Independence Contract Drilling, Inc. Reports Financial Results For The Third Quarter Ended September 30, 2017

HOUSTON, Oct. 31, 2017 /PRNewswire/ -- INDEPENDENCE CONTRACT DRILLING, INC. (the "Company") (NYSE: ICD) today reported financial results for the three months ended September 30, 2017.

Third Quarter 2017 Highlights

    --  Net loss of $6.0 million, or $0.16 per share.
    --  Adjusted net loss, as defined below, of $5.1 million, or $0.13 per
        share.
    --  Adjusted EBITDA, as defined below, of $3.1 million.
    --  Fleet utilization of 98.0%.
    --  Record revenue days of 1,235.
    --  Fully-burdened margin per day, excluding construction costs, of $4,521
        per day. There were no reactivation expenses during the quarter.
    --  Renewal of four term contracts adding three rig years to backlog.
    --  Sequential backlog increase to $75 million at September 30, 2017.
    --  Net debt, excluding capitalized leases, of $44.3 million, on a borrowing
        base of $107.5 million.

In the third quarter of 2017, the Company reported revenues of $23.4 million, a net loss of $6.0 million, or $0.16 per share, an adjusted net loss (defined below) of $5.1 million, or $0.13 per share, and adjusted EBITDA (defined below) of $3.1 million. This compares to revenues of $21.3 million, a net loss of $6.3 million, or $0.17 per share, an adjusted net loss of $5.0 million, or $0.13 per share, and adjusted EBITDA of $3.2 million in the second quarter of 2017, and revenues of $14.5 million, a net loss of $7.2 million, or $0.19 per share, an adjusted net loss of $6.5 million, or $0.17 per share, and adjusted EBITDA of $1.0 million in the third quarter of 2016.

Chief Executive Officer Byron Dunn commented, "The third quarter represented a significant milestone for ICD as we generated record revenue days and completed our final rig conversion. We entered the fourth quarter with 100% of our fleet contracted and utilized, a level we expect to maintain for the foreseeable future as commodity prices have stabilized. Dayrates for pad optimal rigs have improved to the high-teen to low-$20,000 per day range. We recently signed four contract extensions that added three rig years of backlog and rerated these contracts' dayrates up $2,000 to $3,000 per day from prior levels."

Quarterly Operational Results

In the third quarter of 2017, the Company's fleet operated at 98.0% utilization and recorded 1,235 revenue days compared to 93.9% utilization and 1,111 revenue days in the second quarter of 2017 and 64.7% utilization and 774 revenue days in the third quarter of 2016. There were no revenue days earned on a standby-without-crew basis in the third or second quarter of 2017, compared to 222.0 days in the third quarter of 2016.

Hurricane Harvey and weather-related impacts during the third quarter of 2017 included a reduction in revenue days compared to expectations as well as modest increases in operating costs during the quarter. In addition, the Company's corporate offices suffered water-related damage that is currently the subject of an insurance claim.

Operating revenues in the third quarter of 2017 totaled $23.4 million, compared to $21.3 million in the second quarter of 2017 and $14.5 million in the third quarter of 2016. On a revenue-per-day basis, revenues were $18,034 per day in the third quarter of 2017, compared to $18,201 in the second quarter of 2017 and $17,420 in the third quarter of 2016. The decrease in revenue per day compared to prior quarters resulted primarily from a reduction in revenue days earned under higher dayrate legacy contracts.

Operating costs in the third quarter of 2017 totaled $18.2 million, compared to $15.8 million in the second quarter of 2017 and $11.2 million in the third quarter of 2016. Third quarter 2017 operating costs included $0.4 million in rig construction costs. Second quarter 2017 operating costs included $0.4 million of reactivation costs, and third quarter 2016 operating costs included $2.5 million of reactivation costs and $0.3 million in rig construction costs. Fully-burdened operating costs, excluding reactivation and rig construction costs, were $13,513 per day in the third quarter of 2017, compared to $12,926 in the second quarter of 2017 and $9,614 in the third quarter of 2016. The sequential increase in cost per day related to a decrease in revenue days earned on a standby-without-crew basis, where revenue is recognized without an operating cost offset, as well as Hurricane Harvey and weather-related costs, increased costs for repair and maintenance, new hire mentoring initiatives and increased rig level safety-related incentive compensation.

Third quarter 2017 fully-burdened rig operating margins, excluding reactivation and rig construction costs, were $4,521 per day, compared to $5,275 per day in the second quarter of 2017 and $7,806 per day in the third quarter of 2016.

Selling, general and administrative expenses in the third quarter of 2017 were $2.9 million (including $0.9 million of non-cash stock-based compensation), compared to $3.4 million (including $1.2 million of non-cash stock-based compensation) in the second quarter of 2017 and $3.2 million (including $1.0 million of non-cash stock-based compensation and severance expense of $0.1 million) in the third quarter of 2016. The sequential decrease in selling, general and administrative expenses compared to the second quarter of 2017 related primarily to a reduction in incentive compensation expense and professional fees, partially offset by costs for expanded new hire training programs. Non-cash stock-based compensation declined sequentially due to vesting of equity awards originally granted in connection with the Company's initial public offering.

Drilling Operations Update

All 14 of the Company's ShaleDriller® rigs are contracted and operating under term contracts.

At September 30, 2017, the Company's backlog of revenues from contracts with original terms of six months or more was $75 million. Approximately $23.8 million of this backlog is expected to be realized during the remainder of 2017.

Capital Expenditures and Liquidity Update

Aggregate cash outlays for capital expenditures in the third quarter of 2017, net of disposals, were $9.6 million including $4.7 million of payments for second quarter deliveries. The Company's expects cash outlays, before disposals, for capital expenditures for the remainder of 2017 to be approximately $3.5 million. At September 30, 2017, the Company had $5.7 million of assets classified as held for sale.

As of September 30, 2017, the Company had drawn $47.0 million on its $85.0 million revolving credit facility and had net debt, excluding capital leases, of $44.3 million. The borrowing base under the Company's credit facility was $107.5 million as of September 30, 2017.

Conference Call Details

A conference call for investors will be held today, October 31, 2017, at 11:00 a.m. Central Time (12:00 p.m. Eastern Time) to discuss the Company's third quarter 2017 results. Hosting the call will be Byron A. Dunn, President and Chief Executive Officer, and Philip A. Choyce, Executive Vice President and Chief Financial Officer.

The call can be accessed live over the telephone by dialing (855) 239-3115 or for international callers, (412) 542-4125. A replay will be available shortly after the call and can be accessed by dialing (877) 344-7529 or for international callers, (412) 317-0088. The passcode for the replay is 10113262. The replay will be available until November 7, 2017.

Interested parties may also listen to a simultaneous webcast of the conference call by logging onto the Company's website at www.icdrilling.com in the Investor Relations section. A replay of the webcast will also be available for approximately 30 days following the call.

About Independence Contract Drilling, Inc.

Independence Contract Drilling provides land-based contract drilling services for oil and natural gas producers in the United States. The Company constructs, owns and operates a fleet of pad-optimal ShaleDriller(®) rigs that are specifically engineered and designed to accelerate its clients' production profiles and cash flows from their most technically demanding and economically impactful oil and gas properties. For more information, visit www.icdrilling.com.

Forward-Looking Statements

This news release contains certain forward-looking statements within the meaning of the federal securities laws. Words such as "anticipated," "estimated," "expected," "planned," "scheduled," "targeted," "believes," "intends," "objectives," "projects," "strategies" and similar expressions are used to identify such forward-looking statements. However, the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements relating to Independence Contract Drilling's operations are based on a number of expectations or assumptions which have been used to develop such information and statements but which may prove to be incorrect. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions that are difficult to predict, and there can be no assurance that actual outcomes and results will not differ materially from those expected by management of Independence Contract Drilling. For more information concerning factors that could cause actual results to differ materially from those conveyed in the forward-looking statements, please refer to the "Risk Factors" section of the Company's Annual Report on Form 10-K, filed with the SEC and the information included in subsequent amendments and other filings. These forward-looking statements are based on and include our expectations as of the date hereof. Independence Contract Drilling does not undertake any obligation to update or revise such forward-looking statements to reflect events or circumstances that occur, or which Independence Contract Drilling becomes aware of, after the date hereof.


                                                                            INDEPENDENCE CONTRACT DRILLING, INC.
                                                                                         Unaudited
                                                                      (in thousands, except par value and share data)


                                                                                       BALANCE SHEETS


                                                                                                            September 30, 2017                      December 31, 2016
                                                                                                            ------------------                      -----------------

    Assets

    Cash and cash equivalents                                                                                                   $2,652                                 $7,071

    Accounts receivable, net                                                                                                    15,811                                 11,468

    Inventories                                                                                                                  2,627                                  2,336

    Assets held for sale                                                                                                         5,739                                  3,915

    Prepaid expenses and other current assets                                                                                    3,978                                  3,102
                                                                                                                                 -----                                  -----

                                                      Total current assets                                                           30,807                                 27,892

    Property, plant and equipment, net                                                                                         272,003                                273,188

    Other long-term assets, net                                                                                                  1,503                                  1,027

                                                      Total assets                                                                 $304,313                               $302,107
                                                                                                                                   ========                               ========

    Liabilities and Stockholders' Equity

    Liabilities

                        Current portion of long-
                        term debt (1)                                          $510                                                            $441

                       Accounts payable                                       8,365                                                          10,031

                       Accrued liabilities                                    6,477                                                           7,821


                                                      Total current liabilities                                                      15,352                                 18,293

                       Long-term debt (2)                                    47,630                                                          26,078

                       Deferred income taxes                                    506                                                             396

                        Other long-term
                        liabilities                                             105                                                              88

                                                      Total liabilities                                                              63,593                                 44,855
                                                                                                                                     ------                                 ------

    Commitments and contingencies

    Stockholders' equity

                                                  380                                                                                 376





                       Common stock, $0.01 par
                        value, 100,000,000 shares
                        authorized; 38,239,713
                        and 37,831,723 shares
                        issued, respectively; and
                        37,981,534 and 37,617,920
                        shares outstanding,
                        respectively

                       Additional paid-in capital                           326,097                                                         323,918

                       Accumulated deficit                                 (83,900)                                                       (65,347)

                        Treasury stock, at cost,
                        258,179 and 213,803
                        shares, respectively                                (1,857)                                                        (1,695)

                                                      Total stockholders' equity                                                    240,720                                257,252
                                                                                                                                    -------                                -------

                                                       Total liabilities and
                                                       stockholders' equity                                                        $304,313                               $302,107
                                                                                                                                   ========                               ========


    (1)              Current portion of long-term
                     debt relates to the current
                     portion of vehicle capital lease
                     obligations.

    (2)              As of September 30, 2017, long-
                     term debt includes $630K of
                     long-term vehicle capital lease
                     obligations.  As of December 31,
                     2016, long-term debt included
                     $326K of long-term vehicle
                     capital lease obligations.


                                                                                     INDEPENDENCE CONTRACT DRILLING, INC.
                                                                                                  Unaudited
                                                                                   (in thousands, except per share amounts)


                                                                                           STATEMENTS OF OPERATIONS


                                                                                                                                            Three Months Ended                                Nine Months Ended
                                                                                                                                            ------------------                                -----------------

                                                                                                                                  September 30,                             June 30,                          September 30,
                                                                                                                                  -------------                                                               -------------

                                                                                                                                       2017                    2016                    2017                     2017                      2016
                                                                                                                                       ----                    ----                    ----                     ----                      ----


    Revenues                                                        $23,445                  $14,464                                  $21,285                 $64,966                 $52,074

    Costs and expenses

                                                          Operating costs                  18,247                                   11,246                  15,808                  48,953                   31,211

                                                           Selling, general and
                                                           administrative                   2,948                                    3,242                   3,435                  10,101                   11,868

                                                           Depreciation and
                                                           amortization                     6,529                                    6,010                   6,335                  19,120                   17,651

                                                          Asset impairment, net               899                                                -                    546                   1,574                           -

                                                           Loss on disposition of
                                                           assets, net                          -                                     676                     745                   1,573                      588


                                                                                                      Total cost and expenses        28,623                  21,174                  26,869                   81,321                    61,318

                                                                                                      Operating loss                (5,178)                (6,710)                (5,584)                (16,355)                  (9,244)

    Interest expense                                                                                                             (772)                  (456)                  (686)                 (2,088)                  (2,492)
                                                                                                                                  ----                    ----                    ----                   ------                    ------

                                                                                                      Loss before income taxes      (5,950)                (7,166)                (6,270)                (18,443)                 (11,736)

    Income tax expense                                                                                                              30                      32                      34                      110                        67
                                                                                                                                   ---                     ---                     ---                      ---                       ---

                                                                                                      Net loss                     $(5,980)               $(7,198)               $(6,304)               $(18,553)                $(11,803)
                                                                                                                                    =======                 =======                 =======                 ========                  ========


    Loss per share:

                                                          Basic and Diluted       $(0.16)                                $(0.19)              $(0.17)                $(0.49)                $(0.37)
                                                          =================


    Weighted average number of common shares outstanding:

                                                          Basic and Diluted                37,839                                   37,387                  37,679                  37,688                   31,670


                             INDEPENDENCE CONTRACT DRILLING, INC.
                                          Unaudited
                                       (in thousands)


                                  STATEMENTS OF CASH FLOWS


                                                                 Nine Months Ended September 30,
                                                                 -------------------------------

                                                                           2017                        2016
                                                                           ----                        ----


    Cash flows from operating activities

    Net loss                                                          $(18,553)                  $(11,803)

    Adjustments to reconcile net loss to net cash provided by
     operating activities

        Depreciation and
         amortization                                                    19,120                      17,651

        Asset impairment, net                                             1,574                           -

        Stock-based
         compensation                                                     3,036                       3,336

        Stock-based
         compensation -
         executive retirement                                                 -                       (67)

        Loss on disposition
         of assets, net                                                   1,573                         588

        Deferred income taxes                                               110                          68

        Amortization of
         deferred financing
         costs                                                              344                         408

        Write-off of
         deferred financing
         costs                                                                -                        504

        Changes in operating assets and liabilities

            Accounts receivable                                         (4,343)                      9,275

            Inventories                                                   (257)                      (227)

            Prepaid expenses and
             other assets                                               (1,037)                        244

            Accounts payable and
             accrued liabilities                                            655                     (3,325)

                Net cash provided by
                 operating activities                                     2,222                      16,652
                                                                          -----                      ------


    Cash flows from investing activities

    Purchases of
     property, plant and
     equipment                                                         (26,975)                   (17,331)

    Proceeds from
     insurance claims                                                         -                        188

    Proceeds from the
     sale of assets                                                       1,088                         864

                Net cash used in
                 investing activities                                  (25,887)                   (16,279)
                                                                        -------                     -------


    Cash flows from financing activities

    Borrowings under
     credit facility                                                     38,410                      42,391

    Repayments under
     credit facility                                                   (17,162)                   (82,129)

    Public offering
     proceeds, net of
     offering costs                                                           -                     42,920

    Purchase of treasury
     stock                                                                (162)                      (345)

    RSUs withheld for
     taxes                                                                (853)                          -

    Financing costs paid                                                  (538)                      (217)

    Payments for capital
     lease obligations                                                    (449)                      (425)

                Net cash provided by
                 financing activities                                    19,246                       2,195
                                                                         ------                       -----

                Net (decrease)
                 increase in cash and
                 cash equivalents                                       (4,419)                      2,568


    Cash and cash equivalents

    Beginning of period                                                   7,071                       5,344

    End of period                                                        $2,652                      $7,912
                                                                         ======                      ======


    Supplemental disclosure of cash flow information

    Cash paid during the
     period for interest                                                 $1,865                      $1,758

    Cash (received) paid
     during the period
     for income taxes                                            $            -                     $(133)

    Supplemental disclosure of non-cash investing and financing activity

    Change in property,
     plant and equipment
     purchases in
     accounts payable                                                  $(3,648)                   $(1,537)

    Additions to
     property, plant and
     equipment through
     capital leases                                                        $822                      $1,256

The following table provides various financial and operational data for the Company's operations during the three months ending September 30, 2017 and 2016 and June 30, 2017 and the nine months ending September 30, 2017 and 2016. This information contains non-GAAP financial measures of the Company's operating performance. The Company believes this non-GAAP information is useful because it provides a means to evaluate the operating performance of the Company on an ongoing basis using criteria that are used by our management. Additionally, it highlights operating trends and aids analytical comparisons. However, this information has limitations and should not be used as an alternative to operating income (loss) or cash flow performance measures determined in accordance with GAAP, as this information excludes certain costs that may affect the Company's operating performance in future periods.




                                                                                        OTHER FINANCIAL & OPERATING DATA
                                                                                                   Unaudited


                                          Three Months Ended                                          Nine Months Ended
                                          ------------------                                          -----------------

                                   September 30, 2017                September 30, 2016                                  June 30, 2017          September 30, 2017          September 30, 2016
                                   ------------------                ------------------                                  -------------          ------------------          ------------------


    Number of completed rigs end
     of period                                                    14                             14                                          14                          14                           14

    Rig operating days (1)                                   1,234.7                          774.0                                     1,111.2                     3,418.9                      2,449.4

    Average number of operating
     rigs (2)                                                   13.4                            8.4                                        12.2                        12.5                          8.9

    Rig utilization (3)                                        98.0%                         64.7%                                      93.9%                      94.6%                       72.0%

    Average revenue per operating
     day (4)                                                 $18,034                        $17,420                                     $18,201                     $18,061                      $20,209

    Average cost per operating day
     (5)                                                    $13,513                         $9,614                                     $12,926                     $12,825                      $10,118

    Average rig margin per
     operating day                                            $4,521                         $7,806                                      $5,275                      $5,236                      $10,091


    (1)              Rig operating days represent the
                     number of days our rigs are earning
                     revenue under a contract during the
                     period, including days that standby
                     revenues are earned.  For the three
                     months ended September 30 and June
                     30, 2017 there were zero operating
                     days in which the Company earned
                     revenue on a standby basis. For the
                     three months ended September 30,
                     2016 there were 236.0 operating days
                     in which the Company earned revenue
                     on a standby basis including 222.0
                     standby-without-crew days.  For
                     the nine months ended September 30,
                     2017 and 2016 there were 77.9 and
                     790.1 operating days in which the
                     Company earned revenue on a standby
                     basis, respectively, including 69.0
                     and 747.0 standby-without-crew
                     days, respectively.


    (2)              Average number of operating rigs is
                     calculated by dividing the total
                     number of rig operating days in the
                     period by the total number of
                     calendar days in the period.


    (3)              Rig utilization is calculated as rig
                     operating days divided by the total
                     number of days our drilling rigs are
                     available during the applicable
                     period. During the third quarter of
                     2015, we elected to remove our two
                     100 Series non-walking rigs from
                     the marketed fleet pending
                     completion of their planned rig
                     conversions to 200 Series, pad-
                     optimal status.  The conversion of
                     the first 100 series rig was
                     completed during the second quarter
                     of 2016 and the rig re-entered the
                     marketed fleet in June 2016.  The
                     conversion of the second 100 series
                     rig was completed in the second
                     quarter of 2017 and the rig began
                     operating in July 2017.


    (4)              Average revenue per operating day
                     represents total contract drilling
                     revenues earned during the period
                     divided by rig operating days in the
                     period.  Excluded in calculating
                     average revenue per operating day
                     are revenues associated with the
                     reimbursement of out-of-pocket
                     costs paid by customers of $1.2
                     million, $1.0 million and $1.1
                     million for the three months ended
                     September 30, 2017 and 2016 and June
                     30, 2017, respectively, and $3.2
                     million and $2.6 million for the
                     nine months ended September 30, 2017
                     and 2016, respectively.  Included in
                     calculating average revenue per
                     operating day for the nine months
                     ended September 30, 2016 was $1.8
                     million of early termination
                     revenues associated with a contract
                     termination at the end of the first
                     quarter of 2016. The third quarter
                     of 2017 and 2016 and the second
                     quarter of 2017 did not include any
                     early termination revenues.


    (5)              Average cost per operating day
                     represents total direct operating
                     costs incurred during the period
                     divided by rig operating days in the
                     period.  The following costs are
                     excluded in calculating average cost
                     per operating day: (i) out-of-
                     pocket costs reimbursed by customers
                     of $1.2 million, $1.0 million and
                     $1.1 million for the three months
                     ended September 30, 2017 and 2016
                     and June 30, 2017, respectively, and
                     $3.2 million and $2.6 million for
                     the nine months ended September 30,
                     2017 and 2016, respectively, (ii)
                     new crew training costs of zero,
                     $0.4 million and $0.1 million for
                     the three months ended September 30,
                     2017 and 2016 and June 30, 2017,
                     respectively, and $0.1 million and
                     $0.4 million for the nine months
                     ended September 30, 2017 and 2016,
                     respectively, (iii) construction
                     overhead costs expensed due to
                     reduced rig construction activity of
                     $0.4 million, $0.3 million and zero
                     for the three months ended September
                     30, 2017 and 2016 and June 30, 2017,
                     respectively, and $0.6 million and
                     $1.3 million for the nine months
                     ended September 30, 2017 and 2016,
                     respectively, (iv) rig reactivation
                     costs for the three months ended
                     September 30, 2017 and 2016 and June
                     30, 2017 of zero, $2.1 million and
                     $0.3 million, respectively,
                     (excluding zero, $0.4 million and
                     $0.1 million of new crew training
                     costs (included in (ii) above),
                     respectively), and $1.0 million and
                     $2.1 million for the nine months
                     ended September 30, 2017 and 2016,
                     respectively, (excluding $0.1
                     million and $0.4 million of new crew
                     training costs (included in (ii)
                     above), respectively), and (v) out-
                     of-pocket expenses of $0.1 million,
                     net of insurance recoveries,
                     incurred as a result of damage to
                     one of our rig's mast during the
                     nine months ended September 30,
                     2017.

Non-GAAP Financial Measures

Adjusted net loss, EBITDA and adjusted EBITDA are supplemental non-GAAP financial measures that are used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies. In addition, adjusted EBITDA is consistent with how EBITDA is calculated under our revolving credit facility for purposes of determining our compliance with various financial covenants. We define "EBITDA" as earnings (or loss) before interest, taxes, depreciation, and amortization, and we define "adjusted EBITDA" as EBITDA before stock-based compensation, non-cash asset impairments, gains or losses on disposition of assets, and other non-recurring items added back to, or subtracted from, net income for purposes of calculating EBITDA under our revolving credit facility. Neither adjusted net loss, EBITDA or adjusted EBITDA is a measure of net income as determined by U.S. generally accepted accounting principles ("GAAP").

Management believes adjusted net loss, EBITDA and adjusted EBITDA are useful because they allow our stockholders to more effectively evaluate our operating performance and compliance with various financial covenants under our revolving credit facility and compare the results of our operations from period to period and against our peers without regard to our financing methods or capital structure or non-recurring, non-cash transactions. We exclude the items listed above from net income (loss) in calculating adjusted net loss, EBITDA and adjusted EBITDA because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. None of adjusted net loss, EBITDA or adjusted EBITDA should be considered an alternative to, or more meaningful than, net income (loss), the most closely comparable financial measure calculated in accordance with GAAP or as an indicator of our operating performance or liquidity. Certain items excluded from adjusted net loss, EBITDA and adjusted EBITDA are significant components in understanding and assessing a company's financial performance, such as a company's return of assets, cost of capital and tax structure. Our presentation of adjusted net loss, EBITDA and adjusted EBITDA should not be construed as an inference that our results will be unaffected by unusual or non-recurring items. Our computations of adjusted net loss, EBITDA and adjusted EBITDA may not be comparable to other similarly titled measures of other companies.


    Reconciliation of Net Loss to
     Adjusted Net Loss:

                                                 (Unaudited)                                           (Unaudited)
                                                 ----------                                             ----------

                                                          Three Months Ended                                                                          Nine Months Ended
                                                          ------------------                                                                          -----------------

                            September 30, 2017             September 30, 2016   June 30, 2017        September 30, 2017     September 30, 2016
                            ------------------             ------------------   -------------        ------------------     ------------------

                                  Amount                          Per               Amount                  Per                   Amount                           Per               Amount                    Per                Amount                      Per
                                                               Share                                     Share                                                  Share                                       Share                                          Share
                                                                                                                                                                                                                                                             -----

    (in thousands)

    Net loss                            $(5,980)                       $(0.16)            $(7,198)               $(0.19)                 $(6,304)                       $(0.17)             $(18,553)              $(0.49)               $(11,803)                 $(0.37)

       Asset impairment,
        net (1)                              899                           0.03                    -                     -                      546                           0.02                  1,574                  0.04                        -                      -

       Loss on disposition
        of assets, net (2)                     -                             -                 676                   0.02                       745                           0.02                  1,573                  0.04                      588                    0.02

       Write-off of
        deferred financing
        costs                                  -                             -                   -                     -                        -                             -                     -                    -                     504                     0.01

       Stock-based
        compensation -
        executive
        retirement                             -                             -                   -                     -                        -                             -                     -                    -                    (67)                       -

       Executive retirement                    -                             -                   -                     -                        -                             -                     -                    -                   1,552                     0.05

    Adjusted net loss                   $(5,081)                       $(0.13)            $(6,522)               $(0.17)                 $(5,013)                       $(0.13)             $(15,406)              $(0.41)                $(9,226)                 $(0.29)
                                         =======                         ======              =======                 ======                   =======                         ======               ========                ======                  =======                  ======


    Reconciliation of Net Loss to EBITDA
     and Adjusted EBITDA:

                                     (Unaudited)                                           (Unaudited)
                                     ----------                                            ----------

                                           Three Months Ended                                                              Nine Months Ended
                                           ------------------                                                              -----------------

                            September 30, 2017                September 30, 2016                       June 30, 2017                         September 30, 2017              September 30, 2016
                            ------------------                ------------------                       -------------                         ------------------              ------------------

    (in thousands)

    Net loss                                         $(5,980)                    $(7,198)                            $(6,304)                                   $(18,553)                       $(11,803)

    Add back:

       Income tax expense                                  30                           32                                   34                                          110                               67

       Interest expense                                   772                          456                                  686                                        2,088                            2,492

       Depreciation and
        amortization                                    6,529                        6,010                                6,335                                       19,120                           17,651

       Asset impairment,
        net (1)                                           899                            -                                 546                                        1,574                                -
                                                          ---                          ---                                 ---                                        -----                              ---

    EBITDA                                              2,250                        (700)                               1,297                                        4,339                            8,407

       Loss on disposition
        of assets, net (2)                                  -                         676                                  745                                        1,573                              588

       Stock-based
        compensation                                      867                          976                                1,157                                        3,036                            3,336

       Stock-based
        compensation -
        executive
        retirement                                          -                           -                                   -                                           -                            (67)

       Executive retirement                                 -                           -                                   -                                           -                           1,552

    Adjusted EBITDA                                    $3,117                         $952                               $3,199                                       $8,948                          $13,816
                                                       ======                         ====                               ======                                       ======                          =======


    (1)              In the third quarter of 2017, we
                     recorded a $0.6 million, or
                     $0.02 per share, non-cash
                     impairment of the Galayda
                     facility as a result of water-
                     related damage from the heavy
                     rainfall that occurred during
                     Hurricane Harvey in August
                     2017, as well as a $0.3
                     million, or $0.01 per share,
                     non-cash impairment
                     representing the estimated
                     damage to a piece of drilling
                     equipment, net of insurance
                     recoveries.  In the second
                     quarter of 2017, we recorded a
                     $0.5 million, or $0.02 per
                     share, non-cash impairment
                     reflecting the estimated loss
                     from the expected sale of our
                     Galayda facility.


    (2)              In the third quarter of 2016, we
                     recorded a loss on disposition
                     of assets of $0.7 million, or
                     $0.02 per share, primarily due
                     to non-cash disposal of
                     equipment in connection with
                     the upgrade of rigs to 7,500
                     psi mud systems.  In the second
                     quarter of 2017, we recorded a
                     loss on disposition of assets
                     of $0.7 million, or $0.02 per
                     share, primarily due a loss on
                     the sale of drilling equipment
                     previously designated as held
                     for sale.

INVESTOR CONTACTS:
Independence Contract Drilling, Inc.
E-mail inquiries to: Investor.relations@icdrilling.com
Phone inquiries: (281) 598-1211

View original content with multimedia:http://www.prnewswire.com/news-releases/independence-contract-drilling-inc-reports-financial-results-for-the-third-quarter-ended-september-30-2017-300545983.html

SOURCE Independence Contract Drilling, Inc.