UNITED STATES 

SECURITIES AND EXCHANGE COMMISSION

Washington , D.C. 20549


 

 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

 

Date of Report: November 7, 2017

 

Ormat Technologies, Inc.


(Exact Name of Registrant as Specified in Its Charter)

 

001-32347

(Commission File Number)

 

Delaware
(State of Incorporation)

No. 88-0326081
(I.R.S. Employer Identification No.)

 

 

6225 Neil Road, Reno, Nevada
(Address of Principal Executive Offices)

89511-1136
(Zip Code)

 

(775)  356-9029
(Registrant’s Telephone Number, Including Area Code)

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)  

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: (see General Instruction A.2. below):

 

Written communications pursuant to Rule  425 under the Securities Act (17 CFR 230.425)

 

 

Soliciting material pursuant to Rule  14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

Pre-commencement communications pursuant to Rule  14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

Pre-commencement communications pursuant to Rule  13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 

TABLE OF CONTENTS

 

 

 

Item 2.02            Results of Operation and Financial Condition

Item 9.01            Financial Statements and Exhibits

Signature s

Exhibit Index

Exhibit 99.1

Ex-99.1              Press Release

 

-2-

 

 

INFORMATION TO BE INCLUDED IN THE REPORT

 

 

 

Item 2.02. Results of Operations and Financial Condition.

 

On November 7, 2017, Ormat Technologies, Inc. (the “Registrant”) reported its earnings for its third fiscal quarter of 2017. A copy of the Registrant's press release containing this information is furnished as Exhibit 99.1 to this report on Form 8-K and is incorporated herein by reference.

 

The information furnished pursuant to this Item 2.02, including Exhibit 99.1, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities under that Section, or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

The Registrant is making reference to non-GAAP financial measures in the press release. A reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures is contained in the attached press release.

 

 

 

Item 9.01. Financial Statements and Exhibits.

 

(c) Exhibits

 

The following exhibit is furnished as part of this report on Form 8-K:

 

99.1      Press release of the Registrant dated November 7, 2017 containing financial information for its third fiscal quarter of 2017.

 

 

 

Safe Harbor Statement

 

Information provided in this report on Form 8-K may contain statements relating to current expectations, estimates, forecasts and projections about future events that are "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally relate to the Registrant’s plans, objectives and expectations for future operations and are based upon management's current estimates and projections of future results or trends. Actual future results may differ materially from those projected as a result of certain risks and uncertainties. For a discussion of such risks and uncertainties, see "Risk Factors" as described in Ormat Technologies, Inc.’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 1, 2017.

 

 

 

These forward-looking statements are made only as of the date hereof, and the Registrant undertakes no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise.

 

-3-

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  ORMAT TECHNOLOGIES, INC.  
  (Registrant)  
       
       
       
  By /s/ Isaac Angel  
    Isaac Angel  
    Chief Executive Officer  

 

Date: November 8, 2017

 

-4-

 

 

EXHIBIT INDEX

 

Exhibit

Number


Description

 

99.1

Press Release of Registrant dated November 7, 2017

 

 

 

-5-

Exhibit 99.1

 

 

Ormat Technologies Contact:

Smadar Lavi

VP Corporate Finance and Head of Investor Relations

775-356-9029 (ext. 65726)

slavi@ormat.com

Investor Relations Agency Contact:

Rob Fink

Hayden - IR

646-415-8972

rob@haydenir.com

 

 

Ormat Technologies Reports 2017 Third Quarter Earnings

 

Management AFFIRMS Full-Year Total Revenue and adjusted EBITDA Guidance

 

 

RENO, Nev. November 7, 2017, Ormat Technologies, Inc. (NYSE: ORA) today announced financial results for the third quarter ended September 30, 2017.

 

($ millions, except per share amounts)

 

Q3 2017

   

Q3 2016

   

Change

 

Revenues

                       

Electricity

  $ 112.3     $ 109.8       2.3 %

Product

  $ 44.9     $ 74.8       (40.0 %)

Total Revenues

  $ 157.2     $ 184.6       (14.9 %)

Gross margin (%)

                       

Electricity

    41.4 %     39.4 %     5.1 %

Product

    28.3 %     41.7 %     (32.2 %)

Gross margin (%)

    37.7 %     40.3 %     (6.6 %)

Operating income

  $ 44.0     $ 48.2       (8.8 %)

Net income attributable to the Company ’s shareholders

  $ 19.2     $ 12.1       58.8 %

Diluted EPS

  $ 0.38     $ 0.24       58.3 %
                         

Adjusted Net income attributable to the Company ’s stockholders ( 1 )

  $ 21.1     $ 28.1       (24.9 %)

Adjusted Diluted EPS (1)

  $ 0.42     $ 0.56       (25.0 %)

Adjusted EBITDA

  $ 76.4     $ 85.4       (10.5 %)

 


1

Adjusted Net income attributable to the Company ’s stockholders and diluted EPS for the third quarter of 2017 excludes $1.9 million or $0.04 per diluted share, attributable to a one-time make whole premium paid in connection with the prepayment of OFC Senior Secured Notes and DEG loan. Adjusted Net income attributable to the Company’s stockholders and diluted EPS for the third quarter of 2016 excludes $16.0 million or $0.32 per diluted share, related to $11.0 million of expenses related to the settlement of a previously outstanding claim and $5.0 million in one-time prepayment fees.

 

 

 

ORMAT TECHNOLOGIES, INC.

6225 Neil Road Reno, Nevada  •  +1-775-356-9029  •  ormat@ormat.com

ormat.com

 

 

 

 

 

Third quarter 2017 highlights and recent developments:

 

 

Total revenues of $1 57.2 million, down 14.9 % compared to the third quarter of 2016 ;

 

 

Electricity segment revenues of $ 112.3 million, up 2.3 % compared to the third quarter of 2016, mainly due to higher performance of our Puna plant in Hawaii , our Bouillante power plant in Guadeloupe and partial contribution of the recently commenced Platanares power plant in Honduras , as well as revenue generated from our demand response and storage activity ;

 

 

Product segment revenues of $44.9 million, down 40 .0 % compared to the third quarter of 2016 , mainly due to near-completion of our Sarulla contract ; Revenue for the full year 2017 are expected to remain on track with our full year guidance ;

 

 

Electricity generation decreased 2.2 %, compared to the third quarter of 201 6 , from 1.26 million MWh to 1.23 million MWh;

 

 

Gross margin was 3 7.7 % of total revenues compared to 40.3% in the third quarter of 2016, due to lower revenues and lower margins in the P roduct segment , as expected ; Electricity segment gross margin increased to 41. 4 % from 39.4%;

 

 

Operating income decreased 8.8% to $44.0 million compared to $48.2 million in the third quarter of 2016;

 

 

Net income attributable to the company's shareholders was $ 19.2 million, or $0. 38 per diluted share, compared to $12.1 million, or $0.24 per diluted share, in the third quarter of 2016;

 

 

Adjusted net income attributable to the company's shareholders of $ 21.1 million, or $0. 42 per diluted share, compared to $ 28.1 million, or $0.56 per diluted share, in the third quarter of 2016;

 

 

Adjusted EBITDA of $76.4 million, down 10. 5 % compared to $85.4 million in the third quarter of 2016;

 

 

Declared a quarterly dividend of $0. 08 per share for the third quarter of 2017;

 

 

Commenced commercial operation of t he 35 MW Platanares power plant, the f irst g eothermal p ower p lant in Honduras that is expected to generate approximately $33 million of annual revenues ; and

 

 

Commenced commercial operation of the second unit of the Sarulla geothermal power plant, locate d in Indonesia’s North Sumatra and expanded its generating capacity to 220 MW (28 MW Ormat’s share) ;

 

 

This was a strategically important quarter in our electricity segment, as we increased revenue and gross margin mainly due to the performances of our Bouillante power plant in Guadeloupe, and our Puna plant in Hawaii , ” commented Isaac Angel, Chief Executive Officer. “ Our revenues and gross margin from our electricity segment continue to benefit from our ongoing efforts to improve efficienc ies , and we expect further improvements in 2018 and beyond. O ur Platanares power plant in Honduras commence s operation toward the end of the third quarter and contributed to the electricity segment results as well . We are very excited about the long-term potential in Honduras and with Plata na res, our first facility in the region. We expect the Tungsten Mountain project in Nevada to come online by the end of 2017 . Tungsten Mountain will increase our portfolio to 800 MW and will further strengthen our results and contribute to our innovative portfolio PPA with SCPPA .”

 

Product segment revenue for the full year 2017 is expected to remain strong ,” added Mr. Angel . A s we have previously indicated , q uarterly fluctuations in our product segment do occur based on the status and timing of our sales orders, delivery of raw materials and the completion of manufacturing of such orders. Such fluctuations may cause lower revenues and profitability on a quarterly basis as it did in the quarter. Our efforts to secure new orders bore fruit and we reached a backlog of $ 18 2 million as of November 7 , 2017 , strengthen ing and support ing our product segment revenue in 2018 .

 

Page 2/8

 

 

 

Guidance

 

Mr. Angel added, “ We remain confident in our full-year outlook, and are narrowing our guidance range , and slightly increasing the expectations for the t otal r evenue and A djusted EBITDA , based on increasing visibility into our fourth quarter results.

 

We reiterate our guidance and w e expect full-year 2017 total revenues between $ 686.0 million and $ 696.0 million with electricity segment revenues between $ 463.0 million and $ 468.0 million and product segment revenues between $ 223.0 million and $ 228.0 million . We expect 2017 Adjusted EBITDA between $ 343.0 million and $ 348.0 million for the full year. We expect annual Adjusted EBITDA attributable to non-controlling interest to be approximately $23.0 million.”

 

Third Quarter 2017 Financial Results

 

For the three months ended September 30, 2017, total revenues were $ 157.2 million, down from $ 184 . 6 million for the three months ended September 30, 2016, a decrease of 1 4.9 %. Electricity segment revenues increased 2.3 % to $11 2.3 million for the three months ended September 30, 2017, up from $109.8 million for the three months ended September 30, 2016. Product segment revenues decreased 40.0% to $44.9 million for the three months ended September 30, 2017, from $74.8 million for the three months ended September 30, 2016.

 

General and administrative expenses for the three months ended September 30, 2017 were $10.9 million, or 6.9 % of total revenues, compared to $19.1 million, or 10.3% of total revenues, for the three months ended September 30, 2016. The decrease was primarily attributable to $11.0 million expenses in the three months ended September 30, 2016, related to a settlement of a previously outstanding claim . The decrease was partially offset by general and administrative expenses attributable to the demand response and storage activity that we acquired on March 15, 2017 .

 

The company reported net income attributable to the company ’s shareholders of $ 19.2 million, or $0. 38 per diluted share, compared to net income attributable to the company’s shareholders of $12.1 million, or $0.24 per diluted share, for the same period last year. This increase in net income was primarily attributable to a decrease of $5.4 million in interest expense, net, related to the early repayment of two higher interest loans and a decrease in other non-operating expense of $4.0 million, partially offset by a decrease in operating income of $ 4.3 million. Adjusted net income attributable to the company’s shareholders was $ 21.1 million, or $0. 42 per diluted share, which excludes $ 1.9 million or $0 . 04 per diluted share of attributable to the make whole premium associated with the full prepayment of the OFC Senior Secured Notes and DEG loan .

 

Adjusted EBITDA for the three months ended September 30, 2017 was $76.4 million, compared to $85.4 million for the three months ended September 30, 2016, a decrease of 10. 5 %. The reconciliation of GAAP net cash provided by (used in) operating activities and net income to EBITDA and Adjusted EBITDA and additional cash flow information is set forth below in this release.

 

Backlog

 

Ormat ’s P roduct segment backlog, as of November 8 , 2017, was $ 18 2 .0 million , which included revenues for the period between October 1 , and November 8 , 2017 .

 

Page 3/8

 

 

 

Dividend

 

On November 7, 2017, the Company ’s Board of Directors approved and authorized payment of a quarterly dividend of $ 0.08 per share pursuant to the company’s dividend policy. The dividend will be paid on December 5 , 2017 to shareholders of record as of the close of business on November 21 , 2017.

 

Conference Call Details

 

Ormat will host a conference call to discuss its financia l results and other matters discussed in this press release at 10 a.m. ET on Wednesday, November 8 , 2017. The call will be available as a live, listen-only webcast at investor.ormat.com . During the webcast, management will refer to slides that will be posted on the website. The slides and accompanying webcast can be accessed through the New & Events in the Investor Relations section of Ormat’s website.

 

An archive of the webcast will be a vailable approximately 30 minutes after the conclusion of the live call.

 

Please ask to be joined into the Ormat Technologies, Inc. call.

 

Participant telephone numbers

 

Participant dial in (toll free):

1-877-511-6790

Participant international dial in:

1-412-902-4141

Canada Toll Free

1-855-669-9657

   

Conference replay

 

US Toll Free:

1-877-344-7529

International Toll:

1-412-317-0088

Replay Access Code:

10113007

 

 

About Ormat Technologies

 

With over five decades of experience, Ormat Technologies, Inc. is a leading geothermal company and the only vertically integrated company engaged in geothermal and recovered energy generation (REG), with the objective of becoming a leading global provider of renewable energy. The company owns, operates, designs, manufactures and sells geothermal and REG power plants primarily based on the Ormat Energy Converter – a power generation unit that converts low-, medium- and high-temperature heat into electricity. With 73 U.S. patents, Ormat’s power solutions have been refined and perfected under the most grueling environmental conditions. Ormat has 530 employees in the United States and 720 overseas. Ormat’s flexible, modular solutions for geothermal power and REG are ideal for the vast range of resource characteristics. The company has engineered, manufactured and constructed power plants, which it currently owns or has installed to utilities and developers worldwide, totaling over 2,200 MW of gross capacity. Ormat’s current 776 MW generating portfolio is spread globally in the U.S., Guatemala, Guadeloupe, Honduras, Indonesia and Kenya. Ormat also intends to expand its operations and provide energy management and energy storage solutions, by leveraging its core capabilities and global presence as well as through its Viridity Energy Solutions, Inc. subsidiary, a Philadelphia-based company with nearly a decade of expertise and leadership in demand response, energy management and storage.

 

 

Ormat ’s Safe Harbor Statement

 

Information provided in this press release may contain statements relating to current expectations, estimates, forecasts and proje ctions about future events that are "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally relate to Ormat's plans, objectives and expectations for future operations and are based upon its management's current estimates and projections of future results or trends. Actual future results may differ materially from those projected as a result of certain risks and uncertainties. For a discussion of such risks and uncertainties, see "Risk Factors" as described in Ormat Technologies, Inc.'s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 1, 2017.

 

These forward-looking statements are made only as of the date hereof, and we undertake no obligati on to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise.

 

Page 4/8

 

 

 

 

Ormat Technologies, Inc. and Subsidiaries

Ormat Technologies, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

For the Three and Nine-Month Periods Ended September 30, 2017 and 2016

(Unaudited)

 

   

Three Months Ended September 30

   

Nine Months Ended September 30

 
   

2017

   

2016

   

2017

   

2016

 
   

(In thousands, except per share data)

   

(In thousands, except per share data)

 

Revenues:

                               

Electricity

  $ 112,273     $ 109,795     $ 339,826     $ 321,664  

Product

    44,912       74,822       186,621       174,408  

Total revenues

    157,185       184,617       526,447       496,072  

Cost of revenues:

                               

Electricity

    65,774       66,481       197,249       192,410  

Product

    32,218       43,647       125,102       99,504  

Total cost of revenues

    97,992       110,128       322,351       291,914  

Gross profit

    59,193       74,489       204,096       204,158  

Operating expenses:

                               

Research and development expenses

    716       1,086       2,368       2,030  

Selling and marketing expenses

    3,630       4,793       12,083       12,136  

General and administrative expenses

    10,877       19,093       33,027       36,625  

Write-off of unsuccessful exploration activities

          1,294             2,714  

Operating income

    43,970       48,223       156,618       150,653  

Other income (expense):

                               

Interest income

    255       266       861       831  

Interest expense, net

    (11,692 )     (17,137 )     (41,155 )     (51,561 )

Derivatives and foreign currency transaction gains (losses)

    (1,001 )     (222 )     2,040       (2,592 )

Income attributable to sale of tax benefits

    3,506       3,463       14,019       12,380  

Other non-operating expense, net

    (1,592 )     (5,546 )     (1,678 )     (5,306 )

Income before income taxes and equity in losses of investees

    33,446       29,047       130,705       104,405  

Income tax provision (benefit)

    (11,003 )     (11,988 )     (28,258 )     (29,387 )

Equity in losses of investees, net

    337       (2,653 )     (1,690 )     (4,734 )
                                 

Net income

    22,780       14,406       100,757       70,284  

Net income attributable to noncontrolling interest

    (3,599 )     (2,326 )     (11,228 )     (4,584 )

Net income attributable to the Company's stockholders

  $ 19,181     $ 12,080     $ 89,529     $ 65,700  
                                 

Earnings per share attributable to the Company's stockholders - Basic and diluted:

                               

Basic:

                               

Net Income

  $ 0.38     $ 0.24     $ 1.79     $ 1.33  
                                 

Diluted:

                               

Net Income

  $ 0.38     $ 0.24     $ 1.77     $ 1.31  
                                 

Weighted average number of shares used in computation of earnings per share  attributable to the Company's stockholders:

                               

Basic

    50,367       49,599       49,942       49,410  

Diluted

    50,867       50,289       50,669       50,097  

 

Page 5/8

 

 

 

Ormat Technologies, Inc. and Subsidiaries

Ormat Technologies, Inc. and Subsidiaries

Condensed Consolidated Balance Sheet

As of September 30, 2017 and December 31, 2016

(Unaudited)

 

   

September 30,

   

December 31,

 
   

2017

   

2016

 
                 
   

(In thousands)

 

ASSETS

 

Current assets:

               

Cash and cash equivalents

  $ 77,212     $ 230,214  

Restricted cash, cash equivalents and marketable securities

    42,559       34,262  

Receivables:

               

Trade

    98,384       80,807  

Other

    11,591       17,482  

Inventories

    18,685       12,000  

Costs and estimated earnings in excess of billings on uncompleted contracts

    42,087       52,198  

Prepaid expenses and other

    41,727       45,867  

Total current assets

    332,245       472,830  

Investment in an unconsolidated company

    25,367        

Deposits and other

    17,371       18,553  

Deferred charges

    43,972       43,773  

Property, plant and equipment, net

    1,621,012       1,556,378  

Construction-in-process

    350,872       306,709  

Deferred financing and lease costs, net

    5,426       3,923  

Intangible assets, net

    86,806       52,753  

Goodwill

    20,667       6,650  

Total assets

  $ 2,503,738     $ 2,461,569  

LIABILITIES AND EQUITY

 

Current liabilities:

               

Accounts payable and accrued expenses

  $ 103,335     $ 91,650  

Short-term revolving credit lines with banks (full recourse)

    33,900        

Billings in excess of costs and estimated earnings on uncompleted contracts

    6,015       31,630  

Current portion of long-term debt:

               

Limited and non-recourse:

               

Senior secured notes

    27,847       32,234  

Other loans

    21,495       21,495  

Full recourse

    864       12,242  

Total current liabilities

    193,456       189,251  

Long-term debt, net of current portion:

               

Limited and non-recourse:

               

Senior secured notes

    322,299       350,388  

Other loans

    247,401       261,845  

Full recourse:

               

Senior unsecured bonds

    203,715       203,577  

Other loans

    48,957       57,063  

Accumulated losses of unconsolidated company in excess of investment

          11,081  

Liability associated with sale of tax benefits

    46,803       54,662  

Deferred lease income

    52,273       54,561  

Deferred income taxes

    54,495       35,382  

Liability for unrecognized tax benefits

    6,188       5,738  

Liabilities for severance pay

    20,364       18,600  

Asset retirement obligation

    24,740       23,348  

Other long-term liabilities

    19,121       21,294  

Total liabilities

    1,239,812       1,286,790  
                 

Redeemable non-controlling interest

    6,481       4,772  
                 

Equity:

               

The Company's stockholders' equity:

               

Common stock

    51       50  

Additional paid-in capital

    896,005       869,463  

Retained earnings (accumulated deficit)

    289,561       216,644  

Accumulated other comprehensive income (loss)

    (5,634 )     (7,732 )
      1,179,983       1,078,425  

Noncontrolling interest

    77,462       91,582  

Total equity

    1,257,445       1,170,007  

Total liabilities and equity

  $ 2,503,738     $ 2,461,569  

 

Page 6/8

 

 

 

Ormat Technologies, Inc. and Subsidiaries

Reconciliation of EBITDA, Adjusted EBITDA and Additional Cash Flows Information

For the Three and Nine-Month Periods Ended September 30, 2017 and 2016

(Unaudited)

 

We calculate EBITDA as net income before interest, taxes, depreciation and amortization. We calculate Adjusted EBITDA as net income before interest, taxes, depreciation and amortization, adjusted for (i) termination fees, (ii) impairment of long-lived ass ets, (iii) write-off of unsuccessful exploration activities, (iv) any mark-to-market gains or losses from accounting for derivatives, (v) merger and acquisition transaction cost, (vi) stock-based compensation, (vii) gain from extinguishment of liability, and (viii) gain on sale of subsidiary and property, plant and equipment. EBITDA and Adjusted EBITDA are not a measurement of financial performance or liquidity under accounting principles generally accepted in the United States of America and should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or an alternative to net earnings as indicators of our operating performance or any other measures of performance derived in accordance with accounting principles generally accepted in the United States of America. EBITDA and Adjusted EBITDA are presented because we believe they are frequently used by securities analysts, investors and other interested parties in the evaluation of a company’s ability to service and/or incur debt. However, other companies in our industry may calculate EBITDA and Adjusted EBITDA differently than we do.

 

The following tables reconcile net cash provided by (used in) operating activities and net income to EBITDA and Adjusted EBITDA for the three-month and nine months periods ended September 30, 2017 and 2016.

 

   

Three Months Ended September 30

   

Nine Months Ended September 30

 
   

2017

   

2016

   

2017

   

2016

 
                                 
   

(in thousands)

   

(in thousands)

 

Net cash provided by operating activities

  $ 52,375     $ 38,454     $ 166,533     $ 158,027  

Adjusted for:

                               

Interest expense, net (excluding amortization of deferred financing costs)

    10,515       15,977       37,186       47,269  

Interest income

    (255 )     (266 )     (861 )     (831 )

Income tax provision

    11,003       11,988       28,258       29,387  

Adjustments to reconcile net income or loss to net cash provided by operating activities (excluding depreciation and amortization)

    (2,667 )     2,259       15,234       (10,178 )

EBITDA

  $ 70,971     $ 68,412     $ 246,350     $ 223,674  
                                 

Mark-to-market gains or losses from accounting for derivatives

    1,663       (1,697 )     (800 )     797  

Stock-based compensation

    1,861       1,724       7,204       3,383  

Gains or losses on sale of subsidiary and property, plant and equipment

          (686 )           (686 )

Gains or losses from extinguishment of debt

    1,950       5,780       1,950       5,780  

Termination fees

          11,000             11,000  

Merger and acquisition transaction cost

          (412 )     1,700       235  

Write-off of unsuccessful exploration activities

          1,294             2,714  

Adjusted EBITDA

  $ 76,445     $ 85,415     $ 256,404     $ 246,897  
                                 
                                 

Net cash used in investing activities

  $ (67,465 )   $ (69,900 )   $ (261,570 )   $ (125,189 )

Net cash provided by (used in) financing activities

  $ (26,088 )   $ (71,045 )   $ (57,965 )   $ (128,692 )

 

Page 7/8

 

 

 

   

Three Months Ended September 30

   

Nine Months Ended September 30

 
   

2017

   

2016

   

2017

   

2016

 
                                 
   

(in thousands)

   

(in thousands)

 

Net income

  $ 22,780     $ 14,406     $ 100,757     $ 70,284  

Adjusted for:

                               

Interest expense, net (including amortization of deferred financing costs)

    11,437       16,871       40,294       50,730  

Income tax provision

    11,003       11,988       28,258       29,387  

Depreciation and amortization

    25,751       25,147       77,041       73,273  

EBITDA

  $ 70,971     $ 68,412     $ 246,350     $ 223,674  
                                 

Mark-to-market gains or losses from accounting for derivatives

    1,663       (1,697 )     (800 )     797  

Stock-based compensation

    1,861       1,724       7,204       3,383  

Gains or losses on sale of subsidiary and property, plant and equipment

          (686 )           (686 )

Gains or losses from extinguishment of debt

    1,950       5,780       1,950       5,780  

Settlement expenses

          11,000             11,000  

Merger and acquisition transaction cost

          (412 )     1,700       235  

Write-off of unsuccessful exploration activities

          1,294             2,714  

Adjusted EBITDA

  $ 76,445     $ 85,415     $ 256,404     $ 246,897  

 

 

Page 8/8