EX-99.1 2 d433609dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

Rice Energy Reports Second Quarter 2017 Results and Updates 2017 Capital Budget

CANONSBURG, Pa., August 2, 2017 /PRNewswire/ – Rice Energy Inc. (NYSE: RICE) (“Rice Energy”) today reported second quarter 2017 financial and operating results. Highlights include:

 

    Net production averaged 1,354 MMcfe/d, a 6% increase from first quarter 2017

 

    Rice Midstream Holdings LLC (“RMH”) gathering throughput averaged 1,175 MDth/d, a 21% increase from first quarter 2017

 

    Lease operating expense of $0.14 per Mcfe, a 30% decrease relative to first quarter 2017

 

    Net income attributable to common stockholders of $62.9 million, or $0.30 per diluted share

 

    Reported Adjusted EBITDAX(1) of $229.5 million

 

    Exited the quarter with low leverage(1) of 1.5x

 

    Entered into a definitive merger agreement pursuant to which EQT Corporation (NYSE: EQT) (“EQT”) will acquire all of the outstanding shares of Rice Energy common stock for total net consideration of approximately $6.7 billion

 

    Acquired 16,500 net undeveloped acres in the Marcellus Shale core primarily in Greene County, Pennsylvania for $180 million in July 2017

 

    Entered into a purchase and sale agreement (“PSA”) to sell the Barnett assets producing 76 MMcfe/d for $175 million, subject to customary closing purchase price adjustments

Commenting on the results, Daniel J. Rice IV, Chief Executive Officer, said, “We delivered solid results this quarter, a reflection of the hard work and dedication of our entire team. We achieved record production and throughput, significantly reduced our operating costs, increased our core acreage position by almost 20,000 net acres and divested a non-core asset. I am proud of our team’s collaborative efforts, evidenced by our strong quarterly results and successful strategic transactions.”

 

1. Please see Supplemental “Non-GAAP Financial Measures” for a description of Adjusted EBITDAX, Further Adjusted EBITDAX and related reconciliations to the comparable GAAP financial measures. Leverage is defined as the ratio of net debt to last twelve months Further Adjusted EBITDAX.

2017 Capital Budget Update

We are updating our 2017 drilling and completion capital (“D&C”) budget to reflect well costs continuing to trend below budget driven by operational efficiencies in both the Marcellus and Utica that offset previously anticipated rising service costs. Additionally, we are increasing our land capital budget due to continued success acquiring leasehold and royalties that extend lateral lengths, lower cost structure and increase single well returns primarily in Greene County, Pennsylvania. We decreased our D&C capital budget from $1,035 million to $965 million, a decrease of 7%. We increased our land budget from $225 million to $245 million and also expect to spend an additional $115 million on royalty acquisitions. At RMH, we decreased our capital budget from $315 million to $300 million, a 5% decrease, as capital projects are trending below budget relative to prior expectations.

 

1


Proposed Merger with EQT Corporation

As previously announced, on June 19, 2017, Rice Energy and EQT entered into a definitive merger agreement, pursuant to which EQT will acquire all of the outstanding shares of Rice Energy common stock for total net consideration of approximately $6.7 billion, consisting of 0.37 shares of EQT common stock and $5.30 in cash per share of Rice Energy common stock. EQT will also obtain Rice Energy’s midstream assets, including a 92% interest in Rice Midstream GP Holdings LP, which owns 100% of the general partner incentive distribution rights and 28% of the limited partner interests in Rice Midstream Partners LP (NYSE: RMP) (“RMP”), and the retained midstream assets currently held at Rice Energy. EQT will also assume, retire or refinance approximately $1.5 billion of net debt and preferred equity. Subject to the approval by both Rice Energy and EQT shareholders and certain customary regulatory and other closing conditions, the transaction is expected to close in the fourth quarter 2017.

In light of the pending merger with EQT, we have discontinued providing guidance and long-term outlook information regarding our results of operations. In addition, investors are cautioned not to rely on historical forward-looking statements regarding guidance and long-term outlook information, which forward-looking statements spoke only as of the date provided and were subject to the specific risks and uncertainties that accompanied such forward-looking statements.

Second Quarter 2017 Results

 

Consolidated Results

   Three Months Ended
June 30, 2017
     Six Months Ended
June 30, 2017
 

Operating revenues (in thousands)

   $ 398,307      $ 792,113  

 

Operating expense    (in
thousands)
     ($ / Mcfe)      (in
thousands)
     ($ / Mcfe)  

Lease operating(1)

   $ 17,485      $ 0.14      $ 39,944      $ 0.17  

Gathering, compression, transportation

     39,131        0.32        78,557        0.33  

Production taxes and impact fees

     6,679        0.05        12,832        0.05  

General and administrative(1)

     32,997        0.27        61,735        0.26  

Depreciation, depletion and amortization

     145,904        1.18        282,782        1.19  
     (in
thousands)
     (per diluted
share)
     (in
thousands)
     (per diluted
share)
 

Net income attributable to common stockholders

   $ 62,869      $ 0.30      $ 28,239      $ 0.14  

Adjusted EBITDAX(2)

   $ 229,507         $ 473,726     

Adjusted net income

   $ 42,560      $ 0.20      $ 72,210      $ 0.35  

 

2


Financial position (in millions)    As of June 30, 2017  

Total liquidity(3)

   $ 1,726  

Cash and cash equivalents

   $ 162  

Long-term debt

   $ 1,600  

Leverage(2)

     1.5x  

As of June 30, 2017, our liquidity position, excluding RMP, was $1,726 million comprised of $1,499 million of upstream liquidity ($110 million of cash on hand and $1,389 million revolver availability) and $227 million of RMH liquidity ($39 million of cash on hand and $188 million revolver availability). Our balance sheet remains strong with low leverage(2) of 1.5x.

 

1. Excludes stock-based compensation expense of $0.2 million and $6.2 million attributable to lease operating and general and administrative expenses, respectively, for the three months ended June 30, 2017 and $0.4 million and $11.3 million is included in lease operating and general and administrative expenses, respectively, for the six months ended June 30, 2017.
2. Please see Supplemental “Non-GAAP Financial Measures” for a description of Adjusted EBITDAX, Further Adjusted EBITDAX and related reconciliations to the comparable GAAP financial measures. Leverage is defined as the ratio of net debt to last twelve months Further Adjusted EBITDAX.
3. Excludes Rice Midstream Partners LP.

 

E&P Segment Results

   Three Months Ended
June 30, 2017
    Six Months Ended
June 30, 2017
 

Production

    

Net production (Bcfe)

     123       238  

Net production (MMcfe/d)

     1,354       1,313  

Operated

     93     92

Operating revenues (in thousands)

    

Natural gas, oil & NGL sales

   $ 348,892     $ 705,726  

Other revenue

     11,350       17,979  

Realized loss on derivative instruments

     (17,390     (29,753
  

 

 

   

 

 

 

Total operating revenues and realized loss on derivative instruments

   $ 342,852     $ 693,952  

Realized Pricing ($/MMBtu)

    

NYMEX Henry Hub price

   $ 3.18     $ 3.25  

Average basis impact

     (0.41     (0.34

FT fuel and variables

     (0.08     (0.09

Btu uplift (MMBtu/Mcf)

     0.14       0.14  
  

 

 

   

 

 

 

Pre-hedge realized price ($/Mcf)

     2.83       2.96  

Post-hedge realized price ($/Mcf)

   $ 2.69     $ 2.84  
  

 

 

   

 

 

 

 

3


Operating expenses    (in
thousands)
     ($ / Mcfe)      (in
thousands)
     ($ / Mcfe)  

Lease operating(1)

   $ 17,580      $ 0.14      $ 40,039      $ 0.17  

Gathering and compression

     53,854        0.44        100,567        0.42  

Transportation

     32,061        0.26        67,243        0.28  

Production taxes and impact fees

     6,679        0.05        12,832        0.05  

Exploration

     7,106        0.06        11,118        0.05  

General and administrative(1)

     20,730        0.17        39,950        0.17  

Depreciation, depletion and amortization

     141,478        1.15        273,317        1.15  

Operating income (in thousands)

         $ 58,441      $ 50,734  

E&P capital expenditures (in millions)

           

Operated Marcellus

         $ 96      $ 203  

Operated Ohio Utica

           69        133  

Non-operated Utica

           25        34  
        

 

 

    

 

 

 

Total Drilling & Completion

           190        370  

Land(2)

           53        104  
        

 

 

    

 

 

 

Total

         $ 243      $ 474  
        

 

 

    

 

 

 

 

Financial position (in millions)    As of June 30, 2017  

E&P liquidity

   $ 1,499  

Cash and cash equivalents

   $ 110  

Long-term debt

   $ 1,281  

 

E&P Operational Highlights

   Three Months Ended
June 30, 2017
 
     Marcellus      Utica      Barnett      Total  

Production (MMcfe/d)

     885        393        76        1,354  

Operational activity (net wells)

           

Drilled

     22        4        —          26  

Completed

     9        7        —          16  

Average lateral lengths

     9,200        9,800        —          —    

Appalachia net acres

     190,000        65,000        —          255,000 (3) 

During the quarter, we turned to sales 18 net Marcellus wells with an average lateral length of 9,200 feet and 7 net operated Utica wells with an average lateral length of 10,500 feet. Our second quarter development costs per lateral foot were under budget and averaged $805 in the Marcellus and $1,105 in the Utica for wells drilled and completed.

Subsequent to quarter end, we completed an acquisition of 16,500 net acres in the Marcellus Shale core in Pennsylvania and West Virginia from an undisclosed seller for $180 million. This acquisition is highly complementary to our existing position and consists of 11,700 net undeveloped acres in Greene County, Pennsylvania and 4,800 net undeveloped acres in Monongalia and Wetzel counties, West Virginia. The leasehold has attractive terms with an average NRI of 86% and 97% of it is held in fee or expires beyond 2021. The acquired Greene County acreage is automatically dedicated to RMP pursuant to its gas gathering and compression and water services agreements.

 

4


In addition, on July 11, 2017, we entered into a PSA to sell approximately 36,000 net non-core Barnett Shale acres to an undisclosed private buyer for $175 million, subject to customary closing purchase price adjustments. Included in the transaction is approximately 76 MMcfe/d of second quarter net production. Proceeds from the sale will be used for general corporate purposes and the transaction is expected to close in the third quarter 2017 with an effective date of January 1, 2017.

 

1. Excludes stock-based compensation expense of $0.2 million and $4.9 million attributable to lease operating and general and administrative expenses, respectively, for the three months ended June 30, 2017 and $0.4 million and $8.9 million is included in lease operating and general and administrative expenses, respectively, for the six months ended June 30, 2017.
2. Excludes $37 million and $49 million of royalty purchases for the three and six months ended June 30, 2017, respectively. During the first six months of the year, we added approximately 6,000 royalty acres.
3. Excludes 16,500 net Marcellus acres acquired subsequent to quarter end.

 

5


RMH Segment Results

(in thousands, except volumes)

   Three Months Ended
June 30, 2017
     Six Months Ended
June 30, 2017
 

Operating volumes (MDth/d)

     

Gathering volumes

     

Affiliate

     452        457  

Third-party

     723        616  
  

 

 

    

 

 

 

Total

     1,175        1,073  

Compression volumes

     

Affiliate

     216        256  

Third-party

     230        246  
  

 

 

    

 

 

 

Total

     446        502  

Operating revenues

     

Gathering

   $ 29,334      $ 52,874  

Compression

     2,613        5,918  
  

 

 

    

 

 

 

Total

     31,947        58,792  

Total operating expenses

     11,847        18,858  
  

 

 

    

 

 

 

Operating income

   $ 20,100      $ 39,934  

Capital expenditures (in millions)

   $ 44      $ 113  

LP + IDR cash distributions received from RMP(1) (in millions)

   $ 9      $ 17  

 

Financial position (in millions)    As of June 30, 2017  

RMH liquidity

   $ 227  

Cash and cash equivalents

   $ 39  

Revolving credit facility

   $ 113  

Acreage dedication

     172,000  

Third-party

     72

Second quarter gathering throughput averaged 1,175 MDth/d, which consisted of 921 MDth/d related to the operations of Rice Olympus Midstream (“ROM”) and 523 MDth/d related to the operations of Strike Force Midstream, offset by an elimination of 270 MDth/d that is related to operations of both ROM and Strike Force Midstream.

 

1. Net of 91.75% ownership interest.

 

6


RMP Segment Results

(in thousands, except volumes)

  Three Months Ended
June 30, 2017
    Six Months Ended
June 30, 2017
 

Operating volumes (MDth/d)

   

Gathering volumes

   

Affiliate

    1,144       1,074  

Third-party

    216       224  
 

 

 

   

 

 

 

Total

    1,360       1,298  

Compression volumes

   

Affiliate

    676       635  

Third-party

    216       224  
 

 

 

   

 

 

 

Total

    892       859  

Water services assets (MMGal)

   

Pennsylvania

    149       373  

Ohio

    275       416  
 

 

 

   

 

 

 

Total

    424       789  

Operating revenues

   

Gathering

  $ 40,314     $ 76,534  

Compression

    6,270       12,052  

Water

    25,793       46,541  
 

 

 

   

 

 

 

Total

    72,377       135,127  

Total operating expenses

    25,364       47,518  
 

 

 

   

 

 

 

Operating income

    47,013       87,609  

Capital expenditures (in millions)

  $ 41     $ 73  

 

Financial position (in millions)    As of June 30, 2017  

RMP liquidity

   $ 656  

Cash and cash equivalents

   $ 12  

Revolving credit facility

   $ 206  

Acreage dedication

     221,000  

Third-party

     13

 

7


On July 21, 2017, RMP declared a quarterly distribution of $0.2711 per unit for the second quarter 2017, an increase of $0.0103 per unit, or 4%, relative to first quarter 2017. The distribution will be payable on August 17, 2017 to unitholders of record as of August 8, 2017.

RMP’s results were released today and are available at www.ricemidstream.com.

Conference Call

Rice Energy will host a conference call on August 3, 2017 at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) to discuss second quarter 2017 results. The conference format will only include prepared remarks, given the restrictions related to discussing the signed merger agreement with EQT.

To listen to a live audio webcast of the conference call, please visit Rice Energy’s website at www.riceenergy.com. A replay of the conference call will be available for two weeks and can also be accessed from our homepage.

About Rice Energy

Rice Energy Inc. is an independent natural gas and oil company focused on the acquisition, exploration and development of natural gas and oil properties in the Appalachian Basin. For more information, please visit our website at www.riceenergy.com.

Forward Looking Statements

This release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond our control. All statements, other than historical facts included or incorporated herein that address activities, events or developments that we expect or anticipate will or may occur in the future, including such things as future capital expenditures (including the amount and nature thereof), projected operational results, production growth, basis exposure, hedging, the timing and number of well completions, forecasted gathering volumes, revenues, Adjusted EBITDAX, further Adjusted EBITDAX; distribution growth, distributable cash flow, the timing of completion and nature of midstream projects, the terms, timing and completion of any acquisitions or divestitures, business strategy and measures to implement strategy, competitive strengths, goals, expansion and growth of our business and operations, plans, market conditions, references to future success, references to intentions as to future matters and other such matters are forward-looking statements. All forward-looking statements speak only as of the date of this release. Although we believe that the plans, intentions and expectations reflected in or suggested by the forward-looking statements are reasonable, there is no assurance that these plans, intentions or expectations will be achieved. Therefore, actual outcomes and results could materially differ from what is expressed, implied or forecast in such statements.

We caution you that these forward-looking statements are subject to risks and uncertainties, most of which are difficult to predict and many of which are beyond our control, incident to the exploration for and development, production, gathering and sale of natural gas, NGLs and oil. These risks include, but are not limited to: commodity price volatility; inflation; lack of availability of drilling and production equipment and services; environmental risks; drilling and other operating risks; regulatory changes; the uncertainty inherent in estimating natural gas reserves

 

8


and in projecting future rates of production, cash flow and access to capital; the timing of development expenditures; and risks related to joint venture operations. Information concerning these and other factors can be found in our filings with the Securities and Exchange Commission, including our Forms 10-K, 10-Q and 8-K. Consequently, all of the forward-looking statements made in this news release are qualified by these cautionary statements and there can be no assurances that the actual results or developments anticipated by us will be realized, or even if realized, that they will have the expected consequences to or effects on us, our business or operations. We have no intention, and disclaim any obligation, to update or revise any forward-looking statements, whether as a result of new information, future results or otherwise.

This release does not constitute an offer to buy or sell or the solicitation of an offer to buy or sell any securities or a solicitation of any vote or approval. This communication relates to a proposed business combination between EQT and Rice.

In connection with the proposed transaction, EQT has filed with the Securities and Exchange Commission (the “SEC”) a registration statement on Form S-4 on July 27, 2017, that includes a joint proxy statement of EQT and Rice and also constitutes a prospectus of EQT. Each of EQT and Rice also plan to file other relevant documents with the SEC regarding the proposed transactions. No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the U.S. Securities Act of 1933, as amended. The definitive joint proxy statement/prospectus(es) for EQT and/or Rice will be mailed to shareholders of EQT and/or Rice, as applicable.

INVESTORS AND SECURITY HOLDERS OF EQT AND RICE ARE URGED TO READ THE PROXY STATEMENT(S), REGISTRATION STATEMENT(S), PROXY STATEMENT/PROSPECTUS AND OTHER DOCUMENTS THAT MAY BE FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY IF AND WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION.

Investors and security holders will be able to obtain free copies of these documents (if and when available) and other documents containing important information about EQT and Rice, once such documents are filed with the SEC through the website maintained by the SEC at www.sec.gov. Copies of the documents filed with the SEC by EQT will be available free of charge on EQT’s website at www.eqt.com or by directing a request to Investor Relations, EQT Corporation, EQT Plaza, 625 Liberty Avenue, Pittsburgh, Pennsylvania 15222-3111, Tel. No. (412) 553-5700. Copies of the documents filed with the SEC by Rice will be available free of charge on Rice’s website at www.riceenergy.com or by directing a request to Investor Relations, Rice Energy Inc., 2200 Rice Drive, Canonsburg, Pennsylvania 15317, Tel. No. (724) 271-7200.

EQT, Rice and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction. Information about the directors and executive officers of Rice is set forth in Rice’s proxy statement for its 2017 annual meeting of shareholders, which was filed with the SEC on April 17, 2017. Information about the directors and executive officers of EQT is set forth in its proxy statement for its 2017 annual meeting, which was filed with the SEC on March 6, 2017. These documents may be obtained free of charge from the sources indicated above.

 

9


Other information regarding the participants in the proxy solicitations and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the joint proxy statement/prospectus and other relevant materials to be filed with the SEC when such materials become available. Investors should read the joint proxy statement/prospectus carefully when it becomes available before making any voting or investment decisions. You may obtain free copies of these documents from EQT or Rice using the sources indicated above.

Contact:

Julie Danvers, Director of Investor Relations

(832) 708-3437

Julie.Danvers@RiceEnergy.com

 

10


Rice Energy Inc.

Consolidated Statements of Operations

(Unaudited)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
(in thousands, except share data)    2017     2016     2017     2016  

Operating revenues:

        

Natural gas, oil and natural gas liquids sales

   $ 348,892     $ 122,312     $ 705,726     $ 234,754  

Gathering, compression and water services

     38,065       23,728       68,408       48,280  

Other revenue

     11,350       9,958       17,979       12,906  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

     398,307       155,998       792,113       295,940  

Operating expenses:

        

Lease operating

     17,485       8,913       39,944       19,888  

Gathering, compression and transportation

     39,131       27,169       78,557       55,301  

Production taxes and impact fees

     6,679       2,659       12,832       4,310  

Exploration

     7,106       5,548       11,118       6,538  

Midstream operation and maintenance

     8,326       4,596       14,962       14,144  

Incentive unit expense

     4,800       14,840       7,683       38,982  

Acquisition expense

     2,408       84       2,615       556  

Stock compensation expense

     6,411       6,232       11,701       11,042  

Impairment of gas properties

     —         —         92,355       —    

Impairment of fixed assets

     —         —         —         2,595  

General and administrative

     32,997       23,123       61,735       43,356  

Depreciation, depletion and amortization

     145,904       84,752       282,782       163,937  

Amortization of intangible assets

     406       403       808       811  

Other expense

     13,207       11,457       19,365       15,648  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     284,860       189,776       636,457       377,108  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     113,447       (33,778     155,656       (81,168

Interest expense

     (27,269     (24,802     (54,292     (49,323

Other income

     273       2,549       453       2,762  

Gain (loss) on derivative instruments

     103,558       (201,555     88,779       (131,376

Loss on embedded derivatives

     (15,417     —         (15,417     —    

Amortization of deferred financing costs

     (3,426     (1,618     (6,078     (3,169
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     171,166       (259,204     169,101       (262,274

Income tax (expense) benefit

     (33,917     120,496       (33,341     126,871  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     137,249       (138,708     135,760       (135,403

Less: Net income attributable to noncontrolling interests

     (53,724     (17,977     (78,533     (38,870
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Rice Energy Inc.

     83,525       (156,685     57,227       (174,273

Less: Preferred dividends and accretion of redeemable noncontrolling interests

     (20,656     (7,944     (28,988     (11,402
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to Rice Energy Inc. common stockholders

   $ 62,869     $ (164,629   $ 28,239     $ (185,675
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per share—basic

   $ 0.31     $ (1.07   $ 0.14     $ (1.28

Earnings (loss) per share—diluted

   $ 0.30     $ (1.07   $ 0.14     $ (1.28

 

11


Rice Energy Inc.

Segment Results of Operations

(Unaudited)

Exploration and Production Segment

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
(in thousands, except volumes)    2017      2016     2017      2016  

Operating volumes:

          

Natural gas production (MMcf)

     121,942        68,702       235,133        129,744  

Oil and NGL production (MBbls)

     208        41       431        97  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total production (MMcfe)

     123,189        68,946       237,719        130,325  

Operating results:

          

Operating revenues:

          

Natural gas, oil and NGL sales

   $ 348,892      $ 122,312     $ 705,726      $ 234,754  

Other revenue

     11,350        9,958       17,979        12,906  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total operating revenues

     360,242        132,270       723,705        247,660  

Operating expenses:

          

Lease operating

     17,580        8,913       40,039        19,888  

Gathering, compression and transportation

     85,915        51,307       167,810        99,510  

Production taxes and impact fees

     6,679        2,659       12,832        4,310  

Exploration

     7,106        5,548       11,118        6,538  

Incentive unit expense

     4,664        14,141       7,464        37,012  

Acquisition costs

     1,356        —         1,563        —    

Impairment of gas properties

     —          —         92,355        —    

Impairment of fixed assets

     —          —         —          2,595  

Stock compensation expense

     5,083        3,347       9,268        5,982  

General and administrative

     20,730        15,191       39,950        29,092  

Depreciation, depletion and amortization

     141,478        79,515       273,317        154,471  

Other expense

     11,210        11,097       17,255        15,500  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total operating expenses

     301,801        191,718       672,971        374,898  

Operating income (loss)

   $ 58,441      $ (59,448   $ 50,734      $ (127,238

Average costs per Mcfe:

          

Lease operating

   $ 0.14      $ 0.13     $ 0.17      $ 0.15  

Gathering and compression

     0.44        0.42       0.42        0.41  

Transportation

     0.26        0.32       0.28        0.35  

Production taxes and impact fees

     0.05        0.04       0.05        0.03  

Exploration

     0.06        0.08       0.05        0.05  

Incentive unit expense

     0.04        0.21       0.03        0.28  

Stock compensation

     0.04        0.05       0.04        0.05  

General and administrative

     0.17        0.22       0.17        0.22  

Depreciation, depletion and amortization

     1.15        1.15       1.15        1.19  

 

12


Rice Midstream Holdings Segment

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
(in thousands, except volumes)    2017      2016      2017      2016  

Operating volumes:

           

Gathering volumes (MDth/d)

     1,175        658        1,073        556  

Compression volumes (MDth/d)

     446        461        502        412  

Operating results:

           

Operating revenues:

           

Gathering revenues

   $ 29,334      $ 9,240      $ 52,874      $ 17,776  

Compression revenues

     2,613        2,633        5,918        4,748  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating revenues

     31,947        11,873        58,792        22,524  

Operating expenses:

           

Midstream operation and maintenance

     991        457        1,738        1,458  

Incentive unit expense

     136        699        219        1,970  

Acquisition expense

     556        84        556        484  

Stock compensation expense

     1,201        1,751        2,174        2,940  

General and administrative

     5,196        3,325        9,007        5,900  

Depreciation, depletion and amortization

     1,790        1,556        3,187        2,645  

Other expense

     1,977        —          1,977        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     11,847        7,872        18,858        15,397  

Operating income

   $ 20,100      $ 4,001      $ 39,934      $ 7,127  

 

13


Rice Midstream Partners Segment

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
(in thousands, except volumes)    2017      2016      2017      2016  

Operating volumes:

           

Gathering volumes (MDth/d)

     1,360        934        1,298        885  

Compression volumes (MDth/d)

     892        564        859        358  

Water services volumes (MMGal)

     424        335        789        797  

Operating results:

           

Operating revenues:

           

Gathering revenues

   $ 40,314      $ 26,249      $ 76,534      $ 51,934  

Compression revenues

     6,270        3,787        12,052        4,902  

Water services revenues

     25,793        16,511        46,541        44,254  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating revenues

     72,377        46,547        135,127        101,090  

Operating expenses:

           

Midstream operation and maintenance

     9,701        4,187        17,880        12,733  

Acquisition expense

     496        —          496        73  

Stock compensation expense

     127        1,134        259        2,119  

General and administrative

     7,071        4,607        12,778        8,363  

Depreciation, depletion and amortization

     7,543        6,855        15,164        12,225  

Amortization of intangible assets

     406        403        808        811  

Other expense

     20        361        133        149  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     25,364        17,547        47,518        36,473  

Operating income

   $ 47,013      $ 29,000      $ 87,609      $ 64,617  

 

14


Rice Energy Inc.

Supplemental Non-GAAP Financial Measures

(Unaudited)

Adjusted EBITDAX and Further Adjusted EBITDAX are supplemental non-GAAP financial measures that are used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. We define Adjusted EBITDAX as net (loss) before non-controlling interest; interest expense; income taxes; depreciation, depletion and amortization; amortization of deferred financing costs; amortization of intangible assets; derivative fair value (gain) loss, excluding net cash receipts on settled derivative instruments; non-cash stock compensation expense; non-cash incentive unit expense; exploration expenses; and other non-recurring items. We define Further Adjusted EBITDAX as Adjusted EBITDAX after non-controlling interest and water revenue adjustment. Neither Adjusted EBITDAX nor Further Adjusted EBITDAX is a measure of net income as determined by United States generally accepted accounting principles, or GAAP.

Management believes Adjusted EBITDAX is a useful measure to the users of our financial statements because it allows them to more effectively evaluate our operating performance and compare the results of our operations from period to period and against our peers without regard to our financing methods or capital structure. We exclude the items listed above from net income (loss) in arriving at Adjusted EBITDAX because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Management believes Further Adjusted EBITDAX is useful because it allows them to assess the level of consolidated leverage of the company and compare this level to peers. The adjustments made to Adjusted EBITDAX to calculate Further Adjusted EBITDAX address the intercompany eliminations of items impacting Adjusted EBITDAX as a result of the consolidation of RMP, the outstanding indebtedness of which is consolidated with that of the company without regard to non-controlling interest. These adjustments include the addition of non-controlling interest as well as the addition of a water revenue adjustment attributable to charges for fresh water delivery services and produced water hauling services provided by RMP to RICE, a charge that generates revenue for RMP but does not have a corresponding expense at the RICE level, as such costs are capitalized.

Adjusted EBITDAX and Further Adjusted EBITDAX should not be considered as alternatives to, or more meaningful than, net income as determined in accordance with GAAP or as indicators of our operating performance or liquidity. Certain items excluded from Adjusted EBITDAX and Further Adjusted EBITDAX are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure, as well as the historic costs of depreciable assets, none of which are components of Adjusted EBITDAX or Further Adjusted EBITDAX. Our computations of Adjusted EBITDAX and Further Adjusted EBITDAX may not be comparable to other similarly titled measures of other companies. We believe that these measures are widely followed measures of operating performance used by investors.

The following table presents a reconciliation of the non-GAAP financial measure of Adjusted EBITDAX to the GAAP financial measure of net income (loss).

 

15


(in thousands)    Three Months Ended
June 30, 2017
     Twelve Months Ended
June 30, 2017
 

Adjusted EBITDAX reconciliation to net income:

     

Net income

   $ 137,249      $ 22,344  

Interest expense

     27,269        104,596  

Depreciation, depletion and amortization

     145,904        487,300  

Amortization of deferred financing costs

     3,426        10,454  

Amortization of intangible assets

     406        1,631  

Acquisition expense

     2,408        8,168  

Impairment of gas properties

     —          113,208  

Impairment of fixed assets

     —          20,462  

(Gain) loss on derivative instruments (1)

     (103,558      81  

Net cash (payments) receipts on settled derivative instruments (1)

     (17,390      39,863  

Non-cash stock compensation expense

     6,411        33,605  

Non-cash incentive unit expense

     4,800        20,462  

Income tax expense

     33,917        18,000  

Exploration expense

     7,106        19,739  

Loss on embedded derivatives

     15,417        15,417  

Other expense

     —          6,508  

Non-controlling interest attributable to midstream entities

     (33,858      (98,236
  

 

 

    

 

 

 

Adjusted EBITDAX(2)

   $ 229,507      $ 823,602  
  

 

 

    

 

 

 

 

1. The adjustments for the derivative fair value (gains) losses and net cash receipts on settled commodity derivative instruments have the effect of adjusting net income (loss) for changes in the fair value of derivative instruments, which are recognized at the end of each accounting period because we do not designate commodity derivative instruments as accounting hedges. This results in reflecting commodity derivative gains and losses within Adjusted EBITDAX on a cash basis during the period the derivatives settled.
2. Excluded from the above Adjusted EBITDAX reconciliation is the impact of non-controlling interest and the elimination of intercompany water revenues between Rice Energy subsidiaries and Rice Midstream Partners of $33.9 million and $17.1 million, respectively, for the three months ended June 30, 2017 and $98.2 million and $56.4 million, respectively, for the twelve months ended June 30, 2017. When including these impacts, our Further Adjusted EBITDAX is $280.5 million and $978.2 million for the three and twelve months ended June 30, 2017, respectively. Our consolidated net debt to last twelve months Further Adjusted EBITDAX ratio is 1.5x. Also included in the above reconciliation is the non-controlling interest attributable to Rice Energy Operating LLC, as we view our business on a fully diluted basis.

 

16


Rice Energy Inc.

Supplemental Non-GAAP Financial Measure

(Unaudited)

Adjusted net income (loss) is a supplemental non-GAAP financial measure that is used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. We define adjusted net income (loss) as net income (loss) before impairment of gas properties, impairment of fixed assets, derivative fair value (gain) loss, net cash receipts on settled derivative instruments, incentive unit expense, acquisition expense and other non-recurring items. Adjusted net income (loss) is not a measure of net income as determined by United States generally accepted accounting principles, or GAAP.

We believe that many investors use adjusted net income (loss) in making investment decisions and in evaluating our operational trends and our performance relative to other oil and gas producing companies.

The following table presents a reconciliation of the non-GAAP financial measure of adjusted net income to the GAAP financial measure of net income.

 

(in thousands)    Three Months Ended
June 30, 2017
     Six Months Ended
June 30, 2017
 

Reconciliation to net income attributable to Rice Energy Inc:

     

Net income

   $ 137,249      $ 135,760  

Non-controlling interest attributable to midstream entities

     (33,858      (61,692

Impairment of gas properties

     —          92,355  

Gain on derivative instruments (1)

     (103,558      (88,779

Net cash payments on settled derivative instruments (1)

     (17,390      (29,753

Incentive unit expense

     4,800        7,683  

Loss on embedded derivatives

     15,417        15,417  

Income tax effect of reconciling items

     39,900        1,219  
  

 

 

    

 

 

 

Adjusted net income attributable to Rice Energy Inc.(2)

   $ 42,560      $ 72,210  
  

 

 

    

 

 

 

 

1. The adjustments for the derivative fair value (gains) losses and net cash receipts on settled commodity derivative instruments have the effect of adjusting net income (loss) for changes in the fair value of derivative instruments, which are recognized at the end of each accounting period because we do not designate commodity derivative instruments as accounting hedges. This results in reflecting commodity derivative gains and losses within adjusted net income on a cash basis during the period the derivatives settled.
2. Excluded from the above Adjusted net income reconciliation is the impact of non-controlling interest of $33.9 million and $61.7 million for the three and six months ended June 30, 2017, respectively.

 

17


Rice Energy Inc.

Supplemental Non-GAAP Financial Measure

Finding and development cost (“F&D”) is a supplemental non-GAAP financial measure that is used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. We define F&D as gross drilling and completion capital expenditures divided by gross estimated ultimate recovery.

Management believes that F&D is a useful measure to the users of our financial statements because it allows them to more effectively evaluate our operating performance and compare the results of our operations to other oil and gas producing companies.

 

18


Rice Energy Inc.

Supplemental Balance Sheet Data

(Unaudited)

The table below provides supplemental balance sheet data as of June 30, 2017.

 

(in thousands)    June 30, 2017  

Cash and cash equivalents

   $ 161,540  

Long-term debt

  

Senior Secured Revolving Credit Facility

     —    

6.25% Senior Notes Due April 2022(1)

   $ 889,104  

7.25% Senior Notes Due May 2023(2)

     392,175  

Midstream Holdings Revolving Credit Facility

     112,500  

RMP Revolving Credit Facility

     206,000  
  

 

 

 

Total long-term debt

   $ 1,599,779  
  

 

 

 

Net debt

   $ 1,438,239  
  

 

 

 

 

1. Net of unamortized deferred finance costs and original discount issuances of $10,896 (in thousands).
2. Net of unamortized deferred finance costs and original discount issuances of $7,825 (in thousands).

 

19


Rice Energy Inc.

Derivatives Information

(Unaudited)

This table provides data associated with our derivatives as of July 20, 2017 for the periods indicated:

 

All-In Fixed Price Derivatives

   Rem.
2017
    2018     2019     2020     2021  

NYMEX Natural Gas Swaps:

          

Volume Hedged (BBtu/d)

     724       665       445       570       338  

Wtd Average Swap Price ($/MMBtu)

   $ 3.22     $ 3.00     $ 2.92     $ 2.92     $ 2.85  

NYMEX Natural Gas Collars:

          

Volume Hedged (BBtu/d)

     290       285       190       —         —    

Wtd Average Floor Price ($/MMBtu)

   $ 3.08     $ 3.15     $ 3.00     $ —       $ —    

Wtd Average Call Price ($/MMBtu)

   $ 3.73     $ 3.63     $ 3.50     $ —       $ —    

NYMEX Natural Gas Calls:

          

Volume Hedged (BBtu/d)

     90       120       130       135       20  

Wtd Average Price ($/MMBtu)

   $ 3.54     $ 3.32     $ 3.51     $ 3.47     $ 3.70  

NYMEX Natural Gas Deferred Puts:

          

Volume Hedged (BBtu/d)

     90       30       20       —         —    

Wtd Avg. Net Floor Price ($/MMBtu)

   $ 2.60     $ 2.77     $ 2.80     $ —       $ —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NYMEX Volume Excl Calls (BBtu/d)

     1,104       980       655       570       338  

NYMEX Volume Incl Calls (BBtu/d)

     1,194       1,100       785       705       358  

Swap, Collar & Put Floor ($/MMBtu)

   $ 3.13     $ 3.04     $ 2.94     $ 2.92     $ 2.85  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Waha Natural Gas Swaps

          

Volume Hedged (BBtu/d)

     68       22       9       —         —    

Wtd Average Swap Price ($/MMBtu)

   $ 3.05     $ 3.01     $ 3.29     $ —       $ —    

Dominion Natural Gas Swaps

          

Volume Hedged (BBtu/d)

     235       257       92       —         —    

Wtd Average Swap Price ($/MMBtu)

   $ 2.21     $ 2.23     $ 2.34     $ —       $ —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Price Derivatives

          

Volume Hedged Excl. Calls (BBtu/d)

     1,406       1,259       756       570       338  

Volume Hedged Incl. Calls (BBtu/d)

     1,496       1,379       886       705       358  

Wtd Average Swap Price ($/MMBtu)

   $ 2.97     $ 2.87     $ 2.87     $ 2.92     $ 2.85  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basis Contract Derivatives

          

Appalachian Basis

          

Volume Hedged (BBtu/d)

     550       361       450       515       340  

Wtd Average Swap Price ($/MMBtu)

   $ (1.07   $ (0.65   $ (0.58   $ (0.56   $ (0.54

Other Basis (MichCon/Gulf Coast)

          

Volume Hedged (BBtu/d)

     494       302       167       73       20  

Wtd Average Swap Price ($/MMBtu)

   $ (0.12   $ (0.13   $ (0.15   $ (0.14   $ (0.12
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Basis Swaps

          

Volume Hedged (BBtu/d)

     1,044       663       617       588       360  

Wtd Average Swap Price ($/MMBtu)

   $ (0.62   $ (0.42   $ (0.47   $ (0.51   $ (0.51
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

WTI Swaps

          

Volume Hedged (Bbls/d)

     50       —         —         —         —    

Wtd Average Swap Price ($/bbl)

   $ 45     $ —       $ —       $ —       $ —    

NGL Swaps

          

Volume Hedged (Bbls/d)

     496       —         —         —         —    

Wtd Average Swap Price ($/bbl)

   $ 15     $ —       $ —       $ —       $ —    

 

20