Northern Oil and Gas, Inc. (NOG)

[Enterprising Investor]

Northern Oil and Gas, Inc. Announces 2016 Third Quarter Results and Reaffirmation of $350 Million Borrowing Base under Revolving Credit Facility (11/08/16)

WAYZATA, Minn., Nov. 8, 2016 /PRNewswire/ -- Northern Oil and Gas, Inc. (NYSE MKT: NOG) today announced 2016 third quarter results and completion of the semi-annual redetermination of the borrowing base under Northern's revolving credit facility.

HIGHLIGHTS

•Production totaled 1,236,708 barrels of oil equivalent ("Boe") for the third quarter, averaging 13,442 Boe per day, despite approximately 600 Boe per day of shut-in production during the quarter

•Oil and gas sales, including cash from settled derivatives, totaled $50.7 million for the third quarter

•Capital expenditures totaled $15.8 million during the third quarter, a reduction of 42.4% compared to the third quarter of 2015

•Production expenses of $8.83 per Boe for the third quarter came in at the low end of management's expense guidance

•Cash flow from operations for the first nine months of 2016 has exceeded capital expenditures, resulting in a $30 million reduction in debt since the beginning of the year

•On November 8, 2016, the borrowing base under Northern's revolving credit facility was reaffirmed at $350 million, providing quarter-end liquidity of $233.3 million, composed of $3.3 million in cash and $230.0 million of revolving credit facility availability

Northern's adjusted net income for the third quarter was $2.4 million, or $0.04 per diluted share. GAAP net loss for the quarter was $45.6 million, or a loss of $0.74 per diluted share, which was impacted by a $43.8 million non-cash impairment charge and a $5.6 million loss on the mark-to-market of derivative instruments. Adjusted EBITDA for the third quarter was $33.0 million. See "Non-GAAP Financial Measures" below for additional information on these measures.

MANAGEMENT COMMENT

Northern has seen significant improvements in well productivity due to the widespread adoption of enhanced completion techniques and focus of drilling activity in the core of the play. The wells that Northern drilled and completed in 2015 are tracking an average type curve that would yield an estimated ultimate recovery (EUR) of 800,000 Boe, and early results for wells drilled and completed in 2016 are tracking a 900,000 Boe EUR average type curve. At the same time, average drilling and completion costs have declined materially, with average AFE costs of $7.1 million for wells consented during the first nine months of 2016. These improvements, together with Northern's proactive management of its capital spending, have helped the company reduce debt by $30 million during 2016, which leaves Northern with a strong liquidity position following today's reaffirmation of the borrowing base.

GUIDANCE

Northern continues to expect 2016 total production to be down approximately 15% compared to 2015 production levels. Management's current expectations for fourth quarter 2016 operating metrics are as follows:

4th Quarter 2016

Operating Expenses:

Production Expenses (per Boe)
$8.75 - $9.25

Production Taxes (% of Oil & Gas Sales)
10%

General and Admin. Expense (per Boe)
$3.50 - $4.00

Average Differential to NYMEX WTI
($8.00) to ($10.00)

LIQUIDITY

At September 30, 2016, Northern had $120 million in outstanding borrowings under its revolving credit facility, down from $150 million at December 31, 2015. On November 8th the borrowing base under the revolving credit facility was reaffirmed at $350 million, providing quarter-end liquidity of $233.3 million, composed of $3.3 million in cash and $230.0 million of revolving credit facility availability.

HEDGING

Northern hedges portions of its expected production volumes to increase the predictability of its cash flow and to help maintain a strong financial position. The following table summarizes Northern's open crude oil swap derivative contracts scheduled to settle after September 30, 2016.

Contract Period

2016:

Q4
450,000 bbl
$65.00

2017:

Q1
450,000 bbl
$50.78

Q2
450,000 bbl
$50.78

Q3
450,000 bbl
$53.04

Q4
450,000 bbl
$53.04


CAPITAL EXPENDITURES & DRILLING ACTIVITY

Third Quarter

2016


Capital Expenditures Incurred:

Drilling, Completion & Capitalized Workover Expense
$13.8 million

Acreage
$1.6 million

Other
$0.4 million

Net Wells Added to Production
1.8

Net Producing Wells (Period-End)
208.9

Net Wells in Process (Period-End)
9.4

Weighted Average AFE for In-Process Wells (Period-End)
$7.4 million

For the first nine months of 2016, the weighted average authorization for expenditure (or AFE) cost for wells that Northern elected to participate in (consented) was $7.1 million.

ACREAGE

As of September 30, 2016, Northern controlled 156,074 net acres targeting the Williston Basin Bakken and Three Forks formations. As of September 30, 2016, approximately 83% of Northern's North Dakota acreage position, and approximately 78% of Northern's total acreage position, was developed, held by production or held by operations.

THIRD QUARTER 2016 RESULTS

[tables deleted]

Northern's average realized price (including all cash derivative settlements) received during the third quarter of 2016 was $41.03 per Boe compared to $63.62 per Boe in the third quarter of 2015. The gain on settled derivatives increased Northern's average realized price per Boe by $7.30 in the third quarter of 2016 and by $29.47 in the third quarter of 2015.

As a result of forward oil price changes, Northern recognized a non-cash mark-to-market derivative loss of $5.6 million in the third quarter of 2016, compared to a gain of $8.4 million in the third quarter of 2015.

Production Expenses

Production expenses were $10.9 million in the third quarter of 2016, compared to $12.6 million in the third quarter of 2015. On a per unit basis, production expenses increased from $8.62 per Boe in the third quarter of 2015 to $8.83 per Boe in the third quarter of 2016 due to a 15% decline in production levels over which fixed costs are spread, partially offset by a reduction in the aggregate dollar amount of production expenses. Although the total producing well count increased by 3%, aggregate production expenses declined due to reductions in contract labor and maintenance costs.

Production Taxes

Lower production levels and commodity prices in the third quarter of 2016 as compared to the third quarter of 2015 has decreased our crude oil and natural gas sales, which has lowered the taxable base that is used to calculate production taxes. Production taxes were $4.0 million in the third quarter of 2016 compared to $5.0 million in the third quarter of 2015. As a percentage of oil and natural gas sales, our production taxes were 9.7% and 10.1% in the third quarter of 2016 and 2015, respectively. This decrease in production tax rates as a percentage of oil and gas sales in the third quarter of 2016 is due to a lower oil production tax rate in North Dakota, which dropped to 10% beginning in 2016.

General and Administrative Expense

General and administrative expense was $2.1 million in the third quarter of 2016 compared to $4.6 million in the third quarter of 2015. A $2.2 million reduction in compensation expense was in large part due to the termination of the Company's chief executive officer in the third quarter of 2016, which resulted in the reversal of non-cash share-based compensation expense of approximately $1.8 million and lower salary expense of $0.1 million when compared to the third quarter of 2015. Cash general and administrative expenses in the third quarter of 2016 amounted to $2.8 million, a 19% decline compared to the third quarter of 2015.

Depletion, Depreciation, Amortization and Accretion

Depletion, depreciation, amortization and accretion ("DD&A") was $13.7 million in the third quarter of 2016 compared to $31.7 million in the third quarter of 2015. Depletion expense, the largest component of DD&A, decreased by $18.0 million in the third quarter of 2016 as compared to the third quarter of 2015. On a per unit basis, depletion expense was $10.96 per Boe in the third quarter of 2016 compared to $21.61 per Boe in the third quarter of 2015. The year-over-year decrease was due to the impairment of oil and gas properties in 2015 and 2016, which has lowered the depletable base.

Impairment of Oil and Natural Gas Properties

As a result of currently prevailing low commodity prices and their effect on the proved reserve values of our properties, we recorded a non-cash ceiling test impairment of $43.8 million in the third quarter of 2016 and $354.4 million in the third quarter of 2015. The impairment charge affected our reported net income but did not reduce our cash flow.

Interest Expense

Interest expense, net of capitalized interest, was $16.1 million in the third quarter of 2016, compared to $16.2 million in the third quarter of 2015. The decrease in interest expense for the third quarter of 2016 as compared to the third quarter of 2015 was primarily due to a decrease in average borrowings outstanding.

Income Tax Provision

Northern recognized no income tax benefit during the third quarter of 2016 as compared to an income tax benefit of $0.1 million in the third quarter of 2015.

Net Income

Northern recorded a net loss of $45.6 million, or a loss of $0.74 per diluted share, for the third quarter of 2016, compared to a net loss of $323.2 million, or a loss of $5.33 per diluted share, for the third quarter of 2015. The net loss in the third quarter of 2016 was impacted by lower realized commodity prices and production levels, the non-cash impairment of oil and natural gas properties, and a non-cash loss on the mark-to-market of derivative instruments.

Non-GAAP Financial Measures

Adjusted Net Income for the third quarter of 2016 was $2.4 million (representing $0.04 per diluted share), compared to $14.6 million (representing $0.24 per diluted share) for the third quarter of 2015. Northern defines Adjusted Net Income as net income excluding (i) (gain) loss on the mark-to-market of derivative instruments, net of tax, (ii) debt issuance cost write-off, net of tax, (iii) restructuring costs, net of tax and (iv) impairment of oil and natural gas properties, net of tax.


Adjusted EBITDA for the third quarter of 2016 was $33.0 million, compared to Adjusted EBITDA of $71.7 million for the third quarter of 2015. The decrease in Adjusted EBITDA is primarily due to the lower average NYMEX oil prices, declining production levels, and reduced hedging levels in the third quarter of 2016 compared to the third quarter of 2015. Northern defines Adjusted EBITDA as net income before (i) interest expense, (ii) income taxes, (iii) depreciation, depletion, amortization and accretion, (iv) (gain) loss on the mark-to-market of derivative instruments, (v) non-cash share based compensation expense, (vi) debt issuance cost write-off and (vii) impairment of oil and natural gas properties.

Adjusted Net Income and Adjusted EBITDA are non-GAAP measures. A reconciliation of these measures to the most directly comparable GAAP measure is included in the accompanying financial tables found later in this release. Management believes the use of these non-GAAP financial measures provides useful information to investors to gain an overall understanding of current financial performance. Specifically, management believes the non-GAAP results included herein provide useful information to both management and investors by excluding certain expenses and unrealized derivatives gains and losses that management believes are not indicative of Northern's core operating results. In addition, these non-GAAP financial measures are used by management for budgeting and forecasting as well as subsequently measuring Northern's performance, and management believes it is providing investors with financial measures that most closely align to its internal measurement processes.

THIRD QUARTER 2016 EARNINGS RELEASE CONFERENCE CALL

In conjunction with Northern's release of its financial and operating results, investors, analysts and other interested parties are invited to listen to a conference call with management on Wednesday November 9, 2016 at 10:00 a.m. Central Time.

Those wishing to listen to the conference call may do so via the company's website, www.northernoil.com, or by phone as follows:

Dial-In Number: [phone] (US/Canada) and [phone] (International)
Conference ID: 4937592 - Northern Oil and Gas, Inc. Third Quarter 2016 Earnings Call
Replay Dial-In Number: [phone] (US/Canada) and [phone] (International)
Replay Access Code: 4937592 - Replay will be available through November 16, 2016

Upcoming Conference schedule

Capital One Securities 11th Annual Energy Conference
December 6 – 8, 2016, New Orleans, LA

ABOUT NORTHERN OIL AND GAS

Northern Oil and Gas, Inc. is an exploration and production company with a core area of focus in the Williston Basin Bakken and Three Forks play in North Dakota and Montana.

More information about Northern Oil and Gas, Inc. can be found at www.NorthernOil.com.

http://www.prnewswire.com/news-releases/northern-oil-and-gas-inc-announces-2016-third-quarter-results-and-reaffirmation-of-350-million-borrowing-base-under-revolving-credit-facility-300359339.html