| APPENDIX Q3 FY’15 CONSOLIDATED INCOME STATEMENT 22 (a) Includes intercompany eliminations; reference Note 4 – Segment Reporting in the Q3 FY’15 Form 10-Q for additional details. (b) The effective tax rate for the three months ended October 31, 2014 is approximately 43%, which differs from the statutory income tax rate due to permanent book to tax differences. Income tax provision is primarily a non-cash expense, with a cash tax expense component of approximately $0.3 million. (c) Includes net interest expense add-back of $0.9 million in both Q3 FY’15 and Q3 FY’14 related to outstanding convertible notes. (d) See “Use of Segment Information and Non-GAAP Measures” and “Adjusted Net Income Reconciliation” in the Appendix. 2014 2013 Revenues Oil, natural gas and natural gas liquids sales 80,139 $ 55,477 $ Oilfield services 94,057 33,072 Total Revenues 174,196 88,549 Expenses Production taxes 8,637 6,161 Lease operating expenses 7,454 4,443 Gathering, transportation and processing 4,380 1,443 Oilfield services (a) 70,857 29,164 Depreciation and amortization 32,581 18,609 Accretion of asset retirement obligations 149 983 Corporate and Other stock-based compensation 1,588 1,981 E&P stock-based compensation 93 328 RockPile stock-based compensation 146 148 Corporate and Other cash G&A expenses 3,426 2,385 E&P cash G&A expenses 2,896 2,594 RockPile cash G&A expenses 7,310 3,150 System Conversion Costs 1,334 - Total operating expenses 140,851 71,389 Operating Income 33,345 17,160 Gain (loss) on equity investment derivatives 742 35,832 Gain (loss) from commodity derivative activities 19,822 2,123 Interest expense (9,463) (1,992) Income (loss) from equity investment 393 - Interest income 39 53 Other income (180) 15 Total other income 11,353 36,030 Net Income Before Income Taxes 44,698 53,190 Income tax provision (b) (19,300) (5,969) Net Income 25,398 $ 47,221 $ Net Income per Common Share Basic 0.30 $ 0.60 $ Diluted (c) 0.26 $ 0.50 $ Adjusted Net Income per Common Share (d) Basic 0.17 $ 0.16 $ Diluted (c) 0.15 $ 0.14 $ Weighted Average Common Shares Basic 85,242 79,059 Diluted 102,954 96,042 Three Months Ended October 31, |