| Q4 FY’14 CONSOLIDATED INCOME STATEMENT 23 APPENDIX (1) Includes intercompany eliminations; reference Note 4 – Segment Reporting in the FY2014 Form 10-K for additional details. (2) Includes interest expense add-back of $3.4mm and $0.9mm in FY2014 and Q4 FY’14, respectively, related to outstanding convertible notes. (3) See “Use of Segment Information and Non-GAAP Measures” and “Adjusted Net Income Reconciliation” in the Appendix. Three Months Ended January 31,Year EndedJanuary 31,2014201320142013RevenuesTotal revenues$8 5,510$2 3,901$2 58,747$6 0,701Costs and ExpensesOil and gas operating expenses (incl. production taxes)1 3,2003 ,6073 6,7628 ,208Oilfield services(1)2 9,2855 ,8648 2,3271 6,606Depreciation and amortization2 0,0485 ,7575 7,0481 5,081Accretion of asset retirement obligations1811 1 ,018 184 Corporate and Other stock-based compensation1 ,9799576 ,1133 ,342E&P stock-based compensation2305871 ,1272 ,507RockPile stock-based compensation132617590617Corporate and Other cash G&A expenses2 ,7041 ,0028 ,2034 ,358E&P cash G&A expenses2 ,3992 ,8837 ,7776 ,838RockPile cash G&A expenses3 ,5415 ,5711 1,1161 1,130Total operating expenses7 3,5362 6,8562 12,0816 8,871Operating Income (Loss)1 1,974(2,955)4 6,666(8,170)Gain on equity investment derivative3 ,953-3 9,785-Gain (loss) from derivative activities2 ,146(4,971)1 ,082(3,570)Interest expense(2,252)(1,346)(7,686)(2,818)Loss from equity investment-(283)-(283)Interest income6711200134Other income (expense)3322641 ,374223Total other income (expense)4 ,246(6,325)3 4,755(6,314)Net Income (Loss) Before Income Taxes1 6,220(9,280)8 1,421(14,484)Income tax provision$(1,972) 1 4,248-$(7,941) 7 3,480-Net Income (Loss)$(9,280)$(14,484)Noncontrolling interest's net loss share-$98 (9,182)-$724Net Income (Loss) Attributable to Common Stockholders $1 4,248$7 3,480(13,760)Net Income (Loss) per CommonBasic$0 .17$(0.20)$1 .07$(0.31)Diluted(2)$0 .15$(0.20)$0 .91$(0.31)Adjusted Net Income (Loss) per Common(3)Basic$0 .12$(0.10)$0 .58$(0.23)Diluted(2)$0 .11$(0.10)$0 .51$(0.23)Weighted Average Common SharesBasic8 5,6774 5,2426 8,5794 4,475Diluted1 02,7574 5,2428 4,5584 4,475(1) Includes intercompany eliminations; reference Note 4 –Segment Reporting in the FY2014 Form 10-K foradditional details. |