., P.E. 102425

 

 

 

David E. Nice, P.G. 346

 

 

Vice President

 

 

 

Vice President

 

Date Signed:  January 26, 2015

 

Date Signed:  January 26, 2015

RBT:DEC

 

Please be advised that the digital document you are viewing is provided by Netherland, Sewell & Associates, Inc. (NSAI) as a convenience to our clients.  The digital document is intended to be substantively the same as the original signed document maintained by NSAI.  The digital document is subject to the parameters, limitations, and conditions stated in the original document.  In the event of any differences between the digital document and the original document, the original document shall control and supersede the digital document.

 

 

 

 


DEFINITIONS OF OIL AND GAS RESERVES

Adapted from U.S. Securities and Exchange Commission Regulation S-X Section 210.4-10(a)

 

The following definitions are set forth in U.S. Securities and Exchange Commission (SEC) Regulation S-X Section 210.4‑10(a).  Also included is supplemental information from (1) the 2007 Petroleum Resources Management System approved by the Society of Petroleum Engineers, (2) the FASB Accounting Standards Codification Topic 932, Extractive Activities—Oil and Gas, and (3) the SEC's Compliance and Disclosure Interpretations.

(1) Acquisition of properties.  Costs incurred to purchase, lease or otherwise acquire a property, including costs of lease bonuses and options to purchase or lease properties, the portion of costs applicable to minerals when land including mineral rights is purchased in fee, brokers' fees, recording fees, legal costs, and other costs incurred in acquiring properties.

(2) Analogous reservoir.  Analogous reservoirs, as used in resources assessments, have similar rock and fluid properties, reservoir conditions (depth, temperature, and pressure) and drive mechanisms, but are typically at a more advanced stage of development than the reservoir of interest and thus may provide concepts to assist in the interpretation of more limited data and estimation of recovery.  When used to support proved reserves, an "analogous reservoir" refers to a reservoir that shares the following characteristics with the reservoir of interest:

(i)

Same geological formation (but not necessarily in pressure communication with the reservoir of interest);

(ii)

Same environment of deposition;

(iii)

Similar geological structure; and

(iv)

Same drive mechanism.

Instruction to paragraph (a)(2): Reservoir properties must, in the aggregate, be no more favorable in the analog than in the reservoir of interest.

(3) Bitumen.  Bitumen, sometimes referred to as natural bitumen, is petroleum in a solid or semi-solid state in natural deposits with a viscosity greater than 10,000 centipoise measured at original temperature in the deposit and atmospheric pressure, on a gas free basis.  In its natural state it usually contains sulfur, metals, and other non-hydrocarbons.

(4) Condensate.  Condensate is a mixture of hydrocarbons that exists in the gaseous phase at original reservoir temperature and pressure, but that, when produced, is in the liquid phase at surface pressure and temperature.

(5) Deterministic estimate.  The method of estimating reserves or resources is called deterministic when a single value for each parameter (from the geoscience, engineering, or economic data) in the reserves calculation is used in the reserves estimation procedure.

(6) Developed oil and gas reserves.  Developed oil and gas reserves are reserves of any category that can be expected to be recovered:

(i)

Through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and

(ii)

Through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.

 

Supplemental definitions from the 2007 Petroleum Resources Management System:

Developed Producing Reserves – Developed Producing Reserves are expected to be recovered from completion intervals that are open and producing at the time of the estimate.  Improved recovery reserves are considered producing only after the improved recovery project is in operation.

Developed Non-Producing Reserves – Developed Non-Producing Reserves include shut-in and behind-pipe Reserves.  Shut-in Reserves are expected to be recovered from (1) completion intervals which are open at the time of the estimate but which have not yet started producing, (2) wells which were shut-in for market conditions or pipeline connections, or (3) wells not capable of production for mechanical reasons.  Behind-pipe Reserves are expected to be recovered from zones in existing wells which will require additional completion work or future recompletion prior to start of production.  In all cases, production can be initiated or restored with relatively low expenditure compared to the cost of drilling a new well.  

Definitions - Page 1 of 7


DEFINITIONS OF OIL AND GAS RESERVES

Adapted from U.S. Securities and Exchange Commission Regulation S-X Section 210.4-10(a)

 

(7) Development costs.  Costs incurred to obtain access to proved reserves and to provide facilities for extracting, treating, gathering and storing the oil and gas.  More specifically, development costs, including depreciation and applicable operating costs of support equipment and facilities and other costs of development activities, are costs incurred to:

(i)

Gain access to and prepare well locations for drilling, including surveying well locations for the purpose of determining specific development drilling sites, clearing ground, draining, road building, and relocating public roads, gas lines, and power lines, to the extent necessary in developing the proved reserves.

(ii)

Drill and equip development wells, development-type stratigraphic test wells, and service wells, including the costs of platforms and of well equipment such as casing, tubing, pumping equipment, and the wellhead assembly.

(iii)

Acquire, construct, and install production facilities such as lease flow lines, separators, treaters, heaters, manifolds, measuring devices, and production storage tanks, natural gas cycling and processing plants, and central utility and waste disposal systems.

(iv)

Provide improved recovery systems.

(8) Development project.  A development project is the means by which petroleum resources are brought to the status of economically producible.  As examples, the development of a single reservoir or field, an incremental development in a producing field, or the integrated development of a group of several fields and associated facilities with a common ownership may constitute a development project.

(9) Development well.  A well drilled within the proved area of an oil or gas reservoir to the depth of a stratigraphic horizon known to be productive.

(10) Economically producible.  The term economically producible, as it relates to a resource, means a resource which generates revenue that exceeds, or is reasonably expected to exceed, the costs of the operation.  The value of the products that generate revenue shall be determined at the terminal point of oil and gas producing activities as defined in paragraph (a)(16) of this section.

(11) Estimated ultimate recovery (EUR).  Estimated ultimate recovery is the sum of reserves remaining as of a given date and cumulative production as of that date.

(12) Exploration costs.  Costs incurred in identifying areas that may warrant examination and in examining specific areas that are considered to have prospects of containing oil and gas reserves, including costs of drilling exploratory wells and exploratory-type stratigraphic test wells.  Exploration costs may be incurred both before acquiring the related property (sometimes referred to in part as prospecting costs) and after acquiring the property.  Principal types of exploration costs, which include depreciation and applicable operating costs of support equipment and facilities and other costs of exploration activities, are:

(i)

Costs of topographical, geographical and geophysical studies, rights of access to properties to conduct those studies, and salaries and other expenses of geologists, geophysical crews, and others conducting those studies.  Collectively, these are sometimes referred to as geological and geophysical or "G&G" costs.

(ii)

Costs of carrying and retaining undeveloped properties, such as delay rentals, ad valorem taxes on properties, legal costs for title defense, and the maintenance of land and lease records.

(iii)

Dry hole contributions and bottom hole contributions.

(iv)

Costs of drilling and equipping exploratory wells.

(v)

Costs of drilling exploratory-type stratigraphic test wells.

(13) Exploratory well.  An exploratory well is a well drilled to find a new field or to find a new reservoir in a field previously found to be productive of oil or gas in another reservoir.  Generally, an exploratory well is any well that is not a development well, an extension well, a service well, or a stratigraphic test well as those items are defined in this section.

(14) Extension well.  An extension well is a well drilled to extend the limits of a known reservoir.

Definitions - Page 2 of 7


DEFINITIONS OF OIL AND GAS RESERVES

Adapted from U.S. Securities and Exchange Commission Regulation S-X Section 210.4-10(a)

 

(15) Field.  An area consisting of a single reservoir or multiple reservoirs all grouped on or related to the same individual geological structural feature and/or stratigraphic condition.  There may be two or more reservoirs in a field which are separated vertically by intervening impervious strata, or laterally by local geologic barriers, or by both.  Reservoirs that are associated by being in overlapping or adjacent fields may be treated as a single or common operational field.  The geological terms "structural feature" and "stratigraphic condition" are intended to identify localized geological features as opposed to the broader terms of basins, trends, provinces, plays, areas-of-interest, etc.

(16) Oil and gas producing activities.

(i)

Oil and gas producing activities include:

(A)

The search for crude oil, including condensate and natural gas liquids, or natural gas ("oil and gas") in their natural states and original locations;

(B)

The acquisition of property rights or properties for the purpose of further exploration or for the purpose of removing the oil or gas from such properties;

(C)

The construction, drilling, and production activities necessary to retrieve oil and gas from their natural reservoirs, including the acquisition, construction, installation, and maintenance of field gathering and storage systems, such as:

(1)

Lifting the oil and gas to the surface; and

(2)

Gathering, treating, and field processing (as in the case of processing gas to extract liquid hydrocarbons); and

(D)

Extraction of saleable hydrocarbons, in the solid, liquid, or gaseous state, from oil sands, shale, coalbeds, or other nonrenewable natural resources which are intended to be upgraded into synthetic oil or gas, and activities undertaken with a view to such extraction.

Instruction 1 to paragraph (a)(16)(i): The oil and gas production function shall be regarded as ending at a "terminal point", which is the outlet valve on the lease or field storage tank.  If unusual physical or operational circumstances exist, it may be appropriate to regard the terminal point for the production function as:

a.

The first point at which oil, gas, or gas liquids, natural or synthetic, are delivered to a main pipeline, a common carrier, a refinery, or a marine terminal; and

b.

In the case of natural resources that are intended to be upgraded into synthetic oil or gas, if those natural resources are delivered to a purchaser prior to upgrading, the first point at which the natural resources are delivered to a main pipeline, a common carrier, a refinery, a marine terminal, or a facility which upgrades such natural resources into synthetic oil or gas.

Instruction 2 to paragraph (a)(16)(i): For purposes of this paragraph (a)(16), the term saleable hydrocarbons means hydrocarbons that are saleable in the state in which the hydrocarbons are delivered.

(ii)

Oil and gas producing activities do not include:

(A)

Transporting, refining, or marketing oil and gas;

(B)

Processing of produced oil, gas, or natural resources that can be upgraded into synthetic oil or gas by a registrant that does not have the legal right to produce or a revenue interest in such production;

(C)

Activities relating to the production of natural resources other than oil, gas, or natural resources from which synthetic oil and gas can be extracted; or

(D)

Production of geothermal steam.

(17) Possible reserves.  Possible reserves are those additional reserves that are less certain to be recovered than probable reserves.

(i)

When deterministic methods are used, the total quantities ultimately recovered from a project have a low probability of exceeding proved plus probable plus possible reserves.  When probabilistic methods are used, there should be at least a 10% probability that the total quantities ultimately recovered will equal or exceed the proved plus probable plus possible reserves estimates.

Definitions - Page 3 of 7


DEFINITIONS OF OIL AND GAS RESERVES

Adapted from U.S. Securities and Exchange Commission Regulation S-X Section 210.4-10(a)

 

(ii)

Possible reserves may be assigned to areas of a reservoir adjacent to probable reserves where data control and interpretations of available data are progressively less certain.  Frequently, this will be in areas where geoscience and engineering data are unable to define clearly the area and vertical limits of commercial production from the reservoir by a defined project.

(iii)

Possible reserves also include incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than the recovery quantities assumed for probable reserves.

(iv)

The proved plus probable and proved plus probable plus possible reserves estimates must be based on reasonable alternative technical and commercial interpretations within the reservoir or subject project that are clearly documented, including comparisons to results in successful similar projects.

(v)

Possible reserves may be assigned where geoscience and engineering data identify directly adjacent portions of a reservoir within the same accumulation that may be separated from proved areas by faults with displacement less than formation thickness or other geological discontinuities and that have not been penetrated by a wellbore, and the registrant believes that such adjacent portions are in communication with the known (proved) reservoir.  Possible reserves may be assigned to areas that are structurally higher or lower than the proved area if these areas are in communication with the proved reservoir.

(vi)

Pursuant to paragraph (a)(22)(iii) of this section, where direct observation has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves should be assigned in the structurally higher portions of the reservoir above the HKO only if the higher contact can be established with reasonable certainty through reliable technology.  Portions of the reservoir that do not meet this reasonable certainty criterion may be assigned as probable and possible oil or gas based on reservoir fluid properties and pressure gradient interpretations.

(18) Probable reserves. Probable reserves are those additional reserves that are less certain to be recovered than proved reserves but which, together with proved reserves, are as likely as not to be recovered.

(i)

When deterministic methods are used, it is as likely as not that actual remaining quantities recovered will exceed the sum of estimated proved plus probable reserves.  When probabilistic methods are used, there should be at least a 50% probability that the actual quantities recovered will equal or exceed the proved plus probable reserves estimates.

(ii)

Probable reserves may be assigned to areas of a reservoir adjacent to proved reserves where data control or interpretations of available data are less certain, even if the interpreted reservoir continuity of structure or productivity does not meet the reasonable certainty criterion.  Probable reserves may be assigned to areas that are structurally higher than the proved area if these areas are in communication with the proved reservoir.

(iii)

Probable reserves estimates also include potential incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than assumed for proved reserves.

(iv)

See also guidelines in paragraphs (a)(17)(iv) and (a)(17)(vi) of this section.

(19) Probabilistic estimate. The method of estimation of reserves or resources is called probabilistic when the full range of values that could reasonably occur for each unknown parameter (from the geoscience and engineering data) is used to generate a full range of possible outcomes and their associated probabilities of occurrence.

(20) Production costs.

(i)

Costs incurred to operate and maintain wells and related equipment and facilities, including depreciation and applicable operating costs of support equipment and facilities and other costs of operating and maintaining those wells and related equipment and facilities.  They become part of the cost of oil and gas produced.  Examples of production costs (sometimes called lifting costs) are:

(A)

Costs of labor to operate the wells and related equipment and facilities.

(B)

Repairs and maintenance.

(C)

Materials, supplies, and fuel consumed and supplies utilized in operating the wells and related equipment and facilities.

(D)

Property taxes and insurance applicable to proved properties and wells and related equipment and facilities.

(E)

Severance taxes.

Definitions - Page 4 of 7


DEFINITIONS OF OIL AND GAS RESERVES

Adapted from U.S. Securities and Exchange Commission Regulation S-X Section 210.4-10(a)

 

(ii)

Some support equipment or facilities may serve two or more oil and gas producing activities and may also serve transportation, refining, and marketing activities.  To the extent that the support equipment and facilities are used in oil and gas producing activities, their depreciation and applicable operating costs become exploration, development or production costs, as appropriate.  Depreciation, depletion, and amortization of capitalized acquisition, exploration, and development costs are not production costs but also become part of the cost of oil and gas produced along with production (lifting) costs identified above.

(21) Proved area. The part of a property to which proved reserves have been specifically attributed.

(22) Proved oil and gas reserves. Proved oil and gas reserves are those quantities of oil and gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible—from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations—prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation.  The project to extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the project within a reasonable time.

(i)

The area of the reservoir considered as proved includes:  

(A)

The area identified by drilling and limited by fluid contacts, if any, and

(B)

Adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or gas on the basis of available geoscience and engineering data.

(ii)

In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons (LKH) as seen in a well penetration unless geoscience, engineering, or performance data and reliable technology establishes a lower contact with reasonable certainty.

(iii)

Where direct observation from well penetrations has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact with reasonable certainty.

(iv)

Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when:

(A)

Successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and

(B)

The project has been approved for development by all necessary parties and entities, including governmental entities.

(v)

Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined.  The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.

(23) Proved properties.  Properties with proved reserves.

(24) Reasonable certainty.  If deterministic methods are used, reasonable certainty means a high degree of confidence that the quantities will be recovered.  If probabilistic methods are used, there should be at least a 90% probability that the quantities actually recovered will equal or exceed the estimate.  A high degree of confidence exists if the quantity is much more likely to be achieved than not, and, as changes due to increased availability of geoscience (geological, geophysical, and geochemical), engineering, and economic data are made to estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease.

Definitions - Page 5 of 7


DEFINITIONS OF OIL AND GAS RESERVES

Adapted from U.S. Securities and Exchange Commission Regulation S-X Section 210.4-10(a)

 

(25) Reliable technology. Reliable technology is a grouping of one or more technologies (including computational methods) that has been field tested and has been demonstrated to provide reasonably certain results with consistency and repeatability in the formation being evaluated or in an analogous formation.

(26) Reserves.  Reserves are estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations.  In addition, there must exist, or there must be a reasonable expectation that there will exist, the legal right to produce or a revenue interest in the production, installed means of delivering oil and gas or related substances to market, and all permits and financing required to implement the project.

Note to paragraph (a)(26): Reserves should not be assigned to adjacent reservoirs isolated by major, potentially sealing, faults until those reservoirs are penetrated and evaluated as economically producible.  Reserves should not be assigned to areas that are clearly separated from a known accumulation by a non-productive reservoir (i.e., absence of reservoir, structurally low reservoir, or negative test results). Such areas may contain prospective resources (i.e., potentially recoverable resources from undiscovered accumulations).

 

 

Excerpted from the FASB Accounting Standards Codification Topic 932, Extractive Activities—Oil and Gas:

 

 

 

 

 

 

 

932-235-50-30  A standardized measure of discounted future net cash flows relating to an entity's interests in both of the following shall be disclosed as of the end of the year:

 

 

 

 

 

 

 

 

a.

Proved oil and gas reserves (see paragraphs 932-235-50-3 through 50-11B)

 

 

 

 

 

 

 

 

b.

Oil and gas subject to purchase under long-term supply, purchase, or similar agreements and contracts in which the entity participates in the operation of the properties on which the oil or gas is located or otherwise serves as the producer of those reserves (see paragraph 932-235-50-7).

 

 

 

 

 

 

 

The standardized measure of discounted future net cash flows relating to those two types of interests in reserves may be combined for reporting purposes.  

 

 

 

 

 

 

 

932-235-50-31  All of the following information shall be disclosed in the aggregate and for each geographic area for which reserve quantities are disclosed in accordance with paragraphs 932-235-50-3 through 50-11B:

 

 

 

 

 

 

 

 

a.

Future cash inflows.  These shall be computed by applying prices used in estimating the entity's proved oil and gas reserves to the year-end quantities of those reserves.  Future price changes shall be considered only to the extent provided by contractual arrangements in existence at year-end.

 

 

 

 

 

 

 

 

b.

Future development and production costs.  These costs shall be computed by estimating the expenditures to be incurred in developing and producing the proved oil and gas reserves at the end of the year, based on year-end costs and assuming continuation of existing economic conditions.  If estimated development expenditures are significant, they shall be presented separately from estimated production costs.

 

 

 

 

 

 

 

 

c.

Future income tax expenses.  These expenses shall be computed by applying the appropriate year-end statutory tax rates, with consideration of future tax rates already legislated, to the future pretax net cash flows relating to the entity's proved oil and gas reserves, less the tax basis of the properties involved.  The future income tax expenses shall give effect to tax deductions and tax credits and allowances relating to the entity's proved oil and gas reserves.

 

 

 

 

 

 

 

 

d.

Future net cash flows.  These amounts are the result of subtracting future development and production costs and future income tax expenses from future cash inflows.

 

 

 

 

 

 

 

 

e.

Discount.  This amount shall be derived from using a discount rate of 10 percent a year to reflect the timing of the future net cash flows relating to proved oil and gas reserves.

 

 

 

 

 

 

 

 

f.

Standardized measure of discounted future net cash flows.  This amount is the future net cash flows less the computed discount.  

 

(27) Reservoir.  A porous and permeable underground formation containing a natural accumulation of producible oil and/or gas that is confined by impermeable rock or water barriers and is individual and separate from other reservoirs.

(28) Resources.  Resources are quantities of oil and gas estimated to exist in naturally occurring accumulations.  A portion of the resources may be estimated to be recoverable, and another portion may be considered to be unrecoverable.  Resources include both discovered and undiscovered accumulations.

(29) Service well.  A well drilled or completed for the purpose of supporting production in an existing field.  Specific purposes of service wells include gas injection, water injection, steam injection, air injection, salt-water disposal, water supply for injection, observation, or injection for in-situ combustion.

Definitions - Page 6 of 7


DEFINITIONS OF OIL AND GAS RESERVES

Adapted from U.S. Securities and Exchange Commission Regulation S-X Section 210.4-10(a)

 

(30) Stratigraphic test well.  A stratigraphic test well is a drilling effort, geologically directed, to obtain information pertaining to a specific geologic condition.  Such wells customarily are drilled without the intent of being completed for hydrocarbon production.  The classification also includes tests identified as core tests and all types of expendable holes related to hydrocarbon exploration.  Stratigraphic tests are classified as "exploratory type" if not drilled in a known area or "development type" if drilled in a known area.

(31) Undeveloped oil and gas reserves.  Undeveloped oil and gas reserves are reserves of any category that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.

(i)

Reserves on undrilled acreage shall be limited to those directly offsetting development spacing areas that are reasonably certain of production when drilled, unless evidence using reliable technology exists that establishes reasonable certainty of economic producibility at greater distances.

(ii)

Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted indicating that they are scheduled to be drilled within five years, unless the specific circumstances, justify a longer time.

 

 

From the SEC's Compliance and Disclosure Interpretations (October 26, 2009):

 

 

 

 

 

Although several types of projects — such as constructing offshore platforms and development in urban areas, remote locations or environmentally sensitive locations — by their nature customarily take a longer time to develop and therefore often do justify longer time periods, this determination must always take into consideration all of the facts and circumstances. No particular type of project per se justifies a longer time period, and any extension beyond five years should be the exception, and not the rule.

 

 

 

 

 

Factors that a company should consider in determining whether or not circumstances justify recognizing reserves even though development may extend past five years include, but are not limited to, the following:

 

 

 

 

 

·

The company's level of ongoing significant development activities in the area to be developed (for example, drilling only the minimum number of wells necessary to maintain the lease generally would not constitute significant development activities);

 

 

 

 

 

·

The company's historical record at completing development of comparable long-term projects;

 

 

 

 

 

 

 

·

The amount of time in which the company has maintained the leases, or booked the reserves, without significant development activities;

 

 

 

 

 

 

 

·

The extent to which the company has followed a previously adopted development plan (for example, if a company has changed its development plan several times without taking significant steps to implement any of those plans, recognizing proved undeveloped reserves typically would not be appropriate); and

 

 

 

 

 

 

 

·

The extent to which delays in development are caused by external factors related to the physical operating environment (for example, restrictions on development on Federal lands, but not obtaining government permits), rather than by internal factors (for example, shifting resources to develop properties with higher priority).

 

(iii)

Under no circumstances shall estimates for undeveloped reserves be attributable to any acreage for which an application of fluid injection or other improved recovery technique is contemplated, unless such techniques have been proved effective by actual projects in the same reservoir or an analogous reservoir, as defined in paragraph (a)(2) of this section, or by other evidence using reliable technology establishing reasonable certainty.

(32) Unproved properties.  Properties with no proved reserves.

Definitions - Page 7 of 7


rexx-20141231.xml
Attachment: XBRL INSTANCE DOCUMENT


rexx-20141231.xsd
Attachment: XBRL TAXONOMY EXTENSION SCHEMA


rexx-20141231_cal.xml
Attachment: XBRL TAXONOMY EXTENSION CALCULATION LINKBASE


rexx-20141231_def.xml
Attachment: XBRL TAXONOMY EXTENSION DEFINITION LINKBASE


rexx-20141231_lab.xml
Attachment: XBRL TAXONOMY EXTENSION LABEL LINKBASE


rexx-20141231_pre.xml
Attachment: XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE