Rosetta Resources Inc. Announces 2014 Second Quarter Financial and Operational Results
- Successfully completed six Delaware Basin horizontal wells, including one well with a gross seven-day rate of 1,966 Boe/d, the Company's highest to date
- Reduced Eagle Ford total well cost guidance by nearly 10 percent after implementing a new stimulation design
- Increased total daily equivalent production to 61.5 MBoe/d, up 26 percent versus 2013 and 13 percent quarter-over-quarter
- Increased total daily oil production to 19.0 MBbls/d, up 56 percent versus 2013 and 18 percent quarter-over-quarter
- Achieved 14 percent quarter-over-quarter growth in Permian daily oil production
- Updated 2014 capital, volume and expense guidance
HOUSTON, Aug. 4, 2014 (GLOBE NEWSWIRE) -- Rosetta Resources Inc. (Nasdaq:ROSE) ("Rosetta" or the "Company") today reported second quarter 2014 net income of $14.4 million, or $0.23 per diluted share, versus net income of $75.4 million, or $1.27 per diluted share, for the same period in 2013. Adjusted net income (non-GAAP) for the quarter was $50.5 million, or $0.82 per diluted share, versus adjusted net income of $52.3 million, or $0.88 per diluted share in 2013. A summary of the adjustments made to calculate adjusted net income is included in the attached "Non-GAAP Reconciliation Disclosure" table.
"Rosetta has accelerated the momentum of our Delaware Basin horizontal delineation program. We made significant gains in our technical understanding of the Reeves County core area and are seeing our best well results to date. We are very pleased with our progress in the Delaware Basin," said Jim Craddock, Rosetta's Chairman, CEO and President. "As a result of the success we are achieving in our Eagle Ford and Permian programs we are increasing our 2014 production target. Our momentum has been strong so far this year and we are increasing our 2014 capital guidance to maintain that momentum into next year."
2014 Second Quarter Results
Production for the quarter averaged a record 61.5 thousand barrels of oil equivalent per day ("MBoe/d"), an increase of 26 percent from the same period in 2013 and 13 percent from the prior quarter. The increases were due to production growth from continued development of the Company's Eagle Ford and Permian Basin assets. All-time highs were also achieved in both oil and natural gas liquids ("NGLs") volumes. Oil production in the second quarter averaged 19.0 thousand barrels per day ("MBbls/d"), an increase of 56 percent from 2013. Natural gas liquids daily production increased by 16 percent to 21.2 MBbls/d compared to the prior year second quarter. Rosetta exited the quarter producing an average of 62.7 MBoe/d in June and current production indicates a continued growth trend.
Revenues for the second quarter of 2014 were $220.9 million compared to $236.5 million for the same period in 2013. Second quarter revenues excluding unrealized derivatives were $264.6 million in 2014 and $193.8 million in 2013. A summary of the Company's quarterly production results and average sales prices by commodity is included in the attached "Summary of Operating Data" table.
Direct lease operating expense for the second quarter was $2.64 per barrel of oil equivalent ("BOE"), an increase of six percent versus the prior year and a decrease of 18 percent versus the first quarter, on a per-unit basis. The sequential quarter decrease was primarily due to lower repairs and maintenance on the Permian Basin assets. Workover expense increased to $1.78 per BOE in the second quarter from $0.71 per BOE in the first quarter, primarily a result of non-recurring workover activity. Treating and transportation decreased by 20 percent versus the prior year quarter, to $3.33 per BOE, primarily as a result of lower-cost Eagle Ford transportation and processing. Total cash production costs, including total lease operating expense ("LOE"), treating and transportation and taxes other than income, totaled $10.00 per BOE, a decrease of three percent on a per-unit basis compared to the prior quarter. A summary of the Rosetta's second quarter and year-to-date operating costs on a per-unit basis is included in the attached "Summary of Operating Data" table.
Operational Update
In the second quarter of 2014, Rosetta made capital investments of approximately $392 million, excluding acquisitions. The Company drilled a total of 34 gross operated wells, completed 37 gross wells and 44 were placed on production. The second quarter capital spend included approximately $57.5 million for central facilities projects to support 2014 activity and 2015 planned development.
SOUTH TEXAS – EAGLE FORD
Daily production from the Eagle Ford was 56.9 MBoe/d in the second quarter, an increase of 21 percent from the prior year and 14 percent versus the prior quarter. Rosetta operated four rigs in the Eagle Ford area during the second quarter. Capital spending included $217.5 million for drilling and completion activity in the Eagle Ford shale. During the quarter, 21 wells were drilled, 28 wells completed and 31 were brought online. At the end of the quarter, 50 drilled wells were awaiting completion, down from 57 in the prior quarter.
Since beginning operations in the Eagle Ford area, Rosetta has completed 272 gross horizontal wells through June 30, 2014. During the third quarter of 2014, the Company expects to complete 20 to 25 Eagle Ford wells and operate four rigs in the play, including two rigs in the Gates Ranch area.
Rosetta has revised the completion design in certain Eagle Ford activity areas resulting in total well cost savings of approximately $500,000 per well. The updated well cost guidance for Gates Ranch, Briscoe Ranch, L&E, Vivion, and Tom Hanks is $5.5 – $6.0 million, down from $6.0 – $6.5 million. The revised well costs reflect a change in proppant type from ceramic, previously used to maximize conductivity of the reservoir, to now pumping sand proppant, in increased quantities, to maximize the stimulated rock volume while maintaining an optimum amount of conductivity. This significant completion design change was a result of the Company's 12 test case wells at Gates Ranch where sand was pumped and well performance compared over a three to four-year period against the performance of wells completed with ceramic proppant.
Rosetta continues to test the potential of the Upper Eagle Ford in areas where the overall reservoir is thickest. After six months of production on the previously reported Upper Eagle Ford pilot on the L&E lease, the upper well continues to produce at similar rates as its lower Eagle Ford counterparts. On the latest and largest pilot to date, an 11-well pilot on the easternmost side of the Gates Ranch, the Upper Eagle Ford pilot wells that intentionally targeted a landing interval lower in the upper section are performing comparable to their lower Eagle Ford counterparts after an initial three months of production. The Company plans to continue testing the potential of the Upper Eagle Ford at L&E, Gates Ranch, and Briscoe Ranch.
PERMIAN BASIN
Rosetta's production from the Permian averaged approximately 4.5 MBoe/d in the second quarter, an increase of five percent from the prior quarter. The Company operated five rigs in the Delaware Basin area during the second quarter. Capital spending included $91.6 million for drilling and completion work in Reeves County. During the quarter, 13 gross operated wells were successfully drilled including eight horizontal and five vertical wells. A total of nine gross operated wells were completed, five of which were horizontal wells.
Since the last Reeves County operational update, Rosetta successfully completed six operated horizontal wells, as detailed in the table below:
| Well Name | Rosetta WI, % | Bench /Lateral | # Frac Stages/ Fluid | Gross 7-Day IP Boe/d | Oil % |
| *Johnny Ringo 9 #2H | 66 | 3rd BS/ 3900' | 13/SlW | 1,251 | 75 |
| Calamity Jane 22 #1H | 80 | WC A / 4000' | 15/SlW | 1,966 | 69 |
| Black Jack 16 #1H | 100 | WC A / 4000' | 15/SlW | 1,395 | 76 |
| Black Jack 16 #2H | 100 | WC A / 4200' | 16/SlW | 1,338 | 76 |
| Black Jack 16 #3H | 100 | WC A / 3900' | 15/SlW | 1,154 | 80 |
| *Roy Bean 42 #1H | 97 | WC C / 4600' | 16/Gel | 361 | 71 |
| *New Ventures well | (SlW=Slick Water, Gel=Linear Gel) | ||||
The Company also participated in one Wolfcamp horizontal well completed by another operator in Reeves County.
During the third quarter of 2014, the Company plans to operate five rigs in the play, including four rigs dedicated to horizontal drilling. The Company expects to complete six to eight operated gross horizontal wells, including a 3rd Bone Spring test and an upper Wolfcamp horizontal well with a 7,500-foot lateral length.
Financing and Derivatives Update
As of June 30, 2014, the Company's borrowing base totaled $950 million with a committed amount of $800 million under its Senior Revolving Credit Facility ("Credit Facility"). As previously reported, on May 5, 2014 Rosetta redeemed its 9.500% Senior Notes with borrowings under the Credit Facility for a total payment of $210.6 million, which included the principal amount, a call premium and accrued and unpaid interest. On May 29, 2014, Rosetta completed a public offering of $500.0 million in aggregate principal amount of 5.875% Senior Notes due 2024. As of June 30, 2014, the Company had no amounts outstanding under the Credit Facility.
The attached "Derivatives Summary" table details the Company's overall commodity derivatives position as of July 31, 2014.
2014 Outlook
Based on the favorable results achieved in the Company's core areas, Rosetta is increasing the full year 2014 production guidance range to 63 – 66 MBoe/d, from 60 – 65 MBoe/d. The new target range midpoint represents approximately 30 percent year-over-year production growth. The average oil ratio is expected to be approximately 30 percent in 2014 with total liquids estimated at 63 percent.
Rosetta's 2014 capital guidance is revised upward from $1.1 billion to $1.2 billion, excluding acquisition capital. The 2014 capital program is based on a four to five-rig Eagle Ford program in South Texas and a Delaware Basin program averaging five to six rigs during the year. 2014 capital also includes approximately $130 million for central facilities projects to support the Company's planned 2014 and 2015 well programs. Approximately $790 million will be spent for development activities primarily located in the liquids-rich window of the Eagle Ford shale in South Texas. Approximately $320 million will be allocated to operated and non-operated development activity in the oil-rich Delaware Basin. The remaining $90 million includes allocations for new ventures activity, capitalized interest and other corporate capital.
Rosetta is also updating per-unit expense guidance ranges. Decreases in direct LOE, treating and transportation, and G&A expense were offset by increases in DD&A, interest expense and workovers. Compared to prior guidance, the Company expects the total cash costs guidance range midpoint to remain the same, on a per-unit basis. A summary of the Company's cost per-unit expense guidance ranges for full year 2014 is outlined in the attached "Summary of Guidance" table.
Rosetta Resources Inc. is an independent exploration and production company engaged in the acquisition and development of onshore unconventional resource plays in the United States of America. The Company owns positions in the Eagle Ford area in South Texas and in the Permian Basin in West Texas. Rosetta is based in Houston, Texas.
[ROSE-F]
Forward-Looking Statements
This press release includes forward-looking statements, which give the Company's current expectations or forecasts of future events based on currently available information. Forward-looking statements are statements that are not historical facts, such as expectations regarding drilling plans, including the acceleration thereof, production rates and guidance, proven reserves, resource potential, incremental transportation capacity, exit rate guidance, net present value, development plans, progress on infrastructure projects, exposures to weak oil, natural gas, and NGL prices, changes in the Company's liquidity, changes in acreage positions, expected expenses, expected capital expenditures, and projected debt balances. The assumptions of management and the future performance of the Company are subject to a wide range of business risks and uncertainties and there is no assurance that these statements and forecasts will be met. Factors that could affect the Company's business include, but are not limited to: the risks associated with drilling and completion of oil and natural gas wells; the Company's ability to find, acquire, market, develop, and produce new reserves; the risk of drilling dry holes; oil, liquids and natural gas price volatility; derivative transactions (including the costs associated therewith and the abilities of counterparties to perform thereunder); uncertainties in the estimation of proved, probable, and possible reserves and in the projection of future rates of production and reserve growth; inaccuracies in the Company's assumptions regarding items of income and expense and the level of capital expenditures; uncertainties in the timing of exploitation expenditures; operating hazards attendant to the oil and natural gas business; cyber-attacks; drilling and completion losses that are generally not recoverable from third parties or insurance; potential mechanical failure or underperformance of significant wells; midstream and pipeline construction difficulties and operational upsets; climatic conditions; availability and cost of material, equipment and services; the risks associated with operating in a limited number of geographic areas, including the Permian; actions or inactions of third-party operators of the Company's properties; the Company's ability to retain and hire skilled personnel; diversion of management's attention from existing operations while pursuing acquisitions or dispositions; availability and cost of capital; the strength and financial resources of the Company's competitors; regulatory developments; environmental risks; uncertainties in the capital markets; general economic and business conditions; industry trends; and other factors detailed in the Company's most recent Form 10-K and other filings with the Securities and Exchange Commission. If one or more of these risks or uncertainties materialize (or the consequences of such a development changes), or should underlying assumptions prove incorrect, actual outcomes may vary materially from those forecasted. The Company undertakes no obligation to publicly update or revise any forward-looking statements except as required by law.
References to quantities of oil or natural gas may include amounts that the Company believes will ultimately be produced, but are not yet classified as "proved reserves" under SEC definitions. We use the term "net risked resources" to describe the Company's internal estimates of volumes of natural gas and oil that are not classified as proved developed reserves but are potentially recoverable through exploratory drilling or additional drilling or recovery techniques. Estimates of net risked resources are by their nature more speculative than estimates of proved reserves and accordingly are subject to substantially greater risk of not being realized by the Company. Estimates of net risked resources may change significantly as development provides additional data, and actual quantities that are ultimately recovered may differ substantially from prior estimates.
| Rosetta Resources Inc. | ||
| Consolidated Balance Sheet | ||
| (In thousands, except par value and share amounts) | ||
| June 30, 2014 | December 31, 2013 | |
| (Unaudited) | ||
| Assets | ||
| Current assets: | ||
| Cash and cash equivalents | $ 28,194 | $ 193,784 |
| Accounts receivable | 137,518 | 122,677 |
| Derivative instruments | -- | 4,307 |
| Prepaid expenses | 7,186 | 9,860 |
| Deferred income taxes | 25,016 | 27,976 |
| Other current assets | 4,604 | 1,284 |
| Total current assets | 202,518 | 359,888 |
| Oil and natural gas properties using the full cost method of accounting: | ||
| Proved properties | 4,937,235 | 3,951,397 |
| Unproved/unevaluated properties, not subject to amortization | 511,762 | 755,438 |
| Gathering systems and compressor stations | 262,424 | 168,730 |
| Other fixed assets | 28,316 | 26,362 |
| 5,739,737 | 4,901,927 | |
| Accumulated depreciation, depletion and amortization, including impairment | (2,185,100) | (2,020,879) |
| Total property and equipment, net | 3,554,637 | 2,881,048 |
| Other assets: | ||
| Debt issuance costs | 29,050 | 25,602 |
| Derivative instruments | -- | 5,458 |
| Other long-term assets | 326 | 4,622 |
| Total other assets | 29,376 | 35,682 |
| Total assets | $ 3,786,531 | $ 3,276,618 |
| Liabilities and Stockholders' Equity | ||
| Current liabilities: | ||
| Accounts payable and accrued liabilities | $ 252,674 | $ 190,950 |
| Royalties and other payables | 94,166 | 78,264 |
| Derivative instruments | 33,742 | 4,913 |
| Total current liabilities | 380,582 | 274,127 |
| Long-term liabilities: | ||
| Derivative instruments | 21,368 | 433 |
| Long-term debt | 1,800,000 | 1,500,000 |
| Deferred income taxes | 159,968 | 136,407 |
| Other long-term liabilities | 21,015 | 17,317 |
| Total liabilities | 2,382,933 | 1,928,284 |
| Stockholders' equity: | ||
| Preferred stock, $0.001 par value; authorized 5,000,000 shares; no shares issued in 2014 or 2013 | -- | -- |
| Common stock, $0.001 par value; authorized 150,000,000 shares; issued 62,260,461 shares and 62,032,162 shares at June 30, 2014 and December 31, 2013, respectively | 62 | 61 |
| Additional paid-in capital | 1,190,788 | 1,182,672 |
| Treasury stock, at cost; 781,843 shares and 724,755 shares at June 30, 2014 and December 31, 2013, respectively | (27,138) | (24,592) |
| Accumulated other comprehensive loss | (102) | (108) |
| Retained earnings | 239,988 | 190,301 |
| Total stockholders' equity | 1,403,598 | 1,348,334 |
| Total liabilities and stockholders' equity | $ 3,786,531 | $ 3,276,618 |
| Rosetta Resources Inc. | ||||
| Consolidated Statement of Operations | ||||
| (In thousands, except per share amounts) | ||||
| (Unaudited) | ||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||
| 2014 | 2013 | 2014 | 2013 | |
| Revenues: | ||||
| Oil sales | $ 162,703 | $ 102,895 | $ 294,380 | $ 212,947 |
| NGL sales | 55,442 | 46,918 | 110,737 | 93,379 |
| Natural gas sales | 52,140 | 40,657 | 103,519 | 74,233 |
| Derivative instruments | (49,395) | 46,050 | (73,180) | 34,081 |
| Total revenues | 220,890 | 236,520 | 435,456 | 414,640 |
| Operating costs and expenses: | ||||
| Lease operating expense | 25,064 | 11,217 | 44,585 | 20,128 |
| Treating and transportation | 18,618 | 18,520 | 39,295 | 33,607 |
| Taxes, other than income | 12,259 | 8,735 | 22,465 | 16,390 |
| Depreciation, depletion and amortization | 90,640 | 47,837 | 165,415 | 92,467 |
| General and administrative costs | 21,667 | 18,508 | 41,205 | 34,040 |
| Total operating costs and expenses | 168,248 | 104,817 | 312,965 | 196,632 |
| Operating income | 52,642 | 131,703 | 122,491 | 218,008 |
| Other expense (income): | ||||
| Interest expense, net of interest capitalized | 17,327 | 13,033 | 32,617 | 19,102 |
| Interest income | (1) | -- | (13) | -- |
| Other expense | 12,496 | 471 | 12,647 | 441 |
| Total other expense | 29,822 | 13,504 | 45,251 | 19,543 |
| Income before provision for income taxes | 22,820 | 118,199 | 77,240 | 198,465 |
| Income tax expense | 8,376 | 42,847 | 27,553 | 69,633 |
| Net income | $ 14,444 | $ 75,352 | $ 49,687 | $ 128,832 |
| Earnings per share: | ||||
| Basic | $ 0.24 | $ 1.28 | $ 0.81 | $ 2.31 |
| Diluted | $ 0.23 | $ 1.27 | $ 0.81 | $ 2.29 |
| Weighted average shares outstanding: | ||||
| Basic | 61,452 | 58,990 | 61,416 | 55,879 |
| Diluted | 61,617 | 59,201 | 61,599 | 56,165 |
| Rosetta Resources Inc. | ||
| Consolidated Statement of Cash Flows | ||
| (In thousands) | ||
| (Unaudited) | ||
| Six Months Ended June 30, | ||
| 2014 | 2013 | |
| Cash flows from operating activities: | ||
| Net income | $ 49,687 | $ 128,832 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Depreciation, depletion and amortization | 165,415 | 92,467 |
| Deferred income taxes | 26,521 | 67,890 |
| Amortization of deferred loan fees recorded as interest expense | 1,900 | 6,827 |
| Loss on debt extinguishment | 3,101 | -- |
| Stock-based compensation expense | 7,393 | 4,893 |
| Loss (gain) due to change in fair value of derivative instruments | 59,529 | (28,790) |
| Change in operating assets and liabilities: | ||
| Accounts receivable | (14,840) | (12,330) |
| Prepaid expenses | 2,578 | 668 |
| Other current assets | (3,320) | 63 |
| Long-term assets | 46 | -- |
| Accounts payable and accrued liabilities | (15,041) | 8,412 |
| Royalties and other payables | 15,901 | 12,140 |
| Other long-term liabilities | 810 | 3,164 |
| Excess tax benefit from share-based awards | -- | (2,697) |
| Net cash provided by operating activities | 299,680 | 281,539 |
| Cash flows from investing activities: | ||
| Acquisitions of oil and gas assets | (79,020) | (940,982) |
| Additions to oil and gas assets | (675,835) | (345,606) |
| Disposals of oil and gas assets | 8 | (1,724) |
| Net cash used in investing activities | (754,847) | (1,288,312) |
| Cash flows from financing activities: | ||
| Borrowings on Credit Facility | 550,000 | 420,000 |
| Payments on Credit Facility | (550,000) | (440,000) |
| Issuance of Senior Notes | 500,000 | 700,000 |
| Retirement of Senior Notes | (200,000) | -- |
| Proceeds from issuance of common stock | -- | 329,152 |
| Deferred loan fees | (8,354) | (18,004) |
| Proceeds from stock options exercised | 376 | 2,674 |
| Purchases of treasury stock | (2,546) | (6,723) |
| Excess tax benefit from share-based awards | 101 | 2,697 |
| Net cash provided by financing activities | 289,577 | 989,796 |
| Net decrease in cash | (165,590) | (16,977) |
| Cash and cash equivalents, beginning of period | 193,784 | 36,786 |
| Cash and cash equivalents, end of period | $ 28,194 | $ 19,809 |
| Supplemental disclosures: | ||
| Capital expenditures included in Accounts payable and accrued liabilities | $ 195,400 | $ 94,001 |
| Rosetta Resources Inc. | ||||||
| Summary of Operating Data | ||||||
| (In thousands, except percentages and per unit amounts) | ||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||
| 2014 | 2013 | % Change Increase/ (Decrease) | 2014 | 2013 | % Change Increase/ (Decrease) | |
| (In thousands, except percentages and per unit amounts) | (In thousands, except percentages and per unit amounts) | |||||
| Daily production by area (MBoe/d): | ||||||
| Eagle Ford | 56.9 | 47.0 | 21% | 53.4 | 46.9 | 14% |
| Permian | 4.5 | 1.6 | 181% | 4.4 | 0.8 | 450% |
| Other | 0.1 | 0.2 | (50%) | 0.1 | 0.2 | (50%) |
| Total (MBoe/d) | 61.5 | 48.8 | 26% | 57.9 | 47.9 | 21% |
| Daily production: | ||||||
| Oil (MBbls/d) | 19.0 | 12.2 | 56% | 17.6 | 12.3 | 43% |
| NGLs (MBbls/d) | 21.2 | 18.2 | 16% | 19.9 | 17.4 | 14% |
| Natural Gas (MMcf/d) | 127.3 | 110.8 | 15% | 122.5 | 109.5 | 12% |
| Total (MBoe/d) | 61.5 | 48.8 | 26% | 57.9 | 47.9 | 21% |
| Average sales prices: | ||||||
| Oil, excluding derivatives ($/Bbl) | $ 93.99 | $ 92.78 | 1% | $ 92.46 | $ 95.66 | (3%) |
| Oil, including realized derivatives ($/Bbl) | 90.88 | 91.75 | (1%) | 89.84 | 94.20 | (5%) |
| NGL, excluding derivatives ($/Bbl) | 28.71 | 28.35 | 1% | 30.75 | 29.70 | 4% |
| NGL, including realized derivatives ($/Bbl) | 29.20 | 31.12 | (6%) | 30.21 | 31.97 | (6%) |
| Natural gas, excluding derivatives ($/Mcf) | 4.50 | 4.03 | 12% | 4.67 | 3.75 | 25% |
| Natural gas, including realized derivatives ($/Mcf) | 4.39 | 4.02 | 9% | 4.52 | 3.82 | 18% |
| Total (excluding realized derivatives) ($/Boe) | $ 48.33 | $ 42.86 | 13% | $ 48.54 | $ 43.87 | 11% |
| Total (including realized derivatives) ($/Boe) | $ 47.30 | $ 43.60 | 8% | $ 47.24 | $ 44.48 | 6% |
| Average costs (per Boe): | ||||||
| Direct LOE | $ 2.64 | $ 2.49 | 6% | $ 2.92 | $ 2.24 | 30% |
| Workovers | 1.78 | -- | 100% | 1.28 | 0.04 | 3100% |
| Insurance | 0.06 | 0.03 | 100% | 0.05 | 0.04 | 25% |
| Treating and transportation | 3.33 | 4.17 | (20%) | 3.75 | 3.87 | (3%) |
| Taxes, other than income | 2.19 | 1.97 | 11% | 2.14 | 1.89 | 13% |
| DD&A | 16.21 | 10.76 | 51% | 15.79 | 10.66 | 48% |
| G&A, excluding stock-based compensation | 3.15 | 3.66 | (14%) | 3.23 | 3.36 | (4%) |
| Interest expense | 3.10 | 2.93 | 6% | 3.11 | 2.20 | 41% |
| Rosetta Resources Inc. | |||||
| Derivatives Summary | |||||
| Status as of July 31, 2014 | |||||
| Product | Settlement Period | Derivative Instrument | Notional Daily Volume Bbl | Average Floor/Fixed Prices per Bbl | Average Ceiling Prices per Bbl |
| Crude oil | 2014 | Costless Collar | 3,000 | 83.33 | 109.63 |
| Crude oil | 2014 | Swap | 6,000 | 93.13 | |
| Crude oil | 2015 | Swap | 11,000 | 89.51 | |
| Crude oil | 2016 | Swap | 6,000 | 90.28 | |
| Product | Settlement Period | Derivative Instrument | Notional Daily Volume Bbl | Fixed Prices per Bbl | |
| NGLs | 2014 | Swap | 10,000 | 37.10 | (Includes Ethane) |
| NGLs | 2015 | Swap | 5,000 | 31.87 | (Includes Ethane) |
| Product | Settlement Period | Derivative Instrument | Notional Daily Volume MMBtu | Average Floor/Fixed Prices per MMBtu | Average Ceiling Prices per MMBtu |
| Natural gas | 2014 | Costless Collar | 50,000 | 3.60 | 4.94 |
| Natural gas | 2015 | Costless Collar | 50,000 | 3.60 | 5.04 |
| Natural gas | 2016 | Costless Collar | 40,000 | 3.50 | 5.58 |
| Natural gas | 2014 | Swap | 30,000 | 4.07 | |
| Natural gas | 2015 | Swap | 40,000 | 4.18 | |
| Natural gas | 2016 | Swap | 30,000 | 4.04 | |
Rosetta Resources Inc.
Non-GAAP Reconciliation Disclosure
(In thousands, except per share amounts)
The following table reconciles net income (GAAP) to adjusted net income (non-GAAP) for the three months and six months ended June 30, 2014 and June 30, 2013. Adjusted net income eliminates the unrealized derivative activity from our results for both periods, the loss on debt extinguishment for the periods ended June 30, 2014, and the transaction and financing costs associated with the Company's Permian Acquisition for the periods ended June 30, 2013, along with the related tax effects for all periods. The Company uses this information to analyze operating trends and for comparative purposes within the industry. This measure is not intended to replace net income (GAAP) but rather to provide additional information that may be helpful in evaluating the Company's operational trends and performance.
| Three Months Ended June 30, | Six Months Ended June 30, | |||
| 2014 | 2013 | 2013 | 2013 | |
| Net income (GAAP) | $ 14,444 | $ 75,352 | $ 49,687 | $ 128,832 |
| Unrealized derivative loss (gain) | 43,681 | (42,761) | 59,529 | (28,790) |
| Permian Acquisition - transaction and financing costs | -- | 6,738 | -- | 7,566 |
| Loss on debt extinguishment | 12,629 | -- | 12,629 | -- |
| Tax benefit (expense) | (20,294) | 12,979 | (26,006) | 7,647 |
| Adjusted net income (Non-GAAP) | $ 50,460 | $ 52,308 | $ 95,839 | $ 115,255 |
| Net income per share (GAAP) | ||||
| Basic | $ 0.24 | $ 1.28 | $ 0.81 | $ 2.31 |
| Diluted | 0.23 | 1.27 | 0.81 | 2.29 |
| Adjusted net income per share (Non-GAAP) | ||||
| Basic | $ 0.82 | $ 0.89 | $ 1.56 | $ 2.06 |
| Diluted | 0.82 | 0.88 | 1.56 | 2.05 |
| Rosetta Resources Inc. | |||
| Summary of Guidance | |||
| 2014 Full Year | |||
| MBoe/d | |||
| 2014 Average Daily Production | 63 | - | 66 |
| $/BOE | |||
| Direct Lease Operating Expense | $ 2.75 | - | $ 2.90 |
| Workover Expenses | 0.80 | - | 0.85 |
| Insurance | 0.05 | - | 0.05 |
| Treating and Transportation | 3.80 | - | 4.10 |
| Taxes, other than income | 2.05 | - | 2.20 |
| DD&A | 16.80 | - | 17.65 |
| G&A, excluding Stock-Based Compensation | 3.35 | - | 3.55 |
| Interest Expense | 3.05 | - | 3.20 |
Contact
Investor Contact:
Antoinette D. (Toni) Green
Vice President, Investor Relations & Planning
Rosetta Resources Inc.
info@rosettaresources.com
