Lonestar Resources Us Inc. (LONE) 8-K Earnings Release, Regulated Disclosure

Fort Worth, Texas, March 7, 2019 (PRNewswire) - Lonestar Resources US Inc. (NASDAQ: LONE) (including its subsidiaries, "Lonestar," "we," "us," "our" or the "Company") today reported financial and operating results for the three months and year ended December 31, 2018.

HIGHLIGHTS


•	Lonestar reported an 81% increase in net oil and gas production to 13,152 Boe/d during the three months ended December 31, 2018 ("4Q18"), compared to 7,272 Boe/d for the three months ended December 31, 2017 (ì4Q17î). The Company’s record production volumes exceeded the Company’s guidance of 12,600 - 12,800 Boe/d and were 80% crude oil and NGL’s on an equivalent basis.

•

Lonestar reported a net income attributable to its common stockholders of $75.2 million during 4Q18 compared to a net loss of $17.6 million during 4Q17. Excluding, on a tax-adjusted basis, certain items that the Company does not view as either recurring or indicative of its ongoing financial performance, Lonestar’s adjusted net income for 4Q18 was $5.4 million, or $0.22 per basic common share. Most notable among these items include: unrealized hedging gains/losses on financial derivatives and stock-based compensation. Please see Non-GAAP Financial Measures at the end of this release for the definition of Adjusted Net Income (Loss), a reconciliation of net income (loss) before taxes to adjusted net income (loss), and the reasons for its use.

•

Lonestar reported a 99% increase in Adjusted EBITDAX for the three months ended December 31, 2018 of $40.7 million compared to $20.5 million for 4Q17, which was in the higher end of our guidance of $39.0 - $41.0 million and set another record for the Company. This improvement was driven by an 81% increase in production and a 10% reduction in unit cash operating expenses. Please see Non-GAAP Financial Measures at the end of this release for the definition of Adjusted EBITDAX, a reconciliation of net loss to Adjusted EBITDAX, and the reasons for its use.

•

Lonestar has issued production guidance of 11,200 to 12,000 Boe/d for the first quarter of 2019. As commodity prices fell precipitously in the fourth quarter of 2018, Lonestar suspended drilling operations pending the negotiation of contracts for drilling and completion operations which gave the Company sufficient flexibility to "dial-in" activity levels to react to commodity prices and expected cash flow generation capacity. Consequently, Lonestar anticipates the completion of 3 gross/2.9 net wells late in the first quarter of 2019. The midpoint of guidance represents a 49% increase over 1Q18 results.


•	Despite a delayed start in completion activity, Lonestar has reiterated its previously-issued 2019 production guidance of 13,700 to 14,700 Boe/d for 2019, which equates to production growth of 27% over 2018 levels. Based the onstream dates associated with its current program, Lonestar has issued Adjusted EBITDAX guidance for 2019 of $140 to $155 million.


•	Given the success Lonestar was able to achieve with a dedicated frac spread in 2018, the Company recently executed an agreement with another leading energy service provider for a dedicated frac spread for 2019. This agreement should drive cost down significantly year over year on a per well basis as well as continue to improve

our ability to turn wells into production in a timely and efficient fashion, delivering more predictable results to our shareholders.

•

Lonestar continually evaluates its asset portfolio and constantly seeks to improve its capital structure and returns profile. As part of this process, Lonestar has agreed to sell its Pirate assets in Wilson County for $12.3 million. The sale is anticipated to close prior to the end of March 2019. In February, 2019, average daily sales volumes were 219 Boe/d. The Pirate asset is comprised of 3,400 net undeveloped acres and held 7 Proved Undeveloped locations at December 31, 2018.

Lonestar's Chief Executive Officer, Frank D. Bracken, III, commented, "2018 was another year of tremendous per-share growth for Lonestar, coming from a balanced program of drilling and acquisitions. We generated a 81% increase in production and a 99% increase in Adjusted EBITDAX. We extended our track-record of low-cost reserve growth, registering all-sources finding and development costs of $9.07 per BOE while increasing our Proved reserves by 27%. In 2018, we demonstrated substantial improvements in productivity and returns in our core areas, and the focus of our 2019 and 2020 drilling programs will be in these core areas, and additionally on our recently-acquired Sooner property. We have designed our 24-month plan to focus our drilling on areas where we have demonstrated the highest IRR’s in our portfolio, which are in both the crude oil window (Cyclone/Hawkeye and Karnes County), which are 85% oil / 7% NGL’s / 5% gas, and condensate windows (Horned Frog and Sooner), which are 16% oil / 45% NGLs / 39% gas. This returns-focused program is expected to generate 20+% growth in production and EBITDAX through 2020. Importantly, this program is designed to allow the Lonestar to become cash flow self-sufficient in the second half of 2019 and for the full-year in 2020. As a result, we believe that Lonestar will be one of the few companies among its peers who can generate these levels of growth while doing so with internally generated cash flow"

OPERATIONAL UPDATE

•

Lonestar reported net oil and gas production of 13,152 Boe/d during the three months ended December 31, 2018, an increase of 81% compared to 7,272 Boe/d during the three months ended December 31, 2017. 4Q18 production volumes consisted of 7,883 barrels of oil per day (60%), 2,675 barrels of NGLs per day (20%), and 15,561 Mcf of natural gas per day (20%). The Company’s production mix for the three months ended December 31, 2018 was 80% liquid hydrocarbons.

•

Lonestar’s Eagle Ford Shale assets delivered excellent wellhead realizations in 4Q18. Lonestar’s realized wellhead crude oil price was $64.86 per barrel, which reflects a positive differential of $6.05 /bbl vs. West Texas Intermediate. Lonestar’s realized NGL price was $22.48 per barrel, which at 38% of WTI, was the highest quarterly percentage realizations for NGLs in 2018. Lonestar’s realized wellhead natural gas price was $3.72 per Mcf, reflecting a $0.08/Mcf discount to Henry Hub.

•

Lonestar delivered a 10% reduction per Boe in cash operating costs (outlined below) in 4Q18. Total cash expenses, which includes the cash portions of lease operating, gathering, processing, transportation, production taxes, general and administrative, and interest expenses, for the three months ended December 31, 2018 were $25.1 million, which was 63% higher than cash expenses of $15.4 million in the three months ended December 31, 2017. However, on a unit-of-production basis, cash expenses decreased 10% from $20.70 per Boe in the three months ended December 31, 2018 to $23.01 per Boe in the three months ended December 31, 2017.

•

Lease Operating Expenses ("LOE") for the three months ended December 31, 2018 were $7.3 million, which was 50% higher than LOE of $4.9 million in the three months ended December 31, 2017 but was outpaced by an 81% increase in production. On a unit-of-production basis, lease operating expenses decreased 17% to $6.01 per Boe for the three months ended December 31, 2018. For 2019, the Company expects LOE to average between $5.50 and $6.00 per Boe.


•	Gathering, Processing & Transportation Expenses ("G, P&T") for the three months ended December 31, 2018 were $1.0 million, which was 113% higher than the G, P&T of $0.5 million in the three months ended December

31, 2017, commensurate with a 161% increase in gas production. On a unit-of-production basis, G, P&T increased 18% to $0.80 per Boe for the three months ended December 31, 2018. For 2019, the Company expects G, P&T expense to average between $1.00 and $1.25 per Boe.


•	Production taxes for the three months ended December 31, 2018 were $2.9 million, which was 54% higher than production taxes of $1.9 million in the three months ended December 31, 2017, driven largely by an 84% increase in wellhead oil and gas revenues. On a unit-of-production basis, production taxes decreased 15% to $2.38 per Boe for the three months ended December 31, 2018.

•

General & Administrative Expenses, excluding stock-based compensation of $0.6 million in the three months ended December 31, 2017 and ($1.7) million in the three months ended December 31, 2018 ("G&A"), increased from $3.2 million to $4.4 million, respectively. On a unit-of-production basis, G&A per Boe was reduced 25% year over year, from $4.79 per Boe in 2017 to $3.62 per Boe in 2018. For 2019, the Company expects G&A to average between $2.50 and $3.00 per Boe.

•

Interest Expense excluding amortization of debt issuance cost, premiums, and discounts increased year over year from $5.3 million in the three months ended December 31, 2017 to $9.5 million in 2018. On a unit-of-production basis, interest per Boe decreased 1% year over year from $7.95 per Boe in 2017 to $7.89 per Boe in 2018. For 2019, the Company expects interest expense to average between $7.25 and $8.00 per Boe.

•

In the fourth quarter of 2018, Lonestar expanded its Eagle Ford footprint with the Sooner Acquisition, expanding its operational footprint into DeWitt county. Additionally, the Company placed 4 gross / 3.3 net wells online, which included 2 gross / 1.9 net wells in Dimmit County and 2 / 1.4 net wells in Gonzales County. Lonestar expects to continue to grow production organically during 2019 while continuing to look for additional acquisition opportunities within the Eagle Ford. After negotiating updated contracts with its service providers, Lonestar's Board has approved a capital-flexible budget which ranges from 17 gross / 15.6 net wells, which it estimates will cost $107 million, to 20 gross / 18.6 net wells, which are budgeted to cost $130 million.

EAGLE FORD SHALE TREND- WESTERN REGION

In our Western Region, production for the fourth quarter of 2018 averaged approximately 6,825 Boe per day, a 141% increase over the prior year. In October 2018, the Company completed drilling operations on the Asherton #1HN and Asherton #3HN. Through their first 90 days of production, these wells have produced on average 50,000 barrels of oil and 112,550 Mcf of natural gas, or 75,800 barrels of oil equivalent on a three-stream basis, or an average of 843 Boe/d per well over the first 90 days of production.

During 2019 the Company plans to drill 7 gross / 6.9 net wells in its Western region. In La Salle County, the first three wells, the Burns Ranch #11H, Burns Ranch #12H, and Burns Ranch #13H, began flowback operations and are the only wells being brought onstream during the first quarter of 2019. These wells were drilled to average total measured depths of 15,020, 15,030, and 15,036 feet, respectively. The Burns Ranch #11H, #12H, and #13H wells were fracture-stimulated in engineered completions using diverters with an average proppant concentration of 1,485 pounds per foot over 11 stages, 22 stages, and 22 stages, respectively. Lonestar has a 96% WI and 72% NRI in these wells.

Our second set of wells in our Western Region, the Horned Frog NW #4H and Horned Frog NW #5H, finished drilling operations last week and were drilled to total measured depths of 19,716 and 19,672 feet, respectively. Fracture stimulation operations are to begin next week with average proppant concentrations of 2,000 pounds per foot. These wells should begin flowback operations in mid-late April. Lonestar has a 100% WI and 75% NRI in these wells.

EAGLE FORD SHALE TREND- CENTRAL REGION

In our Central Region, production for the fourth quarter of 2018 averaged approximately 5,991 Boe per day, a 56% increase over the prior year. The continued growth of the region was driven by the drilling and completion 2 gross / 1.3 net wells in the Hawkeye area in addition to production acquired in our Sooner Acquisition.

The acquisition, which occurred in November 2018, is 95% operated, included approximately 3,071 gross acres (2,693 net acres) and approximately 800 BOE/d of production on the date of the acquisition. It provides the Company with 26 drilling locations and expands Lonestar’s Eagle Ford footprint into its 11^th county, DeWitt. The Company plans to drill its first 3 gross / 3.0 net wells during the third quarter of 2019.

In December, the Company began flowback operations on the Hawkeye #24H and Hawkeye #25H. These wells were drilled to total measured depths of 20,050 and 19,665 feet, respectively. The Hawkeye #24H and #25H wells were fracture-stimulated in engineered completions using diverters with an average proppant concentration of 1,517 pounds per foot over 37 stages and 33 stages, respectively. The Hawkeye #24H was completed with a perforated interval of 10,407 feet and tested 937 Bbls/d of oil and 444 Mcf/d of natural gas, or 1,038 Boe/d (three-stream) on a 28/64’’ choke. The Hawkeye #25H was completed with a perforated interval of 9,901 feet and tested 912 Bbls/d of oil and 385 Mcf/d of natural gas, or 1,000 Boe/d (three-stream) on a 26/64’’ choke. Collectively, these wells have average Max-30 IP’s of 764 Bbls/d oil and 397 Mcf/d of natural gas, or 855 Boe/d (three-stream) on a 32/64’’ choke. Lonestar holds a 68% WI / 53% NRI in these wells.

During 2019 the Company plans to drill 12 gross / 11.2 net wells in its Central region. Lonestar is currently drilling its first set of wells in the region for 2019, the Georg #3H, Georg #4H, Georg #5H, and Georg #6H. These wells have planned total measured depths of approximately 16,400 feet and expected perforated intervals of 7,250 feet. Lonestar has an 80% WI / 61% NRI in these wells.

EAGLE FORD SHALE TREND- EASTERN REGION

In our Eastern Region, production for the fourth quarter of 2018 averaged approximately 336 Boe per day, a 43% decrease over the prior year. The Company did not complete any wells in this region in 2018. Lonestar plans to return to Brazos during 2Q19 to drill a 1 gross / 0.5 net well. Lonestar will have a 50% WI / 39% NRI in this well.

CONFERENCE CALL DETAILS

Lonestar will host a live conference call on Friday, March 8, 2019 at 9:00 AM CDT to discuss the fourth quarter 2018 results and operational highlights.

To access the conference call, participants should dial:

USA: 877-256-6033

International: +1-303-223-2698

A playback of the conference call will be available on the Investor Relations section of Company’s website beginning approximately March 11, 2019.

ABOUT LONESTAR RESOURCES US, INC.

Lonestar is an independent oil and natural gas company, focused on the development, production and acquisition of unconventional oil, NGLs and natural gas properties in the Eagle Ford Shale in Texas, where we accumulated approximately 78,193 gross (57,491 net) acres in what we believe to be the formation’s crude oil and condensate windows, as of December 31, 2018. For more information, please visit www.lonestarresources.com.

Cautionary & Forward-Looking Statements

Lonestar Resources US Inc. cautions that this press release contains forward-looking statements, including, but not limited to; Lonestar’s execution of its growth strategies; growth in Lonestar’s leasehold, reserves and asset value; and

Lonestar’s ability to create shareholder value. These statements involve substantial known and unknown risks, uncertainties and other important factors that may cause our actual results, levels of activity, performance or achievements to be materially different from the information expressed or implied by these forward-looking statements. These risks and uncertainties include, but are not limited to, the following: volatility of oil, natural gas and NGL prices, and potential write-down of the carrying values of crude oil and natural gas properties; inability to successfully replace proved producing reserves; substantial capital expenditures required for exploration, development and exploitation projects; potential liabilities resulting from operating hazards, natural disasters or other interruptions; risks related using the latest available horizontal drilling and completion techniques; uncertainties tied to lengthy period of development of identified drilling locations; unexpected delays and cost overrun related to the development of estimated proved undeveloped reserves; concentration risk related to properties, which are located primarily in the Eagle Ford Shale of South Texas; loss of lease on undeveloped leasehold acreage that may result from lack of development or commercialization; inaccuracies in assumptions made in estimating proved reserves; our limited control over activities in properties Lonestar does not operate; potential inconsistency between the present value of future net revenues from our proved reserves and the current market value of our estimated oil and natural gas reserves; risks related to derivative activities; losses resulting from title deficiencies; risks related to health, safety and environmental laws and regulations; additional regulation of hydraulic fracturing; reduced demand for crude oil, natural gas and NGLs resulting from conservation measures and technological advances; inability to acquire adequate supplies of water for our drilling operations or to dispose of or recycle the used water economically and in an environmentally safe manner; climate change laws and regulations restricting emissions of "greenhouse gases" that may increase operating costs and reduce demand for the crude oil and natural gas; fluctuations in the differential between benchmark prices of crude oil and natural gas and the reference or regional index price used to price actual crude oil and natural gas sales; and the other important factors discussed under the caption "Risk Factors" in our Annual Report on Form 10-K/A filed with the Securities and Exchange Commission, or the SEC, on November 2, 2018, as well as other documents that we may file from time to time with the SEC. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements, and you should not place undue reliance on our forward-looking statements. Actual results or events could differ materially from the plans, intentions and expectations disclosed in the forward-looking statements we make. The forward-looking statements in this press release represent our views as of the date of this press release. We anticipate that subsequent events and developments will cause our views to change. However, while we may elect to update these forward-looking statements at some point in the future, we have no current intention of doing so except to the extent required by applicable law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.

(Financial Statements to Follow)

Lonestar Resources US Inc.

Unaudited Condensed Consolidated Balance Sheets

(In thousands, except par value and share data)



	December 31,
	2018			2017
Assets
Current assets
Cash and cash equivalents	$	5,355		$	2,538
Accounts receivable
Oil, natural gas liquid and natural gas sales	15,103			12,289
Joint interest owners and other, net	4,541			794
Related parties	301			162
Derivative financial instruments	15,841			472
Prepaid expenses and other	1,966			2,365
Total current assets	43,107			18,620
Property and equipment
Oil and gas properties, using the successful efforts method of accounting
Proved properties	960,711			747,370
Unproved properties	81,850			81,511
Other property and equipment	17,727			15,763
Less accumulated depreciation, depletion, amortization and impairment	(369,529		)	(274,374		)
Property and equipment, net	690,759			570,270
Derivative financial instruments	7,302			0
Other non-current assets	2,944			2,918
Total assets	$	744,112		$	591,808
Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable	$	18,260		$	25,901
Accounts payable - related parties	181			389
Oil, natural gas liquid and natural gas sales payable	13,022			8,747
Accrued liabilities	28,128			16,583
Derivative financial instruments	430			12,336
Total current liabilities	60,021			63,956
Long-term liabilities
Long-term debt	436,882			301,155
Asset retirement obligations	7,195			5,649
Deferred tax liability, net	12,370			4,769
Equity warrant liability	366			508
Equity warrant liability - related parties	689			963
Derivative financial instruments	21			9,802
Other non-current liabilities	4,021			1,316
Total long-term liabilities	461,544			324,162
Commitments and contingencies
Stockholders’ equity
Class A voting common stock, $0.001 par value, 100,000,000 shares authorized, 24,645,825 and 24,506,647 issued and outstanding, respectively	142,655			142,655
Class B non-voting common stock, $0.001 par value, 5,000 shares authorized, 0 and 10,000 issued and outstanding, respectively	0			0
Series A-1 convertible participating preferred stock, $0.001 par value, 91,784 and 83,968 shares issued and outstanding, respectively	0			0
Additional paid-in capital	174,379			174,871
Accumulated deficit	(94,487		)	(113,836		)
Total stockholders’ equity	222,547			203,690
Total liabilities and stockholders’ equity	$	744,112		$	591,808

Lonestar Resources US Inc.

Unaudited Condensed Consolidated Statements of Operations

(In thousands, except per share data)



	3 Months Ended December 31,						Year Ended December 31,
	2018			2017			2018			2017
Revenues
Oil sales	$	47,038		$	27,763		$	167,743		$	80,505
Natural gas liquid sales	5,319			1,406			18,471			7,086
Natural gas sales	5,532			2,265			14,955			6,477
Total revenues	57,889			31,434			201,169			94,068
Expenses
Lease operating and gas gathering	8,247			6,331			26,008			17,385
Production and ad valorem taxes	2,884			1,867			11,029			5,523
Depreciation, depletion and amortization	23,645			14,954			83,582			56,957
Loss on sale of oil and gas properties	—			—			—			466
Impairment of oil and gas properties	—			6,332			12,169			33,413
General and administrative	2,632			3,840			16,017			12,626
Acquisition costs and other	(47		)	—			1,821			3,139
Total expenses	37,361			33,324			150,626			129,509
Income (loss) from operations	20,528			(1,890		)	50,543			(35,441		)
Other income (expense)
Interest expense	(10,173		)	(6,255		)	(38,943		)	(26,071		)
Unrealized gain (loss) on warrants	2,522			(198		)	416			3,088
Gain (loss) on derivative financial instruments	77,596			(20,585		)	22,744			(14,080		)
Loss on extinguishment of debt	—			—			(8,620		)	—
Total other income (expense), net	69,945			(27,038		)	(24,403		)	(37,063		)
Income (loss) before income taxes	90,473			(28,928		)	26,140			(72,504		)
Income tax (expense) benefit	(13,283		)	13,165			(6,792		)	29,019
Net income (loss)	77,190			(15,763		)	19,348			(43,485		)
Preferred stock dividends	(2,020		)	(1,848		)	(7,816		)	(3,968		)
Net income (loss) attributable to common stockholders	$	75,170		$	(17,611	)	$	11,532		$	(47,453	)

Lonestar Resources US Inc.

Unaudited Condensed Consolidated Statements of Cash Flows

(In thousands)



	3 Months Ended December 31,						Year Ended December 31,
	2018			2017			2018			2017
Cash flows from operating activities
Net income (loss)	$	77,190		$	(15,763	)	$	19,348		$	(43,485	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation, depletion and amortization	23,645			14,954			83,582			56,957
Stock-based compensation	(1,932		)	644			1,707			1,629
Share-based payments	—			—			(601		)	—
Deferred taxes	14,746			(13,075		)	7,601			(29,191		)
(Gain) loss on derivative financial instruments	(77,596		)	20,585			(22,744		)	14,080
Settlements of derivative financial instruments	(5,292		)	313			(22,623		)	5,207
Impairment of oil and gas properties	—			6,332			12,169			33,413
Loss on abandoned property and equipment	—			—			170			—
Non-cash interest expense	638			196			5,194			4,571
Unrealized (gain) loss on warrants	(2,522		)	198			(416		)	(3,088		)
Changes in operating assets and liabilities:
Accounts receivable	(2,103		)	(1,637		)	(5,391		)	(6,851		)
Prepaid expenses and other assets	(1,460		)	4,393			(3,296		)	833
Accounts payable and accrued expenses	6,939			(2,160		)	13,372			9,371
Net cash provided by operating activities	32,253			14,979			88,072			43,446

Cash flows from investing activities
Acquisition of oil and gas properties	(40,776		)	(4,695		)	(45,539		)	(113,726		)
Development of oil and gas properties	(48,722		)	(24,957		)	(171,413		)	(81,875		)
Purchases of other property and equipment	(887		)	(1,562		)	(2,518		)	(13,142		)
Net cash used in investing activities	(90,385		)	(31,214		)	(219,470		)	(208,743		)

Cash flows from financing activities
Proceeds from borrowings and related party borrowings	75,000			20,980			423,745			123,968
Payments on borrowings and related party borrowings	(16,053		)	(6,513		)	(289,520		)	(34,017		)
Proceeds from sale of preferred stock	—			—			—			77,800
Repurchase and retire Class B Common Stock	—			—			(10		)	—
Cost to issue equity	—			(506		)	—			(3,296		)
Payments of debt issuance costs	—			—			—			(2,688		)
Net cash provided by financing activities	58,947			13,961			134,215			161,767
Net (decrease) in cash and cash equivalents	813			(2,274		)	2,817			(3,530		)
Cash and cash equivalents, beginning of the period	4,542			4,812			2,538			6,068
Cash and cash equivalents, end of the period	$	5,355		$	2,538		$	5,355		$	2,538

Supplemental information:
Cash paid for taxes	$	95		$	9		$	1,242		$	2,474
Cash paid for interest	2,071			9,329			24,395			20,389
Non-cash investing and financing activities:
Preferred stock issued for business acquisitions	—			—			—			10,795
Asset retirement obligation	1,109			509			1,331			2,827
Increase (decrease) in liabilities for capital expenditures	(21,591		)	6,709			(4,603		)	8,379

NON-GAAP FINANCIAL MEASURES (Unaudited)

Reconciliation of Non-GAAP Financial Measures

Adjusted EBITDAX

Adjusted EBITDAX is not a measure of net income as determined by GAAP. Adjusted EBITDAX is a supplemental non-GAAP financial measure that is used by management and external users of the Company’s consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. The Company defines Adjusted EBITDAX as net (loss) income before depreciation, depletion, amortization and accretion, exploration costs, non-recurring costs, (gain) loss on sales of oil and natural gas properties, impairment of oil and gas properties, stock-based compensation, interest expense, income tax (benefit) expense, rig standby expense, other income (expense), unrealized (gain) loss on derivative financial instruments and unrealized (gain) loss on warrants.

Management believes Adjusted EBITDAX provides useful information to investors because it assists investors in the evaluation of the Company’s operating performance and comparison of the results of the Company’s operations from period to period without regard to its financing methods or capital structure. The Company excludes the items listed above from net income in arriving at Adjusted EBITDAX to eliminate the impact of certain non-cash items or because these amounts can vary substantially from company to company within its industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDAX should not be considered as an alternative to, or more meaningful than, net income (loss) as determined in accordance with GAAP. Certain items excluded from 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. The Company’s computations of Adjusted EBITDAX may not be comparable to other similarly titled measures of other companies.

The following table presents a reconciliation of Adjusted EBITDAX to the GAAP financial measure of net income (loss) for each of the periods indicated.



	Three Months Ended December 31,						Year Ended December 31,
($ in thousands)	2018			2017			2018			2017
Net (Loss) Income	$	75,170		$	(17,611	)	$	11,532		$	(47,453	)
Income tax expense (benefit)	13,283			(13,165		)	6,792			(29,019		)
Interest expense (1)	12,192			8,102			46,759			30,039
Exploration expense	—			416			109			627
Depreciation, depletion and amortization	23,645			14,954			83,582			56,957
EBITDAX	$	124,290		$	(7,304	)	$	148,774		$	11,151
Rig standby expense	—			561			27			622
Non-recurring costs (2)	436			173			782			3,637
Stock-based compensation	(1,746		)	644			1,908			1,629
(Gain) loss on sale of oil and gas properties	—			—			—			466
Impairment of oil and gas properties	—			6,332			12,169			33,413
Unrealized (gain) loss on derivative financial instruments	(79,776		)	19,860			(43,376		)	17,188
Unrealized (gain) loss on warrants	(2,522		)	198			(416		)	(3,088		)
Other (income) expense	(31		)	—			10,397			(54		)
Adjusted EBITDAX	$	40,651		$	20,464		$	130,265		$	64,964

¹ Interest expense also includes dividends paid on Series A Preferred Stock

² Non-recurring costs consists of Acquisitions Costs.

Adjusted Net Income (Loss)

Adjusted net income (loss) comparable to analysts’ estimates as set forth in this release represents income or loss from operations before income taxes adjusted for certain non-cash items (detailed in the accompanying table) less income taxes. We believe adjusted net income (loss) is calculated on the same basis as analysts’ estimates and that many investors use this published research in making investment decisions and evaluating operational trends of the Company and its performance relative to other oil and gas producing companies. Diluted earnings per share (adjusted) as set forth in this release represents adjusted net income (loss) comparable to analysts’ estimates on a diluted per share basis.

The following table presents a reconciliation of Adjusted Net Income (Loss) to the GAAP financial measure of net income (loss) before taxes for each of the periods indicated.

Lonestar Resources US Inc.

Unaudited Reconciliation of Income (Loss) Before Taxes As Reported To Income (Loss) Before Taxes Excluding Certain Items, a non-GAAP measure (Adjusted Net Income (Loss))



	Three Months Ended December 31,							Year Ended December 31,
	2018			2017				2018				2017
	(In thousands)							(In thousands)
Income (loss) before income taxes, as reported	$	90,473		$	(30,307	)		$	26,140			$	(72,504	)
Adjustments for special items:
Impairment of oil and gas properties	—			6,332				12,169				33,413
Early payment premium on Second Lien Notes	—			—				—				1,050
Warrant discount recognition due to early payment on Second Lien Notes	—			—				—				1,991
Legal expenses for corporate governance and public reporting setup	—			229				—				628
General & administrative non-recurring costs	436			337				503				886
Rig standby expense	—			561				27				622
Non-recurring legal expense	—			—				233				—
Loss on extinguishment of debt	—			—				8,620				—
Unrealized hedging (gain) loss	(79,776		)	19,860				(43,376			)	17,188
Lease write-off	—			—				1,568				—
Stock-based compensation	(1,746		)	644				1,908				1,629
Advisory fees for completion of acquisition	—			—				—				2,726
Income (loss) before income taxes, as adjusted	9,387			(2,344			)	7,792				(12,371			)

Income tax (expense) benefit, as adjusted
Deferred income tax (expense) benefit, as adjusted (a)	(1,971		)	820				(1,636			)	4,330
Net income (loss) excluding certain items, a non-GAAP measure	7,416			(1,524			)	6,156				(8,041			)

Preferred stock dividends	(2,020		)	(1,848			)	(7,816			)	(3,968			)
Net income (loss) after preferred dividends excluding certain items, a non-GAAP measure	$	5,396		$	(3,372	)		$	(1,660	)		$	(12,009	)


(a)	Effective tax rate for 2018 and 2017 is estimated to be approximately 21% and 35%, respectively.

Lonestar Resources US Inc.

Unaudited Operating Results



	Three Months Ended December 31,					Year Ended December 31,
In thousands, except per share and unit data	2018		2017			2018		2017
Operating results
Net income (loss) attributable to common stockholders	$	75,169	$	(17,611	)	$	11,533	$	(47,453	)
Operating revenues
Oil	$	47,038	$	27,764		$	167,743	$	80,505
NGLs	5,533		1,405			18,471		7,086
Natural gas	5,318		2,265			14,955		6,477
Total operating revenues	$	57,889	$	31,434		$	201,169	$	94,068
Total production volumes by product
Oil (Bbls)	725,236		479,964			2,483,799		1,579,720
NGLs (Bbls)	246,100		97,704			817,431		390,185
Natural gas (Mcf)	1,431,612		548,044			4,622,815		2,404,620
Total barrels of oil equivalent (6:1)	1,209,938		669,009			4,071,700		2,370,675
Daily production volumes by product
Oil (Bbls/d)	7,883		5,217			6,805		4,328
NGLs (Bbls/d)	2,675		1,062			2,239		1,069
Natural gas (Mcf/d)	15,561		5,957			12,665		6,588
Total barrels of oil equivalent (BOE/d)	13,152		7,272			11,155		6,495
Average realized prices
Oil ($ per Bbl)	$	64.86	$	57.85		$	67.53	$	50.96
NGLs ($ per Bbl)	22.48		23.18			22.6		18.48
Natural gas ($ per Mcf)	3.72		2.56			3.24		2.73
Total oil equivalent, excluding the effect from hedging ($ per BOE)	47.84		46.99			49.41		39.77
Total oil equivalent, including the effect from hedging ($ per BOE)	46.04		46.22			41.08		41.08
Operating and other expenses
Lease operating and gas gathering	$	8,247	$	6,331		$	26,008	$	17,385
Production and ad valorem taxes	2,884		1,868			11,029		5,523
Depreciation, depletion and amortization	23,645		16,333			83,582		56,957
General and administrative	2,632		3,840			16,017		12,626
Interest expense	10,173		6,255			38,943		26,071
Operating and other expenses per BOE
Lease operating and gas gathering	$	6.82	$	9.46		$	6.39	$	7.33
Production and ad valorem taxes	2.38		2.79			2.71		2.33
Depreciation, depletion and amortization	19.54		24.41			20.53		24.03
General and administrative	2.18		5.74			3.93		5.33
Interest expense	8.41		9.35			9.56		11.00


(1)	General and administrative expenses include stock-based compensation


(2)	Interest expense includes amortization of debt issuance cost, premiums, and discounts

Please wait while we load the requested 8-K report or click the link below:

https://last10k.com/sec-filings/report/1661920/000166192019000013/q42018earnings8k.htm

View differences made from one to another to evaluate Lonestar Resources Us Inc.'s financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ) — *Sample 10-K Year-over-Year (YoY) Comparison*

Compare this 8-K Corporate News to its predecessor by reading our highlights to see what text and tables were ~~removed~~ , added and changed by Lonestar Resources Us Inc..

Continue

Assess how Lonestar Resources Us Inc.'s management team is paid from their Annual Proxy

Lonestar Resources Us Inc.'s Definitive Proxy Statement (Form DEF 14A) filed after their 2019 10-K Annual Report includes:

Voting Procedures
Board Members
Executive Team
Salaries, Bonuses, Perks
Peers / Competitors

Continue

Material Contracts, Statements, Certifications & more

Lonestar Resources Us Inc. provided additional information to their SEC Filing as exhibits

Exhibit 99.1: Additional Exhibits

Ticker: LONE
CIK: 1661920
Form Type: 8-K Corporate News
Accession Number: 0001661920-19-000013
Submitted to the SEC: Thu Mar 07 2019 5:10:33 PM EST
Accepted by the SEC: Thu Mar 07 2019
Period: Thursday, March 7, 2019
Industry: Crude Petroleum And Natural Gas

Events:

External Resources:
Stock Quote
Social Media

Bookmark the Permalink:
https://last10k.com/sec-filings/lone/0001661920-19-000013.htm

Lonestar Resources Us Inc. (LONE) SEC Filing 8-K Material Event for the period ending Thursday, March 7, 2019

SEC Filings

LONE Valuations

LONE Annual Reports

LONE Quarterly Reports

LONE Corporate News

LONE Merger Prospectus