JONES ENERGY, INC., 10-K filed on 3/6/2015
Annual Report
Document and Entity Information (USD $)
In Millions, except Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Jun. 30, 2014
Feb. 27, 2015
Class A common stock
Feb. 27, 2015
Class B common stock
Entity Registrant Name
Jones Energy, Inc. 
 
 
 
Entity Central Index Key
0001573166 
 
 
 
Document Type
10-K 
 
 
 
Document Period End Date
Dec. 31, 2014 
 
 
 
Amendment Flag
false 
 
 
 
Current Fiscal Year End Date
--12-31 
 
 
 
Entity Well-known Seasoned Issuer
No 
 
 
 
Entity Voluntary Filers
No 
 
 
 
Entity Current Reporting Status
Yes 
 
 
 
Entity Filer Category
Accelerated Filer 
 
 
 
Entity Public Float
 
$ 256 
 
 
Entity Common Stock, Shares Outstanding
 
 
25,208,402 
36,422,660 
Document Fiscal Year Focus
2014 
 
 
 
Document Fiscal Period Focus
FY 
 
 
 
Consolidated Balance Sheets (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Current assets
 
 
 
 
Cash
$ 13,566 
$ 23,820 
 
 
Restricted Cash
149 
45 
 
 
Accounts receivable, net
 
 
 
 
Oil and gas sales
49,861 
51,233 
 
 
Joint interest owners
41,761 
42,481 
 
 
Other
12,512 
16,782 
 
 
Commodity derivative assets
121,519 
8,837 
 
 
Other current assets
3,374 
2,392 
 
 
Deferred tax assets
 
12 
 
 
Total current assets
242,742 
145,602 
 
 
Oil and gas properties, net, at cost under the successful efforts method
1,638,860 
1,297,228 
 
 
Other property, plant and equipment, net
4,048 
3,444 
 
 
Commodity derivative assets
87,055 
25,398 
 
 
Other assets
20,352 
15,006 
 
 
Deferred tax assets
171 
1,301 
 
 
Total assets
1,993,228 
1,487,979 
 
 
Current liabilities
 
 
 
 
Trade accounts payable
136,337 
89,430 
 
 
Oil and gas sales payable
70,469 
66,179 
 
 
Accrued liabilities
19,401 
10,805 
 
 
Commodity derivative liabilities
 
10,664 
 
 
Deferred tax liabilities
718 
 
 
 
Asset retirement obligations
3,074 
2,590 
 
 
Total current liabilities
229,999 
179,668 
 
 
Long-term debt
360,000 
658,000 
 
 
Senior notes
500,000 
 
 
 
Deferred revenue
13,377 
14,531 
 
 
Commodity derivative liabilities
28 
190 
 
 
Asset retirement obligations
10,536 
8,373 
 
 
Liability under tax receivable agreement
803 
 
 
 
Deferred tax liabilities
26,612 
3,093 
 
 
Total liabilities
1,141,355 
863,855 
 
 
Commitments and contingencies (Note 10)
   
   
 
 
Stockholders' equity
 
 
 
 
Treasury stock, at cost; 22,602 shares at December 31, 2014 and 0 shares at December 31, 2013
(358)
 
 
 
Additional paid-in-capital
177,133 
173,169 
 
 
Retained earnings (deficit)
38,682 
(2,186)
 
 
Stockholders' equity
215,507 
171,033 
 
 
Non-controlling interest
636,366 
453,091 
 
 
Total stockholders' equity
851,873 
624,124 
428,400 
345,909 
Total liabilities and stockholders' equity
1,993,228 
1,487,979 
 
 
Class A common stock
 
 
 
 
Stockholders' equity
 
 
 
 
Common Stock
13 
13 
 
 
Class B common stock
 
 
 
 
Stockholders' equity
 
 
 
 
Common Stock
$ 37 
$ 37 
 
 
Consolidated Balance Sheets (Parenthetical) (USD $)
Dec. 31, 2014
Dec. 31, 2013
Treasury stock, shares
22,602 
Class A common stock
 
 
Common Stock, par value (in dollars per share)
$ 0.001 
$ 0.001 
Common Stock, shares issued
12,672,260 
12,526,580 
Common Stock, shares outstanding
12,649,658 
12,526,580 
Class B common stock
 
 
Common Stock, par value (in dollars per share)
$ 0.001 
$ 0.001 
Common Stock, shares issued
36,719,499 
36,836,333 
Common Stock, shares outstanding
36,719,499 
36,836,333 
Consolidated Statements of Operations (USD $)
In Thousands, except Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Operating revenues
 
 
 
Oil and gas sales
$ 378,401 
$ 258,063 
$ 148,967 
Other revenues
2,196 
1,106 
847 
Total operating revenues
380,597 
259,169 
149,814 
Operating costs and expenses
 
 
 
Lease operating
43,843 
27,781 
23,097 
Production taxes
18,094 
12,865 
5,583 
Exploration
3,453 
1,710 
356 
Depletion, depreciation and amortization
181,669 
114,136 
80,709 
Impairment of oil and gas properties
 
14,415 
18,821 
Accretion of discount
770 
608 
533 
General and administrative (including non-cash compensation expense)
25,763 
31,902 
15,875 
Total operating expenses
273,592 
203,417 
144,974 
Operating income
107,005 
55,752 
4,840 
Other income (expense)
 
 
 
Interest expense
(46,726)
(30,774)
(25,292)
Net gain (loss) on commodity derivatives
189,641 
(2,566)
16,684 
Gain (loss) on sales of assets
297 
(78)
1,162 
Other income (expense), net
143,212 
(33,418)
(7,446)
Income (loss) before income tax
250,217 
22,334 
(2,606)
Income tax provision (benefit)
 
 
 
Current
53 
85 
 
Deferred
26,021 
(156)
473 
Total income tax provision
26,074 
(71)
473 
Net income (loss)
224,143 
22,405 
(3,079)
Net income attributable to non-controlling interests
183,275 
24,591 
 
Net income (loss) attributable to controlling interests
$ 40,868 
$ (2,186)
$ (3,079)
Earnings per share:
 
 
 
Basic
$ 3.26 
$ (0.17)
 
Diluted
$ 3.26 
$ (0.17)
 
Weighted average shares outstanding:
 
 
 
Basic
12,526 
12,500 
 
Diluted
12,535 
12,500 
 
Consolidated Statement of Changes In Stockholders' / Members' Equity (USD $)
In Thousands, except Share data, unless otherwise specified
Common Stock
Class A common stock
Common Stock
Class B common stock
Treasury Stock
Class A common stock
Members' Equity
Additional Paid-in-Capital
Retained (Deficit) Earnings
Non-controlling Interest
Total
Balance - Members' Equity at Dec. 31, 2011
 
 
 
$ 345,909 
 
 
 
 
Balance - Total Stockholders' / Members' Equity at Dec. 31, 2011
 
 
 
 
 
 
 
345,909 
Increase (Decrease) Stockholders' equity
 
 
 
 
 
 
 
 
Issuance of Class C Preferred Units
 
 
 
85,000 
 
 
 
85,000 
Stock-compensation expense
 
 
 
570 
 
 
 
570 
Net income (loss)
 
 
 
(3,079)
 
 
 
(3,079)
Balance - Members' Equity at Dec. 31, 2012
 
 
 
428,400 
 
 
 
 
Balance - Total Stockholders' / Members' Equity at Dec. 31, 2012
 
 
 
 
 
 
 
428,400 
Increase (Decrease) Stockholders' equity
 
 
 
 
 
 
 
 
Issuance of common stock
13 
37 
 
 
 
 
 
 
Issuance of common stock (in shares)
12,500 
36,836 
 
 
 
 
 
 
Issuance of Class C Preferred Units
 
 
 
 
 
 
 
50 
Proceeds from the sale of common stock
 
 
 
 
172,431 
 
 
172,431 
Reclassification of members' contributions
 
 
 
(464,037)
 
 
464,037 
 
Stock-compensation expense
 
 
 
10,100 
738 
 
 
10,838 
Distribution to members
 
 
 
(10,000)
 
 
 
(10,000)
Net income (loss)
 
 
 
35,537 
 
(2,186)
(10,946)
22,405 
Balance (in shares) at Dec. 31, 2013
12,500 
36,836 
 
 
 
 
 
 
Balance - Total Stockholders' / Members' Equity at Dec. 31, 2013
13 
37 
 
 
173,169 
(2,186)
453,091 
624,124 
Increase (Decrease) Stockholders' equity
 
 
 
 
 
 
 
 
Vested restricted shares
28 
 
 
 
 
 
 
 
Stock-compensation expense
 
 
 
 
4,040 
 
 
4,040 
Exchange of Class B Shares for Class A Shares (in dollars)
 
 
 
 
(76)
 
 
(76)
Exchange of Class B shares for Class A shares (in shares)
117 
(117)
 
 
 
 
 
 
Treasury Stock
 
 
(358)
 
 
 
 
(358)
Treasury Stock (in shares)
(23)
 
23 
 
 
 
 
 
Net income (loss)
 
 
 
 
 
40,868 
183,275 
224,143 
Balance (in shares) at Dec. 31, 2014
12,622 
36,719 
23 
 
 
 
 
 
Balance - Total Stockholders' / Members' Equity at Dec. 31, 2014
$ 13 
$ 37 
$ (358)
 
$ 177,133 
$ 38,682 
$ 636,366 
$ 851,873 
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities
 
 
 
Net income (loss)
$ 224,143 
$ 22,405 
$ (3,079)
Adjustments to reconcile net income (loss) to net cash provided by operating activities
 
 
 
Depletion, depreciation, and amortization
181,669 
114,136 
80,709 
Exploration expense
2,952 
 
 
Impairment of oil and gas properties
 
14,415 
18,821 
Accretion of discount
770 
608 
533 
Amortization of debt issuance costs
6,878 
2,677 
3,544 
Accrued interest expense
7,823 
1,891 
456 
Stock compensation expense
4,040 
10,838 
570 
Other non-cash compensation expense (Note 9)
758 
2,719 
 
Amortization of deferred revenue
(1,154)
(469)
 
(Gain) loss on commodity derivatives
(189,641)
2,566 
(16,684)
(Gain) loss on sales of assets
(297)
78 
(1,162)
Deferred income tax provision
26,021 
(156)
473 
Other - net
376 
79 
129 
Changes in assets and liabilities
 
 
 
Accounts receivable
(832)
(56,804)
11,568 
Other assets
(565)
163 
1,873 
Accounts payable and accrued liabilities
2,482 
33,427 
(13,201)
Net cash provided by operations
265,423 
148,573 
84,550 
Cash flows from investing activities
 
 
 
Additions to oil and gas properties
(474,619)
(197,618)
(125,493)
Acquisition of properties
 
(178,173)
(249,007)
Net adjustments to purchase price of properties acquired
15,709 
 
 
Proceeds from sales of assets
448 
1,607 
9,158 
Acquisition of other property, plant and equipment
(1,683)
(1,634)
(969)
Current period settlements of matured derivative contracts
(3,654)
7,586 
28,675 
Change in restricted cash
(104)
(45)
 
Net cash (used in) investing
(463,903)
(368,277)
(337,636)
Cash flows from financing activities
 
 
 
Proceeds from issuance of long-term debt
170,000 
220,000 
233,243 
Repayment under long-term debt
(468,000)
(172,000)
(38,243)
Proceeds from senior notes
500,000 
 
 
Payment of debt issuance costs
(13,416)
(683)
(9,324)
Issuance of preferred units
 
 
85,000 
Proceeds from sale of common stock, net of expenses of $15.1 million
 
172,481 
 
Purchases of treasury stock
(358)
 
 
Net cash provided by financing
188,226 
219,798 
270,676 
Net increase (decrease) in cash
(10,254)
94 
17,590 
Cash
 
 
 
Beginning of period
23,820 
23,726 
6,136 
End of period
13,566 
23,820 
23,726 
Supplemental disclosure of cash flow information
 
 
 
Cash paid for interest
29,560 
25,414 
20,759 
Cash paid for income taxes
155 
 
 
Change in accrued additions to oil and gas properties
49,025 
41,945 
3,355 
Noncash acquisition of oil and gas properties
 
 
2,918 
Current additions to ARO
1,995 
1,516 
662 
Noncash distributions to members (Note 9)
 
$ 10,000 
 
Consolidated Statements of Cash Flows (Parenthetical) (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2013
Consolidated Statements of Cash Flows
 
Payment of stock issuance expenses
$ 15.1 
Organization and Description of Business
Organization and Description of Business

 

1. Organization and Description of Business

Organization

        Jones Energy, Inc. (the "Company") was formed in March 2013 as a Delaware corporation to become a publicly-traded entity and the holding company of Jones Energy Holdings, LLC ("JEH"). As the sole managing member of JEH, the Company is responsible for all operational, management and administrative decisions relating to JEH's business and consolidates the financial results of JEH and its subsidiaries.

        JEH was formed as a Delaware limited liability company on December 16, 2009 through investments made by the Jones family and through private equity funds managed by Metalmark Capital and Wells Fargo Energy Capital. JEH acts as a holding company of operating subsidiaries that own and operate assets that are used in the exploration, development, production and acquisition of oil and natural gas properties.

        The Company's certificate of incorporation authorizes two classes of common stock, Class A common stock and Class B common stock. The Class B common stock is held by the owners of JEH prior to the Company's initial public offering ("IPO") and can be exchanged (together with a corresponding number of units representing membership interests in JEH ("JEH Units")) for shares of Class A common stock on a one-for-one basis, subject to customary conversion rate adjustments for stock splits, stock dividends and reclassifications and other similar transactions. The Class B common stock has no economic rights but entitles its holder to one vote on all matters to be voted on by the Company's stockholders generally. As a result of the IPO, the pre-IPO owners retained 74.7% of the total economic interest in JEH, but with no voting rights or management power over JEH, resulting in the Company reporting this ownership interest as a non-controlling interest. Prior to the IPO, JEH owned the controlling interest in the Company; hence all of the net income earned prior to the IPO date is reflected in the net income attributable to non-controlling interests on the Consolidated Statement of Operations for the year ended December 31, 2013.

Description of Business

        The Company is engaged in the acquisition, exploration, and production of oil and natural gas properties in the mid-continent United States. The Company's assets are located within two distinct basins in the Texas Panhandle and Oklahoma, the Anadarko Basin and the Arkoma Basin, and are owned by JEH and its operating subsidiaries. The Company is headquartered in Austin, Texas.

Significant Accounting Policies
Significant Accounting Policies

 

2. Significant Accounting Policies

Basis of Presentation

        The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP"). All significant intercompany transactions and balances have been eliminated in consolidation. The financial statements reported for December 31, 2014 and 2013 and the results of the operations and the cash flows for each of the three years in the period ended December 31, 2014 include the Company and all of its subsidiaries.

Segment Information

        The Company operates in one industry segment, which is the exploration, development and production of oil and natural gas, and all of its operations are conducted in one geographic area of the United States.

Use of Estimates

        In preparing the accompanying financial statements, management has made certain estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent liabilities, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates. Changes in estimates are recorded prospectively.

        Significant assumptions are required in the valuation of proved oil and natural gas reserves, which affect the Company's estimates of depletion expense, impairment, and the allocation of value in our business combinations. Significant assumptions are also required in the Company's estimates of the net gain or loss on commodity derivative assets and liabilities, fair value associated with business combinations, and asset retirement obligations ("ARO").

Financial Instruments

        Cash, accounts receivable and accounts payable are recorded at cost. The fair value of accounts receivable and accounts payable are not materially different from their carrying amounts because of the short-term nature of these instruments. The carrying value of the outstanding balance under the Company's Revolver (as defined in Note 6) represents fair value because the Revolver has variable interest rates, which are reflective of the Company's credit risk. The Company's senior notes have a fixed interest rate and are reported at historical value as of the initial measurement date when issued and their fair value is discussed in Note 4. Derivative instruments are recorded at fair value, as discussed below.

Cash

        Cash and cash equivalents include highly liquid investments with a maturity of three months or less. At times, the amount of cash on deposit in financial institutions exceeds federally insured limits. Management monitors the soundness of the financial institutions and believes the Company's risk is not significant.

Accounts Receivable

        Accounts receivable—Oil and gas sales consist of uncollateralized accrued revenues due under normal trade terms, generally requiring payment within 30 to 60 days of production. Accounts receivable—Joint interest owners consist of uncollateralized joint interest owner obligations due within 30 days of the invoice date. Accounts receivable—Other consists at December 31, 2014 of derivative positions not settled as of the balance sheet date and severance tax refunds due from state agencies and at December 31, 2013 of the adjustments to the purchase price of the Sabine properties purchased in December 2013 and severance tax refunds due from state agencies. No interest is charged on past-due balances. The Company routinely assesses the recoverability of all material trade, joint interest and other receivables to determine their collectability, and reduces the carrying amounts by a valuation allowance that reflects management's best estimate of the amounts that may not be collected. As of December 31, 2014 and 2013, the Company did not have significant allowances for doubtful accounts.

Concentration of Risk

        Substantially all of the Company's accounts receivable are related to the oil and gas industry. This concentration of entities may affect the Company's overall credit risk in that these entities may be affected similarly by changes in economic and other conditions, including declines in commodity prices. As of December 31, 2014, 70% of Accounts receivable—Oil and gas sales are due from 5 purchasers and 67% of Accounts receivable—Joint interest owners are due from 5 working interest owners. As of December 31, 2013, 79% of Accounts receivable—Oil and gas sales were due from 8 purchasers, and 77% of 2013 Accounts receivable—Joint interest owners were due from 5 working interest owners. If any or all of these significant counterparties were to fail to pay amounts due to the Company, the Company's financial position and results of operations could be materially and adversely affected.

Dependence on Major Customers

        The Company maintains a portfolio of crude oil and natural gas marketing contracts with large, established refiners and oil and gas purchasers. During the year ended December 31, 2014, the largest purchasers were Valero Energy Corp. ("Valero"), NGL Energy Partners LP, PVR Midstream LLC ("PVR Midstream"), Plains Marketing LP ("Plains Marketing"), and Monarch Natural Gas LLC which accounted for approximately 22%, 12%, 12%, 10% and 10% of consolidated oil and gas sales, respectively. During the year ended December 31, 2013, the largest purchasers were PVR Midstream, Unimark LLC, Mercuria Energy Group Ltd. ("Mercuria"), Valero, and Plains Marketing, which accounted for approximately 15%, 13%, 13%, 13% and 6% of consolidated oil and gas sales, respectively. During the year ended December 31, 2012, the largest purchasers were Unimark LLC, Mercuria, PVR Midstream, and Plains Marketing, which accounted for approximately 24%, 18%, 18% and 15% of consolidated oil and gas sales, respectively.

        Management believes that there are alternative purchasers and that it may be necessary to establish relationships with such new purchasers. However, there can be no assurance that the Company can establish such relationships and that those relationships will result in an increased number of purchasers. Although the Company is exposed to a concentration of credit risk, management believes that all of the Company's purchasers are credit worthy.

Dependence on Suppliers

        The Company's industry is cyclical, and from time to time, there can be an imbalance between the supply of and demand for drilling rigs, equipment, services, supplies and qualified personnel. During periods of oversupply, there can be financial pressure on suppliers. If the financial pressure leads to work interruptions or stoppages, the Company could be materially and adversely affected. Management believes that there are adequate alternative providers of drilling and completion services although it may become necessary to establish relationships with new contractors. However, there can be no assurance that the Company can establish such relationships and that those relationships will result in increased availability of drilling rigs or other services, or that they could be obtained on the same terms.

Oil and Gas Properties

        The Company accounts for its oil and natural gas exploration and production activities under the successful efforts method of accounting. Oil and gas properties consisted of the following at December 31, 2014 and 2013:

                                                                                                                                                                                    

(in thousands of dollars)

 

2014

 

2013

 

Mineral interests in properties

 

 

 

 

 

 

 

Unproved

 

$

94,526

 

$

99,134

 

Proved

 

 

1,001,194

 

 

958,816

 

Wells and equipment and related facilities

 

 

1,094,202

 

 

609,748

 

​  

​  

​  

​  

 

 

 

2,189,922

 

 

1,667,698

 

Less: Accumulated depletion and impairment

 

 

(551,062

)

 

(370,470

)

​  

​  

​  

​  

Net oil and gas properties

 

$

1,638,860

 

$

1,297,228

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

        Costs to acquire mineral interests in oil and natural gas properties are capitalized. Costs to drill and equip development wells and the related asset retirement costs are capitalized. The costs to drill and equip exploratory wells are capitalized pending determination of whether the Company has discovered proved commercial reserves. If proved commercial reserves are not discovered, such drilling costs are charged to expense. In some circumstances, it may be uncertain whether proved commercial reserves have been found when drilling has been completed. Such exploratory well drilling costs may continue to be capitalized if the anticipated reserve quantity is sufficient to justify its completion as a producing well and sufficient progress in assessing the reserves and the economic and operating viability of the project is being made. As of December 31, 2014 and 2013, we had no material capitalized costs associated with exploratory wells.

        The Company capitalizes interest on expenditures for significant exploration and development projects that last more than six months while activities are in progress to bring the assets to their intended use. The Company capitalized less than $0.1 million in interest costs during 2014 for one project. No interest costs were capitalized in 2013. Costs incurred to maintain wells and related equipment are charged to expense as incurred.

        On the sale or retirement of a proved field, the cost and related accumulated depletion, depreciation and amortization are eliminated from the field accounts, and the resultant gain or loss is recognized.

        Capitalized amounts attributable to proved oil and gas properties are depleted by the unit-of-production method over proved reserves, using the unit conversion ratio of six thousand cubic feet of gas to one barrel of oil equivalent. Depletion of the costs of wells and related equipment and facilities, including capitalized asset retirement costs, net of salvage values, is computed using proved developed reserves. The reserve base used to calculate depreciation, depletion, and amortization for leasehold acquisition costs and the cost to acquire proved properties is the sum of proved developed reserves and proved undeveloped reserves. Depletion of oil and gas properties amounted to $180.6 million, $113.3 million and $79.9 million for the years ended December 31, 2014, 2013 and 2012, respectively.

        The Company reviews its proved oil and natural gas properties, including related wells and equipment, for impairment by comparing expected undiscounted future cash flows at a producing field level to the net capitalized cost of the asset. If the future undiscounted cash flows, based on the Company's estimate of future commodity prices, operating costs, and production, are lower than the net capitalized cost, the capitalized cost is reduced to fair value. Fair value is calculated by discounting the future cash flows at an appropriate risk-adjusted discount rate. Due to the significant assumptions associated with the inputs and calculations described, the fair value of oil and gas properties used in estimating impairment represents a nonrecurring Level 3 measurement. No impairments of proved properties were recorded in 2014 or 2013. The Company incurred impairment charges of $18.8 million related to its proved oil and natural gas properties and equipment in 2012.

        The Company evaluates its unproved properties for impairment on a property-by-property basis. The Company's unproved property consists of acquisition costs related to its undeveloped acreage. The Company reviews the unproved property for indicators of impairment based on the Company's current exploration plans with consideration given to results of any drilling and seismic activity during the period and known information regarding exploration and development activity by other companies on adjacent blocks. The Company incurred no impairment charges related to its unproved properties in 2014 or 2012. In the fourth quarter of 2013, the Company recorded an impairment charge of $14.4 million related to its unproved Southridge properties in the Arkoma basin. As the Company did not drill the required number of wells by October 31, 2013 necessary to keep its joint development agreement with Southridge in effect, the Company lost its right to the undeveloped acreage. Impairment of oil and gas properties charges are recorded on the Consolidated Statement of Operations.

        On the sale of an entire interest in an unproved property, gain or loss on the sale is recognized, taking into consideration the amount of any recorded impairment if the property had been assessed individually. If a partial interest in an unproved property is sold, the amount received is treated as a reduction of the cost of the interest retained.

Other Property, Plant and Equipment

        Other property, plant and equipment consisted of the following at December 31, 2014 and 2013:

                                                                                                                                                                                    

(in thousands of dollars)

 

2014

 

2013

 

Leasehold improvements

 

$

1,218

 

$

1,060

 

Furniture, fixtures, computers and software

 

 

3,727

 

 

2,491

 

Vehicles

 

 

988

 

 

835

 

Aircraft

 

 

910

 

 

910

 

Other

 

 

219

 

 

134

 

​  

​  

​  

​  

 

 

 

7,062

 

 

5,430

 

Less: Accumulated depreciation and amortization

 

 

(3,014

)

 

(1,986

)

​  

​  

​  

​  

Net other property, plant and equipment

 

$

4,048

 

$

3,444

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

        Other property, plant and equipment is depreciated on a straight-line basis over the estimated useful lives of the property, plant and equipment, which range from three years to ten years. Depreciation and amortization of other property, plant and equipment amounted to $1.1 million, $0.8 million and $0.8 million during the years ended December 31, 2014, 2013 and 2012, respectively.

Oil and Gas Sales Payable

        Oil and gas sales payable represents amounts collected from purchasers for oil and gas sales, which are due to other revenue interest owners. Generally, the Company is required to remit amounts due under these liabilities within 60 days of receipt.

Commodity Derivatives

        The Company records its commodity derivative instruments on the Consolidated Balance Sheet as either an asset or liability measured at its fair value. Changes in the derivative's fair value are recognized currently in earnings, unless specific hedge accounting criteria are met. During the years ended December 31, 2014, 2013 and 2012, the Company elected not to designate any of its commodity price risk management activities as cash flow or fair value hedges. The changes in the fair values of outstanding financial instruments are recognized as gains or losses in the period of change.

        Although the Company does not designate its commodity derivative instruments as cash-flow hedges, management uses those instruments to reduce the Company's exposure to fluctuations in commodity prices related to its natural gas and oil production. Net gains and losses, at fair value, are included on the Consolidated Balance Sheet as current or noncurrent assets or liabilities based on the anticipated timing of cash settlements under the related contracts. Changes in the fair value of commodity derivative contracts are recorded in earnings as they occur and are included in other income (expense) on the Consolidated Statement of Operations. See Note 4, "Fair Value Measurement," for disclosure about the fair values of commodity derivative instruments.

Asset Retirement Obligations

        The Company's asset retirement obligations ("ARO") consist of future plugging and abandonment expenses on oil and natural gas properties. The Company estimates an ARO for each well in the period in which it is incurred based on estimated present value of plugging and abandonment costs, increased by an inflation factor to the estimated date that the well would be plugged. The resulting liability is recorded by increasing the carrying amount of the related long- lived asset. The liability is then accreted to its then-present value each period and the capitalized cost is depleted over the useful life of the related asset. If the liability is settled for an amount other than the recorded amount, a gain or loss is recognized. The ARO is classified as current or noncurrent based on the expect timing of payments. A summary of the Company's ARO for the years ended December 31, 2014 and 2013 is as follows:

                                                                                                                                                                                    

(in thousands of dollars)

 

2014

 

2013

 

ARO liability at beginning of year

 

$

10,963

 

$

9,506

 

Liabilities incurred(1)

 

 

1,995

 

 

1,515

 

Accretion of discount

 

 

770

 

 

608

 

Liabilities settled due to sale of related properties

 

 

(109

)

 

(271

)

Liabilities settled due to plugging and abandonment

 

 

(55

)

 

(702

)

Change in estimate

 

 

46

 

 

307

 

​  

​  

​  

​  

ARO liability at end of year

 

 

13,610

 

 

10,963

 

Less: Current portion of ARO at end of year

 

 

(3,074


)

 

(2,590


)

​  

​  

​  

​  

Total long-term ARO at end of year

 

$

10,536

 

$

8,373

 

​  

​  

​  

​  

​  

​  

​  

​  

​  


(1)

Includes $824 related to wells acquired in 2013 (see Note 3, "Acquisition of Properties").

Revenue Recognition

        Revenues from the sale of crude oil, natural gas, and natural gas liquids are recognized when the product is delivered at a fixed or determinable price, title has transferred, collectability is reasonably assured and evidenced by a contract. The Company follows the "sales method" of accounting for its oil and natural gas revenue, so it recognizes revenue on all crude oil, natural gas, and natural gas liquids sold to purchasers. A receivable or liability is recognized only to the extent that the Company has an imbalance on a specific property greater than the expected remaining proved reserves.

Production Costs

        Production costs, including compressor rental, pumpers' salaries, saltwater disposal, ad valorem taxes, insurance, repairs and maintenance, expensed workovers and other operating expenses are expensed as incurred and included in lease operating expense on the Consolidated Statement of Operations.

Exploration Expenses

        Exploration expenses include dry hole costs, lease extensions, delay rentals and geological and geophysical costs.

Income Taxes

        Following its IPO on July 29, 2013, the Company began recording a federal and state income tax liability associated with its status as a corporation. No provision for federal income taxes was recorded prior to the IPO because the taxable income or loss was includable in the income tax returns of the individual partners and members. The Company is also subject to state income taxes. The State of Texas includes in its tax system a franchise tax applicable to the Company and an accrual for franchise taxes is included in the financial statements when appropriate.

        Income taxes are accounted for under the asset and liability method, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial statements and tax basis of assets and liabilities using enacted tax rates in effect for the year in which differences are expected to be recovered or settled pursuant to the provisions of ASC 740—Income Taxes. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date.

        The Company records a valuation allowance if it is deemed more likely than not that all or a portion of its deferred income tax assets will not be realized. In addition, income tax rules and regulations are subject to interpretation and the application of those rules and regulations require judgment by the Company and may be challenged by the taxation authorities. The Company follows ASC 740-10-25, which requires the use of a two-step approach for recognizing and measuring tax benefits taken or expected to be taken in a tax return and disclosures regarding uncertainties in income tax positions. Only tax positions that meet the more likely than not recognition threshold are recognized. The Company's policy is to include any interest and penalties recorded on uncertain tax positions as a component of income tax expense. The Company's unrecognized tax benefits or related interest and penalties are immaterial.

Liability under Tax Receivable Agreement

        In connection with the IPO, the Company entered into a Tax Receivable Agreement (the "TRA") which obligated the Company to make payments to certain current and former owners equal to 85% of the applicable cash savings that the Company realizes as a result of tax attributes arising from exchanges of JEH Units and JEI Class B shares held by those owners for Class A shares of JEI common stock. The Company will retain the benefit of the remaining 15% of these tax savings.

        As a result of exchanges made through December 31, 2014, the Company has accrued future tax benefits of $0.9 million and has recorded this amount as a deferred tax asset on its consolidated balance sheet. As of December 31, 2014, the Company has recorded a liability of $0.8 million associated with its future TRA obligation. The actual amount and timing of payments made under the TRA will depend upon a number of factors, including the amount and timing of taxable income generated in the future, changes in future tax rates, the use of loss carryovers, and the portion of the Company's payments under the TRA constituting imputed interest. To the extent the Company does not realize all of the tax benefits in future years or in the event of a change in future tax rates, this liability may change.

        As of December 31, 2014, the Company has made no payments under the TRA and does not anticipate making a material payment under the TRA in 2015.

Comprehensive Income

        The Company has no elements of comprehensive income other than net income.

Statement of Cash Flows

        The Company presents its cash flows using the indirect method.

Related Party Transactions

        In the years ended December 31, 2013 and 2012, the Company paid an annual administration fee to Metalmark of $0.7 million. This amount was charged to expense. As a result of the IPO, this fee is no longer payable to Metalmark.

        On May 7, 2013, the Company entered into a natural gas sale and purchase agreement with Monarch Natural Gas, LLC, ("Monarch"), under which Monarch has the first right to gather the natural gas the Company produces from dedicated properties, process the NGLs from this natural gas production and market the processed natural gas and extracted NGLs. Under the Monarch agreement, the Company is paid a specified percentage of the value of the NGLs extracted and sold by Monarch, based on a set liquids recovery percentage, and the amount received from the sale of the residue gas, after deducting a fixed volume for fuel, lost and unaccounted for gas. The Company produced approximately 1.4 MMBoe of natural gas and NGLs for the year ended December 31, 2014 and 0.8 MMBoe of natural gas and NGLs for the year ended December 31, 2013, from the properties that became subject to the Monarch agreement. The initial term of the agreement runs for 10 years from the effective date of September 1, 2013.

        At the time the Company entered into the agreement, Metalmark Capital owned approximately 81% of the outstanding equity interests of Monarch. In addition, Metalmark Capital beneficially owns in excess of five percent of the Company's outstanding equity interests and two of our directors, Howard I. Hoffen and Gregory D. Myers, are managing directors of Metalmark Capital. In connection with the Company's entering into the Monarch agreement, Monarch issued to JEH equity interests in Monarch having a deemed value of $15 million. JEH assigned $2.4 million of the Monarch equity interests to Jonny Jones, the Company's chief executive officer and chairman of the board, and reserved $2.6 million of the Monarch equity interests to a benefit plan established for certain of the Company's officers, including Mike McConnell, Robert Brooks and Eric Niccum. The remaining $10 million of Monarch equity was distributed to certain of the pre-IPO owners, which include Metalmark Capital, Wells Fargo, the Jones family entities, and certain of the Company's officers and directors, including Jonny Jones, Mike McConnell and Eric Niccum.

        In September 2014, the Company signed a 10-year oil gathering and transportation agreement with Monarch Oil Pipeline LLC, pursuant to which Monarch Oil Pipeline, LLC will build, at its expense, a new oil gathering system and connect to dedicated Company leases in Texas. At the time the Company entered into the agreement, Metalmark Capital owned the majority of the outstanding equity interests of Monarch Oil Pipeline, LLC and/or its parent. The system is expected to begin service during the second quarter of 2015 and provide connectivity to both a regional refinery market as well as the Cushing market hub. The Company has reserved capacity of up to 12,000 barrels per day on the system with the potential to increase throughput at a future date.

Stock Compensation

        JEH implemented a management incentive plan effective January 1, 2010, that provided awards of membership interests in JEH to members of senior management ("management units"). The management unit grants awarded prior to the initial filing of the IPO registration statement in March 2013 had a dual vesting schedule and were fully vested as of December 31, 2014. Grants awarded after the initial IPO registration statement generally have a single vesting structure of five equal annual installments and were valued at the IPO price, adjusted for equivalent shares. Both the vested and unvested management units were converted into JEH Units and shares of Class B common stock at the IPO date. At December 31, 2014, there were 274,385 unvested JEH Units and shares of Class B common stock that will become convertible into a like number of shares of Class A common stock upon vesting.

        Under the Jones Energy, Inc. 2013 Omnibus Incentive Plan, established in conjunction with the Company's IPO, the Company reserved 3,850,000 shares of Class A common stock for director and employee stock-based compensation awards.

        During 2014, the Company granted performance unit and restricted stock unit awards to certain officers and employees under the Jones Energy, Inc. 2013 Omnibus Incentive Plan. The fair value of the performance units was based on the grant date fair value (using a Monte Carlo simulation model) and is expensed on a straight-line basis over the applicable three-year performance period. The number of shares of Class A common stock issuable upon vesting of the performance unit awards ranges from zero to 200% based on the Company's total shareholder return relative to an industry peer group over the applicable three-year performance period. The fair value of the restricted stock unit awards was based on the value of the Company's Class A common stock on the date of grant and is expensed on a straight-line basis over the applicable three-year vesting period.

        In September 2014 and 2013, the Company granted each of the outside members of the Board of Directors 5,486 and 6,645 shares, respectively, of restricted Class A common stock under the Jones Energy, Inc. 2013 Omnibus Incentive Plan. The fair value of the restricted stock grants was based on the value of the Company's Class A common stock on the date of grant and is expensed on a straight-line basis over the one-year vesting period.

        Refer to Note 7, "Stock-based Compensation," for additional information regarding director and employee stock-based compensation awards

Business Combinations

        For acquisitions of working interests that are accounted for as business combinations, the results of operations are included in the Consolidated Statement of Operations from the date of acquisition. Purchase prices are allocated to assets acquired based on their estimated fair values at the time of acquisition. Fair value is the price that would be received to sell an asset or would be paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement is based on the assumptions of market participants and not those of the reporting entity. Therefore, entity-specific intentions do not impact the measurement of fair value. The fair value of oil and natural gas properties is determined using a risk-adjusted after-tax discounted cash flow analysis based upon significant inputs including: 1) oil and gas prices, 2) projections of estimated quantities of oil and natural gas reserves, including those classified as proved, probable and possible, 3) projections of future rates of production, 4) timing and amount of future development and operating costs, 5) projected reserve recovery factors, and 6) weighted average cost of capital.

Recent Accounting Pronouncements

        In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2014-09, "Revenue from Contracts with Customers," which creates a new topic in the Accounting Standards Codification ("ASC"), topic 606, "Revenue from Contracts with Customers." This ASU sets forth a five-step model for determining when and how revenue is recognized. Under the model, an entity will be required to recognize revenue to depict the transfer of goods or services to a customer at an amount reflecting the consideration it expects to receive in exchange for those goods or services. Additional disclosures will be required to describe the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts. The amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2016 and may be applied on either a full or modified retrospective basis. Early adoption is not permitted. We do not expect the adoption of these provisions to have a significant impact on the Company's consolidated financial statements. However, we will continue to assess the anticipated impact as further implementation guidance is released from the FASB.

        In August 2014, the FASB issued ASU No. 2014-15, "Presentation of Financial Statements—Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern." This ASU requires management to evaluate whether there are conditions or events that raise substantial doubt about an entity's ability to continue as a "going concern" and to provide disclosures when certain criteria are met. Substantial doubt exists when relevant conditions and events, considered in the aggregate, indicate that it is probable that the entity will be unable to meet its obligations as they become due within one year after the date that the financial statements are issued (or available to be issued). The amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2016. Early adoption is permitted. We do not expect the adoption of these disclosures to have a significant impact on the Company's consolidated financial statements.

        In January 2015, the FASB issued Accounting Standards Update No. 2015-01, Income Statement—Extraordinary and Unusual Items ("ASU 2015-01"). ASU 2015-01 removes the concept of extraordinary items from GAAP. Under existing guidance, an entity is required to separately disclose extraordinary items, net of tax, in the income statement after income from continuing operations if an event or transaction is of an unusual nature and occurs infrequently. This separate, net-of-tax presentation will no longer be allowed. ASU 2015-01 is effective for interim and annual reporting periods beginning after December 15, 2015. The Company does not expect the adoption of this guidance to have a material impact on its financial position, cash flows or results of operations.

Acquisition of Properties
Acquisition of Properties

 

3. Acquisition of Properties

        No property acquisitions that would qualify as a business combination occurred during the twelve months ended December 31, 2014.

        On December 18, 2013, JEH closed on the purchase of certain oil and natural gas properties located in Texas and western Oklahoma from Sabine Mid-Continent, LLC, for a purchase price of $193.5 million (referred to herein as the "Sabine acquisition" or "Sabine"), subject to customary closing adjustments. The acquired assets included both producing properties and undeveloped acreage. The purchase was financed with borrowings under the Revolver. In the second quarter of 2014, the Company made a final determination with the sellers as to the purchase price resulting in a final purchase price of $179.2 million. The amount of the total purchase price allocated to undeveloped oil and gas properties was reduced by these adjustments. The adjustments were retroactively applied to our December 31, 2013 Consolidated Balance Sheet as a reduction to oil and gas properties and an increase in receivables. The adjusted purchase price was allocated as follows:

                                                                                                                                                                                    

(in thousands of dollars)

 

 

 

Oil and gas properties

 

 

 

 

Unproved

 

$

32,964

 

Proved

 

 

147,024

 

Asset retirement obligations

 

 

(824

)

​  

​  

Total purchase price

 

$

179,164

 

​  

​  

​  

​  

​  

        The unaudited pro forma results presented below have been prepared to include the effect of the Sabine acquisition on our results of operations for the year ended December 31, 2013. The unaudited pro forma results do not purport to represent what our actual results of operations would have been if the acquisition had been completed on January 1, 2013 or to project our results of operations for any future date or period.

                                                                                                                                                                                    

 

 

 

 

Year Ended
December 31,
2013

 

 

 

Post
Acquisition(1)

 

(in thousands of dollars)

 

Pro Forma

 

 

 

(unaudited)

 

(unaudited)

 

Total operating revenue

 

$

1,365 

 

$

308,773 

 

Total operating expenses

 

 

291 

 

 

229,648 

 

Operating income

 

 

1,074 

 

 

79,125 

 

Net income

 

 

1,074 

 

 

45,778 

 


(1)

Represents revenues and expenses for the post acquisition period of December 18, 2013 to December 31, 2013 included in the Consolidated Statement of Operations.

        On December 20, 2012, JEH acquired certain oil and natural gas properties located in Texas for a purchase price of $251.9 million (referred to herein as the "Chalker acquisition" or "Chalker"). The acquired assets included both producing properties and undeveloped acreage. The purchase was financed with additional equity capital and borrowings under the Revolver. In the second quarter of 2013, the Company made a final determination with the sellers as to the purchase price adjustments resulting in a final purchase price of $253.5 million. The final purchase price was allocated as follows:

                                                                                                                                                                                    

(in thousands of dollars)

 

 

 

Oil and gas properties

 

 

 

 

Unproved

 

$

71,264

 

Proved

 

 

182,493

 

Asset retirement obligations

 

 

(293

)

​  

​  

Total purchase price

 

$

253,464

 

​  

​  

​  

​  

​  

        The unaudited pro forma results presented below have been prepared to include the effect of the Chalker acquisition on our results of operations for the year ended December 31, 2012. The unaudited pro forma results do not purport to represent what our actual results of operations would have been if the acquisition had been completed on January 1, 2012 or to project our results of operations for any future date or period.

                                                                                                                                                                                    

 

 

Year Ended
December 31,
2012

 

(in thousands of dollars)

 

Pro Forma

 

 

 

(unaudited)

 

Total operating revenue

 

$

194,685 

 

Total operating expenses

 

 

161,053 

 

Operating income

 

 

33,632 

 

Net income

 

 

25,713 

 

        Both acquisitions qualified as a business combination under ASC 805. The valuation to determine the fair values were principally based on the discounted cash flows of the producing and undeveloped properties, including projected drilling and equipment costs, recoverable reserves, production streams, future prices and operating costs, and risk-adjusted discount rates reflective of the market at the time of acquisition.

Fair Value Measurement
Fair Value Measurement

 

4. Fair Value Measurement

Fair Value of Financial Instruments

        The Company determines fair value amounts using available market information and appropriate valuation methodologies. Fair value is the price that would be received to sell an asset or would be paid to transfer a liability in an orderly transaction between market participants at the measurement date. Considerable judgment is required in interpreting market data to develop the estimates of fair value. The use of different market assumptions and/or estimation methods may have a material effect on the estimated fair value amounts.

        The Company enters into a variety of derivative financial instruments, which may include over-the-counter instruments, such as natural gas, crude oil, and natural gas liquid contracts. The Company utilizes valuation techniques that maximize the use of observable inputs, where available. If listed market prices or quotes are not published, fair value is determined based upon a market quote, adjusted by other market-based or independently sourced market data, such as trading volume, historical commodity volatility, and counterparty-specific considerations. These adjustments may include amounts to reflect counterparty credit quality, the time value of money, and the liquidity of the market.

        Counterparty credit valuation adjustments are necessary when the market price of an instrument is not indicative of the fair value as a result of the credit quality of the counterparty. Generally, market quotes assume that all counterparties have low default rates and equal credit quality. Therefore, an adjustment may be necessary to reflect the quality of a specific counterparty to determine the fair value of the instrument. The Company currently has all derivative positions placed and held by members of its lending group, which have strong credit quality.

        Liquidity valuation adjustments are necessary when the Company is not able to observe a recent market price for financial instruments that trade in less active markets. Exchange traded contracts are valued at market value without making any additional valuation adjustments; therefore, no liquidity reserve is applied.

Valuation Hierarchy

        Fair value measurements are grouped into a three-level valuation hierarchy. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. A financial instrument's categorization within the hierarchy is based upon the input that requires the highest degree of judgment in the determination of the instrument's fair value. The three levels are defined as follows:

                                                                                                                                                                                    

Level 1

 

Pricing inputs are based on published prices in active markets for identical assets or liabilities as of the reporting date. The Company does not classify any of its financial instruments in Level 1.


Level 2


 


Pricing inputs include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, as of the reporting date. Contracts that are not traded on a recognized exchange or are tied to pricing transactions for which forward curve pricing is readily available are classified as Level 2 instruments. These include natural gas, crude oil and some natural gas liquids price swaps and natural gas basis swaps.


Level 3


 


Pricing inputs include significant inputs that are generally unobservable from objective sources. The Company classifies natural gas liquid swaps and basis swaps for which future pricing is not readily available as Level 3. The Company obtains estimates from independent third parties for its open positions and subjects those to the credit adjustment criteria described above.

        The financial instruments carried at fair value as of December 31, 2014 and 2013, by consolidated balance sheet caption and by valuation hierarchy, as described above are as follows:

                                                                                                                                                                                    

 

 

December 31, 2014

 

 

 

Fair Value Measurements Using

 

(in thousands of dollars)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

Commodity Price Hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

$

 

$

120,604 

 

$

915 

 

$

121,519 

 

Long-term assets

 

 

 

 

85,162 

 

 

1,893 

 

 

87,055 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

 

 

28 

 

 

28 

 

 

                                                                                                                                                                                    

 

 

December 31, 2013

 

 

 

Fair Value Measurements Using

 

(in thousands of dollars)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

Commodity Price Hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

$

 

$

8,837

 

$

 

$

8,837

 

Long-term assets

 

 

 

 

25,967

 

 

(569

)

 

25,398

 

Current liabilities

 

 

 

 

10,188

 

 

476

 

 

10,664

 

Long-term liabilities

 

 

 

 

 

 

190

 

 

190

 

        The following table represents quantitative information about Level 3 inputs used in the fair value measurement of the Company's commodity derivative contracts as of December 31, 2014.

                                                                                                                                                                                    

 

 

Quantitative Information About Level 3 Fair Value Measurements

Commodity Price Hedges

 

Fair Value
(000's)

 

Valuation Technique

 

Unobservable
Input

 

Range

Natural gas liquid swaps

 

$

3,045

 

Use a discounted cash flow approach using inputs including forward price statements from counterparties

 

Natural gas liquid futures

 

$8.09 - $75.52 per barrel

Natural gas basis swaps

 

$

(265

)

Use a discounted cash flow approach using inputs including forward price statements from counterparties

 

Natural gas basis swaps

 

$(0.11) - $(0.17) per barrel

        Significant increases/decreases in natural gas liquid prices in isolation would result in a significantly lower/higher fair value measurement. The following table presents the changes in the Level 3 financial instruments for the years ended December 31, 2014 and 2013. Changes in fair value of Level 3 instruments represent changes in gains and losses for the periods that are reported in other income (expense). New contracts entered into during the year are generally entered into at no cost with changes in fair value from the date of agreement representing the entire fair value of the instrument. Transfers between levels are evaluated at the end of the reporting period.

                                                                                                                                                                                    

(in thousands of dollars)

 

 

 

Balance at December 31, 2012, net

 

$

(1,519

)

Purchases

 

 

(1,095

)

Settlements

 

 

(210

)

Transfers to Level 2

 

 

(753

)

Changes in fair value

 

 

2,342

 

​  

​  

Balance at December 31, 2013, net

 

 

(1,235

)

Purchases

 

 

668

 

Settlements

 

 

476

 

Transfers into Level 3

 

 

(265

)

Transfers to Level 2

 

 

332

 

Changes in fair value

 

 

2,804

 

​  

​  

Balance at December 31, 2014, net

 

$

2,780

 

​  

​  

​  

​  

​  

        Transfers from Level 3 to Level 2 represent the Company's natural gas basis swaps for which observable forward curve pricing information has become readily available. Purchases represent natural gas liquid swaps that the Company entered into that do not have observable forward curve pricing information. There were no transfers into Level 3 for the years ended December 31, 2014 and 2013.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

        The following table provides the fair value of financial instruments that are not recorded at fair value in the consolidated financial statements:

                                                                                                                                                                                    

 

 

December 31, 2014

 

December 31, 2013

 

(in thousands of dollars)

 

Carrying
Amount

 

Fair Value

 

Carrying
Amount

 

Fair Value

 

Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolver

 

$

360,000 

 

$

360,000 

 

$

498,000 

 

$

498,000 

 

Term loan

 

 

 

 

 

 

160,000 

 

 

160,000 

 

2022 Notes

 

 

500,000 

 

 

384,375 

 

 

 

 

 

        The Revolver is categorized as Level 3 in the valuation hierarchy as the debt is not publicly traded and no observable market exists to determine the fair value; however, the carrying value of the Revolver approximates fair value, as it is subject to short-term floating interest rates that approximate the rates available to the Company for those periods.

        The fair value of the 2022 Notes (as defined in Note 6) is based on pricing that is readily available in the public market. Accordingly, the 2022 Notes are classified as Level 2 in the valuation hierarchy as the pricing is based on quoted market prices for the debt securities.

        Assets and liabilities acquired in business combinations are recorded at their fair value on the date of acquisition. Significant Level 3 assumptions associated with the calculation of future cash flows used in the analysis of fair value of the oil and gas property acquired include the Company's estimate of future commodity prices, production costs, development expenditures, production, risk-adjusted discount rates, and other relevant data. Additionally, fair value is used to determine the inception value of the Company's AROs. The inputs used to determine such fair value are primarily based upon costs incurred historically for similar work, as well as estimates from independent third parties for costs that would be incurred to restore leased property to the contractually stipulated condition. Additions to the Company's ARO represent a nonrecurring Level 3 measurement.

        The Company reviews its proved oil and gas properties for impairment purposes by comparing the expected undiscounted future cash flows at a producing field level to the unamortized capitalized cost of the asset. No impairment charges on the Company's proved properties were recorded during the years ended December 31, 2014 and 2013. During 2012, unamortized capitalized costs of certain properties were higher than their expected undiscounted future cash flows due primarily to downward reserve revisions, drilling of marginal or uneconomic wells, or development dry holes in certain producing fields. As a result, the Company recorded charges of $18.8 million during the year ended December 31, 2012.

        Additionally, the Company reviews its unproved properties for indicators of impairment based on the Company's current exploration plans. In the fourth quarter of 2013, the Company recorded an impairment charge of $14.4 million related to the Southridge properties. As the Company did not drill the required number of wells by October 31, 2013 necessary to keep its joint development agreement with Southridge in effect, the Company lost its right to the undeveloped acreage and associated reserves. The Company incurred no impairment charges related to its unproved properties in 2014 or 2012.

        Impairment charges are recorded on the Consolidated Statement of Operations. Significant assumptions associated with the calculation of future cash flows used in the impairment analysis include the Company's estimate of future commodity prices, production costs, development expenditures, production, risk-adjusted discount rates, and other relevant data. As such, the fair value of oil and gas properties used in estimating impairment represents a nonrecurring Level 3 measurement.

Derivative Instruments and Hedging Activities
Derivative Instruments and Hedging Activities

 

5. Derivative Instruments and Hedging Activities

        The Company had various commodity derivatives in place that could affect its future operations as of December 31, 2014 and 2013, as follows:

Hedging Positions

                                                                                                                                                                                    

 

 

December 31, 2014

 

 

 

 

Low

 

High

 

Weighted
Average

 

Final
Expiration

Oil swaps

 

Exercise price

 

$

75.05

 

$

100.95

 

$

84.20

 

 

 

 

Barrels per month

 

 

45,000

 

 

184,054

 

 

113,852

 

December 2018

Natural gas swaps

 

Exercise price

 

$

3.37

 

$

6.45

 

$

4.40

 

 

 

 

mmbtu per month

 

 

710,000

 

 

1,772,584

 

 

1,175,275

 

December 2018

Basis swaps

 

Contract differential

 

$

(0.39

)

$

(0.11

)

$

(0.21

)

 

 

 

mmbtu per month

 

 

320,000

 

 

980,000

 

 

716,667

 

March 2016

Natural gas liquids swaps

 

Exercise price

 

$

8.09

 

$

95.24

 

$

42.46

 

 

 

 

Barrels per month

 

 

2,000

 

 

143,000

 

 

50,444

 

December 2017

 

                                                                                                                                                                                    

 

 

December 31, 2013

 

 

 

 

Low

 

High

 

Weighted
Average

 

Final
Expiration

Oil swaps

 

Exercise price

 

$

81.70

 

$

102.84

 

$

89.03

 

 

 

 

Barrels per month

 

 

29,000

 

 

161,613

 

 

96,149

 

December 2017

Natural gas swaps

 

Exercise price

 

$

3.88

 

$

6.90

 

$

4.26

 

 

 

 

mmbtu per month

 

 

510,000

 

 

1,290,000

 

 

830,275

 

December 2017

Basis swaps

 

Contract differential

 

$

(0.43

)

$

(0.11

)

$

(0.34

)

 

 

 

mmbtu per month

 

 

320,000

 

 

690,000

 

 

467,037

 

March 2016

Natural gas liquids swaps

 

Exercise price

 

$

6.72

 

$

95.24

 

$

32.98

 

 

 

 

Barrels per month

 

 

2,000

 

 

118,000

 

 

46,646

 

December 2017

        The Company recognized a net gain on derivative instruments of $189.6 million for the year ended December 31, 2014, a net loss of $2.6 million for the year ended December 31, 2013, and a net gain of $16.7 million for the year ended December 31, 2012.

Offsetting Assets and Liabilities

        As of December 31, 2014, the counterparties to our commodity derivative contracts consisted of seven financial institutions. Substantially, all of our counterparties or their affiliates are also lenders under the Revolver. We are not generally required to post additional collateral under our derivative agreements.

        Our derivative agreements contain set-off provisions that state that in the event of default or early termination, any obligation owed by the defaulting party may be offset against any obligation owed to the defaulting party.

        We adopted the guidance requiring disclosure of both gross and net information about financial instruments eligible for netting in the balance sheet under our derivative agreements. The following table presents information about our commodity derivative contracts that are netted on our Consolidated Balance Sheet as of December 31, 2014 and December 31, 2013:

                                                                                                                                                                                    

(in thousands of dollars)

 

Gross Amounts
of Recognized
Assets /
Liabilities

 

Gross
Amounts
Offset in the
Balance
Sheet

 

Net Amounts
of Assets /
Liabilities
Presented in
the Balance
Sheet

 

Gross
Amounts
Not
Offset in the
Balance
Sheet

 

Net Amount

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

208,646

 

$

(72

)

$

208,574

 

$

 

$

208,574

 

Liabilities

 

 

(100

)

 

72

 

 

(28

)

 

 

 

(28

)

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

38,071

 

$

(6,035

)

$

32,036

 

$

2,199

 

$

34,235

 

Liabilities

 

 

(14,347

)

 

6,035

 

 

(8,312

)

 

(2,542

)

 

(10,854

)

 

Long-Term Debt
Long-Term Debt

 

6. Long-Term Debt

Senior Notes

        On April 1, 2014, JEH and its wholly-owned subsidiary, Jones Energy Finance Corp. (together the "Issuers"), sold $500.0 million in aggregate principal amount of the Issuers' 6.75% Senior Notes due 2022 (the "2022 Notes"). The Company used the net proceeds from the issuance of the 2022 Notes to repay all outstanding borrowings under the Term Loan ($160.0 million), a portion of the outstanding borrowings under the Revolver ($308.0 million) and for working capital and general corporate purposes. The Company subsequently terminated the Term Loan in accordance with its terms. The 2022 Notes bear interest at a rate of 6.75% per year, payable semi-annually on April 1 and October 1 of each year beginning October 1, 2014. As of December 31, 2014, the Company had $8.4 million in interest accrued related to the 2022 Notes. Total interest expense related to the 2022 Notes amounted to $25.3 million for the year ended December 31, 2014.

        The 2022 Notes are guaranteed on a senior unsecured basis by the Company and by all of its significant subsidiaries. The 2022 Notes will be senior in right of payment to any future subordinated indebtedness of the Issuers.

        The Company may redeem the 2022 Notes at any time on or after April 1, 2017 at a declining redemption price set forth in the indenture, plus accrued and unpaid interest.

        The indenture governing the 2022 Notes contains covenants that, among other things, limit the ability of the Company to incur additional indebtedness or issue certain preferred stock, pay dividends on capital stock, transfer or sell assets, make investments, create certain liens, enter into agreements that restrict dividends or other payments from the Company's restricted subsidiaries to the Company, consolidate, merge or transfer all of the Company's assets, engage in transactions with affiliates or create unrestricted subsidiaries. However, many of these covenants will be suspended if the Notes are rated investment grade by Standard & Poor's or Moody's.

Other Long-Term Debt

        The Company entered into two credit agreements dated December 31, 2009, with Wells Fargo Bank N.A, the Senior Secured Revolving Credit Facility (the "Revolver") and the Second Lien Term Loan (the "Term Loan"), each of which have been amended periodically. On April 1, 2014, the Term Loan was repaid in full and terminated in connection with the issuance of the 2022 Notes. On November 6, 2014, the Company amended the Revolver to, among other things, increase the borrowing base under the Revolver from $550.0 million to $625.0 million until the next redetermination thereof, and extend the maturity date of the Revolver to November 6, 2019. The Company's oil and gas properties are pledged as collateral to secure its obligations under the Revolver. The borrowing base on the Revolver was subsequently adjusted to $562.5 million in accordance with its terms as a result of the issuance of the 2023 Notes in February 2015.

        The terms of the Revolver require the Company to make periodic payments of interest on the loans outstanding thereunder, with all outstanding principal and interest under the Revolver due on the maturity date thereof. The Revolver is subject to a borrowing base which limits the amount of borrowings which may be drawn thereunder. The borrowing base will be redetermined by the lenders at least semi-annually on or about April 1 and October 1 of each year. Interest on the Revolver is calculated, at the Company's option, at either (a) the LIBO rate for the applicable interest period plus a margin of 1.50% to 2.50% based on the level of borrowing base utilization at such time or (b) the greatest of the federal funds rate plus 0.50%, the one-month adjusted LIBO rate plus 1.00%, or the prime rate announced by Wells Fargo Bank, N.A. in effect on such day, in each case plus a margin of 0.50% to 1.50% based on the level of borrowing base utilization at such time. For the year ended December 31, 2014, the average interest rate under the Revolver was 2.51% on an average outstanding balance of $333.8 million. For the year ended December 31, 2013, the average interest rate under the Revolver was 3.01% on an average outstanding balance of $384.9 million.

        Total interest and commitment fees under the Revolver and Term Loan were $13.0 million, $27.0 million, and $21.2 million for the years ended December 31, 2014, 2013 and 2012, respectively. $3.8 million in unamortized deferred financing costs were charged to interest expense during 2014 in connection with repayment of the Term Loan.

        The Revolver is categorized as Level 3 in the valuation hierarchy as the debt is not publicly traded and no observable market exists to determine the fair value; however, the carrying value approximates fair value, as it is subject to short-term floating interest rates that approximate the rates available to the Company for those periods.

        We are subject to certain covenants under the Revolver which include, but are not limited to, restrictions on asset sales, distributions to members, and incurrence of additional indebtedness, and financial covenants which require the maintenance of certain financial ratios, including a maximum leverage ratio, and a minimum current ratio. The Company was in compliance with these covenants at December 31, 2014.

Stock-based Compensation
Stock-based Compensation

 

7. Stock-based Compensation

Management Units

        Prior to the IPO, JEH granted management units under a previously existing management incentive plan. These awards had various vesting schedules, and a portion of the management units vested in a lump sum at the IPO date. Both the vested and unvested management units were converted into JEH Units and shares of Class B common stock at the IPO date. As of December 31, 2014, there were 274,385 unvested JEH Units and shares of Class B common stock under this plan. No new JEH Units and Class B shares are created upon a vesting event. The JEH Units (together with a corresponding number of shares of Class B common stock) will become exchangeable into a like number of shares of Class A common stock upon vesting or forfeiture. The following table summarizes information related to the vesting of JEH Units:

                                                                                                                                                                                    

 

 

JEH Units

 

Weighted Average
Grant Date Fair
Value
per Share

 

Unvested at January 1, 2013

 

 

710,767

 

$

3.62

 

Granted

 

 

911,654

 

$

15.00

 

Forfeited

 

 

(167,239

)

$

3.62

 

Vested

 

 

(998,032

)

$

9.96

 

​  

​  

Unvested at December 31, 2013

 

 

457,150

 

$

12.46

 

Granted

 

 

21,405

 

$

6.66

 

Forfeited

 

 

(21,405

)

$

6.66

 

Vested

 

 

(182,765

)

$

8.65

 

​  

​  

Unvested at December 31, 2014

 

 

274,385

 

$

15.00

 

​  

​  

​  

​  

​  

        Stock compensation expense associated with the management units and JEH Units for the years ended December 31, 2014, 2013 and 2012 was $1.6 million, $10.7 million, and $0.6 million, respectively, and is included in general and administrative expenses on the Company's Consolidated Statement of Operations.

Restricted Stock Awards

        On September 23, 2014, the Company granted restricted stock awards to non-employee members of the Board of Directors. Each of the five directors was awarded 5,486 restricted shares of Class A common stock, contingent on the director serving as a director of the Company for a one-year service period in accordance with the terms of the award. The fair value of the awards was based on the value of the Company's Class A common stock on the date of grant.

        On September 4, 2013, the Company granted restricted stock awards to non-employee members of the Board of Directors. Each of the four directors was awarded 6,645 restricted shares of Class A common stock, contingent on the director serving as a director of the Company for a one-year service period from the date of grant. The fair value of the awards was based on the value of the Company's Class A common stock on the date of grant. These awards are fully vested as of December 31, 2014. The total number of shares awarded to the directors is as follows:

Director Restricted Stock Awards

                                                                                                                                                                                    

 

 

Restricted
Stock Awards

 

Weighted Average
Grant Date Fair
Value per Share

 

Unvested at January 1, 2013

 

 

 

 

 

Granted

 

 

26,580

 

$

15.05

 

Forfeited

 

 

 

 

 

Vested

 

 

 

 

—  

 

​  

​  

Unvested at December 31, 2013

 

 

26,580

 

$

15.05

 

Granted

 

 

27,430

 

$

18.77

 

Forfeited

 

 

 

 

 

Vested

 

 

(26,580

)

$

15.05

 

​  

​  

Unvested at December 31, 2014

 

 

27,430

 

$

18.77

 

​  

​  

​  

​  

​  

        Stock compensation expense associated with the Board of Directors awards for the year ended December 31, 2014 was $0.4 million and for the year ended December 31, 2013 was $0.1 million and is included in general and administrative expenses on the Company's Consolidated Statement of Operations.

Restricted Stock Unit Awards

        During the year ended December 31, 2014, the Company granted 340,001 restricted stock unit awards to certain officers and employees of the Company. The fair value of the restricted stock unit awards was based on the value of the Company's Class A common stock on the date of grant and is expensed on a straight-line basis over the applicable three-year vesting period. The total number of units awarded to the officers and employees is as follows:

Employee Restricted Stock Unit Awards

                                                                                                                                                                                    

 

 

Restricted
Stock Unit
Awards

 

Weighted Average
Grant Date Fair
Value per Share

 

Unvested at January 1, 2014

 

 

 

 

 

Granted

 

 

340,001

 

$

17.31

 

Forfeited

 

 

(13,688

)

$

17.07

 

Vested

 

 

(1,416

)

$

17.07

 

​  

​  

Unvested at December 31, 2014

 

 

324,897

 

$

17.33

 

​  

​  

​  

​  

​  

        Stock compensation expense associated with the employee restricted stock unit awards for the twelve months ended December 31, 2014 was $1.1 million, and is included in general and administrative expenses on the Company's Consolidated Statement of Operations.

Performance Unit Awards

        During the twelve months ended December 31, 2014, the Company granted 201,318 performance unit awards to certain officers of the Company. Upon the completion of the applicable three-year performance period, each officer will vest in a number of performance units. The number of performance units in which each officer vests at such time will range from 0% to 200% based on the Company's total shareholder return relative to an industry peer group over the applicable three-year performance period. Each vested performance unit is exchangeable for one share of the Company's Class A common stock. The grant date fair value of the performance units was determined using a Monte Carlo simulation model, which results in an expected percentage of performance units earned. The fair value of the performance units is expensed on a straight-line basis over the applicable three-year performance period.

        The total number of units awarded to the officers is as follows:

Employee Performance Unit Awards

                                                                                                                                                                                    

 

 

Performance
Unit Awards

 

Weighted Average
Grant Date Fair
Value per Share

 

Unvested at January 1, 2014

 

 

 

 

 

Granted

 

 

201,318

 

$

21.65

 

Forfeited

 

 

(8,320

)

$

21.65

 

Vested

 

 

 

 

—  

 

​  

​  

Unvested at December 31, 2014

 

 

192,998

 

$

21.65

 

​  

​  

​  

​  

​  

        Stock compensation expense associated with the performance unit awards for the twelve months ended December 31, 2014 was $0.9 million, and is included in general and administrative expenses on the Company's Consolidated Statement of Operations.

        The Monte Carlo simulation process is a generally accepted statistical technique used, in this instance, to simulate future stock prices for the Company and the components of the peer group. The simulation uses a risk-neutral framework along with the risk-free rate of return, the volatility of each entity, and the correlations of each entity with the other entities in the peer group. A stock price path has been simulated for the Company and each peer company and is used to determine the payout percentages and the stock price of the Company's common stock as of the vesting date. The ending stock price is multiplied by the payout percentage to determine the projected payout, which is then discounted with the risk-free rate of return to the grant date to determine the grant date fair value for that simulation. When enough simulations are generated, the resulting distribution gives a reasonable estimate of the range of future expected stock prices.

        The following assumptions were used for the Monte Carlo simulation model to determine the grant date fair value and associated compensation expense during the twelve months ended December 31, 2014:

                                                                                                                                                                                    

Stock Price(1)

 

$

17.07 

 

Beginning Average Stock Price(2)

 

$

14.78 

 

Expected Volatility(3)

 

 

46.95 

%

Risk-Free Rate of Return(4)

 

 

0.61 

%


(1)

Based on the closing price of Jones Energy, Inc. Class A common stock on May 20, 2014.

(2)

Based on the 10 trading days immediately prior to the beginning of the performance period.

(3)

Based on the average historical volatilities over the most recent 2.62-year period for the Company and each peer company using daily stock prices through May 20, 2014. The measurement period reflects the 2.62 years remaining in the performance period as of the grant date.

(4)

Based on the yield curve of U.S. Treasury rates as of May 20, 2014.

        Based on these assumptions, the Monte Carlo simulation model resulted in a simulated fair value of $21.65 based on an expected percentage of performance units earned of 126.80%.

Earnings per Share
Earnings per Share

 

8. Earnings per Share

        Basic earnings per share ("EPS") is computed by dividing net income (loss) attributable to controlling interests by the weighted-average number of shares of Class A common stock outstanding during the period. Shares of Class B common stock are not included in the calculation of earnings per share because they are not participating securities and have no economic interest in the Company. Diluted earnings per share takes into account the potential dilutive effect of shares that could be issued by the Company in conjunction with stock awards that have been granted to directors and employees. In accordance with ASC 260, Earnings Per Share, awards of nonvested shares shall be considered outstanding as of the respective grant dates for purposes of computing diluted EPS even though the award is contingent upon vesting. For the twelve months ended December 31, 2014, 27,430 restricted stock shares, 54,656 restricted stock units and 192,998 performance units were excluded from the calculation as they would have had an anti-dilutive effect. The following is a calculation of the basic and diluted weighted-average number of shares of Class A common stock outstanding and EPS. 2014 is calculated using the twelve months ended December 31, 2014. 2013 is calculated for the period from July 29, 2013, the closing date of the IPO, to December 31, 2013.

Basic Earnings per Share

                                                                                                                                                                                    

(in thousands, except per share data)

 

2014

 

2013

 

Income (numerator):

 

 

 

 

 

 

 

Net income (loss) attributable to controlling interests

 

$

40,868

 

$

(2,186

)

Weighted-average shares (denominator):

 

 

 

 

 

 

 

Weighted-average number of shares of Class A common stock

 

 

12,526

 

 

12,500

 

​  

​  

​  

​  

Earnings (loss) per share:

 

 

 

 

 

 

 

Basic earnings per share

 

$

3.26

 

$

(0.17

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

Diluted Earnings per Share

                                                                                                                                                                                    

(in thousands, except per share data)

 

2014

 

2013

 

Income (numerator):

 

 

 

 

 

 

 

Net income (loss) attributable to controlling interests

 

$

40,868

 

$

(2,186

)

Weighted-average shares (denominator):

 

 

 

 

 

 

 

Weighted-average number of shares of Class A common stock

 

 

12,535

 

 

12,500

 

​  

​  

​  

​  

Earnings (loss) per share:

 

 

 

 

 

 

 

Diluted earnings per share

 

$

3.26

 

$

(0.17

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

Anti-dilutive shares of Class A common stock

 

 

275

 

 

27

 

 

Monarch Investment
Monarch Investment

 

9. Monarch Investment

        On May 7, 2013, the Company entered into a marketing agreement with Monarch, a company related through common ownership, for the sale to Monarch of natural gas produced from certain properties. In connection with that agreement, Monarch issued to the Company equity interests in its parent, Monarch Natural Gas Holdings, LLC, having an estimated fair value of $15.0 million. Contemporaneous with the execution of the marketing agreement and the issuance of the equity interests, the Company distributed 67%, or $10 million, of the Monarch equity interests to the Company's owners pro rata based on equity contributions and approximately 16% of the interests to a member of management. The remaining approximately 17% of the equity interests were reserved for distribution to management through an incentive plan. During the year ended December 31, 2014, $0.5 million of the equity interests were distributed to management under the incentive plan. The Company recognized expense of $0.8 million during the year ended December 31, 2014 and $0.3 million during the year ended December 31, 2013 in connection with the incentive plan. In addition, the Company recorded deferred revenue of $15.0 million related to the marketing agreement which is being amortized on an estimated units-of-production basis commencing in September 2013, the first month of production sales to Monarch. The Company amortized $1.2 million of the deferred revenue balance during the year ended December 31, 2014, and $0.5 million of deferred revenue during the year ended December 31, 2013. This revenue is recorded in other revenues on the Company's Consolidated Statement of Operations.

Commitments and Contingencies
Commitments and Contingencies

 

10. Commitments and Contingencies

Lease obligations

        The Company leases approximately 43,000 square feet of office space in Austin, TX under an operating lease arrangement. Future minimum payments for all noncancellable operating leases extending beyond one year at December 31, 2014 are as follows:

                                                                                                                                                                                    

(in thousands of dollars)

 

 

 

Years Ending December 31,

 

 

 

 

2015

 

$

944 

 

2016

 

 

954 

 

2017

 

 

1,038 

 

2018

 

 

1,101 

 

2019

 

 

1,122 

 

Thereafter

 

 

377 

 

​  

​  

 

 

$

5,536 

 

​  

​  

​  

​  

​  

        Rent expense under operating leases was $0.9 million, $0.8 million and $0.8 million for the years ended December 31, 2014, 2013 and 2012, respectively.

Litigation

        The Company is subject to legal proceedings and claims that arise in the ordinary course of its business. The Company believes that the final disposition of such current matters will not have a material adverse effect on its financial position, results of operations, or liquidity.

Benefit Plans
Benefit Plans

 

11. Benefit Plans

        The Company established a 401(k) tax-deferred savings plan (the "Plan") for the benefit of employees. The Plan is a defined contribution plan and the Company may match a portion of employee contributions. For each of the years ended December 31, 2014 and 2013, $0.3 million was contributed to the Plan.

        In 2013, the Company established a 409A tax-deferred savings plan for the benefit of key employees. This plan is a defined contribution plan, and the Company may match a portion of employee contributions. For each of the years ended December 31, 2014 and 2013, the Company made no contributions to this plan.

Income Taxes
Income Taxes

 

12. Income Taxes

        Following its IPO, the Company began recording a federal and state income tax liability associated with its status as a corporation. Prior to the IPO, the Company only recorded a provision for Texas franchise tax as the Company's taxable income or loss was includable in the income tax returns of the individual partners and members.

        The Company will recognize a tax liability on its share of pre-tax book income, exclusive of the non-controlling interest. JEH is not subject to income tax at the federal level and only recognizes Texas franchise tax expense. The following table summarizes the tax provision for the years ended December 31, 2014, 2013 and 2012:

                                                                                                                                                                                    

 

 

Year Ended December 31,

 

(in thousands of dollars)

 

2014

 

2013

 

2012

 

Current tax expense:

 

 

 

 

 

 

 

 

 

 

Federal

 

$

53

 

$

85

 

$

 

State

 

 

 

 

 

 

—  

 

​  

​  

​  

​  

​  

​  

Total current expense

 

 

53

 

 

85

 

 

—  

 

​  

​  

​  

​  

​  

​  

Deferred tax expense (benefit):

 

 

 

 

 

 

 

 

 

 

Federal

 

 

21,996

 

 

(1,260

)

 

 

State

 

 

4,025

 

 

1,104

 

 

473

 

​  

​  

​  

​  

​  

​  

Total deferred expense (benefit)

 

 

26,021

 

 

(156

)

 

473

 

​  

​  

​  

​  

​  

​  

Total tax expense (benefit)

 

$

26,074

 

$

(71

)

$

473

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Tax expense (benefit) attributable to controlling interests

 

$

22,675

 

$

(1,223

)

$

473

 

Tax expense attributable to non-controlling interests

 

 

3,399

 

 

1,152

 

 

—  

 

​  

​  

​  

​  

​  

​  

Total income tax expense (benefit)

 

$

26,074

 

$

(71

)

$

473

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

        For the pre-IPO period of the year ended December 31, 2013 and for the entire year ended December 31, 2012, the reported taxes in the table above relate solely to the Texas franchise tax liability of JEH.

        A reconciliation of the Company's provision for income taxes as reported and the amount computed by multiplying income before taxes, less non-controlling interest, by the U.S. federal statutory rate of 35%:

                                                                                                                                                                                    

(in thousands of dollars)

 

2014

 

2013

 

Provision calculated at federal statutory income tax rate:

 

 

 

 

 

 

 

Net income before taxes

 

$

250,217

 

$

22,334

 

Statutory rate

 

 

35

%

 

35

%  

​  

​  

​  

​  

Income tax expense computed at statutory rate

 

$

87,577

 

$

7,817

 

Less: Non-controlling interests

 

 

(65,336

)

 

(9,009

)

​  

​  

​  

​  

Income tax expense (benefit) attributable to controlling interests

 

 

22,241

 

 

(1,192

)

State and local income taxes, net of federal benefit

 

 

626

 

 

(49

)

Other

 

 

(192

)

 

18

 

​  

​  

​  

​  

Tax expense (benefit) attributable to controlling interests

 

 

22,675

 

 

(1,223

)

Tax expense attributable to non-controlling interests

 

 

3,399

 

 

1,152

 

​  

​  

​  

​  

Total income tax expense (benefit)

 

$

26,074

 

$

(71

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

        For the year ended December 31, 2012, the calculation is not applicable as the Company was not subject to federal income taxes prior to the IPO.

        The Company is subject to federal, state, and local income and franchise taxes. As such, deferred income taxes result from temporary differences between the carrying amounts of assets and liabilities of the Company for financial reporting purposes and the amounts used for income tax purposes. Deferred tax assets and liabilities are measured using enacted tax rates in effect in the years in which those temporary differences are expected to reverse.

        Significant components of the Company's deferred tax assets and deferred tax liabilities consisted of the following:

                                                                                                                                                                                    

 

 

As of December 31,

 

(in thousands of dollars)

 

2014

 

2013

 

Deferred tax assets

 

 

 

 

 

 

 

Investment in consolidated subsidiary JEH

 

$

 

$

526

 

Net operating loss

 

 

8,223

 

 

649

 

Section 754 election tax basis adjustment

 

 

945

 

 

 

Alternative minimum tax credits

 

 

53

 

 

86

 

Other deferred tax asset

 

 

232

 

 

52

 

​  

​  

​  

​  

Total deferred tax assets

 

 

9,453

 

 

1,313

 

​  

​  

​  

​  

Deferred tax liabilities

 

 

 

 

 

 

 

Current state deferred tax liability

 

 

718

 

 

 

Investment in consolidated subsidiary JEH

 

 

29,163

 

 

 

Noncurrent state deferred tax liability

 

 

6,731

 

 

3,093

 

​  

​  

​  

​  

Total deferred tax liabilities

 

 

36,612

 

 

3,093

 

​  

​  

​  

​  

Net deferred tax assets (liabilities)

 

 

(27,159

)

 

(1,780

)

Valuation allowance

 

 

 

 

—  

 

​  

​  

​  

​  

Net deferred tax assets (liabilities)

 

$

(27,159

)

$

(1,780

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

        The Company has a federal net operating loss carry-forward totaling $22.4 million and state net operating loss carry-forward of $9.6 million, both of which expire between 2033 and 2034. No valuation allowance has been recorded as management believes that there is sufficient future taxable income to fully utilize its deferred tax assets. This future taxable income will arise from reversing temporary differences due to the excess of the book carrying value of oil and gas properties over their corresponding tax basis. In addition, the Company may elect to capitalize intangible drilling costs, rather than expensing these costs, in order to prevent an operating loss carryforward from expiring unused.

        Separate federal and state income tax returns are filed for Jones Energy, Inc. and Jones Energy Holdings, LLC. JEH's Texas franchise tax returns are subject to audit for 2010 through 2014. The tax years 2011 through 2014 remain open to examination by the major taxing jurisdictions to which the Company is subject. The Company is not currently under audit by the IRS or any state jurisdiction.

        Accounting for uncertainty in income taxes prescribes a recognition threshold and measurement methodology for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. As of December 31, 2014 and December 31, 2013 there was no material liability or expense for the periods then ended recorded for payments of interest and penalties associated with uncertain tax positions or material unrecognized tax positions and the Company's unrecognized tax benefits were not material.

Tax Receivable Agreement

        JEH intends to make an election under Section 754 of the Internal Revenue Code (the "Code") effective for 2014 and future tax years. As a result, JEH will be required to adjust the tax basis of the assets of JEH at the time of an exchange of JEH units and Class B common stock held by the non-controlling interest members of the Company for Class A common stock. The tax basis adjustments are expected to result in increases in the tax basis of the assets of JEH that would otherwise have not been available. This increase in tax basis allows the Company to reduce the amount of future tax payments to the extent that the Company has future taxable income.

        As a result of the increase in tax basis generated in exchanges made as of December 31, 2014, the Company is entitled to future tax benefits of $0.9 million and has recorded this amount as a deferred tax asset on its consolidated balance sheet. Under the terms of the TRA entered into prior to the IPO, JEI will pay 85% of the amount of cash savings, if any, in U.S. federal, state and local income tax that the Company actually realizes as a result of these increases in tax basis to the exchanging member who generated the increased tax basis. For purposes of making payments under the TRA, actual cash savings in income tax in a given year will be computed by comparing the Company's actual income tax liability to the amount of such taxes the Company would have been required to pay had there been no increase to the tax basis of the assets of JEH as a result of the exchanges.

        While the actual amount and timing of payments under the TRA will depend upon a number of factors, including the amount and timing of taxable income generated in the future, changes in future tax rates, the value of individual assets, and the portion of the Company's payments under the TRA constituting imputed interest, the Company has estimated that the payments that will be made to the pre-IPO members who have exchanged shares as of December 31, 2014 will be $0.8 million and has recorded this obligation as a liability on the consolidated balance sheet. To the extent the Company does not realize all of the tax benefits in future years or in the event of a change in future tax rates, this liability may change.

        As of December 31, 2014, the Company has not made any payments under the TRA to pre-IPO members who have exchanged JEH units and Class B common stock for Class A common stock. The Company does not anticipate making a material payment under the TRA in 2015.

Subsequent Events
Subsequent Events

 

13. Subsequent Events

Public Offering of Class A Common Stock

        On February 17, 2015, the Company completed the issuance and sale of 7,500,000 shares of Class A common stock to the public at a price of $10.25 per share under the Company's registration statement on Form S-3 (the "Public Equity Offering"). The shares of Class A common stock were issued pursuant to an underwriting agreement, dated February 11, 2015, in which the Company granted the underwriters a 30-day option to purchase up to an additional 1,125,000 shares of Class A common stock.

Private Placement of Class A Common Stock

        On February 23, 2015, the Company completed the sale of an aggregate of $50.0 million of its Class A common stock to certain affiliates of GSO Capital Partners LP and Magnetar Capital LLC in a direct placement of registered shares under the Company's registration statement on Form S-3 (the "Private Equity Offering"). Under the terms of the Private Equity Offering, the Company sold 4,761,905 shares of Class A common stock at a purchase price of $10.50 per share.

Private Placement of Senior Unsecured Notes

        On February 23, 2015, JEH and Jones Energy Finance Corp., a wholly-owned subsidiary of JEH formed for the sole purpose of co-issuing certain of JEH's debt, completed the sale of $250.0 million in aggregate principal amount of 9.25% senior unsecured notes due 2023 (the "2023 Notes") to certain affiliates of GSO Capital Partners LP and Magnetar Capital LLC in a private placement (the "Notes Offering"). The 2023 Notes rank equally with all of the Company's other senior unsecured indebtedness and are effectively subordinated in right of payment to all of the Company's secured indebtedness (to the extent of the collateral securing such indebtedness). The 2023 Notes are fully and unconditionally guaranteed on a senior unsecured basis by the Company and by all of JEH's existing subsidiaries (other than the co-issuer and two immaterial subsidiaries) and any future subsidiaries that guarantee indebtedness under the Revolver or other debt securities.

        The Company used the net proceeds from the Public Equity Offering, the Private Equity Offering and the Notes Offering for working capital and to repay outstanding borrowings under the Revolver.

Subsidiary Guarantors
Subsidiary Guarantors

 

14. Subsidiary Guarantors

        On April 1, 2014, JEH and its wholly-owned subsidiary, Jones Energy Finance Corp. (the "Issuers"), sold $500.0 million in aggregate principal amount of the Issuers' 6.75% Senior Notes due 2022 (the "2022 Notes").

        The 2022 Notes are guaranteed on a senior unsecured basis by the Company and by all of JEH's current subsidiaries (except Jones Energy Finance Corp. and two immaterial subsidiaries) and certain future subsidiaries, including any future subsidiaries that guarantee any indebtedness under the Company's Revolver. Each subsidiary guarantor is 100% owned by JEH, and all guarantees are full, unconditional, and joint and several with all other subsidiary guarantees and the parent guarantee. Any subsidiaries of JEH other than the subsidiary guarantors and Jones Energy Finance Corp. are minor.

        The Company is a holding company and has no independent assets or operations of its own. The Company is the sole managing member of JEH and is responsible for all operational, management and administrative decisions related to JEH's business. In accordance with JEH's limited liability company agreement, the Company may not be removed as the sole managing member of JEH.

        As of December 31, 2014, the Company held approximately 25.6% of the economic interest in JEH, with the remaining 74.4% economic interest held by a group of investors that owned interests in JEH prior to the Company's IPO (the "Existing Owners"). The Existing Owners have no voting rights with respect to their economic interest in JEH.

        The Company has two classes of common stock, Class A common stock, which was sold to investors in the IPO, and Class B common stock. Pursuant to the Company's certificate of incorporation, each share of Class A common stock is entitled to one vote per share, and the shares of Class A common stock are entitled to 100% of the economic interests in the Company. Each share of Class B common stock has no economic rights in the Company, but entitles its holder to one vote on all matters to be voted on by the Company's stockholders generally.

        In connection with a reorganization that occurred immediately prior to the IPO, each Existing Owner was issued a number of shares of Class B common stock that is equal to the number of JEH Units that such Existing Owner holds. Holders of the Company's Class A common stock and Class B common stock generally vote together as a single class on all matters presented to the Company's stockholders for their vote or approval. Accordingly, the Existing Owners collectively have a number of votes in the Company equal to the aggregate number of JEH Units that they hold.

        The Existing Owners have the right, pursuant to the terms of an Exchange Agreement by and among the Company, JEH and each of the Existing Owners, to exchange their JEH Units (together with a corresponding number of shares of Class B common stock) for shares of Class A common stock on a one-for-one basis, subject to customary conversion rate adjustments for stock splits, stock dividends and reclassifications and other similar transactions. As a result, the Company expects that over time the Company will have an increasing economic interest in JEH as Class B common stock and JEH Units are exchanged for Class A common stock. Moreover, any transfers of JEH Units outside of the Exchange Agreement (other than permitted transfers to affiliates) must be approved by the Company. The Company intends to retain full voting and management control over JEH.


Jones Energy, Inc.

Condensed Consolidating Balance Sheet

December 31, 2014

                                                                                                                                                                                    

(in thousands of dollars)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

100

 

$

1,000

 

$

12,436

 

$

30

 

$

 

$

13,566

 

Restricted cash

 

 

 

 

 

 

149

 

 

 

 

 

 

149

 

Accounts receivable, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

 

 

 

 

 

49,861

 

 

 

 

 

 

49,861

 

Joint interest owners

 

 

 

 

 

 

41,761

 

 

 

 

 

 

41,761

 

Other

 

 

102

 

 

8,788

 

 

3,622

 

 

 

 

 

 

12,512

 

Commodity derivative assets

 

 

 

 

121,519

 

 

 

 

 

 

 

 

121,519

 

Other current assets

 

 

 

 

451

 

 

2,923

 

 

 

 

 

 

3,374

 

Intercompany receivable

 

 

4,164

 

 

1,205,608

 

 

 

 

(2,328

)

 

(1,207,444

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current assets

 

 

4,366

 

 

1,337,366

 

 

110,752

 

 

(2,298

)

 

(1,207,444

)

 

242,742

 

Oil and gas properties, net, at cost under the successful efforts method

 

 

 

 

 

 

1,638,860

 

 

 

 

 

 

1,638,860

 

Other property, plant and equipment, net

 

 

 

 

 

 

3,252

 

 

796

 

 

 

 

4,048

 

Commodity derivative assets

 

 

 

 

87,055

 

 

 

 

 

 

 

 

87,055

 

Other assets

 

 

 

 

20,098

 

 

254

 

 

 

 

 

 

20,352

 

Deferred tax assets

 

 

171

 

 

 

 

 

 

 

 

 

 

171

 

Investment in subsidiaries

 

 

231,866

 

 

 

 

 

 

 

 

(231,866

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total assets

 

$

236,403

 

$

1,444,519

 

$

1,753,118

 

$

(1,502

)

$

(1,439,310

)

$

1,993,228

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts payable

 

$

 

$

288

 

$

136,049

 

$

 

$

 

$

136,337

 

Oil and gas sales payable

 

 

 

 

 

 

70,469

 

 

 

 

 

 

70,469

 

Accrued liabilities

 

 

 

 

8,914

 

 

10,487

 

 

 

 

 

 

19,401

 

Deferred tax liabilities

 

 

 

 

718

 

 

 

 

 

 

 

 

718

 

Asset retirement obligations

 

 

 

 

 

 

3,074

 

 

 

 

 

 

3,074

 

Intercompany payable

 

 

 

 

 

 

1,209,630

 

 

 

 

(1,209,630

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current liabilities

 

 

 

 

9,920

 

 

1,429,709

 

 

 

 

(1,290,630

)

 

229,999

 

Long-term debt

 

 

 

 

360,000

 

 

 

 

 

 

 

 

360,000

 

Senior notes

 

 

 

 

500,000

 

 

 

 

 

 

 

 

500,000

 

Deferred revenue

 

 

 

 

13,377

 

 

 

 

 

 

 

 

13,377

 

Commodity derivative liabilities

 

 

 

 

28

 

 

 

 

 

 

 

 

28

 

Asset retirement obligations

 

 

 

 

 

 

10,536

 

 

 

 

 

 

10,536

 

Liability under tax receivable agreement

 

 

803

 

 

 

 

 

 

 

 

 

 

803

 

Deferred tax liabilities

 

 

20,093

 

 

6,519

 

 

 

 

 

 

 

 

26,612

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities

 

 

20,896

 

 

889,844

 

 

1,440,245

 

 

 

 

(1,209,630

)

 

1,141,355

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Stockholders' / members' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Members' equity

 

 

 

 

554,675

 

 

312,873

 

 

(1,502

)

 

(866,046

)

 

 

Class A common stock, $0.001 par value; 12,672,260 shares issued and 12,649,658 shares outstanding

 

 

13

 

 

 

 

 

 

 

 

 

 

13

 

Class B common stock, $0.001 par value; 36,719,499 shares issued and outstanding

 

 

37

 

 

 

 

 

 

 

 

 

 

37

 

Treasury stock, at cost; 22,602 shares

 

 

(358

)

 

 

 

 

 

 

 

 

 

(358

)

Additional paid-in-capital

 

 

177,133

 

 

 

 

 

 

 

 

 

 

177,133

 

Retained earnings

 

 

38,682

 

 

 

 

 

 

 

 

 

 

38,682

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Stockholders' equity

 

 

215,507

 

 

554,675

 

 

312,873

 

 

(1,502

)

 

(866,046

)

 

215,507

 

Non-controlling interest

 

 

 

 

 

 

 

 

 

 

636,366

 

 

636,366

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total stockholders' equity

 

 

215,507

 

 

554,675

 

 

312,873

 

 

(1,502

)

 

(229,680

)

 

851,873

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities and stockholders' equity

 

$

236,403

 

$

1,444,519

 

$

1,753,118

 

$

(1,502

)

$

(1,439,310

)

$

1,993,228

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


Jones Energy, Inc.

Condensed Consolidating Balance Sheet

December 31, 2013

                                                                                                                                                                                    

(in thousands of dollars)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

100

 

$

6,000

 

$

17,650

 

$

70

 

$

 

$

23,820

 

Restricted cash

 

 

 

 

 

 

45

 

 

 

 

 

 

45

 

Accounts receivable, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

 

 

 

 

 

51,233

 

 

 

 

 

 

51,233

 

Joint interest owners

 

 

 

 

 

 

42,481

 

 

 

 

 

 

42,481

 

Other

 

 

 

 

 

 

16,782

 

 

 

 

 

 

16,782

 

Commodity derivative assets

 

 

 

 

8,837

 

 

 

 

 

 

 

 

8,837

 

Other current assets

 

 

 

 

387

 

 

2,005

 

 

 

 

 

 

2,392

 

Deferred tax assets

 

 

 

 

12

 

 

 

 

 

 

 

 

12

 

Intercompany receivable

 

 

638

 

 

1,051,389

 

 

 

 

 

 

 

(1,052,027

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current assets

 

 

738

 

 

1,066,625

 

 

130,196

 

 

70

 

 

(1,052,027

)

 

145,602

 

Oil and gas properties, net, at cost under the successful efforts method

 

 

 

 

 

 

1,297,228

 

 

 

 

 

 

1,297,228

 

Other property, plant and equipment, net

 

 

 

 

 

 

2,557

 

 

887

 

 

 

 

3,444

 

Commodity derivative assets

 

 

 

 

25,398

 

 

 

 

 

 

 

 

25,398

 

Other assets

 

 

 

 

14,072

 

 

934

 

 

 

 

 

 

15,006

 

Investment in subsidiaries

 

 

169,081

 

 

 

 

 

 

 

 

(169,081

)

 

 

Deferred tax assets

 

 

1,301

 

 

 

 

 

 

 

 

 

 

1,301

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total assets

 

$

171,120

 

$

1,106,095

 

$

1,430,915

 

$

957

 

$

(1,221,108

)

$

1,487,979

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts payable

 

$

 

$

230

 

$

89,200

 

$

 

$

 

$

89,430

 

Oil and gas sales payable

 

 

 

 

 

 

66,179

 

 

 

 

 

 

66,179

 

Accrued liabilities

 

 

87

 

 

1,642

 

 

9,076

 

 

 

 

 

 

10,805

 

Commodity derivative liabilities

 

 

 

 

10,664

 

 

 

 

 

 

 

 

10,664

 

Asset retirement obligations

 

 

 

 

 

 

2,590

 

 

 

 

 

 

2,590

 

Intercompany payable

 

 

 

 

 

 

1,051,935

 

 

2,279

 

 

(1,054,214

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current liabilities

 

 

87

 

 

12,536

 

 

1,218,980

 

 

2,279

 

 

(1,054,214

)

 

179,668

 

Long-term debt

 

 

 

 

658,000

 

 

 

 

 

 

 

 

658,000

 

Deferred revenue

 

 

 

 

14,531

 

 

 

 

 

 

 

 

14,531

 

Commodity derivative liabilities

 

 

 

 

190

 

 

 

 

 

 

 

 

190

 

Asset retirement obligations

 

 

 

 

 

 

8,373

 

 

 

 

 

 

8,373

 

Deferred tax liabilities

 

 

 

 

3,093

 

 

 

 

 

 

 

 

3,093

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities

 

 

87

 

 

688,350

 

 

1,227,353

 

 

2,279

 

 

(1,054,214

)

 

863,855

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Stockholders' / members' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Members' equity

 

 

 

 

417,745

 

 

203,562

 

 

(1,322

)

 

(619,985

)

 

 

Class A common stock, $0.001 par value; 12,526,580 shares issued and outstanding

 

 

13

 

 

 

 

 

 

 

 

 

 

13

 

Class B common stock, $0.001 par value; 36,836,333 shares issued and outstanding

 

 

37

 

 

 

 

 

 

 

 

 

 

37

 

Additional paid-in-capital

 

 

173,169

 

 

 

 

 

 

 

 

 

 

173,169

 

Retained earnings (deficit)

 

 

(2,186

)

 

 

 

 

 

 

 

 

 

(2,186

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Stockholders' equity

 

 

171,033

 

 

417,745

 

 

203,562

 

 

(1,322

)

 

(619,985

)

 

171,033

 

Non-controlling interest

 

 

 

 

 

 

 

 

 

 

453,091

 

 

453,091

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total stockholders' equity

 

 

171,033

 

 

417,745

 

 

203,562

 

 

(1,322

)

 

(166,894

)

 

624,124

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities and stockholders' equity

 

$

171,120

 

$

1,106,095

 

$

1,430,915

 

$

957

 

$

(1,221,108

)

$

1,487,979

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


Jones Energy, Inc.

Condensed Consolidating Statement of Operations and Comprehensive Income

Year Ended December 31, 2014

                                                                                                                                                                                    

(in thousands)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

$

 

$

 

$

378,401

 

$

 

$

 

$

378,401

 

Other revenues

 

 

 

 

1,154

 

 

1,042

 

 

 

 

 

 

2,196

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating revenues

 

 

 

 

1,154

 

 

379,443

 

 

 

 

 

 

380,597

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

 

 

 

 

 

43,843

 

 

 

 

 

 

43,843

 

Production taxes

 

 

 

 

 

 

18,094

 

 

 

 

 

 

18,094

 

Exploration

 

 

 

 

 

 

3,453

 

 

 

 

 

 

3,453

 

Depletion, depreciation and amortization

 

 

 

 

 

 

181,578

 

 

91

 

 

 

 

181,669

 

Accretion of discount

 

 

 

 

 

 

770

 

 

 

 

 

 

770

 

General and administrative (including non-cash compensation expense)

 

 

 

 

4,494

 

 

21,180

 

 

89

 

 

 

 

25,763

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating expenses

 

 

 

 

4,494

 

 

268,918

 

 

180

 

 

 

 

273,592

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income

 

 

 

 

(3,340

)

 

110,525

 

 

(180

)

 

 

 

107,005

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

(45,215

)

 

(1,511

)

 

 

 

 

 

(46,726

)

Net gain on commodity derivatives

 

 

 

 

189,641

 

 

 

 

 

 

 

 

189,641

 

Gain on sales of assets

 

 

 

 

 

 

297

 

 

 

 

 

 

297

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other income (expense), net

 

 

 

 

144,426

 

 

(1,214

)

 

 

 

 

 

143,212

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income (loss) before income tax

 

 

 

 

141,086

 

 

109,311

 

 

(180

)

 

 

 

250,217

 

Equity interest in income

 

 

62,785

 

 


 

 


 

 


 

 

(62,785


)

 


—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income tax provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

53

 

Deferred

 

 

21,864

 

 

4,157

 

 

 

 

 

 

 

 

 

 

 

26,021

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total income tax provision

 

 

21,917

 

 

4,157

 

 

 

 

 

 

 

 

26,074

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss)

 

 

40,868

 

 

136,929

 

 

109,311

 

 

(180

)

 

(62,785

)

 

224,143

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

183,275

 

 

183,275

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income attributable to controlling interests

 

$

40,868

 

 

 

 

 

 

 

 

 

$

40,868

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


Jones Energy, Inc.

Condensed Consolidating Statement of Operations and Comprehensive Income

Year Ended December 31, 2013

                                                                                                                                                                                    

(in thousands)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

$

 

$

 

$

258,063

 

$

 

$

 

$

258,063

 

Other revenues

 

 

 

 

469

 

 

637

 

 

 

 

 

 

1,106

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating revenues

 

 

 

 

469

 

 

258,700

 

 

 

 

 

 

259,169

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

 

 

 

 

 

27,781

 

 

 

 

 

 

27,781

 

Production taxes

 

 

 

 

 

 

12,865

 

 

 

 

 

 

12,865

 

Exploration

 

 

 

 

 

 

1,710

 

 

 

 

 

 

1,710

 

Depletion, depreciation and amortization

 

 

 

 

 

 

114,046

 

 

90

 

 

 

 

114,136

 

Impairment of oil and gas properties

 

 

 

 

 

 

14,415

 

 

 

 

 

 

14,415

 

Accretion of discount

 

 

 

 

 

 

608

 

 

 

 

 

 

608

 

General and administrative (including non-cash compensation expense)

 

 

 

 

4,154

 

 

27,490

 

 

258

 

 

 

 

31,902

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating expenses

 

 

 

 

4,154

 

 

198,915

 

 

348

 

 

 

 

203,417

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income

 

 

 

 

(3,685

)

 

59,785

 

 

(348

)

 

 

 

55,752

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

(29,653

)

 

(1,121

)

 

 

 

 

 

(30,774

)

Net gain (loss) on commodity derivatives

 

 

 

 

(2,566

)

 

 

 

 

 

 

 

(2,566

)

Gain (loss) on sales of assets

 

 

 

 

 

 

41

 

 

(119

)

 

 

 

(78

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other income (expense), net

 

 

 

 

(32,219

)

 

(1,080

)

 

(119

)

 

 

 

(33,418

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income (loss) before income tax

 

 

 

 

(35,904

)

 

58,705

 

 

(467

)

 

 

 

22,334

 

Equity interest in income

 

 

(3,400


)

 


 

 


 

 


 

 

3,400

 

 


—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income tax provision (benefit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

85

 

 

 

 

 

 

 

 

 

 

 

85

 

Deferred

 

 

(1,299

)

 

1,143

 

 

 

 

 

 

 

 

(156

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total income tax provision (benefit)

 

 

(1,214

)

 

1,143

 

 

 

 

 

 

 

 

(71

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss)

 

 

(2,186

)

 

(37,047

)

 

58,705

 

 

(467

)

 

3,400

 

 

22,405

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

24,591

 

 

24,591

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss) attributable to controlling interests

 

$

(2,186

)

 

 

 

 

 

 

 

 

$

(2,186

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


Jones Energy, Inc.

Condensed Consolidating Statement of Cash Flows

Year Ended December 31, 2014

                                                                                                                                                                                    

(in thousands of dollars)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

40,868

 

$

136,929

 

$

109,311

 

$

(180

)

$

(62,785

)

$

224,143

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities

 

 

(40,510

)

 

(326,859

)

 

345,724

 

 

140

 

 

62,785

 

 

41,280

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by operations

 

 

358

 

 

(189,930

)

 

455,035

 

 

(40

)

 

 

 

265,423

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to oil and gas properties

 

 

 

 

 

 

(474,619

)

 

 

 

 

 

(474,619

)

Net adjustments to purchase price of properties acquired

 

 

 

 

 

 

15,709

 

 

 

 

 

 

15,709

 

Proceeds from sales of assets

 

 

 

 

 

 

448

 

 

 

 

 

 

448

 

Acquisition of other property, plant and equipment

 

 

 

 

 

 

(1,683

)

 

 

 

 

 

(1,683

)

Current period settlements of matured derivative contracts

 

 

 

 

(3,654

)

 

 

 

 

 

 

 

(3,654

)

Change in restricted cash

 

 

 

 

 

 

(104

)

 

 

 

 

 

(104

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by investing

 

 

 

 

(3,654

)

 

(460,249

)

 

 

 

 

 

(463,903

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of long-term debt

 

 

 

 

170,000

 

 

 

 

 

 

 

 

170,000

 

Repayment under long-term debt

 

 

 

 

(468,000

)

 

 

 

 

 

 

 

(468,000

)

Proceeds from senior notes

 

 

 

 

500,000

 

 

 

 

 

 

 

 

500,000

 

Payment of debt issuance costs

 

 

 

 

(13,416

)

 

 

 

 

 

 

 

(13,416

)

Purchase of treasury stock

 

 

(358

)

 

 

 

 

 

 

 

 

 

(358

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by financing

 

 

(358

)

 

188,584

 

 

 

 

 

 

 

 

188,226

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net increase (decrease) in cash

 

 

 

 

(5,000

)

 

(5,214

)

 

(40

)

 

 

 

(10,254

)

Cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

100

 

 

6,000

 

 

17,650

 

 

70

 

 

 

 

23,820

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

End of period

 

$

100

 

$

1,000

 

$

12,436

 

$

30

 

$

 

$

13,566

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


Jones Energy, Inc.

Condensed Consolidating Statement of Cash Flows

Year Ended December 31, 2013

                                                                                                                                                                                    

(in thousands of dollars)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(2,186

)

$

(37,047

)

$

58,705

 

$

(467

)

$

3,400

 

$

22,405

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities

 

 

2,286

 

 

(189,393

)

 

315,942

 

 

733

 

 

(3,400

)

 

126,168

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by operations

 

 

100

 

 

(226,440

)

 

374,647

 

 

266

 

 

 

 

148,573

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in subsidiary

 

 

(172,481

)

 

 

 

 

 

 

 

172,481

 

 

 

Additions to oil and gas properties

 

 

 

 

 

 

(197,618

)

 

 

 

 

 

(197,618

)

Acquisition of properties

 

 

 

 

 

 

(178,173

)

 

 

 

 

 

(178,173

)

Proceeds from sales of assets

 

 

 

 

 

 

963

 

 

644

 

 

 

 

1,607

 

Acquisition of other property, plant and equipment

 

 

 

 

 

 

(724

)

 

(910

)

 

 

 

(1,634

)

Current period settlements of matured derivative contracts

 

 

 

 

7,586

 

 

 

 

 

 

 

 

7,586

 

Change in restricted cash

 

 

 

 

 

 

(45

)

 

 

 

 

 

(45

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by investing

 

 

(172,481

)

 

7,586

 

 

(375,597

)

 

(266

)

 

172,481

 

 

(368,277

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from investment in JEI

 

 

 

 

172,481

 

 

 

 

 

 

(172,481

)

 

 

Proceeds from issuance of long-term debt

 

 

 

 

220,000

 

 

 

 

 

 

 

 

 

220,000

 

Repayment under long-term debt

 

 

 

 

(172,000

)

 

 

 

 

 

 

 

 

(172,000

)

Payment of debt issuance costs

 

 

 

 

(683

)

 

 

 

 

 

 

 

 

(683

)

Proceeds from sale of common stock, net of expenses of $15.1 million

 

 

172,481

 

 

 

 

 

 

 

 

 

 

 

172,481

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by financing

 

 

172,481

 

 

219,798

 

 

 

 

 

 

(172,481

)

 

219,798

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net increase (decrease) in cash

 

 

100

 

 

944

 

 

(950

)

 

 

 

 

 

94

 

Cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

 

 

5,056

 

 

18,600

 

 

70

 

 

 

 

23,726

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

End of period

 

$

100

 

$

6,000

 

$

17,650

 

$

70

 

$

 

$

23,820

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Significant Accounting Policies (Policies)

 

Basis of Presentation

        The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP"). All significant intercompany transactions and balances have been eliminated in consolidation. The financial statements reported for December 31, 2014 and 2013 and the results of the operations and the cash flows for each of the three years in the period ended December 31, 2014 include the Company and all of its subsidiaries.  

 

Segment Information

        The Company operates in one industry segment, which is the exploration, development and production of oil and natural gas, and all of its operations are conducted in one geographic area of the United States.

 

Use of Estimates

        In preparing the accompanying financial statements, management has made certain estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent liabilities, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates. Changes in estimates are recorded prospectively.

        Significant assumptions are required in the valuation of proved oil and natural gas reserves, which affect the Company's estimates of depletion expense, impairment, and the allocation of value in our business combinations. Significant assumptions are also required in the Company's estimates of the net gain or loss on commodity derivative assets and liabilities, fair value associated with business combinations, and asset retirement obligations ("ARO").

 

Financial Instruments

        Cash, accounts receivable and accounts payable are recorded at cost. The fair value of accounts receivable and accounts payable are not materially different from their carrying amounts because of the short-term nature of these instruments. The carrying value of the outstanding balance under the Company's Revolver (as defined in Note 6) represents fair value because the Revolver has variable interest rates, which are reflective of the Company's credit risk. The Company's senior notes have a fixed interest rate and are reported at historical value as of the initial measurement date when issued and their fair value is discussed in Note 4. Derivative instruments are recorded at fair value, as discussed below.

 

Cash

        Cash and cash equivalents include highly liquid investments with a maturity of three months or less. At times, the amount of cash on deposit in financial institutions exceeds federally insured limits. Management monitors the soundness of the financial institutions and believes the Company's risk is not significant.

 

Accounts Receivable

        Accounts receivable—Oil and gas sales consist of uncollateralized accrued revenues due under normal trade terms, generally requiring payment within 30 to 60 days of production. Accounts receivable—Joint interest owners consist of uncollateralized joint interest owner obligations due within 30 days of the invoice date. Accounts receivable—Other consists at December 31, 2014 of derivative positions not settled as of the balance sheet date and severance tax refunds due from state agencies and at December 31, 2013 of the adjustments to the purchase price of the Sabine properties purchased in December 2013 and severance tax refunds due from state agencies. No interest is charged on past-due balances. The Company routinely assesses the recoverability of all material trade, joint interest and other receivables to determine their collectability, and reduces the carrying amounts by a valuation allowance that reflects management's best estimate of the amounts that may not be collected. As of December 31, 2014 and 2013, the Company did not have significant allowances for doubtful accounts.

 

Concentration of Risk

        Substantially all of the Company's accounts receivable are related to the oil and gas industry. This concentration of entities may affect the Company's overall credit risk in that these entities may be affected similarly by changes in economic and other conditions, including declines in commodity prices. As of December 31, 2014, 70% of Accounts receivable—Oil and gas sales are due from 5 purchasers and 67% of Accounts receivable—Joint interest owners are due from 5 working interest owners. As of December 31, 2013, 79% of Accounts receivable—Oil and gas sales were due from 8 purchasers, and 77% of 2013 Accounts receivable—Joint interest owners were due from 5 working interest owners. If any or all of these significant counterparties were to fail to pay amounts due to the Company, the Company's financial position and results of operations could be materially and adversely affected.

 

Dependence on Major Customers

        The Company maintains a portfolio of crude oil and natural gas marketing contracts with large, established refiners and oil and gas purchasers. During the year ended December 31, 2014, the largest purchasers were Valero Energy Corp. ("Valero"), NGL Energy Partners LP, PVR Midstream LLC ("PVR Midstream"), Plains Marketing LP ("Plains Marketing"), and Monarch Natural Gas LLC which accounted for approximately 22%, 12%, 12%, 10% and 10% of consolidated oil and gas sales, respectively. During the year ended December 31, 2013, the largest purchasers were PVR Midstream, Unimark LLC, Mercuria Energy Group Ltd. ("Mercuria"), Valero, and Plains Marketing, which accounted for approximately 15%, 13%, 13%, 13% and 6% of consolidated oil and gas sales, respectively. During the year ended December 31, 2012, the largest purchasers were Unimark LLC, Mercuria, PVR Midstream, and Plains Marketing, which accounted for approximately 24%, 18%, 18% and 15% of consolidated oil and gas sales, respectively.

        Management believes that there are alternative purchasers and that it may be necessary to establish relationships with such new purchasers. However, there can be no assurance that the Company can establish such relationships and that those relationships will result in an increased number of purchasers. Although the Company is exposed to a concentration of credit risk, management believes that all of the Company's purchasers are credit worthy.

 

Dependence on Suppliers

        The Company's industry is cyclical, and from time to time, there can be an imbalance between the supply of and demand for drilling rigs, equipment, services, supplies and qualified personnel. During periods of oversupply, there can be financial pressure on suppliers. If the financial pressure leads to work interruptions or stoppages, the Company could be materially and adversely affected. Management believes that there are adequate alternative providers of drilling and completion services although it may become necessary to establish relationships with new contractors. However, there can be no assurance that the Company can establish such relationships and that those relationships will result in increased availability of drilling rigs or other services, or that they could be obtained on the same terms.

 

Oil and Gas Properties

        The Company accounts for its oil and natural gas exploration and production activities under the successful efforts method of accounting. Oil and gas properties consisted of the following at December 31, 2014 and 2013:

                                                                                                                                                                                    

(in thousands of dollars)

 

2014

 

2013

 

Mineral interests in properties

 

 

 

 

 

 

 

Unproved

 

$

94,526

 

$

99,134

 

Proved

 

 

1,001,194

 

 

958,816

 

Wells and equipment and related facilities

 

 

1,094,202

 

 

609,748

 

​  

​  

​  

​  

 

 

 

2,189,922

 

 

1,667,698

 

Less: Accumulated depletion and impairment

 

 

(551,062

)

 

(370,470

)

​  

​  

​  

​  

Net oil and gas properties

 

$

1,638,860

 

$

1,297,228

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

        Costs to acquire mineral interests in oil and natural gas properties are capitalized. Costs to drill and equip development wells and the related asset retirement costs are capitalized. The costs to drill and equip exploratory wells are capitalized pending determination of whether the Company has discovered proved commercial reserves. If proved commercial reserves are not discovered, such drilling costs are charged to expense. In some circumstances, it may be uncertain whether proved commercial reserves have been found when drilling has been completed. Such exploratory well drilling costs may continue to be capitalized if the anticipated reserve quantity is sufficient to justify its completion as a producing well and sufficient progress in assessing the reserves and the economic and operating viability of the project is being made. As of December 31, 2014 and 2013, we had no material capitalized costs associated with exploratory wells.

        The Company capitalizes interest on expenditures for significant exploration and development projects that last more than six months while activities are in progress to bring the assets to their intended use. The Company capitalized less than $0.1 million in interest costs during 2014 for one project. No interest costs were capitalized in 2013. Costs incurred to maintain wells and related equipment are charged to expense as incurred.

        On the sale or retirement of a proved field, the cost and related accumulated depletion, depreciation and amortization are eliminated from the field accounts, and the resultant gain or loss is recognized.

        Capitalized amounts attributable to proved oil and gas properties are depleted by the unit-of-production method over proved reserves, using the unit conversion ratio of six thousand cubic feet of gas to one barrel of oil equivalent. Depletion of the costs of wells and related equipment and facilities, including capitalized asset retirement costs, net of salvage values, is computed using proved developed reserves. The reserve base used to calculate depreciation, depletion, and amortization for leasehold acquisition costs and the cost to acquire proved properties is the sum of proved developed reserves and proved undeveloped reserves. Depletion of oil and gas properties amounted to $180.6 million, $113.3 million and $79.9 million for the years ended December 31, 2014, 2013 and 2012, respectively.

        The Company reviews its proved oil and natural gas properties, including related wells and equipment, for impairment by comparing expected undiscounted future cash flows at a producing field level to the net capitalized cost of the asset. If the future undiscounted cash flows, based on the Company's estimate of future commodity prices, operating costs, and production, are lower than the net capitalized cost, the capitalized cost is reduced to fair value. Fair value is calculated by discounting the future cash flows at an appropriate risk-adjusted discount rate. Due to the significant assumptions associated with the inputs and calculations described, the fair value of oil and gas properties used in estimating impairment represents a nonrecurring Level 3 measurement. No impairments of proved properties were recorded in 2014 or 2013. The Company incurred impairment charges of $18.8 million related to its proved oil and natural gas properties and equipment in 2012.

        The Company evaluates its unproved properties for impairment on a property-by-property basis. The Company's unproved property consists of acquisition costs related to its undeveloped acreage. The Company reviews the unproved property for indicators of impairment based on the Company's current exploration plans with consideration given to results of any drilling and seismic activity during the period and known information regarding exploration and development activity by other companies on adjacent blocks. The Company incurred no impairment charges related to its unproved properties in 2014 or 2012. In the fourth quarter of 2013, the Company recorded an impairment charge of $14.4 million related to its unproved Southridge properties in the Arkoma basin. As the Company did not drill the required number of wells by October 31, 2013 necessary to keep its joint development agreement with Southridge in effect, the Company lost its right to the undeveloped acreage. Impairment of oil and gas properties charges are recorded on the Consolidated Statement of Operations.

        On the sale of an entire interest in an unproved property, gain or loss on the sale is recognized, taking into consideration the amount of any recorded impairment if the property had been assessed individually. If a partial interest in an unproved property is sold, the amount received is treated as a reduction of the cost of the interest retained.

 

Other Property, Plant and Equipment

        Other property, plant and equipment consisted of the following at December 31, 2014 and 2013:

                                                                                                                                                                                    

(in thousands of dollars)

 

2014

 

2013

 

Leasehold improvements

 

$

1,218

 

$

1,060

 

Furniture, fixtures, computers and software

 

 

3,727

 

 

2,491

 

Vehicles

 

 

988

 

 

835

 

Aircraft

 

 

910

 

 

910

 

Other

 

 

219

 

 

134

 

​  

​  

​  

​  

 

 

 

7,062

 

 

5,430

 

Less: Accumulated depreciation and amortization

 

 

(3,014

)

 

(1,986

)

​  

​  

​  

​  

Net other property, plant and equipment

 

$

4,048

 

$

3,444

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

        Other property, plant and equipment is depreciated on a straight-line basis over the estimated useful lives of the property, plant and equipment, which range from three years to ten years. Depreciation and amortization of other property, plant and equipment amounted to $1.1 million, $0.8 million and $0.8 million during the years ended December 31, 2014, 2013 and 2012, respectively.

 

 

Oil and Gas Sales Payable

        Oil and gas sales payable represents amounts collected from purchasers for oil and gas sales, which are due to other revenue interest owners. Generally, the Company is required to remit amounts due under these liabilities within 60 days of receipt.

 

Commodity Derivatives

        The Company records its commodity derivative instruments on the Consolidated Balance Sheet as either an asset or liability measured at its fair value. Changes in the derivative's fair value are recognized currently in earnings, unless specific hedge accounting criteria are met. During the years ended December 31, 2014, 2013 and 2012, the Company elected not to designate any of its commodity price risk management activities as cash flow or fair value hedges. The changes in the fair values of outstanding financial instruments are recognized as gains or losses in the period of change.

        Although the Company does not designate its commodity derivative instruments as cash-flow hedges, management uses those instruments to reduce the Company's exposure to fluctuations in commodity prices related to its natural gas and oil production. Net gains and losses, at fair value, are included on the Consolidated Balance Sheet as current or noncurrent assets or liabilities based on the anticipated timing of cash settlements under the related contracts. Changes in the fair value of commodity derivative contracts are recorded in earnings as they occur and are included in other income (expense) on the Consolidated Statement of Operations. See Note 4, "Fair Value Measurement," for disclosure about the fair values of commodity derivative instruments.

 

Asset Retirement Obligations

        The Company's asset retirement obligations ("ARO") consist of future plugging and abandonment expenses on oil and natural gas properties. The Company estimates an ARO for each well in the period in which it is incurred based on estimated present value of plugging and abandonment costs, increased by an inflation factor to the estimated date that the well would be plugged. The resulting liability is recorded by increasing the carrying amount of the related long- lived asset. The liability is then accreted to its then-present value each period and the capitalized cost is depleted over the useful life of the related asset. If the liability is settled for an amount other than the recorded amount, a gain or loss is recognized. The ARO is classified as current or noncurrent based on the expect timing of payments. A summary of the Company's ARO for the years ended December 31, 2014 and 2013 is as follows:

                                                                                                                                                                                    

(in thousands of dollars)

 

2014

 

2013

 

ARO liability at beginning of year

 

$

10,963

 

$

9,506

 

Liabilities incurred(1)

 

 

1,995

 

 

1,515

 

Accretion of discount

 

 

770

 

 

608

 

Liabilities settled due to sale of related properties

 

 

(109

)

 

(271

)

Liabilities settled due to plugging and abandonment

 

 

(55

)

 

(702

)

Change in estimate

 

 

46

 

 

307

 

​  

​  

​  

​  

ARO liability at end of year

 

 

13,610

 

 

10,963

 

Less: Current portion of ARO at end of year

 

 

(3,074


)

 

(2,590


)

​  

​  

​  

​  

Total long-term ARO at end of year

 

$

10,536

 

$

8,373

 

​  

​  

​  

​  

​  

​  

​  

​  

​  


(1)

Includes $824 related to wells acquired in 2013 (see Note 3, "Acquisition of Properties").

 

Revenue Recognition

        Revenues from the sale of crude oil, natural gas, and natural gas liquids are recognized when the product is delivered at a fixed or determinable price, title has transferred, collectability is reasonably assured and evidenced by a contract. The Company follows the "sales method" of accounting for its oil and natural gas revenue, so it recognizes revenue on all crude oil, natural gas, and natural gas liquids sold to purchasers. A receivable or liability is recognized only to the extent that the Company has an imbalance on a specific property greater than the expected remaining proved reserves.

 

Production Costs

        Production costs, including compressor rental, pumpers' salaries, saltwater disposal, ad valorem taxes, insurance, repairs and maintenance, expensed workovers and other operating expenses are expensed as incurred and included in lease operating expense on the Consolidated Statement of Operations.

 

Exploration Expenses

        Exploration expenses include dry hole costs, lease extensions, delay rentals and geological and geophysical costs.

 

Income Taxes

        Following its IPO on July 29, 2013, the Company began recording a federal and state income tax liability associated with its status as a corporation. No provision for federal income taxes was recorded prior to the IPO because the taxable income or loss was includable in the income tax returns of the individual partners and members. The Company is also subject to state income taxes. The State of Texas includes in its tax system a franchise tax applicable to the Company and an accrual for franchise taxes is included in the financial statements when appropriate.

        Income taxes are accounted for under the asset and liability method, which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial statements and tax basis of assets and liabilities using enacted tax rates in effect for the year in which differences are expected to be recovered or settled pursuant to the provisions of ASC 740—Income Taxes. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date.

        The Company records a valuation allowance if it is deemed more likely than not that all or a portion of its deferred income tax assets will not be realized. In addition, income tax rules and regulations are subject to interpretation and the application of those rules and regulations require judgment by the Company and may be challenged by the taxation authorities. The Company follows ASC 740-10-25, which requires the use of a two-step approach for recognizing and measuring tax benefits taken or expected to be taken in a tax return and disclosures regarding uncertainties in income tax positions. Only tax positions that meet the more likely than not recognition threshold are recognized. The Company's policy is to include any interest and penalties recorded on uncertain tax positions as a component of income tax expense. The Company's unrecognized tax benefits or related interest and penalties are immaterial.

 

Liability under Tax Receivable Agreement

        In connection with the IPO, the Company entered into a Tax Receivable Agreement (the "TRA") which obligated the Company to make payments to certain current and former owners equal to 85% of the applicable cash savings that the Company realizes as a result of tax attributes arising from exchanges of JEH Units and JEI Class B shares held by those owners for Class A shares of JEI common stock. The Company will retain the benefit of the remaining 15% of these tax savings.

        As a result of exchanges made through December 31, 2014, the Company has accrued future tax benefits of $0.9 million and has recorded this amount as a deferred tax asset on its consolidated balance sheet. As of December 31, 2014, the Company has recorded a liability of $0.8 million associated with its future TRA obligation. The actual amount and timing of payments made under the TRA will depend upon a number of factors, including the amount and timing of taxable income generated in the future, changes in future tax rates, the use of loss carryovers, and the portion of the Company's payments under the TRA constituting imputed interest. To the extent the Company does not realize all of the tax benefits in future years or in the event of a change in future tax rates, this liability may change.

        As of December 31, 2014, the Company has made no payments under the TRA and does not anticipate making a material payment under the TRA in 2015.

 

Comprehensive Income

        The Company has no elements of comprehensive income other than net income.

 

Statement of Cash Flows

        The Company presents its cash flows using the indirect method.

 

Related Party Transactions

        In the years ended December 31, 2013 and 2012, the Company paid an annual administration fee to Metalmark of $0.7 million. This amount was charged to expense. As a result of the IPO, this fee is no longer payable to Metalmark.

        On May 7, 2013, the Company entered into a natural gas sale and purchase agreement with Monarch Natural Gas, LLC, ("Monarch"), under which Monarch has the first right to gather the natural gas the Company produces from dedicated properties, process the NGLs from this natural gas production and market the processed natural gas and extracted NGLs. Under the Monarch agreement, the Company is paid a specified percentage of the value of the NGLs extracted and sold by Monarch, based on a set liquids recovery percentage, and the amount received from the sale of the residue gas, after deducting a fixed volume for fuel, lost and unaccounted for gas. The Company produced approximately 1.4 MMBoe of natural gas and NGLs for the year ended December 31, 2014 and 0.8 MMBoe of natural gas and NGLs for the year ended December 31, 2013, from the properties that became subject to the Monarch agreement. The initial term of the agreement runs for 10 years from the effective date of September 1, 2013.

        At the time the Company entered into the agreement, Metalmark Capital owned approximately 81% of the outstanding equity interests of Monarch. In addition, Metalmark Capital beneficially owns in excess of five percent of the Company's outstanding equity interests and two of our directors, Howard I. Hoffen and Gregory D. Myers, are managing directors of Metalmark Capital. In connection with the Company's entering into the Monarch agreement, Monarch issued to JEH equity interests in Monarch having a deemed value of $15 million. JEH assigned $2.4 million of the Monarch equity interests to Jonny Jones, the Company's chief executive officer and chairman of the board, and reserved $2.6 million of the Monarch equity interests to a benefit plan established for certain of the Company's officers, including Mike McConnell, Robert Brooks and Eric Niccum. The remaining $10 million of Monarch equity was distributed to certain of the pre-IPO owners, which include Metalmark Capital, Wells Fargo, the Jones family entities, and certain of the Company's officers and directors, including Jonny Jones, Mike McConnell and Eric Niccum.

        In September 2014, the Company signed a 10-year oil gathering and transportation agreement with Monarch Oil Pipeline LLC, pursuant to which Monarch Oil Pipeline, LLC will build, at its expense, a new oil gathering system and connect to dedicated Company leases in Texas. At the time the Company entered into the agreement, Metalmark Capital owned the majority of the outstanding equity interests of Monarch Oil Pipeline, LLC and/or its parent. The system is expected to begin service during the second quarter of 2015 and provide connectivity to both a regional refinery market as well as the Cushing market hub. The Company has reserved capacity of up to 12,000 barrels per day on the system with the potential to increase throughput at a future date.

 

Stock Compensation

        JEH implemented a management incentive plan effective January 1, 2010, that provided awards of membership interests in JEH to members of senior management ("management units"). The management unit grants awarded prior to the initial filing of the IPO registration statement in March 2013 had a dual vesting schedule and were fully vested as of December 31, 2014. Grants awarded after the initial IPO registration statement generally have a single vesting structure of five equal annual installments and were valued at the IPO price, adjusted for equivalent shares. Both the vested and unvested management units were converted into JEH Units and shares of Class B common stock at the IPO date. At December 31, 2014, there were 274,385 unvested JEH Units and shares of Class B common stock that will become convertible into a like number of shares of Class A common stock upon vesting.

        Under the Jones Energy, Inc. 2013 Omnibus Incentive Plan, established in conjunction with the Company's IPO, the Company reserved 3,850,000 shares of Class A common stock for director and employee stock-based compensation awards.

        During 2014, the Company granted performance unit and restricted stock unit awards to certain officers and employees under the Jones Energy, Inc. 2013 Omnibus Incentive Plan. The fair value of the performance units was based on the grant date fair value (using a Monte Carlo simulation model) and is expensed on a straight-line basis over the applicable three-year performance period. The number of shares of Class A common stock issuable upon vesting of the performance unit awards ranges from zero to 200% based on the Company's total shareholder return relative to an industry peer group over the applicable three-year performance period. The fair value of the restricted stock unit awards was based on the value of the Company's Class A common stock on the date of grant and is expensed on a straight-line basis over the applicable three-year vesting period.

        In September 2014 and 2013, the Company granted each of the outside members of the Board of Directors 5,486 and 6,645 shares, respectively, of restricted Class A common stock under the Jones Energy, Inc. 2013 Omnibus Incentive Plan. The fair value of the restricted stock grants was based on the value of the Company's Class A common stock on the date of grant and is expensed on a straight-line basis over the one-year vesting period.

        Refer to Note 7, "Stock-based Compensation," for additional information regarding director and employee stock-based compensation awards

 

 

Business Combinations

        For acquisitions of working interests that are accounted for as business combinations, the results of operations are included in the Consolidated Statement of Operations from the date of acquisition. Purchase prices are allocated to assets acquired based on their estimated fair values at the time of acquisition. Fair value is the price that would be received to sell an asset or would be paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement is based on the assumptions of market participants and not those of the reporting entity. Therefore, entity-specific intentions do not impact the measurement of fair value. The fair value of oil and natural gas properties is determined using a risk-adjusted after-tax discounted cash flow analysis based upon significant inputs including: 1) oil and gas prices, 2) projections of estimated quantities of oil and natural gas reserves, including those classified as proved, probable and possible, 3) projections of future rates of production, 4) timing and amount of future development and operating costs, 5) projected reserve recovery factors, and 6) weighted average cost of capital.

 

Recent Accounting Pronouncements

        In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2014-09, "Revenue from Contracts with Customers," which creates a new topic in the Accounting Standards Codification ("ASC"), topic 606, "Revenue from Contracts with Customers." This ASU sets forth a five-step model for determining when and how revenue is recognized. Under the model, an entity will be required to recognize revenue to depict the transfer of goods or services to a customer at an amount reflecting the consideration it expects to receive in exchange for those goods or services. Additional disclosures will be required to describe the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts. The amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2016 and may be applied on either a full or modified retrospective basis. Early adoption is not permitted. We do not expect the adoption of these provisions to have a significant impact on the Company's consolidated financial statements. However, we will continue to assess the anticipated impact as further implementation guidance is released from the FASB.

        In August 2014, the FASB issued ASU No. 2014-15, "Presentation of Financial Statements—Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern." This ASU requires management to evaluate whether there are conditions or events that raise substantial doubt about an entity's ability to continue as a "going concern" and to provide disclosures when certain criteria are met. Substantial doubt exists when relevant conditions and events, considered in the aggregate, indicate that it is probable that the entity will be unable to meet its obligations as they become due within one year after the date that the financial statements are issued (or available to be issued). The amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2016. Early adoption is permitted. We do not expect the adoption of these disclosures to have a significant impact on the Company's consolidated financial statements.

        In January 2015, the FASB issued Accounting Standards Update No. 2015-01, Income Statement—Extraordinary and Unusual Items ("ASU 2015-01"). ASU 2015-01 removes the concept of extraordinary items from GAAP. Under existing guidance, an entity is required to separately disclose extraordinary items, net of tax, in the income statement after income from continuing operations if an event or transaction is of an unusual nature and occurs infrequently. This separate, net-of-tax presentation will no longer be allowed. ASU 2015-01 is effective for interim and annual reporting periods beginning after December 15, 2015. The Company does not expect the adoption of this guidance to have a material impact on its financial position, cash flows or results of operations.

Significant Accounting Policies (Tables)

 

(in thousands of dollars)

 

2014

 

2013

 

Mineral interests in properties

 

 

 

 

 

 

 

Unproved

 

$

94,526

 

$

99,134

 

Proved

 

 

1,001,194

 

 

958,816

 

Wells and equipment and related facilities

 

 

1,094,202

 

 

609,748

 

​  

​  

​  

​  

 

 

 

2,189,922

 

 

1,667,698

 

Less: Accumulated depletion and impairment

 

 

(551,062

)

 

(370,470

)

​  

​  

​  

​  

Net oil and gas properties

 

$

1,638,860

 

$

1,297,228

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

(in thousands of dollars)

 

2014

 

2013

 

Leasehold improvements

 

$

1,218

 

$

1,060

 

Furniture, fixtures, computers and software

 

 

3,727

 

 

2,491

 

Vehicles

 

 

988

 

 

835

 

Aircraft

 

 

910

 

 

910

 

Other

 

 

219

 

 

134

 

​  

​  

​  

​  

 

 

 

7,062

 

 

5,430

 

Less: Accumulated depreciation and amortization

 

 

(3,014

)

 

(1,986

)

​  

​  

​  

​  

Net other property, plant and equipment

 

$

4,048

 

$

3,444

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

(in thousands of dollars)

 

2014

 

2013

 

ARO liability at beginning of year

 

$

10,963

 

$

9,506

 

Liabilities incurred(1)

 

 

1,995

 

 

1,515

 

Accretion of discount

 

 

770

 

 

608

 

Liabilities settled due to sale of related properties

 

 

(109

)

 

(271

)

Liabilities settled due to plugging and abandonment

 

 

(55

)

 

(702

)

Change in estimate

 

 

46

 

 

307

 

​  

​  

​  

​  

ARO liability at end of year

 

 

13,610

 

 

10,963

 

Less: Current portion of ARO at end of year

 

 

(3,074


)

 

(2,590


)

​  

​  

​  

​  

Total long-term ARO at end of year

 

$

10,536

 

$

8,373

 

​  

​  

​  

​  

​  

​  

​  

​  

​  


(1)

Includes $824 related to wells acquired in 2013 (see Note 3, "Acquisition of Properties").

 

Acquisition of Properties (Tables)

 

                                                                                                                                                                                    

(in thousands of dollars)

 

 

 

Oil and gas properties

 

 

 

 

Unproved

 

$

32,964

 

Proved

 

 

147,024

 

Asset retirement obligations

 

 

(824

)

​  

​  

Total purchase price

 

$

179,164

 

​  

​  

​  

​  

​  

 

 

 

 

 

 

Year Ended
December 31,
2013

 

 

 

Post
Acquisition(1)

 

(in thousands of dollars)

 

Pro Forma

 

 

 

(unaudited)

 

(unaudited)

 

Total operating revenue

 

$

1,365 

 

$

308,773 

 

Total operating expenses

 

 

291 

 

 

229,648 

 

Operating income

 

 

1,074 

 

 

79,125 

 

Net income

 

 

1,074 

 

 

45,778 

 


(1)

Represents revenues and expenses for the post acquisition period of December 18, 2013 to December 31, 2013 included in the Consolidated Statement of Operations.

 

 

                                                                                                                                                                                    

(in thousands of dollars)

 

 

 

Oil and gas properties

 

 

 

 

Unproved

 

$

71,264

 

Proved

 

 

182,493

 

Asset retirement obligations

 

 

(293

)

​  

​  

Total purchase price

 

$

253,464

 

​  

​  

​  

​  

​  

 

 

 

 

 

Year Ended
December 31,
2012

 

(in thousands of dollars)

 

Pro Forma

 

 

 

(unaudited)

 

Total operating revenue

 

$

194,685 

 

Total operating expenses

 

 

161,053 

 

Operating income

 

 

33,632 

 

Net income

 

 

25,713 

 

 

Fair Value Measurement (Tables)

 

 

 

December 31, 2014

 

 

 

Fair Value Measurements Using

 

(in thousands of dollars)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

Commodity Price Hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

$

 

$

120,604 

 

$

915 

 

$

121,519 

 

Long-term assets

 

 

 

 

85,162 

 

 

1,893 

 

 

87,055 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

 

 

28 

 

 

28 

 

 

                                                                                                                                                                                    

 

 

December 31, 2013

 

 

 

Fair Value Measurements Using

 

(in thousands of dollars)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

Commodity Price Hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

$

 

$

8,837

 

$

 

$

8,837

 

Long-term assets

 

 

 

 

25,967

 

 

(569

)

 

25,398

 

Current liabilities

 

 

 

 

10,188

 

 

476

 

 

10,664

 

Long-term liabilities

 

 

 

 

 

 

190

 

 

190

 

 

The following table represents quantitative information about Level 3 inputs used in the fair value measurement of the Company's commodity derivative contracts as of December 31, 2014.

                                                                                                                                                                                    

 

 

Quantitative Information About Level 3 Fair Value Measurements

Commodity Price Hedges

 

Fair Value
(000's)

 

Valuation Technique

 

Unobservable
Input

 

Range

Natural gas liquid swaps

 

$

3,045

 

Use a discounted cash flow approach using inputs including forward price statements from counterparties

 

Natural gas liquid futures

 

$8.09 - $75.52 per barrel

Natural gas basis swaps

 

$

(265

)

Use a discounted cash flow approach using inputs including forward price statements from counterparties

 

Natural gas basis swaps

 

$(0.11) - $(0.17) per barrel

 

 

(in thousands of dollars)

 

 

 

Balance at December 31, 2012, net

 

$

(1,519

)

Purchases

 

 

(1,095

)

Settlements

 

 

(210

)

Transfers to Level 2

 

 

(753

)

Changes in fair value

 

 

2,342

 

​  

​  

Balance at December 31, 2013, net

 

 

(1,235

)

Purchases

 

 

668

 

Settlements

 

 

476

 

Transfers into Level 3

 

 

(265

)

Transfers to Level 2

 

 

332

 

Changes in fair value

 

 

2,804

 

​  

​  

Balance at December 31, 2014, net

 

$

2,780

 

​  

​  

​  

​  

​  

 

 

 

 

December 31, 2014

 

December 31, 2013

 

(in thousands of dollars)

 

Carrying
Amount

 

Fair Value

 

Carrying
Amount

 

Fair Value

 

Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolver

 

$

360,000 

 

$

360,000 

 

$

498,000 

 

$

498,000 

 

Term loan

 

 

 

 

 

 

160,000 

 

 

160,000 

 

2022 Notes

 

 

500,000 

 

 

384,375 

 

 

 

 

 

 

Derivative Instruments and Hedging Activities (Tables)

 

 

 

December 31, 2014

 

 

 

 

Low

 

High

 

Weighted
Average

 

Final
Expiration

Oil swaps

 

Exercise price

 

$

75.05

 

$

100.95

 

$

84.20

 

 

 

 

Barrels per month

 

 

45,000

 

 

184,054

 

 

113,852

 

December 2018

Natural gas swaps

 

Exercise price

 

$

3.37

 

$

6.45

 

$

4.40

 

 

 

 

mmbtu per month

 

 

710,000

 

 

1,772,584

 

 

1,175,275

 

December 2018

Basis swaps

 

Contract differential

 

$

(0.39

)

$

(0.11

)

$

(0.21

)

 

 

 

mmbtu per month

 

 

320,000

 

 

980,000

 

 

716,667

 

March 2016

Natural gas liquids swaps

 

Exercise price

 

$

8.09

 

$

95.24

 

$

42.46

 

 

 

 

Barrels per month

 

 

2,000

 

 

143,000

 

 

50,444

 

December 2017

 

                                                                                                                                                                                    

 

 

December 31, 2013

 

 

 

 

Low

 

High

 

Weighted
Average

 

Final
Expiration

Oil swaps

 

Exercise price

 

$

81.70

 

$

102.84

 

$

89.03

 

 

 

 

Barrels per month

 

 

29,000

 

 

161,613

 

 

96,149

 

December 2017

Natural gas swaps

 

Exercise price

 

$

3.88

 

$

6.90

 

$

4.26

 

 

 

 

mmbtu per month

 

 

510,000

 

 

1,290,000

 

 

830,275

 

December 2017

Basis swaps

 

Contract differential

 

$

(0.43

)

$

(0.11

)

$

(0.34

)

 

 

 

mmbtu per month

 

 

320,000

 

 

690,000

 

 

467,037

 

March 2016

Natural gas liquids swaps

 

Exercise price

 

$

6.72

 

$

95.24

 

$

32.98

 

 

 

 

Barrels per month

 

 

2,000

 

 

118,000

 

 

46,646

 

December 2017

 

 

(in thousands of dollars)

 

Gross Amounts
of Recognized
Assets /
Liabilities

 

Gross
Amounts
Offset in the
Balance
Sheet

 

Net Amounts
of Assets /
Liabilities
Presented in
the Balance
Sheet

 

Gross
Amounts
Not
Offset in the
Balance
Sheet

 

Net Amount

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

208,646

 

$

(72

)

$

208,574

 

$

 

$

208,574

 

Liabilities

 

 

(100

)

 

72

 

 

(28

)

 

 

 

(28

)

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity derivative contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

38,071

 

$

(6,035

)

$

32,036

 

$

2,199

 

$

34,235

 

Liabilities

 

 

(14,347

)

 

6,035

 

 

(8,312

)

 

(2,542

)

 

(10,854

)

 

Stock-based Compensation (Tables)

 

The following assumptions were used for the Monte Carlo simulation model to determine the grant date fair value and associated compensation expense during the twelve months ended December 31, 2014:

                                                                                                                                                                                    

Stock Price(1)

 

$

17.07 

 

Beginning Average Stock Price(2)

 

$

14.78 

 

Expected Volatility(3)

 

 

46.95 

%

Risk-Free Rate of Return(4)

 

 

0.61 

%


(1)

Based on the closing price of Jones Energy, Inc. Class A common stock on May 20, 2014.

(2)

Based on the 10 trading days immediately prior to the beginning of the performance period.

(3)

Based on the average historical volatilities over the most recent 2.62-year period for the Company and each peer company using daily stock prices through May 20, 2014. The measurement period reflects the 2.62 years remaining in the performance period as of the grant date.

(4)

Based on the yield curve of U.S. Treasury rates as of May 20, 2014.

 

 

 

 

Restricted
Stock Awards

 

Weighted Average
Grant Date Fair
Value per Share

 

Unvested at January 1, 2013

 

 

 

 

 

Granted

 

 

26,580

 

$

15.05

 

Forfeited

 

 

 

 

 

Vested

 

 

 

 

—  

 

​  

​  

Unvested at December 31, 2013

 

 

26,580

 

$

15.05

 

Granted

 

 

27,430

 

$

18.77

 

Forfeited

 

 

 

 

 

Vested

 

 

(26,580

)

$

15.05

 

​  

​  

Unvested at December 31, 2014

 

 

27,430

 

$

18.77

 

​  

​  

​  

​  

​  

 

 

 

 

Restricted
Stock Unit
Awards

 

Weighted Average
Grant Date Fair
Value per Share

 

Unvested at January 1, 2014

 

 

 

 

 

Granted

 

 

340,001

 

$

17.31

 

Forfeited

 

 

(13,688

)

$

17.07

 

Vested

 

 

(1,416

)

$

17.07

 

​  

​  

Unvested at December 31, 2014

 

 

324,897

 

$

17.33

 

​  

​  

​  

​  

​  

 

 

 

 

Performance
Unit Awards

 

Weighted Average
Grant Date Fair
Value per Share

 

Unvested at January 1, 2014

 

 

 

 

 

Granted

 

 

201,318

 

$

21.65

 

Forfeited

 

 

(8,320

)

$

21.65

 

Vested

 

 

 

 

—  

 

​  

​  

Unvested at December 31, 2014

 

 

192,998

 

$

21.65

 

​  

​  

​  

​  

​  

 

 

 

 

JEH Units

 

Weighted Average
Grant Date Fair
Value
per Share

 

Unvested at January 1, 2013

 

 

710,767

 

$

3.62

 

Granted

 

 

911,654

 

$

15.00

 

Forfeited

 

 

(167,239

)

$

3.62

 

Vested

 

 

(998,032

)

$

9.96

 

​  

​  

Unvested at December 31, 2013

 

 

457,150

 

$

12.46

 

Granted

 

 

21,405

 

$

6.66

 

Forfeited

 

 

(21,405

)

$

6.66

 

Vested

 

 

(182,765

)

$

8.65

 

​  

​  

Unvested at December 31, 2014

 

 

274,385

 

$

15.00

 

​  

​  

​  

​  

​  

 

Earnings per Share (Tables)
Schedule of calculation of the basic and diluted weighted-average shares and EPS

 

(in thousands, except per share data)

 

2014

 

2013

 

Income (numerator):

 

 

 

 

 

 

 

Net income (loss) attributable to controlling interests

 

$

40,868

 

$

(2,186

)

Weighted-average shares (denominator):

 

 

 

 

 

 

 

Weighted-average number of shares of Class A common stock

 

 

12,526

 

 

12,500

 

​  

​  

​  

​  

Earnings (loss) per share:

 

 

 

 

 

 

 

Basic earnings per share

 

$

3.26

 

$

(0.17

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

(in thousands, except per share data)

 

2014

 

2013

 

Income (numerator):

 

 

 

 

 

 

 

Net income (loss) attributable to controlling interests

 

$

40,868

 

$

(2,186

)

Weighted-average shares (denominator):

 

 

 

 

 

 

 

Weighted-average number of shares of Class A common stock

 

 

12,535

 

 

12,500

 

​  

​  

​  

​  

Earnings (loss) per share:

 

 

 

 

 

 

 

Diluted earnings per share

 

$

3.26

 

$

(0.17

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

Anti-dilutive shares of Class A common stock

 

 

275

 

 

27

 

 

Commitments and Contingencies (Tables)
Schedule of future minimum payments for noncancellable operating leases extending beyond one year

 

(in thousands of dollars)

 

 

 

Years Ending December 31,

 

 

 

 

2015

 

$

944 

 

2016

 

 

954 

 

2017

 

 

1,038 

 

2018

 

 

1,101 

 

2019

 

 

1,122 

 

Thereafter

 

 

377 

 

​  

​  

 

 

$

5,536 

 

​  

​  

​  

​  

​  

 

Income Taxes (Tables)

 

 

 

Year Ended December 31,

 

(in thousands of dollars)

 

2014

 

2013

 

2012

 

Current tax expense:

 

 

 

 

 

 

 

 

 

 

Federal

 

$

53

 

$

85

 

$

 

State

 

 

 

 

 

 

—  

 

​  

​  

​  

​  

​  

​  

Total current expense

 

 

53

 

 

85

 

 

—  

 

​  

​  

​  

​  

​  

​  

Deferred tax expense (benefit):

 

 

 

 

 

 

 

 

 

 

Federal

 

 

21,996

 

 

(1,260

)

 

 

State

 

 

4,025

 

 

1,104

 

 

473

 

​  

​  

​  

​  

​  

​  

Total deferred expense (benefit)

 

 

26,021

 

 

(156

)

 

473

 

​  

​  

​  

​  

​  

​  

Total tax expense (benefit)

 

$

26,074

 

$

(71

)

$

473

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Tax expense (benefit) attributable to controlling interests

 

$

22,675

 

$

(1,223

)

$

473

 

Tax expense attributable to non-controlling interests

 

 

3,399

 

 

1,152

 

 

—  

 

​  

​  

​  

​  

​  

​  

Total income tax expense (benefit)

 

$

26,074

 

$

(71

)

$

473

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

(in thousands of dollars)

 

2014

 

2013

 

Provision calculated at federal statutory income tax rate:

 

 

 

 

 

 

 

Net income before taxes

 

$

250,217

 

$

22,334

 

Statutory rate

 

 

35

%

 

35

%  

​  

​  

​  

​  

Income tax expense computed at statutory rate

 

$

87,577

 

$

7,817

 

Less: Non-controlling interests

 

 

(65,336

)

 

(9,009

)

​  

​  

​  

​  

Income tax expense (benefit) attributable to controlling interests

 

 

22,241

 

 

(1,192

)

State and local income taxes, net of federal benefit

 

 

626

 

 

(49

)

Other

 

 

(192

)

 

18

 

​  

​  

​  

​  

Tax expense (benefit) attributable to controlling interests

 

 

22,675

 

 

(1,223

)

Tax expense attributable to non-controlling interests

 

 

3,399

 

 

1,152

 

​  

​  

​  

​  

Total income tax expense (benefit)

 

$

26,074

 

$

(71

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

 

As of December 31,

 

(in thousands of dollars)

 

2014

 

2013

 

Deferred tax assets

 

 

 

 

 

 

 

Investment in consolidated subsidiary JEH

 

$

 

$

526

 

Net operating loss

 

 

8,223

 

 

649

 

Section 754 election tax basis adjustment

 

 

945

 

 

 

Alternative minimum tax credits

 

 

53

 

 

86

 

Other deferred tax asset

 

 

232

 

 

52

 

​  

​  

​  

​  

Total deferred tax assets

 

 

9,453

 

 

1,313

 

​  

​  

​  

​  

Deferred tax liabilities

 

 

 

 

 

 

 

Current state deferred tax liability

 

 

718

 

 

 

Investment in consolidated subsidiary JEH

 

 

29,163

 

 

 

Noncurrent state deferred tax liability

 

 

6,731

 

 

3,093

 

​  

​  

​  

​  

Total deferred tax liabilities

 

 

36,612

 

 

3,093

 

​  

​  

​  

​  

Net deferred tax assets (liabilities)

 

 

(27,159

)

 

(1,780

)

Valuation allowance

 

 

 

 

—  

 

​  

​  

​  

​  

Net deferred tax assets (liabilities)

 

$

(27,159

)

$

(1,780

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Condensed Consolidating Financial Statements (Tables)

 

Condensed Consolidating Balance Sheet

December 31, 2014

                                                                                                                                                                                    

(in thousands of dollars)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

100

 

$

1,000

 

$

12,436

 

$

30

 

$

 

$

13,566

 

Restricted cash

 

 

 

 

 

 

149

 

 

 

 

 

 

149

 

Accounts receivable, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

 

 

 

 

 

49,861

 

 

 

 

 

 

49,861

 

Joint interest owners

 

 

 

 

 

 

41,761

 

 

 

 

 

 

41,761

 

Other

 

 

102

 

 

8,788

 

 

3,622

 

 

 

 

 

 

12,512

 

Commodity derivative assets

 

 

 

 

121,519

 

 

 

 

 

 

 

 

121,519

 

Other current assets

 

 

 

 

451

 

 

2,923

 

 

 

 

 

 

3,374

 

Intercompany receivable

 

 

4,164

 

 

1,205,608

 

 

 

 

(2,328

)

 

(1,207,444

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current assets

 

 

4,366

 

 

1,337,366

 

 

110,752

 

 

(2,298

)

 

(1,207,444

)

 

242,742

 

Oil and gas properties, net, at cost under the successful efforts method

 

 

 

 

 

 

1,638,860

 

 

 

 

 

 

1,638,860

 

Other property, plant and equipment, net

 

 

 

 

 

 

3,252

 

 

796

 

 

 

 

4,048

 

Commodity derivative assets

 

 

 

 

87,055

 

 

 

 

 

 

 

 

87,055

 

Other assets

 

 

 

 

20,098

 

 

254

 

 

 

 

 

 

20,352

 

Deferred tax assets

 

 

171

 

 

 

 

 

 

 

 

 

 

171

 

Investment in subsidiaries

 

 

231,866

 

 

 

 

 

 

 

 

(231,866

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total assets

 

$

236,403

 

$

1,444,519

 

$

1,753,118

 

$

(1,502

)

$

(1,439,310

)

$

1,993,228

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts payable

 

$

 

$

288

 

$

136,049

 

$

 

$

 

$

136,337

 

Oil and gas sales payable

 

 

 

 

 

 

70,469

 

 

 

 

 

 

70,469

 

Accrued liabilities

 

 

 

 

8,914

 

 

10,487

 

 

 

 

 

 

19,401

 

Deferred tax liabilities

 

 

 

 

718

 

 

 

 

 

 

 

 

718

 

Asset retirement obligations

 

 

 

 

 

 

3,074

 

 

 

 

 

 

3,074

 

Intercompany payable

 

 

 

 

 

 

1,209,630

 

 

 

 

(1,209,630

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current liabilities

 

 

 

 

9,920

 

 

1,429,709

 

 

 

 

(1,290,630

)

 

229,999

 

Long-term debt

 

 

 

 

360,000

 

 

 

 

 

 

 

 

360,000

 

Senior notes

 

 

 

 

500,000

 

 

 

 

 

 

 

 

500,000

 

Deferred revenue

 

 

 

 

13,377

 

 

 

 

 

 

 

 

13,377

 

Commodity derivative liabilities

 

 

 

 

28

 

 

 

 

 

 

 

 

28

 

Asset retirement obligations

 

 

 

 

 

 

10,536

 

 

 

 

 

 

10,536

 

Liability under tax receivable agreement

 

 

803

 

 

 

 

 

 

 

 

 

 

803

 

Deferred tax liabilities

 

 

20,093

 

 

6,519

 

 

 

 

 

 

 

 

26,612

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities

 

 

20,896

 

 

889,844

 

 

1,440,245

 

 

 

 

(1,209,630

)

 

1,141,355

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Stockholders' / members' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Members' equity

 

 

 

 

554,675

 

 

312,873

 

 

(1,502

)

 

(866,046

)

 

 

Class A common stock, $0.001 par value; 12,672,260 shares issued and 12,649,658 shares outstanding

 

 

13

 

 

 

 

 

 

 

 

 

 

13

 

Class B common stock, $0.001 par value; 36,719,499 shares issued and outstanding

 

 

37

 

 

 

 

 

 

 

 

 

 

37

 

Treasury stock, at cost; 22,602 shares

 

 

(358

)

 

 

 

 

 

 

 

 

 

(358

)

Additional paid-in-capital

 

 

177,133

 

 

 

 

 

 

 

 

 

 

177,133

 

Retained earnings

 

 

38,682

 

 

 

 

 

 

 

 

 

 

38,682

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Stockholders' equity

 

 

215,507

 

 

554,675

 

 

312,873

 

 

(1,502

)

 

(866,046

)

 

215,507

 

Non-controlling interest

 

 

 

 

 

 

 

 

 

 

636,366

 

 

636,366

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total stockholders' equity

 

 

215,507

 

 

554,675

 

 

312,873

 

 

(1,502

)

 

(229,680

)

 

851,873

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities and stockholders' equity

 

$

236,403

 

$

1,444,519

 

$

1,753,118

 

$

(1,502

)

$

(1,439,310

)

$

1,993,228

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Condensed Consolidating Balance Sheet

December 31, 2013

                                                                                                                                                                                    

(in thousands of dollars)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

100

 

$

6,000

 

$

17,650

 

$

70

 

$

 

$

23,820

 

Restricted cash

 

 

 

 

 

 

45

 

 

 

 

 

 

45

 

Accounts receivable, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

 

 

 

 

 

51,233

 

 

 

 

 

 

51,233

 

Joint interest owners

 

 

 

 

 

 

42,481

 

 

 

 

 

 

42,481

 

Other

 

 

 

 

 

 

16,782

 

 

 

 

 

 

16,782

 

Commodity derivative assets

 

 

 

 

8,837

 

 

 

 

 

 

 

 

8,837

 

Other current assets

 

 

 

 

387

 

 

2,005

 

 

 

 

 

 

2,392

 

Deferred tax assets

 

 

 

 

12

 

 

 

 

 

 

 

 

12

 

Intercompany receivable

 

 

638

 

 

1,051,389

 

 

 

 

 

 

 

(1,052,027

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current assets

 

 

738

 

 

1,066,625

 

 

130,196

 

 

70

 

 

(1,052,027

)

 

145,602

 

Oil and gas properties, net, at cost under the successful efforts method

 

 

 

 

 

 

1,297,228

 

 

 

 

 

 

1,297,228

 

Other property, plant and equipment, net

 

 

 

 

 

 

2,557

 

 

887

 

 

 

 

3,444

 

Commodity derivative assets

 

 

 

 

25,398

 

 

 

 

 

 

 

 

25,398

 

Other assets

 

 

 

 

14,072

 

 

934

 

 

 

 

 

 

15,006

 

Investment in subsidiaries

 

 

169,081

 

 

 

 

 

 

 

 

(169,081

)

 

 

Deferred tax assets

 

 

1,301

 

 

 

 

 

 

 

 

 

 

1,301

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total assets

 

$

171,120

 

$

1,106,095

 

$

1,430,915

 

$

957

 

$

(1,221,108

)

$

1,487,979

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts payable

 

$

 

$

230

 

$

89,200

 

$

 

$

 

$

89,430

 

Oil and gas sales payable

 

 

 

 

 

 

66,179

 

 

 

 

 

 

66,179

 

Accrued liabilities

 

 

87

 

 

1,642

 

 

9,076

 

 

 

 

 

 

10,805

 

Commodity derivative liabilities

 

 

 

 

10,664

 

 

 

 

 

 

 

 

10,664

 

Asset retirement obligations

 

 

 

 

 

 

2,590

 

 

 

 

 

 

2,590

 

Intercompany payable

 

 

 

 

 

 

1,051,935

 

 

2,279

 

 

(1,054,214

)

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total current liabilities

 

 

87

 

 

12,536

 

 

1,218,980

 

 

2,279

 

 

(1,054,214

)

 

179,668

 

Long-term debt

 

 

 

 

658,000

 

 

 

 

 

 

 

 

658,000

 

Deferred revenue

 

 

 

 

14,531

 

 

 

 

 

 

 

 

14,531

 

Commodity derivative liabilities

 

 

 

 

190

 

 

 

 

 

 

 

 

190

 

Asset retirement obligations

 

 

 

 

 

 

8,373

 

 

 

 

 

 

8,373

 

Deferred tax liabilities

 

 

 

 

3,093

 

 

 

 

 

 

 

 

3,093

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities

 

 

87

 

 

688,350

 

 

1,227,353

 

 

2,279

 

 

(1,054,214

)

 

863,855

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Stockholders' / members' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Members' equity

 

 

 

 

417,745

 

 

203,562

 

 

(1,322

)

 

(619,985

)

 

 

Class A common stock, $0.001 par value; 12,526,580 shares issued and outstanding

 

 

13

 

 

 

 

 

 

 

 

 

 

13

 

Class B common stock, $0.001 par value; 36,836,333 shares issued and outstanding

 

 

37

 

 

 

 

 

 

 

 

 

 

37

 

Additional paid-in-capital

 

 

173,169

 

 

 

 

 

 

 

 

 

 

173,169

 

Retained earnings (deficit)

 

 

(2,186

)

 

 

 

 

 

 

 

 

 

(2,186

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Stockholders' equity

 

 

171,033

 

 

417,745

 

 

203,562

 

 

(1,322

)

 

(619,985

)

 

171,033

 

Non-controlling interest

 

 

 

 

 

 

 

 

 

 

453,091

 

 

453,091

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total stockholders' equity

 

 

171,033

 

 

417,745

 

 

203,562

 

 

(1,322

)

 

(166,894

)

 

624,124

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total liabilities and stockholders' equity

 

$

171,120

 

$

1,106,095

 

$

1,430,915

 

$

957

 

$

(1,221,108

)

$

1,487,979

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

Condensed Consolidating Statement of Operations and Comprehensive Income

Year Ended December 31, 2014

                                                                                                                                                                                    

(in thousands)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

$

 

$

 

$

378,401

 

$

 

$

 

$

378,401

 

Other revenues

 

 

 

 

1,154

 

 

1,042

 

 

 

 

 

 

2,196

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating revenues

 

 

 

 

1,154

 

 

379,443

 

 

 

 

 

 

380,597

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

 

 

 

 

 

43,843

 

 

 

 

 

 

43,843

 

Production taxes

 

 

 

 

 

 

18,094

 

 

 

 

 

 

18,094

 

Exploration

 

 

 

 

 

 

3,453

 

 

 

 

 

 

3,453

 

Depletion, depreciation and amortization

 

 

 

 

 

 

181,578

 

 

91

 

 

 

 

181,669

 

Accretion of discount

 

 

 

 

 

 

770

 

 

 

 

 

 

770

 

General and administrative (including non-cash compensation expense)

 

 

 

 

4,494

 

 

21,180

 

 

89

 

 

 

 

25,763

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating expenses

 

 

 

 

4,494

 

 

268,918

 

 

180

 

 

 

 

273,592

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income

 

 

 

 

(3,340

)

 

110,525

 

 

(180

)

 

 

 

107,005

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

(45,215

)

 

(1,511

)

 

 

 

 

 

(46,726

)

Net gain on commodity derivatives

 

 

 

 

189,641

 

 

 

 

 

 

 

 

189,641

 

Gain on sales of assets

 

 

 

 

 

 

297

 

 

 

 

 

 

297

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other income (expense), net

 

 

 

 

144,426

 

 

(1,214

)

 

 

 

 

 

143,212

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income (loss) before income tax

 

 

 

 

141,086

 

 

109,311

 

 

(180

)

 

 

 

250,217

 

Equity interest in income

 

 

62,785

 

 


 

 


 

 


 

 

(62,785


)

 


—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income tax provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

53

 

Deferred

 

 

21,864

 

 

4,157

 

 

 

 

 

 

 

 

 

 

 

26,021

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total income tax provision

 

 

21,917

 

 

4,157

 

 

 

 

 

 

 

 

26,074

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss)

 

 

40,868

 

 

136,929

 

 

109,311

 

 

(180

)

 

(62,785

)

 

224,143

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

183,275

 

 

183,275

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income attributable to controlling interests

 

$

40,868

 

 

 

 

 

 

 

 

 

$

40,868

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Condensed Consolidating Statement of Operations and Comprehensive Income

Year Ended December 31, 2013

                                                                                                                                                                                    

(in thousands)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and gas sales

 

$

 

$

 

$

258,063

 

$

 

$

 

$

258,063

 

Other revenues

 

 

 

 

469

 

 

637

 

 

 

 

 

 

1,106

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating revenues

 

 

 

 

469

 

 

258,700

 

 

 

 

 

 

259,169

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

 

 

 

 

 

27,781

 

 

 

 

 

 

27,781

 

Production taxes

 

 

 

 

 

 

12,865

 

 

 

 

 

 

12,865

 

Exploration

 

 

 

 

 

 

1,710

 

 

 

 

 

 

1,710

 

Depletion, depreciation and amortization

 

 

 

 

 

 

114,046

 

 

90

 

 

 

 

114,136

 

Impairment of oil and gas properties

 

 

 

 

 

 

14,415

 

 

 

 

 

 

14,415

 

Accretion of discount

 

 

 

 

 

 

608

 

 

 

 

 

 

608

 

General and administrative (including non-cash compensation expense)

 

 

 

 

4,154

 

 

27,490

 

 

258

 

 

 

 

31,902

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total operating expenses

 

 

 

 

4,154

 

 

198,915

 

 

348

 

 

 

 

203,417

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Operating income

 

 

 

 

(3,685

)

 

59,785

 

 

(348

)

 

 

 

55,752

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

(29,653

)

 

(1,121

)

 

 

 

 

 

(30,774

)

Net gain (loss) on commodity derivatives

 

 

 

 

(2,566

)

 

 

 

 

 

 

 

(2,566

)

Gain (loss) on sales of assets

 

 

 

 

 

 

41

 

 

(119

)

 

 

 

(78

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Other income (expense), net

 

 

 

 

(32,219

)

 

(1,080

)

 

(119

)

 

 

 

(33,418

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income (loss) before income tax

 

 

 

 

(35,904

)

 

58,705

 

 

(467

)

 

 

 

22,334

 

Equity interest in income

 

 

(3,400


)

 


 

 


 

 


 

 

3,400

 

 


—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Income tax provision (benefit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

85

 

 

 

 

 

 

 

 

 

 

 

85

 

Deferred

 

 

(1,299

)

 

1,143

 

 

 

 

 

 

 

 

(156

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total income tax provision (benefit)

 

 

(1,214

)

 

1,143

 

 

 

 

 

 

 

 

(71

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss)

 

 

(2,186

)

 

(37,047

)

 

58,705

 

 

(467

)

 

3,400

 

 

22,405

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

24,591

 

 

24,591

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss) attributable to controlling interests

 

$

(2,186

)

 

 

 

 

 

 

 

 

$

(2,186

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

Condensed Consolidating Statement of Cash Flows

Year Ended December 31, 2014

                                                                                                                                                                                    

(in thousands of dollars)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

40,868

 

$

136,929

 

$

109,311

 

$

(180

)

$

(62,785

)

$

224,143

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities

 

 

(40,510

)

 

(326,859

)

 

345,724

 

 

140

 

 

62,785

 

 

41,280

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by operations

 

 

358

 

 

(189,930

)

 

455,035

 

 

(40

)

 

 

 

265,423

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to oil and gas properties

 

 

 

 

 

 

(474,619

)

 

 

 

 

 

(474,619

)

Net adjustments to purchase price of properties acquired

 

 

 

 

 

 

15,709

 

 

 

 

 

 

15,709

 

Proceeds from sales of assets

 

 

 

 

 

 

448

 

 

 

 

 

 

448

 

Acquisition of other property, plant and equipment

 

 

 

 

 

 

(1,683

)

 

 

 

 

 

(1,683

)

Current period settlements of matured derivative contracts

 

 

 

 

(3,654

)

 

 

 

 

 

 

 

(3,654

)

Change in restricted cash

 

 

 

 

 

 

(104

)

 

 

 

 

 

(104

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by investing

 

 

 

 

(3,654

)

 

(460,249

)

 

 

 

 

 

(463,903

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of long-term debt

 

 

 

 

170,000

 

 

 

 

 

 

 

 

170,000

 

Repayment under long-term debt

 

 

 

 

(468,000

)

 

 

 

 

 

 

 

(468,000

)

Proceeds from senior notes

 

 

 

 

500,000

 

 

 

 

 

 

 

 

500,000

 

Payment of debt issuance costs

 

 

 

 

(13,416

)

 

 

 

 

 

 

 

(13,416

)

Purchase of treasury stock

 

 

(358

)

 

 

 

 

 

 

 

 

 

(358

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by financing

 

 

(358

)

 

188,584

 

 

 

 

 

 

 

 

188,226

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net increase (decrease) in cash

 

 

 

 

(5,000

)

 

(5,214

)

 

(40

)

 

 

 

(10,254

)

Cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

100

 

 

6,000

 

 

17,650

 

 

70

 

 

 

 

23,820

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

End of period

 

$

100

 

$

1,000

 

$

12,436

 

$

30

 

$

 

$

13,566

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Condensed Consolidating Statement of Cash Flows

Year Ended December 31, 2013

                                                                                                                                                                                    

(in thousands of dollars)

 

JEI (Parent)

 

Issuers

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(2,186

)

$

(37,047

)

$

58,705

 

$

(467

)

$

3,400

 

$

22,405

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities

 

 

2,286

 

 

(189,393

)

 

315,942

 

 

733

 

 

(3,400

)

 

126,168

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by operations

 

 

100

 

 

(226,440

)

 

374,647

 

 

266

 

 

 

 

148,573

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in subsidiary

 

 

(172,481

)

 

 

 

 

 

 

 

172,481

 

 

 

Additions to oil and gas properties

 

 

 

 

 

 

(197,618

)

 

 

 

 

 

(197,618

)

Acquisition of properties

 

 

 

 

 

 

(178,173

)

 

 

 

 

 

(178,173

)

Proceeds from sales of assets

 

 

 

 

 

 

963

 

 

644

 

 

 

 

1,607

 

Acquisition of other property, plant and equipment

 

 

 

 

 

 

(724

)

 

(910

)

 

 

 

(1,634

)

Current period settlements of matured derivative contracts

 

 

 

 

7,586

 

 

 

 

 

 

 

 

7,586

 

Change in restricted cash

 

 

 

 

 

 

(45

)

 

 

 

 

 

(45

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by investing

 

 

(172,481

)

 

7,586

 

 

(375,597

)

 

(266

)

 

172,481

 

 

(368,277

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from investment in JEI

 

 

 

 

172,481

 

 

 

 

 

 

(172,481

)

 

 

Proceeds from issuance of long-term debt

 

 

 

 

220,000

 

 

 

 

 

 

 

 

 

220,000

 

Repayment under long-term debt

 

 

 

 

(172,000

)

 

 

 

 

 

 

 

 

(172,000

)

Payment of debt issuance costs

 

 

 

 

(683

)

 

 

 

 

 

 

 

 

(683

)

Proceeds from sale of common stock, net of expenses of $15.1 million

 

 

172,481

 

 

 

 

 

 

 

 

 

 

 

172,481

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net cash (used in) / provided by financing

 

 

172,481

 

 

219,798

 

 

 

 

 

 

(172,481

)

 

219,798

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net increase (decrease) in cash

 

 

100

 

 

944

 

 

(950

)

 

 

 

 

 

94

 

Cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

 

 

5,056

 

 

18,600

 

 

70

 

 

 

 

23,726

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

End of period

 

$

100

 

$

6,000

 

$

17,650

 

$

70

 

$

 

$

23,820

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Organization and Description of Business (Details)
12 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2014
item
Jul. 29, 2013
item
Jul. 29, 2013
Existing Owners
item
Jul. 29, 2014
Existing Owners
Jul. 29, 2013
Existing Owners
Jul. 29, 2013
JEH
Organization and description of business
 
 
 
 
 
 
Number of classes of common stock
 
 
 
 
 
Exchange ratio
 
 
 
 
Number of votes for each holder of common stock
 
 
 
 
 
Economic interest (as a percent)
 
 
 
 
 
74.70% 
Number of distinct basins where entity's assets are located
 
 
 
 
 
Number of industry segments
 
 
 
 
 
Number of geographic areas in which the entity operates
 
 
 
 
 
Significant Accounting Policies (Details) (USD $)
12 Months Ended
Dec. 31, 2014
item
Segment Information
 
Number of Operating Segments
Number of Geographic Areas in which Entity Operates
Accounts Receivable
 
Payment period of oil and gas sales, Minimum
30 days 
Payment period of oil and gas sales, Maximum
60 days 
Period within which joint interest owner obligations becomes due
30 days 
Interest charged on past-due balances
$ 0 
Significant Accounting Policies (Details 2) (Credit risk)
12 Months Ended
Dec. 31, 2014
item
Dec. 31, 2013
item
Accounts receivable - Oil and gas sales
 
 
Concentration of Risk
 
 
Concentration risk (as a percent)
70.00% 
79.00% 
Number of customers
Accounts receivable - Joint interest owners
 
 
Concentration of Risk
 
 
Concentration risk (as a percent)
67.00% 
77.00% 
Number of customers
Significant Accounting Policies (Details 3) (Oil and gas sales)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
PVR Midstream
 
 
 
Dependence on Major Customers
 
 
 
Concentration risk (as a percent)
22.00% 
15.00% 
18.00% 
Unimark LLC
 
 
 
Dependence on Major Customers
 
 
 
Concentration risk (as a percent)
12.00% 
13.00% 
24.00% 
Mercuria
 
 
 
Dependence on Major Customers
 
 
 
Concentration risk (as a percent)
12.00% 
13.00% 
18.00% 
Valero Marketing
 
 
 
Dependence on Major Customers
 
 
 
Concentration risk (as a percent)
10.00% 
13.00% 
 
Plains Marketing
 
 
 
Dependence on Major Customers
 
 
 
Concentration risk (as a percent)
10.00% 
6.00% 
15.00% 
Significant Accounting Policies (Details 4) (USD $)
3 Months Ended 12 Months Ended
Dec. 31, 2013
Dec. 31, 2014
item
Boe
Dec. 31, 2014
MMBoe
Dec. 31, 2013
MMBoe
Dec. 31, 2012
Mineral interests in properties
 
 
 
 
 
Unproved
$ 99,134,000 
$ 94,526,000 
$ 94,526,000 
$ 99,134,000 
 
Proved
958,816,000 
1,001,194,000 
1,001,194,000 
958,816,000 
 
Wells and equipment and related facilities
609,748,000 
1,094,202,000 
1,094,202,000 
609,748,000 
 
Gross oil and gas properties
1,667,698,000 
2,189,922,000 
2,189,922,000 
1,667,698,000 
 
Less: Accumulated depletion and impairment
(370,470,000)
(551,062,000)
(551,062,000)
(370,470,000)
 
Net oil and gas properties
1,297,228,000 
1,638,860,000 
1,638,860,000 
1,297,228,000 
 
Costs capitalized in connection with exploratory wells
 
 
 
Minimum project period for capitalization of interest on expenditures
 
6 months 
6 months 
 
 
Number of projects for which interest on expenditure is capitalized
 
 
 
Amount of capitalized interest on expenditures
 
 
100,000 
 
 
Number of cubic feet of gas considered as numerator in calculation of unit conversion ratio
 
6,000 
1.4 
0.8 
 
Depletion of oil and gas properties
 
 
180,600,000 
113,300,000 
79,900,000 
Impairment of proved properties
 
 
18,800,000 
Impairment of unproved properties
$ 14,400,000 
 
$ 0 
 
$ 0 
Significant Accounting Policies (Details 5) (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Other Property, Plant and Equipment
 
 
 
Gross other property, plant and equipment
$ 7,062,000 
$ 5,430,000 
 
Less: Accumulated depreciation and amortization
(3,014,000)
(1,986,000)
 
Net other property, plant and equipment
4,048,000 
3,444,000 
 
Depreciation and amortization of other property, plant and equipment
1,100,000 
800,000 
800,000 
Minimum
 
 
 
Other Property, Plant and Equipment
 
 
 
Estimated useful lives
3 years 
 
 
Maximum
 
 
 
Other Property, Plant and Equipment
 
 
 
Estimated useful lives
10 years 
 
 
Leasehold improvements
 
 
 
Other Property, Plant and Equipment
 
 
 
Gross other property, plant and equipment
1,218,000 
1,060,000 
 
Furniture, fixtures, computers and software
 
 
 
Other Property, Plant and Equipment
 
 
 
Gross other property, plant and equipment
3,727,000 
2,491,000 
 
Vehicles
 
 
 
Other Property, Plant and Equipment
 
 
 
Gross other property, plant and equipment
988,000 
835,000 
 
Aircraft
 
 
 
Other Property, Plant and Equipment
 
 
 
Gross other property, plant and equipment
910,000 
910,000 
 
Other
 
 
 
Other Property, Plant and Equipment
 
 
 
Gross other property, plant and equipment
$ 219,000 
$ 134,000 
 
Significant Accounting Policies (Detail 6) (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Oil and Gas Sales Payable
 
 
 
Period of remittance for oil and gas sales payable
60 days 
 
 
Asset Retirement Obligations
 
 
 
ARO liability at beginning of year
$ 10,963,000 
$ 10,963,000 
$ 9,506,000 
Liabilities incurred
1,995,000 
1,516,000 
662,000 
Accretion of discount
770,000 
608,000 
 
Liabilities settled due to sale of related properties
(109,000)
(271,000)
 
Liabilities settled due to plugging and abandonment
(55,000)
(702,000)
 
Change in estimate
46,000 
307,000 
 
ARO liability at end of year
13,610,000 
10,963,000 
10,963,000 
Less: Current portion of ARO at end of year
(3,074,000)
(2,590,000)
 
Total long-term ARO at end of year
10,536,000 
8,373,000 
 
Liabilities incurred related to wells acquired
824,000 
 
 
Liability under Tax Receivable Agreement
 
 
 
Cash savings to be paid under tax receivable agreement with JEH and the pre-IPO owners (as a percent)
85.00% 
 
 
Benefits of cash savings retained under tax receivable agreement (as a percent)
15.00% 
 
 
Liabilities recorded
 
 
Future Tax Benefits
900,000 
 
 
Liability under tax receivable agreement
$ 800,000 
 
 
Significant Accounting Policies (Details 7) (USD $)
In Millions, unless otherwise specified
1 Months Ended 12 Months Ended 0 Months Ended 1 Months Ended 0 Months Ended
Sep. 30, 2014
Dec. 31, 2014
Boe
Dec. 31, 2014
MMBoe
Dec. 31, 2013
MMBoe
Dec. 31, 2013
Metalmark
item
Dec. 31, 2012
Metalmark
Dec. 31, 2013
Metalmark
Minimum
Sep. 1, 2013
Monarch
Sep. 30, 2014
Monarch
May 7, 2013
Monarch
Metalmark
May 7, 2013
JEH
May 7, 2013
JEH
Monarch
Related Party Transactions
 
 
 
 
 
 
 
 
 
 
 
 
Annual administration fee
 
 
 
 
$ 0.7 
$ 0.7 
 
 
 
 
 
 
Production of natural gas and NGLs from the Chalker properties (in MMBoe)
 
6,000 
1.4 
0.8 
 
 
 
 
 
 
 
 
Initial term of the agreement
 
 
 
 
 
 
 
10 years 
 
 
 
 
Outstanding equity interests held (as a percent)
 
 
 
 
 
 
 
 
 
81.00% 
 
 
Outstanding equity interests held by the related party (as a percent)
 
 
 
 
 
 
5.00% 
 
 
 
 
 
Number of directors who are managing directors of the related party
 
 
 
 
 
 
 
 
 
 
 
Deemed value of equity interests issued
 
 
 
 
 
 
 
 
 
 
 
15 
Value of equity interests assigned to Jonny Jones
 
 
 
 
 
 
 
 
 
 
2.4 
 
Value of equity interests reserved to a benefit plan established for certain of the entity's officers
 
 
 
 
 
 
 
 
 
 
2.6 
 
Value of remaining equity interests distributed to certain of the pre-IPO owners
 
 
 
 
 
 
 
 
 
 
$ 10 
 
Term of Oil Gathering and Transportation Agreement
 
 
 
 
 
 
 
 
10 years 
 
 
 
Reserved capacity (in barrels per day)
12,000 
 
 
 
 
 
 
 
 
 
 
 
Significant Accounting Policies (Details 8)
1 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended
May 31, 2014
Performance Units Awards
May 31, 2014
Performance Units Awards
Minimum
Dec. 31, 2014
Performance Units Awards
Minimum
May 31, 2014
Performance Units Awards
Maximum
Dec. 31, 2014
Performance Units Awards
Maximum
Dec. 31, 2014
Management incentive plan
JEH
Management units
Single vesting
Dec. 31, 2014
2013 Omnibus Incentive Plan
Class A common stock
Sep. 23, 2014
2013 Omnibus Incentive Plan
Restricted stock
Dec. 31, 2014
2013 Omnibus Incentive Plan
Restricted stock
Dec. 31, 2013
2013 Omnibus Incentive Plan
Restricted stock
Stock Compensation
 
 
 
 
 
 
 
 
 
 
Number of shares of common stock issuable upon vesting of the performance share awards (as a percent)
 
0.00% 
0.00% 
200.00% 
200.00% 
 
 
 
 
 
Vesting term
 
 
 
 
 
5 years 
 
 
1 year 
 
Shares reserved (in shares)
 
 
 
 
 
 
3,850,000 
 
 
 
Awards granted, per outside member of the Board of Directors (in shares)
 
 
 
 
 
 
 
5,486 
 
6,645 
Performance period of shareholder return
3 years 
 
 
 
 
 
 
 
 
 
Stock-based Compensation expensed recognition period
3 years 
 
 
 
 
 
 
 
 
 
Acquisition of Properties (Details) (USD $)
12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 3 Months Ended 12 Months Ended
Dec. 31, 2014
item
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2013
Sabine acquisition
Dec. 31, 2014
Sabine acquisition
Jun. 30, 2014
Sabine acquisition
Dec. 20, 2012
Chalker acquisition
Dec. 31, 2012
Chalker acquisition
Dec. 18, 2013
Oil and natural gas properties located in Oklahoma
Jun. 30, 2014
Oil and natural gas properties located in Oklahoma
Dec. 31, 2014
JEI (Parent)
Dec. 31, 2013
JEI (Parent)
Acquisition of Properties
 
 
 
 
 
 
 
 
 
 
 
 
Number of property acquisitions
 
 
 
 
 
 
 
 
 
 
 
Purchase price
 
 
 
 
 
 
$ 251,900,000 
 
$ 193,500,000 
$ 179,200,000 
 
 
Oil and gas properties
 
 
 
 
 
 
 
 
 
 
 
 
Unproved
 
 
 
 
 
32,964,000 
71,264,000 
 
 
 
 
 
Proved
 
 
 
 
 
147,024,000 
182,493,000 
 
 
 
 
 
Asset retirement obligations
 
 
 
 
 
(824,000)
(293,000)
 
 
 
 
 
Total purchase price
 
 
 
 
 
179,164,000 
253,464,000 
 
 
 
 
 
Post Acquisition
 
 
 
 
 
 
 
 
 
 
 
 
Total operating revenues
380,597,000 
259,169,000 
149,814,000 
1,365,000 
 
 
 
 
 
 
 
 
Total operating expenses
273,592,000 
203,417,000 
144,974,000 
291,000 
 
 
 
 
 
 
 
 
Operating income
107,005,000 
55,752,000 
4,840,000 
1,074,000 
 
 
 
 
 
 
 
 
Net income
40,868,000 
(2,186,000)
(3,079,000)
1,074,000 
45,778,000 
 
 
 
 
 
40,868,000 
(2,186,000)
Earnings per share, basic (in dollars per share)
$ 3.26 
$ (0.17)
 
 
 
 
 
 
 
 
 
 
Earnings per share, diluted (in dollars per share)
$ 3.26 
$ (0.17)
 
 
 
 
 
 
 
 
 
 
Pro Forma
 
 
 
 
 
 
 
 
 
 
 
 
Total operating revenue
 
 
 
 
308,773,000 
 
 
194,685,000 
 
 
 
 
Total operating expenses
 
 
 
 
229,648,000 
 
 
161,053,000 
 
 
 
 
Operating income
 
 
 
 
79,125,000 
 
 
33,632,000 
 
 
 
 
Net income
 
 
 
 
 
 
 
$ 25,713,000 
 
 
 
 
Fair Value Measurement (Details) (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2014
Dec. 31, 2013
Fair Value Measurements
 
 
Current assets
$ 121,519 
$ 8,837 
Long-term assets
87,055 
25,398 
Current liabilities
 
10,664 
Long-term liabilities
28 
190 
Level 2 |
Commodity Price Hedges
 
 
Fair Value Measurements
 
 
Current assets
120,604 
8,837 
Long-term assets
85,162 
25,967 
Current liabilities
 
10,188 
Level 3 |
Commodity Price Hedges
 
 
Fair Value Measurements
 
 
Current assets
915 
 
Long-term assets
1,893 
(569)
Current liabilities
 
476 
Long-term liabilities
28 
190 
Fair Value |
Commodity Price Hedges
 
 
Fair Value Measurements
 
 
Current assets
121,519 
8,837 
Long-term assets
87,055 
25,398 
Current liabilities
 
10,664 
Long-term liabilities
$ 28 
$ 190 
Fair Value Measurement (Details 2) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Natural gas liquids |
Swaps |
Minimum
 
 
Quantitative Information About Level 3 Fair Value Measurements
 
 
Swap price (in dollars per barrel/mmbtu)
8.09 
6.72 
Natural gas liquids |
Swaps |
Maximum
 
 
Quantitative Information About Level 3 Fair Value Measurements
 
 
Swap price (in dollars per barrel/mmbtu)
95.24 
95.24 
Commodity Price Hedges
 
 
Quantitative Information About Level 3 Fair Value Measurements
 
 
Fair Value
$ 100 
$ 14,347 
Discounted cash flow approach |
Level 3 |
Commodity Price Hedges |
Natural gas liquids |
Swaps
 
 
Quantitative Information About Level 3 Fair Value Measurements
 
 
Fair Value
3,045 
 
Discounted cash flow approach |
Level 3 |
Commodity Price Hedges |
Natural gas liquids |
Swaps |
Minimum
 
 
Quantitative Information About Level 3 Fair Value Measurements
 
 
Swap price (in dollars per barrel/mmbtu)
8.09 
 
Discounted cash flow approach |
Level 3 |
Commodity Price Hedges |
Natural gas liquids |
Swaps |
Maximum
 
 
Quantitative Information About Level 3 Fair Value Measurements
 
 
Swap price (in dollars per barrel/mmbtu)
75.52 
 
Discounted cash flow approach |
Level 3 |
Commodity Price Hedges |
Natural gas |
Basis swaps
 
 
Quantitative Information About Level 3 Fair Value Measurements
 
 
Fair Value
$ (265)
 
Discounted cash flow approach |
Level 3 |
Commodity Price Hedges |
Natural gas |
Basis swaps |
Minimum
 
 
Quantitative Information About Level 3 Fair Value Measurements
 
 
Swap price (in dollars per barrel/mmbtu)
(0.11)
 
Discounted cash flow approach |
Level 3 |
Commodity Price Hedges |
Natural gas |
Basis swaps |
Maximum
 
 
Quantitative Information About Level 3 Fair Value Measurements
 
 
Swap price (in dollars per barrel/mmbtu)
(0.17)
 
Fair Value Measurement (Details 3) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Nonrecurring |
Carrying Amount |
2022 Notes |
Senior notes
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Debt
$ 500,000 
 
Nonrecurring |
Carrying Amount |
Revolver
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Debt
360,000 
498,000 
Nonrecurring |
Carrying Amount |
Term Loan
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Debt
 
160,000 
Nonrecurring |
Fair Value |
2022 Notes |
Senior notes
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Debt
384,375 
 
Nonrecurring |
Fair Value |
Revolver
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Debt
360,000 
498,000 
Nonrecurring |
Fair Value |
Term Loan
 
 
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
 
 
Debt
 
160,000 
Level 3
 
 
Changes in fair value of Level 3 instruments
 
 
Balance at the beginning of the period
(1,235)
(1,519)
Purchases
668 
(1,095)
Settlements
476 
(210)
Transfer to Level 2
332 
(753)
Transfers to Level 3
Changes in fair value
2,804 
2,342 
Balance at the end of the period
$ 2,780 
$ (1,235)
Fair Value Measurement (Details 4) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Nonfinancial Assets and Liabilities
 
 
 
 
Impairment of unproved properties
$ 14.4 
$ 0 
 
$ 0 
Impairment of proved properties
 
$ 0 
$ 0 
$ 18.8 
Derivative Instruments and Hedging Activities (Details) (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Basis swaps |
Minimum
 
 
 
Derivative instruments and hedging activities
 
 
 
Contract differential (in dollars per mmbtu)
(0.39)
(0.43)
 
Nonmonetary notional amount
320,000 
320,000 
 
Basis swaps |
Maximum
 
 
 
Derivative instruments and hedging activities
 
 
 
Contract differential (in dollars per mmbtu)
(0.11)
(0.11)
 
Nonmonetary notional amount
980,000 
690,000 
 
Basis swaps |
Weighted Average
 
 
 
Derivative instruments and hedging activities
 
 
 
Contract differential (in dollars per mmbtu)
(0.21)
(0.34)
 
Nonmonetary notional amount
716,667 
467,037 
 
Oil |
Swaps |
Minimum
 
 
 
Derivative instruments and hedging activities
 
 
 
Exercise price (in dollars per barrels)
75.05 
81.70 
 
Nonmonetary notional amount
45,000 
29,000 
 
Oil |
Swaps |
Maximum
 
 
 
Derivative instruments and hedging activities
 
 
 
Exercise price (in dollars per barrels)
100.95 
102.84 
 
Nonmonetary notional amount
184,054 
161,613 
 
Oil |
Swaps |
Weighted Average
 
 
 
Derivative instruments and hedging activities
 
 
 
Exercise price (in dollars per barrels)
84.20 
89.03 
 
Nonmonetary notional amount
113,852 
96,149 
 
Natural gas |
Swaps |
Minimum
 
 
 
Derivative instruments and hedging activities
 
 
 
Exercise price (in dollars per mmbtu)
3.37 
3.88 
 
Nonmonetary notional amount
710,000 
510,000 
 
Natural gas |
Swaps |
Maximum
 
 
 
Derivative instruments and hedging activities
 
 
 
Exercise price (in dollars per mmbtu)
6.45 
6.90 
 
Nonmonetary notional amount
1,772,584 
1,290,000 
 
Natural gas |
Swaps |
Weighted Average
 
 
 
Derivative instruments and hedging activities
 
 
 
Exercise price (in dollars per mmbtu)
4.40 
4.26 
 
Nonmonetary notional amount
1,175,275 
830,275 
 
Natural gas liquids |
Swaps |
Minimum
 
 
 
Derivative instruments and hedging activities
 
 
 
Exercise price (in dollars per barrels)
8.09 
6.72 
 
Nonmonetary notional amount
2,000 
2,000 
 
Natural gas liquids |
Swaps |
Maximum
 
 
 
Derivative instruments and hedging activities
 
 
 
Exercise price (in dollars per barrels)
95.24 
95.24 
 
Nonmonetary notional amount
143,000 
118,000 
 
Natural gas liquids |
Swaps |
Weighted Average
 
 
 
Derivative instruments and hedging activities
 
 
 
Exercise price (in dollars per barrels)
42.46 
32.98 
 
Nonmonetary notional amount
50,444 
46,646 
 
Commodity Price Hedges
 
 
 
Derivative instruments and hedging activities
 
 
 
Net gains (Losses) recognized on derivative instruments
$ 189.6 
$ (2.6)
$ 16.7 
Derivative Instruments and Hedging Activities (Details 2) (USD $)
In Thousands, unless otherwise specified
Dec. 31, 2014
Dec. 31, 2013
Offsetting Assets and Liabilities
 
 
Number of counterparties to commodity derivative contracts
 
Commodity Price Hedges
 
 
Assets
 
 
Gross Amounts of Recognized Assets
$ 208,646 
$ 38,071 
Gross Amounts Offset in the Balance Sheet
(72)
(6,035)
Net Amounts of Assets Presented in the Balance Sheet
208,574 
32,036 
Gross Amounts Not Offset in the Balance Sheet
 
2,199 
Net Amount
208,574 
34,235 
Liabilities
 
 
Gross Amounts of Recognized Liabilities
(100)
(14,347)
Gross Amounts Offset in the Balance Sheet
72 
6,035 
Net Amounts of Liabilities Presented in the Balance Sheet
(28)
(8,312)
Gross Amounts Not Offset in the Balance Sheet
 
(2,542)
Net Amount
$ (28)
$ (10,854)
Long-Term Debt (Details) (USD $)
12 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 12 Months Ended 0 Months Ended
Dec. 31, 2014
item
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2009
item
Dec. 31, 2014
2022 Notes
Senior notes
Apr. 1, 2014
2022 Notes
Senior notes
Apr. 1, 2014
Revolver
Dec. 31, 2014
Revolver
Dec. 31, 2013
Revolver
Nov. 6, 2014
Revolver
Nov. 5, 2014
Revolver
Dec. 31, 2014
Revolver
London Interbank Offered Rate (LIBOR)
Minimum
Dec. 31, 2014
Revolver
London Interbank Offered Rate (LIBOR)
Maximum
Dec. 31, 2014
Revolver
Federal Funds Effective Swap Rate
Dec. 31, 2014
Revolver
Base rate
Minimum
Dec. 31, 2014
Revolver
Base rate
Maximum
Dec. 31, 2014
Revolver
One Month Adjust LIBO Rate
Apr. 1, 2014
Term Loan
Credit agreements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of debt
 
 
 
 
 
$ 500,000,000 
 
 
 
 
 
 
 
 
 
 
 
 
Stated interest rate (as a percent)
 
 
 
 
 
6.75% 
 
 
 
 
 
 
 
 
 
 
 
 
Repayment of borrowings
 
 
 
 
 
 
308,000,000 
 
3,800,000 
 
 
 
 
 
 
 
 
160,000,000 
Accrued interest
 
 
 
 
8,400,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total interest expense
46,726,000 
30,774,000 
25,292,000 
 
25,300,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of credit agreements
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Borrowing base
 
 
 
 
 
 
 
562,500,000 
 
625,000,000 
550,000,000 
 
 
 
 
 
 
 
Margin interest rate (as a percent)
 
 
 
 
 
 
 
 
 
 
 
1.50% 
2.50% 
0.50% 
0.50% 
1.50% 
1.00% 
 
Average interest rates (as a percent)
 
 
 
 
 
 
 
333.80% 
3.01% 
 
 
 
 
 
 
 
 
 
Average outstanding balance
 
 
 
 
 
 
 
 
384,900,000 
 
 
 
 
 
 
 
 
 
Average interest rate (as a percent)
 
 
 
 
 
 
 
2.51% 
 
 
 
 
 
 
 
 
 
 
Total interest and commitment fees
$ 13,000,000 
$ 27,000,000 
$ 21,200,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock-based Compensation (Details) (USD $)
In Millions, except Share data, unless otherwise specified
1 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 1 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 12 Months Ended 12 Months Ended
May 31, 2014
Performance Units Awards
Dec. 31, 2014
Performance Units Awards
May 31, 2014
Performance Units Awards
Minimum
Dec. 31, 2014
Performance Units Awards
Minimum
May 31, 2014
Performance Units Awards
Maximum
Dec. 31, 2014
Performance Units Awards
Maximum
Dec. 31, 2014
Restricted Stock Unit Awards
Dec. 31, 2014
Class A common stock
Performance Units Awards
Dec. 31, 2014
General and administrative expenses
Performance Units Awards
Dec. 31, 2014
General and administrative expenses
Restricted Stock Unit Awards
Dec. 31, 2014
Officers and employees
Performance Units Awards
Dec. 31, 2014
Officers and employees
Restricted Stock Unit Awards
Dec. 31, 2014
Non-employee members of Board Of Directors
Restricted stock
Dec. 31, 2013
Non-employee members of Board Of Directors
Restricted stock
Sep. 23, 2014
Non-employee members of Board Of Directors
Class A common stock
Restricted stock
Sep. 4, 2013
Non-employee members of Board Of Directors
Class A common stock
Restricted stock
Dec. 31, 2014
Non-employee members of Board Of Directors
Class A common stock
Restricted stock
Sep. 23, 2014
Non-employee members of Board Of Directors
Class A common stock
Restricted stock
item
Sep. 4, 2013
Non-employee members of Board Of Directors
Class A common stock
Restricted stock
item
Dec. 31, 2013
Non-employee members of Board Of Directors
General and administrative expenses
Restricted stock
Dec. 31, 2014
Management incentive plan
Management units
JEH
Class B common stock
Dec. 31, 2014
Management incentive plan
Management units
JEH
General and administrative expenses
Dec. 31, 2013
Management incentive plan
Management units
JEH
General and administrative expenses
Dec. 31, 2012
Management incentive plan
Management units
JEH
General and administrative expenses
Dec. 31, 2014
Management incentive plan
Management units
JEH
Management
Dec. 31, 2013
Management incentive plan
Management units
JEH
Management
Units/ Awards
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unvested at the beginning of the period (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
26,580 
 
 
 
 
 
 
 
274,385 
 
 
 
457,150 
710,767 
Granted (in shares)
 
 
 
 
 
 
 
 
 
 
201,318 
340,001 
27,430 
26,580 
 
 
 
 
 
 
 
 
 
 
21,405 
911,654 
Forfeited (in shares)
 
 
 
 
 
 
 
 
 
 
(8,320)
(13,688)
 
 
 
 
 
 
 
 
 
 
 
 
(21,405)
(167,239)
Vested (in shares)
 
 
 
 
 
 
 
 
 
 
 
(1,416)
(26,580)
 
 
 
 
 
 
 
 
 
 
 
(182,765)
(998,032)
Unvested at the end of the period (in shares)
 
 
 
 
 
 
 
 
 
 
192,998 
324,897 
27,430 
26,580 
 
 
 
 
 
 
274,385 
 
 
 
274,385 
457,150 
Weighted Average Grant Date Fair Value per Share
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unvested at the beginning of the period (in dollars per share)
 
 
 
 
 
 
 
 
 
 
 
 
$ 15.05 
 
 
 
 
 
 
 
 
 
 
 
$ 12.46 
$ 3.62 
Granted (in dollars per share)
 
 
 
 
 
 
 
 
 
 
$ 21.65 
$ 17.31 
$ 18.77 
$ 15.05 
 
 
 
 
 
 
 
 
 
 
$ 6.66 
$ 15.00 
Forfeited (in dollars per share)
 
 
 
 
 
 
 
 
 
 
$ 21.65 
$ 17.07 
 
 
 
 
 
 
 
 
 
 
 
 
$ 6.66 
$ 3.62 
Vested (in dollars per share)
 
 
 
 
 
 
 
 
 
 
 
$ 17.07 
$ 15.05 
 
 
 
 
 
 
 
 
 
 
 
$ 8.65 
$ 9.96 
Unvested at the end of the period (in dollars per share)
 
 
 
 
 
 
 
 
 
 
$ 21.65 
$ 17.33 
$ 18.77 
$ 15.05 
 
 
 
 
 
 
 
 
 
 
$ 15.00 
$ 12.46 
Stock compensation expense
 
 
 
 
 
 
 
 
$ 0.9 
$ 1.1 
 
 
$ 0.4 
 
 
 
 
 
 
$ 0.1 
 
$ 1.6 
$ 10.7 
$ 0.6 
 
 
Number of non-employee members of the Board of Directors to whom awards were granted
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Awards granted to each non-employee director (in shares)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
5,486 
6,645 
 
 
 
 
 
 
 
 
 
 
Service period from date of grant
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 year 
 
1 year 
 
 
 
 
 
 
 
 
 
Stock-based Compensation expensed recognition period
3 years 
 
 
 
 
 
3 years 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of shares of common stock issuable upon vesting of the performance unit awards (as a percent)
 
 
0.00% 
0.00% 
200.00% 
200.00% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Performance period of shareholder return
3 years 
 
 
 
 
 
 
 
 
 
3 years 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exchangeable ratio of vested performance unit (as a percent)
 
 
 
 
 
 
 
1.00% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Assumptions used to determine the grant date fair value and associated compensation expense
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock Price
 
$ 17.07 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Average Stock Price
 
$ 14.78 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expected Volatility (as a percent)
 
46.95% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Risk-Free Rate of Return (as a percent)
 
0.61% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of trading days
 
10 days 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Remaining in the performance period
 
2 years 7 months 13 days 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Simulated fair value
 
$ 21.65 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expected percentage of performance units earned
 
126.80% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings per Share (Details)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
 
 
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount
275 
27 
Restricted stock
 
 
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
 
 
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount
27,430 
 
Restricted Stock Unit Awards
 
 
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
 
 
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount
54,656 
 
Performance Units Awards
 
 
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
 
 
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount
192,998 
 
Earnings per Share (Details 2) (USD $)
In Thousands, except Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Income (numerator):
 
 
 
Net income attributable to controlling interests
$ 40,868 
$ (2,186)
$ (3,079)
Weighted-average shares (denominator):
 
 
 
Weighted-average number of shares of Class A common stock - basic
12,526 
12,500 
 
Weighted-average number of shares of Class A common stock - diluted
12,535 
12,500 
 
Earnings per share:
 
 
 
Basic
$ 3.26 
$ (0.17)
 
Diluted
$ 3.26 
$ (0.17)
 
JEI (Parent)
 
 
 
Income (numerator):
 
 
 
Net income attributable to controlling interests
$ 40,868 
$ (2,186)
 
Monarch Investment (Details) (USD $)
12 Months Ended 0 Months Ended 12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2014
Equity interests issued to the Company in connection with the marketing agreement
Dec. 31, 2013
Equity interests issued to the Company in connection with the marketing agreement
May 7, 2013
Equity interests issued to the Company in connection with the marketing agreement
Equity interests
Monarch Natural Gas Holdings, LLC
Dec. 31, 2014
Equity interests issued to the Company in connection with the marketing agreement
Equity interests
Monarch Natural Gas Holdings, LLC
Dec. 31, 2014
Monarch
Dec. 31, 2013
Monarch
May 7, 2013
Monarch
Equity interests issued to the Company in connection with the marketing agreement
Equity interests
Monarch Natural Gas Holdings, LLC
Monarch Investment
 
 
 
 
 
 
 
 
 
Estimated fair value of equity interests issued to the entity
 
 
 
 
 
 
 
 
$ 15,000,000 
Equity interests distributed to the entity's owners (as a percent)
 
 
 
 
67.00% 
 
 
 
 
Equity interests distributed to the entity's owners
 
 
 
 
10,000,000 
 
 
 
 
Equity interests distributed to a member of management (as a percent)
 
 
 
 
16.00% 
 
 
 
 
Equity Interests Distributed Management
 
 
 
 
 
500,000 
 
 
 
Equity interests reserved for distribution to management through incentive plan (as a percent)
 
 
 
 
17.00% 
 
 
 
 
Compensation expense recognized under management distributions and incentive plan
 
 
800,000 
300,000 
 
 
 
 
 
Deferred revenue recorded
13,377,000 
14,531,000 
 
15,000,000 
 
 
 
 
 
Amortization of deferred revenue
 
 
 
 
 
 
$ 1,200,000 
$ 500,000 
 
Commitments and Contingencies (Details) (USD $)
12 Months Ended
Dec. 31, 2014
sqft
Dec. 31, 2013
Dec. 31, 2012
Commitments and Contingencies
 
 
 
Leased area of office space in Austin, TX (in square feet)
43,000 
 
 
Future minimum payments for noncancellable operating leases
 
 
 
2015
$ 944,000 
 
 
2016
954,000 
 
 
2017
1,038,000 
 
 
2018
1,101,000 
 
 
2019
1,122,000 
 
 
Thereafter
377,000 
 
 
Total
5,536,000 
 
 
Rent expense under operating leases
$ 900,000 
$ 800,000 
$ 800,000 
Benefit Plans (Details) (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
401(k)
 
 
Benefit Plans
 
 
Amount contributed to the Plan
$ 300,000 
$ 300,000 
409A
 
 
Benefit Plans
 
 
Amount contributed to the Plan
$ 0 
$ 0 
Income Taxes (Details) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Current tax expense
 
 
 
Federal
$ 53 
$ 85 
 
Total current expense
53 
85 
 
Deferred tax expense (benefit)
 
 
 
Federal
21,996 
(1,260)
 
State
4,025 
1,104 
473 
Total deferred expense (benefit)
26,021 
(156)
473 
Total income tax provision
26,074 
(71)
473 
Tax benefit attributable to controlling interests
22,675 
(1,223)
473 
Tax expense attributable to non-controlling interests
3,399 
1,152 
 
Provision calculated at federal statutory income tax rate:
 
 
 
Net income before taxes
250,217 
22,334 
(2,606)
Statutory rate (as a percent)
35.00% 
35.00% 
 
Income tax expense computed at statutory rate
87,577 
7,817 
 
Less: Noncontrolling interests
(65,336)
(9,009)
 
Income tax benefit attributable to Jones Energy, Inc.
22,241 
(1,192)
 
State and local income taxes, net of federal benefit
626 
(49)
 
Other
(192)
18 
 
Tax benefit attributable to Jones Energy, Inc.
22,675 
(1,223)
473 
Tax expense attributable to non-controlling interests
3,399 
1,152 
 
Total income tax provision
26,074 
(71)
473 
Deferred tax assets
 
 
 
Investment in consolidated Subsidiary JEH
 
526 
 
Net operating loss
8,223 
649 
 
Section 754 election tax basis adjustment
945 
 
 
Alternative minimum tax credits
53 
86 
 
State deferred tax asset
232 
52 
 
Total deferred tax assets
9,453 
1,313 
 
Deferred tax liabilities
 
 
 
State deferred tax liability
718 
 
 
Investment in consolidated subsidiary JEH
29,163 
 
 
Noncurrent state deferred tax liability
6,731 
3,093 
 
Total deferred tax liabilities
36,612 
3,093 
 
Net deferred tax assets (liabilities)
(27,159)
(1,780)
 
Net deferred tax assets (liabilities)
(27,159)
(1,780)
 
JEI (Parent)
 
 
 
Current tax expense
 
 
 
Total current expense
53 
85 
 
Deferred tax expense (benefit)
 
 
 
Total deferred expense (benefit)
21,864 
(1,299)
 
Total income tax provision
21,917 
(1,214)
 
Provision calculated at federal statutory income tax rate:
 
 
 
Total income tax provision
$ 21,917 
$ (1,214)
 
Income Taxes (Details 2) (USD $)
In Millions, unless otherwise specified
Dec. 31, 2014
Federal
 
Operating loss carry-forward
 
Net operating loss carry-forward
$ 22.4 
State
 
Operating loss carry-forward
 
Net operating loss carry-forward
$ 9.6 
Income Taxes (Details 3) (USD $)
In Millions, unless otherwise specified
Dec. 31, 2014
Income Taxes
 
Future Tax Benefits
$ 0.9 
Tax Savings Receivable in Connection with Tax Receivable Agreement (as a percent)
85.00% 
Liability under tax receivable agreement
$ 0.8 
Subsequent Events (Details) (Subsequent event, USD $)
0 Months Ended 0 Months Ended
Feb. 17, 2015
Class A common stock
Follow-on offering
Feb. 17, 2015
Class A common stock
Follow-on offering
Feb. 23, 2015
Class A common stock
Private placement
Feb. 23, 2015
Class A common stock
Private placement
Feb. 23, 2015
2023 Notes
Senior notes
Subsequent events
 
 
 
 
 
Issuance of common stock
 
 
$ 50,000,000 
 
 
Issuance of common stock (in shares)
7,500,000 
 
4,761,905 
 
 
Price (in dollars per shares)
 
$ 10.25 
 
$ 10.50 
 
Underwriter option period
30 days 
 
 
 
 
Underwriter option (in shares)
1,125,000 
 
 
 
 
Issuance of debt
 
 
 
 
$ 250,000,000 
Stated interest rate (as a percent)
 
 
 
 
9.25% 
Subsidiary Guarantors (Details) (Senior notes, 2022 Notes, USD $)
In Millions, unless otherwise specified
Apr. 1, 2014
Senior notes |
2022 Notes
 
Subsidiary Guarantors
 
Issuance of debt
$ 500.0 
Stated interest rate (as a percent)
6.75% 
Subsidiary Guarantors (Details 2)
12 Months Ended
Dec. 31, 2014
item
Subsidiary Guarantors
 
Classes of stock, number
Class A common stock
 
Subsidiary Guarantors
 
Economic interests
100.00% 
Votes per share entitled to stockholders
Class B common stock
 
Subsidiary Guarantors
 
Economic interests
0.00% 
Votes per share entitled to stockholders
Issuers
 
Subsidiary Guarantors
 
Economic interest
25.60% 
Existing Owners |
Class A common stock
 
Subsidiary Guarantors
 
Ratio in which JEH Units and Class B common stock is exchanged for Class A common stock
Issuers |
Guarantor Subsidiaries
 
Subsidiary Guarantors
 
Ownership percentage in subsidiary guarantors
100.00% 
Existing Owners |
Issuers
 
Subsidiary Guarantors
 
Economic interest (as a percent)
74.40% 
Subsidiary Guarantors (Details 3) (USD $)
In Thousands, except Share data, unless otherwise specified
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Current assets
 
 
 
 
Cash
$ 13,566 
$ 23,820 
 
 
Restricted Cash
149 
45 
 
 
Accounts receivable, net
 
 
 
 
Oil and gas sales
49,861 
51,233 
 
 
Joint interest owners
41,761 
42,481 
 
 
Other
12,512 
16,782 
 
 
Commodity derivative assets
121,519 
8,837 
 
 
Other current assets
3,374 
2,392 
 
 
Deferred tax assets
 
12 
 
 
Total current assets
242,742 
145,602 
 
 
Oil and gas properties, net, at cost under the successful efforts method
1,638,860 
1,297,228 
 
 
Other property, plant and equipment, net
4,048 
3,444 
 
 
Commodity derivative assets
87,055 
25,398 
 
 
Other assets
20,352 
15,006 
 
 
Deferred tax assets
171 
1,301 
 
 
Total assets
1,993,228 
1,487,979 
 
 
Current liabilities
 
 
 
 
Trade accounts payable
136,337 
89,430 
 
 
Oil and gas sales payable
70,469 
66,179 
 
 
Accrued liabilities
19,401 
10,805 
 
 
Commodity derivative liabilities
 
10,664 
 
 
Deferred tax liabilities
718 
 
 
 
Asset retirement obligations
3,074 
2,590 
 
 
Total current liabilities
229,999 
179,668 
 
 
Long-term debt
360,000 
658,000 
 
 
Senior notes
500,000 
 
 
 
Deferred revenue
13,377 
14,531 
 
 
Commodity derivative liabilities
28 
190 
 
 
Asset retirement obligations
10,536 
8,373 
 
 
Liability under tax receivable agreement
803 
 
 
 
Deferred tax liabilities
26,612 
3,093 
 
 
Total liabilities
1,141,355 
863,855 
 
 
Commitments and contingencies (Note 10)
   
   
 
 
Stockholders' / members' equity
 
 
 
 
Treasury stock, at cost; 22,602 shares at December 31, 2014 and 0 shares at December 31, 2013
(358)
 
 
 
Additional paid-in-capital
177,133 
173,169 
 
 
Retained earnings (deficit)
38,682 
(2,186)
 
 
Stockholders' equity
215,507 
171,033 
 
 
Non-controlling interest
636,366 
453,091 
 
 
Total stockholders' equity
851,873 
624,124 
428,400 
345,909 
Total liabilities and stockholders' equity
1,993,228 
1,487,979 
 
 
Treasury stock, shares
22,602 
 
 
Class A common stock
 
 
 
 
Stockholders' / members' equity
 
 
 
 
Common Stock
13 
13 
 
 
Common Stock, par value (in dollars per share)
$ 0.001 
$ 0.001 
 
 
Common Stock, shares issued
12,672,260 
12,526,580 
 
 
Common Stock, shares outstanding
12,649,658 
12,526,580 
 
 
Class B common stock
 
 
 
 
Stockholders' / members' equity
 
 
 
 
Common Stock
37 
37 
 
 
Common Stock, par value (in dollars per share)
$ 0.001 
$ 0.001 
 
 
Common Stock, shares issued
36,719,499 
36,836,333 
 
 
Common Stock, shares outstanding
36,719,499 
36,836,333 
 
 
Eliminations
 
 
 
 
Accounts receivable, net
 
 
 
 
Intercompany receivable
(1,207,444)
(1,052,027)
 
 
Total current assets
(1,207,444)
(1,052,027)
 
 
Investment in Subsidiaries
(231,866)
(169,081)
 
 
Total assets
(1,439,310)
(1,221,108)
 
 
Current liabilities
 
 
 
 
Intercompany payable
(1,209,630)
(1,054,214)
 
 
Total current liabilities
(1,209,630)
(1,054,214)
 
 
Total liabilities
(1,209,630)
(1,054,214)
 
 
Stockholders' / members' equity
 
 
 
 
Members' equity
(866,046)
(619,985)
 
 
Stockholders' equity
(866,046)
(619,985)
 
 
Non-controlling interest
636,366 
453,091 
 
 
Total stockholders' equity
(229,680)
(166,894)
 
 
Total liabilities and stockholders' equity
(1,439,310)
(1,221,108)
 
 
JEI (Parent)
 
 
 
 
Current assets
 
 
 
 
Cash
100 
100 
 
 
Accounts receivable, net
 
 
 
 
Other
102 
 
 
 
Intercompany receivable
4,164 
638 
 
 
Total current assets
4,366 
738 
 
 
Investment in Subsidiaries
231,866 
169,081 
 
 
Deferred tax assets
171 
1,301 
 
 
Total assets
236,403 
171,120 
 
 
Current liabilities
 
 
 
 
Accrued liabilities
 
87 
 
 
Total current liabilities
 
87 
 
 
Liability under tax receivable agreement
803 
 
 
 
Deferred tax liabilities
20,093 
 
 
 
Total liabilities
20,896 
87 
 
 
Stockholders' / members' equity
 
 
 
 
Treasury stock, at cost; 22,602 shares at December 31, 2014 and 0 shares at December 31, 2013
(358)
 
 
 
Additional paid-in-capital
177,133 
173,169 
 
 
Retained earnings (deficit)
38,682 
(2,186)
 
 
Stockholders' equity
215,507 
171,033 
 
 
Total stockholders' equity
215,507 
171,033 
 
 
Total liabilities and stockholders' equity
236,403 
171,120 
 
 
Treasury stock, shares
22,602 
 
 
 
JEI (Parent) |
Class A common stock
 
 
 
 
Stockholders' / members' equity
 
 
 
 
Common Stock
13 
13 
 
 
Common Stock, par value (in dollars per share)
$ 0.001 
$ 0.001 
 
 
Common Stock, shares issued
12,672,260 
12,526,580 
 
 
Common Stock, shares outstanding
12,649,658 
12,526,580 
 
 
JEI (Parent) |
Class B common stock
 
 
 
 
Stockholders' / members' equity
 
 
 
 
Common Stock
37 
37 
 
 
Common Stock, par value (in dollars per share)
$ 0.001 
$ 0.001 
 
 
Common Stock, shares issued
36,719,499 
36,836,333 
 
 
Common Stock, shares outstanding
36,719,499 
36,836,333 
 
 
Issuers
 
 
 
 
Current assets
 
 
 
 
Cash
1,000 
6,000 
 
 
Accounts receivable, net
 
 
 
 
Other
8,788 
 
 
 
Commodity derivative assets
121,519 
8,837 
 
 
Other current assets
451 
387 
 
 
Deferred tax assets
 
12 
 
 
Intercompany receivable
1,205,608 
1,051,389 
 
 
Total current assets
1,337,366 
1,066,625 
 
 
Commodity derivative assets
87,055 
25,398 
 
 
Other assets
20,098 
14,072 
 
 
Total assets
1,444,519 
1,106,095 
 
 
Current liabilities
 
 
 
 
Trade accounts payable
288 
230 
 
 
Accrued liabilities
8,914 
1,642 
 
 
Commodity derivative liabilities
 
10,664 
 
 
Deferred tax liabilities
718 
 
 
 
Total current liabilities
9,920 
12,536 
 
 
Long-term debt
360,000 
658,000 
 
 
Senior notes
500,000 
 
 
 
Deferred revenue
13,377 
14,531 
 
 
Commodity derivative liabilities
28 
190 
 
 
Deferred tax liabilities
6,519 
3,093 
 
 
Total liabilities
889,844 
688,350 
 
 
Stockholders' / members' equity
 
 
 
 
Members' equity
554,675 
417,745 
 
 
Stockholders' equity
554,675 
417,745 
 
 
Total stockholders' equity
554,675 
417,745 
 
 
Total liabilities and stockholders' equity
1,444,519 
1,106,095 
 
 
Guarantor Subsidiaries
 
 
 
 
Current assets
 
 
 
 
Cash
12,436 
17,650 
 
 
Restricted Cash
149 
45 
 
 
Accounts receivable, net
 
 
 
 
Oil and gas sales
49,861 
51,233 
 
 
Joint interest owners
41,761 
42,481 
 
 
Other
3,622 
16,782 
 
 
Other current assets
2,923 
2,005 
 
 
Total current assets
110,752 
130,196 
 
 
Oil and gas properties, net, at cost under the successful efforts method
1,638,860 
1,297,228 
 
 
Other property, plant and equipment, net
3,252 
2,557 
 
 
Other assets
254 
934 
 
 
Total assets
1,753,118 
1,430,915 
 
 
Current liabilities
 
 
 
 
Trade accounts payable
136,049 
89,200 
 
 
Oil and gas sales payable
70,469 
66,179 
 
 
Accrued liabilities
10,487 
9,076 
 
 
Asset retirement obligations
3,074 
2,590 
 
 
Intercompany payable
1,209,630 
1,051,935 
 
 
Total current liabilities
1,429,709 
1,218,980 
 
 
Asset retirement obligations
10,536 
8,373 
 
 
Total liabilities
1,440,245 
1,227,353 
 
 
Stockholders' / members' equity
 
 
 
 
Members' equity
312,873 
203,562 
 
 
Stockholders' equity
312,873 
203,562 
 
 
Total stockholders' equity
312,873 
203,562 
 
 
Total liabilities and stockholders' equity
1,753,118 
1,430,915 
 
 
Non-Guarantor Subsidiaries
 
 
 
 
Current assets
 
 
 
 
Cash
30 
70 
 
 
Accounts receivable, net
 
 
 
 
Intercompany receivable
(2,328)
 
 
 
Total current assets
(2,298)
70 
 
 
Other property, plant and equipment, net
796 
887 
 
 
Total assets
(1,502)
957 
 
 
Current liabilities
 
 
 
 
Intercompany payable
 
2,279 
 
 
Total current liabilities
 
2,279 
 
 
Total liabilities
 
2,279 
 
 
Stockholders' / members' equity
 
 
 
 
Members' equity
(1,502)
(1,322)
 
 
Stockholders' equity
(1,502)
(1,322)
 
 
Total stockholders' equity
(1,502)
(1,322)
 
 
Total liabilities and stockholders' equity
$ (1,502)
$ 957 
 
 
Subsidiary Guarantors (Details 4) (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Operating revenues
 
 
 
Oil and gas sales
$ 378,401 
$ 258,063 
$ 148,967 
Other revenues
2,196 
1,106 
847 
Total operating revenues
380,597 
259,169 
149,814 
Operating costs and expenses
 
 
 
Lease operating
43,843 
27,781 
23,097 
Production taxes
18,094 
12,865 
5,583 
Exploration
3,453 
1,710 
356 
Depletion, depreciation and amortization
181,669 
114,136 
80,709 
Impairment of oil and gas properties
 
14,415 
18,821 
Accretion of discount
770 
608 
533 
General and administrative (including non-cash compensation expense)
25,763 
31,902 
15,875 
Total operating expenses
273,592 
203,417 
144,974 
Operating income
107,005 
55,752 
4,840 
Other income (expense)
 
 
 
Interest expense
(46,726)
(30,774)
(25,292)
Net gain (loss) on commodity derivatives
189,641 
(2,566)
16,684 
Gain (loss) on sales of assets
297 
(78)
1,162 
Other income (expense), net
143,212 
(33,418)
(7,446)
Income (loss) before income tax
250,217 
22,334 
(2,606)
Income tax provision (benefit)
 
 
 
Current
53 
85 
 
Deferred
26,021 
(156)
473 
Total income tax provision
26,074 
(71)
473 
Net income (loss)
224,143 
22,405 
(3,079)
Net income attributable to non-controlling interests
183,275 
24,591 
 
Net income (loss) attributable to controlling interests
40,868 
(2,186)
(3,079)
Eliminations
 
 
 
Other income (expense)
 
 
 
Equity interest in income
(62,785)
3,400 
 
Income tax provision (benefit)
 
 
 
Net income (loss)
(62,785)
3,400 
 
Net income attributable to non-controlling interests
183,275 
24,591 
 
JEI (Parent)
 
 
 
Other income (expense)
 
 
 
Equity interest in income
62,785 
(3,400)
 
Income tax provision (benefit)
 
 
 
Current
53 
85 
 
Deferred
21,864 
(1,299)
 
Total income tax provision
21,917 
(1,214)
 
Net income (loss)
40,868 
(2,186)
 
Net income (loss) attributable to controlling interests
40,868 
(2,186)
 
Issuers
 
 
 
Operating revenues
 
 
 
Other revenues
1,154 
469 
 
Total operating revenues
1,154 
469 
 
Operating costs and expenses
 
 
 
General and administrative (including non-cash compensation expense)
4,494 
4,154 
 
Total operating expenses
4,494 
4,154 
 
Operating income
(3,340)
(3,685)
 
Other income (expense)
 
 
 
Interest expense
(45,215)
(29,653)
 
Net gain (loss) on commodity derivatives
189,641 
(2,566)
 
Other income (expense), net
144,426 
(32,219)
 
Income (loss) before income tax
141,086 
(35,904)
 
Income tax provision (benefit)
 
 
 
Deferred
4,157 
1,143 
 
Total income tax provision
4,157 
1,143 
 
Net income (loss)
136,929 
(37,047)
 
Guarantor Subsidiaries
 
 
 
Operating revenues
 
 
 
Oil and gas sales
378,401 
258,063 
 
Other revenues
1,042 
637 
 
Total operating revenues
379,443 
258,700 
 
Operating costs and expenses
 
 
 
Lease operating
43,843 
27,781 
 
Production taxes
18,094 
12,865 
 
Exploration
3,453 
1,710 
 
Depletion, depreciation and amortization
181,578 
114,046 
 
Impairment of oil and gas properties
 
14,415 
 
Accretion of discount
770 
608 
 
General and administrative (including non-cash compensation expense)
21,180 
27,490 
 
Total operating expenses
268,918 
198,915 
 
Operating income
110,525 
59,785 
 
Other income (expense)
 
 
 
Interest expense
(1,511)
(1,121)
 
Gain (loss) on sales of assets
297 
41 
 
Other income (expense), net
(1,214)
(1,080)
 
Income (loss) before income tax
109,311 
58,705 
 
Income tax provision (benefit)
 
 
 
Net income (loss)
109,311 
58,705 
 
Non-Guarantor Subsidiaries
 
 
 
Operating costs and expenses
 
 
 
Depletion, depreciation and amortization
91 
90 
 
General and administrative (including non-cash compensation expense)
89 
258 
 
Total operating expenses
180 
348 
 
Operating income
(180)
(348)
 
Other income (expense)
 
 
 
Gain (loss) on sales of assets
 
(119)
 
Other income (expense), net
 
(119)
 
Income (loss) before income tax
(180)
(467)
 
Income tax provision (benefit)
 
 
 
Net income (loss)
$ (180)
$ (467)
 
Subsidiary Guarantors (Details 5) (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities
 
 
 
Net income (loss)
$ 224,143,000 
$ 22,405,000 
$ (3,079,000)
Adjustments to reconcile net income (loss) to net cash provided by operating activities
41,280,000 
126,168,000 
 
Net cash provided by operations
265,423,000 
148,573,000 
84,550,000 
Cash flows from investing activities
 
 
 
Additions to oil and gas properties
(474,619,000)
(197,618,000)
(125,493,000)
Acquisition of properties
 
(178,173,000)
(249,007,000)
Net adjustments to purchase price of properties acquired
15,709,000 
 
 
Proceeds from sales of assets
448,000 
1,607,000 
9,158,000 
Acquisition of other property, plant and equipment
(1,683,000)
(1,634,000)
(969,000)
Current period settlements of matured derivative contracts
(3,654,000)
7,586,000 
28,675,000 
Change in restricted cash
(104,000)
(45,000)
 
Net cash (used in) investing
(463,903,000)
(368,277,000)
(337,636,000)
Cash flows from financing activities
 
 
 
Proceeds from issuance of long-term debt
170,000,000 
220,000,000 
233,243,000 
Repayment under long-term debt
(468,000,000)
(172,000,000)
(38,243,000)
Proceeds from senior notes
500,000,000 
 
 
Payment of debt issuance costs
(13,416,000)
(683,000)
(9,324,000)
Proceeds from sale of common stock, net of expenses of $15.1 million
 
172,481,000 
 
Purchases of treasury stock
358,000 
 
 
Net cash provided by financing
188,226,000 
219,798,000 
270,676,000 
Net increase (decrease) in cash
(10,254,000)
94,000 
17,590,000 
Cash
 
 
 
Beginning of period
23,820,000 
23,726,000 
6,136,000 
End of period
13,566,000 
23,820,000 
23,726,000 
Payments of Stock Issuance Costs
 
15,100,000 
 
Eliminations
 
 
 
Cash flows from operating activities
 
 
 
Net income (loss)
(62,785,000)
3,400,000 
 
Adjustments to reconcile net income (loss) to net cash provided by operating activities
62,785,000 
(3,400,000)
 
Cash flows from investing activities
 
 
 
Investment in subsidiary
 
172,481,000 
 
Net cash (used in) investing
 
172,481,000 
 
Cash flows from financing activities
 
 
 
Proceeds from investment by JEI
 
172,481,000 
 
Net cash provided by financing
 
(172,481,000)
 
JEI (Parent)
 
 
 
Cash flows from operating activities
 
 
 
Net income (loss)
40,868,000 
(2,186,000)
 
Adjustments to reconcile net income (loss) to net cash provided by operating activities
(40,510,000)
2,286,000 
 
Net cash provided by operations
358,000 
100,000 
 
Cash flows from investing activities
 
 
 
Investment in subsidiary
 
(172,481,000)
 
Net cash (used in) investing
 
(172,481,000)
 
Cash flows from financing activities
 
 
 
Proceeds from sale of common stock, net of expenses of $15.1 million
 
172,481,000 
 
Purchases of treasury stock
358,000 
 
 
Net cash provided by financing
(358,000)
172,481,000 
 
Net increase (decrease) in cash
 
100,000 
 
Cash
 
 
 
Beginning of period
100,000 
 
 
End of period
100,000 
100,000 
 
Payments of Stock Issuance Costs
 
15,100,000 
 
Issuers
 
 
 
Cash flows from operating activities
 
 
 
Net income (loss)
136,929,000 
(37,047,000)
 
Adjustments to reconcile net income (loss) to net cash provided by operating activities
(326,859,000)
(189,393,000)
 
Net cash provided by operations
(189,930,000)
(226,440,000)
 
Cash flows from investing activities
 
 
 
Current period settlements of matured derivative contracts
(3,654,000)
7,586,000 
 
Net cash (used in) investing
(3,654,000)
7,586,000 
 
Cash flows from financing activities
 
 
 
Proceeds from investment by JEI
 
(172,481,000)
 
Proceeds from issuance of long-term debt
170,000,000 
220,000,000 
 
Repayment under long-term debt
(468,000,000)
(172,000,000)
 
Proceeds from senior notes
500,000,000 
 
 
Payment of debt issuance costs
(13,416,000)
(683,000)
 
Net cash provided by financing
188,584,000 
219,798,000 
 
Net increase (decrease) in cash
(5,000,000)
944,000 
 
Cash
 
 
 
Beginning of period
6,000,000 
5,056,000 
 
End of period
1,000,000 
6,000,000 
 
Guarantor Subsidiaries
 
 
 
Cash flows from operating activities
 
 
 
Net income (loss)
109,311,000 
58,705,000 
 
Adjustments to reconcile net income (loss) to net cash provided by operating activities
345,724,000 
315,942,000 
 
Net cash provided by operations
455,035,000 
374,647,000 
 
Cash flows from investing activities
 
 
 
Additions to oil and gas properties
(474,619,000)
(197,618,000)
 
Acquisition of properties
 
(178,173,000)
 
Net adjustments to purchase price of properties acquired
15,709,000 
 
 
Proceeds from sales of assets
448,000 
963,000 
 
Acquisition of other property, plant and equipment
(1,683,000)
(724,000)
 
Change in restricted cash
(104,000)
(45,000)
 
Net cash (used in) investing
(460,249,000)
(375,597,000)
 
Cash flows from financing activities
 
 
 
Net increase (decrease) in cash
(5,214,000)
(950,000)
 
Cash
 
 
 
Beginning of period
17,650,000 
18,600,000 
 
End of period
12,436,000 
17,650,000 
 
Non-Guarantor Subsidiaries
 
 
 
Cash flows from operating activities
 
 
 
Net income (loss)
(180,000)
(467,000)
 
Adjustments to reconcile net income (loss) to net cash provided by operating activities
140,000 
733,000 
 
Net cash provided by operations
(40,000)
266,000 
 
Cash flows from investing activities
 
 
 
Proceeds from sales of assets
 
644,000 
 
Acquisition of other property, plant and equipment
 
(910,000)
 
Net cash (used in) investing
 
(266,000)
 
Cash flows from financing activities
 
 
 
Net increase (decrease) in cash
(40,000)
 
 
Cash
 
 
 
Beginning of period
70,000 
70,000 
 
End of period
$ 30,000 
$ 70,000