Callon Petroleum Company Announces First Quarter 2018 Results

Callon Petroleum Company Announces First Quarter 2018 Results

NATCHEZ, Miss., May 2, 2018 /PRNewswire/ -- Callon Petroleum Company (NYSE: CPE) ("Callon" or the "Company") today reported results of operations for the three months ended March 31, 2018.

Presentation slides accompanying this earnings release are available on the Company's website at www.callon.com located on the "Presentations" page within the Investors section of the site.

Financial and operational highlights for the first quarter of 2018 and other recent data points include:

    --  Increased production to 26.6 MBoepd (77% oil), an increase of 30%
        year-over-year
    --  Reduced lease operating expense by 18% year-over-year to $5.45 per BOE
    --  Generated a first quarter operating margin of $44.31 per BOE, an
        increase of 30% year-over-year
    --  Successful early results from Wolfcamp A down-spacing test in Howard
        County with 10-well spacing exceeding the performance of offsetting
        eight-well spacing pads
    --  Initial production rates from the first two-well pad targeting the upper
        and lower Wolfcamp A intervals in Ward County have reached approximately
        1,700 Boepd (85% oil) to date from each of the wells within the first 20
        days of production
    --  Improved drilling efficiency in the Delaware Basin has resulted in a
        greater than 25% increase in footage per day through the first six
        operated wells

Joe Gatto, President and Chief Executive Officer, commented, "We are pleased to deliver another solid quarter of execution while positioning ourselves for an increased level of baseline activity. During the first quarter, we added a fifth horizontal drilling rig and made substantial progress completing our Delaware Basin infrastructure initiatives to support the next phase of program development on our Permian footprint. Similar to our proactive past investments in the Midland Basin, our established facilities and takeaway investments in the Spur area will help preserve our leading cash margins for the long-term." He continued, "The first quarter also produced drilling and completion efficiency gains that were ahead of expectations. Combined with strong well productivity across the portfolio and a low-cost operating structure, the stage is set for robust production growth and cash flow generation in the coming quarters."

Operations Update

At March 31, 2018, we had 247 gross (184.5 net) horizontal wells producing from eight established flow units in the Permian Basin. Net daily production for the three months ended March 31, 2018 grew approximately 30% to 26.6 thousand barrels of oil equivalent per day (77% oil) as compared to the same period of 2017.

For the three months ended March 31, 2018, we drilled 16 gross (13.2 net) horizontal wells in the Spur, WildHorse, and Monarch areas. We placed a combined 15 gross (9.0 net) horizontal wells on production in the quarter.

Midland Basin

During the first quarter, nearly all wells placed on production were located in the Midland Basin, with the majority of this activity split between our Ranger area in Reagan County and our Monarch area in Midland County. Wells placed on production in Reagan County averaged approximately 7,300 feet of completed lateral. At Monarch, new wells averaged just under 6,000 feet. During the last week of the quarter, two wells were placed on production in Howard County.

Our initial Wolfcamp A down-spacing test in the Fairway area of WildHorse has yielded encouraging results through the first 120 days of production. Compared to offset two-well pads completed with a similar design, the test wells, the Open A2 #1AH and Open A3 #3AH, have both eclipsed the cumulative oil production of each of the four offset wells. The Company will continue monitoring production from the test wells over the next few months prior to initiating any additional testing of reduced spacing at WildHorse.

Delaware Basin

Our first two-well pad in the Spur area targeting two flow units in the Wolfcamp A was completed and placed on production in April. Each of the wells, the Rendezvous A1 #01LA and A2 #09UA, has achieved a production rate of approximately 1,700 Boepd (85% oil) per well during the first 20 days of production and continue to be optimized.

Callon continues to progress efficiency gains as our activity levels increase in the Delaware Basin. Through our first six operated wells, the Company has continued to improve drilling day cycle times, with our most recent well reflecting an improvement of greater than 25% in daily footage compared to our first well drilled in Spur. Additionally, we have been proactive in our infrastructure build-out to support long-term development efficiency and sustained cash margins, similar to our past efforts in the Midland Basin. We have recently progressed or completed a number of infrastructure projects including: multiple saltwater disposal upgrades, installation of water transfer lines, installation of recycling facilities, build-out of two separate one million barrel recycle pits and installation of numerous tank batteries to accommodate future drilling activity. Additionally, we expect to have new tank batteries tied into Medallion pipeline during the second quarter, increasing our longer-term take-away capacities and providing additional delivery point optionality under our current gathering agreement.

Capital Expenditures

For the three months ended March 31, 2018, we incurred $105.3 million in cash operational capital expenditures (including other items) compared to $128.7 million in the fourth quarter of 2017. Total capital expenditures, inclusive of capitalized expenses, are detailed below on an accrual and cash basis (in thousands):


                                          Three Months Ended March 31, 2018

                      Operational            Capitalized             Capitalized          Total Capital

                      Capital (a)              Interest                  G&A              Expenditures
                      ----------               --------                  ---              ------------

    Cash basis (b)                $105,330                                          $813                $5,187 $111,330

    Timing
     adjustments (c)       11,472                             9,255                            -        20,727

    Non-cash items              -                                -                       1,110          1,110
                              ---

       Accrual (GAAP)
        basis                     $116,802                                       $10,068                $6,297 $133,167
                                  ========                                       =======                ====== ========


    (a)                    Includes seismic, land and other
                           items.

    (b)                    Cash basis is a non-GAAP measure
                           that we believe helps users of the
                           financial information reconcile
                           amounts to the cash flow statement
                           and to account for timing related
                           operational changes such as our
                           development pace and rig count.

                          Includes timing adjustments related
                           to cash disbursements in the
                           current period for capital
                           expenditures incurred in the prior
    (c)                    period.

Operating and Financial Results

The following table presents summary information for the periods indicated:


                                                 Three Months Ended

                           March 31, 2018            December 31, 2017          March 31, 2017
                           --------------            -----------------          --------------

    Net production

    Oil (MBbls)                     1,851                                 1,936                             1,434

    Natural gas
     (MMcf)                         3,240                                 3,018                             2,422

       Total (MBOE)                 2,391                                 2,439                             1,838

    Average daily
     production
     (BOE/d)                       26,567                                26,511                            20,422

       % oil (BOE
        basis)                        77%                                  79%                              78%

    Oil and natural
     gas revenues
     (in thousands)

       Oil revenue                        $115,286                                             $104,132           $72,008

       Natural gas
        revenue (a)                12,154                                14,081                             9,355

          Total revenue           127,440                               118,213                            81,363

       Impact of cash-
        settled
        derivatives               (8,459)                              (4,501)                          (2,491)

          Adjusted Total
           Revenue (i)                    $118,981                                             $113,712           $78,872
                                          ========                                             ========           =======

    Average realized
     sales price
    (excluding
     impact of cash
     settled
     derivatives)

       Oil (Bbl)                            $62.28                                               $53.79            $50.21

       Natural gas
        (Mcf)                        3.75                                  4.67                              3.86

       Total (BOE)                  53.30                                 48.47                             44.27

    Average realized
     sales price
    (including
     impact of cash
     settled
     derivatives)

       Oil (Bbl)                            $57.47                                               $51.28            $48.45

       Natural gas
        (Mcf)                        3.89                                  4.78                              3.88

       Total (BOE)                  49.76                                 46.62                             42.91

    Additional per
     BOE data

       Sales price (b)                      $53.30                                               $48.47            $44.27

          Lease operating
           expense (c)               5.45                                  4.84                              6.61

          Gathering and
           treating
           expense (a)                  -                                 0.57                              0.43

          Production taxes           3.54                                  2.55                              3.21

       Operating margin                     $44.31                                               $40.51            $34.02
                                            ======                                               ======            ======


       Depletion,
        depreciation
        and
        amortization                        $14.81                                               $14.98            $13.29

       Adjusted G&A (d)

          Cash component
           (e)                               $2.74                                                $2.46             $2.43

          Non-cash
           component                 0.51                                  0.54                              0.57


    (a)              On January 1, 2018, the Company
                     adopted the revenue recognition
                     accounting standard. Consequently,
                     natural gas gathering and treating
                     expenses for the three months
                     ended March 31, 2018 were
                     accounted for as a reduction to
                     revenue.

    (b)              Excludes the impact of cash-
                     settled derivatives.

    (c)              Excludes gathering and treating
                     expense.

    (d)              Excludes certain non-recurring
                     expenses and non-cash valuation
                     adjustments. See the
                     reconciliation provided within
                     this press release for a
                     reconciliation of G&A expense on a
                     GAAP basis to Adjusted G&A
                     expense.

    (e)              Excludes the amortization of
                     equity-settled share-based
                     incentive awards and corporate
                     depreciation and amortization.

Total Revenue. For the quarter ended March 31, 2018, Callon reported total revenue of $127.4 million and total revenue including cash-settled derivatives ("Adjusted Total Revenue," a non-GAAP financial measure((i))) of $118.9 million, including the impact of an $8.5 million loss from the settlement of derivative contracts. The table above reconciles Adjusted Total Revenue to the related GAAP measure of the Company's revenue. Average daily production for the quarter was 26.6 MBOE/d compared to average daily production of 26.5 MBOE/d in the fourth quarter of 2017. Average realized prices, including and excluding the effects of hedging, are detailed above.

Hedging impacts. For the quarter ended March 31, 2018, Callon recognized the following hedging-related items (in thousands, except per unit data):


                                     In Thousands          Per Unit
                                     ------------          --------

    Oil derivatives

    Net loss on settlements                       $(8,916)          $(4.81)

    Net gain on fair value
     adjustments                            4,067

       Total loss on oil derivatives              $(4,849)
                                                   =======

    Natural gas derivatives

    Net gain on settlements                           $457             $0.14

    Net loss on fair value
     adjustments                             (89)

       Total gain on natural gas
        derivatives                                   $368
                                                      ====

    Total oil & natural gas
     derivatives

    Net loss on settlements                       $(8,459)          $(3.54)

    Net gain on fair value
     adjustments                            3,978

       Total loss on total oil &
        natural gas derivatives                   $(4,481)
                                                   =======

Lease Operating Expenses, including workover ("LOE"). LOE per BOE for the three months ended March 31, 2018 was $5.45 per BOE, compared to LOE of $4.84 per BOE in the fourth quarter of 2017. The increase in this metric was primarily related to interim water hauling in Reagan County and certain equipment rental expenses.

Production Taxes, including ad valorem taxes. Production taxes were $3.54 per BOE for the three months ended March 31, 2018, representing approximately 6.6% of total revenue before the impact of derivative settlements.

Depreciation, Depletion and Amortization ("DD&A"). DD&A for the three months ended March 31, 2018 was $14.81 per BOE compared to $14.98 per BOE in the fourth quarter of 2017. The decrease is attributable to our increased estimated proved reserves relative to our depreciable base and assumed future development costs related to undeveloped proved reserves as a result of additions made through our horizontal drilling efforts and acquisitions.

General and Administrative ("G&A"). G&A, excluding certain non-cash incentive share-based compensation valuation adjustments, ("Adjusted G&A", a non-GAAP measure((i))) was $7.8 million, or $3.25 per BOE, for the three months ended March 31, 2018 compared to $7.3 million, or $3.00 per BOE, for the fourth quarter of 2017. The cash component of Adjusted G&A was $6.5 million, or $2.74 per BOE, for the three months ended March 31, 2018 compared to $6.0 million, or $2.46 per BOE, for the fourth quarter of 2017.

For the three months ended March 31, 2018, G&A and Adjusted G&A, which excludes the amortization of equity-settled, share-based incentive awards and corporate depreciation and amortization, are calculated as follows (in thousands):


                                             Three Months Ended
                                               March 31, 2018
                                               --------------

    Total G&A expense                                                 $8,769

       Less: Change in the fair value of
        liability share-based awards
        (non-cash)                                        (991)
                                                           ----

    Adjusted G&A - total                                  7,778

       Less: Restricted stock share-based
        compensation (non-cash)                         (1,105)

       Less: Corporate depreciation &
        amortization (non-cash)                           (124)

    Adjusted G&A - cash component                                     $6,549
                                                                      ======

Income tax expense. Callon provides for income taxes at a statutory rate of 21% adjusted for permanent differences expected to be realized, which primarily relate to non-deductible executive compensation expenses, restricted stock windfalls and shortfalls, and state income taxes. We recorded an income tax expense of $0.5 million for the three months ended March 31, 2018 which relates to deferred State of Texas gross margin tax. At March 31, 2018 we had a valuation allowance of $49.2 million. Adjusted Income per fully diluted common share, a non-GAAP financial measure((i)), adjusts our income (loss) available to common stockholders to reflect our theoretical tax provision of $11.8 million (or $0.06 per diluted share) for the quarter as if the valuation allowance did not exist.

2018 Guidance Update

The Company adopted the Revenue from Contracts with Customers accounting standard on January 1, 2018. Starting with the first quarter of 2018, certain natural gas gathering and treating expenses were accounted for as a reduction to revenue.


                            First Quarter         Full Year

                             2018 Actual        2018 Guidance
                             -----------        -------------

    Total production
     (MBOE/d)                              26.6   29.5 - 32.0

    % oil                                   77%                       77%

    Income statement
     expenses (per BOE)

    LOE, including
     workovers                            $5.45              $5.25 - $6.25

    Production taxes,
     including ad valorem
     (% unhedged revenue)                    7%                        6%

       Adjusted G&A: cash
        component (a)                     $2.74              $1.75 - $2.50

       Adjusted G&A: non-
        cash component (b)                $0.51              $0.50 - $1.00

       Interest expense (c)               $0.00                      $0.00

    Effective income tax
     rate                                   22%                       22%

    Capital expenditures
     ($MM, accrual basis)

    Operational (d)                        $117                $500 - $540

    Capitalized expenses                    $16                  $60 - $70

    Net operated
     horizontal wells
     placed on production                     9     43 - 46


    (a)              Excludes stock-based compensation
                     and corporate depreciation and
                     amortization.

    (b)              Excludes certain non-recurring
                     expenses and non-cash valuation
                     adjustments.

    (c)              All interest expense anticipated to
                     be capitalized.

    (d)              Includes seismic, land and other
                     items. Excludes capitalized
                     expenses.

Hedge Portfolio Summary

The following tables summarize our open derivative positions for the periods indicated:


                   For the Remainder of         For the Full Year
                                                        of

    Oil
     contracts
     (WTI)                         2018                       2019
    ----------                     ----                       ----

    Swap
     contracts

     Total
     volume
     (MBbls)                      1,559                                -

     Weighted
     average
     price
     per
     Bbl                                 $51.88                           $      -

     Collar
     contracts
     (two-
     way
     collars)

     Total
     volume
     (MBbls)                        275                                -

     Weighted
     average
     price
     per
     Bbl

     Ceiling
     (short
     call)                               $60.50                           $      -

     Floor
     (long
     put)                         50.00                                -

     Collar
     contracts
     combined
     with
     short
     puts
     (three-
     way
     collars)

     Total
     volume
     (MBbls)                      2,612                            3,469

     Weighted
     average
     price
     per
     Bbl

       Ceiling
       (short
       call
       option)                           $60.86                             $63.71

       Floor
       (long
       put
       option)                    48.95                            53.95

       Short
       put
       option                     39.21                            43.95



                   For the Remainder of         For the Full Year
                                                        of

    Oil
     contracts
     (Midland
     basis
     differential)                 2018                       2019
    --------------                 ----                       ----

    Swap
     contracts

       Volume
       (MBbls)                    3,895                                   -

       Weighted
       average
       price
       per
       Bbl                              $(0.86)                          $      -




                   For the Remainder of         For the Full Year
                                                        of

     Natural
     gas
     contracts
     (Henry
     Hub)                          2018                       2019
     ---------                     ----                       ----

    Swap
     contracts

       Total
       volume
       (BBtu)                     4,125                                   -

       Weighted
       average
       price
       per
       MMBtu                              $2.91                           $      -

Income Available to Common Shareholders. The Company reported net income available to common shareholders of $53.9 million for the three months ended March 31, 2018 and Adjusted Income available to common shareholders of $39.8 million, or $0.20 per fully diluted share. Adjusted Income per fully diluted common share, a non-GAAP financial measure((i)), adjusts our income available to common stockholders to reflect our theoretical tax provision for the quarter as if the valuation allowance did not exist. The following tables reconcile to the related GAAP measure the Company's income available to common stockholders to Adjusted Income and the Company's net income to Adjusted EBITDA (in thousands):


                                               Three Months Ended

                        March 31, 2018              December 31, 2017   March 31, 2017
                        --------------              -----------------   --------------

    Income available
     to common
     stockholders                      $53,937                                 $21,001            $45,305

       Change in
        valuation
        allowance             (11,753)                         (8,285)                 (13,119)

       Net (gain) loss
        on derivatives,
        net of
        settlements            (3,143)                          16,924                  (11,566)

       Change in the
        fair value of
        share-based
        awards                     799                              562                     (189)

    Adjusted Income                    $39,840                                 $30,202            $20,431
                                       =======                                 =======            =======

    Adjusted Income
     per fully
     diluted common
     share                               $0.20                                   $0.15              $0.10
                                         =====                                   =====              =====


                                                   Three Months Ended

                            March 31, 2018              December 31, 2017   March 31, 2017
                            --------------              -----------------   --------------

    Net income                             $55,761                                 $22,824           $47,129

       Net gain on
        derivatives, net of
        settlements                (3,978)                          26,037                 (17,794)

       Non-cash stock-
        based compensation
        expense                      2,143                            2,101                      639

       Acquisition expense             548                            (112)                     450

       Income tax expense              495                              248                      466

       Interest expense                460                              461                      665

       Depreciation,
        depletion and
        amortization                36,066                           37,222                   24,932

       Accretion expense               218                              154                      184

    Adjusted EBITDA                        $91,713                                 $88,935           $56,671
                                           =======                                 =======           =======

Discretionary Cash Flow. Discretionary cash flow, a non-GAAP measure((i)), for the three months ended March 31, 2018 was $91.2 million and is reconciled to operating cash flow in the following table (in thousands):


                                                 Three Months Ended

                          March 31, 2018              December 31, 2017   March 31, 2017
                          --------------              -----------------   --------------

    Cash flows from
     operating
     activities:

    Net income                           $55,761                                 $22,824                 $47,129

    Adjustments to
     reconcile net
     income to cash
     provided by
     operating
     activities:

       Depreciation,
        depletion and
        amortization              36,066                           37,222                   24,932

       Accretion expense             218                              154                      184

       Amortization of
        non-cash debt
        related items                453                              455                      665

       Deferred income
        tax expense                  495                              247                      466

       Net (gain) loss on
        derivatives, net
        of settlements           (3,978)                          26,037                 (17,794)

       Non-cash expense
        related to equity
        share-based
        awards                     1,131                            1,240                      930

       Change in the fair
        value of
        liability share-
        based awards               1,012                              865                    (291)
                                                                                            ----

    Discretionary cash
     flow                                $91,158                                 $89,044                 $56,221
                                         =======                                 =======                 =======

       Changes in working
        capital                    4,512                          (8,642)                          5,890

       Payments to settle
        asset retirement
        obligations                (366)                           (216)                   (765)

       Payments to settle
        vested liability
        share-based
        awards                   (3,089)                               -                 (8,662)

    Net cash provided
     by operating
     activities                          $92,215                                 $80,186                 $52,684
                                         =======                                 =======                 =======


                                                         Callon Petroleum Company

                                                       Consolidated Balance Sheets

                                      (in thousands, except par and per share values and share data)


                                                               March 31, 2018                    December 31, 2017
                                                               --------------                    -----------------

    ASSETS                                                       Unaudited

    Current assets:

    Cash and cash equivalents                                                       $18,473                               $27,995

    Accounts receivable                                               122,411                                  114,320

    Fair value of derivatives                                           4,210                                      406

    Other current assets                                                2,078                                    2,139
                                                                        -----                                    -----

    Total current assets                                              147,172                                  144,860
                                                                      -------                                  -------

    Oil and natural gas properties, full
     cost accounting method:

    Evaluated properties                                            3,598,868                                3,429,570

    Less accumulated depreciation,
     depletion, amortization and impairment                       (2,119,599)                             (2,084,095)
                                                                   ----------                               ----------

    Net evaluated oil and natural gas
     properties                                                     1,479,269                                1,345,475

    Unevaluated properties                                          1,174,385                                1,168,016
                                                                    ---------                                ---------

    Total oil and natural gas properties                            2,653,654                                2,513,491
                                                                    ---------                                ---------

    Other property and equipment, net                                  21,173                                   20,361

    Restricted investments                                              3,382                                    3,372

    Deferred tax asset                                                     26                                       52

    Deferred financing costs                                            4,588                                    4,863

    Acquisition deposit                                                     -                                     900

    Other assets, net                                                   5,524                                    5,397
                                                                        -----                                    -----

    Total assets                                                                 $2,835,519                            $2,693,296
                                                                                 ==========                            ==========

    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Accounts payable and accrued liabilities                                       $187,267                              $162,878

    Accrued interest                                                   18,491                                    9,235

    Cash-settleable restricted stock unit
     awards                                                             4,081                                    4,621

    Asset retirement obligations                                        2,784                                    1,295

    Fair value of derivatives                                          25,912                                   27,744
                                                                       ------                                   ------

    Total current liabilities                                         238,535                                  205,773
                                                                      -------                                  -------

    Senior secured revolving credit facility                           75,000                                   25,000

    6.125% senior unsecured notes due 2024,
     net of unamortized deferred financing
     costs                                                            595,374                                  595,196

    Asset retirement obligations                                        7,717                                    4,725

    Cash-settleable restricted stock unit
     awards                                                             2,392                                    3,490

    Deferred tax liability                                              1,950                                    1,457

    Fair value of derivatives                                           2,942                                    1,284

    Other long-term liabilities                                           465                                      405
                                                                          ---                                      ---

    Total liabilities                                                 924,375                                  837,330
                                                                      -------                                  -------

    Commitments and contingencies

    Stockholders' equity:

    Preferred stock, series A cumulative,
     $0.01 par value and $50.00 liquidation
     preference, 2,500,000 shares
     authorized; 1,458,948 shares
     outstanding                                                           15                                       15

    Common stock, $0.01 par value,
     300,000,000 shares authorized;
     201,947,883 and 201,836,172 shares
     outstanding, respectively                                          2,019                                    2,018

    Capital in excess of par value                                  2,182,599                                2,181,359

    Accumulated deficit                                             (273,489)                               (327,426)
                                                                     --------                                 --------

    Total stockholders' equity                                      1,911,144                                1,855,966
                                                                    ---------                                ---------

    Total liabilities and stockholders'
     equity                                                                      $2,835,519                            $2,693,296
                                                                                 ==========                            ==========


                                                Callon Petroleum Company

                                         Consolidated Statements of Operations

                                    (Unaudited; in thousands, except per share data)


                                                        Three Months Ended March 31,
                                                        ----------------------------

                                                           2018                     2017
                                                           ----                     ----

    Operating revenues:

    Oil sales                                                      $115,286                       $72,008

    Natural gas sales                                    12,154                             9,355
                                                         ------                             -----

    Total operating revenues                            127,440                            81,363

    Operating expenses:

    Lease operating expenses                             13,039                            12,937

    Production taxes                                      8,463                             5,904

    Depreciation, depletion and
     amortization                                        35,417                            24,433

    General and administrative                            8,769                             5,206

    Accretion expense                                       218                               184

    Acquisition expense                                     548                               450

    Total operating expenses                             66,454                            49,114
                                                         ------                            ------

    Income from operations                               60,986                            32,249
                                                         ------                            ------

    Other (income) expenses:

    Interest expense, net of
     capitalized amounts                                    460                               665

    (Gain) loss on derivative
     contracts                                            4,481                          (15,303)

    Other income                                          (211)                            (708)
                                                           ----                              ----

    Total other (income) expense                          4,730                          (15,346)
                                                          -----                           -------

    Income before income taxes                           56,256                            47,595

    Income tax expense                                      495                               466
                                                            ---                               ---

    Net income                                           55,761                            47,129

    Preferred stock dividends                           (1,824)                          (1,824)
                                                         ------                            ------

    Income available to common
     stockholders                                                   $53,937                       $45,305
                                                                    =======                       =======

    Income per common share:

    Basic                                                             $0.27                         $0.23

    Diluted                                                           $0.27                         $0.22

    Shares used in computing income
     per common share:

    Basic                                               201,921                           201,054

    Diluted                                             202,588                           201,740


                                                    Callon Petroleum Company

                                             Consolidated Statements of Cash Flows

                                                   (Unaudited; in thousands)


                                                                Three Months Ended March 31,
                                                                ----------------------------

                                                                   2018                    2017
                                                                   ----                    ----

    Cash flows from operating activities:

    Net income                                                             $55,761                         $47,129

    Adjustments to reconcile net income to
     cash provided by operating activities:

    Depreciation, depletion and amortization                     36,066                             24,932

    Accretion expense                                               218                                184

    Amortization of non-cash debt related
     items                                                          453                                665

    Deferred income tax expense                                     495                                466

    Net gain on derivatives, net of
     settlements                                                (3,978)                          (17,794)

    Non-cash expense related to equity
     share-based awards                                           1,131                                930

    Change in the fair value of liability
     share-based awards                                           1,012                              (291)

    Payments to settle asset retirement
     obligations                                                  (366)                             (765)

    Changes in current assets and
     liabilities:

    Accounts receivable                                         (8,067)                           (4,066)

    Other current assets                                             61                                576

    Current liabilities                                          12,938                              9,903

    Other long-term liabilities                                      87                                  -

    Other assets, net                                             (507)                             (523)

    Payments to settle vested liability
     share-based awards                                         (3,089)                           (8,662)

    Net cash provided by operating
     activities                                                  92,215                             52,684
                                                                 ------                             ------

    Cash flows from investing activities:

    Capital expenditures                                      (111,330)                          (66,154)

    Acquisitions                                               (38,923)                         (648,485)

    Acquisition deposit                                             900                             46,138

    Net cash used in investing activities                     (149,353)                         (668,501)
                                                               --------                           --------

    Cash flows from financing activities:

    Borrowings on senior secured revolving
     credit facility                                             80,000                                  -

    Payments on senior secured revolving
     credit facility                                           (30,000)                                 -

    Payment of preferred stock dividends                        (1,824)                           (1,824)

    Tax withholdings related to restricted
     stock units                                                  (560)                              (79)

    Net cash provided by (used in) financing
     activities                                                  47,616                            (1,903)
                                                                 ------                             ------

    Net change in cash and cash equivalents                     (9,522)                         (617,720)

    Balance, beginning of period                                 27,995                            652,993
                                                                 ------

    Balance, end of period                                                 $18,473                         $35,273
                                                                           =======                         =======

Non-GAAP Financial Measures and Reconciliations

This news release refers to non-GAAP financial measures such as "Discretionary Cash Flow," "Adjusted G&A," "Adjusted Income," "Adjusted EBITDA" and "Adjusted Total Revenue." These measures, detailed below, are provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP (including the notes), included in our SEC filings and posted on our website.

    --  Callon believes that the non-GAAP measure of discretionary cash flow is
        useful as an indicator of an oil and natural gas exploration and
        production company's ability to internally fund exploration and
        development activities and to service or incur additional debt. The
        Company also has included this information because changes in operating
        assets and liabilities relate to the timing of cash receipts and
        disbursements, which the company may not control and may not relate to
        the period in which the operating activities occurred. Discretionary
        cash flow is calculated using net income (loss) adjusted for certain
        items including depreciation, depletion and amortization, the impact of
        financial derivatives (including the mark-to-market effects, net of cash
        settlements and premiums paid or received related to our financial
        derivatives), accretion expense, restructuring and other non-recurring
        costs, deferred income taxes and other non-cash income items.
    --  Callon believes that the non-GAAP measure of Adjusted G&A is useful to
        investors because it provides readers with a meaningful measure of our
        recurring G&A expense and provides for greater comparability
        period-over-period. The table above details all adjustments to G&A on a
        GAAP basis to arrive at Adjusted G&A.
    --  We believe that the non-GAAP measure of Adjusted Income available to
        common shareholders ("Adjusted Income") and Adjusted Income per diluted
        share are useful to investors because they provide readers with a
        meaningful measure of our profitability before recording certain items
        whose timing or amount cannot be reasonably determined. These measures
        exclude the net of tax effects of certain non-recurring items and
        non-cash valuation adjustments, which are detailed in the reconciliation
        provided above. Prior to being tax-effected and excluded, the amounts
        reflected in the determination of Adjusted Income and Adjusted Income
        per diluted share above were computed in accordance with GAAP.
    --  We calculate Adjusted Earnings before Interest, Income Taxes,
        Depreciation, Depletion and Amortization ("Adjusted EBITDA") as Adjusted
        Income plus interest expense, income tax expense (benefit) and
        depreciation, depletion and amortization expense. Adjusted EBITDA is not
        a measure of financial performance under GAAP. Accordingly, it should
        not be considered as a substitute for net income (loss), operating
        income (loss), cash flow provided by operating activities or other
        income or cash flow data prepared in accordance with GAAP. However, we
        believe that Adjusted EBITDA provides additional information with
        respect to our performance or ability to meet our future debt service,
        capital expenditures and working capital requirements. Because Adjusted
        EBITDA excludes some, but not all, items that affect net income (loss)
        and may vary among companies, the Adjusted EBITDA we present may not be
        comparable to similarly titled measures of other companies.
    --  We believe that the non-GAAP measure of Adjusted Total Revenue is useful
        to investors because it provides readers with a revenue value more
        comparable to other companies who account for derivative contracts and
        hedges and include their effects in revenue. We believe Adjusted Total
        Revenue is also useful to investors as a measure of the actual cash
        inflows generated during the period.

Earnings Call Information

The Company will host a conference call on Thursday, May 3, 2018, to discuss first quarter 2018 financial and operating results.

Please join Callon Petroleum Company via the Internet for a webcast of the conference call:


    Date/Time:                           Thursday, May 3, 2018, at 8:00 a.m.
                                         Central Time (9:00 a.m. Eastern Time)

    Webcast:                             Select "IR Calendar" under the
                                         "Investors" section of the website:
                                         www.callon.com.

    Presentation Slides:                 Select "Presentations" under the
                                         "Investors" section of the website:
                                         www.callon.com.

Alternatively, you may join by telephone using the following numbers:


    Toll Free:                          1-888-317-6003

    Canada Toll Free:                   1-866-284-3684

    International:                      1-412-317-6061

    Access code:                                         4895442

An archive of the conference call webcast will be available at www.callon.com under the "Investors" section of the website.

About Callon Petroleum

Callon Petroleum Company is an independent energy company focused on the acquisition, development, exploration, and operation of oil and natural gas properties in the Permian Basin in West Texas.

This news release is posted on the Company's website at www.callon.com and will be archived there for subsequent review under the "News" link on the top of the homepage.

Cautionary Statement Regarding Forward Looking Statements

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements include all statements regarding wells anticipated to be drilled and placed on production; future levels of drilling activity and associated production and cash flow expectations; the Company's 2018 guidance and capital expenditure forecast; estimated reserve quantities and the present value thereof; and the implementation of the Company's business plans and strategy, as well as statements including the words "believe," "expect," "plans" and words of similar meaning. These statements reflect the Company's current views with respect to future events and financial performance. No assurances can be given, however, that these events will occur or that these projections will be achieved, and actual results could differ materially from those projected as a result of certain factors. Some of the factors which could affect our future results and could cause results to differ materially from those expressed in our forward-looking statements include the volatility of oil and natural gas prices, ability to drill and complete wells, operational, regulatory and environment risks, our ability to finance our activities and other risks more fully discussed in our filings with the Securities and Exchange Commission, including our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q, available on our website or the SEC's website at www.sec.gov.

Contact Information

Mark Brewer
Director of Investor Relations
Callon Petroleum Company
ir@callon.com
1-281-589-5279


    i)            See "Non-GAAP Financial Measures and
                  Reconciliations" included within this
                  release for related disclosures and
                  calculations

View original content:http://www.prnewswire.com/news-releases/callon-petroleum-company-announces-first-quarter-2018-results-300641376.html

SOURCE Callon Petroleum Company