| Appendix Q1 FY’16 Consolidated Income Statement 24 (a) Includes intercompany eliminations; reference Note 3 – Segment Reporting in the fiscal year 2015 Form 10-K for additional details. (b) The tax benefit for the quarter ended April 30, 2015 is associated with the establishment of a full valuation allowance against our net deferred tax assets. The effective tax rate for the quarter ended April 30, 2014 was approximately 40.8%. Income tax provision is a non-cash expense. (c) Includes interest expense add-back of $0.9 million net of income taxes and amounts capitalized Q1 fiscal 2015 related to outstanding convertible note. (d) See “Use of Segment Information and Non-GAAP Measures” and “Adjusted Net Income Reconciliation” in the Appendix for additional details. Quarter Ended April 30, Three Months Ended January 31, 2014 2015 Revenues Oil, natural gas and natural gas liquids sales 60,834 $ 47,778 $ Oilfield services (a) 38,948 70,510 Total revenues 99,782 118,288 Expenses Lease operating expenses 4,726 10,909 Gathering, transportation and processing 3,802 6,348 Production taxes 6,348 4,787 Depreciation and amortization (a) 21,287 37,806 Impairment of oil and natural gas properties - 192,000 Accretion of asset retirement obligations 25 57 Oilfield services (a) 27,710 65,464 Corporate and other stock-based compensation 1,523 2,136 E&P stock-based compensation 395 321 RockPile stock-based compensation 90 51 Corporate and other cash G&A expenses 3,518 4,977 E&P cash G&A expenses 2,778 748 RockPile cash G&A expenses 5,097 6,626 Total operating expenses 77,299 332,230 Operating Income (Loss) 22,483 (213,942) Interest expense, net (2,672) (9,106) Amortization of deferred loan costs (192) (616) Realized commodity derivative gains (losses) (818) 19,468 Unrealized commodity derivative gains (losses) (4,638) (33,442) Equity investment income (loss) (126) 188 Gain (loss) on equity investment derivatives 10,454 - Gain on Caliber capital transactions - 2,880 Other income (a) 62 930 Total other income (expense) 2,070 (19,698) Income (Loss) Before Income Taxes 24,553 (233,640) Income tax provision (benefit) (b) 10,011 (53,441) Net Income (Loss) Attributable to Common Stockholders 14,542 $ (180,199) $ Net Income (Loss) per Common Share Basic 0.17 $ (2.39) $ Diluted (c) 0.15 $ (2.39) $ Adjusted Net Income (Loss) per Common Share (d) Basic 0.13 $ (0.09) $ Diluted (c) 0.12 $ (0.09) $ Weighted Average Common Shares Basic 85,952 75,256 Diluted 103,314 75,256 |