| Debt
|
|
|
|
|
|
|
|
Total Number of Shares Purchased (1) | Average Price Paid Per Share | |||||
January 1 - January 31, 2017 | 12,650 | $ | 3.55 | |||
February 1 - February 28, 2017 | 158,264 | 3.82 | ||||
March 1 - March 31, 2017 | — | — | ||||
May 1 - May 31, 2017 | 33,635 | 1.75 | ||||
Total | 204,549 | $ | 3.46 |
(1) | All shares repurchased were surrendered by employees to settle tax withholding obligations upon the vesting of restricted stock awards and the exercise of stock options. The price paid was the closing price on the dates in which the shares of common stock vested or when the stock options were exercised. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||
(In thousands) | 2017 | 2016 | 2017 | 2016 | ||||||
Stock options | 22 | 183 | 167 | 250 | ||||||
Stock warrants | — | 1 | 49 | — | ||||||
Unvested restricted stock awards | 1,760 | 1,993 | 1,937 | 1,769 | ||||||
1,782 | 2,177 | 2,153 | 2,019 |
Level 1 - | Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. The Company considers active markets as those in which transactions for the assets or liabilities occur in sufficient frequency and volume to provide pricing information on an on-going basis. |
Level 2 - | Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability. Substantially all of these inputs are observable in the marketplace throughout the term, can be derived from observable data, or supported by observable levels at which transactions are executed in the marketplace. |
Level 3 - | Inputs that are unobservable and significant to the fair value measurement (including the Company’s own assumptions in determining fair value). |
Level 3 | |||||||
(in thousands) | June 30, 2017 | December 31, 2016 | |||||
Assets: | |||||||
Value of oil and gas properties (1) | $ | 95,519 | $ | — | |||
Liabilities: | |||||||
Derivative liability | $ | 656 | $ | — |
(1 | ) | This represents non-financial assets that are measured at fair value on a non-recurring basis due to impairments. This is the fair value of the asset base that was subjected to impairment and does not reflect the entire asset balance as presented on the accompanying unaudited balance sheets. Please see Note 4. — Property, Plant and Equipment for further information. Amounts included here are presented only in periods where an impairment has occurred. |
June 30, 2017 | |||
Estimated market value of common stock on measurement date | $ | 1.5 | |
Estimated exercise price | $ | 1.5 | |
Risk-free interest rate (1) | 1.55 | % | |
Expected warrant term (years) | 3 | ||
Expected volatilities (2) | 10.0% - 38.8% | ||
Expected annual dividend yield | — |
(1 | ) | The risk-free rate for periods within the contractual life of the warrants is based on the U.S. Treasury yield curve in effect at the time of grant. |
(2 | ) | Expected volatilities are based on historical volatility of the Oil & Gas Exploration & Production Select Industries Index, among other factors. |
Significant Unobservable Inputs (Level 3) | |||||||
Three Months Ended | Six Months Ended | ||||||
(in thousands) | June 30, 2017 | June 30, 2017 | |||||
Beginning balance | $ | 807 | $ | — | |||
Gain on fair value of derivative liability | (36 | ) | (36 | ) | |||
Additions | 96 | 903 | |||||
Revisions | (211 | ) | (211 | ) | |||
Transfers | — | — | |||||
Ending balance | $ | 656 | $ | 656 | |||
Change in unrealized gains included in earnings relating to derivatives still held as of June 30, 2017 | $ | (36 | ) | $ | (36 | ) |
|
|
(In thousands) | June 30, 2017 | December 31, 2016 | |||||
Wells and production facilities | $ | 308,986 | $ | 318,739 | |||
Proved properties | 386,196 | 386,196 | |||||
Work in progress and exploration inventory | 44,225 | 34,712 | |||||
Oilfield assets | 739,407 | 739,647 | |||||
Accumulated depletion | (599,663 | ) | (483,754 | ) | |||
Oilfield assets, net | 139,744 | 255,893 | |||||
Unevaluated leaseholds | 6,200 | 9,820 | |||||
Oil and gas properties, net | 145,944 | 265,713 | |||||
Other property and equipment | 2,878 | 3,040 | |||||
Accumulated depreciation | (2,397 | ) | (2,324 | ) | |||
Other property and equipment, net | 481 | 716 | |||||
Total property, plant and equipment, net | $ | 146,425 | $ | 266,429 |
|
(In thousands) | June 30, 2017 | December 31, 2016 | |||||
Accounts payable - vendors | $ | 177,171 | $ | 173,306 | |||
Amounts due to government entities | 67,843 | 66,573 | |||||
Accrued payroll and benefits | 1,377 | 3,074 | |||||
Accrued interest | 3,455 | 1,204 | |||||
Other liabilities | — | 806 | |||||
$ | 249,846 | $ | 244,963 |
|
Balance at January 1, 2017 | $ | 22,476 | |
Accretion expense | 945 | ||
Balance at June 30, 2017 | $ | 23,421 |
|
Scheduled payments by year | Principal | ||
2017 | $ | 29,407 | |
2018 | 23,541 | ||
2019 | 21,378 | ||
2020 | 26,724 | ||
2021 and thereafter | 12,235 | ||
Total principal payments | 113,285 | ||
Less: Unamortized debt issuance costs | (9,570 | ) | |
Total Term Loan Facility, net | $ | 103,715 |
|
(In thousands) | June 30, 2017 | December 31, 2016 | |||||
Accounts receivable | $ | 2,427 | $ | 1,956 | |||
Accounts payable and accrued liabilities | $ | 32,708 | $ | 29,513 | |||
Long-term notes payable - related party | $ | 129,812 | $ | 129,796 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||
(In thousands) | 2017 | 2016 | 2017 | 2016 | ||||||||||
Total operating expenses, CEHL | $ | 2,212 | $ | 2,336 | $ | 4,725 | $ | 4,019 | ||||||
Interest expense, CEHL | $ | 2,010 | $ | 1,786 | $ | 3,947 | $ | 3,462 |
|
|
Shares Underlying Options (In Thousands) | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (Years) | ||||
Outstanding at December 31, 2016 | 1,147 | $2.54 | 2.0 | |||
Granted | 733 | $2.25 | 1.0 | |||
Exercised | (367 | ) | $1.84 | — | ||
Forfeited | (639 | ) | $2.69 | — | ||
Expired | — | $— | — | |||
Outstanding at June 30, 2017 | 874 | $2.48 | 1.5 | |||
Expected to vest | 133 | $1.80 | 4.9 | |||
Exercisable at June 30, 2017 | 741 | $2.60 | 0.9 |
Shares Underlying Warrants (In Thousands) | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (Years) | ||||
Outstanding at December 31, 2016 | 2,983 | $3.59 | 3.2 | |||
Granted | — | $— | — | |||
Exercised | — | $— | — | |||
Forfeited | — | $— | — | |||
Expired | — | $— | — | |||
Outstanding at June 30, 2017 | 2,983 | $3.59 | 2.7 | |||
Expected to vest | — | $— | — | |||
Exercisable at June 30, 2017 | 2,983 | $3.59 | 2.7 |
Shares (In Thousands) | Weighted-Average Grant Date Price Per Share | |||||
Non-vested at December 31, 2016 | 2,072 | $ | 2.25 | |||
Granted | 1,114 | $ | 3.00 | |||
Vested | (1,032 | ) | $ | 2.38 | ||
Forfeited | (745 | ) | $ | 2.98 | ||
Non-vested as of June 30, 2017 | 1,409 | $ | 2.37 |
|
(In thousands) | Nigeria | Kenya | The Gambia | Ghana | Corporate and Other | Total | |||||||||||||||||
Three months ended June 30, | |||||||||||||||||||||||
2017 | |||||||||||||||||||||||
Revenues | $ | 14,588 | $ | — | $ | — | $ | — | $ | — | $ | 14,588 | |||||||||||
Operating loss | $ | (87,042 | ) | $ | (975 | ) | $ | (221 | ) | $ | (176 | ) | $ | (2,917 | ) | $ | (91,331 | ) | |||||
2016 | |||||||||||||||||||||||
Revenues | $ | 23,151 | $ | — | $ | — | $ | — | $ | — | $ | 23,151 | |||||||||||
Operating loss | $ | (23,294 | ) | $ | (509 | ) | $ | (249 | ) | $ | (232 | ) | $ | (2,915 | ) | $ | (27,199 | ) | |||||
Six months ended June 30, | |||||||||||||||||||||||
2017 | |||||||||||||||||||||||
Revenues | $ | 45,866 | $ | — | $ | — | $ | — | $ | — | $ | 45,866 | |||||||||||
Operating loss | $ | (107,715 | ) | $ | (1,295 | ) | $ | (550 | ) | $ | (1,013 | ) | $ | (5,851 | ) | $ | (116,424 | ) | |||||
2016 | |||||||||||||||||||||||
Revenues | $ | 28,080 | $ | — | $ | — | $ | — | $ | — | $ | 28,080 | |||||||||||
Operating loss | $ | (46,454 | ) | $ | (1,051 | ) | $ | (523 | ) | $ | (1,118 | ) | $ | (6,346 | ) | $ | (55,492 | ) |
(In thousands) | Nigeria | Kenya | The Gambia | Ghana | Corporate and Other | Total | |||||||||||||||||
Total Assets | |||||||||||||||||||||||
As of June 30, 2017 | $ | 180,894 | $ | 54 | $ | 4,173 | $ | 4,338 | $ | 1,472 | $ | 190,931 | |||||||||||
As of December 31, 2016 | $ | 281,050 | $ | 698 | $ | 3,034 | $ | 3,648 | $ | 771 | $ | 289,201 |
|
Level 1 - | Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. The Company considers active markets as those in which transactions for the assets or liabilities occur in sufficient frequency and volume to provide pricing information on an on-going basis. |
Level 2 - | Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability. Substantially all of these inputs are observable in the marketplace throughout the term, can be derived from observable data, or supported by observable levels at which transactions are executed in the marketplace. |
Level 3 - | Inputs that are unobservable and significant to the fair value measurement (including the Company’s own assumptions in determining fair value). |
|
Total Number of Shares Purchased (1) | Average Price Paid Per Share | |||||
January 1 - January 31, 2017 | 12,650 | $ | 3.55 | |||
February 1 - February 28, 2017 | 158,264 | 3.82 | ||||
March 1 - March 31, 2017 | — | — | ||||
May 1 - May 31, 2017 | 33,635 | 1.75 | ||||
Total | 204,549 | $ | 3.46 |
(1) | All shares repurchased were surrendered by employees to settle tax withholding obligations upon the vesting of restricted stock awards and the exercise of stock options. The price paid was the closing price on the dates in which the shares of common stock vested or when the stock options were exercised. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||
(In thousands) | 2017 | 2016 | 2017 | 2016 | ||||||
Stock options | 22 | 183 | 167 | 250 | ||||||
Stock warrants | — | 1 | 49 | — | ||||||
Unvested restricted stock awards | 1,760 | 1,993 | 1,937 | 1,769 | ||||||
1,782 | 2,177 | 2,153 | 2,019 |
Level 3 | |||||||
(in thousands) | June 30, 2017 | December 31, 2016 | |||||
Assets: | |||||||
Value of oil and gas properties (1) | $ | 95,519 | $ | — | |||
Liabilities: | |||||||
Derivative liability | $ | 656 | $ | — |
(1 | ) | This represents non-financial assets that are measured at fair value on a non-recurring basis due to impairments. This is the fair value of the asset base that was subjected to impairment and does not reflect the entire asset balance as presented on the accompanying unaudited balance sheets. Please see Note 4. — Property, Plant and Equipment for further information. Amounts included here are presented only in periods where an impairment has occurred. |
June 30, 2017 | |||
Estimated market value of common stock on measurement date | $ | 1.5 | |
Estimated exercise price | $ | 1.5 | |
Risk-free interest rate (1) | 1.55 | % | |
Expected warrant term (years) | 3 | ||
Expected volatilities (2) | 10.0% - 38.8% | ||
Expected annual dividend yield | — |
(1 | ) | The risk-free rate for periods within the contractual life of the warrants is based on the U.S. Treasury yield curve in effect at the time of grant. |
(2 | ) | Expected volatilities are based on historical volatility of the Oil & Gas Exploration & Production Select Industries Index, among other factors. |
Significant Unobservable Inputs (Level 3) | |||||||
Three Months Ended | Six Months Ended | ||||||
(in thousands) | June 30, 2017 | June 30, 2017 | |||||
Beginning balance | $ | 807 | $ | — | |||
Gain on fair value of derivative liability | (36 | ) | (36 | ) | |||
Additions | 96 | 903 | |||||
Revisions | (211 | ) | (211 | ) | |||
Transfers | — | — | |||||
Ending balance | $ | 656 | $ | 656 | |||
Change in unrealized gains included in earnings relating to derivatives still held as of June 30, 2017 | $ | (36 | ) | $ | (36 | ) |
|
(In thousands) | June 30, 2017 | December 31, 2016 | |||||
Wells and production facilities | $ | 308,986 | $ | 318,739 | |||
Proved properties | 386,196 | 386,196 | |||||
Work in progress and exploration inventory | 44,225 | 34,712 | |||||
Oilfield assets | 739,407 | 739,647 | |||||
Accumulated depletion | (599,663 | ) | (483,754 | ) | |||
Oilfield assets, net | 139,744 | 255,893 | |||||
Unevaluated leaseholds | 6,200 | 9,820 | |||||
Oil and gas properties, net | 145,944 | 265,713 | |||||
Other property and equipment | 2,878 | 3,040 | |||||
Accumulated depreciation | (2,397 | ) | (2,324 | ) | |||
Other property and equipment, net | 481 | 716 | |||||
Total property, plant and equipment, net | $ | 146,425 | $ | 266,429 |
|
(In thousands) | June 30, 2017 | December 31, 2016 | |||||
Accounts payable - vendors | $ | 177,171 | $ | 173,306 | |||
Amounts due to government entities | 67,843 | 66,573 | |||||
Accrued payroll and benefits | 1,377 | 3,074 | |||||
Accrued interest | 3,455 | 1,204 | |||||
Other liabilities | — | 806 | |||||
$ | 249,846 | $ | 244,963 |
|
Balance at January 1, 2017 | $ | 22,476 | |
Accretion expense | 945 | ||
Balance at June 30, 2017 | $ | 23,421 |
|
Scheduled payments by year | Principal | ||
2017 | $ | 29,407 | |
2018 | 23,541 | ||
2019 | 21,378 | ||
2020 | 26,724 | ||
2021 and thereafter | 12,235 | ||
Total principal payments | 113,285 | ||
Less: Unamortized debt issuance costs | (9,570 | ) | |
Total Term Loan Facility, net | $ | 103,715 |
|
(In thousands) | June 30, 2017 | December 31, 2016 | |||||
Accounts receivable | $ | 2,427 | $ | 1,956 | |||
Accounts payable and accrued liabilities | $ | 32,708 | $ | 29,513 | |||
Long-term notes payable - related party | $ | 129,812 | $ | 129,796 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||
(In thousands) | 2017 | 2016 | 2017 | 2016 | ||||||||||
Total operating expenses, CEHL | $ | 2,212 | $ | 2,336 | $ | 4,725 | $ | 4,019 | ||||||
Interest expense, CEHL | $ | 2,010 | $ | 1,786 | $ | 3,947 | $ | 3,462 |
|
Shares (In Thousands) | Weighted-Average Grant Date Price Per Share | |||||
Non-vested at December 31, 2016 | 2,072 | $ | 2.25 | |||
Granted | 1,114 | $ | 3.00 | |||
Vested | (1,032 | ) | $ | 2.38 | ||
Forfeited | (745 | ) | $ | 2.98 | ||
Non-vested as of June 30, 2017 | 1,409 | $ | 2.37 |
Shares Underlying Warrants (In Thousands) | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (Years) | ||||
Outstanding at December 31, 2016 | 2,983 | $3.59 | 3.2 | |||
Granted | — | $— | — | |||
Exercised | — | $— | — | |||
Forfeited | — | $— | — | |||
Expired | — | $— | — | |||
Outstanding at June 30, 2017 | 2,983 | $3.59 | 2.7 | |||
Expected to vest | — | $— | — | |||
Exercisable at June 30, 2017 | 2,983 | $3.59 | 2.7 |
Shares Underlying Options (In Thousands) | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (Years) | ||||
Outstanding at December 31, 2016 | 1,147 | $2.54 | 2.0 | |||
Granted | 733 | $2.25 | 1.0 | |||
Exercised | (367 | ) | $1.84 | — | ||
Forfeited | (639 | ) | $2.69 | — | ||
Expired | — | $— | — | |||
Outstanding at June 30, 2017 | 874 | $2.48 | 1.5 | |||
Expected to vest | 133 | $1.80 | 4.9 | |||
Exercisable at June 30, 2017 | 741 | $2.60 | 0.9 |
|
(In thousands) | Nigeria | Kenya | The Gambia | Ghana | Corporate and Other | Total | |||||||||||||||||
Three months ended June 30, | |||||||||||||||||||||||
2017 | |||||||||||||||||||||||
Revenues | $ | 14,588 | $ | — | $ | — | $ | — | $ | — | $ | 14,588 | |||||||||||
Operating loss | $ | (87,042 | ) | $ | (975 | ) | $ | (221 | ) | $ | (176 | ) | $ | (2,917 | ) | $ | (91,331 | ) | |||||
2016 | |||||||||||||||||||||||
Revenues | $ | 23,151 | $ | — | $ | — | $ | — | $ | — | $ | 23,151 | |||||||||||
Operating loss | $ | (23,294 | ) | $ | (509 | ) | $ | (249 | ) | $ | (232 | ) | $ | (2,915 | ) | $ | (27,199 | ) | |||||
Six months ended June 30, | |||||||||||||||||||||||
2017 | |||||||||||||||||||||||
Revenues | $ | 45,866 | $ | — | $ | — | $ | — | $ | — | $ | 45,866 | |||||||||||
Operating loss | $ | (107,715 | ) | $ | (1,295 | ) | $ | (550 | ) | $ | (1,013 | ) | $ | (5,851 | ) | $ | (116,424 | ) | |||||
2016 | |||||||||||||||||||||||
Revenues | $ | 28,080 | $ | — | $ | — | $ | — | $ | — | $ | 28,080 | |||||||||||
Operating loss | $ | (46,454 | ) | $ | (1,051 | ) | $ | (523 | ) | $ | (1,118 | ) | $ | (6,346 | ) | $ | (55,492 | ) |
(In thousands) | Nigeria | Kenya | The Gambia | Ghana | Corporate and Other | Total | |||||||||||||||||
Total Assets | |||||||||||||||||||||||
As of June 30, 2017 | $ | 180,894 | $ | 54 | $ | 4,173 | $ | 4,338 | $ | 1,472 | $ | 190,931 | |||||||||||
As of December 31, 2016 | $ | 281,050 | $ | 698 | $ | 3,034 | $ | 3,648 | $ | 771 | $ | 289,201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|