Harvest Oil & Gas (HRST) 8-K Harvest Oil & Gas Announces Third Quarter 2018 Results

Exhibit 99.1

Harvest Oil & Gas Announces Third Quarter 2018 Results

HOUSTON, November 14, 2018 (Globe Newswire) -- Harvest Oil & Gas Corp. (OTCQX: HRST) (“Harvest” or the “Company”) today announced results for the third quarter of 2018 and the filing of its Form 10-Q with the Securities and Exchange Commission (“SEC”) on November 14, 2018. Harvest is the successor reporting company to EV Energy Partners, L.P., its predecessor.

Key Highlights

- Generated Adjusted EBITDAX of $28.9 million and a net loss of $9.8 million, or $(0.97) per basic and diluted weighted average share outstanding for the third quarter of 2018

- Average daily production was 175.5 MMcfe for the third quarter of 2018, which was at the high end of the guidance range of 167 to 176 MMcfe

- Completed the sale of certain interests in its Central Texas and Karnes County, Texas properties to Magnolia Oil & Gas Corporation (“Magnolia”) for a total consideration of $133.3 million in cash (net of preliminary purchase price adjustments) and 4.2 million shares of Magnolia common stock (NYSE: MGY)

- Completed the sale of certain Eagle Ford formation rights and existing production in Lee County, Texas for $3.5 million

- Common stock and warrants commenced trading on the OTCQX® Best Market on September 20, 2018 under the tickers HRST and HRSTW, respectively

Third Quarter 2018 Financial Results

	Third Quarter			Second Quarter(1)
$ in millions unless noted otherwise	2018			2018
Average daily production (MMcfe/d)		175.5			181.8
Total revenues		69.0			64.8
Total assets		545.5			689.5
Net loss(2)		(9.8	)		(595.6	)
Adjusted EBITDAX (a non-GAAP
financial measure)(3)		28.9			28.0
Total debt(4)		133.0			280.0
Net cash provided by operating activities		17.4			19.2
Additions to oil and natural gas properties		15.1			17.5

(1) All amounts reflect the combined results of two months ended May 31, 2018 (Predecessor) and one month ended June 30, 2018 (Successor)

(2) Includes $1.0 million and $588.1 million of reorganization items, net in the third and second quarter of 2018, respectively

(3) Adjusted EBITDAX is a Non-GAAP financial measure and is described in the attached table under “Non-GAAP Measures”

(4) As of September 30, 2018 and June 30, 2018

For the third quarter of 2018, Harvest reported a net loss of $9.8 million, compared to a net loss of $595.6 million for the second quarter of 2018, which reflects the combined results of two months ended May 31, 2018 (Predecessor) and one month ended June 30, 2018 (Successor). For the third quarter of 2017, Harvest’s predecessor reported a net loss of $17.9 million. Included in the 2018 third quarter net loss were the following items:

· $1.1 million of non-cash costs contained in general and administrative expenses,

· $1.0 million of reorganization items, net,

· $2.6 million of impairment of oil and natural gas properties,

· $4.8 million of gain on equity securities, and

· $24.6 million of non-cash losses on commodity derivatives.

Production for the third quarter of 2018 was 10.4 Bcf of natural gas, 341 MBbls of oil and 611 MBbls of natural gas liquids (NGLs), or 175.5 million cubic feet equivalent per day (MMcfe/d). This represents a 3 percent decrease from the second quarter of 2018 production of 181.8 MMcfe/d and a 5 percent increase from the third quarter of 2017 production of 167.1 MMcfe/d. The decrease in production from the second quarter of 2018 was primarily due to the divestiture of the Central Texas and Karnes County, Texas properties that closed on August 31, 2018. The increase in production from the third quarter of 2017 was primarily due to increased drilling activity and the adoption of a new revenue recognition standard in 2018.

Adjusted EBITDAX for the third quarter of 2018 was $28.9 million, a 3 percent increase from the second quarter of 2018 and a 70 percent increase from the third quarter of 2017. The increase in Adjusted EBITDAX from the second quarter of 2018 was primarily attributable to higher realized oil, natural gas and natural gas liquids prices and lower cash general and administrative expenses, partially offset by decreased oil, natural gas and natural gas liquids production and higher lease operating expenses. The increase in Adjusted EBITDAX from the third quarter of 2017 was primarily attributable to higher realized oil and natural gas liquids prices, increased oil, natural gas and natural gas liquids production and lower cash general and administrative expenses, partially offset by higher lease operating expenses. Adjusted EBITDAX is a Non-GAAP financial measures and is described in the attached table under “Non-GAAP Measures.”

Revolving Credit Facility and Liquidity

As of November 14, 2018, Harvest’s borrowing base under its credit facility was $264.6 million of which $125 million was drawn. Liquidity from borrowing base capacity and cash on hand is currently over $140 million. For more information regarding Harvest's debt and liquidity, please review Harvest's Quarterly Report on Form 10-Q filed on November 14, 2018 with the Securities and Exchange Comission.

Quarterly Report on Form 10-Q

Harvest financial statements and related footnotes are available in the Form 10-Q, which was filed on November 14, 2018, and is available through the Investor Relations/SEC Filings section of the Harvest website at http://www.hvstog.com.

About Harvest Oil & Gas Corp.

Harvest is an independent oil and gas company engaged in the efficient operation and development of onshore oil and gas properties in the continental United States. The Company’s assets consist primarily of producing and non-producing properties in the Barnett Shale, the San Juan Basin, the Appalachian Basin (which includes the Utica Shale), Michigan, the Mid-Continent areas in Oklahoma, Texas, Arkansas, Kansas, the Permian Basin, and the Monroe Field in Northern Louisiana. More information about Harvest is available on the internet athttps://www.hvstog.com.

Forward Looking Statements

This press release contains certain statements that are, or may be deemed to be, “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. The Company has based these forward-looking statements largely on its current expectations and projections about future events and financial trends affecting the financial condition of its business. These forward-looking statements are subject to a number of risks and uncertainties, most of which are difficult to predict and many of which are beyond its control. Please read the Company’s filings with the Securities and Exchange Commission, including “Risk Factors” in its Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q and, if applicable, its Current Reports on Form 8-K, and other public filings and press releases for a discussion of risks and uncertainties that could cause actual results to differ from those in such forward-looking statements. The words “believe,” “may,” “estimate,” “continue,” “anticipate,” “intend,” “plan,” “expect,” “indicate” and similar expressions are intended to identify forward-looking statements. All statements other than statements of current or historical fact contained in this press release are forward-looking statements. Although the Company believes that the forward-looking statements contained in this press release are based upon reasonable assumptions, the forward-looking events and circumstances discussed in this press release may not occur and actual results could differ materially from those anticipated or implied in the forward-looking statements.

Any forward-looking statement speaks only as of the date on which such statement is made and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise.

Operating Statistics

	Successor		Predecessor
	Three Months		Three Months
	Ended		Ended
	September 30,		September 30,
	2018		2017
Production data:
Oil (MBbls)		341		310
Natural gas liquids (MBbls)		611		541
Natural gas (MMcf)		10,437		10,263
Net production (MMcfe)		16,147		15,373
Average sales price per unit:(1)
Oil (Bbl)	$	68.20		45.03
Natural gas liquids (Bbl)		30.55		21.27
Natural gas (Mcf)		2.54		2.59
Mcfe		4.24		3.38
Average unit cost per Mcfe:
Production costs:
Lease operating expenses	$	1.75		1.73
Production taxes		0.18		0.17
Total		1.93		1.90
Depreciation, depletion and amortization		0.49		1.41
General and administrative expenses		0.48		0.51
	Successor		Predecessor				Predecessor
					Combined
	Four Months		Five Months		Nine Months		Nine Months
	Ended		Ended		Ended		Ended
	September 30,		May 31,		September 30		September 30,
	2018		2018		2018		2017
Production data:
Oil (MBbls)		449		662		1,111		1,018
Natural gas liquids (MBbls)		826		1,040		1,866		1,581
Natural gas (MMcf)		14,049		16,982		31,031		30,869
Net production (MMcfe)		21,695		27,193		48,888		46,460
Average sales price per unit:(1)
Oil (Bbl)	$	67.80	$	64.14	$	65.62	$	45.34
Natural gas liquids (Bbl)		29.51		25.86		27.48		20.15
Natural gas (Mcf)		2.50		2.41		2.45		2.78
Mcfe		4.15		4.06		4.10		3.52
Average unit cost per Mcfe:
Production costs:
Lease operating expenses	$	1.74	$	1.67	$	1.70	$	1.65
Production taxes		0.18		0.20		0.19		0.17
Total		1.92		1.87		1.89		1.82
Depreciation, depletion and amortization		0.49		1.70		1.16		1.51
General and administrative expenses		0.45		0.58		0.52		0.47

(1) Prior to $1.8 million of net hedge losses and $0.7 million of net hedge gains on settlements of commodity derivatives for the three months ended September 30, 2018 and 2017, respectively, and $0.2 million of net hedge losses and $2.2 million of net hedge losses on settlements of commodity derivatives for the nine months ended September 30, 2018 and 2017, respectively.

Condensed Consolidated Balance Sheets

(In $ thousands, except number of shares/units)

	Successor			Predecessor
	September 30,			December 31,
	2018			2017
ASSETS
Current assets:
Cash and cash equivalents	$	5,693		$	4,896
Equity securities		63,042			-
Accounts receivable:
Oil, natural gas and natural gas liquids revenues		52,340			47,694
Other		2,572			78
Derivative asset		-			3,052
Other current assets		1,960			5,713
Total current assets		125,607			61,433
Oil and natural gas properties, net of accumulated depreciation, depletion and
amortization; September 30, 2018, $7,551; December 31, 2017, $1,191,559		415,260			1,375,527
Other assets		4,679			4,845
Total assets	$	545,546		$	1,441,805
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable and accrued liabilities:
Third party	$	27,671		$	43,817
Related party		-			4,194
Derivative liability		18,313			396
Current portion of long-term debt		-			605,549
Total current liabilities		45,984			653,956
Asset retirement obligations		115,769			158,793
Long–term debt, net		133,000			-
Long–term derivative liability		10,495			-
Other long–term liabilities		1,022			1,044
Commitments and contingencies
Mezzanine Equity		49			-
Stockholders' / owners’ equity:
Predecessor common unitholders – 49,368,869 units issued and outstanding
as of December 31, 2017		-			648,371
Predecessor general partner interest		-			(20,359	)
Successor common stock – $0.01 par value; 65,000,000 shares authorized;
10,054,816 shares issued and 10,042,468 shares outstanding
as of September 30, 2018		100			-
Successor additional paid-in capital		249,672			-
Successor treasury stock at cost - 12,348 shares at September 30, 2018		(247	)		-
Successor retained earnings (accumulated deficit)		(10,298	)		-
Total stockholders' / owners’ equity		239,227			628,012
Total liabilities and equity	$	545,546		$	1,441,805

Condensed Consolidated Statements of Operations

(In thousands, except per share/unit data)

	Successor			Predecessor
	Three Months			Three Months
	Ended			Ended
	September 30, 2018			September 30, 2017
Revenues:
Oil, natural gas and natural gas liquids revenues	$	68,407		$	52,022
Transportation and marketing–related revenues		559			629
Total revenues		68,966			52,651
Operating costs and expenses:
Lease operating expenses	$	28,281		$	26,608
Cost of purchased natural gas		393			444
Dry hole and exploration costs		21			135
Production taxes		2,973			2,573
Accretion expense on obligations		2,345			1,905
Depreciation, depletion and amortization		7,860			21,710
General and administrative expenses		7,673			7,912
Impairment of oil and natural gas properties		2,565			32
Gain on sales of oil and natural gas properties		(28	)		(876	)
Total operating costs and expenses		52,083			60,443
Operating income (loss)		16,883			(7,792	)
Other income (expense), net:
Loss on derivatives, net		(26,423	)		(152	)
Interest expense		(3,967	)		(10,092	)
Gain on equity securities		4,830
Other income (expense), net		(111	)		68
Total other income (expense), net		(25,671	)		(10,176	)
Reorganization items, net		(972	)		-
Loss before income taxes		(9,760	)		(17,968	)
Income tax benefit		-			80
Net loss	$	(9,760	)	$	(17,888	)
Basic and diluted earnings per share/unit:
Net loss	$	(0.97	)	$	(0.36	)
Weighted average common shares/units outstanding
(basic and diluted)		10,028			49,369

	Successor			Predecessor						Predecessor
							Combined
	Four Months			Five Months			Nine Months			Nine Months
	Ended			Ended			Ended			Ended
	September 30,			May 31,			September 30,			September 30,
	2018			2018			2018			2017
Revenues:
Oil, natural gas and natural gas liquids revenues	$	89,942		$	110,307		$	200,249		$	163,745
Transportation and marketing–related revenues		744			724			1,468			1,945
Total revenues		90,686			111,031			201,717			165,690
Operating costs and expenses:
Lease operating expenses	$	37,656		$	45,372		$	83,028		$	76,782
Cost of purchased natural gas		522			557			1,079			1,384
Dry hole and exploration costs		64			122			186			190
Production taxes		3,943			5,343			9,286			7,828
Accretion expense on obligations		3,134			3,176			6,310			5,774
Depreciation, depletion and amortization		10,590			46,196			56,786			70,221
General and administrative expenses		9,702			15,648			25,350			21,631
Restructuring costs		-			5,211			5,211			-
Impairment of oil and natural gas properties		2,565			3			2,568			68,016
(Gain) loss on sales of oil and natural gas properties		(47	)		5			(42	)		(911	)
Total operating costs and expenses		68,129			121,633			189,762			250,915
Operating income (loss)		22,557			(10,602	)		11,955			(85,225	)
Other income (expense), net:
Gain (loss) on derivatives, net		(30,655	)		444			(30,211	)		20,588
Interest expense		(5,166	)		(13,652	)		(18,818	)		(30,501	)
Gain on equity securities		4,830			-			4,830			-
Other income (expense), net		(84	)		776			692			1,149
Total other income (expense), net		(31,075	)		(12,432	)		(43,507	)		(8,764	)
Reorganization items, net		(1,780	)		(587,325	)		(589,105	)		-
Loss before income taxes		(10,298	)		(610,359	)		(620,657	)		(93,989	)
Income tax (expense) benefit		-			(166	)		(166	)		109
Net loss	$	(10,298	)	$	(610,525	)	$	(620,823	)	$	(93,880	)
Basic and diluted earnings per share/unit:
Net loss	$	(1.03	)	$	(12.12	)				$	(1.86	)
Weighted average common shares/units outstanding
(basic and diluted)		10,021			49,369						49,353

Condensed Consolidated Statements of Cash Flows

(In $ thousands)

	Successor			Predecessor
	Four Month			Five Months			Nine Months
	Ended			Ended			Ended
	September 30,			May 31,			September 30,
	2018			2018			2017
Cash flows from operating activities:
Net loss	$	(10,298	)	$	(610,525	)	$	(93,880	)
Adjustments to reconcile net loss to net cash flows provided by
operating activities:
Accretion expense on obligations		3,134			3,176			5,774
Depreciation, depletion and amortization		10,590			46,196			70,221
Share–based compensation cost		1,144			3,784			3,290
Impairment of oil and natural gas properties		2,565			3			68,016
(Gain) loss on sales of oil and natural gas properties		(47	)		5			(911	)
Gain on equity securities		(4,830	)		-			-
(Gain) loss on derivatives, net		30,655			(444	)		(20,588	)
Cash settlements of matured derivative contracts		(1,847	)		3,099			(2,196	)
Reorganization items, net		-			573,304			-
Other		780			248			820
Changes in operating assets and liabilities:
Accounts receivable		(2,014	)		(3,518	)		1,681
Other current assets		314			1,853			(649	)
Accounts payable and accrued liabilities		(4,183	)		4,405			2,993
Other, net		(38	)		69			(235	)
Net cash flows provided by operating activities		25,925			21,655			34,336
Cash flows from investing activities:
Acquisition of oil and natural gas properties		-			-			(61,400	)
Additions to oil and natural gas properties		(22,307	)		(29,727	)		(9,344	)
Reimbursements related to oil and natural gas properties		1,091			652			-
Proceeds from sale of oil and natural gas properties		136,483			3			3,639
Other		16			26			46
Net cash flows provided by (used in) investing activities		115,283			(29,046	)		(67,059	)
Cash flows from financing activities:
Repayment of long-term debt borrowings		(164,000	)		-			(28,000	)
Long-term debt borrowings		-			34,000			17,000
Loan costs incurred		-			(2,813	)		-
Purchase of treasury stock		(247	)		-			-
Contributions from general partner		-			40			-
Net cash flows provided by (used in) financing activities		(164,247	)		31,227			(11,000	)
Increase (decrease) in cash, cash equivalents and restricted cash		(23,039	)		23,836			(43,723	)
Cash, cash equivalents and restricted cash – beginning of period		28,732			4,896			57,633
Cash, cash equivalents and restricted cash – end of period	$	5,693		$	28,732		$	13,910

Non-GAAP Measures

The Company defines Adjusted EBITDAX as net loss plus income taxes, interest expense, net, depreciation, depletion and amortization, accretion expense on obligations, (gain) loss on derivatives, net, cash settlements of matured commodity derivative contracts, non-cash equity-based compensation, impairment of oil and natural gas properties, non-cash oil inventory adjustment, dry hole and exploration costs, gain on sales of oil and natural gas properties, reorganization items, net, and other income, net.

Adjusted EBITDAX is used by the Company’s management to provide additional information and statistics relative to the performance of the business, including (prior to the creation of any reserves) the cash return on investment. The Company believes this financial measure may indicate to investors whether or not it is generating cash flow at a level that can support or sustain quarterly interest expense and capital expenditures. Adjusted EBITDAX should not be considered as an alternative to net income, operating income, cash flows from operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Adjusted EBITDAX excludes some, but not all, items that affect net income and operating income and this measure may vary among companies. Therefore, Harvest’s Adjusted EBITDAX may not be comparable to similarly titled measures of other companies.

Reconciliation of Net Loss to Adjusted EBITDAX

(In $ thousands)

	Three Months Ended									Nine Months Ended
	Successor			Predecessor			Combined			Combined			Predecessor
	Sep 30, 2018			Sep 30, 2017			Jun 30, 2018			Sep 30, 2018			Sep 30, 2017
Net loss	$	(9,760	)		(17,888	)		(595,614	)		(620,823	)		(93,880	)
Add:
Income taxes		-			(80	)		(148	)		166			(109	)
Interest expense, net		4,030			10,092			4,375			18,880			30,501
Depreciation, depletion and amortization		7,860			21,710			21,924			56,786			70,221
Accretion expense on obligations		2,345			1,905			2,068			6,310			5,774
(Gain) loss on derivatives, net		26,423			152			4,187			30,211			(20,588	)
Cash settlements of matured commodity		(1,847	)		684			-			(288	)		(2,173	)
derivative contracts
Non-cash equity-based compensation		1,144			1,086			3,197			4,928			3,290
Impairment of oil and natural gas properties		2,565			32			-			2,568			68,016
Non-cash oil inventory adjustment		24			-			(204	)		(180	)		424
Dry hole and exploration costs		21			135			83			186			190
(Gain) loss on sales of oil and natural gas properties		(28	)		(876	)		(12	)		(42	)		(1,108	)
Reorganization items, net(1)		972			-			588,133			589,105			-
(Gain) loss on Equity Securities		(4,830	)		-			-			(4,830	)		-
Other income, net		-			-			-			-			-
Adjusted EBITDAX		28,919			16,952			27,989			82,977			60,558

(1) Represent costs, gains and losses directly associated with the Company’s filing for voluntary reorganization under Chapter 11 of the U.S. Bankruptcy Code since the petition date, and also includes adjustments to reflect the carrying value of certain liabilities subject to compromise at their estimated allowed claim amounts, as such adjustments are determined.

Total Current Hedge Position

		Swap		Swap
Period	Index	Volume		Price
Natural Gas (MmmBtus):
Oct - Dec 2018	NYMEX		8,280.0		2.91
Jan - Dec 2019	NYMEX		31,025.0		2.77
Crude (MBbls):
Oct - Dec 2018	WTI		276.0		66.34
Jan - Dec 2019	WTI		1,022.0		63.02
Jan - Dec 2020	WTI		732.0		60.51
Ethane (MBbls):
Oct - Dec 2018	Mt Belvieu		184.0		12.51
Jan - Dec 2019	Mt Belvieu		730.0		11.50
Jan - Dec 2020	Mt Belvieu		512.4		11.91
Propane (MBbls):
Oct - Dec 2018	Mt Belvieu		92.0		37.44
Jan - Dec 2019	Mt Belvieu		365.0		32.76
Jan - Dec 2020	Mt Belvieu		256.2		29.23

Harvest Oil & Gas Corp., Houston, TX
Ryan Stash
713-651-1144
hvstog.com