SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Earthstone Energy Inc – ‘PRER14A’ on 10/17/14

On:  Friday, 10/17/14, at 5:25pm ET   ·   Accession #:  1354488-14-5158   ·   File #:  1-35049

Previous ‘PRER14A’:  ‘PRER14A’ on 9/19/14   ·   Next:  ‘PRER14A’ on 11/4/14   ·   Latest:  ‘PRER14A’ on 3/24/17   ·   1 Reference:  By:  SEC – ‘UPLOAD’ on 10/31/14

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of                Filer                Filing    For·On·As Docs:Size              Issuer               Agent

10/17/14  Earthstone Energy Inc             PRER14A                1:8.3M                                   Issuer Direct/FA

Revised Preliminary Proxy Solicitation Material   —   Schedule 14A
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: PRER14A     Proxy Statement                                     HTML   4.99M 


This is an HTML Document rendered as filed.  [ Alternative Formats ]





 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
SCHEDULE 14A
 
Proxy Statement Pursuant to Section 14(a) of
the Securities Exchange Act of 1934 (Amendment No. 2)
 
Filed by the Registrant ý
 
Filed by a Party other than the Registrant ¨
 
Check the appropriate box:
x
Preliminary Proxy Statement
o
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
o
Definitive Proxy Statement
o
Definitive Additional Materials
o
Soliciting Material under §240.14a-12
 
Earthstone Energy, Inc.
(Name of Registrant as Specified In Its Charter)
 
 
(Name of Person(s) Filing Proxy Statement, if other than the Registrant)
 
Payment of Filing Fee (Check the appropriate box):
x
No fee required.
o
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.
 
(1)
Title of each class of securities to which transaction applies:
     
 
(2)
Aggregate number of securities to which transaction applies:
     
 
(3)
Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined):
     
 
(4)
Proposed maximum aggregate value of transaction:
     
 
(5)
Total fee paid:
     
o
Fee paid previously with preliminary materials.
o
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing.
 
(1)
Amount Previously Paid:
     
 
(2)
Form, Schedule or Registration Statement No.:
     
 
(3)
Filing Party:
     
 
(4)
Date Filed:
     
 
 


 
 
 
 
 
Earthstone Energy, Inc.
 
633 Seventeenth Street, Suite 2320
 
Denver, Colorado 80202-3619
 
____________, 2014
 

 
Dear Earthstone Energy Stockholders:
 
Earthstone Energy, Inc. (“Earthstone”) has signed an exchange agreement with Oak Valley Resources, LLC (“Oak Valley”) providing for the acquisition by Earthstone of the equity interests in Oak Valley’s three wholly owned Texas limited liability companies, Oak Valley Operating, LLC, EF Non-Op, LLC, and Sabine River Energy, LLC (the “Oak Valley Subsidiaries) in exchange for approximately 9.12 million shares of common stock of Earthstone (the “exchange”). This proposed transaction, if consummated, will result in a change of control of Earthstone, as the Earthstone board of directors and executive officers will consist mostly of persons who are affiliated with Oak Valley. At the conclusion of the Oak Valley exchange, the existing stockholders of Earthstone will own 16% of its common stock and Oak Valley will own 84%.
 
The exchange agreement contains various provisions requiring the parties to take additional actions in connection with completing the exchange, including additional capital contributions to be made by Oak Valley to the Oak Valley Subsidiaries of $107,020,000, subject to adjustment as provided in the exchange agreement.
 
Following the execution of the exchange agreement, Oak Valley brought a proposed acquisition to Earthstone that would increase the combined company’s interest in Oak Valley’s principal operated properties located in Fayette and Gonzales Counties in Texas from a 30% undivided ownership interest to a 50% undivided ownership interest (the “Flatonia contribution”). After consideration and approval by the Earthstone board of directors, a contribution agreement relating to the Flatonia contribution was entered into on October 16, 2014. The consideration for the Flatonia contribution, which is subject to Earthstone stockholder approval and conditioned on the closing of the exchange, is the issuance of 21.4% of the outstanding shares of Earthstone common stock after giving effect to the exchange and the Flatonia contribution (2,957,304 shares, based on the current number of outstanding shares of Earthstone common stock). After giving effect to the two transactions, the existing stockholders of Earthstone will own 12.6%, Oak Valley will own 66.0%, and Flatonia Energy LLC, the contributing party in the Flatonia contribution (“Flatonia”), will own 21.4%, respectively, of Earthstone.
 
Earthstone believes these acquisitions are beneficial to its stockholders. Each of the exchange agreement and the Flatonia contribution is subject to a separate vote of Earthstone stockholders, but the Flatonia contribution may not proceed, even if approved by stockholders, unless the exchange agreement is approved. In order to complete the transactions contemplated by the exchange agreement and the Flatonia contribution, the Earthstone stockholders must approve (i) the issuance of the shares of common stock described above, (ii) an amendment to the Earthstone certificate of incorporation to increase its authorized capital stock to 100 million shares of common stock and 20 million shares of preferred stock, and (iii) a new Earthstone 2014 Long-Term Incentive Plan (the “2014 Plan”) providing for the issuance of up to 750,000 shares of Earthstone common stock. Earthstone stockholders will also be asked to approve, by a non-binding advisory vote, the Employee Severance Compensation Plan, which provides that under certain circumstances one of Earthstone’s named executive officers may be entitled to receive compensation in connection with the exchange.
 
 
 
 

 
 
You will be asked to vote on these matters at a special meeting of Earthstone stockholders to be held on _______________, 2014, at _____________ a.m. Denver Time, at the offices of Davis Graham & Stubbs LLP, 1550 Seventeenth Street, Suite 500, Denver, Colorado 80202. This letter and the included proxy statement are being furnished to you in connection with the solicitation of proxies by the Earthstone Board of Directors. Only stockholders who hold Earthstone shares at the close of business on _______________, 2014, the record date for the special meeting, are entitled to vote at the special meeting. Attached to this letter is an important document, a proxy statement, containing detailed information about Earthstone, Oak Valley, the proposed exchange, the Flatonia contribution and other transactions contemplated by the exchange agreement and the Flatonia contribution. Earthstone urges you to read this document carefully and in its entirety.
 
Earthstone’s Board of Directors unanimously recommends that you vote (1) FOR the issuance of the Earthstone shares in the exchange, (2) FOR the issuance of the Earthstone shares in the Flatonia contribution, (3) FOR the amendment to the Earthstone certificate of incorporation to increase its authorized capital stock, (4) FOR the approval and adoption of the 2014 Plan, and (5) FOR the non-binding advisory proposal to approve the Employee Severance Compensation Plan, which provides that under certain circumstances one of Earthstone’s named executive officers may be entitled to receive compensation in connection with the exchange. If the exchange is not completed for any reason, including for lack of requisite stockholder approval, Earthstone will not implement the Flatonia contribution, the proposal to adopt the 2014 Plan or the proposal to amend its certificate of incorporation to increase its authorized capital stock.
 
Your vote is very important. Whether or not you plan to attend the special meeting, please take the time to complete, sign, date and return the enclosed proxy card. If you hold your shares in “street name,” you should instruct your broker how to vote in accordance with your voting instruction card.
 
Please review the proxy statement carefully. In particular, please carefully consider the matters discussed under “Risk Factors” beginning on page 29 of the proxy statement. You can also obtain other information about Earthstone from documents it has filed with the Securities and Exchange Commission.
 
Sincerely,
 
EARTHSTONE ENERGY, INC.

/s/ Ray Singleton                                                      
 
RAY SINGLETON, President and Chief Executive Officer
 
 
 

 
 
Earthstone Energy, Inc.
633 Seventeenth Street, Suite 2320
Denver, Colorado 80202-3619
NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
 
To be held on _______________, 2014
 
To the Stockholders of Earthstone Energy, Inc.:
 
We will hold a special meeting of the stockholders of Earthstone Energy, Inc. (“Earthstone”), a Delaware corporation, on _______________, _______________, 2014, at __________ a.m. Denver Time, at the offices of Davis Graham & Stubbs LLP, 1550 Seventeenth Street, Suite 500, Denver, Colorado 80202 for the following purposes:
 
 
1.
To approve the issuance of up to 9,124,452 shares of Earthstone common stock pursuant to the exchange agreement dated as of May 15, 2014, between Earthstone and Oak Valley Resources, LLC, a Delaware limited liability company (“Oak Valley”). Under the exchange agreement, Earthstone will acquire Oak Valley’s membership interests in its three wholly owned Texas limited liability companies, Oak Valley Operating, LLC, EF Non-Op, LLC, and Sabine River Energy, LLC (collectively, the “Oak Valley Subsidiaries and each an “Oak Valley Subsidiary”), in exchange for up to 9,124,452 shares of Earthstone common stock. At the conclusion of the transactions contemplated by the exchange agreement, the Oak Valley Subsidiaries will be wholly owned subsidiaries of Earthstone;
 
 
2.
To approve the issuance of up to 2,957,304 shares of Earthstone common stock pursuant to the contribution agreement dated October 16, 2014 among Flatonia Energy, LLC, Parallel Resource Partners, LLC, Sabine River Energy, LLC, Oak Valley Operating LLC, Oak Valley and Earthstone (the “contribution agreement”). Under the contribution agreement, one of the Oak Valley Subsidiaries will acquire a 20% undivided ownership interest in certain oil and gas properties (the “Flatonia Contribution Properties”) located in Fayette and Gonzales Counties, Texas (the “Flatonia contribution”). The Flatonia contribution cannot be completed if the exchange agreement is not approved.
 
 
3.
To approve an amendment to Earthstone’s certificate of incorporation increasing the total shares of stock from 7,000,000 shares, consisting of 6,400,000 shares of common stock, $0.001 par value per share, and 600,000 shares of preferred stock, $0.001 par value per share, to 120,000,000 shares of stock, consisting of 100,000,000 shares of common stock, $0.001 par value per share, and 20,000,000 shares of preferred stock, $0.001 par value per share;
 
 
4.
To approve and adopt the Earthstone 2014 Long-Term Incentive Plan, which will, among other things, provide for the issuance of up to 750,000 shares of common stock under the plan to officers, directors and employees of the combined company following the exchange;
 
 
5.
To approve, by a non-binding advisory vote, the Employee Severance Compensation Plan, which provides that under certain circumstances one of Earthstone’s named executive officers may be entitled to receive compensation in connection with the exchange; and
 
 
 

 
 
 
6.
To transact any other business as may properly come before the special meeting or any adjournments or postponements of the special meeting.
 
Only holders of record of Earthstone common stock at the close of business on _______________, 2014, the record date for the special meeting, are entitled to notice of and to vote at the special meeting or any adjournment or postponement of the special meeting. The proposed transactions contemplated by the exchange agreement and the contribution agreement cannot be completed unless Earthstone stockholders approve (i) the issuance of shares of Earthstone common stock pursuant to each of the exchange agreement and the contribution agreement, (ii) the amendment of the certificate of incorporation of Earthstone to increase its authorized shares of capital stock and (iii) the Earthstone 2014 Long-Term Incentive Plan. Proposals 1, 2, 4 and 5, and Item 6 (if brought before the meeting), will require the approval of a majority of the shares represented at the special meeting in person or by proxy, assuming that a quorum is present, and Proposal 3 will require the approval of a majority of the outstanding shares of common stock. If the exchange is not completed for any reason, including for lack of requisite stockholder approval, Earthstone will not implement the Flatonia contribution, the proposal to adopt the Earthstone 2014 Long-Term Incentive Plan or the proposal to amend the certificate of incorporation to increase its authorized capital stock.
 
The Board of Directors of Earthstone unanimously recommends that you vote (1) “FOR” the proposal to approve the issuance of shares of Earthstone common stock pursuant to the exchange agreement, (2) “FOR” the proposal to approve the issuance of shares of Earthstone common stock pursuant to the contribution agreement, (3) “FOR” the proposal to amend the certificate of incorporation to increase the authorized number of shares of stock that Earthstone can issue, (4) “FOR” the proposal to approve and adopt the Earthstone 2014 Long-Term Incentive Plan, and (5) “FOR” the non-binding advisory proposal to approve the Employee Severance Compensation Plan, which provides that under certain circumstances one of Earthstone’s named executive officers may be entitled to receive compensation in connection with the exchange.
 
To ensure your representation at the special meeting, please complete and promptly mail your proxy card in the return envelope enclosed, or authorize the individuals named on your proxy card to vote your shares by calling the toll-free telephone number or by using the Internet as described in the instructions included with your proxy card or voting instruction card. This will not prevent you from voting in person, but will help to secure a quorum for the special meeting and avoid added solicitation costs. If your shares are held in “street name” by your broker or other nominee, only that holder can vote your shares, and the vote cannot be cast unless you provide instructions to your broker. You should follow the directions provided by your broker regarding how to instruct your broker to vote your shares. Your proxy may be revoked at any time before it is voted. Please review the proxy statement accompanying this notice for more complete information regarding the exchange, the Flatonia contribution and the special meeting.
 
By Order of the Board of Directors,
 
/s/Ray Singleton                                                                
 
RAY SINGLETON, Corporate Secretary
 
______________, 2014
 
Neither the U.S. Securities and Exchange Commission (the “SEC”) nor any state securities commission has approved or disapproved of the exchange, the exchange agreement, the Flatonia contribution or the contribution agreement, or passed upon the fairness or merits of the exchange, the exchange agreement, the Flatonia contribution or the contribution agreement, or upon the accuracy or adequacy of the information contained in this proxy statement. Any representation to the contrary is a criminal offense.
 
 
 
 

 
 
YOUR VOTE IS IMPORTANT
 
WHETHER OR NOT YOU PLAN TO ATTEND THE SPECIAL MEETING, PLEASE VOTE ALL PROXIES YOU RECEIVE. STOCKHOLDERS OF RECORD CAN VOTE ANY ONE OF THREE WAYS:
 
●  
BY TELEPHONE: CALL THE TOLL-FREE NUMBER ON YOUR PROXY CARD TO VOTE BY PHONE;
●  
VIA INTERNET: VISIT THE WEBSITE ON YOUR PROXY CARD TO VOTE VIA THE INTERNET; OR
●  
BY MAIL: MARK, SIGN, DATE AND MAIL YOUR PROXY CARD IN THE ENCLOSED POSTAGE-PAID ENVELOPE.
 
THE METHOD BY WHICH YOU DECIDE TO VOTE WILL NOT LIMIT YOUR RIGHT TO VOTE AT THE SPECIAL MEETING. IF YOU LATER DECIDE TO ATTEND THE SPECIAL MEETING IN PERSON, YOU MAY VOTE YOUR SHARES EVEN IF YOU HAVE PREVIOUSLY SUBMITTED A PROXY.
 
IF YOU HOLD YOUR SHARES THROUGH A BANK, BROKER OR OTHER HOLDER OF RECORD, YOU MUST OBTAIN A PROXY, EXECUTED IN YOUR FAVOR, FROM THE HOLDER OF RECORD TO BE ABLE TO VOTE AT THE MEETING. YOU MAY BE ABLE TO VOTE VIA THE INTERNET OR BY TELEPHONE IN ACCORDANCE WITH THE INSTRUCTIONS THE HOLDER OF RECORD PROVIDES.
 
 
 

 
 
QUESTIONS AND ANSWERS ABOUT VOTING PROCEDURES AND THE EARTHSTONE SPECIAL MEETING
1
SUMMARY
7
POST-EXCHANGE BUSINESS STRATEGY
16
POST-EXCHANGE AND CONTRIBUTION PROPERTY MAP
18
SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA OF EARTHSTONE
18
SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA OF OAK VALLEY
19
SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA OF THE FLATONIA CONTRIBUTION PROPERTIES
21
SELECTED UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
21
SUMMARY HISTORICAL AND PRO FORMA RESERVE AND PRODUCTION DATA
23
COMPARATIVE PER SHARE INFORMATION
24
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
26
RISK FACTORS
29
    Risk Factors Relating to the Exchange and the Flatonia Contribution
29
    Risk Factors Associated with the Combined Company
32
    Risk Factors Associated with the Oil and Gas Business
33
MARKET PRICE AND DIVIDEND INFORMATION
45
    Market Price Data and Dividend Information
45
    Recent Share Prices
45
    Number of Stockholders
45
    Dividends
46
    Transfer Agent and Registrar
46
THE EARTHSTONE SPECIAL MEETING
47
    Date, Time and Place
47
    Purpose; Other Matters
47
    Recommendation of the Earthstone Board
47
    Record Date, Outstanding Shares and Voting Rights
48
    Quorum and Vote Required; Abstentions and Broker Non-Votes
48
    Voting by Earthstone Directors and Executive Officers
49
    Adjournment and Postponement
49
    Voting of Proxies
49
    No Exchange of Certificates
51
    Assistance
51
PROPOSAL 1 – APPROVAL OF THE ISSUANCE OF SHARES OF COMMON STOCK IN THE EXCHANGE
52
THE EXCHANGE
52
    Background of the Exchange
52
    Recommendation of the Earthstone Board and Reasons for the Exchange
64
    Opinion of Earthstone’s Financial Advisor
67
    Accounting Treatment
80
 
 
 

 
 
    Listing of Earthstone Common Stock
81
    No Dissenters’ or Appraisal Rights
81
    Interests of Earthstone Executive Officers and Directors in the Exchange
81
    Interests of Oak Valley Executive Officers and Directors in the Exchange
82
    Compensation of Non-Management Directors After the Exchange
82
THE EXCHANGE AGREEMENT
83
    The Exchange
83
    Completion and Effectiveness of the Exchange
83
    Representations and Warranties
83
    Conduct of Parties Pending Closing
84
    Additional Agreements
86
    Termination Fee
87
    Covenants
87
    Conditions to Closing
88
    Termination of the Exchange Agreement
88
    Voting Agreement
89
    Registration Rights Agreement
89
    Finder’s Fee
90
    Officers of the Combined Company
90
    Proposed Non-Management Directors of the Combined Company
91
U.S. FEDERAL INCOME TAX CONSEQUENCES
93
INFORMATION CONCERNING THE EARTHSTONE BOARD OF DIRECTORS
93
    Independence of Directors
93
    Committees of the Board
94
    Certain Relationships and Related Transactions
95
    Legal Proceedings
95
INFORMATION ABOUT OAK VALLEY
95
    General
95
    Business Strategy
96
    Oil and Gas Reserves
97
    Preparation of Reserve Estimates
99
    Net Oil and Gas Production, Average Price and Average Production Cost
101
    Gross and Net Productive Wells
104
    Gross and Net Developed and Undeveloped Acres
105
    Exploratory Wells and Development Wells
105
    Present Activities
105
    Supply Contracts or Agreements
105
    Employees
108
    Office Leases
108
    Legal Proceedings
108
    Executive Officers of Oak Valley
108
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF OAK VALLEY
112
    Critical Accounting Policies
112
    Results of Operations – Six Months Ended June 30, 2014 as Compared to Six Months Ended June 30, 2013
113
 
 
 

 
 
    Sales and Other Operating Revenues
113
    Production Costs 114
    Results of Operations – Comparison of Twelve Months Ended December 31, 2013, 2012, and 2011
117
    Sales and Other Operating Revenues
117
    Production Costs
119
    Liquidity and Capital Resources
122
    Hedging Activities
123
    Commitments and Contingencies
125
    Off-Balance Sheet Arrangements
125
    Quantitative and Qualitative Disclosures About Market Risk of Oak Valley
125
OAK VALLEY EXECUTIVE COMPENSATION
126
    Compensation Discussion and Analysis
126
    Philosophy and Objectives of Oak Valley’s Executive Compensation Program
126
    Executive Compensation
126
    Summary Compensation Table
127
BUSINESS OF EARTHSTONE
128
    Description of Business
128
    Overview
128
    Ongoing Activities
129
    Reserves
130
    Contemplated Activities
130
    Segment Information and Major Customers
130
    Competition
131
    Employees
131
    Regulations
131
    Producing Properties: Location and Impact
132
    Production
133
    Reserves
133
    Oil and Gas Production and Sales Prices
135
    Drilling Activities
135
    Leasehold Acreage
136
    Office Lease
137
    Legal Proceedings
137
SELECTED FINANCIAL INFORMATION OF EARTHSTONE
138
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF PERATIONS OF EARTHSTONE
140
    Overview
140
    Liquidity and Capital Resources
140
    Capital Expenditures
141
    Divestitures/Abandonments
142
    Impact of Inflation and Pricing
142
    Other Commitments
142
    Results of Operations
142
    Recent Accounting Pronouncements
146
    Off-Balance Sheet Arrangements
146
 
 
 

 
 
PROPOSAL 2 – APPROVAL OF THE ISSUANCE OF SHARES OF COMMON STOCK IN THE FLATONIA CONTRIBUTION
147
THE FLATONIA CONTRIBUTION
147
    Background of the Flatonia Contribution
147
    Recommendation of the Earthstone Board and Reasons for the Flatonia Contribution
155
    Oak Valley Financial Analysis of the Flatonia Contribution
156
    Accounting Treatment
159
    Listing of Earthstone Common Stock
159
    No Dissenters’ or Appraisal Rights
160
    Interests of Earthstone and Oak Valley Executive Officers and Directors and Others in the Contribution Agreement
160
THE CONTRIBUTION AGREEMENT
160
    The Flatonia Contribution
160
    Completion and Effectiveness of the Flatonia Contribution
160
    Representations and Warranties
160
    Conduct of Flatonia Pending Closing
162
    Covenants
162
    Conditions to Completion of the Flatonia Contribution
163
    Closing and Post-Closing Cash Settlement
164
    Termination of the Contribution Agreement
165
    Effect of Termination
165
    Joint Operating Agreement
165
    Voting Agreement
167
    Registration Rights Agreement
167
    Management Participation Rights of Flatonia and Information About Flatonia Director Nominee
168
U.S. FEDERAL INCOME TAX CONSEQUENCES
169
INFORMATION ABOUT THE FLATONIA CONTRIBUTION PROPERTIES
169
    General
169
    Net Oil and Gas Production, Average Price and Average Production Cost
170
    Gross and Net Productive Wells
171
    Gross and Net Developed and Undeveloped Acres
171
    Exploratory Wells and Development Wells
171
    Present Activities
171
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
172
    Results of Operations – Six Months Ended June 30, 2014 as Compared to Six Months Ended June 30, 2013
172
    Sales and Operating Revenues
172
    Direct Operating Expenses
173
    Results of Operations – Comparison of Twelve Months Ended December 31, 2013 and 2012
173
    Sales and Operating Revenues
173
    Direct Operating Expenses
174
PROPOSAL 3 – AMENDMENT TO THE CERTIFICATE OF INCORPORATION
175
    Purpose and Effect of Amendment to Certificate of Incorporation
175
 
 
 

 
 
    No Exchange of Certificates
176
    Vote Required
176
PROPOSAL 4 – APPROVAL AND ADOPTION OF THE EARTHSTONE 2014 LONG-TERM INCENTIVE PLAN
177
    Reasons for and Explanation of Proposal
177
    Summary of Principal Terms of the 2014 Plan 177
    Current Plan and Outstanding Options
187
Votes Required 187
PROPOSAL 5 –ADVISORY VOTE REGARDING EMPLOYEE SEVERANCE COMPENSATION PLAN
188
    The Non-Binding Advisory Proposal
188
    Potential Payments upon Termination or Change of Control/Golden Parachute Compensation
188
    Vote Required for Approval and Board Recommendation
190
EARTHSTONE’S EXECUTIVE COMPENSATION AND OTHER TRANSACTIONS
191
    Executive Compensation
191
    Employment Contracts and Termination of Employment Arrangements
196
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT OF EARTHSTONE
197
PRO FORMA BENEFICIAL OWNERSHIP UPON COMPLETION OF THE EXCHANGE AND THE FLATONIA CONTRIBUTION
197
DESCRIPTION OF SECURITIES OF EARTHSTONE
200
    Common Stock
200
    Preferred Stock
200
SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE
201
FUTURE STOCKHOLDER PROPOSALS
201
OTHER BUSINESS
202
WHERE YOU CAN FIND MORE INFORMATION
202
GLOSSARY OF OIL AND GAS TERMS
203
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION OF EARTHSTONE ENERGY, INC.
F-1
FINANCIAL STATEMENTS OF OAK VALLEY RESOURCES, LLC
G-1
    Audited Financial Statements of Oak Valley Resources, LLC as of and for the Years Ended December 31, 2013, 2012 and 2011
G-1
    Unaudited Financial Statements of Oak Valley Resources, LLC as of and for the Six Months Ended June 30, 2014 and 2013
G-39
    Statements of Revenues and Direct Operating Expenses of the Oak Valley Resources, LLC Acquisition Properties for the Years Ended
    December 31, 2012 and 2011 (Audited) and for the Six Months Ended June 30, 2013 and 2012 (Unaudited)
G-61
FINANCIAL STATEMENTS OF EARTHSTONE ENERGY, INC.
H-1
    Audited Financial Statements of Earthstone Energy, Inc. as of and for the Years Ended March 31, 2014 and 2013
H-1
    Unaudited Financial Statements of Earthstone Energy, Inc. as of and for the Three Months Ended June 30, 2014 and 2013
H-21
FINANCIAL STATEMENTS OF THE FLATONIA CONTRIBUTION PROPERTIES
I-1
Statements of Revenues and Direct Operating Expenses of the 2014 Eagle Ford Acquisition Properties for the Years Ended December 31, 2013 and 2012 (Audited) and for the Six Months Ended June 30, 2014 and 2013 (Unaudited)
I-1
 
 
 

 
 
Annexes
 
 
 
 
 Annex A. Exchange Agreement
 Annex B. Amended and Restated Voting Agreement – Ray Singleton
 Annex C. Sun Trust Robinson Humphrey, Inc. Fairness Opinion
 Annex D. Contribution Agreement
 Annex E. Proposed Amendment to the Earthstone Energy, Inc. Certificate of Incorporation
 Annex F. Earthstone Energy, Inc. 2014 Long-Term Incentive Plan
 Annex G. Earthstone Energy, Inc. Employee Severance Compensation Plan
 
 
 
 

 

PRELIMINARY COPY SUBJECT TO COMPLETION
 
Earthstone Energy, Inc.
633 Seventeenth Street, Suite 2320
Denver, Colorado 80202-3619
 
PROXY STATEMENT
Special Meeting of Stockholders to be Held on __________, 2014
 
The Earthstone Energy, Inc. (“Earthstone”) Board of Directors is soliciting the accompanying proxy for use in connection with a special meeting of stockholders to be held at 10:00 a.m., Denver Time, on ______________, 2014, at ________________, Denver, Colorado _______. The Board is soliciting the proxy in connection with (i) the exchange and other transactions contemplated in the exchange agreement, dated May 15, 2014, between Earthstone and Oak Valley Resources, LLC, a Delaware limited liability company (“Oak Valley”) and (ii) the acquisition of an additional 20% undivided ownership interest in certain oil and gas properties (the “Flatonia Contribution Properties”) located in Fayette and Gonzales Counties, Texas (the “Flatonia contribution”) as contemplated by the contribution agreement dated October 16, 2014 among Flatonia Energy, LLC, Parallel Resource Partners, LLC, Sabine River Energy, LLC, Oak Valley Operating, LLC, Oak Valley and Earthstone (the “contribution agreement”). The Board is seeking the Earthstone stockholders’ approval of the proposals as set forth in the accompanying letter and notice of special meeting of stockholders, and in this proxy statement.
 
QUESTIONS AND ANSWERS ABOUT VOTING PROCEDURES
AND THE EARTHSTONE SPECIAL MEETING
 
The following questions and answers highlight only selected procedural information from this proxy statement. Earthstone urges you to read carefully the remainder of this proxy statement because the questions and answers below do not contain all of the information that might be important to you with respect to the proposals that will be considered at the special meeting. Additional important information is also contained in the annexes to this proxy statement.
 
Q.
Why am I receiving this proxy statement?
 
A.
Earthstone has entered into an exchange agreement under which Earthstone will acquire all of the equity interests in three Oak Valley Subsidiaries in exchange for up to 9,124,452 shares of Earthstone common stock. At the conclusion of the exchange, the three subsidiaries of Oak Valley will become wholly owned subsidiaries of Earthstone. All of the other proposals being presented to stockholders at the meeting derive from the exchange agreement and the relationship with Oak Valley.
 
Q.
What are the principal conditions of the proposed exchange?
 
A.
The Earthstone stockholders must vote to approve the issuance of the common stock required to complete the above transactions. In addition, Earthstone’s certificate of incorporation presently authorizes the issuance of only 7,000,000 shares of common stock, of which ________ shares were issued and outstanding as of the record date for the special meeting. This would not allow the issuance of the 12,081,756 shares that will be necessary to issue to complete the exchange and the Flatonia contribution, so Earthstone must increase its authorized capital stock. Finally, as provided in the exchange agreement, in order to complete the transactions, the Earthstone stockholders must also approve and adopt the Earthstone 2014 Long-Term Incentive Plan which will, among
 
 
 

 
 
 
other things, reserve 750,000 shares of common stock for issuance under the plan. Earthstone is holding a special meeting of its stockholders to obtain these approvals. Oak Valley must have contributed no less than $100 million to the Oak Valley Subsidiaries prior to closing. The shares of Earthstone common stock to be issued in the exchange and the Flatonia contribution must have been approved for listing by the NYSE MKT. The other principal conditions of the exchange include the accuracy of the representations and warranties of each of the parties, except for any inaccuracy that would not have a material adverse effect. For a description of the other terms and conditions of the exchange and the Flatonia contribution, please see The Exchange Agreement beginning on page 83 of this proxy statement. A copy of the exchange agreement is attached to this proxy statement as Annex A.
 
Q.
Will the proposed transactions result in a change in control of Earthstone?
 
A.
Yes. Assuming the transactions contemplated by the exchange agreement are completed, six out of seven of Earthstone’s board of directors positions will be nominees of Oak Valley, and its executive officers will be comprised primarily of the present executive officers of Oak Valley. The present holders of Earthstone common stock will own 16% of the outstanding shares after the exchange, and Oak Valley will own 84% of Earthstone’s common stock, subject to adjustment in the event less than $107 million of cash is contributed by Oak Valley or if Oak Valley consummates certain interim asset acquisitions permitted by the exchange agreement.
 
If, in addition to approval of the exchange agreement, Earthstone stockholders approve the issuance of shares of Earthstone common stock in the Flatonia contribution, ownership by existing Earthstone stockholders would be reduced to 12.6%, and Flatonia will be entitled to have one representative elected to the Earthstone board, which will be increased to eight members.
 
Q.
What am I voting on?
 
A.
You are voting on (1) a proposal to approve the issuance of shares of Earthstone common stock pursuant to the exchange agreement, (2) a proposal to approve the issuance of shares of Earthstone common stock pursuant to the contribution agreement, (3) a proposal to approve an amendment to the certificate of incorporation to increase the number of authorized shares of stock of Earthstone, (4) a proposal to approve and adopt the Earthstone 2014 Long-Term Incentive Plan (the “2014 Plan”), and (5) a non-binding advisory proposal to approve the Employee Severance Compensation Plan (the “Severance Plan”), which provides that under certain circumstances one of Earthstone’s named executive officers may be entitled to receive compensation in connection with the exchange.
 
Q.
Why are there two different votes for the exchange agreement and the contribution agreement, when the Flatonia Contribution Properties are the same as properties already owned by Oak Valley?
 
A.
While the Flatonia contribution is conditioned upon the closing of the transactions contemplated by the exchange agreement and both transactions involve a property operated by Oak Valley, they represent different transactions. For this reason, and because of the number of Earthstone shares being issued in each transaction, each requires separate stockholder approval under the rules of the NYSE MKT. The SEC requires that stockholders be permitted to vote separately on matters that would each independently require stockholder approval under the rules of a company’s listing exchange. However, if the exchange agreement is not approved, Earthstone would not proceed with the Flatonia contribution, even if it were approved by stockholders.
 
 
 
-2-

 
 
Q.
What vote of Earthstone stockholders is required to approve these proposals?
 
A.
In order for the proposals to be voted on at the special meeting, a “quorum” of the shares must be present. A quorum is a majority of the issued and outstanding shares of Earthstone’s common stock. All shares of Earthstone common stock held by stockholders who are present in person or by proxy will count towards a quorum, including Earthstone shares held by stockholders who are present in person at the special meeting but not voting, and Earthstone shares for which Earthstone has received proxies indicating that their holders have abstained. Shares of Earthstone common stock held by stockholders who are not present in person or by proxy will not be counted towards a quorum.
 
The proposals regarding (i) the issuance of shares pursuant to the exchange agreement and the contribution agreement, (ii) the 2014 Plan and (iii) the Severance Plan (by a non-binding advisory vote) will be approved if the holders of a majority of Earthstone shares cast vote in favor of such proposals in person or by proxy at the special meeting, assuming a quorum is present. The proposal to amend Earthstone’s certificate of incorporation to increase the authorized capital stock will be approved if it receives the affirmative vote of the majority of the outstanding shares of Earthstone.
 
Shares of Earthstone common stock held by stockholders who are not present in person or by proxy will have no effect on the proposals regarding the (i) the issuance of shares pursuant to the exchange agreement and the contribution agreement, (ii) the 2014 Plan and (iii) the Severance Plan (by a non-binding advisory vote). Because the proposal to amend Earthstone’s certificate of incorporation requires the approval of a majority of the outstanding common stock of Earthstone, all shares of Earthstone common stock held by stockholders who are not present in person or by proxy will have the same effect as voting “AGAINST” that proposal.
 
If the exchange is not completed for any reason, including for lack of requisite stockholder approval of any of the proposals, Earthstone will not complete the Flatonia contribution, implement the proposal to adopt the 2014 Plan or the proposal to increase its authorized shares of stock.
 
Q.
Why am I being asked to cast a non-binding advisory vote on the Severance Plan?
 
A.
In accordance with the rules promulgated by the SEC under Section 14A of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), Earthstone is providing its stockholders with the opportunity to approve, by a non-binding advisory vote, certain compensation that may become payable to certain named executive officers of Earthstone in connection with the exchange, as disclosed in “Interests of Earthstone Executive Officers and Directors in the Exchange,” “Proposal 1 – Approval of the Issuance of Shares of Common Stock in the Exchange,” and “Proposal 5 – Advisory Vote on Employee Severance Compensation Plan.”
 
Q.
What will happen if stockholders do not approve the proposal regarding the Severance Plan?
 
A.
Approval of the Severance Plan is not a condition to the completion of the exchange. The proposal regarding the Severance Plan is merely an advisory vote that will not be binding on Earthstone or its board of directors. Furthermore, the underlying arrangements pursuant to which any such compensation may become payable are contractual in nature and neither were nor are subject to stockholder approval. Accordingly, regardless of the outcome of the non-binding advisory vote, if the exchange agreement is adopted by the stockholders and the exchange is completed, one of Earthstone’s named executive officers may be entitled to receive compensation under the particular circumstances described in the Severance Plan.
 
 
 
-3-

 
 
Q.
How will Earthstone’s significant stockholder vote the shares owned by him?
 
A.
Oak Valley has entered into a voting agreement with Ray Singleton, President and Chief Executive Officer of Earthstone, who currently owns 453,360 shares, or approximately ___%, of Earthstone’s common stock as of the record date of the special meeting. The voting agreement provides that unless the exchange agreement is terminated in accordance with its terms, Mr. Singleton will vote his shares of Earthstone common stock in favor of all proposals at the special meeting. Flatonia is a third-party beneficiary of this voting agreement. Other directors and executive officers of Earthstone holding 46,746 shares, or approximately 2.7%, of Earthstone’s common stock are expected to vote for the proposals.
 
Q.
When and where will the special meeting of the stockholders of Earthstone be held?
 
A.
The special meeting will take place on _____________, 2014, at _____ a.m. Denver Time, at the offices of Davis Graham & Stubbs LLP, 1550 Seventeenth Street, Suite 500, Denver, Colorado 80202.
 
Q.
Who can attend and vote at the special meeting?
 
A.
Only holders of record of Earthstone shares at the close of business on ____________, 2014, the record date for the special meeting, are entitled to receive notice of and to vote at the special meeting or any adjournment or postponement of the special meeting. As of the record date, there were __________ Earthstone shares issued and outstanding and entitled to vote at the special meeting. Each stockholder of record on the record date is entitled to one vote on each matter properly brought before the special meeting for each share of Earthstone common stock held by the stockholder.
 
Q.
Who will bear the costs of soliciting proxies for the special meeting?
 
A.
Earthstone will bear the cost of soliciting proxies for the special meeting. We have engaged a third-party proxy solicitation firm, __________, to assist in gathering proxies by mail, telephone, or Internet. This firm is being paid approximately $_____ for its services. In addition, Earthstone will reimburse banks and brokers that hold shares in their name or custody, or in the name of nominees for others, for their out-of-pocket expenses incurred in forwarding copies of the proxy materials to those persons for whom they hold such shares. In addition to solicitations by mail, our directors, officers and employees may solicit proxies personally, by telephone or otherwise, but will not receive any additional compensation for their services.
 
Q.
How may I vote at the special meeting?
 
A.
You may vote using any of the following methods:
 
 
1.
BY MAIL: Mark, sign and date your proxy card and return it in the postage-paid envelope provided. The named proxies will vote your stock according to your directions. If you submit a signed proxy card without indicating your vote, the person voting the proxy will vote your stock in favor of the proposals.
 
 
2.
BY TELEPHONE: Call toll free ________________.
 
Vote your proxy 24 hours a day, 7 days a week, until 11:59 p.m. Denver Time on ________________, 2014.
 
 
-4-

 
 
Please have your proxy card and the last four digits of your Social Security Number or Tax Identification Number available. Follow the simple instructions the voice provides you.
 
 
3.
BY INTERNET: ________________________________
 
Use the internet to vote your proxy 24 hours a day, 7 days a week, until 11:59 p.m. Denver Time on _____________________, 2014.
 
Please have your proxy card and the last four digits of your Social Security Number or Tax Identification Number available. Follow the simple instructions to obtain your records and create an electronic ballot.
 
 
4.
BY ATTENDING THE SPECIAL MEETING IN PERSON
 
Q.
Can I revoke or change my proxy?
 
A.
You may revoke your proxy at any time before it is exercised by:
 
 
1.
giving written notice of revocation no later than the commencement of the special meeting to Earthstone’s Corporate Secretary, Ray Singleton:
 
if before commencement of the special meeting on the date of the special meeting, by personal delivery to Ray Singleton at the offices of Davis Graham & Stubbs LLP, 1550 Seventeenth Street, Suite 500, Denver, Colorado 80202; and
 
if delivered before the date of the meeting, to Ray Singleton at Earthstone’s offices, 633 Seventeenth Street, Suite 2320, Denver, Colorado 80202;
 
 
2.
delivering no later than the commencement of the special meeting a properly executed, later-dated proxy; or
 
 
3.
voting in person at the special meeting.
 
Voting by proxy will in no way limit your right to vote at the special meeting if you later decide to attend in person. If your stock is held in the name of a bank, broker or other holder of record, you must obtain a proxy, executed in your favor, to be able to vote at the special meeting. If no direction is given and the proxy is validly executed, the stock represented by the proxy will be voted in favor of the proposals. The persons authorized under the proxies will vote upon any other business that may properly come before the special meeting according to their best judgment to the same extent as the person delivering the proxy would be entitled to vote. Other than the approval of the matters above, Earthstone does not anticipate that any other matters will be raised at the special meeting.
 
 
-5-

 
 
Q.
Who can help answer my questions?
 
A.
If you have any questions about how to submit your proxy, or if you need additional copies of this proxy statement or the enclosed proxy card, or if you have any questions about the proposals, you should contact the following:
 
Ray Singleton, Corporate Secretary
Earthstone Energy, Inc.
633 Seventeenth Street, Suite 2320
Denver, Colorado 80202
Telephone: (303) 296-3076

 
 
-6-

 
 
SUMMARY
 
The following is a summary that highlights information contained in this proxy statement. This summary may not contain all of the information that may be important to you. For a more complete description of the exchange agreement and the contribution agreement, the issuance of Earthstone shares of common stock pursuant to the exchange agreement and the contribution agreement, the amendment to the Earthstone certificate of incorporation to increase its authorized capital stock, the 2014 Plan, and the Severance Plan, Earthstone encourages you to read carefully this entire proxy statement, including the attached annexes.
 
The Exchange Agreement
 
   
The Parties to the Exchange Agreement
Earthstone Energy, Inc., a Delaware corporation; and
Oak Valley Resources, LLC, a Delaware limited liability company.
   
 
See The Exchange Agreement beginning on page 83.
   
Background of the Parties
Earthstone is a publicly traded, independent oil and gas exploration and production company operating principally in the North Dakota and Montana portions of the Williston Basin and in south Texas. Earthstone’s common stock trades on the NYSE MKT under the trading symbol “ESTE.”
   
 
Oak Valley is a privately held, independent oil and gas exploration and production company operating principally in the Eagle Ford shale trend in south Texas.
   
 
See “The Exchange – Background of the Exchange” beginning on page 52, “Business of Earthstone” beginning on page 128 and “Information About Oak Valley” beginning on page 95.
   
The Exchange
Earthstone will acquire the membership interests of Oak Valley’s three subsidiaries, which will include $107,020,000 in cash (subject to adjustment), in exchange for 9,124,452 shares of Earthstone common stock, which will constitute 84% of Earthstone’s outstanding common stock following the exchange. However, if the Flatonia contribution is also approved by Earthstone stockholders and completed, the number of Earthstone shares issued to Oak Valley will represent 66.0% of Earthstone’s outstanding common stock following the exchange and the Flatonia contribution.
   
 
 
 
-7-

 
 
 
See The Exchange Agreement beginning on page 83 and “The Flatonia Contribution” beginning on page 147.
   
Reasons for the Exchange
The parties believe that by combining Oak Valley and Earthstone, they will be able to achieve a critical mass of production, proved reserves and capital and human resources to advance the acquisition and development of oil and gas properties. The initial focus will be on the Eagle Ford shale trend in Texas and the Williston Basin in North Dakota and Montana. The combined company will be well-capitalized, with sufficient liquidity and management and technical expertise to support an acquisition, exploration and development program.
   
 
See “The Exchange – Background of the Exchange” beginning on page 52 and “Recommendation of the Earthstone Board and Reasons for the Exchange” beginning on page 64.
   
Post-Exchange Structure
See the chart below. Each subsidiary set forth below will be wholly owned by Earthstone. Basic Petroleum Services, Inc. is presently a wholly owned subsidiary of Earthstone, and the other three subsidiaries are presently owned by Oak Valley.

 
 
 
-8-

 
 
The Flatonia Contribution
 
   
Parties to the Flatonia Contribution
Oak Valley;
Earthstone;
Sabine River Energy, LLC, a Texas limited liability company wholly owned by Oak Valley (“Sabine”);
Oak Valley Operating, LLC, a Texas limited liability company wholly owned by Oak Valley (“Oak Valley Operator”);
Flatonia Energy, LLC, a Delaware limited liability company and portfolio company managed by Parallel Resource Partners, LLC (“Flatonia”); and
Parallel Resource Partners, LLC, a Delaware limited liability company (“Parallel”).
   
 
See “The Contribution Agreement” beginning on page 160.
   
The Flatonia Contribution
Oak Valley, through its wholly owned subsidiary, Sabine, will increase its interest in certain oil and gas properties located in Fayette and Gonzales Counties, Texas, from a 30% undivided ownership interest to a 50% undivided ownership interest. The additional 20% undivided ownership interest is referred to herein as the “Flatonia Contribution Properties.” The Flatonia Contribution Properties are referred to as the “2014 Eagle Ford Acquisition Properties” and the contribution agreement relating to the Flatonia contribution has been referred to as the “Contribution Agreement” in the “Unaudited Pro Forma Condensed Combined Financial Information of Earthstone Energy, Inc.” beginning on page F-1 of this proxy statement. The consideration for the acquisition of the Flatonia Contribution Properties is the issuance to Flatonia of 21.4% of the outstanding shares of Earthstone common stock after giving effect to the exchange and the Flatonia contribution (2,957,304 shares, based on the current number of outstanding shares of Earthstone common stock).
   
 
See “The Contribution Agreement” beginning on page 160.
   
Reasons for the Flatonia Contribution
The Flatonia contribution furthers Earthstone’s and Oak Valley’s strategy of acquiring interests in operated properties in the Eagle Ford region of Texas, which is a region that Earthstone and Oak Valley believe has the potential to generate strong and predictable rates of return.
   
 
 
 
-9-

 
 
 
See “The Flatonia Contribution – Background of the Flatonia Contribution” beginning on page 147 and “Recommendation of the Earthstone Board and Reasons for the Flatonia Contribution” beginning on page 155.
   
Date, Time and Place of Special Meeting of Earthstone
__________, 2014, ____ a.m. Denver Time, at the offices of Davis Graham & Stubbs LLP, 1550 Seventeenth Street, Suite 500, Denver, Colorado 80202.
   
Record Date
Holders of record of common stock as of ____________, 2014 are entitled to one vote per share on each matter brought before the meeting.
   
 
See “The Earthstone Special Meeting – Date, Time and Place” on page 47.
   
Proposals to be Considered at the Special Meeting
(1) to approve the issuance of Earthstone common stock pursuant to the exchange agreement; (2) to approve the issuance of Earthstone common stock pursuant to the contribution agreement; (3) to amend the certificate of incorporation to increase Earthstone’s authorized shares of stock; (4) to adopt the 2014 Plan; and (5) to approve, by a non-binding advisory vote, the Severance Plan.
   
 
See “The Earthstone Special Meeting – Purpose; Other Matters” beginning on page 47.
   
Reconstituted Board of Directors of Earthstone
Concurrently with the closing of the exchange agreement, the number of members of the Earthstone Board of Directors will consist of seven persons divided into three classes designated as Class I, Class II and Class III, with six out of the seven positions being nominees of Oak Valley. The directors of Earthstone are expected to be:
 
Ray Singleton (Class I director)
Frank A. Lodzinski (Class I director)
Douglas E. Swanson, Jr. (Class II director)
Brad A. Thielemann (Class II director)
Zachary G. Urban (Class II director)
Jay F. Joliat (Class III director)
Robert L. Zorich (Class III director)
   
 
 
-10-

 
 
 
In addition, Flatonia is entitled to designate one person to serve on the Earthstone Board of Directors. Under the contribution agreement, if Flatonia does not exercise its right to designate a director, then Flatonia may elect instead to designate a Board observer, who would not be a director and would not have voting rights. If the Flatonia contribution is consummated and Flatonia exercises its Board designation right, the Board will be increased to eight members. Flatonia has informed Earthstone that it does not intend to designate a person to serve on the Earthstone Board of Directors at this time or in the foreseeable future.
   
 
See The Exchange Agreement – Proposed Non-Management Directors of the Combined Company” beginning on page 91 and “The Contribution Agreement – Management Participation Rights of Flatonia and Information About Flatonia Director Nominee” beginning on page 168.
   
Reconstituted Executive Officers of Earthstone
Concurrently with the closing of the exchange agreement, the executive officers of Earthstone are expected to be:

 
 
Chief Executive Officer and President
       
 
 
Executive Vice President, Northern Region
       
 
Robert J. Anderson
 
Executive Vice President, Corporate Development and Engineering
       
 
Steve C. Collins
 
Executive Vice President, Completions and Operations
       
 
Chris E. Cottrell
 
Executive Vice President, Land and Marketing
       
 
Timothy D. Merrifield
 
Executive Vice President, Geological and Geophysical
       
 
Francis M. Mury
 
Executive Vice President, Drilling and Development
       
 
G. Bret Wonson
 
Vice President, Principal Accounting Officer
       
 
 
-11-

 
 
 
Neil K. Cohen
 
Vice President, Finance

 
See The Exchange Agreement – Officers of the Combined Company” beginning on page 90.
   
Recommendation of the Earthstone
Board
FOR all of the five proposals to be considered at the special meeting.
   
 
See “The Exchange – Recommendation of the Earthstone Board and Reasons for the Exchange” beginning on page 64 and “The Flatonia Contribution – Recommendation of the Earthstone Board and Reasons for the Flatonia Contribution” beginning on page 155.
   
Regulatory Approvals
None.
   
Rights of Appraisal
None for Earthstone stockholders or Oak Valley members.
   
 
See “The Exchange – No Dissenters’ or Appraisal Rights” beginning on page 81 and “The Flatonia Contribution – No Dissenters’ or Appraisal Rights” beginning on page 160.
   
Conditions to Completion of the
Exchange
Earthstone stockholder approval of (1) the share issuance in the exchange, (2) the amendment to the certificate of incorporation to increase the authorized stock, and (3) the 2014 Plan;
   
 
The Earthstone common stock issued in the exchange is listed on the NYSE MKT;
   
 
Oak Valley has contributed no less than $100,000,000 to the Oak Valley Subsidiaries, subject to adjustment in the event Oak Valley consummates an interim acquisition in compliance with the exchange agreement;
   
 
Oak Valley has assigned its membership interests in the Oak Valley Subsidiaries to Earthstone;
   
 
All directors other than Mr. Singleton have resigned and Mr. Singleton shall appoint the six persons nominated by Oak Valley to the combined company board;
   
 
All representations and warranties of the parties shall be true and correct as of the closing of the exchange and all obligations of the parties to be accomplished prior to the closing have been completed;
   
 
 
 
-12-

 
 
 
Each party shall have conducted its business in the ordinary course, except that Oak Valley may engage in acquisitions prior to the closing using cash, Oak Valley securities or, with Earthstone’s consent, Earthstone common stock; and
   
 
A registration rights agreement relating to Earthstone shares to be issued to Oak Valley shall have been executed.
   
 
Completion of the Flatonia contribution is NOT a condition to the completion of the exchange.
   
 
See The Exchange Agreement – Conditions to Closing” beginning on page 88.
   
Opinion of Earthstone’s Financial Advisor Regarding the Exchange Agreement
Earthstone retained SunTrust Robinson Humphrey, Inc. (“STRH”) to serve as Earthstone’s financial advisor in connection with the exchange and to provide the Board of Directors (solely in its capacity as such) with an opinion with respect to the fairness, from a financial point of view, to Earthstone of the Exchange Consideration to be issued by Earthstone in the exchange pursuant to the exchange agreement. For purposes of STRH’s opinion, the term “Exchange Consideration” means an aggregate of approximately 9.12 million shares of Earthstone common stock, subject to certain adjustments as set forth in the exchange agreement, to be issued to Oak Valley, and the term “exchange” means the transfer by Oak Valley of all equity interests in each of the Oak Valley Subsidiaries to Earthstone, and in consideration of such contribution, Earthstone’s issuance to Oak Valley of the Exchange Consideration. The full text of STRH’s written opinion, dated May 13, 2014, is attached hereto as Annex C and sets forth the procedures followed, assumptions made, qualifications and limitations on the review undertaken and other matters considered by STRH in preparing its opinion. This summary and the description of STRH’s opinion are qualified in their entirety by reference to the full text of the opinion.
   
 
See “The Exchange – Opinion of Earthstone’s Financial Advisor” beginning on page 67.
   
Termination of the Exchange Agreement
By either party if the exchange has not been completed by January 31, 2015, subject to certain conditions;
   
 
 
-13-

 
 
 
By either party if any condition would not be satisfied, or either party fails to meet its obligations under the exchange agreement in any material respect;
   
 
By either party if the Earthstone stockholders have not approved the matters presented in this proxy statement (other than the Flatonia contribution and the non-binding advisory proposal involving the Severance Plan);
   
 
By Earthstone if the Earthstone Board receives a superior offer and determines to accept the offer; however, Oak Valley will have the right to negotiate with the Earthstone Board for a three business day period following notice from Earthstone to Oak Valley of such superior offer prior to Earthstone’s acceptance of such superior offer. If the Earthstone Board terminates the exchange agreement and enters into a definitive agreement pursuant to a superior offer, Earthstone is obligated to pay a termination fee of $1,000,000 to Oak Valley as its sole remedy; and
   
 
By Oak Valley if the Earthstone Board withdraws, modifies or qualifies its recommendation that stockholders approve the exchange agreement, or recommends to Earthstone stockholders an alternative offer.
   
 
See The Exchange Agreement – Termination Fee” beginning on page 87.
   
Conditions to Completion of the Flatonia Contribution
Closing of the transactions contemplated by the exchange agreement;
 
 
Approval by the Earthstone stockholders of the issuance of common stock as provided in the exchange agreement and the contribution agreement, the amendment to the certificate of incorporation increasing the authorized shares of Earthstone capital stock, and the 2014 Plan;
   
 
The Earthstone common stock issued in the Flatonia contribution is listed on the NYSE MKT;
   
 
All representations and warranties of the parties shall be true and correct as of the closing date, except where the failure to be true and correct would not reasonably be expected to have, individually or in the aggregate, a material adverse effect;
   
 
 
 
-14-

 
 
 
Flatonia shall have conveyed the Flatonia Contribution Properties to Sabine; and
   
 
The parties will have performed, in all material respects, all obligations required by the contribution agreement.
   
 
See “The Contribution Agreement – Conditions to Completion of the Flatonia Contribution” beginning on page 163.
   
U.S. Federal Income Tax Consequences
Not taxable to Earthstone stockholders.
   
 
See “U.S. Federal Income Tax Consequences” beginning on pages 93 and 168.
   
Accounting Treatment
Under U.S. generally accepted accounting principles (“GAAP”), in the exchange Oak Valley will be deemed to have acquired Earthstone, and Oak Valley will account for the exchange using the purchase method of accounting for business combinations. Accordingly, upon consummation of the exchange, the historical financial statements presented for the combined company will be those of Oak Valley with the net assets of Earthstone treated as purchased upon closing. The Flatonia contribution will be accounted for under the purchase method of accounting as prescribed by GAAP. The Flatonia Contribution Properties will be recorded at their estimated fair values on the closing of the Flatonia contribution.
   
 
See “The Exchange – Accounting Treatment” beginning on page 80, “The Flatonia Contribution – Accounting Treatment” beginning on page 159 and “Unaudited Pro Forma Condensed Combined Financial Information of Earthstone Energy, Inc.” beginning on page F-1.
   
Risk Factors
In evaluating the proposals to be considered at the special meeting, holders of Earthstone common stock should carefully read this proxy statement and especially consider the factors discussed in the section entitled “Risk Factors” beginning on page 29 of this proxy statement.
   
Share Ownership of Earthstone Directors and Executive Officers
500,106 shares, or 28.8% of the outstanding common stock of Earthstone.
   
 
 
 
-15-

 
 
Interests of Executive Officers and
Directors of Earthstone in the Exchange
Certain of Earthstone’s directors and officers may have interests that differ from, and may be in conflict with, those of the stockholders of Earthstone with respect to the exchange agreement. In particular, the exchange agreement provides that upon closing of the exchange, the executive officers of Earthstone, other than Mr. Singleton, will no longer remain as officers of Earthstone. Pursuant to the Severance Plan adopted in May 2014, employees who are terminated or leave the combined company under defined circumstances within one year following the closing of the exchange, because the exchange constitutes a change of control, will receive severance compensation based on their years of service with Earthstone. It is expected that Mr. Singleton will continue to be an officer and director of Earthstone, but will be entitled to the benefits of the Severance Plan if his employment is terminated within one year following closing (i) by Earthstone other than for “cause” or due to his “disability,” or (ii) by Mr. Singleton for “good reason.” See “Potential Payments upon Termination or Change of Control/Parachute Compensation” beginning on page 188. No other executive officer of Earthstone is a participant in the Severance Plan. The Board of Directors of Earthstone was aware of these interests and considered them in making its recommendations in this proxy statement.
 
POST-EXCHANGE BUSINESS STRATEGY
 
Upon closing of the exchange agreement, the reconstituted management of Earthstone intends to implement the business strategies discussed below. Given the capital intensity of the oil and gas exploration and production industry, particularly as a result of the emergence of hydrocarbon resource (shale) plays, management believes that a larger, well capitalized oil and gas exploration and development company will be significantly better positioned to: (i) develop the properties currently held by both Earthstone and Oak Valley; (ii) compete for acreage and acquisitions to facilitate further growth; and (iii) attract additional investors and financing.
 
The combined company intends to pursue a value-driven growth strategy focused on projects that its management believes will generate strong and predictable rates of return and increases in shareholder value. Management generally believes that the combined company should be the operator of the majority of its properties in order to control costs and direct the efficient development of such properties in an effort to optimize investment returns and profitability. Management also believes that a reasonable level of diversification in the combined company’s asset base is preferable to that of a single basin focused company as it may provide the combined company the ability to take advantage of regional changes in realized prices, costs, service availability and numerous other factors that may affect the most cost-efficient and economic development of the combined company’s assets. Management will concentrate on building production, reserves and cash flows while continually seeking to expand the combined company’s undeveloped acreage and drilling inventory in a few targeted areas. The further
 
 
 
-16-

 
 
expansion of the combined company’s asset base will be achieved through leasing, acquisitions, and development drilling and exploration activities, currently directed toward oil-weighted projects. Management will continue to exploit the combined company’s current assets and acreage positions through cost-efficient drilling, completion and production operations.
 
The business strategy includes the following:
 
continuing the cost-effective development and exploration of existing acreage positions with a particular attention to properties located in the Eagle Ford and Bakken formations;
 
expanding the combined company’s acreage positions and drilling inventory in its areas of primary interest through acquisitions and farm-in opportunities, with an emphasis on operated positions and selective non-operated participations with capable oil and gas operators;
 
generating additional exploration and development projects in its areas of primary interest;
 
pursuing value-accretive corporate merger and acquisition opportunities;
 
selectively divesting non-core assets in order to streamline operations and utilize capital and human resources most effectively; and
 
obtaining additional capital, as needed, through the issuance of equity and debt securities or by soliciting industry or financial participants to jointly develop and/or acquire assets.
 
The combined company’s fundamental operating and technical strategy is complemented by management’s focus on increasing shareholder value by:
 
maintaining a sound capital structure;
 
controlling capital expenditures and operating and administrative costs;
 
hedging a portion of production to provide a foundation of predictable cash flows to support development and exploration activities; and
 
promoting industry or institutional participants into projects to manage risk, enhance rates of return and lower net finding and development costs.
 
Management believes its strategy is appropriate because it:
 
addresses multiple risks of oil and gas operations while providing equity holders with upside potential; and
 
results in “staying power,” which management believes is essential to mitigate the adverse impacts of historically volatile commodity prices and financial markets.
 
 
 
-17-

 
 
 
POST-EXCHANGE AND CONTRIBUTION PROPERTY MAP
 
The map below indicates the property locations of the combined company upon completion of the exchange and the Flatonia contribution.
 

 
SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA OF EARTHSTONE
 
Earthstone is providing the following information to aid you in your analysis of the financial aspects of the exchange and the Flatonia contribution.
 
The following selected financial data is derived from Earthstone’s unaudited consolidated financial statements as of and for the three months ended June 30, 2014 and 2013, and Earthstone’s audited financial statements as of and for the years ended March 31, 2014, 2013 and 2012. See “Financial Statements of Earthstone Energy, Inc.” beginning on page H-1.
 
The data below is only a summary and should be read in conjunction with Earthstone’s financial statements and accompanying notes, as well as management’s discussion and analysis of financial condition and results of operations of Earthstone in this proxy statement. See “Financial Statements of Earthstone Energy, Inc.” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations of Earthstone” beginning on pages H-1 and 140, respectively.
 
 
-18-

 
 
   
Three Months Ended June 30,
(unaudited)
   
Twelve Months Ended March 31,
 
   
(in thousands,
except per share data)
   
(in thousands,
except per share data)
 
   
2014
   
2013
   
2014
   
2013
   
2012
 
Oil and gas revenues
  $ 5,214     $ 3,582     $ 17,440     $ 10,982     $ 11,556  
Total revenues
    5,238       3,595       17,514       11,378       11,712  
Production costs
    1,492       1,144       5,539       4,424       4,480  
General and administrative expense
    1,258       693       2,628       2,625       2,076  
Depletion, depreciation and amortization
    1,145       786       3,881       2,017       1,116  
Other expense (income)
    57       25       100       (41 )     (69 )
Income tax expense
    217       168       1,125       302       652  
Net income
    997       693       3,939       1,780       3,279  
Net income per share, basic
    0.58       0.40       2.27       1.03       1.92  
                                         
At end of period:
                                       
Total assets
  $ 46,268     $ 45,621     $ 45,621     $ 34,680     $ 26,206  
Long-term debt
    8,000       9,000       9,000       4,000        
Working capital
    1,548       2,694       2,694       775       6,572  
Stockholders’ equity
    25,436       24,394       24,394       20,298       18,348  
 
SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA OF OAK VALLEY
 
Set forth below are selected data derived from Oak Valley’s unaudited consolidated financial statements as of and for the three and six months ended June 30, 2014 and 2013, and Oak Valley’s audited consolidated financial statements as of and for the years ended December 31, 2011 through 2013. This information should be read together with Oak Valley’s consolidated financial statements and related notes and management’s discussion and analysis financial condition and results of operations of Oak Valley contained in this proxy statement under “Financial Statements of Oak Valley Resources, LLC” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations Oak Valley” beginning on pages G-1 and 112, respectively.

Oak Valley was initially capitalized on December 21, 2012, with producing properties and acreage (“Contributed Properties”), working capital, and $100 million of cash commitments from affiliates of EnCap Investments L.P. and an aggregate of approximately $52 million of cash commitments from management and employees of Oak Valley, an affiliate of Wells Fargo Energy Capital, and the Vlasic Group. On April 25, 2013, Oak Valley closed a private placement of approximately $63 million of cash commitments from accredited investors. Although Oak Valley was a newly created entity, pursuant to GAAP guidelines it is required to retain the historical cost basis and report the historical results of operations and financial position of the Contributed Properties. Such historical cost basis was in excess of the valuation agreed to by the members upon capitalization (“Equity Valuation”), resulting in higher depletion, depreciation and amortization (“DD&A”) provisions and the recognition of impairments in financial carrying values in 2013 and 2012 than would be reported based on the Equity Valuation. As of December 31, 2013, the net book value of Contributed Properties had been reduced to less than the Equity Valuation through DD&A expense and impairments determined in accordance with GAAP. See Note 2 – “Summary of Significant Accounting Policies” and Note 5 – “Fair Value Measurements” in the Notes to the Historical Consolidated Financial Statements of Oak Valley included in this proxy statement.
 
 
-19-

 
 
   
Three Months Ended
June 30,
(unaudited)
   
Six Months Ended
June 30,
(unaudited)
 
   
(in thousands)
   
(in thousands)
 
   
2014
   
2013
   
2014
   
2013
 
Oil and gas revenues
  $ 12,144     $ 6,342     $ 23,831     $ 9,569  
Production costs
    2,929       2,495       5,840       3,833  
General and administrative expense
    1,802       1,508       3,214       3,100  
Exploration expense
    -       390       -       1,667  
Depletion, depreciation and accretion
    4,460       6,259       7,914       9,101  
Impairment expense
    -       44       -       44  
Gain (loss) on sales of property
    -       (54 )     -       (54 )
Gain (loss) on derivative contracts
    (1,275 )     295       (2,303 )     227  
Interest expense, net
    152       102       297       195  
Other income (expense), net
    4       40       7       59  
Net income (loss)
  $ 1,530     $ (4,175 )   $ 4,270     $ (8,139 )
                                 
At end of period:
                               
Total assets
                  $ 223,627     $ 147,844  
Long-term debt
                    10,825       10,825  
Working capital
                    (3,225 )     69,762  
Members’ equity
                    153,192       121,973  
 
   
Twelve Months Ended December 31,
 
   
(in thousands)
 
   
2013
   
2012
   
2011
 
Oil and gas revenues
  $ 30,064     $ 17,510     $ 20,826  
Production costs
    9,777       7,210       8,838  
General and administrative expense
    7,750       3,280       3,142  
Exploration expense
    2,490       57       11  
Depletion, depreciation and accretion
    17,328       12,370       16,410  
Impairment expense
    12,298       52,475       34,294  
Gain (loss) on sales of property
    (122 )     4,785       (5,356 )
Gain (loss) on derivative contracts
    296              
Interest expense, net
    486       272       226  
Other income (expense), net
    16       48       660  
Net income (loss)
  $ (19,875 )   $ (53,321 )   $ (46,791 )
                         
At end of period:
                       
Total assets
  $ 189,858     $ 87,542     $ 104,904  
Long-term debt
    10,825       10,825       5,192  
Working capital
    14,220       12,216       5,709  
Members’ equity
    148,922       61,267       90,985  
 
 
-20-

 
 
SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA OF THE FLATONIA CONTRIBUTION PROPERTIES
 
The following sets forth certain selected historical financial data relating to the Flatonia Contribution Properties to be acquired under the contribution agreement.
 
   
Six Months Ended
June 30,
   
Year Ended
December 31,
 
   
(in thousands)
   
(in thousands)
 
   
2014
   
2013
   
2013
   
2012
 
   
(Unaudited)
             
Oil and gas revenues
  $ 9,028     $ 11,245     $ 18,873     $ 11,672  
Production costs
    1,378       1,563       2,784       1,363  
Exploration expense
          260       260        
Excess of revenues over direct operating expenses
    7,650       9,422       15,829       10,309  

SELECTED UNAUDITED PRO FORMA CONDENSED
 
COMBINED FINANCIAL INFORMATION
 
The exchange will be accounted for under the Financial Accounting Standards Board’s Accounting Standards Codification Topic 805 (“ASC 805”), which governs transactions that are considered to be reverse acquisitions for accounting purposes. In the exchange, Earthstone is the acquiror for legal purposes, but for accounting purposes, Oak Valley will be deemed to be the acquiror and Earthstone the acquiree. Accordingly, post-closing of the exchange, the historical financial statements provided in all SEC filings will be those of Oak Valley, with Earthstone accounted for as an acquired entity.
 
The Flatonia contribution will be accounted for as a business combination, the accounting for which is also governed by ASC 805. ASC 805 requires that the assets acquired and liabilities assumed be measured at the acquisition date fair value.
 
The following table shows information about the financial position and results of operations, including per share data, of Oak Valley, Earthstone and the Flatonia Contribution Properties on a pro forma basis after giving effect to the exchange and the Flatonia contribution. This information is referred to as pro forma financial information in this proxy statement. The table sets forth information relating to the exchange and the Flatonia contribution as if both transactions had become effective on June 30, 2014 with respect to balance sheet data (using currently available fair value information for Earthstone and the Flatonia Contribution Properties), and as if both had become effective on January 1, 2013 with respect to statement of operations data for the six months ended June 30, 2014 and for the year ended December 31, 2013. This unaudited pro forma financial information assumes that the exchange and the Flatonia contribution will be accounted for using the purchase method of accounting and represents a current estimate based on available information related to the pro forma results of operations. The unaudited pro forma balance sheet data includes adjustments to record the assets and liabilities of Earthstone at their estimated fair values as of the date the exchange is effective, and is subject to further adjustment as additional information becomes available and as additional analyses are performed.
 
The exchange agreement provides that Earthstone will issue up to 9,124,452 shares of common stock as consideration to Oak Valley. The contribution agreement provides that Earthstone will issue to Flatonia 21.4% of the outstanding shares of Earthstone common stock after giving effect to the
 
 
 
-21-

 
exchange and the Flatonia contribution (2,957,304 shares, based on the current number of outstanding shares of Earthstone common stock).
 
This table should be read together with, and is qualified in its entirety by, the historical financial statements, including the notes thereto, of Earthstone, Oak Valley and the Flatonia Contribution Properties appearing elsewhere in this proxy statement and the more detailed unaudited pro forma condensed combined financial information, including the notes thereto, appearing under “Unaudited Pro Forma Condensed Combined Financial Information of Earthstone Energy, Inc.” beginning on page F-1.
 
The unaudited pro forma financial information, while helpful in illustrating the financial characteristics of the combined company by using certain assumptions, does not reflect the impact of possible revenue enhancements, expense efficiencies and asset dispositions, among other factors, that may result as a consequence of the exchange and, accordingly, does not attempt to predict or suggest future results. It also does not necessarily reflect what the historical results of the combination would have been had they occurred as of the beginning of such periods. For further information on the Flatonia Contribution Properties, see the financial statements pertaining to such properties captioned as “2014 Eagle Ford Acquisition Properties” under “Unaudited Pro forma Condensed Consolidated Combined Financial Information of Earthstone Energy, Inc.” and “Statements of Revenues and Direct Operating Expenses of the 2014 Eagle Ford Acquisition Properties as of and for the Years Ended December 31, 2013 and 2012 (Audited) and as of and for the Six Months ended June 30, 2014 and 2013 (Unaudited)” beginning on pages F-1 and I-1, respectively.
 
 
 
   Historical  
   
Earthstone
   
Oak Valley
   
Flatonia Contribution Properties
   
Pro Forma Adjustments (d)
    Pro Forma Combined  
                               
Twelve months ended March 31, 2014 (for Earthstone) and
December 31, 2013 (for Oak Valley and Flatonia Contribution Properties): (a)
 
 
                   
Total revenue
  $ 17,514     $ 30,064     $ 18,873     $ 18,348     $ 84,799  
Net income (loss)
    3,939       (19,875 )     11,470       10,792       6,326  
Net income per share, basic (b)
  $ 2.27     $     $     $     $ 0.46  
                                         
Six months ended June 30, 2014: (c)
                                       
Total revenue
  $ 10,011     $ 23,831     $ 9,028     $     $ 42,870  
Net income
    2,086       4,270       5,612       (3,385 )     8,583  
Net income per share, basic (b)
  $ 1.21     $     $     $     $ 0.62  
                                         
                                       
Total assets
  $ 46,268     $ 223,627     $ 83,198     $ 132,581     $ 485,674  
Long term debt
    8,000       10,825               (18,825 )      
Stockholders’ equity/Members’ equity
    25,436       153,192       83,047       124,895       386,570  
Outstanding common shares (b)
    1,734       9,124       2,957               13,815  
Book value per share
  $ 14.67     $ 16.79     $ 28.08             $ 27.98  

(a)
Earthstone’s last fiscal year ended March 31, 2014 and Oak Valley’s last fiscal year ended December 31, 2013.
 
 
 
-22-

 
 
(b)
For Oak Valley, outstanding common shares are those shares that will be issued upon closing of proposed exchange, and for the Flatonia contribution, outstanding common shares are shares that will be issued in connection with the contribution agreement.
(c)
Earthstone’s historical information included in the statement of operations for the six months ended June 30, 2014 is derived by subtracting Earthstone’s unaudited consolidated statement of operations for the nine months ended December 31, 2013 from its audited historical consolidated statements of operations for the twelve months ended March 31, 2014, and adding Earthstone’s unaudited consolidated statement of operations for the three months ended June 30, 2014.
(d)
For the twelve months ended December 31, 2013, the pro forma adjustments include adjustments representing the historical statements of revenues and direct operating expenses relating to the Eagle Ford properties acquired by Oak Valley in 2013 for the period from January 1, 2013 to the closing date of the acquisition and the pro forma tax consequences.
 
SUMMARY HISTORICAL AND PRO FORMA RESERVE AND PRODUCTION DATA
 
The following table sets forth information with respect to the historical and pro forma combined estimated oil, natural gas and natural gas liquids, or NGLs, reserves as of March 31, 2014 for Earthstone and as of December 31, 2013 for Oak Valley and the Flatonia Contribution Properties. The Earthstone, Oak Valley and Flatonia Contribution Properties reserve data presented below was derived from independent engineering reports of each company. Ryder Scott Company, L.P. (“Ryder Scott”) prepared the Earthstone reserve estimates as of March 31, 2014, and Cawley, Gillespie & Associates, Inc. (“CG&A”) prepared the Oak Valley reserve estimates as of December 31, 2013. Reserve volumes for the Flatonia Contribution Properties were derived from estimates prepared by CG&A as of December 31, 2013 for Flatonia. Future exploration, exploitation and development expenditures, as well as future commodity prices and service costs, will affect the quantity of reserve volumes. The reserve estimates shown below were determined using the average first day of the month price for each of the preceding 12 months for oil, natural gas and natural gas liquids for the years ended March 31, 2014 for Earthstone and December 31, 2013 for Oak Valley and the Flatonia Contribution Properties, respectively.
 
   
Earthstone Historical
as of
   
Oak Valley Historical
as of
   
Flatonia Contribution Properties (2)
   
Pro Forma Combined
 
Estimated Proved Reserves:
                       
Oil (MBbls)
    2,554       6,078       3,693       12,325  
Natural Gas (MMcf)
    3,413       24,213       3,132       30,758  
NGL (MBbls)
          1,318             1,318  
Total (MBOE) (1)
    3,123       11,432       4,215       18,770  
Estimated Proved Developed Reserves:
                               
Oil (MBbls)
    1,526       1,307       712       3,545  
Natural Gas (MMcf)
    1,773       11,053       784       13,610  
NGL (MBbls)
          557             557  
Total (MBOE) (1)
    1,822       3,706       843       6,371  
Estimated Proved Undeveloped Reserves:
                               
Oil (MBbls)
    1,028       4,771       2,981       8,780  
Natural Gas (MMcf)
    1,640       13,160       2,348       17,148  
NGL (MBbls)
          761             761  
Total (MBOE) (1)
    1,301       7,726       3,372       12,399  
 
(1)  
Assumes a ratio of 6 Mcf of natural gas per barrel of oil.
 
 
-23-

 
 
(2)  
NGLs have been included in natural gas (MMcf) at a ratio of six Mcf of natural gas to one Bbl of natural gas liquids.
 
The following table sets forth summary information with respect to historical and pro forma combined oil, natural gas and natural gas liquids production for the year ended March 31, 2014 for Earthstone and for the year ended December 31, 2013 for Oak Valley and the Flatonia Contribution Properties. Also included in the table below under the column heading labeled “Eagle Ford Acquisition Properties” is the production for the Eagle Ford properties acquired by Oak Valley during 2013 for the period from January 1, 2013 to the close date of the acquisition.
 
   
Earthstone
Historical
Twelve Months Ended
   
Oak Valley
Historical
Twelve Months Ended
   
Eagle Ford Acquisition Properties
   
Flatonia Contribution Properties (2)
   
Pro Forma Combined
 
Oil (MBbls)
    174       163       171       177       685  
Natural Gas (MMcf)
    190       2,635       95       132       3,052  
NGL (MBbls)
          134                   134  
Total (MBOE) (1)
    206       737       187       199       1,329  
 
(1)  
Assumes a ratio of 6 Mcf of natural gas per barrel of oil.
 
(2)  
NGLs have been included in natural gas (MMcf) at a ratio of six Mcf of natural gas to one Bbl of natural gas liquids.
 
COMPARATIVE PER SHARE INFORMATION
 
The following table sets forth certain historical net income (loss) per share and book value per share information of Earthstone on an unaudited pro forma standalone and a combined basis after giving effect to the exchange and the Flatonia contribution under the purchase method of accounting.
 
The unaudited pro forma condensed combined per share information does not purport to represent what the results of operations or financial position of the combined company would actually have been had the exchange and the Flatonia contribution actually occurred at the beginning of the period shown or to project the combined company’s results of operations or financial position for any future period or date. Such pro forma information is derived from, and should be read in conjunction with, the unaudited pro forma condensed combined financial information and accompanying notes included in this proxy statement as described under “Unaudited Pro Forma Condensed Combined Financial Information of Earthstone Energy, Inc.” beginning on page F-1.
 
The historical per share information is derived from, and should be read in conjunction with, the financial statements of Earthstone included elsewhere in this proxy statement. Earthstone did not declare any cash dividends related to its equity ownership or common stock during the period presented.
 
Earthstone Historical Per Common Share Data (for the twelve months ended March 31, 2014):
     
Basic
  $ 2.27  
Diluted
  $ 2.27  
Pro Forma Combined Per Common Share Data:
       
Basic (a)
  $ 0.46  
Diluted (a)
  $ 0.46  
 
 
-24-

 
 
Earthstone Historical Per Common Share Data (as of and for the six months ended June 30, 2014):
     
Basic (b)
  $ 1.21  
Diluted (b)
  $ 1.21  
Book value (c)
  $ 14.67  
Pro Forma Combined Per Common Share Data:
       
Basic (d)
  $ 0.62  
Diluted (d)
  $ 0.62  
Book value (e)
  $ 27.98  

(a)
Based on the pro forma net income for Earthstone for the twelve months ended March 31, 2014 and for Oak Valley and the Flatonia Contribution Properties for the twelve months ended December 31, 2013, which gives effect to the exchange and the Flatonia contribution under the purchase method of accounting as if it occurred on January 1, 2013. The pro forma net income also includes the adjustments representing the historical statements of revenues and direct operating expenses relating to the Eagle Ford properties acquired by Oak Valley in 2013 for the period from January 1, 2013 to the closing date of the acquisition.
(b)
Earthstone’s historical net income used in the calculation of basic and diluted earnings per share is derived from subtracting Earthstone’s unaudited consolidated net income for the nine months ended December 31, 2013 from its audited historical consolidated net income for the twelve months ended March 31, 2014 and adding Earthstone’s unaudited consolidated net income for the three months ended June 30, 2014.
(c)
Computed by dividing stockholders’ equity by the number of issued and outstanding shares of Earthstone common stock at the end of such period.
(d)
Based on the pro forma historical net income for Earthstone as described in footnote (b) above plus the pro forma net income for Oak Valley and the Flatonia Contribution Properties for the six months ended June 30, 2014, which gives effect to the exchange and Flatonia contribution under the purchase method of accounting as if it occurred on January 1, 2013.
(e)
Computed by dividing stockholders’ equity by the number of issued and outstanding shares of Earthstone common stock at the end of such period, adjusted to include the estimated number of shares of Earthstone common stock to be issued in the exchange and the Flatonia contribution.
 
 
-25-

 
 
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
 
This proxy statement contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations and businesses of Earthstone, Oak Valley and the Flatonia Contribution Properties and the expected impact of the proposed combination. Words such as “anticipates,” “expects,” “intends,” “plans,” “predicts,” “believes,” “seeks,” “estimates,” “could,” “would,” “will,” “may,” “can,” “continue,” “potential,” “should,” and the negative of these terms or other comparable terminology often identify forward-looking statements. Statements in this proxy statement that are not historical facts are hereby identified as “forward-looking statements” for the purpose of the safe harbor provided by Section 21E of the Exchange Act, and Section 27A of the Securities Act of 1933, as amended (the “Securities Act”). These forward-looking statements are found at various places throughout this proxy statement. Forward-looking statements relate to, among other things:
 
completion of the exchange and the Flatonia contribution and other transactions contemplated in the exchange agreement and the contribution agreement;
 
strategies for the combined company after the exchange;
 
future financial position, including anticipated liquidity;
 
the ability to satisfy obligations from cash generated from operations;
 
amounts and nature of future capital expenditures;
 
acquisitions and other business opportunities;
 
operating costs and other expenses, including asset retirement obligation expenses;
 
wells expected to be drilled, other anticipated exploration and development efforts and associated expenses;
 
estimates of proved oil and natural gas reserves and depletion rates;
 
the ability to meet additional acreage, seismic and/or drilling cost requirements; and
 
other estimates and assumptions used in accounting policies.
 
These statements, wherever they occur in this proxy statement, are necessarily estimates reflecting the best judgment of the respective management of the parties and involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. Many of the important factors that will determine these results are beyond Earthstone’s or Oak Valley’s ability to control or predict. These forward-looking statements should, therefore, be considered in light of various important factors, including those set forth in this proxy statement. In addition to the risk factors identified elsewhere, important factors that could cause actual results to differ materially from estimates or projections contained in the forward-looking statements include, without limitation:
 
factors that affect the timing or ability to complete the exchange and the Flatonia contribution and transactions contemplated therein;
 
the risk that the businesses of Earthstone and Oak Valley will not be integrated successfully;
 
 
-26-

 
 
the risk that cost savings and any other synergies from these transactions may not be fully realized or may take longer to realize than expected;
 
disruption from these transactions, making it more difficult to maintain relationships with lenders, other counterparties, or employees;
 
competition and its effects on pricing, spending, third-party relationships and revenues;
 
the failure of the combined company to successfully execute its business plans, gain access to additional financing, acquire additional oil and gas properties, and the cost of capital;
 
loss of senior management or technical personnel;
 
oil and natural gas prices and production costs;
 
the ability to replace oil and natural gas reserves, including changes in reserve estimates resulting from unexpected oil and gas prices, production rates, tax rates and production costs;
 
the ability to remain in compliance with the financial covenants related to any credit facility, which may be affected by events beyond Earthstone’s control, including market prices for the company’s oil and gas. Any future inability to comply with these covenants could adversely affect liquidity by reducing available borrowings under any credit facility;
 
exploitation, development, production and exploration results, including mechanical failures;
 
the estimated costs of asset retirement obligations;
 
the potential unavailability of drilling rigs and other field equipment and services;
 
the existence of unanticipated liabilities relating to existing properties or those acquired in the future, including environmental liabilities;
 
factors affecting the nature and timing of capital expenditures, including the availability of service contractors and equipment;
 
the willingness and ability of third parties to honor their contractual commitments;
 
permitting issues;
 
the nature, extent and duration of workovers;
 
the impact and costs related to compliance with or changes in laws governing oil and gas operations, including hydraulic fracturing;
 
acquisitions and other business opportunities (or the lack thereof) that may be pursued by the combined company;
 
economic, market or business conditions, including any change in interest rates or inflation;
 
the availability of capital and financing;
 
 
-27-

 
 
risk factors consistent with comparable companies within the oil and gas industry, especially companies with similar market capitalization and/or employee census; and
 
weather.
 
Furthermore, forward-looking statements are made based on Earthstone management’s current assessment available at the time. Subsequently obtained information concerning the merits of any property, as well as changes in estimated exploration and development costs and ownership interest, may result in revisions to Earthstone management’s expectations and intentions and, thus, Earthstone may alter its plans regarding any exploration and development activities.
 
You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this proxy statement. Earthstone does not undertake any obligation to update publicly or release any revisions to these forward-looking statements to reflect events or circumstances after the date of this proxy statement or to reflect the occurrence of unanticipated events, except as required by law.
 
 
-28-

 
 
RISK FACTORS
 
In addition to the other information included in this proxy statement, including the matters addressed under the caption “Cautionary Statement Concerning Forward-Looking Statements” beginning on page 26, you should carefully read and consider the following factors in evaluating the proposals to be voted on at the special meeting and in determining whether to vote for approval of the matters to be considered at the meeting.
 
 Risk Factors Relating to the Exchange and the Flatonia Contribution
 
 The failure to integrate Oak Valley successfully on a timely basis could reduce Earthstone’s profitability and adversely affect its stock price.
 
Earthstone expects to realize increased liquidity and diversification of its asset base from the exchange and the Flatonia contribution. Realization of these benefits will depend in part upon how and when the businesses of Earthstone and Oak Valley are integrated. If Earthstone, with its new management consisting primarily of Oak Valley management, and the reconstituted Earthstone Board, are not successful in this integration, Earthstone’s financial results could be adversely impacted. Integration of operations will require substantial attention of new Earthstone management and consequently could divert attention away from the development of new business and further development of oil and gas properties. If Earthstone and Oak Valley cannot integrate their businesses successfully, they may fail to realize the benefits they expect to realize from the exchange and the Flatonia contribution. The challenges involved in this integration include the following:
 
retaining key employees and maintaining employee morale;
 
minimizing the diversions of management and employees away from ongoing business activities and development of new business activities;
 
addressing differences in the business cultures, processes and systems of Earthstone and Oak Valley; and
 
potential unknown liabilities and unforeseen increased expenses or delays associated with the exchange and the Flatonia contribution.
 
Failure to complete the exchange and the Flatonia contribution could negatively impact the stock price and the future business and financial results of Earthstone.
 
There is no assurance that the conditions to the completion of the exchange agreement and the contribution agreement will be satisfied. If the exchange and the Flatonia contribution are not completed, Earthstone will be subject to several risks, including the following:
 
The current market price of Earthstone common stock may reflect a market assumption that the exchange and the Flatonia contribution will occur, and a failure to complete the exchange and the Flatonia contribution could result in negative market perception and a decline in the market price of Earthstone common stock;
 
Certain costs relating to the exchange agreement and the contribution agreement, such as legal, accounting and financial advisory fees associated with the delivery of a fairness opinion for the exchange agreement, have already been incurred by Earthstone or are
 
 
 
-29-

 
 
 
payable by Earthstone whether or not the exchange and the Flatonia contribution are completed;
 
Earthstone may be required to pay Oak Valley a termination fee of $1,000,000 if the exchange agreement is terminated under certain circumstances and Earthstone enters into or completes an alternative transaction;
 
There will likely be substantial disruption to the business of Earthstone and a distraction of its management and employees from day-to-day operations because matters related to the exchange agreement (including integration planning) may require substantial commitments of time and resources, which could otherwise have been devoted to other opportunities that could have been beneficial to Earthstone; and
 
Earthstone would continue to face the risks that it currently faces as an independent company, including limited capital and limited human resources.
 
In addition, Earthstone would not realize any of the expected benefits of having completed the exchange and the Flatonia contribution. If the exchange and the Flatonia contribution are not completed, these risks may materialize and materially adversely affect Earthstone’s business, financial results, financial condition and stock price.
 
 After the exchange, Oak Valley will own 84% of the Earthstone common stock and will hold six of the seven seats on the Earthstone Board, thereby controlling all corporate governance matters.
 
After completion of the exchange, Oak Valley will own 84% of the Earthstone common stock (66.0% if the Flatonia contribution is completed), and its representatives will hold six of the seven seats on the Earthstone Board (six of the eight seats if the Flatonia contribution is completed) and all of the executive management positions other than that held by Mr. Singleton. There is no assurance that Mr. Singleton will be re-nominated following the expiration of his current term. As a result, Oak Valley will be able to determine the outcome of all corporate actions of Earthstone requiring stockholder approval, including the ability to elect all of the directors (other than the director nominated by Flatonia), amendments to the certificate of incorporation, mergers or other actions, and the ability to formulate corporate policy.
 
 The concentration of ownership in Oak Valley could have the effect of delaying or preventing a change of control of Earthstone.
 
Since Oak Valley representatives will control the Earthstone Board, Oak Valley will be able to determine the timing and price of any sale of Earthstone. An offer to purchase the stock or assets of Earthstone may not be in the time frame or price range considered acceptable to Oak Valley, even though the offer might be beneficial to other stockholders of Earthstone.
 
 Earthstone may waive one or more of the conditions to the exchange without re-soliciting stockholders.
 
Each of the conditions in the exchange agreement to Earthstone’s obligations to complete the exchange may be waived, in whole or in part by agreement of Earthstone and Oak Valley if the condition is a condition to Earthstone’s and Oak Valley’s obligations to complete the exchange, or by the party for which such condition is a condition of its obligation to complete the exchange. The Earthstone Board may evaluate the materiality of any such waiver to determine whether amendment of this proxy
 
 
-30-

 
 
statement and re-solicitation of proxies is necessary. If the Board were to determine that a waiver would materially alter the relative values of the consideration to be given or received in the exchange, the Earthstone Board would likely re-solicit proxies. In the event that any such waiver is not determined to be significant enough to require re-solicitation of stockholders, Earthstone will have the discretion to complete the exchange without seeking further stockholder approval.
 
The exchange agreement limits Earthstone’s ability to pursue alternatives to the exchange.
 
The exchange agreement contains provisions that could adversely impact competing proposals to acquire Earthstone. These provisions include generally prohibiting Earthstone from soliciting any acquisition proposal or offer for a competing transaction and the requirement that Earthstone pay a termination fee of $1.0 million in cash if the exchange agreement is terminated in specified circumstances in connection with an alternative transaction. In addition, even if the Board of Directors of Earthstone determines that a competing proposal to acquire Earthstone is superior, Earthstone may not exercise its right to terminate the exchange agreement unless it notifies Oak Valley of its intention to do so and gives Oak Valley at least three business days to propose revisions to the terms of the exchange agreement or to make another proposal in response to the competing proposal. See The Exchange Agreement – Additional Agreements” beginning on page 86.
 
Earthstone agreed to these provisions as a condition to Oak Valley’s willingness to enter into the exchange agreement. These provisions, however, might discourage a third party that might have an interest in acquiring all or a significant part of Earthstone from considering or proposing an acquisition of Earthstone, even if that party were prepared to pay consideration with a higher value than the current proposed exchange consideration. Further, the termination fee may result in a potential competing acquiror proposing to pay a lower per share price to acquire Earthstone than it might otherwise have proposed to pay.
 
 While the Oak Valley management team has been successful in other business combination transactions, there can be no assurance that its prior success will be repeated in the combination with Earthstone.
 
After the exchange, Earthstone’s management and board will be controlled by Oak Valley. When the Earthstone Board was considering whether to enter into both the business combination with Oak Valley and the Flatonia contribution, one of the positive factors considered was the success Oak Valley’s management and technical team has had in past business combinations. However, Earthstone stockholders should not assume or conclude that Earthstone’s stock price, float or trading volume will increase as a result of the transactions contemplated by the exchange or the Flatonia contribution or as a result of future activities or by decisions made by the new board of directors and management team, or that an exit strategy by Oak Valley will benefit Earthstone stockholders.
 
If the exchange and the Flatonia contribution are completed, the increased geographic concentration of the combined company’s oil and gas reserves in its Eagle Ford properties may make the combined company more sensitive to local conditions, price volatility and other risks.
 
With the Flatonia contribution, Oak Valley will increase its undivided ownership interest in certain oil and gas properties located in Fayette and Gonzales Counties, Texas from 30% to 50%. As a result, following the exchange and the Flatonia contribution, more of the combined company’s reserves will be comprised of oil and gas reserves associated with these properties. Because the combined company’s reserves will be less diversified geographically, its business will be more subject to local conditions than it would have been excluding the Flatonia contribution and compared to other, more
 
 
-31-

 
 
diversified companies. Any regional events, including price fluctuations, natural disasters, oil and gas processing or transportation interruptions, and restrictive regulations, that increase costs, reduce availability of equipment or supplies, reduce demand or limit the combined company’s production may impact its operations more than if its reserves were more geographically diversified.
 
One of the combined company’s most significant properties will be subject to certain contractual restrictions that may adversely affect its ability to operate or dispose of the properties and may also impact a future change of control transaction.
 
If the exchange is consummated, Earthstone’s interest in certain oil and gas properties in Fayette and Gonzales Counties, Texas (which will be held by Sabine and operated by Oak Valley Operator, both wholly owned subsidiaries of Earthstone) will represent approximately 43% of the proved reserves of the combined company, and if both the exchange and the Flatonia contribution are consummated, Earthstone’s interest in these properties will represent approximately 56% of the proved reserves of the combined company, in each case, based on the December 31, 2013 reserve estimates.
 
The Fayette and Gonzales Counties properties are subject to a joint operating agreement with Flatonia. That agreement gives Flatonia a right to consent to any sale by Sabine of its interest in the properties (which consent may be withheld if Flatonia does not believe the transferee has sufficient financial or technical capacity). The agreement also gives Flatonia a preferential purchase right to acquire the properties should Sabine elect to sell its interest. The agreement further gives Flatonia the right to “tag along” in the event of a disposition of Sabine’s interest and include Flatonia’s interest in such disposition. All three of these provisions (i.e., the consent, preferential purchase and tag-along rights) are triggered by a direct sale by Sabine of its interests or a direct or indirect change of control of Sabine, which includes a change of control of Sabine’s owner. Under the terms of the existing joint operating agreement, these provisions may have the effect of reducing the number of potential bidders and could reduce the price at which the properties may be sold in the future.
 
In addition, the joint operating agreement includes a “drag-along” provision, which obligates Sabine to sell its interest in the properties to a third-party buyer concurrent with a sale by Flatonia of its interest in the properties. (Although if the amended joint operating agreement is executed in connection with the Flatonia contribution, this provision will only apply to a 20% undivided interest held by Sabine.) If this provision were exercised, Earthstone may be obligated to sell the Fayette and Gonzales Counties properties at a price that it considers to be insufficient or at a time or on terms and conditions that it deems unattractive.
 
As a condition to consummating the Flatonia contribution, the parties will enter into an amended joint operating agreement that includes terms in addition to or in lieu of the ones described above. See “The Contribution Agreement – Joint Operating Agreement.” Notably, under the terms of the amended joint operating agreement, in the event of the future occurrence of certain types of public company transactions resulting in a change of control involving Earthstone, Flatonia will not have the ability to consent to such transaction and will not have a preferential purchase right to acquire Sabine’s interest in the properties. In lieu of the “tag-along” right described above, Flatonia will have the right, at its election, to require Sabine to acquire all of Flatonia’s interests in the Fayette and Gonzales Counties properties at their fair market value. This acquisition must occur concurrently with, and will be conditioned upon, the consummation of any change of control transaction involving Earthstone. Flatonia’s right to cause Sabine to acquire the additional interests at fair market value could result in a potential delay and increased cost associated with any transaction and further, a potential buyer may be deterred from pursuing a change of control or takeover transaction involving Earthstone.
 
In addition, under the terms of both the existing joint operating agreement and the amended joint operating amendment, Oak Valley Operator could be removed if certain removal events occur (unless Flatonia elected to retain Oak Valley as operator). Those removal events include a direct or indirect change of control of Oak Valley Operator or Sabine (which would include, after the exchange, a change of control of Earthstone). Under the terms of the amended joint operating agreement, the exchange itself will not result in Oak Valley Operator being removed as operator.
 
Furthermore, Flatonia could compel Oak Valley Operator to resign as operator if Flatonia transfers its entire 50% undivided interest in the properties. Under both the existing joint operating agreement and the amended joint operating agreement, the removal of Oak Valley Operator as operator could reduce the value of these properties because Earthstone would no longer have the ability to control the operations and costs associated with the properties. See “Risk Factors – Because the combined company cannot control activities on properties it does not operate, it cannot control the timing of those projects.”
 
 Risk Factors Associated with the Combined Company
 
 Earthstone is not required to have a majority of independent directors.
 
Oak Valley’s ownership of 84% of Earthstone’s common stock (66.0% if the Flatonia contribution is completed) will make Earthstone a “controlled company” under the corporate governance rules of the NYSE MKT. As a controlled company, Earthstone will not be required to comply with the NYSE MKT requirements that independent directors constitute a majority of the board of directors, nominating committee or compensation committee. However, as a “smaller reporting company,” as such term is defined under the Exchange Act, and in accordance with applicable rules and regulations of the NYSE MKT, Earthstone is required to have an audit committee consisting of two independent members. Directors representing Oak Valley and Flatonia may not have the same interests as Earthstone’s other stockholders, and Earthstone’s other stockholders will not have the same corporate governance protections they currently have or that they would have if Earthstone were not a controlled company. Earthstone will have greater risks of conflicts of interest without those safeguards.
 
 The combined company will be dependent upon the services of its Chief Executive Officer, other officers, and its technical personnel.
 
The combined company will be dependent upon a limited number of personnel, including Frank A. Lodzinski, who will serve as a Director, Chief Executive Officer and President of the combined company, Ray Singleton, current Chief Executive Officer and President of Earthstone, who will serve as Executive Vice President, Northern Region of the combined company, and other senior officers and key employees. One of the significant components of this transaction for Earthstone stockholders is that the Oak Valley management team, particularly Mr. Lodzinski, has been successful in the past in achieving positive results in business combinations similar to the one with Earthstone, and Oak Valley’s management expertise was of significant importance to Earthstone in this combination. Failure to retain the services of these persons, or to replace them with personnel with similar skills in the event of their departure or termination, may have a material adverse effect on operations of the combined company. No employment agreements with any officers of Oak Valley or Earthstone currently exist, but the combined company may consider such agreements in the future.
 
 There is not significant liquidity in the Earthstone common stock, and the exchange will not increase that liquidity.
 
Prior to the exchange, Earthstone’s public float consists of approximately 1,280,000 shares of common stock, and its average daily trading volume for a recent three-month period was only 10,000 shares. Therefore, it may be difficult for Earthstone stockholders to sell or buy a significant number of shares. A lack of liquidity typically makes the price of a stock more volatile, as trades of even a small number of shares can significantly affect the stock price. Although Earthstone will issue a large number of shares in the exchange and the Flatonia contribution, such shares will be treated initially as restricted shares, which will not be registered under the Securities Act and thus may not be traded in the public
 
 
-32-

 
 
markets until such time as a registration statement is filed with the SEC. In addition, some market participants may be reluctant to buy Earthstone stock after the exchange and the Flatonia contribution because of the control of Earthstone by Oak Valley and because of the potential future disposition of a large number of shares by Oak Valley and Flatonia. As a result, your ability to sell your Earthstone common stock in open market transactions has not been enhanced by the exchange and the Flatonia contribution and may have been limited.
 
Future sales of Earthstone common stock, or the perception in the public markets that these sales may occur, may depress Earthstone’s stock price.
 
Following completion of the exchange and the Flatonia contribution, approximately 21.4% of Earthstone’s outstanding common stock will be beneficially owned by Flatonia and approximately 66.0% of Earthstone’s outstanding common stock will be beneficially owned by Oak Valley. Following the closing of the exchange and the Flatonia contribution and subject to certain lock-up restrictions on Flatonia’s shares, Oak Valley and Flatonia will each have the right to require the combined company to register the shares of their Earthstone common stock under the Securities Act, pursuant to the terms of registration rights agreements entered into by Earthstone and the respective stockholders. See The Exchange Agreement – Registration Rights Agreement and “The Contribution Agreement – Registration Rights Agreement for a more detailed description of these rights. Sales of substantial amounts of Earthstone common stock in the public market, or the perception that such sales could occur, could adversely affect the market price of Earthstone common stock and make it difficult for the combined company to raise funds through securities offerings in the future.
 
 The increase in Earthstone’s authorized shares of common and preferred stock provides the opportunity for future dilutive issuances.
 
The proposed amendment to the certificate of incorporation will increase the authorized common stock from 6.4 million shares to 100 million shares, and will increase the authorized preferred stock from 600,000 shares to 20 million shares. The shares can be used as consideration in acquisitions and provides significant opportunity for equity financing. In addition, the Earthstone Board can issue series of preferred stock having certain rights superior to Earthstone’s common stock without stockholder approval. The availability of a significant number of shares makes it possible for large issuances to occur, and these issuances could have the effect of diluting existing stockholders.
 
 Risk Factors Associated with the Oil and Gas Business
 
 The combined company must successfully replace production and acquire or develop additional oil and gas reserves.
 
Oil and gas reserves are a depleting asset and must be replaced to sustain operations and to achieve asset growth. Future production of oil and gas will depend upon cost-effective operations, development of the assets and acquiring or finding additional reserves.
 
Intense competition in the oil and gas exploration and production industry could adversely affect the ability of the combined company to acquire desirable oil and gas properties.
 
 
-33-

 
 
 The oil and gas industry is highly competitive, and the combined company’s small size puts it at a disadvantage in competing for resources.
 
The oil and gas industry is highly competitive. The combined company will compete with major integrated and larger independent oil and gas companies for the acquisition of desirable oil and gas properties and leases, for the equipment and services required to develop and operate properties, and in the marketing of oil and gas to end-users. Many competitors have financial and other resources that are substantially greater than those of the combined company, which will make any acquisition of acreage or producing properties at economic prices difficult. In addition, many larger competitors may be better able to respond to factors that affect the demand for oil and natural gas production, such as changes in worldwide oil and natural gas prices and levels of production, the cost and availability of alternative fuels and the application of government regulations. Significant competition also exists in attracting and retaining technical personnel, including geologists, geophysicists, engineers, landmen and other specialists, as well as financial and administrative personnel.
 
 A failure to complete successful additional acquisitions would limit the combined company’s growth.
 
The combined company’s future success is highly dependent on its ability to find, acquire or develop economically recoverable oil and gas reserves. Without continued successful acquisition, exploration or development projects, the combined company’s current oil and gas reserves will decline due to continued production activities. Acquiring additional oil and natural gas properties, or businesses that own or operate such properties, when attractive opportunities arise, is an important component of the combined company’s strategy. If the combined company identifies an appropriate acquisition candidate, management may be unable to negotiate mutually acceptable terms with the seller, finance the acquisition or obtain the necessary regulatory approvals. The combined company’s limited access to financial resources compared to larger, better capitalized companies may limit its ability to make future acquisitions. If the combined company is unable to complete suitable acquisitions, it will be more difficult to replace and increase its reserves, and an inability to replace its reserves would have a material adverse effect on the combined company’s financial condition and results of operations.
 
 Acquisitions involve a number of risks, including the risk that the combined company will discover unanticipated liabilities or other problems associated with the acquired business or property.
 
In assessing potential acquisitions, the combined company will consider information available in the public domain and information provided by the seller. In the event publicly available data is limited, then, by necessity, it may rely to a large extent on information that may only be available from the seller, particularly with respect to drilling and completion costs and practices, geological, geophysical and petrophysical data, detailed production data on existing wells, if any, and other technical and cost data not available in the public domain. Accordingly, the review and evaluation of the business or property to be acquired may not uncover all existing or relevant data, obligations or actual or contingent liabilities that could adversely impact the business or property to be acquired and, hence, could adversely affect the combined company as a result of the acquisition. These issues may be material and could include, among other things, unexpected environmental problems, title defects or other liabilities. If the combined company acquires properties on an “as-is” basis, it will have limited or no remedies against the seller with respect to these types of problems.
 
The success of any acquisition that the combined company completes will depend on a variety of factors, including its ability to accurately assess the reserves associated with the acquired properties, future oil and natural gas prices and operating costs, potential environmental and other liabilities and
 
 
-34-

 
 
other factors. These assessments are often inexact and subjective. As a result, the combined company may not recover the purchase price of a property from the sale of production from the property or recognize an acceptable return from such sales. In addition, the combined company may face greater risks to the extent it acquires properties in areas outside of areas in which it currently operates because it may be less familiar with operating, regulatory and other issues specific to those areas.
 
The combined company’s ability to achieve the benefits that it expects from an acquisition will also depend on its ability to efficiently integrate the acquired operations. Management may be required to dedicate significant time and effort to the integration process, which could divert its attention from other business concerns. The challenges involved in the integration process may include retaining key employees and maintaining key employee morale, addressing differences in business cultures, processes and systems and developing internal expertise regarding the acquired properties.
 
 The combined company may be faced with shortages of personnel and equipment, thereby adversely affecting operations and financial results.
 
Operations and financial results of the combined company may be adversely impacted due to difficulties in attracting and retaining qualified and experienced personnel. Additional personnel are likely to be required in connection with any expansion plans, and the domestic oil and gas industry is currently experiencing significant shortages of qualified personnel in all areas of operations. Similarly, expansion plans of the combined company will require access to services and oil field equipment, both of which are currently in short supply.
 
 Volatile oil and natural gas prices could adversely affect the combined company’s financial condition and results of operations.
 
The combined company’s success will be largely dependent on oil and natural gas prices, which are volatile. While the combined company intends to hedge a portion of its production as a protective measure, any substantial or extended decline in the price of oil and natural gas will have a negative impact on the combined company’s business operations and future revenues. Moreover, oil and natural gas prices depend on factors that will be outside the combined company’s control, such as:
 
economic and energy infrastructure disruptions caused by actual or threatened acts of war, or terrorist activities;
 
weather conditions, including energy infrastructure disruptions resulting from those conditions;
 
changes in the global and domestic oil supply, demand and inventories;
 
changes in domestic natural gas supply, demand and inventories;
 
the price and quantity of foreign imports of oil;
 
the price and availability of liquefied natural gas imports;
 
political conditions in or affecting other oil-producing countries;
 
general economic conditions in the United States and worldwide;
 
the level of worldwide oil and natural gas exploration and production activity;
 
 
-35-

 
 
technological advances affecting energy consumption; and
 
the price and availability of alternative fuels.
 
Lower oil and natural gas prices not only may decrease revenues on a per unit basis, but also may reduce the amount of oil and natural gas that can be produced economically. Lower prices will also negatively impact estimates of proved reserves. A substantial or extended decline in oil or natural gas prices may materially and adversely affect the combined company’s financial condition, results of operations, liquidity or ability to finance operations and planned capital expenditures.
 
 Industry changes may adversely affect various financial measurements and negatively affect the market price of Earthstone common stock.
 
Although Earthstone and Oak Valley believe the exchange and the Flatonia contribution will allow the combined company to have greater access to financial resources and therefore accelerate its growth, unforeseen industry changes and increased costs could potentially have an adverse effect on the returns on invested capital and earnings per share. Future events and conditions could cause any such changes to be significant, including, among other things, adverse changes in:
 
commodity prices for oil, natural gas and liquid natural gas;
 
economically recoverable reserves;
 
operating results;
 
capital expenditure obligations; and
 
production levels.
 
 The combined company may incur substantial losses and be subject to substantial liability claims as a result of its oil and natural gas operations and drilling operations.
 
Oil and natural gas exploration, drilling and production activities are subject to numerous operating risks, including the possibility of:
 
unanticipated, abnormally pressured formations;
 
mechanical difficulties, such as stuck oil field drilling and service tools and casing collapse;
 
blowouts, fires and explosions;
 
personal injuries and death;
 
uninsured or underinsured losses; and
 
environmental hazards, such as uncontrollable flows of oil, natural gas, brine, well fluids, toxic gas or other pollution into the environment, including groundwater contamination.
 
Any of these operating hazards could cause damage to properties, serious injuries, fatalities, oil spills, discharge of hazardous materials, remediation and clean-up costs and other environmental damages, which could expose the combined company to liabilities. Although Earthstone and Oak Valley believe they are adequately insured for replacement costs of their wells and associated equipment, the
 
 
-36-

 
 
payment of any of these liabilities could reduce the funds available for exploration, development, and acquisition, or could result in a loss of the combined company’s properties. The combined company does not intend to carry business interruption insurance.
 
The insurance market in general and the energy insurance market in particular have experienced cost increases. It is possible that the combined company will replace the amount and types of its insurance because of high insurance premiums. If the combined company incurs substantial liabilities and the damages are not fully covered by insurance or are in excess of policy limits, then the combined company’s business, results of operations and financial condition would likely be materially adversely affected.
 
 The nature of the combined company’s business and assets will expose it to significant compliance costs and liabilities.
 
The combined company’s operations involving the exploration and production of liquid hydrocarbons, including crude oil, will be subject to stringent federal, state, and local laws and regulations governing the discharge of materials into the environment. The combined company’s operations will also be subject to laws and regulations relating to protection of the environment, operational safety, and related employee health and safety matters. Laws and regulations applicable to the combined company include those relating to the following:
 
land use restrictions;
 
problems in delivery of the combined company’s oil and natural gas to market;
 
drilling bonds and other financial responsibility requirements;
 
spacing of wells;
 
emissions into the air;
 
unitization and pooling of properties;
 
habitat and endangered species protection, reclamation and remediation;
 
containment and disposal of hazardous substances, oil field waste and other waste materials;
 
drilling permits;
 
use of saltwater injection wells, which affects the disposal of saltwater from the combined company’s wells;
 
safety precautions;
 
prevention of oil spills;
 
operational reporting; and
 
taxation and royalties.
 
 
-37-

 
 
Compliance with all of these laws and regulations will continue to represent a significant cost of doing business. Failure to comply with these laws and regulations may result in the assessment of administrative, civil, and criminal penalties; the imposition of investigatory and remedial liabilities; the issuance of injunctions that may restrict, inhibit or prohibit the combined company’s operations; or claims of damages to property or persons.
 
Some environmental laws and regulations impose strict liability. Strict liability means that in some situations, the combined company could be exposed to liability for clean-up costs and other damages as a result of conduct that was lawful at the time it occurred or for the conduct of prior operators of properties the combined company acquired or of other third parties. Similarly, some environmental laws and regulations impose joint and several liability, meaning that the combined company could be held responsible for more than its share of a particular reclamation or other obligation, and potentially the entire obligation, where other parties were involved in the activity giving rise to the liability. In addition, the combined company may be required to make large and unanticipated capital expenditures to comply with applicable laws and regulations, for example by installing and maintaining pollution control devices. Similarly, the combined company’s plugging and abandonment obligations are and will continue to be substantial and may be more than its estimates. It is not possible for the combined company to estimate reliably the amount and timing of all future expenditures related to environmental matters, but they will be material. Environmental risks are generally not fully insurable.
 
 Federal, state and local legislative and regulatory initiatives relating to hydraulic fracturing could result in increased costs and additional operating restrictions or delays in the combined company’s production of oil and gas and lower returns on its capital investments.
 
Bills have been introduced in the U.S. Congress and in various state legislatures to regulate hydraulic fracturing operations and related injection of fracturing fluids and propping agents used in fracturing fluids by the oil and natural gas industry under the federal Safe Drinking Water Act (“SDWA”) and to require the disclosure of chemicals used in the hydraulic fracturing process under the SDWA, Emergency Planning and Community Right-to-Know Act (“EPCRA”) or other authority. Hydraulic fracturing is an important and commonly used process in the completion of unconventional oil and natural gas wells in shale and tight sand formations. Hydraulic fracturing involves the injection of water, sand and chemicals under pressure into rock formations to stimulate oil and natural gas production. The combined company will engage third parties to provide hydraulic fracturing or other well stimulation services to it for many of the wells that it drills and operates. Sponsors of such bills have asserted that chemicals used in the fracturing process could adversely affect drinking water supplies, surface waters, and other natural resources, and threaten health and safety. In addition, the Environmental Protection Agency (“EPA”) has announced its intention to conduct a comprehensive research study on the potential adverse impacts that hydraulic fracturing may have on water quality and public health, and the EPA issued a draft study plan on hydraulic fracturing. Certain states and localities have also considered or imposed reporting and other operational obligations relating to the use of hydraulic fracturing techniques.
 
Certain states, including Texas, where Oak Valley conducts operations, have adopted, and other states are considering the adoption of, regulations that impose new or more stringent permitting, disclosure and well construction requirements on hydraulic fracturing operations. In addition to state laws, local land use restrictions, such as city ordinances, may restrict or prohibit drilling in general or hydraulic fracturing in particular. Such efforts have resulted in the imposition of bans on hydraulic fracturing. Some local jurisdictions, including Dallas, Texas, have adopted regulations restricting
 
 
-38-

 
 
hydraulic fracturing. The proliferation of regulations may limit the combined company’s ability to conduct hydraulic fracturing, which is an essential component of its current operations in the Eagle Ford and Bakken areas.
 
Additional legislation or regulation could make it easier for parties opposing the hydraulic fracturing process to initiate legal proceedings based on allegations that specific chemicals used in the fracturing process adversely affect groundwater. There has also been increasing public controversy regarding hydraulic fracturing with regard to use of fracturing fluids, impacts on drinking water supplies, use of water and the potential for impacts to surface water, groundwater and the environment generally. A number of lawsuits and enforcement actions have been initiated in Texas and other states implicating hydraulic fracturing practices.
 
Legislation, regulation, litigation and enforcement actions at the federal, state or local level that restrict hydraulic fracturing services could limit the availability and raise the cost of such services, delay completion of new wells and production of the combined company’s oil and gas, lower its return on capital expenditures and have a material adverse impact on its business, financial condition, results of operations and cash flows and quantities of oil and gas reserves that may be economically produced.
 
 Any change to government regulation or administrative practices may have a negative impact on the combined company’s ability to operate and the combined company’s profitability.
 
The business of oil and gas exploration and development is subject to substantial regulation under federal, state and local laws relating to the exploration for, and the development, upgrading, marketing, pricing, taxation, and transportation of, oil and gas and related products and other matters. Amendments to current laws and regulations governing operations and activities of oil and gas exploration and development operations could have a material adverse impact on the combined company’s business. In addition, there can be no assurance that income tax laws, royalty regulations and government incentive programs related to the combined company’s oil and gas properties and the oil and gas industry generally will not be changed in a manner which may adversely affect the combined company’s progress or cause delays, an inability to explore and develop or the abandonment of these interests.
 
Permits, leases, licenses, and approvals are required from a variety of regulatory authorities at various stages of exploration and development. There can be no assurance that the various government permits, leases, licenses and approvals sought will be granted in respect of the combined company’s activities or, if granted, will not be cancelled or will be renewed upon expiration. There is no assurance that such permits, leases, licenses, and approvals will not contain terms and provisions which may adversely affect the combined company’s exploration and development activities.
 
 Revisions of oil and gas reserve estimates could adversely affect the trading prices of Earthstone common stock. Oil and gas reserves and the standardized measure of cash flows represent estimates, which may vary materially over time due to many factors.
 
The market prices of Earthstone common stock may be subject to significant decreases due to decreases in estimated reserves and their estimated future cash flows. Estimated reserves may be subject to downward revision based upon future production, results of future development, prevailing oil and gas prices, prevailing operating and development costs and other factors. There are numerous uncertainties and uncontrollable factors inherent in estimating quantities of oil and gas reserves, projecting future rates of production, and timing of development expenditures.
 
 
-39-

 
 
In addition, the estimates of future net cash flows from proved reserves and the present value of proved reserves are based upon various assumptions about prices and costs and future production levels that may prove to be incorrect over time. Any significant variance from the assumptions could result in material differences in the actual quantity of reserves and amount of estimated future net cash flows from estimated oil and gas reserves.
 
Reserves, as referred to in this proxy statement, are calculated in accordance with SEC regulations and should not be construed as the current market value of the estimated oil and gas attributable to the combined company’s properties. The timing of actual future net cash flows from proved reserves, and thus their actual value, will be affected by the timing of production, actual prices received and the incurrence of expenses in connection with both extraction costs and development costs. In addition, the 10% discount factor, which is required by the SEC to be used for reporting purposes, may not necessarily reflect the actual time value of money.
 
 Estimates of oil and natural gas reserves, by necessity, are projections based on geologic and engineering data, and there are uncertainties in the interpretation of such data as well as the projection of future rates of production and the timing of development expenditures. While reservoir engineering techniques are based on accepted industry practices, the determination of reserve quantities also includes subjective judgments related to the future recovery of underground accumulations of oil and natural gas. The accuracy of any estimate is a function of the quality of available data, engineering and geological interpretation and professional judgment. Estimates of economically recoverable oil and gas reserves and future net cash flows necessarily depend upon a number of variable factors and assumptions, such as future operating costs, severance and excise taxes, development costs, remediation costs and the assumed effects of regulations by governmental agencies, all of which may in fact vary considerably from actual results. Other variables, notably oil and gas prices, which are determined using the average first day of the month price for each of the preceding 12 months, may vary considerably from actual prices received in the future. For these reasons, estimates of the economically recoverable reserves attributable to any property or any group of properties, classifications of such reserves based upon risk of recovery and estimates of the expected future net cash flows may vary substantially. Actual production, revenues and expenditures with respect to reserves will likely vary from estimates, and such variances may be material.
 
 Hedging activities may prevent realizing the benefits of oil or gas price increases.
 
While Earthstone has not historically engaged in hedging transactions, it will assume Oak Valley’s hedges in effect at the time of closing of the exchange. No hedges will be assumed in connection with the Flatonia contribution. The combined company intends to enter into hedging transactions in the future in an attempt to reduce its sensitivity to oil and gas price volatility, resulting in increased predictability of its cash flows. Such hedging transactions include fixed price swaps, price collars, puts and other derivatives. In these hedging transactions, the combined company may fix the price, a floor or a range, on a portion of its production over a predetermined period of time. In addition, the combined company expects to enter into a credit agreement that may require that a portion of oil and gas production be hedged. There are numerous risks associated with hedging activities, including the risk that reserves are not produced at rates equivalent to the hedged position. In that case, the combined company would be required to satisfy its obligation under hedging contracts on potentially unfavorable terms without the benefit of offsetting cash flow from sales of its production. In addition, there is also the risk that the production and transportation cost assumptions used in determining an acceptable hedge could be substantially different from the actual costs. Further, by hedging to a fixed price or a range with a ceiling, revenues will be limited if actual prices rise above the hedge prices. Also,
 
 
-40-

 
 
the counter party to the hedge party may become unable or unwilling to perform its obligations under hedging contracts, and the combined company could incur a material adverse financial effect if there is any significant non-performance. As a result, hedging transactions could be uneconomic and the combined company could incur losses.
 
 Drilling for and producing oil and natural gas are high-risk activities with many uncertainties that could adversely affect the financial condition and results of operations of the combined company.
 
The combined company’s success will depend on the results of its exploitation, exploration, development and production activities. Oil and natural gas exploration and production activities are subject to numerous risks beyond a company’s control, including the risk that drilling will not result in commercially viable oil or natural gas production. Decisions to purchase, explore, develop or otherwise exploit prospects or properties will depend in part on the evaluation of data obtained through geophysical and geological analyses, production data and engineering studies, the results of which are often inconclusive or subject to varying interpretations. Costs of drilling, completing and operating wells are often uncertain before drilling commences. Overruns in budgeted expenditures are common risks that can make a particular project uneconomical. Further, many factors may curtail, delay or cancel drilling, including:
 
shortages of or delays in obtaining equipment and qualified personnel;
 
pressure or irregularities in geological formations;
 
equipment failures or accidents;
 
adverse weather conditions;
 
reductions in oil and natural gas prices;
 
title issues; and
 
delays imposed by or resulting from compliance with regulatory requirements.
 
 The combined company’s business involves significant operating risks that could adversely affect its production and could be expensive to remedy. The combined company may not have insurance in amounts sufficient to cover all of the risks that it may face.
 
The combined company’s operations are subject to all the risks normally incident to the operation and development of oil and natural gas properties and the drilling of oil and natural gas wells, including well blowouts; fires; mechanical and operational problems that affect completion of wells and production; formations with abnormal or depleted pressures; and unpredictable flows of oil, natural gas, brine, well fluids, toxic gas or other pollution, including groundwater contamination and releases of contaminants into the environment. In addition to potential increased costs or lost production, these hazards could cause fatalities, serious injuries, or third-party property damage for which the combined company could be held responsible.
 
As is common in the oil and gas industry, the combined company may not maintain insurance in amounts that cover all of the losses to which it may be subject, and the insurance it has may not continue to be available on acceptable terms. Moreover, the combined company does not intend to carry business interruption insurance, and some risks it faces may not be insurable. Although Earthstone and Oak Valley believe they have appropriately considered the risks and are adequately insured for
 
 
-41-

 
 
replacement costs of wells and equipment and environmental risks, the occurrence of an uninsured or underinsured loss could result in significant costs that could have a material adverse effect on the combined company’s financial condition and liquidity.
 
The energy insurance market has experienced cost increases. It is possible that the combined company will replace the amount and types of its insurance, or increase retentions or deductibles because of high insurance premiums. If the combined company incurs substantial liabilities and the damages are not fully covered by insurance or are in excess of policy limits, then the combined company’s business, results of operations and financial condition would likely be materially adversely affected.
 
 The marketability of the combined company’s production is dependent upon gathering systems, transportation facilities and processing facilities that it does not own or control. If these facilities or systems are unavailable, the combined company’s operations can be interrupted and its revenues reduced.
 
The marketability of the combined company’s oil and natural gas production is dependent upon the availability, proximity and capacity of pipelines, natural gas gathering systems, transportation and processing facilities owned by third parties. In general, the combined company will not control these facilities, and its access to them may be limited or denied due to circumstances beyond its control. A significant disruption in the availability of these facilities could adversely impact the combined company’s ability to deliver to market the oil and natural gas it produces and thereby cause a significant interruption in its operations. In some cases, the combined company’s ability to deliver to market its oil and natural gas is dependent upon coordination among third parties that own transportation and processing facilities it uses, and any inability or unwillingness of those parties to coordinate efficiently could also interrupt its operations. These are risks for which the combined company generally will not maintain insurance.
 
 Use of debt financing may adversely affect the combined company’s strategy.
 
Management may choose to use debt to fund a portion of its future operating and acquisition activities. Any temporary or sustained inability to service or repay debt will materially adversely affect the combined company’s ability to access the financing market and to pursue its operating strategies, as well as impair its ability to respond to adverse economic changes in oil and gas markets and the economy in general. Upon consummation of the exchange, the combined company expects to use a portion of its existing cash to repay its outstanding debt.
 
Non-operated properties will be controlled by third parties that do not allow the combined company to proceed with planned explorations and expenditures. Activities on operated properties could also be limited or subject to penalties.
 
While the combined company intends to operate the majority of its properties in the future, it is not currently the operator of many of its existing properties and, therefore, may not be able to influence production operations or further development activities. At present, the combined company will operate wells comprising approximately 56% of its total proved reserves (65% if the Flatonia contribution is completed). Joint ownership is customary in the oil and gas industry and is generally conducted under the terms of a Joint Operating Agreement (“JOA”), where one of the working interest owners is designated as the “operator” of the property. For non-operated properties, subject to the specific terms and conditions of the applicable JOA, if the combined company disagrees with the decision of a majority of working interest owners, it may be required, among other things, to postpone
 
 
-42-

 
 
 the proposed activity or decline to participate. If the combined company declines to participate, it might be forced to relinquish its interest through “in-or-out” elections or may be subject to certain non-consent penalties, as provided in a JOA. In-or-out elections may require a joint owner to participate or forever relinquish its position, typically only in specific wells or drilling units, although such relinquished positions could be of a larger scope. Non-consent penalties typically allow participating working interest owners to recover from the proceeds of production, if any, an amount equal to 200% to 500% of the non-participating working interest owner’s share of the cost of such operations. Further, even for properties operated by the combined company, there may be instances where decisions related to drilling, completion and operating cannot be made in its sole discretion. In such instances, the combined company could be limited in its development operations and subject to penalties as specified above if it chooses not to participate in operations proposed by a majority of working interest owners.
 
 Because the combined company cannot control activities on properties it does not operate, it cannot control the timing of those projects. If the combined company is unable to fund required capital expenditures with respect to non-operated properties, its interests in those properties may be reduced or forfeited.
 
The combined company’s ability to exercise influence over operations and costs for those properties it does not operate is limited. Its dependence on the operator and other working interest owners for these projects and its limited ability to influence operations and associated costs could prevent the realization of its targeted returns on capital with respect to exploration, exploitation, development or acquisition activities. The success and timing of exploration, exploitation and development activities on properties operated by others depend upon a number of factors that may be outside the combined company’s control, including:
 
the timing and amount of capital expenditures;
 
the operator’s expertise and financial resources;
 
the approval of other participants in drilling wells; and
 
the selection of technology.
 
Where it is not the majority owner or operator of a particular oil and natural gas project, the combined company may have no control over the timing or amount of capital expenditures associated with the project. If the combined company is not willing or able to fund required capital expenditures relating to a project when required by the majority owner or operator, the combined company’s interests in the project may be reduced or forfeited. Also, the combined company could be responsible for plugging and abandonment and other liabilities in excess of its proportionate interest in the property.
 
 Because the combined company cannot control the timing and accuracy of financial information regarding the results of operations on properties it does not operate, its ability to timely and accurately report its results of operations and financial position may be adversely affected.
 
For properties it does not operate, the combined company is dependent on the operator of such property for financial information regarding the results of operations. Any delay in receipt of such information or inaccuracies in calculating and reporting such information by the operator of the property would adversely affect the combined company’s ability to timely and accurately report its results of operations and financial condition.
 
 
-43-

 
 
 If oil and gas prices decrease or exploration efforts are unsuccessful, the combined company may be required to write-down the capitalized cost of individual oil and gas properties.
 
A write-down of the capitalized cost of individual oil and gas properties could occur when oil and gas prices are low or if the combined company has substantial downward adjustments to its estimated proved oil and gas reserves, if operating costs or development costs increase over prior estimates, or if exploratory drilling is unsuccessful. A write-down could adversely affect the trading price of Earthstone common stock.
 
The combined company will use the successful efforts accounting method. All property acquisition costs and costs of exploratory and development wells are capitalized when incurred, pending the determination of whether proved reserves are discovered. If proved reserves are not discovered with an exploratory well, the costs of drilling the well are expensed. All geological and geophysical costs on exploratory prospects are expensed as incurred.
 
The capitalized costs of the oil and gas properties of the combined company, on a field-by-field basis, may exceed the estimated future net cash flows of that field. If so, the combined company will record impairment charges to reduce the capitalized costs of each such field to its estimate of the field’s fair market value. Unproved properties are evaluated at the lower of cost or fair market value. These types of charges will reduce earnings and stockholders’ equity.
 
The combined company will periodically assess its properties for impairment based on future estimates of proved and non-proved reserves, oil and gas prices, production rates and operating, development and reclamation costs based on operating budget forecasts. Once incurred, an impairment charge cannot be reversed at a later date even if the combined company experiences increases in the price of oil or gas, or both, or increases in the amount of its estimated proved reserves.
 
 
 
-44-

 
 
MARKET PRICE AND DIVIDEND INFORMATION
 
 Market Price Data and Dividend Information
 
Earthstone’s common stock trades on the NYSE MKT under the symbol “ESTE.” The following table sets forth for the period indicated the low and high sales prices for Earthstone’s common stock as reported by the NYSE MKT. These sales reflect prices between dealers and do not include retail markups, markdowns or commissions.
 
   
Sales Price
 
Calendar
 
High
   
Low
 
2014:
           
4th Quarter (through October 13, 2014)
  $ 28.40     $ 20.60  
3rd Quarter
  $ 37.21     $ 27.00  
2nd Quarter
  $ 35.00     $ 18.97  
1st Quarter
  $ 22.70     $ 17.48  
                 
2013:
               
4th Quarter
  $ 19.21     $ 16.06  
3rd Quarter
  $ 17.20     $ 12.70  
2nd Quarter
  $ 16.49     $ 13.26  
1st Quarter
  $ 18.50     $ 15.74  
                 
2012:
               
4th Quarter
  $ 18.11     $ 14.74  
3rd Quarter
  $ 16.25     $ 13.44  
2nd Quarter
  $ 22.75     $ 15.54  
1st Quarter
  $ 26.70     $ 15.47  
 
There has never been a public market for the Oak Valley membership interests.
 
 Recent Share Prices
 
The following table provides the lowest and highest sales prices for Earthstone’s common stock as reported by the NYSE MKT as of May 14, 2014, the last full trading day preceding public announcement that Earthstone and Oak Valley had entered into the exchange agreement, and on October 13, 2014, the last full trading day for which such prices were available at the time of this proxy statement. Because Oak Valley membership interests are not traded on any established market, no equivalent market price data is available for Oak Valley.
 
Date
 
Highest
Sales Price
Per Share
   
Lowest
Sales Price
Per Share
 
  $ 22.00     $ 21.70  
  $ 22.99     $ 21.85  
 
Number of Stockholders
 
As of October 13, 2014, there were approximately 1,841 holders of record of Earthstone’s common stock. As of October 13, 2014, there were 87 holders of Oak Valley’s membership interests.
 
 
-45-

 
 
 Dividends
 
Earthstone has never declared or paid a cash dividend on its common stock. The future payment of dividends, if any, on the common stock is within the discretion of the Board of Directors and will depend upon earnings, capital requirements, financial condition and other relevant factors. Earthstone’s current borrowing agreement restricts, and Earthstone expects that the revolving credit agreement it will enter into at the closing of the exchange will restrict, the ability of the combined company to pay dividends.
 
 Dividend Policy After the Exchange
 
 Any future dividends on Earthstone’s common stock will be at the discretion of the board of directors and will be dependent upon Earthstone’s earnings and financial condition, receipt of any required lender’s consent and other factors. The reconstituted board of directors has no plans to pay any dividends in the foreseeable future but rather will retain earnings of Earthstone, if any, to increase its oil and gas activities.
 
 Transfer Agent and Registrar
 
Earthstone’s present transfer agent is Direct Transfer LLC.
 
 
-46-

 
 
THE EARTHSTONE SPECIAL MEETING
 
 Date, Time and Place
 
The special meeting of the holders of Earthstone common stock will take place on ____________, 2014 at ______ a.m., Denver Time, at the offices of Davis Graham & Stubbs LLP, 1550 Seventeenth Street, Suite 500, Denver, Colorado 80202.
 
 Purpose; Other Matters
 
At the special meeting, holders of Earthstone shares will be asked to consider and vote upon five proposals. The first proposal will be to approve the issuance of up to 9,124,452 shares of common stock pursuant to the exchange agreement. The second proposal will be to approve the issuance to Flatonia of 21.4% of the outstanding shares of Earthstone common stock after giving effect to the exchange and the Flatonia contribution (2,957,304 shares, based on the current number of outstanding shares of Earthstone common stock). The third proposal will be to approve an amendment to the certificate of incorporation of Earthstone to increase the total number of authorized shares of stock from 7,000,000 shares of stock, consisting of 6,400,000 shares of common stock, $0.001 par value per share, and 600,000 shares of preferred stock, $0.001 par value per share, to 120,000,000 shares of stock, consisting of 100,000,000 shares of common stock, $0.001 par value per share, and 20,000,000 shares of preferred stock, $0.001 par value per share. The fourth proposal will be to approve and adopt the 2014 Plan, which, among other things, authorizes the reservation of 750,000 shares of common stock. If the exchange is not completed for any reason, including for lack of requisite stockholder approval, Earthstone will not implement the Flatonia contribution, the proposal to adopt the 2014 Plan or the proposal to amend the certificate of incorporation to increase the authorized shares of stock. The fifth proposal will be to approve, by a non-binding advisory vote, the Severance Plan, which provides that under certain circumstances one of Earthstone’s named executive officers may be entitled to receive compensation in connection with the exchange.
 
Holders of Earthstone shares may also be asked to consider and vote upon such other matters as may properly come before the special meeting, or any adjournment or postponement of the special meeting. As of the mailing date of this proxy statement, the Earthstone Board knows of no other matter to be presented at the special meeting. If, however, other matters incident to the conduct of the special meeting are properly brought before the special meeting, or any adjournment or postponement of the special meeting, the persons named in the proxy will vote the proxies in accordance with their best judgment with respect to those matters.
 
 Recommendation of the Earthstone Board
 
The Earthstone Board has carefully reviewed and considered the terms and conditions of each of the matters to be considered at the special meeting. Based on its review, Earthstone’s Board of Directors has unanimously approved (i) the proposed issuance of the common stock pursuant to the exchange agreement, (ii) the proposed issuance of the common stock pursuant to the contribution agreement, (iii) the amendment to the certificate of incorporation, (iv) the 2014 Plan, and (v) the Severance Plan, and declared that these proposals are advisable and fair to, and in the best interests of, Earthstone and its stockholders. Earthstone’s Board unanimously recommends that you vote (i) “FOR” the proposal to issue shares of common stock pursuant to the exchange agreement, (ii) “FOR” the proposal to issue shares of common stock pursuant to the contribution agreement, (iii) “FOR” the proposal to approve the amendment to the certificate of incorporation, (iv) “FOR” the approval and
 
 
-47-

 
 
adoption of the 2014 Plan, and (v) “FOR” the approval, on a non-binding advisory basis, of the Severance Plan.
 
 Record Date, Outstanding Shares and Voting Rights
 
Each holder of record of Earthstone common stock at the close of business on ___________, 2014, the record date, is entitled to notice of and to vote at the special meeting. Each such stockholder is entitled to cast one vote for each Earthstone share on each matter properly submitted for the vote of stockholders at the special meeting. As of the record date, there were ________ shares of Earthstone common stock outstanding and entitled to vote at the special meeting.
 
 Quorum and Vote Required; Abstentions and Broker Non-Votes
 
A quorum of Earthstone stockholders is necessary to hold the special meeting. The required quorum for the transaction of business at the special meeting is the presence, in person or by proxy, of holders of a majority of the outstanding shares of Earthstone common stock entitled to vote at the special meeting. Stockholders are counted as present at the special meeting if they are present in person or have authorized a proxy. The presence of holders of _________ shares of common stock is a quorum. Shares of Earthstone common stock held by stockholders who are not present in person or by proxy will not be counted towards a quorum.
 
All Earthstone shares represented at the special meeting in person or by proxy, including abstentions but excluding “broker non-votes,” will be counted as present at the special meeting for the purpose of determining whether a quorum is present at the special meeting. Abstentions occur when a stockholder attends a meeting in person or by proxy but abstains from voting. Broker non-votes occur when a nominee holding Earthstone shares for a beneficial owner returns a properly executed proxy but has not received voting instructions from the beneficial owner and such nominee does not possess or does not choose to exercise discretionary authority with respect to such shares. Brokers are not allowed to exercise their voting discretion with respect to the approval of matters which FINRA determines to be “non-routine,” without specific instructions from the beneficial owner. All of the matters to be voted on at the meeting are considered “non-routine.” Accordingly, if your broker holds your Earthstone shares in “street name,” your broker will vote your shares only if you provide instructions on how to vote by filling out the voter instruction form sent to you by your broker with this proxy statement.
 
The proposals regarding the issuance of Earthstone shares pursuant to the exchange agreement, the contribution agreement and the 2014 Plan, in accordance with NYSE MKT listing requirements, as well as the Severance Plan (by a non-binding advisory vote) will be approved if the holders of a majority of Earthstone shares cast vote in favor of such proposals in person or by proxy at the special meeting, assuming a quorum, consisting of the holders of a majority of the shares entitled to vote, is present in person or by proxy. The proposal to amend the certificate of incorporation will be approved if it receives the affirmative vote of a majority of Earthstone’s outstanding shares of common stock. If the exchange is not completed for any reason, including for lack of requisite stockholder approval, Earthstone will not implement the Flatonia contribution, the proposal to adopt the 2014 Plan or the proposal to increase its authorized shares of stock.
 
Abstentions will have the same effect as voting “AGAINST” the proposals at the special meeting. Because the proposal to amend Earthstone’s certificate of incorporation requires the approval of a majority of the outstanding common stock of Earthstone, broker non-votes and shares of Earthstone common stock held by stockholders who are not present in person or by proxy will have the same effect as voting “AGAINST” that proposal. However, broker non-votes and shares of Earthstone common stock
 
 
-48-

 
 
 held by stockholders who are not present in person or by proxy will have no effect on (i) the proposal to issue Earthstone shares pursuant to the exchange agreement, (ii) the proposal to issue Earthstone shares pursuant to the contribution agreement, (iii) the proposal to approve and adopt the Earthstone 2014 Long-Term Incentive Plan, or (iv) the non-binding advisory proposal to approve the Severance Plan.
 
 Voting by Earthstone Directors and Executive Officers
 
As of the record date, the directors and executive officers of Earthstone beneficially owned and were entitled to vote ___________ common shares, which represent approximately ___% of the Earthstone shares outstanding on that date. Mr. Singleton, who owns 453,360 common shares constituting approximately 26% of the outstanding shares of Earthstone, has entered into an amended and restated voting agreement, attached to this proxy statement as Annex B, under which he agreed to, among other things, vote in favor of the exchange agreement, the contribution agreement and the other transactions contemplated by the exchange agreement and the contribution agreement, unless the exchange agreement is terminated in accordance with its terms. The remaining directors and executive officers of Earthstone are expected to vote FOR all the proposals submitted by this proxy statement.
 
 Adjournment and Postponement
 
Adjournments and postponements of the special meeting may be made for the purpose of, among other things, soliciting additional proxies. The special meeting may be adjourned by the vote of a majority of the Earthstone shares present in person or represented by proxy at the special meeting, even if less than a quorum.
 
 Voting of Proxies
 
 Voting by Proxy Card
 
All Earthstone shares entitled to vote and represented by properly executed proxies received prior to the special meeting, and not revoked, will be voted at the special meeting in accordance with the instructions indicated on the proxy card accompanying this proxy statement. If no direction is given and the proxy is validly executed, the stock represented by the proxy will be voted in favor of the proposals. The persons authorized under the proxies will vote upon any other business that may properly come before the special meeting according to their best judgment to the same extent as the person delivering the proxy would be entitled to vote. Earthstone does not anticipate that any other matters will be raised at the special meeting.
 
If you are a registered holder, there are two additional ways to vote your proxy:
 
Vote by telephone — call toll free ______________.
 
Vote your proxy 24 hours a day, 7 days a week, until 11:59 p.m. _______ Time on _________, 2014.
 
Please have your proxy card and the last four digits of your Social Security Number or Tax Identification Number available. Follow the simple instructions the voice provides you.
 
Vote by the Internet — http://www.________________
 
 
-49-

 
 
Use the Internet to vote your proxy 24 hours a day, 7 days a week, until 11:59 p.m. _______ Time on _________, 2014.
 
Please have your proxy card and the last four digits of your Social Security Number or Tax Identification Number available. Follow the simple instructions to obtain your records and create an electronic ballot.
 
Your telephone or Internet vote authorizes the named proxies to vote your shares in the same manner as if you had marked, signed and returned your proxy card. The law of Delaware, where Earthstone is incorporated, allows a proxy to be sent electronically, so long as it includes or is accompanied by information that lets the inspector of elections know that it has been authorized by the stockholder.
 
If your shares are held in “street name” or through another nominee, your broker or nominee may provide the option of voting through the Internet or by telephone instead of by mail. Please check the voting instruction card provided by your broker or nominee to see which options are available and the procedures to be followed.
 
You can revoke your proxy at any time before the vote is taken at the special meeting. If you have not voted through your broker, you may revoke your proxy by:
 
submitting written notice of revocation to the Corporate Secretary of Earthstone prior to the voting of the proxy, which is dated later than the proxy;
 
submitting a properly executed later-dated proxy by mail, telephone or the Internet; or
 
voting in person at the special meeting; however, simply attending the special meeting without voting will not revoke an earlier proxy.
 
 Voting by Attending the Special Meeting
 
Holders of record of Earthstone shares and their authorized proxies may also vote their shares in person at the special meeting. If a stockholder attends the special meeting, he or she may submit his or her vote in person, and any previous votes or proxies authorized by the stockholder by mail will be superseded by the vote that such stockholder casts at the special meeting.
 
 Revocability of Proxies
 
If a stockholder has authorized a proxy by returning a proxy card, such stockholder may change his or her vote before his or her proxy has been exercised by:
 
giving written notice of revocation no later than the commencement of the special meeting to Earthstone’s Corporate Secretary, Ray Singleton, at Earthstone Energy, Inc., 633 Seventeenth Street, Suite 2320, Denver, Colorado 80202;
 
delivering no later than the commencement of the special meeting a properly executed, later-dated proxy;
 
voting in person at the special meeting; or
 
if your shares are held in “street name,” you should follow the instructions of your broker or nominee regarding revocation of proxies. If your broker or nominee allows you to vote by
 
 
-50-

 
 
                       telephone or the Internet, you may be able to change your vote by voting again by telephone or the Internet.
 
 Solicitation of Proxies; Expenses
 
Earthstone is soliciting proxies for the special meeting from its stockholders and will bear all costs and expenses incurred in connection with soliciting proxies, including preparation, assembly, printing and mailing of this proxy statement and the accompanying proxy cards. In addition, Earthstone has engaged a third-party solicitation firm, __________, to assist in gathering proxies by mail, telephone, or Internet. This firm is being paid approximately $_____ for its services. Copies of solicitation materials will be furnished to banks, brokerage houses, fiduciaries and custodians holding in their names shares of Earthstone common stock beneficially owned by others to forward to such beneficial owners. Proxies may be solicited on Earthstone’s behalf by its directors, officers or employees in person, by telephone, facsimile or by other electronic means. In accordance with SEC regulations, Earthstone will reimburse brokerage firms and other custodians, nominees and fiduciaries for their expenses incurred in mailing proxies and proxy materials and soliciting proxies from the beneficial owners of its common stock.
 
 No Exchange of Certificates
 
There will be no change in stock certificates for Earthstone in connection with the exchange, and Earthstone stockholders will keep their existing
certificate(s).
 
 Assistance
 
If you need assistance in completing your proxy card, have questions regarding the special meeting, its proposed matters, or how to submit your proxy or want additional copies of this proxy statement or the enclosed proxy card, please contact Ray Singleton, the Corporate Secretary of Earthstone, at (303) 296-3076.
 
 
-51-

 
 
PROPOSAL 1 – APPROVAL OF THE ISSUANCE
OF SHARES OF COMMON STOCK IN THE EXCHANGE
 
Earthstone common stock is traded on the NYSE MKT under the symbol “ESTE.” Applicable NYSE MKT rules require that the Earthstone stockholders approve the stock issuance pursuant to the exchange agreement. As of the record date, Earthstone had _________ shares of common stock issued and outstanding. In the exchange, a total of 9,124,452 shares of Earthstone common stock will be issued to Oak Valley. Earthstone is therefore seeking the approval of its stockholders for the issuance of these additional shares of common stock.
 
Following the exchange, the existing stockholders of Earthstone will hold 16% of the combined company. However, if the Flatonia contribution is also approved, ownership by existing stockholders of Earthstone will decrease to 12.6%.
 
The immediately following sections of this proxy statement describe the material aspects of the exchange, the Flatonia contribution and other transactions contemplated in the exchange agreement. You should read carefully this entire document and the other documents to which Earthstone refers, including the exchange agreement attached as Annex A, the contribution agreement attached as Annex D, and the other attached annexes to this proxy statement, for a more complete understanding of the proposed transactions.
 
THE EARTHSTONE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT THE
EARTHSTONE STOCKHOLDERS VOTE “FOR” APPROVAL
OF THE ISSUANCE OF THE SHARES OF COMMON STOCK TO OAK VALLEY,
AS PROVIDED IN THE EXCHANGE AGREEMENT.
 
THE EXCHANGE
 
This discussion of the exchange is qualified in its entirety by reference to the exchange agreement, which is attached to this proxy statement as Annex A. Stockholders are encouraged to read the exchange agreement carefully and in its entirety, as it is the definitive legal document that governs the exchange.
 
 Background of the Exchange
 
The Earthstone Board of Directors continuously reviews the company’s strategic goals and alternatives, performance and prospects as part of its ongoing evaluation of its business in an effort to enhance shareholder value. From time to time, this review has included consideration of a wide range of possible strategic alternatives. The summary below provides the background of the proposed exchange.
 
Ray Singleton, Earthstone’s President and Chief Executive Officer, has been informally acquainted with Frank A. Lodzinski, Oak Valley’s President and Chief Executive Officer, for nearly a decade. In early March 2013, Mr. Singleton received an unsolicited telephone call from a senior coverage officer in STRH’s oil and gas exploration and production industry group with whom Mr. Singleton was acquainted, who as part of ordinary course efforts to develop a relationship with Earthstone suggested that Mr. Singleton contact Mr. Lodzinski to learn about Oak Valley’s business strategy. At the time, Oak Valley had been in existence for only a few months and possessed limited producing assets but had significant financial resources. Although STRH had not previously advised Oak Valley in any transaction, STRH was generally familiar with Oak Valley and its senior management team. Mr. Singleton spoke briefly to Mr. Lodzinski by telephone in late March 2013. Interested in speaking
 
 
-52-

 
 
further to Mr. Lodzinski and hearing more about Oak Valley’s plans and business strategy, including the possibility of a business combination transaction, Mr. Singleton asked STRH to organize an in-person meeting in Houston, Texas during one of Mr. Singleton’s routine trips to Texas. A mutual confidentiality agreement was signed by both parties on April 18, 2013.
 
On April 22, 2013, Mr. Singleton met with senior management of Oak Valley in its Houston, Texas office. Oak Valley was represented at the meeting by Frank A. Lodzinski, Robert J. Anderson, its Executive Vice President – Corporate Development and Engineering, and Neil K. Cohen, its Vice President – Finance, as well as certain other members of its management team. Mr. Singleton was the only representative from Earthstone present. Representatives from STRH also attended this meeting. During the meeting, Oak Valley introduced its senior management team, described its assets, and presented an overview of its corporate strategy. Mr. Lodzinski described his previous success in using private equity financing as an initial step to building a public company, with the goal of profitable expansion and increasing shareholder value and trading liquidity over time, while concurrently positioning the company for a significant monetization event, should any such opportunities be favorable. He noted that most recently he undertook a similar transaction with GeoResources, Inc., which, over a five-year period, he and his team grew significantly and profitably, with increased shareholder value and trading liquidity. GeoResources was ultimately sold to Halcón Resources Corporation in 2012. Mr. Lodzinski also noted that nearly all of his management team had been with him through some or all of his prior companies, including GeoResources. The meeting was focused on preliminary information sharing, but Oak Valley did provide a preliminary indication of how it conceived that a potential transaction could be structured and noted that it anticipated that Earthstone stockholders would hold approximately 10% of the combined company, based on the estimated relative values of the Earthstone and Oak Valley assets, including the anticipated cash contribution to be made by Oak Valley.
 
On Wednesday, April 24, 2013, the Board of Directors of Earthstone held a special meeting to discuss Mr. Singleton’s meeting with Oak Valley. Also present at that meeting was a representative from Earthstone’s legal advisor, Davis Graham & Stubbs LLP (“DGS”). At that meeting, Mr. Singleton relayed the information that he received from Oak Valley. The Board thoroughly discussed the potential opportunity, including how to value appropriately the assets of Earthstone and Oak Valley, as well as the potential cash that would be contributed by Oak Valley, which was expected to include Oak Valley’s existing cash on hand as well as capital that was committed by Oak Valley’s members. The Board concluded that the unique opportunity presented by Oak Valley should be investigated more thoroughly. The Board also discussed whether to engage a financial advisor to assist it in evaluating the Oak Valley proposal and deferred any decision on that matter to a subsequent meeting.
 
The Board held a subsequent meeting on May 6, 2013. The purpose of that meeting was to consider whether to engage STRH as a financial advisor in connection with the evaluation of the proposed Oak Valley transaction. A representative from DGS also attended the meeting telephonically. Representatives from STRH attended the meeting telephonically and gave a presentation regarding their capabilities, industry experience and prior transactions. Following the presentation, members of the Board and STRH had further discussion regarding the appropriate metrics that should be evaluated in order to determine the relative values of Earthstone and Oak Valley. Following STRH’s departure from the call, the Board discussed STRH’s qualifications and other potential investment banking candidates with which the Board was familiar. The Board also discussed the proposed terms of STRH’s engagement, as proposed in a draft engagement letter that was circulated by STRH prior to the meeting. Favorably impressed by STRH’s qualifications and the proposed terms of its engagement, the Board authorized Mr.
 
 
-53-

 
 
Singleton to negotiate the terms of its engagement for the sole purpose of evaluating the Oak Valley transaction.
 
Following the May 6, 2013 meeting, Mr. Singleton, together with Earthstone’s legal advisors at DGS, negotiated the terms of STRH’s engagement. On June 13, 2013, the Board held another meeting at which the engagement with STRH was formally approved. Earthstone and STRH then executed the engagement letter, which was dated as of May 22, 2013.
 
During the month of June 2013, Earthstone delivered to Oak Valley its March 31, 2013 reserve report, and Oak Valley delivered to Earthstone its December 31, 2012 reserve report. The Oak Valley reserve report did not include the properties in Gonzales and Fayette Counties, Texas that Oak Valley subsequently acquired in July 2013 and August 2013 for an aggregate purchase price of approximately $87 million for an operated 30% undivided ownership interest in those properties. The remaining 70% was acquired by Flatonia Energy, LLC, an entity controlled by Parallel Resource Partners, LLC, a private investment firm. Occasional discussions took place among Earthstone and Oak Valley personnel throughout the months of July, August and September as each party continued to analyze the other party’s reserve report. Earthstone also engaged its reserve engineer, Ryder Scott, to review the Oak Valley reserve report. As with prior discussions, the parties’ discussions focused primarily on understanding the other party’s assets and did not address or consider the terms of any potential transaction.
 
On October 22, 2013, Mr. Cohen, Oak Valley’s Vice President – Finance, sent an e-mail to Mr. Singleton indicating a desire to enter into formal discussions regarding a business combination. The e-mail included a letter from Mr. Lodzinski to Mr. Singleton outlining the terms of Oak Valley’s proposal. Oak Valley proposed a business combination whereby all of the assets and cash of Oak Valley would be contributed or otherwise transferred to Earthstone, and Earthstone would issue approximately 14.6 million shares of its common stock to Oak Valley, resulting in an ownership split of 89.4% for Oak Valley and 10.6% for the existing Earthstone stockholders. For purposes of determining the proposed ownership split, the parties used a comparable risked net asset value analysis, including (i) the risk-adjusted PV-10 value associated with Oak Valley’s latest reserve report as of October 1, 2013 and Earthstone’s March 31, 2013 reserve report, rolled forward to October 1, 2013, (ii) the risk-adjusted value associated with each company’s non-proved acreage, and (iii) each company’s net financial assets. As is customary in the oil and gas industry, the proposal applied different risk weighting to the PV-10 values ascribed to different categories of assets to reflect the risk associated with realizing those values. In its initial proposal, Oak Valley applied a risk weighting to Earthstone’s and Oak Valley’s PV-10 of 95% for proved developed producing (“PDP”) reserves, 90% for proved developed non-producing (“PDNP”) reserves, 65% for proved undeveloped (“PUD”) reserves, and 50% for non-proved acreage value. This comparable methodology applied to each company was utilized by Oak Valley only to calculate a proposed sharing ratio of the combined company’s common stock in connection with a business combination, and Mr. Lodzinski noted that he did not necessarily regard such methodology as reflecting the fair market value of each company’s respective assets. The proposal also provided that Oak Valley’s cash contribution, which consisted of $107 million in then-undrawn equity commitments and $29.1 million of cash on hand, would be contributed to Earthstone in exchange for a number of Earthstone shares valued at a 3% discount to Earthstone’s 30-day volume-weighted average price per share (“VWAP”). At the time of the letter, Earthstone’s 30-day VWAP was $16.42. Mr. Lodzinski’s letter proposed that a majority of the Earthstone Board would be appointed by Oak Valley and that the existing management of Oak Valley would assume the executive leadership of Earthstone.
 
 
-54-

 
 
During October 2013, Mr. Singleton received a call from a third-party operator with Bakken assets. The third party suggested that Earthstone consider a three-way transaction involving Earthstone, the third party and another company. Due to the complicated structure, the limited assets held by the third party, the early-stage, conceptual nature of the proposed transaction, and the lack of significant management expertise in the third party, Mr. Singleton did not entertain further discussions. As noted below, Mr. Singleton contacted the third party again in April 2014 prior to executing a definitive agreement with Oak Valley, but by that time, the person with whom he had the initial discussions had left the company and a potential transaction was no longer being proposed.
 
On November 1, 2013, Earthstone held a special meeting of its Board of Directors to discuss Oak Valley’s proposal. Representatives from STRH and DGS also attended the meeting. At that meeting, representatives from DGS provided an overview of the Board’s fiduciary obligations in the context of a transaction such as the one proposed. STRH then provided an overview of Oak Valley, including a discussion of its management team and existing assets, which now included the properties acquired in Gonzales and Fayette Counties, Texas, an overview of Oak Valley’s October 22, 2013 proposal, a discussion of certain recently completed transactions in the oil and gas industry, and preliminary analyses of the financial terms of the Oak Valley proposal. STRH advised the Board that, because Earthstone had received limited information from Oak Valley and had not yet had an opportunity to perform meaningful due diligence, more information would be needed about Oak Valley should the Board determine to pursue discussions regarding a potential transaction. The Board discussed the proposed transaction structure, valuation methodology, preliminary analyses of the financial terms of the Oak Valley proposal performed by STRH, and other information reflected in STRH’s presentation, including the implied sharing ratio based on transaction multiples involving companies in the oil and gas exploration and production industry. The Board made no determination as to whether the sharing ratio proposed by Oak Valley valued Earthstone’s assets at an appropriate value. It was also noted that Earthstone’s quarterly results would be released soon and that those results should also be considered in the context of any valuation discussion. Following additional discussion, the Board adjourned the meeting in order to further consider the proposal and decided to reconvene at a later date.
 
On November 11, 2013, the Earthstone Board met again to discuss the Oak Valley proposal. The meeting was attended by representatives from DGS. The Board discussed certain possible drawbacks of the potential combination, including the amount of management’s attention that would be required to pursue the combination and the risk that the transaction could preclude a more attractive offer from some other party. The Board also discussed the unique potential upside that may accrue to the Earthstone stockholders as a result of the transaction, particularly given the recent successes that the Oak Valley management team has had in similar circumstances. In particular, the Board noted Mr. Lodzinski’s success in building GeoResources and selling it to Halcón Resources in 2012. It was noted that additional work needed to be conducted in order to understand the actual value of Oak Valley’s properties and in particular whether the value attributed to non-proved and proved undeveloped acreage was appropriate given Oak Valley’s likely development schedule and budget. The Board also discussed the challenges of continuing to maintain its existing business strategy in light of Earthstone’s limited capital and human resources. It was noted that notwithstanding recent improvements in Earthstone’s financial performance, which have resulted primarily from investments made in prior years, the small size of the company and its relatively limited capital and human resources constrained its competitiveness and growth prospects, particularly given the increasing financial commitments required by Earthstone’s horizontal Bakken, pad-drilling program in North Dakota and by oil and gas exploration companies’ drilling resource plays in general. The Board concluded that it remained interested in the potential benefits of the transaction, but that the exchange ratio proposed by Oak Valley was
 
 
-55-

 
 
 insufficient because, among other things, it did not value Earthstone’s assets at a high enough level and it calculated the number of shares issued for Oak Valley’s cash contribution at too low a price. It instructed Mr. Singleton to continue a dialogue with Oak Valley, but did not endorse negotiating a transaction with Oak Valley at that time. Later that week, on November 13, 2013, Mr. Singleton and representatives from DGS met with STRH representatives by telephone to convey the Board’s conclusion.
 
On December 10, 2013, Mr. Lodzinski, Mr. Anderson, Oak Valley’s Executive Vice President – Corporate Development and Engineering, and Tim Merrifield, Oak Valley’s Executive Vice President – Geology and Geophysics, traveled to Denver to meet with Earthstone’s Board of Directors at the DGS offices. All of the members of the Earthstone Board attended that meeting, as did representatives from STRH and DGS. Oak Valley gave a presentation on its management team and assets, including a detailed discussion of the Eagle Ford assets in Gonzales and Fayette Counties, Texas that were acquired by Oak Valley several months prior. Oak Valley described its reserves and proposed capital and drilling plans. Earthstone likewise provided an update on its activities during 2013 and its projected activities during 2014. Significant time was also spent discussing Oak Valley’s proposed valuation methodology, although no modifications or concessions were made during the meeting. The nature of the meeting was primarily information gathering and due diligence. The parties did not specifically negotiate any terms of a potential transaction, although members of the Earthstone Board did convey their view that the sharing ratio proposed by Oak Valley was insufficient. In particular, the Board focused on the value ascribed to certain Oak Valley PUD reserves, suggesting that some of Oak Valley’s PUD reserves should be more heavily risk adjusted due to the lower likelihood of near-term production. The Board also argued that the value of some of Earthstone’s non-proved acreage should have been less risk adjusted due to the perceived higher likelihood of future production. In addition, the Board disagreed with the proposal to value Oak Valley’s cash infusion at a discount to Earthstone’s 30-day VWAP.
 
At the meeting, Mr. Lodzinski reiterated his view that, as part of a strategic combination, the Earthstone Board would be appointed by Oak Valley and that the existing management of Oak Valley would assume the executive leadership of Earthstone, although the retention of Mr. Singleton as an officer and member of the Board of Directors was suggested.
 
Following the departure of Oak Valley’s management team in the mid-afternoon, the Earthstone Board continued to discuss the proposed transaction informally for an additional two hours. Board members shared their views on the information provided by Oak Valley at that day’s meeting, and while no definitive decisions were reached regarding the transaction, Mr. Singleton was instructed to continue a dialogue with Oak Valley. In particular, it was noted that the Earthstone reserve information dated March 31, 2013 upon which Oak Valley based its proposal was quite dated and that both Oak Valley and Earthstone would soon have updated reserve reports. It was agreed that the transaction would be reconsidered after more current reserve reports became available.
 
During the weeks following the December 10, 2013 meeting, the parties exchanged additional information relating to properties, reserves, production and operations as well as financial, accounting and other matters.
 
On January 6, 2014, Mr. Singleton had a conference call with representatives from DGS and STRH to discuss next steps on the transaction. Mr. Singleton continued to express the view that discussions should continue, but that the proposed exchange ratio was insufficient. Although occasional discussions took place during January, February and March, the parties largely waited until updated reserve reports were available to re-invigorate their discussions.
 
 
-56-

 
 
In February 2014, Earthstone completed an internal update of its reserve report as of December 31, 2013 and circulated that report to Oak Valley. A summary of that report is set forth below:
 
   
Oil
(MBbls)
   
Gas
(MMcf)
   
Total
(MBOE)
   
Present Value Discounted
at 10% ($ in thousands) (1)
 
Proved developed
    1,551       1,694       1,833     $ 43,115  
Proved developed non-producing
    57       87       72     $ 2,266  
Proved undeveloped
    1,022       1,649       1,296     $ 15,384  
Total proved
    2,630       3,430       3,201     $ 60,765  

Also in February 2014, Oak Valley’s reserve report as of December 31, 2013, prepared by CG&A, was circulated to Earthstone. At that time, Earthstone retained Ryder Scott to conduct a review of Oak Valley’s updated reserve report. A summary of that report is set forth below:
 
   
Oil
(MBbls)
   
Gas
(MMcf)
   
NGL
(MBbls)
   
Total
(MBOE)
   
Present Value Discounted
at 10% ($ in thousands) (1)(2)
 
Proved developed
    1,307       11,053       557       3,706     $ 70,373  
Proved undeveloped
    4,771       13,160       761       7,726     $ 54,984  
Total proved
    6,078       24,213       1,318       11,432     $ 125,357  

(1)
Present Value Discounted at 10% (“PV-10”) is a non-GAAP measure that differs from the GAAP measure “standardized measure of discounted future net cash flows” in that PV-10 is calculated without regard to future income taxes. Earthstone and Oak Valley management believe that the presentation of PV-10 value is relevant and useful to investors because it presents the estimated discounted future net cash flows attributable to the each company’s estimated proved reserves independent of its income tax attributes, thereby isolating the intrinsic value of the estimated future cash flows attributable to its reserves. Because many factors that are unique to each individual company impact the amount of future income taxes to be paid, Earthstone and Oak Valley believe that the use of a pre-tax measure provides greater comparability of assets when evaluating companies. For these reasons, Earthstone and Oak Valley management use, and believe the industry generally uses, the PV-10 measure in evaluating and comparing acquisition candidates and assessing the potential return on investment related to investments in oil and natural gas properties. PV-10 does not necessarily represent the fair market value of oil and gas properties. PV-10 is not a measure of financial or operational performance under GAAP, nor should it be considered in isolation or as a substitute for the standardized measure of discounted future net cash flows as defined under GAAP.
 
(2)
For presentation of the standardized measure of discounted future net cash flows, please see Note 11 – “Disclosures About Oil and Gas Producing Activities (Unaudited)” in the Notes to the Historical Consolidated Financial Statements of Oak Valley included in this proxy statement. The table below titled “Non-GAAP Reconciliation” provides a reconciliation of PV-10 to the standardized measure of discounted future net cash flows.
 
 
Non-GAAP Reconciliation (in thousands)
 
 
The following table reconciles Oak Valley’s direct interest in oil and gas reserves as of December 31, 2013:
 
Present value of estimated future net revenues (PV-10)
  $ 125,357  
Pro forma future income taxes, discounted at 10% (3)
    (25,217 )
Pro forma standardized measure of discounted future net cash flows
  $ 100,140  
 
 
-57-

 
 
(3)
Oak Valley is a partnership for federal tax purposes and is not subject to federal income taxes or state or local income taxes that follow the federal treatment; a pro forma adjustment has been made to Oak Valley’s standardized measure to reflect the effect of income taxes.

On March 24, 2014, Mr. Lodzinski sent an e-mail to Mr. Singleton with an updated indication of interest with respect to the proposed transaction, based on the parties’ updated comparative information, including (i) the risk-adjusted PV-10 value associated with Oak Valley’s independent reserve report and Earthstone’s internal report as of December 31, 2013, (ii) the risk-adjusted value associated with each company’s non-proved acreage, and (iii) each company’s net financial assets. Based on this analysis, Mr. Lodzinski proposed that the calculated sharing ratio for the combined company to be held by the existing Earthstone stockholders be 14.2%, compared to 10.6% in the October 2013 letter. Mr. Lodzinski further stated that for purposes of the latest indication of interest, Oak Valley chose to utilize the same methodology as in the prior letter for purposes of calculating a proposed sharing ratio, and he intended to consider and analyze other market metrics and perhaps incorporate other methodologies in the analysis and negotiation, should the parties jointly choose to proceed. With respect to the analysis provided in the March 24, 2014 letter, there were various reasons the calculation resulted in an increase in the sharing ratio in favor of Earthstone, including the following:
 
A decrease in the calculated risked net asset value of Oak Valley as a result of a reduction in its estimated PDP reserves (due to no newly drilled wells being put into production, production declines in completed wells that were steeper than previously anticipated, lower commodities pricing assumptions and higher operating expense assumptions) and a change in financial adjustments, which were partially offset by an increase in PUD reserves;
 
An increase in the calculated risked net asset value of Earthstone as a result of an increase in estimated reserves due to the reclassification of PUDs to PDP status and an addition to PUDs as a result of drilling activity; and
 
A decrease in the number of Earthstone shares to be issued in exchange for the Oak Valley cash infusion as a result of an increase in Earthstone’s stock price, notwithstanding Oak Valley’s desire that the number of Earthstone shares to be issued in exchange for the cash infusion be valued at a 3% discount to Earthstone’s 30-day VWAP. At the time of the March 24 letter, Earthstone’s 30-day VWAP was $20.93.
 
The proposal provided that Oak Valley would select the members of the Earthstone Board, other than one seat, which would be filled initially by a current Earthstone director.
 
Mr. Singleton visited Houston on March 27 and 28, 2014. Mr. Singleton, Mr. Lodzinski and Mr. Anderson had dinner together on March 27, 2014, but held no substantive discussions regarding the transaction. On March 28, the same individuals met with representatives from Ryder Scott and CG&A to analyze and discuss Oak Valley’s December 31, 2013 reserve report. A representative from STRH also attended the meeting. The meeting was focused on gathering information regarding Oak Valley’s reserve report, and no substantive discussion was held regarding potential terms of the transaction.
 
On April 3, 2014, the Earthstone Board met again to discuss the transaction. Representatives from STRH and DGS also attended the meeting. The Board analyzed the methodology used by Oak Valley to arrive at the relative valuation for each company. Various adjustments were discussed, including the following:
 
 
-58-

 
 
Calculating the number of shares to be issued in exchange for Oak Valley’s cash contribution at a price equal to Earthstone’s calculated risked net asset value, rather than at a discount to its 30-day VWAP;
 
Risking both parties’ PV-10 value of their PDP reserves at 100%, rather than 95%; and
 
Risking both parties’ unproved acreage value at 25%, rather than at 50%.
 
The cumulative effect of the proposed adjustments, if all were taken into account in calculating the relative valuations of Oak Valley and Earthstone, would result in Earthstone stockholders holding 17.5% of the combined company. STRH reviewed with the Board information showing how the proposed calculations of comparable risked net asset value compared to other valuation metrics and to comparable companies and selected recent transactions and also reviewed with the Board its analysis of the financial terms of Oak Valley’s March 24, 2014 updated indication of interest using the same valuation methodologies as those summarized below under “The Exchange – Opinion of Earthstone’s Financial Advisor.” The Board also discussed the alternatives to the proposed transaction, including continuing to pursue its existing growth strategy, seeking a sale of some or all of its assets or opening a wider sales process to seek an alternative buyer for Earthstone. The Board discussed the pros and cons of initiating a wider sales process to seek alternative buyers. In particular, discussion was held regarding the intention of including a “go-shop” provision in the definitive agreement that would permit the company to seek alternative buyers after the agreement was announced. It was noted that under Oak Valley’s proposal, the composition of the board would be controlled by Oak Valley, with one seat initially held by a current Earthstone director. Given his intimate knowledge of Earthstone, Mr. Singleton was identified as the person to fill that role. Following further discussion, the Board ultimately expressed qualified support for a transaction in the range being discussed, particularly at the higher end of the range. The Board authorized Mr. Singleton and STRH to continue discussions with Oak Valley. The Board also discussed creating a severance compensation plan for certain of the company’s employees that would provide a modest severance payment if an employee were terminated without cause following consummation of the transaction.
 
Following the meeting held on April 3, 2014, Mr. Singleton authorized STRH to propose a transaction to Oak Valley that would result in Earthstone stockholders retaining 17.5% of the combined company. On April 4, 2014, STRH e-mailed a proposal to Oak Valley consistent with the adjustments discussed at the meeting held on April 3, 2014.
 
On April 8, 2014, representatives of STRH met with Mr. Lodzinski and Mr. Anderson in New York, New York. At that meeting, the STRH representatives proposed that a transaction be structured with Earthstone stockholders retaining 17.5% of the combined company. Mr. Lodzinski and Mr. Anderson agreed to consider the proposal and to respond the following week.
 
On April 10, 2014, an attorney with DGS, contacted an attorney at Jones & Keller, P.C., who serves as legal counsel for Oak Valley. During that discussion, the representative from DGS summarized the outline of the definitive agreement, noting that Earthstone would propose that the definitive agreement include a “go-shop” provision. On April 14, 2014, the individuals spoke again and the representative from Jones & Keller advised that Oak Valley was considering the proposed exchange ratio and would respond soon. He also advised that Oak Valley would not consider a transaction that included a “go-shop” provision.
 
 
-59-

 
 
On April 16, 2014, Mr. Cohen sent an e-mail to Mr. Singleton and STRH with a revised proposal. The revised proposal contemplated a transaction in which the Earthstone stockholders would hold 15.3% of the combined company. The primary modifications to Oak Valley’s prior proposal sent on March 24, 2014, included the following:
 
risking both parties’ PV-10 value of their PDP reserves at 100%, rather than 95%, as was the case in the prior proposal;
 
reclassifying Oak Valley’s cash on hand of $34.3 million as part of Oak Valley’s risked net asset value calculation;
 
reducing the number of shares to be issued in exchange for the $107 million cash infusion because of the increase in Earthstone’s 30-day VWAP to $21.06; and
 
modifying the methodology for valuing the non-proved acreage for each party.
 
Given these changes, Earthstone’s proposed calculated risked net asset value increased to $49.8 million and Oak Valley’s increased to $130.0 million. In addition, the number of shares to be issued in exchange for Oak Valley’s cash infusion decreased from 7.04 million (in the March 24, 2014 proposal) to 5.08 million, due to the following:
 
the reclassification of Oak Valley’s cash on hand;
 
the elimination of the 3% discount to Earthstone’s 30-day VWAP; and
 
the increase in Earthstone’s VWAP to $21.06.
 
On April 18, 2014, DGS sent a draft definitive agreement for the transaction to Jones & Keller. The agreement contemplated that the proposed combination would be structured as a merger between wholly owned subsidiaries of Earthstone and Oak Valley. It also contained a “go-shop” provision and other customary “fiduciary out” provisions, including a proposed break fee of $1.0 million if Earthstone were to terminate the agreement to accept a superior proposal. The number of shares to be issued to Oak Valley and various other material terms were left blank in the draft agreement.
 
On Wednesday, April 23, 2014, an all-day meeting was held among the parties at the Denver, Colorado office of DGS. Attending the meeting were: Mr. Lodzinski, Mr. Anderson and Mr. Cohen from Oak Valley; Mr. Singleton, Melissa Temple, Earthstone’s Controller, and Andrew P. Calerich, one of Earthstone’s directors; and representatives from STRH, DGS and Jones & Keller. At that meeting, the parties provided an update on their respective activities since the last full in-person meeting held on December 10, 2013, and described the changes in the parties’ respective reserve estimates. The parties then discussed certain significant business points in the definitive agreement, including the “go-shop” provision and the amount of the proposed break-up fee. The composition of the board was briefly discussed, and it was agreed that given the controlling ownership stake to be held by Oak Valley, it would select the members of the Earthstone board, although Mr. Singleton would retain his board seat. Composition of management was also discussed, and it was agreed that Mr. Singleton would fill some senior executive role following the transaction. Oak Valley also proposed that it be given significant flexibility prior to closing to enter into and consummate other asset or business acquisitions, with a corresponding adjustment to the number of shares to be issued to Oak Valley at closing. The parties then discussed the proposed sharing ratio. During the course of the discussion, it was noted that the basis on which Earthstone’s net assets had been calculated to that point included an incorrect number
 
 
-60-

 
 
 of estimated net acres held by Earthstone. After updating the Earthstone valuation with the correct net acres held, Oak Valley noted that the 15.3% proposal that it made in its April 16, 2014 letter should have been 14.6%. The existence of the “go-shop” provision was also a topic for significant discussion among the parties. Ultimately, Mr. Lodzinski stated that he would not enter into a transaction under any circumstances that included a “go-shop” provision. Following several rounds of negotiations throughout the day, the parties ultimately arrived at a tentative sharing ratio of 16% for Earthstone stockholders. Mr. Singleton agreed to take that proposal to the Earthstone Board, and the parties’ respective legal advisors were instructed to accelerate their remaining due diligence activities and to commence negotiations of the various definitive agreements.
 
On Friday, April 25, 2014, the Earthstone Board met to discuss the progress made in negotiations with Oak Valley. Representatives from STRH and DGS also attended that meeting. At that meeting, STRH noted that the 16% sharing ratio that was tentatively agreed to with Oak Valley was at the high end of the range that was previously considered by the Board, after updating the net acres held by Earthstone. STRH again reviewed with the Board materials showing how the proposed comparable risked net asset value compared to other valuation metrics and to comparable companies and selected recent transactions using the same valuation methodologies as those summarized below under “The Exchange – Opinion of Earthstone’s Financial Advisor.” The Board again discussed the pros and cons of the transaction, and in particular the disadvantages of proceeding without the contractual ability to actively solicit other potential buyers after the execution of a definitive agreement. As it had done at prior meetings, the Board also discussed various alternatives to the “go-shop” provision, including possibly opening a wider sales process prior to executing a transaction with Oak Valley, and the potential risks posed by such a decision, such as the risk that Oak Valley would not continue to pursue the transaction. The Board ultimately agreed to forego the “go-shop” provision due to various considerations, including, among others, the inclusion of customary “fiduciary out” provisions in the draft exchange agreement, the relatively modest proposed break-up fee and Earthstone’s ability to discuss and negotiate unsolicited offers from third parties. Following discussion of the benefits of the proposed transaction, the Board authorized Mr. Singleton to continue negotiating the transaction with Oak Valley.
 
During April 2014, Mr. Singleton contacted the same third party that had inquired about a transaction in October 2013. At that time, the person with whom he had previously spoken had left the company, and the conceptual transaction was no longer being considered. In addition, one of the Earthstone board members noted that during March 2014 he had received tentative, informal interest from a private oil and gas company based in Denver, Colorado regarding the acquisition of some of Earthstone’s assets. The board member contacted this company during April 2014 to gauge its interest, but the message was not returned. After the public announcement of the exchange, the company again contacted Earthstone’s board member, and it became apparent that the company was interested in acquiring only a small portion of Earthstone’s assets.
 
During the following two weeks, the parties conducted remaining due diligence. Earthstone retained a third-party consultant, John L. Obourn, Jr. & Co., to conduct property and title diligence on Oak Valley’s properties, while DGS conducted legal due diligence. From April 30, 2014 through May 2, 2014, Mr. Singleton traveled to Texas to meet with Oak Valley personnel and conduct on-site due diligence. Together, they conducted a site visit to Earthstone’s assets in south Texas on May 1, 2014 and then visited Oak Valley’s assets in Gonzales and Fayette Counties, Texas on May 2, 2014.
 
On April 30, 2014, Jones & Keller sent a revised draft of the definitive agreement to DGS. The definitive agreement was restyled as an exchange agreement, in which Oak Valley would contribute the
 
 
-61-

 
Oak Valley Subsidiaries to Earthstone in exchange for shares of Earthstone. Jones & Keller also proposed a draft registration rights agreement by which Earthstone would agree to register for resale with the SEC on behalf of Oak Valley and its equity holders the shares received by Oak Valley in the exchange, and a draft voting agreement under which Mr. Singleton would agree to vote his shares in favor of the exchange, unless the exchange agreement was terminated prior to the Earthstone stockholder meeting.
 
On May 1, 2 and 3, 2014, various conversations took place among Earthstone, STRH and DGS. On May 2, 2014, a call occurred with representatives from Oak Valley, Earthstone, Jones & Keller, DGS and STRH in order to discuss the status and timing for remaining due diligence and certain open issues in the exchange agreement. On May 5, 2014, DGS sent a revised draft of the exchange agreement to Jones & Keller and Oak Valley. The most significant issues that remained subject to discussion and negotiation following that draft included: (i) the limitations on Oak Valley’s activities between signing and closing, and in particular, Oak Valley’s ability to enter into and consummate acquisitions of other assets or businesses during that period, (ii) the ability of Earthstone to terminate the transaction in the case of an “Intervening Event,” (iii) the remedies available to Earthstone if Oak Valley’s members failed to fund their respective capital commitments at closing, and (iv) the number of shares to be authorized by Earthstone in its amendment to the certificate of incorporation and new equity incentive plan to be approved in connection with and as a condition of the exchange. Throughout these and all prior discussions with Earthstone, Mr. Lodzinski kept the Oak Valley board of managers advised, but none of the representatives of EnCap Investments L.P. serving on the Oak Valley board of managers, nor any other EnCap personnel or affiliates, participated in any of the discussions with the management or the Board of Directors of Earthstone.
 
On May 6 and 7, 2014, Mr. Singleton contacted each of the Earthstone directors to provide an update on negotiations and receive their input on the remaining open points.
 
On May 8, 2014, Jones & Keller sent a revised draft of the exchange agreement to DGS.
 
On May 9, 2014, various conversations took place among Earthstone, DGS and STRH. In the afternoon of Friday, May 9, 2014, representatives from Earthstone, Oak Valley, Jones & Keller, DGS and STRH reconvened by telephone to address the remaining open points in the exchange agreement. During this discussion, the parties agreed to certain limitations on Oak Valley’s ability to conduct acquisitions during the period prior to closing, the number of shares to propose that stockholders authorize in the amendment to the certificate of incorporation, a new equity incentive plan, and various other matters. The final significant issue to be resolved related to the remedies that would be available to Earthstone if Oak Valley’s members failed to fund their capital commitment in order to satisfy the $107 million cash infusion by Oak Valley at closing. On May 11, 2014, DGS sent a revised draft of the exchange agreement to Jones & Keller and Oak Valley. On May 12, 2014, a further revised draft was circulated by Jones & Keller.
 
On May 13, 2014, the Earthstone Board of Directors met for approximately two and a half hours to consider the transaction. The meeting was also attended by representatives from DGS and STRH. At the meeting, a representative from DGS reminded the Board of its fiduciary duties in connection with the proposed transaction, consistent with the presentation on the subject that was delivered at a prior meeting. A representative from DGS then presented an overview of the due diligence investigation that was conducted by Earthstone personnel, DGS, and other consultants. The third-party consultant, John L. Obourn, Jr., noted his perceptions regarding the quality and completeness of Oak Valley’s land files and procedures. Next, DGS provided a summary of the exchange agreement and other transaction documents and noted the remaining points that were left to be negotiated. The Board’s input was
 
 
 
-62-

 
solicited on these remaining items. STRH then reviewed with the Board its financial analysis of the proposed transaction, which is summarized below under “The Exchange – Opinion of Earthstone’s Financial Advisor,” and rendered its opinion to the Board (solely in its capacity as such) to the effect that, as of that date and based upon and subject to the assumptions, qualifications and limitations stated in its opinion, the Exchange Consideration to be issued by Earthstone in the exchange pursuant to the exchange agreement was fair, from a financial point of view, to Earthstone. Next, Mr. Singleton summarized the projected results of Earthstone’s March 31, 2014 Ryder Scott reserve report and described the fairly modest differences between those results and management’s internal, December 31, 2013 report. He also noted that Ryder Scott’s review of Oak Valley’s December 31, 2013 reserve report did not reflect any material variances in the reserve estimate that would impact the proposed valuation of Oak Valley for purposes of calculating the sharing ratio. Where forecasts, projections or estimates from Earthstone’s management were relied upon by STRH, such forecasts, projections or estimates were prepared by Earthstone’s chief executive officer, Ray Singleton, and its interim chief financial officer, Paul Maniscalco. Forecasts, projections and estimates of production, lease operating expenses and capital expenditures prepared by Earthstone’s management were consistent with the estimates used in the Earthstone Reserve Report or Earthstone Roll Forward Report, as applicable.
 
The Board continued to engage in extensive discussions regarding the proposed transaction. In particular, it considered the alternative of remaining independent. The Board discussed, as it had done at prior meetings, the limited capital and human resources available to the company and noted the possibility of having to access the capital markets in the next year or two in order to continue to fund the anticipated drilling program on Earthstone’s properties. The challenge of raising capital in the current market given the company’s size and scope was noted. The Board considered that a larger company with larger capital availability and human resources should permit Earthstone to take advantage of acquisition and development opportunities that are currently unavailable to it. The Board also noted that the relatively small working interest position that Earthstone held made it unlikely in its view that an existing operator of the assets would be interested in undertaking a corporate acquisition of Earthstone at a valuation in excess of that proposed by Oak Valley. The Board also discussed the background of Mr. Lodzinski and his significant experience and track record in the oil and gas industry. In addition, the Board considered the negative consequences of entering into the exchange agreement, including the time and distraction associated with consummating such a transaction, and the possibility that the transaction may not be consummated. In considering the sharing ratio, the Board concluded that the relative values of Earthstone and Oak Valley, and the corresponding sharing ratio for the combined company, was attractive to the existing Earthstone stockholders and noted that the significant capital to be contributed at closing by Oak Valley should place Earthstone in a strong position to grow through acquisitions and drilling.
 
Following these presentations and further discussions, the Earthstone Board concluded that the exchange agreement and the transactions contemplated thereby were in the best interest of Earthstone and its stockholders and unanimously approved the exchange agreement and the transactions contemplated thereby. The Board resolved to recommend that the stockholders of Earthstone approve the issuance of Earthstone common stock pursuant to the exchange agreement. The Board also approved amendments to the Earthstone shareholder rights plan in order to permit the consummation of the exchange, and termination of the shareholder rights plan upon consummation of the exchange.
 
Jones & Keller and DGS proceeded to finalize the exchange agreement, registration rights agreement and voting agreement on May 14, 2014. On May 15, 2014, the shareholder rights plan was amended, the exchange agreement and voting agreement were executed, and the parties issued a joint press release announcing the transaction.
 
 
-63-

 
 
On July 14, 2014, the Earthstone Board held a further meeting to approve the form of incentive plan and amendment to its certificate of incorporation necessary to consummate the exchange. It resolved to recommend to its stockholders the adoption of the incentive plan and approval of the amendment to its certificate of incorporation.
 
On September 26, 2014, Earthstone and Oak Valley entered into an amendment to the exchange agreement in order to extend the date after which either party may terminate the agreement, and to limit Oak Valley to only one interim acquisition prior to the closing date.
 
 Recommendation of the Earthstone Board and Reasons for the Exchange
 
The Earthstone Board met approximately eight times over the course of a year to consider and discuss the proposed transaction. After due consideration and consultation with its legal and financial advisors, the Earthstone Board has unanimously:
 
determined that the transactions contemplated by the exchange agreement, including the issuance of Earthstone common stock and the reconfiguration of the Earthstone Board and management to be controlled by Oak Valley or persons nominated or designated by Oak Valley upon completion of the transactions contemplated in the exchange agreement, were in the best interests of Earthstone and its stockholders from a financial and procedural point of view;
 
approved an amendment to the Earthstone rights agreement in order not to cause Oak Valley to be an “acquiring person” under the rights agreement;
 
approved the exchange agreement;
 
directed that the issuance of Earthstone shares pursuant to the exchange agreement be submitted for consideration by the Earthstone stockholders, as well as (i) a proposal to increase the authorized capital stock of Earthstone from 6,400,000 shares of common stock and 600,000 shares of preferred stock to 100,000,000 shares of common stock and 20,000,000 shares of preferred stock, and (ii) a proposal to approve and adopt the 2014 Plan, which, among other things, reserves 750,000 shares for issuance under the plan; and
 
recommended that Earthstone’s stockholders vote in favor of the issuance of Earthstone shares pursuant to the exchange agreement, in favor of the proposal to amend the certificate of incorporation to increase Earthstone’s authorized capital stock, in favor of the proposal to approve and adopt the 2014 Plan, and in favor of the proposal to approve, by a non-binding advisory vote, the Severance Plan.
 
In reaching the determinations set forth above, the Earthstone Board considered a variety of business, financial and market factors based upon, among other items, (i) the Board’s familiarity with the business and operations of Earthstone and the industry in which it operates, (ii) management reports and presentations regarding Earthstone and its properties and assets, financial condition, competitive position, business strategy and prospects, (iii) economic and market conditions as they relate to the oil and gas industry, both on a historical and on a prospective basis, and (iv) a careful review of the terms and conditions of the transaction contemplated by the exchange agreement. In particular, the Board considered the positive factors set forth below:
 
 
-64-

 
 
The fact that Earthstone is a very small public company, with limited financial and human resources and limited ability to access debt and equity capital. The combination with Oak Valley provides an opportunity to alleviate these limitations.
 
The past success of Oak Valley’s management team in creating significant shareholder value for smaller public companies. During Mr. Lodzinski’s career, he has successfully grown and sold several oil and gas companies, including GeoResources, Inc., Southern Bay Energy, LLC, AROC, Inc., Texoil, Inc., and Hampton Resources Corporation, in each case realizing substantial returns for investors.
 
The fact that the relative net asset valuations of Oak Valley and Earthstone that were considered, in part, in order to determine the relative sharing ratio of the combined company were viewed as attractive to the Earthstone stockholders.
 
The expectation that the combination of Earthstone and Oak Valley will provide Earthstone with an opportunity to increase its asset size and diversify its asset base. Oak Valley’s oil and gas properties are located primarily in the Eagle Ford resource play in south Texas, whereas Earthstone’s assets are located primarily in the Montana and North Dakota portions of the Williston Basin.
 
The additional capital that will be contributed into the Oak Valley Subsidiaries at the closing of the exchange will be no less than $100 million (although a portion of that may be committed by Oak Valley prior to closing in the event of interim acquisitions), providing the combined company with substantial funds to finance oil and gas exploratory and development activities.
 
The greater access to the capital markets available to the combined company as a result of its increased market capitalization and reserve and production profile.
 
The opportunities for administrative and operational economies of scale and cost savings for the combined company, although such savings are difficult to quantify. In the current industry environment of high demand for personnel, the combined company should have a full complement of capable staff across all industry disciplines, including engineering, geology and geophysics, land, marketing, drilling, completion, operations, administration, regulatory, accounting and finance. This broader employee base should be of benefit to Earthstone and its stockholders.
 
The increased interest of securities analysts and institutional investors in a larger entity, making it potentially easier for the combined company to raise capital on more favorable terms and potentially increasing trading volume, and, as a result, liquidity, of Earthstone common stock over time.
 
The financial and other terms and conditions of the exchange agreement, which is the product of extensive deliberations and analysis, including among other things, over one year of specific consideration by the Earthstone Board, the input of independent advisors and extensive negotiations between Earthstone and Oak Valley, including:
 
o  
the fact that Earthstone is permitted to furnish information to and conduct negotiations with third parties regarding an alternative acquisition proposal in certain circumstances;
 
 
-65-

 
 
o  
the fact that Earthstone is permitted to terminate the exchange agreement in order to accept a competing proposal proposed by a third party that is a superior proposal upon the payment to Oak Valley of the termination fee (see The Exchange Agreement – Termination Fee”) subject to compliance with the exchange agreement; and
 
o  
the Earthstone Board’s belief, after consultation with its legal and financial advisors, that the $1.0 million termination fee (which is approximately 2.7% of the equity value of Earthstone) that may become payable (and the circumstances when such amounts are payable) in the event that the exchange agreement is terminated under certain circumstances is reasonable in light of the facts and circumstances surrounding the exchange, the benefits of the exchange and commercial practice.
 
The fact that the exchange would not create a taxable event for the Earthstone stockholders.
 
The financial opinion of STRH relating to the fairness from a financial point of view of the consideration to be paid by Earthstone in connection with the exchange, as more fully described below, under “The Exchange – Opinion of Earthstone’s Financial Advisor.”
 
The belief that there was a high probability that the transaction would be successfully completed on the agreed-upon terms once a definitive agreement was executed based on the Board’s knowledge of Oak Valley’s business, operations, management, reputation and financial condition.
 
The Earthstone Board also considered potentially negative factors concerning the exchange agreement, including the following:
 
The potential difficulties associated with combining the business enterprises of Earthstone and Oak Valley, and the possibility that, as a result, the anticipated benefits to Earthstone and its stockholders might not be fully realized.
 
The risk that entering into the exchange agreement could result in a loss of interest by other parties to make a definitive proposal for the acquisition of Earthstone, particularly in light of the $1.0 million termination fee to be paid to Oak Valley if the Earthstone Board approves and recommends an acquisition proposal from another entity in certain other circumstances.
 
The restrictions in the exchange agreement on the operation of Earthstone’s business during the period between the signing of the exchange agreement and the completion of the transactions contemplated by the exchange agreement, which include limitations on incurring debt, entering into material contracts and acquiring or selling assets, thereby limiting Earthstone’s ability to pursue significant business opportunities unilaterally during this period, which might have resulted in greater returns to Earthstone stockholders than those expected from the exchange agreement.
 
The possibility that the financial market’s perception of the proposed transactions could lead to a decrease in the trading price of the Earthstone common stock, thereby potentially reducing the long-term equity value of Earthstone if the proposed transactions are not completed.
 
 
-66-

 
 
The significant cost involved in connection with negotiating and completing the exchange agreement, and the substantial amount of management time and effort required to effect the transactions contemplated by the exchange agreement, particularly since Earthstone’s management has many other responsibilities due to Earthstone’s small size.
 
The Board also considered the likelihood of the existence of an alternative buyer willing to combine with Earthstone or acquire the company or its assets for cash at a valuation superior to that proposed by Oak Valley. As described above in “The Exchange – Background of the Exchange,” the Board was determined to seek in the definitive exchange agreement the inclusion of a “go-shop” provision that would permit the company to solicit other potential bidders following execution of the exchange agreement but prior to closing of the exchange. During the course of negotiation, the inclusion of such a provision was the subject of much discussion and debate. Oak Valley remained insistent that it would not enter into a transaction that included a “go-shop” provision. The Board ultimately concluded, in light of the various factors described above, including the inclusion of customary “fiduciary out” provisions, the relatively modest break-up fee and Earthstone’s ability to discuss and negotiate unsolicited offers from third parties, that the exchange was in the best interest of the Earthstone stockholders notwithstanding the company’s inability to actively solicit alternative buyers following execution of the exchange agreement.
 
The foregoing discussion of the information and factors considered by the Earthstone Board is not exhaustive, but includes material factors considered by the Earthstone Board. In view of the wide variety of factors considered by the Earthstone Board in connection with its evaluation of the exchange agreement and the complexity of such matters, the Earthstone Board did not consider it practical, nor did it attempt, to quantify, rank or otherwise assign relative weights to the specific factors that it considered in reaching a decision. The Earthstone Board discussed the factors described above, asked questions of Earthstone’s management and Earthstone’s legal and financial advisors and reached consensus that the exchange agreement was in the best interests of the Earthstone stockholders. In considering the factors described above, individual members of the Earthstone Board may have given different weight to different factors and may have applied different analyses to each of the material factors considered by the Earthstone Board.
 
 Opinion of Earthstone’s Financial Advisor
 
Earthstone retained STRH to serve as Earthstone’s financial advisor in connection with the exchange and to provide the Board of Directors (solely in its capacity as such) with an opinion with respect to the fairness, from a financial point of view, to Earthstone of the Exchange Consideration to be issued by Earthstone in the exchange pursuant to the exchange agreement. For purposes of STRH’s opinion, the term “Exchange Consideration” means an aggregate of approximately 9.12 million shares of Earthstone common stock, subject to certain adjustments as set forth in the exchange agreement, to be issued to Oak Valley, and the term “exchange” means the transfer by Oak Valley of all equity interests in each of the three Oak Valley Subsidiaries to Earthstone, and in consideration of such contribution, Earthstone’s issuance to Oak Valley of the Exchange Consideration. STRH was not requested to and did not provide an opinion or any analysis with respect to the Flatonia contribution.
 
On May 13, 2014, STRH rendered its opinion to the Board (solely in its capacity as such) to the effect that, as of that date and based upon and subject to the assumptions, qualifications and limitations stated in its opinion, the Exchange Consideration to be issued by Earthstone in the exchange pursuant to the exchange agreement was fair, from a financial point of view, to Earthstone.
 
 
-67-

 
 
The summary of STRH’s opinion in this proxy statement is qualified in its entirety by reference to the full text of its written opinion, which is attached hereto as Annex C and sets forth the procedures followed, assumptions made, qualifications and limitations on the review undertaken and other matters considered by STRH in preparing its opinion. STRH’s opinion was rendered at the request of the Board and was for the use and benefit of the Board (solely in its capacity as such) in connection with its consideration of the exchange, and neither STRH’s opinion nor the summary of its opinion and the related analyses summarized in this proxy statement is intended to be, and they do not constitute, advice or a recommendation to the Board, any security holder of Earthstone, or any other person or entity as to how to act or vote with respect to any matter relating to the exchange or otherwise.
 
In arriving at its opinion, STRH reviewed:
 
a draft, dated May 11, 2014, of the exchange agreement;
 
certain publicly available business and financial information relating to Earthstone and Oak Valley;
 
the historical reported price and historical trading activity for the shares of the Earthstone common stock;
 
certain other information relating to the historical, current and future business, financial condition, results of operations and prospects of Earthstone made available to STRH by Earthstone, including certain financial projections prepared by the management of Earthstone relating to Earthstone (the “Earthstone Projections”);
 
certain other information relating to the historical, current and future business, financial condition, results of operations and prospects of the Oak Valley Subsidiaries made available to STRH by Oak Valley, including certain financial projections prepared by the management of Oak Valley relating to the Oak Valley Subsidiaries (the “Oak Valley Subsidiaries Projections”);
 
the current and projected financial and operating performance of Earthstone and the Oak Valley Subsidiaries as compared to that of other companies with publicly traded equity securities that STRH deemed relevant;
 
a reserve report prepared by Earthstone’s independent oil and gas reserve engineers with respect to the proved developed producing, proved developed non-producing, and proved undeveloped oil and natural gas reserve production data for the business and corresponding pricing data as of March 31, 2013 (the “Earthstone Reserve Report”), as rolled forward by the management of Earthstone and reviewed by Earthstone’s independent oil and gas reserve engineers as of January 1, 2014 (the “Earthstone Roll Forward Report”);
 
a reserve report prepared by Oak Valley’s independent oil and gas reserve engineers with respect to the proved developed producing, proved developed non-producing, proved undeveloped, and probable and possible oil and natural gas reserve production data for the Oak Valley Subsidiaries and corresponding pricing data as of January 1, 2014 (the “Oak Valley Reserve Report”); and
 
the publicly available financial terms of certain transactions which STRH deemed relevant.
 
 
-68-

 
 
In addition, STRH had discussions with certain members of the managements of Earthstone and the Oak Valley Subsidiaries regarding the business, financial condition, results of operations, and prospects of Earthstone and the Oak Valley Subsidiaries, respectively, and the exchange and undertook such other studies, analyses and investigations as STRH deemed appropriate.

        STRH assumed and relied upon, without independent verification, the accuracy and completeness of all data, material and other information furnished, or otherwise made available, to STRH, discussed with or reviewed by STRH, or publicly available, including without limitation, the Earthstone Reserve Report, the Earthstone Roll Forward Report, and the Oak Valley Reserve Report, and did not assume any responsibility with respect to such data, material and other information. STRH’s role in reviewing such data, material and other information was limited solely to performing such review as it deemed necessary and appropriate to support its opinion. In addition, the management of Earthstone advised STRH, and STRH assumed, that the Earthstone Projections were reasonably prepared in good faith on bases reflecting the best currently available estimates and judgments of the management of Earthstone as to the future financial results and condition of Earthstone. In addition, the management of Oak Valley advised STRH, and STRH assumed, that the Oak Valley Subsidiaries Projections were reasonably prepared in good faith on bases reflecting the best currently available estimates and judgments of the management of Oak Valley as to the future financial results and condition of the Oak Valley Subsidiaries. STRH expressed no opinion with respect to the Earthstone Projections or the Oak Valley Subsidiaries Projections, or the assumptions on which they were based, or any other assumptions discussed in the opinion. STRH is not an oil or natural gas reserve valuation expert and did not express any opinion with respect to such subject matter. If the conclusions set forth in the Earthstone Reserve Report, the Earthstone Roll Forward Report, or the Oak Valley Reserve Report were not accurate, the conclusions set forth in STRH’s opinion could be materially affected. STRH relied upon and assumed, without independent verification, that there had been no change in the business, assets, liabilities, financial condition, results of operations, cash flows or prospects of Earthstone or the Oak Valley Subsidiaries since the date of the most recent financial statements and other information, financial or otherwise, provided to STRH and that there was no information, facts or circumstances that would make any of the information discussed with or reviewed by STRH inaccurate, incomplete or misleading. STRH relied upon and assumed, without independent verification, that (a) the representations and warranties of all parties to the exchange agreement were true and correct; (b) each party to the exchange agreement would fully and timely perform all of the covenants and agreements required to be performed by such party under the exchange agreement; (c) all conditions to the consummation of the exchange would be satisfied without waiver thereof; (d) the exchange would be consummated in accordance with the terms of the exchange agreement without waiver, modification or amendment of any term, condition or agreement therein; and (e) in the course of obtaining any regulatory or third-party consents, approvals or agreements in connection with the exchange, no delay, limitation, restriction or condition would be imposed that would have an adverse effect on Earthstone or the Oak Valley Subsidiaries or the expected benefits of the exchange. In addition, STRH assumed that the exchange agreement, when executed by the parties thereto, would conform to the draft reviewed by STRH in all respects material to its analysis and its opinion.
 
Furthermore, in connection with its opinion, STRH was not requested to make, and did not make, any physical inspection or independent appraisal or evaluation of any of the assets, properties or liabilities (fixed, contingent, derivative, off-balance-sheet or otherwise) of Earthstone or the Oak Valley Subsidiaries or any other person or entity, nor was STRH provided with any such appraisal or evaluation, other than the Earthstone Reserve Report, the Earthstone Roll Forward Report, and the Oak Valley Reserve Report. STRH undertook no independent analysis of any potential or actual litigation, regulatory
 
 
-69-

 
 
action, possible unasserted claims or other contingent liabilities to which Earthstone, the Oak Valley Subsidiaries, or any other person or entity is or may be a party or is or may be subject, or of any governmental investigation of any possible unasserted claims or other contingent liabilities to which Earthstone or the Oak Valley Subsidiaries is or may be a party or is or may be subject. STRH was not requested to, and did not, solicit any indications of interest from third parties with respect to the acquisition of all or any portion of Earthstone, or control thereof, or any other party, or any alternatives to the exchange.
 
STRH’s opinion was necessarily based on financial, economic, monetary, market and other conditions as in effect on, and the information made available to it as of, the date of its opinion. STRH has no obligation to update, revise, reaffirm or withdraw its opinion or otherwise comment upon events occurring or information that becomes available after the date of its opinion.
 
STRH’s opinion only addressed the fairness, from a financial point of view, of the Exchange Consideration to be issued by Earthstone pursuant to the exchange agreement and did not address any other term, aspect or implication of the exchange or any agreement, arrangement or understanding entered into in connection therewith or otherwise. STRH was not requested to opine as to, and its opinion does not express an opinion as to or otherwise address, among other things: (i) the underlying business decision of Earthstone, its security holders or any other person or entity to proceed with or effect the exchange; (ii) the form, structure or any other portion or aspect of, the exchange; (iii) the fairness of any portion, term, aspect or implication of the exchange to the holders of equity or debt of Earthstone, or any particular holder of securities, creditors or other constituencies of Earthstone, or to any other person or entity; (iv) the relative merits of the exchange as compared to any alternative business strategies that might exist for Earthstone or any other person or entity or the effect of any other transaction in which Earthstone or any other person or entity might engage; (v) whether or not Earthstone or any other person or entity is paying reasonably equivalent value in the exchange under any applicable laws relating to bankruptcy, insolvency, fraudulent conveyance or similar matters; (vi) the solvency, creditworthiness, viability, ability to pay debts when due, or fair value of Earthstone or any other participant in the exchange, or any of their respective assets, including under any applicable laws relating to bankruptcy, insolvency, fraudulent conveyance or similar matters, or the impact of the exchange on such matters; or (vii) the fairness, financial or otherwise, or the amount, nature or any other aspect of any compensation or consideration payable to or received by any officers, directors or employees of any party to the exchange or any class of such persons, relative to the Exchange Consideration or otherwise. In addition, STRH expressed no opinion as to the Oak Valley Interim Acquisitions (as defined in the exchange agreement), if any, or as to any adjustment in the Exchange Consideration or in the amount of cash to be contributed by Oak Valley to the Oak Valley Subsidiaries pursuant to Section 5.2(b) of the exchange agreement. Furthermore, no opinion, counsel or interpretation was intended in matters that require legal, regulatory, accounting, tax or other similar professional advice. STRH assumed that such opinions, counsel or interpretations were or would be obtained from appropriate professional sources. Furthermore, STRH relied, with the Board’s consent, on the assessments by Earthstone, the Board, and their respective advisors as to all legal, regulatory, accounting, and tax matters with respect to Earthstone and the exchange.
 
STRH acted as financial advisor to Earthstone in connection with the exchange and will receive an aggregate fee for its services in the amount of $1.0 million, a portion of which was payable upon delivery of its opinion and a substantial portion of which is contingent upon the consummation of the exchange. In addition, Earthstone agreed to reimburse certain of STRH’s expenses and to indemnify it and certain related parties for certain liabilities arising out of STRH’s engagement. STRH and its affiliates (including SunTrust Bank) may in the future provide, investment banking, investment management,
 
 
-70-

 
 
treasury management, wealth management and other financial services to Earthstone and its affiliates and associates for which STRH and its affiliates would expect to receive compensation. STRH and its affiliates (including SunTrust Bank) have not provided Oak Valley or EnCap Investments L.P. (which is an affiliate of Oak Valley) with any financial advisory or financing services during the prior two years, but may have in the past provided and are currently providing investment banking, investment management, treasury management, wealth management and other financial services to certain affiliates and portfolio companies of EnCap Investments L.P., for which STRH and its affiliates have received and would expect to receive compensation, and may in the future provide such services to Oak Valley and/or its affiliates for which STRH and its affiliates would expect to receive compensation.
 
STRH is a full service securities firm engaged in securities trading and brokerage activities as well as providing investment banking and other financial services. In the ordinary course of business, STRH and its affiliates (including SunTrust Bank) may acquire, hold or sell, for STRH’s and its affiliates’ own accounts and the accounts of customers, equity, debt and other securities and financial instruments (including bank loans and other obligations) of Earthstone, Oak Valley, their respective affiliates and any other party that may be involved in the exchange, as well as provide investment banking and other financial services to such persons or entities, including for which STRH and its affiliates would expect to receive compensation. In addition, STRH and its affiliates (including SunTrust Bank) may have other financing and business relationships with Earthstone, Oak Valley, their respective affiliates and associates and any other person or entity that may be involved with the exchange.
 
STRH’s opinion was directed to the Board (solely in its capacity as such) in connection with its evaluation of the exchange. STRH’s opinion should not be construed as creating any fiduciary duty on the part of STRH to any person or entity. STRH’s opinion was not intended to be, and did not constitute, a recommendation to the Board, any security holder of Earthstone, or any other person or entity as to how to act or vote with respect to any matter relating to the exchange or otherwise. The issuance of STRH’s opinion was approved by an internal committee of STRH authorized to approve opinions of such nature.
 
The following is a summary of the material financial analyses performed by STRH in connection with its opinion rendered to the Board on May 13, 2014. The analyses summarized below include information presented in tabular format. The tables alone do not constitute a complete description of the analyses. Considering the data in the tables below without considering the full narrative description of the analyses, as well as the methodologies underlying, and the assumptions, qualifications and limitations affecting, each analysis, could create a misleading or incomplete view of STRH’s analyses.
 
 Selected Company Analysis
 
STRH reviewed and compared financial and operating data relating to Earthstone and Oak Valley with selected companies that STRH deemed comparable to Earthstone and Oak Valley, based on its experience in the exploration and production industry. STRH reviewed the public stock market trading multiples for the following exploration and production companies, which are collectively referred to as the “Selected Companies” and which STRH selected because their operating and financial characteristics are similar in certain respects to Earthstone and the Oak Valley Subsidiaries, including in terms of market capitalization, enterprise value, geography and size and characteristics of oil and gas reserves and production:
 
Abraxas Petroleum Corporation;
 
American Eagle Energy Corporation;
 
 
-71-

 
 
Black Ridge Oil & Gas, Inc.;
 
Lonestar Resources Limited;
 
Northern Oil and Gas, Inc.;
 
PrimeEnergy Corporation;
 
Red Mountain Resources, Inc.; and
 
Warren Resources, Inc.
 
Using publicly available information, STRH calculated and analyzed ratios for Earthstone and the Selected Companies as follows:
 
enterprise value, defined as the market value of its common stock using its closing stock price as of May 9, 2014 and most recently available fully-diluted share count, plus its outstanding net debt, and the book value of any minority interest, divided by proved reserves (on a BOE basis assuming a conversion ratio of natural gas to oil of 6 Mcf to 1 Bbl), referred to below as “Enterprise Value/Proved Reserves”;
 
enterprise value divided by proved developed reserves (“PD Reserves”) (on a BOE basis), referred to below as “Enterprise Value/PD Reserves”;
 
enterprise value divided by latest daily production (on a BOE per day (“BOEpd”) basis), referred to below as “Enterprise Value/Production”;
 
enterprise value divided by the estimated future cash flow, discounted at a rate of 10% per annum, with no price or cost escalation or de-escalation in accordance with guidelines promulgated by the SEC (“PV-10”), referred to below as “Enterprise Value/PV-10”;
 
enterprise value divided by estimated earnings before interest, taxes, depreciation and amortization (“EBITDA”) for 2014 based on consensus equity research analyst estimates as provided by Capital IQ, referred to below as “Enterprise Value/2014E EBITDA”; and
 
enterprise value divided by EBITDA for 2015 based on consensus equity research analyst estimates as provided by Capital IQ, referred to below as “Enterprise Value/2015E EBITDA.”
 
 
-72-

 
 
The results of the Selected Company Analysis are summarized below:
 
Selected Companies Ratios:
 
Benchmark
 
Low
   
Mean
   
Median
   
High
 
Enterprise Value/Proved Reserves ($ / BOE)
  $9.80     $15.96     $15.55     $23.21  
Enterprise Value/PD Reserves ($ / BOE)
  $19.43     $40.37     $42.86     $70.47  
Enterprise Value/Production ($ / BOEpd)
  $70,034     $105,469     $100,055     $151,468  
Enterprise Value/PV-10
  0.65 x   0.95 x   0.93 x   1.38 x
Enterprise Value/2014E EBITDA
  3.8 x   5.4 x   5.2 x   7.4 x
Enterprise Value/2015E EBITDA
  2.7 x   4.1 x   4.0 x   5.6 x

STRH selected the companies listed above because their business and operating profiles are similar in certain respects to that of Earthstone and the Oak Valley Subsidiaries. However, because of the inherent differences between the business, operations and prospects of Earthstone and the Oak Valley Subsidiaries and those of the Selected Companies, STRH believed that it was inappropriate to, and therefore did not, rely solely on the quantitative results of the Selected Company Analysis. Accordingly, STRH also made qualitative judgments concerning differences between the business, financial and operating characteristics and prospects of Earthstone, the Oak Valley Subsidiaries and the Selected Companies.
 
Using the reference ranges for the benchmarks set forth below and the corresponding financial or operating statistics and certain other balance sheet information for Earthstone as provided by Earthstone management, STRH derived implied equity values for Earthstone also as set forth below (rounded to the nearest one million dollars), compared in each case to Earthstone’s market capitalization as of May 9, 2014 of approximately $37 million and Earthstone’s estimated net asset value (calculated as summarized below) of approximately $46 million:
 
Benchmark
 
Reference Range
   
Approximate
Implied Equity Value*
($ in millions)
 
Enterprise Value/Proved Reserves ($ / BOE)
 
$12 per BOE - $20 per BOE
    $33 - $58  
Enterprise Value/PD Reserves ($ / BOE)
 
$32 per BOE - $52 per BOE
    $55 - $93  
Enterprise Value/Production ($ / BOEpd)
 
$85,000 per BOEpd - $115,000 per BOEpd
    $45 - $63  
Enterprise Value/PV-10
  0.9x – 1.1x     $49 - $61  
Enterprise Value/2014E EBITDA
  5.0x – 6.0x     $36 - $44  
Enterprise Value/2015E EBITDA
  3.5x – 4.5x     $31 - $42  
* Equity value derived as enterprise value minus outstanding net debt.
 
Using the reference ranges for the benchmarks set forth below and the corresponding financial or operating statistics and certain other balance sheet information for the Oak Valley Subsidiaries as provided by Oak Valley’s management and including the approximately $107 million in cash in uncalled equity commitments, STRH derived implied equity values for the Oak Valley Subsidiaries also as set forth below
 
 
-73-

 
 (rounded to the nearest one million dollars), compared to the Oak Valley Subsidiaries’ estimated net asset value (calculated as summarized below) of approximately $237 million:
 
Benchmark
 
Reference Range
   
Approximate
Implied Equity Value*
($ in millions)
 
Enterprise Value/Proved Reserves ($ / BOE)
 
$12 per BOE - $20 per BOE
    $264 - $355  
Enterprise Value/PD Reserves ($ / BOE)
 
$32 per BOE - $52 per BOE
    $245 - $319  
Enterprise Value/Production ($ / BOEpd)
 
$85,000 per BOEpd - $115,000 per BOEpd
    $309 - $373  
Enterprise Value/PV-10
  0.9x – 1.1x     $240 - $265  
Enterprise Value/2014E EBITDA
  5.0x – 6.0x     $304 - $339  
Enterprise Value/2015E EBITDA
  3.5x – 4.5x     $413 - $495  
* Equity value derived as enterprise value minus outstanding net debt.
 
 Selected Transaction Analysis
 
STRH reviewed and compared the transaction values and financial multiples paid in selected other transactions that STRH deemed relevant, based on its experience with merger and acquisition transactions in the exploration and production industry. STRH chose such transactions based on, among other things, the similarity of the applicable target in each transaction to Earthstone and the Oak Valley Subsidiaries with respect to size, location of assets, characteristics of oil and gas reserves and other characteristics that STRH deemed relevant. In particular, STRH selected, from the IHS Herold database, certain transactions announced since February 28, 2011 with values between $21 million and $260 million that involved acquisitions of exploration and production and related assets in certain U.S. locations, and excluded enhanced oil recovery transactions, predominantly acreage transactions and drop-down transactions between related entities.
 
The following list sets forth the transactions analyzed (and the date each transaction was announced), which are collectively referred to as the “Selected Transactions”:
 
Buyer
 
Seller
 
Primary Location
 
Primarily Operated vs. Primarily Non-Operated*
 
Announcement Date
Memorial Production Partners LP
 
Alta Mesa Holdings, LP
 
Eagle Ford
 
Non-Operated
 
Lonestar Resources, Inc.
 
Undisclosed company(ies)
 
Eagle Ford
 
Operated
 
New Standard Energy Limited
 
Magnum Hunter Resources Corporation; Outback Energy Hunter Pty Ltd; Pathfinder Onshore Group
 
Eagle Ford
 
Operated
 
Redman Resources, LLC
 
Abraxas Petroleum Corporation†
 
Eagle Ford
 
Non-Operated
 
Black Ridge Oil & Gas, Inc.
 
Undisclosed private company(ies)
 
Bakken
 
Non-Operated
 
 
 
-74-

 
 
Buyer
  Seller   Primary Location   Primarily Operated vs. Primarily Non-Operated*   Announcement Date
Argent Energy Trust
 
Undisclosed private company(ies)
 
Rocky Mountain
 
Operated
 
Undisclosed company(ies)
 
Emerald Oil, Inc.† ⌂
 
Bakken
 
Non-Operated
 
Gastar Exploration Ltd.
 
Lime Rock Resources
 
Hunton
 
Operated
 
Oasis Petroleum Inc.
 
Magnum Hunter Resources Corp.
 
Bakken
 
Operated
 
Whiting Petroleum Corporation
 
Undisclosed private company(ies)
 
Bakken
 
Operated
 
Triangle Petroleum Corporation
 
Kodiak Oil & Gas Corp.
 
Bakken
 
Operated
 
Undisclosed company(ies)
 
Halcón Resources Corporation
 
Eagle Ford
 
Operated
 
Triangle Petroleum Corporation
 
Undisclosed company(ies)
 
Bakken
 
Operated
 
Corinthian Exploration Corp.
 
Surge Energy Inc.† ⌂
 
Bakken
 
Non-Operated
 
Aurora Oil and Gas Limited
 
Undisclosed company(ies)
 
Eagle Ford
 
Operated
 
Shoreline Energy Corp.
 
Undisclosed company(ies) ‡
 
Rocky Mountain
 
Non-Operated
 
Lonestar Resources, Inc.
 
Undisclosed company(ies)† ‡
 
Eagle Ford
 
Operated
 
Resolute Energy Corporation
 
Caprock Land & Cattle, LLC; Celero Energy II, LP; Undisclosed private company(ies)
 
Permian
 
Non-Operated
 
WellStar Energy Corp.
 
Undisclosed company(ies)† ⌂
 
Bakken
 
Non-Operated
 
Aurora Oil and Gas Limited
 
Individual Investor
 
Eagle Ford
 
Non-Operated
 
Linn Energy, LLC
 
Undisclosed company(ies)
 
Bakken
 
Operated
 
Linn Energy, LLC
 
Concho Resources Inc. †
 
Bakken
 
Operated
 
 
Transactions excluded from the high, low, mean, and median ratios summarized below for Enterprise Value/PD Reserves because data was not available for those transactions.
Transactions excluded from the high, low, mean, and median ratios summarized below for Enterprise Value/Proved Reserves because data was not available for those transactions.
Transactions excluded from the high, low, mean, and median ratios summarized below for Enterprise Value/Production because data was not available for those transactions.
*
Indicates whether or not properties are primarily operated by Seller.
 
Using publicly available information, STRH calculated and analyzed ratios for the Selected Transactions as follows:
 
enterprise value divided by proved reserves (on a BOE basis), referred to below as “Enterprise Value/Proved Reserves”;
 
 
-75-

 
 
enterprise value divided PD Reserves (on a BOE basis), referred to below as “Enterprise Value/PD Reserves”; and
 
enterprise value divided by latest daily production (on a BOEpd basis), referred to below as “Enterprise Value/Production.”
 
The results of the Selected Transactions Analysis are summarized below for all of the Selected Transactions and for the Selected Transactions involving primarily non-operated assets only:
 
Selected Transactions Ratios (All Selected Transactions):
 
Benchmark
 
Low
   
Mean
   
Median
   
High
 
Enterprise Value/Proved Reserves ($ / BOE)
  $9.68     $20.63     $18.20     $40.00  
Enterprise Value/PD Reserves ($ / BOE)
  $13.49     $45.33     $44.13     $88.89  
Enterprise Value/Production ($ / BOEpd)
  $46,937     $103,405     $107,409     $216,667  
 
Selected Transactions Ratios (Primarily Non-Operated Companies Only):
 
Benchmark
 
Low
   
Mean
   
Median
   
High
 
Enterprise Value/Proved Reserves ($ / BOE)
  $9.68     $23.66     $23.21     $40.00  
Enterprise Value/PD Reserves ($ / BOE)
  $13.49     $42.43     $40.97     $88.89  
Enterprise Value/Production ($ / BOEpd)
  $46,937     $103,832     $108,178     $216,667  
 
The reasons for and the circumstances surrounding each of the Selected Transactions analyzed were diverse and there are inherent differences between the businesses, operations, financial conditions and prospects of Earthstone, the Oak Valley Subsidiaries and the companies and assets included in the selected transaction analysis. Accordingly, STRH believed that a purely quantitative selected transaction analysis would not be particularly meaningful in the context of considering the exchange. STRH therefore made qualitative judgments concerning differences between the characteristics of the Selected Transactions and the exchange.
 
Using the reference ranges for the benchmarks set forth below and the corresponding financial or operating statistics for Earthstone as provided by Earthstone management, STRH derived implied equity values for Earthstone also as set forth below (rounded to the nearest one million dollars), compared in each case to Earthstone’s market capitalization as of May 9, 2014 of approximately $37 million and Earthstone’s estimated net asset value (calculated as summarized below) of approximately $46 million:
 
 
-76-

 
 
Benchmark
 
Reference Range
 
Approximate
Implied Equity Value*
($ in millions)
 
Enterprise Value/Proved Reserves ($ / BOE)
 
$14 per BOE - $22 per BOE
    $39 - $65  
Enterprise Value/PD Reserves ($ / BOE)
 
$34 per BOE - $54 per BOE
    $59 - $97  
Enterprise Value/Production ($ / BOEpd)
 
$93,000 per BOEpd - $123,000 per BOEpd
    $50 - $68  
 
* Equity value derived as enterprise value minus outstanding net debt.
 
Using the reference ranges for the benchmarks set forth below and the corresponding financial or operating statistics for the Oak Valley Subsidiaries as provided by Oak Valley’s management and including the $107 million in uncalled equity commitments, STRH derived implied equity values for the Oak Valley Subsidiaries also as set forth below (rounded to the nearest one million dollars), compared to Oak Valley’s estimated net asset value (calculated as summarized below) of approximately $237 million:
 
Benchmark
 
Reference Range
 
Approximate
Implied Equity Value*
($ in millions)
 
Enterprise Value/Proved Reserves ($ / BOE)
 
$14 per BOE - $22 per BOE
  $287 - $378  
Enterprise Value/PD Reserves ($ / BOE)
 
$34 per BOE - $54 per BOE
  $253 - $327  
Enterprise Value/Production ($ / BOEpd)
 
$93,000 per BOEpd - $123,000 per BOEpd
  $326 - $390  
 
* Equity value derived as enterprise value minus outstanding net debt.
 
 Net Asset Value Analysis
 
STRH estimated the net asset value, or “NAV,” of Earthstone’s PD Reserves on a PV-10 basis, proved developed non-producing oil and gas reserves, or “PDNP” on a PV-10 basis, proved undeveloped oil and gas reserves, or “PUD” on a PV-10 basis, and non-proved acreage, in each case to the assumed end of their economic lives and based on data from the Earthstone Reserve Report and the Earthstone Roll Forward Report. In performing this analysis, STRH applied a risk weighting of 100% to Earthstone’s PD Reserves, 90% to Earthstone’s PDNP, 65% to Earthstone’s PUD, and 55% to Earthstone’s non-proved acreage, which risk weightings were agreed to by Earthstone and Oak Valley managements, respectively. Taking into account Earthstone’s net debt, net working capital and asset retirement obligations, in each case as of December 31, 2013, this resulted in an NAV for Earthstone (rounded to the nearest one million dollars) of approximately $46 million.
 
STRH estimated the NAV of the Oak Valley Subsidiaries’ PD Reserves on a PV-10 basis, PDNP on a PV-10 basis, PUD on a PV-10 basis, and non-proved acreage, in each case to the assumed end of their economic lives and based on data from the Oak Valley Reserve Report. In performing this analysis, STRH applied a risk weighting of 100% to the Oak Valley Subsidiaries’ PD Reserves, 90% to Oak Valley’s PDNP, 65% to the Oak Valley Subsidiaries’ PUD, and 53% to the Oak Valley Subsidiaries’ non-proved acreage, which risk weightings were agreed to by Earthstone and Oak Valley managements, respectively. Taking into account the Oak Valley Subsidiaries’ net debt, net working capital and asset retirement obligations, in each case as of February 28, 2014, this resulted in an NAV for the Oak Valley Subsidiaries (rounded to the nearest one million dollars) of approximately $237 million.
 
 
-77-

 
 
 Implied Pro Forma Contribution Analysis
 
STRH estimated the contribution of each of Earthstone and the Oak Valley Subsidiaries to the pro forma combined company with respect to proved reserves on a PV-10 basis, average daily production, PD Reserves, and PUD, in each case to the assumed end of their economic lives and based on data from the Earthstone Reserve Report, the Earthstone Roll Forward Report, the Oak Valley Reserve Report and information provided by Earthstone management and Oak Valley managements, respectively. This analysis showed the following percentage contributions by each of the Oak Valley Subsidiaries and Earthstone, compared in each case to the pro forma NAV before financial adjustments of approximately 71% by Oak Valley and 29% by Earthstone stockholders as a group:
 
Benchmark
 
Oak Valley Subsidiaries’ Contribution
   
Earthstone Contribution
 
Proved Reserves PV-10
    67%       33%  
Average Daily Production
    78%       22%  
PD Reserves
    66%       34%  
PUD Reserves
    78%       22%  
                 
Average of the benchmarks above
    72%       28%  
NAV (before financial adjustments)*
    71%       29%  
 
* Before taking into account cash, net working capital, asset retirement obligations and total debt.
 
 Implied Pro Forma Ownership
 
STRH also estimated the contribution of each of Earthstone and the Oak Valley Subsidiaries to the pro forma combined company with respect to the implied equity values of Earthstone and the Oak Valley Subsidiaries to the pro forma combined company using the implied equity valuations of Earthstone and the Oak Valley Subsidiaries summarized above using the Selected Company Analysis, Selected Transaction Analysis and the NAV analysis. This analysis showed the following ranges of implied ownership percentages by Earthstone stockholders, calculated by comparing the lowest estimation of Earthstone to the highest estimation of the Oak Valley Subsidiaries and the highest estimation of Earthstone to the lowest estimation of the Oak Valley Subsidiaries, compared in each case to the pro forma share ownership of approximately 16% by Earthstone stockholders as a group:
 
 
-78-

 
 
Benchmark
 
Oak Valley Subsidiaries Estimated Equity Valuation
($ in millions)
   
Earthstone
Estimated Equity Valuation
($ in millions)
   
Implied Pro Forma Ownership by Earthstone Stockholders as a Group
 
Selected Company Analysis:
                 
Enterprise Value/Proved Reserves ($ / BOE)
  $264 - $355     $33 - $58       8.4% - 18.1%  
Enterprise Value/PD Reserves ($ / BOE)
  $245 - $319     $55 - $93       14.7% - 27.5%  
Enterprise Value/Production ($ / BOEpd)
  $309 - $373     $45 - $63       10.8% - 16.9%  
Enterprise Value/PV-10
  $240 - $265     $49 - $61       15.6% - 20.3%  
Enterprise Value/2014E EBITDA
  $304 - $339     $36 - $44       9.6% - 12.7%  
Enterprise Value/2015E EBITDA
  $413 - $495     $31 - $42       5.9% - 9.2%  
Selected Transaction Analysis:
                   
Enterprise Value/Proved Reserves ($ / BOE)
  $287 - $378     $39 - $65       9.3% - 18.4%  
Enterprise Value/PD Reserves ($ / BOE)
  $253 - $327     $59 - $97       15.3% - 27.7%  
Enterprise Value/Production ($ / BOEpd)
  $326 - $390     $50 - $68       11.3% - 17.2%  
NAV Analysis:
                   
Net Asset Value
  $213 - $261     $41 - $51       13.7% - 19.2%  
 
In addition, STRH estimated the contribution of each of Earthstone and the Oak Valley Subsidiaries to the pro forma combined company with respect to the implied equity values of Earthstone and the Oak Valley Subsidiaries to the pro forma combined company using the implied valuations of the Oak Valley Subsidiaries summarized above using the Selected Company Analysis, Selected Transaction Analysis and the NAV analysis and Earthstone’s market capitalization of approximately $37 million as of May 9, 2014 and Earthstone’s estimated NAV of approximately $46 million estimated as described above. This analysis showed the following ranges of implied ownership percentages by Earthstone stockholders, calculated by comparing Earthstone’s market capitalization of approximately $37 million as of May 9, 2014 to the lowest and highest estimations of the Oak Valley Subsidiaries and Earthstone’s estimated NAV of approximately $46 million to the lowest and highest estimations of the Oak Valley Subsidiaries, compared in each case to the pro forma share ownership of approximately 16% by Earthstone stockholders as a group:
 
 
-79-

 
 
Benchmark
 
Oak Valley Subsidiaries Estimated Equity Valuation
($ in millions)
   
Implied Pro Forma Ownership by Earthstone Stockholders as a Group (using Earthstone’s market capitalization of approximately $37 million)*
   
Implied Pro Forma Ownership by Earthstone Stockholders as a Group (using Earthstone’s estimated NAV of approximately $46 million)*
 
Selected Company Analysis:
                 
Enterprise Value/Proved Reserves ($ / BOE)
  $264 - $355     9.4% - 12.3%     11.5% - 14.9%  
Enterprise Value/PD Reserves ($ / BOE)
  $245 - $319     10.4% - 13.1%     12.6% - 15.8%  
Enterprise Value/ Production ($ / BOEpd)
  $309 - $373     9.0% - 10.7%     11.0% - 13.0%  
Enterprise Value/PV-10
  $240 - $265     12.3% - 13.4%     14.8% - 16.1%  
Enterprise Value/2014E EBITDA
  $304 - $339     9.8% - 10.9%     11.9% - 13.2%  
Enterprise Value/2015E EBITDA
  $413 - $495     7.0% - 8.2%     8.5% - 10.0%  
Selected Transaction Analysis:
                 
Enterprise Value/Proved Reserves ($ / BOE)
  $287 - $378     8.9% - 11.4%     10.8% - 13.8%  
Enterprise Value/PD Reserves ($ / BOE)
  $253- $327     10.2% - 12.8%     12.3% - 15.4%  
Enterprise Value/Production ($ / BOEpd)
  $326- $390     8.7% - 10.2%     10.6% - 12.4%  
NAV Analysis:
                 
Net Asset Value
  $213 - $261     12.4% - 14.8%     15.0% - 17.7%  
 
* Percentages may not tie due to rounding.
 
 Other Factors
 
STRH also reviewed and considered other factors, solely for informational purposes, including the 52-week low and high aggregate equity values of Earthstone for the period ended May 9, 2014, which ranged from approximately $22 million to approximately $42 million, respectively. In addition, STRH reviewed the historical VWAP of the Earthstone common stock for the 1-month, 3-month, 6-month and 12-month periods ended May 9, 2014, which indicated the following:
 
Time Period Prior to May 9, 2014
 
VWAP
 
1-month
  $22.03  
3-month
  $21.01  
6-month
  $19.37  
12-month
  $18.37  
 
Accounting Treatment
 
The exchange will be accounted for as a reverse acquisition under the purchase method of accounting under GAAP. Earthstone will be treated as the acquired corporation for accounting and financial reporting purposes. Earthstone’s assets, liabilities and other items will be adjusted to their estimated fair values on the closing date of the exchange and combined with the historical book values of the assets and liabilities of Oak Valley. Applicable income tax effects of these adjustments will be
 
 
-80-

 
 
included as a component of the combined company’s deferred tax asset or liability. The difference between the estimated fair value of the assets (including separately identifiable intangible assets), liabilities and other items (adjusted as discussed above) and the purchase price will be recorded as goodwill. Financial statements of Oak Valley issued after the exchange will reflect these values and will not be restated retroactively to change the historical financial position or results of operations of Earthstone.
 
 Listing of Earthstone Common Stock
 
Earthstone shares are currently traded on the NYSE MKT under the symbol “ESTE,” and the common stock to be issued to Oak Valley will be listed upon issuance.
 
 No Dissenters’ or Appraisal Rights
 
Under Delaware law, Earthstone stockholders will not be entitled to dissenters’ or appraisal rights in connection with the transactions contemplated by the exchange agreement or the issuance of Earthstone shares pursuant to the exchange agreement.
 
 Interests of Earthstone Executive Officers and Directors in the Exchange
 
None of the executive officers of Earthstone have employment contracts. The exchange agreement provides that upon closing of the exchange, the executive officers of Earthstone, other than Mr. Singleton, will no longer remain as executive officers of Earthstone. In connection with its consideration of the exchange agreement, the Earthstone Board adopted the Employee Severance Compensation Plan, which provides severance benefits for employees designated by the Board. If these employees are terminated by Earthstone within one year of a Change of Control (as defined in the Severance Plan), or if an employee terminates his employment for Good Reason (as defined in the Severance Plan) during this period, the employee will receive (i) cash severance compensation equal to a number of weeks of base salary determined based on the employee’s years of service with Earthstone, with a maximum of fifty-two (52) weeks, and (ii) up to nine (9) months of premiums for continuation coverage under the Consolidated Omnibus Budget Reconciliation Act of 1985, as amended (“COBRA”). In addition, the Severance Plan provides that all unvested restricted stock held by designated employees vests upon a Change of Control. All of Earthstone’s Denver-based employees have been named participants in the Severance Plan, including Earthstone’s Chief Executive Officer and President, Ray Singleton. Earthstone’s only other executive officer, who is working for Earthstone pursuant to a consulting arrangement, has not been named a participant in the Severance Plan. Mr. Singleton, Chief Executive Officer and President, will continue to be an officer of Earthstone as Executive Vice President – Northern Region, and his employment will continue to be “at will,” which means either Mr. Singleton or Earthstone can terminate his employment at any time without notice, although Mr. Singleton would be entitled to benefits in accordance with the terms of the Severance Plan. The transactions contemplated by the exchange constitute a Change of Control under the Severance Plan.
 
In addition, the non-employee directors of Earthstone have received annual grants of restricted stock pursuant to a Director Compensation Plan. Pursuant to the terms of this plan, all shares of restricted stock that are still subject to vesting will vest upon a Change of Control. At the date of the exchange, Earthstone anticipates that directors will own the following number of shares of restricted stock that will vest upon completion of the exchange: Mr. Rogers: 3,678 shares; Mr. Robertson: 3,678 shares; and Mr. Calerich: 3,678 shares.
 
 
-81-

 
 
 Interests of Oak Valley Executive Officers and Directors in the Exchange
 
The Oak Valley executive officers are identified in the section entitled The Exchange Agreement – Officers of the Combined Company” and The Exchange Agreement – Proposed Non-Management Directors of the Combined Company” beginning on pages 90 and 91, respectively.
 
All of the officers of Oak Valley have an equity interest in Oak Valley Management, LLC (“OVM”), which owns 100% of Oak Valley’s Class B Units. In addition, the Oak Valley officers share indirectly in Class C Units held by OVM. As a result, several officers and employees of Oak Valley will become indirect beneficial owners of a portion of the Earthstone common stock to be issued in the exchange, and may become record owners of Earthstone shares if Earthstone shares are distributed by Oak Valley to its members. The amounts attributable to specific officers and directors of Oak Valley or the combined company cannot presently be determined because of various allocation provisions in the Oak Valley operating agreement.
 
 Compensation of Non-Management Directors After the Exchange
 
Earthstone currently pays each non-employee director an annual cash retainer of $16,000, together with $2,000 for attending each regular quarterly meeting of the Earthstone Board and each all-day special meeting of the Earthstone Board and $500 for each half-day special meeting of the Earthstone Board or one of its committees. In addition to cash compensation, each non-employee director receives annual stock-based compensation in the amount of $36,000 in the form of restricted stock. The shares of restricted stock vest one-third on each anniversary date commencing on the first anniversary of the date of issuance. No committee fees are payable for attendance by a director at a committee meeting held in conjunction with a regular quarterly or all-day special meeting of the Earthstone Board. The chairman of each of the Audit, Compensation and Nominating Committees receives an annual cash retainer of $5,500, $4,500 and $3,500, respectively. In addition, non-employee directors receive $500 for attending committee meetings, unless the committee meeting is held in conjunction with a quarterly regular or all-day board meeting. Earthstone also reimburses reasonable expenses incurred by non-employee directors associated with attending board and committee meetings.
 
Oak Valley currently contemplates that, upon consummation of the exchange, six nominees of Oak Valley will be appointed to Earthstone’s Board. Class I directors, who will serve until the 2016 annual meeting, will be Ray Singleton and Frank A. Lodzinski. Class II directors, who will serve until the 2014 annual meeting, will be Douglas E. Swanson, Brad A. Thielemann and Zachary G. Urban, Jr. Class III directors, who will serve until the 2015 annual meeting will be Jay F. Joliat and Robert L. Zorich. Non-employee directors, which excludes Messrs. Lodzinski and Singleton, will each receive fees from Earthstone for being a director and committee member as follows:
 
an annual retainer of $20,000;
 
an additional $8,000 per year to the chair of the audit committee;
 
an additional $4,000 per year to the other audit committee member; and
 
$1,000 per meeting attended.
 
Fees will be paid quarterly and all reasonable travel, lodging and other expenses will be reimbursed. Directors employed by Earthstone will receive no compensation for board service.
 
 
-82-

 
 
THE EXCHANGE AGREEMENT
 
This section of this proxy statement is a summary of the material provisions of the exchange agreement, a copy of which is attached to this proxy statement as Annex A. The provisions of the exchange agreement are complicated and not easily summarized. Because the description is a summary, it does not contain all of the information about the exchange agreement that may be important to you. You should refer to the full text of the exchange agreement, which is hereby incorporated by reference into this proxy statement, for details of the exchange and the terms and conditions of the exchange agreement.
 
 The Exchange
 
Earthstone and Oak Valley entered into the exchange agreement dated May 15, 2014 and amended the agreement on September 26, 2014. The exchange agreement provides that, upon the terms and subject to the conditions set forth in the exchange agreement, Oak Valley will contribute to Earthstone the membership interests of its three subsidiaries, Oak Valley Operating, LLC, EF Non-Op, LLC and Sabine River Energy, LLC, which include an estimated $139.1 million of cash, in exchange for the issuance to Oak Valley of approximately 9.12 million shares of Earthstone common stock (the “exchange”). The specified amount of cash represents existing cash on hand plus approximately $107 million of capital commitments available to Oak Valley from its members in accordance with the terms of its limited liability company agreement. Following the exchange, current Earthstone stockholders will own 16% of Earthstone’s outstanding common stock, and Oak Valley will own 84% of Earthstone’s outstanding common stock.
 
 Completion and Effectiveness of the Exchange
 
The parties will complete the transactions contemplated in the exchange agreement when all of the conditions to completion of the transactions, as contained in the exchange agreement, are satisfied or waived. The parties anticipate closing the transactions as soon as possible after approval by the Earthstone stockholders of the proposals set forth in this proxy statement.
 
 Representations and Warranties
 
The exchange agreement contains mutual representations and warranties made by each of Earthstone and Oak Valley regarding aspects of their respective businesses, financial condition and structure, as well as other facts pertinent to the exchange. These representations and warranties are made only as of the date of the exchange agreement and the closing date, are subject to materiality, knowledge and other similar qualifications in many respects and will not survive after closing.
 
Representations are generally parallel from each of Oak Valley and Earthstone, except that the Oak Valley representations extend to the Oak Valley Subsidiaries and deal generally with such matters as the following:
 
due organization, organizational power, and qualification to do business;
 
capitalization and due authorization of outstanding equity;
 
authorization of the exchange agreement and related agreements;
 
non-contravention of the exchange agreement with organizational documents and material agreements;
 
 
-83-

 
 
absence of required consents or governmental filings in connection with the exchange agreement;
 
accuracy of financial statements;
 
absence of liabilities other than those disclosed in the financial statements;
 
absence of material changes after latest unaudited financial statements;
 
legal title to owned oil and gas properties, validity of and absence of default under leases to leased oil and gas properties, full payment of all royalties and rents;
 
all tax returns filed and no liability for unpaid taxes;
 
absence of material legal or environmental proceedings;
 
absence of preferential rights with respect to properties;
 
compliance with employment laws;
 
conduct of operations in compliance with applicable laws;
 
accuracy of information provided to reserve engineer;
 
accuracy of information filed with the SEC and compliance with securities laws;
 
inapplicability of the Earthstone rights agreement to the exchange; and
 
compliance of benefit plans with ERISA.
 
In addition, Earthstone makes certain representations regarding the shares of Earthstone common stock being issued, and Oak Valley makes certain representations regarding its status as an accredited investor buying restricted shares in an offering exempt from the registration requirements of the Securities Act.
 
The full text of the representations and warranties can be reviewed in Articles III and IV of the exchange agreement.
 
 Conduct of Parties Pending Closing
 
As set forth in Section 5.2 of the exchange agreement, each party has agreed that until the closing, without the written consent of the other party, which may not be unreasonably withheld, delayed or conditioned, it will conduct its operations only in the ordinary course consistent with past practices, maintain its business and preserve the goodwill of its customers, suppliers and employees, and comply with all laws and contractual obligations. In particular, the parties have agreed not to, except as disclosed in each party’s respective disclosure schedules to the exchange agreement:
 
issue or redeem equity or declare dividends;
 
issue notes or other debt securities or enter into borrowing agreements or other financing arrangements, other than (i) the credit agreement to be entered by the combined company at the time of the exchange agreement, (ii) borrowings under each party’s credit agreement as in existence at the time of the execution of the exchange agreement, (iii) intercompany
 
 
-84-

 
                       
borrowings between Oak Valley and Earthstone, or prepay any outstanding borrowings except under existing revolving indebtedness or intercompany
indebtedness;
 
sell or otherwise dispose of any oil and gas properties having fair market values in excess of, for Earthstone, $1 million, and, for Oak Valley, $12.5 million;
 
make capital expenditures in excess of, for Earthstone, $5 million, and for Oak Valley, $20 million;
 
make any loans to any person;
 
acquire, in the case of Earthstone, any business or assets having a purchase price exceeding $1 million;
 
enter into, terminate or amend any material agreement, enter into any agreement with restrictions on the place where a party can do business, or waive any provision of any standstill or confidentiality agreement;
 
increase the compensation of any executives, grant any new equity awards or adopt new equity compensation plans;
 
amend their formation documents; or
 
settle any litigation for payments in excess of, for Earthstone, $50,000 individually or $200,000 in the aggregate and, for Oak Valley, $250,000 individually and $1 million in the aggregate.
 
Oak Valley is permitted to make acquisitions between the date of the exchange agreement and closing, subject to the limitations set forth in the exchange agreement, and acquisitions made by Oak Valley could affect the percentage of the combined company owned by Earthstone stockholders after the closing, as well as the make-up of assets of the combined company. Pursuant to the amendment to the exchange agreement entered into between Oak Valley and Earthstone on September 26, 2014, Oak Valley may only make one such interim acquisition. The proposed Flatonia contribution constitutes an interim acquisition under the exchange agreement, and therefore, unless the parties terminate the contribution agreement and abandon the proposed Flatonia contribution, Oak Valley may not enter into any further interim acquisitions prior to the closing date.
 
In the event the proposed Flatonia contribution is abandoned, Oak Valley may make one interim acquisition with cash, Earthstone common stock (which acquisition would close after the closing of the exchange), Oak Valley equity interests, or a combination of these forms of consideration. The acquired assets or entities would become part of the combined company, either by contribution to the Oak Valley Subsidiaries or to Earthstone. The acquisition may not be made after this proxy statement has been cleared by the SEC. If the consideration in an Oak Valley acquisition is cash, the amount of cash that Oak Valley contributes to the Oak Valley Subsidiaries prior to the closing would be reduced, but that contribution cannot be less than $75 million. If the consideration in an Oak Valley acquisition is Earthstone common stock, the percentage of the combined company owned by the Earthstone stockholders would be reduced, but Oak Valley may not agree to issue a number of shares that would make the percentage ownership of Earthstone stockholders be less than 12%. Any acquisition by Oak Valley would not result in Earthstone issuing less than 9,124,452 shares to Oak Valley, subject to reduction if Oak Valley’s members fail to fund the full $107 million capital call. If Oak Valley
 
 
-85-

 
consummates an acquisition using its own equity comprised of LLC units, the number of shares of Earthstone common stock would be increased by a number of shares of common stock equal to the LLC unit portion of the purchase price divided by 25.98.
 
See Section 5.2 of the exchange agreement, as amended, for the list of activities that the parties are prohibited from engaging in prior to closing.
 
 Additional Agreements
 
Included among the obligations of the parties are the following:
 
Earthstone is obligated to file this proxy statement with the SEC and give notice of and convene a special meeting of the stockholders as provided in this proxy statement to approve the issuance of the common stock included in the exchange consideration, approve the amendment to Earthstone’s certificate of incorporation and approve and adopt the 2014 Plan.
 
Earthstone and Oak Valley shall use commercially reasonable efforts to consummate the closing of the exchange.
 
 Non-solicitation
 
Earthstone shall not (i) solicit, facilitate, encourage or induce any inquiries or proposals that constitute the submission of an alternative exchange or merger proposal with a person or entity other than Oak Valley, (ii) furnish confidential information, (iii) enter into any confidentiality agreement or agreement relating to an alternative proposal, or (iv) withdraw or modify the recommendation to vote for the matters put forth to stockholders for vote (other than the non-binding advisory proposal involving the Severance Plan).
 
Earthstone’s non-solicitation obligations are qualified by “fiduciary out” provisions which provide that Earthstone may take certain otherwise prohibited actions with respect to an unsolicited alternative proposal if the Board determines that the failure to take such action would be reasonably likely to be inconsistent with its fiduciary duties and certain other requirements are satisfied. Earthstone may provide confidential information to and negotiate with any person who gives Earthstone an alternative proposal without Earthstone having violated the “no shop” provisions of the exchange agreement. If the alternate proposal is superior to the consideration in the Oak Valley combination, Earthstone shall promptly advise Oak Valley of any alternative proposal. Earthstone may recommend to its stockholders that it accept the alternative proposal under circumstances set forth in Section 5.3 of the exchange agreement. In particular, if at any time prior to the approval of the exchange agreement by Earthstone stockholders Earthstone’s Board of Directors receives an alternative proposal from a third party to acquire at least 50% of Earthstone’s outstanding common stock or assets and that (i) the Board deems to be bona fide and (ii) the Board determines to be more favorable to the Earthstone stockholders from a financial point of view than the transactions contemplated by the exchange agreement (a “Superior Proposal”), then the Board may reverse its recommendation that the Earthstone stockholders approve the exchange agreement and may enter into negotiations and execute a definitive agreement with respect to the Superior Proposal, subject to (x) providing three business days’ notice to Oak Valley of the Superior Proposal and (y) at Oak Valley’s request, negotiating in good with faith with Oak Valley during such three business day period in connection with an alternative transaction.
 
 
-86-

 
 
 Termination Fee
 
A termination fee of $1.0 million will be payable by Earthstone in the following circumstances:
 
(A) an alternate proposal has been publicly proposed and not withdrawn at the date of the stockholder meeting, (B) Oak Valley terminates the exchange agreement because (1) the exchange has not occurred by November 30, 2014, or (2) Earthstone stockholders do not approve the matters proposed in this proxy statement (other than the non-binding advisory proposal involving the Severance Plan), and (C) Earthstone enters into an agreement with respect to, or consummates a transaction that constitutes, an “Alternative Proposal” (except that references to 20% shall be deemed references to 50%);
 
the exchange agreement is terminated by Oak Valley if the Earthstone Board changes its recommendation that the Earthstone stockholders vote in favor of the matters proposed in this proxy statement (other than the non-binding advisory proposal involving the Severance Plan); or
 
the exchange agreement is terminated by Earthstone in order to accept a Superior Proposal.
 
 Covenants
 
Capital Call. Oak Valley is required to make a capital call of its members for $107,020,000, the amount of which is to be used to make acquisitions by Oak Valley as permitted by the exchange agreement (which assets would be included in the Oak Valley Subsidiaries) or contributed to the Oak Valley Subsidiaries prior to the exchange. To the extent that members fail to fully fund the capital call (the “Cash Shortfall”), Earthstone shall reduce the number of shares of common stock issued to Oak Valley by a number of shares equal to the Cash Shortfall divided by 25.98. No less than $100,000,000 is required to be contributed (or spent on qualifying acquisitions).
 
Indemnification and Insurance. Following the exchange, Earthstone will be responsible for indemnifying officers, directors and employees of the Oak Valley Subsidiaries to the extent that such persons were subject to indemnification prior to the exchange. For six years following the closing of the exchange, the formation documents of the Oak Valley Subsidiaries shall be no less favorable with respect to indemnification, advancement of expenses and exculpation of present and former officers, directors and employees than those in effect immediately prior to the exchange, and during such period Earthstone shall not amend its charter documents to make them less favorable with respect to these matters than those currently in effect. Earthstone shall purchase six years of “tail insurance” to provide for indemnification of existing Earthstone directors, officers and employees for acts committed prior to the date of the exchange.
 
Governance. For two years after the closing of the exchange, Oak Valley will not use its controlling stockholder position to undertake or initiate a “going private” transaction with respect to Earthstone.
 
Credit Agreement. Oak Valley and Earthstone will use commercially reasonable best efforts to enter into a new reserve-based revolving credit facility substantially in the form of Oak Valley’s existing credit facility. Amounts borrowed at the closing will be sufficient to repay at closing all outstanding borrowings under the existing credit facilities of each of Earthstone and Oak Valley.
 
 
-87-

 
 
Hedges. Earthstone will become the responsible party on all of Oak Valley’s hedges at the time of the exchange. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations of Oak Valley” for a description of Oak Valley hedges.
 
 Conditions to Closing
 
Conditions to the completion of the exchange, as set forth in the exchange agreement, include the following:
 
Approval by the Earthstone stockholders of the issuance of common stock as provided in the exchange agreement, the amendment to the certificate of incorporation increasing the authorized shares of Earthstone capital stock, and the 2014 Plan.
 
The Earthstone common stock deliverable to Oak Valley as contemplated by the exchange agreement shall have been approved for listing on the NYSE MKT, subject to official notice of issuance.
 
All representations and warranties of the parties shall be true and correct as of the closing date, except where the failure to be true and correct would not reasonably be expected to have, individually or in the aggregate, a material adverse effect.
 
The parties will have performed, in all material respects, all obligations required by the exchange agreement.
 
Oak Valley shall provide evidence that it has received at least $100,000,000 from its members and shall have (i) contributed such amounts to the Oak Valley Subsidiaries on or prior to the closing date, or (ii) used such amounts to consummate permitted Oak Valley interim acquisitions.
 
At closing, all directors and officers of Earthstone, except for Ray Singleton, shall resign, and Mr. Singleton shall elect six nominees of Oak Valley as directors of Earthstone. The newly elected directors shall serve for a one, two or three year term, depending on the class to which they are assigned. The Earthstone Board, as then constituted, shall appoint the appropriate officers of Earthstone, including Mr. Singleton as an Executive Vice President – Northern Region. At closing, Earthstone shall be appointed as the managing member of each Oak Valley Subsidiary.
 
The registration rights agreement has been entered into.
 
 Termination of the Exchange Agreement
 
The exchange agreement may be terminated for reasons that include the following:
 
By the mutual written consent of the Oak Valley board of managers and the Earthstone Board of Directors.
 
By either party if the exchange has not been completed by January 31, 2015, although the exchange agreement may not be terminated by any party that is unable to satisfy any closing condition, or by any party if specific performance to enforce the exchange agreement is being pursued. In addition, the right to terminate shall not be available to Oak Valley until February 28, 2015 if Oak Valley has not yet received at least $100,000,000 from its members and Oak Valley is then pursuing and has not yet exhausted its remedies under its limited liability company agreement. If Oak Valley then terminates because Oak Valley has not received at least $100,000,000
 
 
-88-

 
 
from its members, Oak Valley shall, as a condition of such termination, pay to Earthstone an amount equal to Earthstone’s documented, out-of-pocket expenses incurred in connection with the exchange agreement in an amount not to exceed $600,000.
 
By either party if the Earthstone stockholder meeting has concluded and the Earthstone stockholder approval has not been obtained.
 
By either party if any applicable law, injunction, judgment or ruling enacted, promulgated, issued, entered, amended or enforced shall be in effect enjoining, restraining, preventing or prohibiting or rendering illegal consummation of the exchange.
 
By either party if the representations and warranties of the other party are not true and correct, any condition would not be satisfied, or any party fails to meet its obligations under the exchange agreement, and the breach either cannot be cured or can be cured and is not cured within 30 days after notice.
 
By Oak Valley prior to the receipt of Earthstone stockholder approval if Earthstone willfully breached its obligations not to solicit any inquiries or proposals that constitute the submission of an alternative exchange or merger proposal or enters into any agreement relating to an alternative proposal.
 
By Earthstone if its Board, in the reasonable exercise of its fiduciary duties, decides to accept a superior proposal, as defined in the exchange agreement.
 
By Oak Valley if Earthstone withdraws, modifies or qualifies, or proposes publicly to withdraw, modify or qualify, in a manner adverse to Oak Valley, the Earthstone Board recommendation to vote for the resolutions set forth in this proxy statement (other than the non-binding advisory proposal involving the Severance Plan) or publicly recommends the approval or adoption of, or publicly approves or adopts, or proposes to publicly recommend, approve or adopt, any alternative proposal.
 
 Voting Agreement
 
In connection with the execution of the exchange agreement, Ray Singleton, Earthstone’s President and Chief Executive Officer and holder of approximately 26% of Earthstone’s outstanding common stock, entered into a voting agreement with Oak Valley whereby Mr. Singleton agreed to vote in favor of the exchange and the related matters, unless the exchange agreement is terminated according to its terms prior to the stockholder meeting. The voting agreement was amended in connection with the execution of the contribution agreement to require Mr. Singleton to vote his shares in favor of the issuance of shares of Earthstone common stock pursuant to the contribution agreement, as well as to add Flatonia as a third-party beneficiary of that agreement. See “The Contribution Agreement – Voting Agreement.”
 
 Registration Rights Agreement
 
At the closing of the exchange, Oak Valley and Earthstone will enter into a registration rights agreement requiring Earthstone to register, at its cost, with the SEC the resale of the shares issued to
 
 
-89-

 
 
Oak Valley at the request of Oak Valley or a member of Oak Valley that has received the shares in a distribution from Oak Valley (collectively, the “Oak Valley Stockholders”). The Oak Valley Stockholders owning a majority of the Registrable Securities (as defined in the registration rights agreement) may request registration no more than three times, and no more frequently than once in any six-month period, of shares having an estimated offering price of greater than $5 million. No request may be made after the third anniversary of the exchange. With certain exceptions, Earthstone must file and have the registration statement declared effective, and must maintain the effectiveness of the registration statement for nine months or such shorter period by which all shares have been sold.
 
In addition, if Earthstone files a registration statement within three years of the exchange, it must offer to the Oak Valley Stockholders the opportunity to include the resale of their shares in the registration statement, subject to customary qualifications and limitations.
 
Earthstone is prohibited from entering into any other registration rights agreements or other agreement that violates or is detrimental to rights granted to Oak Valley Stockholders in the registration rights agreement.
 
 Finder’s Fee
 
Except for STRH, the fees and expenses of which will be paid solely by Earthstone, neither Earthstone nor any of its affiliates has retained any financial advisor, broker, agent or finder or paid or agreed to pay any financial advisor, broker, agent or finder on account of the exchange agreement or any transaction contemplated by the exchange agreement.
 
 Officers of the Combined Company
 
Concurrently with the closing of the exchange, the following individuals will be appointed to fill the following officer positions of Earthstone:
 
Name
 
Age
 
Position
   65  
President and Chief Executive Officer
   63  
Executive Vice President, Northern Region
Robert J. Anderson
   52  
Executive Vice President, Corporate Development and Engineering
Steven C. Collins
   49  
Executive Vice President, Completions and Operations
Christopher E. Cottrell
   54  
Executive Vice President, Land and Marketing
Timothy D. Merrifield
   58  
Executive Vice President, Geology and Geophysics
Francis M. Mury
   62  
Executive Vice President, Drilling and Development
G. Bret Wonson
   37  
Vice President, Principal Accounting Officer
Neil K. Cohen
   32  
Vice President, Finance
 
Earthstone will re-evaluate its executive compensation structures and systems that it will provide for its named executive offices, with attention to instituting equity awards under the 2014 Plan, if approved, benchmarking compensation based on the knowledge and experience of its board of directors, considering similar positions in the industry and using compensation surveys and the advice of outside consultants, as deemed necessary.
 
Messrs. Singleton and Lodzinski will serve as Class I directors of Earthstone. Messrs. Swanson, Thielemann and Urban will be appointed to serve as Class II directors, and Messrs. Joliat and Zorich will be appointed to serve as Class III directors.
 
 
-90-

 
 
See “Executive Officers of Oak Valley” for biographical information of Messrs. Lodzinski, Anderson, Collins, Cottrell, Merrifield, Mury, Wonson and Cohen.
 
Information on Mr. Singleton is as follows:
 
Ray Singleton has been a director of Earthstone since July 1989 and President and Chief Executive Officer of Earthstone since March 1993. Mr. Singleton was retained by Earthstone from 1981 to 1987 as a consultant. He joined Earthstone in June 1988 as Production Manager/Petroleum Engineer. In October 1989, he was elected Vice President. Mr. Singleton began his career with Amoco Production Company in 1973 as a production engineer in Texas. He was subsequently employed by the predecessor of Union Pacific Resources as a drilling, completion and production engineer from 1980 to 1982. Mr. Singleton received a Bachelor of Science degree in Petroleum Engineering from Texas A&M University in 1973, and received a Master’s Degree in Business Administration from Colorado State University’s Executive MBA Program in 1992. In determining Mr. Singleton’s qualifications to serve on the Board of Directors, the Board has considered, among other things, his experience and expertise in the oil and gas industry, including the operating, management or executive positions he has held with Earthstone and other oil and gas companies, and his extensive knowledge of Earthstone’s business, all of which has proven to be beneficial to Earthstone.
 
 Proposed Non-Management Directors of the Combined Company
 
Information on the proposed non-management directors is as follows:
 
Jay F. Joliat (age 57) – For more than the past thirty years, Mr. Joliat has been an independent investor and developer in commercial, industrial and garden style apartment real estate, land development and residential home building, restaurant ownership and management, and has had extensive experience in placement of venture private equity in generic pharmaceuticals, medical devices/procedures and oil and gas. Mr. Joliat has been the Chief Executive Officer of Fieldstone Village Development, LLC since January 2011. He has been the Chief Executive Officer of Joliat & Company, Inc. since October 1988. He has been the Chief Executive Officer and Chief Investment Officer of Joliat Ventures, LLC and Chief Executive Officer of Joliat Enterprises, LLC since January 1988. Since January 1981, Mr. Joliat has served as Chief Executive Officer and Treasurer of Sign of the Beefcarver Restaurants, Inc. He formed and managed his own investment management company early in his career and was formerly employed by E.F. Hutton, Dean Witter Reynolds and LPL Financial. He holds a Bachelor of Arts Degree in Management and Finance from Oakland University (1982) and was awarded a Certified Investment Management Analyst certificate in 1983 after completion of the IMCA program at the Wharton School of the University of Pennsylvania. From 1996 through 2003, Mr. Joliat served on the Board of Directors of Caraco Pharmaceutical Laboratories Ltd., a company with a class of equity securities registered under the Exchange Act, and served in various capacities on its audit, executive and compensation committees. From 2007 through August 2012, Mr. Joliat served on the Board of Directors of GeoResources, Inc., a company with a class of equity securities registered under the Exchange Act, and served in various capacities on the audit, nominating and compensation committees. Mr. Joliat’s prior business experience in management and investments, as well as previously serving on the boards of directors of SEC-reporting companies, brings a unique perspective as an outside investor in oil and gas entities. His management skills, understanding of public and private capital markets, and financial acumen provide the board with a valuable resource for planning corporate strategy.
 
Douglas E. Swanson, Jr. (age 42) – Partner, EnCap Investments L.P. Prior to joining EnCap in 1999, he was in the corporate lending division of Frost National Bank, specializing in energy-related
 
 
-91-

 
 
service companies, and was a financial analyst in the corporate lending group of Southwest Bank of Texas. Mr. Swanson serves on the board of each of Eclipse Resources Corporation, Oasis Petroleum Inc. and several EnCap portfolio companies. Mr. Swanson is a member of the Independent Petroleum Association of America and the Texas Independent Producers and Royalty Owners Association. Mr. Swanson holds a B.A. in Economics and an M.B.A., both from the University of Texas at Austin. Oak Valley believes that Mr. Swanson should serve as a member of the board due to his extensive experience in the oil and gas exploration and production industry, including serving on the boards of public and private oil and gas companies. As a partner at EnCap, Mr. Swanson is uniquely positioned to provide the board with insight and advice on a full range of strategic, financial, and governance matters.
 
Brad A. Thielemann (age 37) – Managing Director, EnCap Investments L.P. Prior to joining EnCap in 2006, he worked in the Investor Relations and Strategic Planning Groups at Plains All American Pipeline, L.P. Prior to that, he was an Associate at EnCap from 2000 to 2003 and a Treasury Analyst at Dynegy. Mr. Thielemann holds an M.B.A. from Duke University and a B.A. in Business Administration from The University of Texas at Austin. He serves on the boards of several EnCap portfolio companies, is on the board of The Houston Producers’ Forum and is a member of the Independent Petroleum Association of America. Oak Valley believes that Mr. Thielemann should serve as a member of the board due to his extensive experience in the oil and gas industry, including serving on the boards of private oil and gas exploration and production companies. As a managing director at EnCap, Mr. Thielemann is uniquely positioned to provide the board with insight and advice on a full range of strategic, financial, and governance matters.
 
Zachary G. Urban (age 36) – Since January 2014, Mr. Urban has served as CEO at Vlasic Group, which is a private investment company with holdings in a wide variety of asset classes. Prior to being named CEO, Mr. Urban held the position of Managing Director of Investments at Vlasic Group from 2011 to 2013. At Vlasic Group, Mr. Urban has responsibility for a full spectrum of investment disciplines, including asset allocation, investment strategy, direct investments, manager selection, due diligence, and performance measurement. From 2001 to 2011, Mr. Urban worked at Donnelly Penman & Partners (“DP&P”), a regional investment bank. At DP&P, Mr. Urban specialized in merger and acquisition transactions, business valuations, financial advisory, due diligence services, and capital raising for middle market public and private clients. Prior to his time at DP&P, Mr. Urban also worked in the Corporate Value Consulting practice of PricewaterhouseCoopers LLP (“PWC”). At PWC, he focused on business valuation services, strategic consulting, and corporate finance consulting for public and private companies, including multinational and Fortune 500 clients. Mr. Urban holds the Chartered Financial Analyst (CFA) designation and graduated from the Honors College of Michigan State University with a B.A. degree in Finance with High Honor. Oak Valley believes that Mr. Urban should serve as a member of the board due to his extensive investment experience across diverse industries as CEO of the Vlasic Group. In addition, his prior experience as an investment banker will enable Mr. Urban to provide the board with insight and advice on a full range of general business and financial matters.
 
Robert L. Zorich (age 64) – Co-Founder and Managing Partner of EnCap Investments L.P. since 1988. Prior to co-founding EnCap, Mr. Zorich was a Senior Vice President of Trust Company of the West, a privately-held pension fund management company, where he was in charge of its Houston office. Prior to joining Trust Company of the West, Mr. Zorich co-founded MAZE Exploration, Inc., an oil and gas exploration, development and reserve acquisition company, where he served as its Co-Chief Executive Officer. During the first seven years of Mr. Zorich’s career, he was a Vice President and Division Manager in the Energy Department of Republic Bank. Approximately half of his tenure with Republic Bank was spent managing Republic Bank’s energy office in London, where he assembled a number of major project financings for development in the North Sea. Mr. Zorich holds a B.A. in Economics from the
 
 
-92-

 
 
University of California at Santa Barbara and a Master’s Degree in International Management (with distinction) in 1974 from the American Graduate School of International Management in Phoenix, Arizona. Mr. Zorich serves on the boards of several EnCap portfolio companies and is a member of the Independent Petroleum Association of America, the Houston Producers’ Forum and Texas Independent Producers and Royalty Owners Association. Mr. Zorich currently serves on the board of Eclipse Resources Corporation and previously served on the board of Oasis Petroleum Inc. and its predecessor entities, Enerplus Corporation and TODCO. Oak Valley believes that Mr. Zorich should serve as a member of the board due to his significant experience with financing, forming, and guiding numerous oil and gas companies while serving as a co-founder and managing partner of EnCap. His insights and relationships should prove valuable towards guiding corporate strategies and pursuing growth opportunities.
 
U.S. FEDERAL INCOME TAX CONSEQUENCES
 
Neither Earthstone nor its stockholders will incur any federal income tax consequences as a result of the exchange and other transactions contemplated in the exchange agreement.
 
INFORMATION CONCERNING THE EARTHSTONE BOARD OF DIRECTORS
 
The Earthstone Board currently has four members: Ray Singleton (Chairman), Richard K. Rodgers, Monroe W. Robertson, and Andrew P. Calerich. During the year ended March 31, 2014, the Earthstone Board held 12 meetings and acted one time by unanimous written consent in lieu of holding a meeting. Each director attended at least 75% of the total number of meetings and at least 75% of the total number of meetings held by all committees of the Board on which he served.
 
All members of the Board are encouraged, but not required, to attend Earthstone’s Annual Meeting. All members of the Board attended the most recent annual meeting held on September 25, 2013.
 
 Independence of Directors
 
Earthstone’s Board must currently satisfy the independence requirements of the NYSE MKT.
 
Pursuant to SEC and NYSE MKT rules, in determining whether or not a director or nominee for director is independent, Earthstone uses the applicable definition of “independent director” as a non-employee director who is affirmatively determined by the Board not to have a material relationship with the listed company that would interfere with the exercise of independent judgment.
 
The NYSE MKT LLC Company Guide provides that a majority of the members of the board of directors of each listed company be independent directors, subject to certain limited exceptions. The Board of Directors of Earthstone has determined that three of its four directors are independent directors. Each of Messrs. Rodgers, Robertson, and Calerich is an independent director. In making these determinations, the Board reviewed and analyzed information pertaining to relationships and transactions involving directors, their affiliates and immediate family members to determine whether any of these were of substance and inconsistent with a determination that each director is independent for purposes of serving on the Board of Directors. Ray Singleton, as President and Chief Executive Officer of Earthstone, is not an independent director and thus does not serve as a member of any committee of the Board. Mr. Singleton currently serves as the Chairman of the Board.
 
 
-93-

 
 
Following the exchange, Earthstone will be a “controlled company” under the corporate governance rules of the NYSE MKT and, as a result, will not be required to comply with the NYSE MKT requirements that independent directors constitute a majority of the board of directors, nominating committee or compensation committee. However, as a “smaller reporting company,” as such term is defined under the Exchange Act, and in accordance with applicable rules and regulations of the NYSE MKT, Earthstone is required to have an audit committee consisting of two independent members. Except for Mr. Singleton, all of the persons serving as director following the exchange will have been selected by Oak Valley. The Earthstone directors after the exchange are expected to be Ray Singleton (Class I director), Frank A. Lodzinski (Class I director), Douglas E. Swanson, Jr. (Class II director), Brad A. Thielemann (Class II director), Zachary G. Urban (Class II director), Jay F. Joliat (Class III director) and Robert L. Zorich (Class III director). After the exchange, the Earthstone Audit Committee is expected to be comprised of Mr. Joliat (as chairman of the committee) and Mr. Urban.
 
 Committees of the Board
 
The standing committees of the Board include the Audit Committee, the Nominating Committee and the Compensation Committee, each consisting entirely of non-employee independent directors. The standing committees of the Board, including the members of each committee, are described below.
 
Audit Committee – Richard Rodgers, Monroe Robertson, and Andrew Calerich comprise the Audit Committee. Mr. Robertson serves as the Audit Committee’s chairman. The Audit Committee held four meetings in the fiscal year ended March 31, 2014. Each member of the Audit Committee meets the independence and experience requirements, as set forth in the NYSE MKT LLC Company Guide. The Audit Committee engages Earthstone’s independent certified public accountants to audit the annual financial statements, discusses with the auditors and approves in advance the scope of the audit, reviews with the independent auditors their independence, the financial statements and their audit report, reviews management’s administration of the system of internal accounting controls, and reviews Earthstone’s procedures relating to business ethics. The Audit Committee charter is available on the Earthstone website, www.EarthstoneEnergy.com, under the heading “Investor Relations/Corporate Governance.”
 
The Board determined that both Messrs. Robertson and Calerich, two of the independent directors, qualify as “financial experts,” as defined in the rules promulgated by the SEC and as set forth in the NYSE MKT LLC Company Guide, to serve on the Audit Committee.
 
Nominating Committee – The Nominating Committee is comprised of Messrs. Rodgers, Robertson, and Calerich. Mr. Calerich currently serves as the Nominating Committee’s chairman. Each member of the Nominating Committee meets the independence requirements, as set forth in the NYSE MKT LLC Company Guide described above. The Nominating Committee held one meeting in the fiscal year ended March 31, 2014. The Nominating Committee is appointed by the Board to identify individuals qualified to become members of the Board, to recommend to the Board proposed nominees for membership, and to recommend directors to serve on each standing committee. The Nominating Committee charter is available on the Earthstone website, www.EarthstoneEnergy.com, under the heading “Investor Relations/Corporate Governance.”
 
Compensation Committee – The Compensation Committee is comprised of Messrs. Rodgers and Robertson. Mr. Rodgers serves as the Compensation Committee’s chairman. Each member of the Compensation Committee meets the independence requirements, as set forth in the NYSE MKT LLC Company Guide. The Compensation Committee held one meeting in the fiscal year ended March 31,
 
 
-94-

 
 
2014. The responsibilities of the Compensation Committee are three-fold: first, establishing and administering the general compensation policies of Earthstone; second, setting the specific compensation for Earthstone’s chief executive officer and other executive officers; and third, recommending to the Board the independent director compensation. The Compensation Committee charter is available on the Earthstone website, www.EarthstoneEnergy.com, under the heading “Investor Relations/Corporate Governance.”
 
Code of Business Conduct and Ethics – Earthstone adopted a Code of Business Conduct and Ethics (as that term is defined in Item 406 of Regulation S-K), which applies to its directors, officers and employees, including, without limitation, the principal executive officer, principal financial officer, principal accounting officer or controller, and persons performing similar functions. The text of the Code of Ethics can be found on Earthstone’s website, www.EarthstoneEnergy.com, under the heading “Investor Relations/Corporate Governance.”
 
 Certain Relationships and Related Transactions
 
Other than the transactions described herein pursuant to the exchange agreement, there are no transactions or series of similar transactions since the beginning of Earthstone’s last fiscal year or any currently proposed transaction or series of similar transactions to which Earthstone was or is to be a party, and which involved an amount exceeding $60,000 and in which any director, executive officer, principal stockholder or any member of their immediate family had or will have a direct or indirect material interest.
 
 Legal Proceedings
 
Earthstone is not aware of any legal proceedings in which any director, officer or any record or beneficial owner of more than five percent of any class of Earthstone’s voting securities, or any affiliate of such person, is a party adverse to Earthstone or has a material interest adverse to Earthstone.
 
INFORMATION ABOUT OAK VALLEY
 
 General
 
Oak Valley Resources, LLC (“Oak Valley”), through its three subsidiaries, is an independent domestic oil and natural gas company focused on the acquisition, development, exploration and production of onshore, unconventional reserves. Its current emphasis is on developing its existing proven acreage in the Eagle Ford shale in South Texas. As of December 31, 2013, Oak Valley has accumulated approximately 74,300 gross / 17,500 net leasehold acres in the Eagle Ford trend, consisting of (a) 48,000 gross / 14,400 net leasehold acres located in the volatile oil window in Gonzales and Fayette Counties, Texas, and (b) 26,300 gross / 3,100 net leasehold acres located in the gas and condensate window in La Salle County, Texas. Oak Valley serves as the operator of its Fayette County and Gonzales County acreage with working interests ranging from 25% to 30% and as a non-operator on its La Salle County acreage with working interests ranging from 10% to 15%. On Oak Valley’s operated acreage, it is presently concentrated on the horizontal development of the Eagle Ford formation, with the Austin Chalk formation serving as a secondary objective. The acreage position is also prospective for the Upper Eagle Ford, Buda, Wilcox, and Edwards formations. Oak Valley is continuously evaluating opportunities to expand its acreage positions and its producing assets in unconventional properties via acquisitions and leasing activities. In the future, it may also consider acquiring and developing conventional properties, provided that such properties have a strategic benefit.
 
 
-95-

 

Oak Valley was initially capitalized on December 21, 2012, with producing properties, acreage, working capital, and $100 million of cash commitments from affiliates of EnCap Investments L.P. and approximately $52 million of cash commitments from management and employees of Oak Valley, an affiliate of Wells Fargo Energy Capital, and the Vlasic Group. On April 25, 2013, Oak Valley closed a private placement of approximately $63 million of cash commitments from accredited investors. Many of these investors have participated with Oak Valley management in prior entities. In total, Oak Valley raised approximately $215 million of cash commitments, of which $108 million has been invested to date in oil and gas projects. Concurrent with the closing of the exchange, Oak Valley will call the remaining $107 million and contribute this amount to Earthstone.

Oak Valley’s core competencies include (a) in-depth experience and capability of its geological and geophysical staff, particularly in the use of 3-D seismic data, (b) proven capability of its engineering staff to minimize drilling, completion and production costs, while maximizing results, and (c) effective financial management. These core competencies are evidenced by the proven track record of its executive officers.

As of January 1, 2014, Oak Valley had an estimated 11,432 MBOE of proved reserves, consisting of 6,078 MBbls of oil, 24,213 MMcf of natural gas, and 1,318 MBbls of natural gas liquids. Approximately 32% of its proved reserves were classified as proved developed. Production for the year ended December 31, 2013, totaled 737 MBOE, or 2,019 BOE per day, of which 22% was oil. Production for the three months ended June 30, 2014, totaled 212 MBOE, or 2,325 BOE per day, of which 41% was oil. Production for the six months ended June 30, 2014, totaled 414 MBOE, or 2,286 BOE per day, of which 40% was oil.
 
 Business Strategy
 
Oak Valley pursues a value-driven growth strategy focused on pursuing projects that generate strong and predictable rates of return. This strategy is implemented through acquisitions, development drilling, and exploration activities that currently involve oil-weighted projects. Oak Valley emphasizes building production, reserves, and cash flows while continually seeking to expand its undeveloped acreage and drilling inventory. Oak Valley will continue to exploit its current assets and acreage positions through the cost-efficient drilling of economic reservoirs and production activities. Oak Valley’s current efforts are directed towards expanding its acreage position in the Eagle Ford trend located in the vicinity of its existing operations. Oak Valley may also consider conventional properties in close proximity to its existing operations, provided there is economic production and cash flow, upside exploration or development potential and such properties can be effectively operated by Oak Valley’s field employees. Further, management will consider whether such properties may hold unconventional resource development potential. The acquisition of future assets will depend on the acreage or property and financing alternatives available to Oak Valley at the time it considers such opportunities. Oak Valley’s strategy includes expansion into the Bakken and other oil-prone areas of the Rockies, which it expects will be accelerated by the combination with Earthstone.

Oak Valley’s business strategy includes the following:

●  
continuing the cost-effective development and exploration of acreage positions with a focus on its properties in the Eagle Ford trend;
 
 
-96-

 
 
●  
expanding its acreage positions and drilling inventory in and around its focus areas through acquisitions and farm-in opportunities with an emphasis on operated positions and selective non-operated participations with other capable oil and gas operators;
 
●  
generating additional exploration and development projects in and around its focus areas;
 
●  
pursuing value-accretive corporate merger and acquisition opportunities;
 
●  
selectively divesting of non-core assets in order to streamline operations and utilize human and capital resources most effectively; and
 
●  
obtaining additional capital as needed, through the issuance of equity and debt securities.
 
Oak Valley’s fundamental operating and technical strategy is complemented by management’s commitment to increasing shareholder value by:

●  
maintaining a sound capital structure;
 
●  
promoting industry or institutional participants into projects to manage risk, enhancing rates of return, and lowering its net finding and development costs;
 
●  
controlling capital, operating, and administrative costs; and
 
●  
hedging a portion of production to provide a foundation of predictable cash flows to support development and exploration activities.
 
Oak Valley believes its strategy is appropriate because:

●  
it addresses multiple risks of oil and gas operations while providing equity holders with upside potential; and
 
●  
it results in “staying power,” which management believes is essential to mitigate the adverse impacts of historically volatile commodity prices and financial markets.
 
 Oil and Gas Reserves
 
All of Oak Valley’s oil and gas reserves are located in the United States. Unaudited information concerning the estimated net quantities of all of Oak Valley’s proved reserves and the standardized measure of future net cash flows from the reserves is presented in Note 11 – “Disclosures About Oil and Gas Producing Activities (Unaudited),” in the Notes to the Historical Consolidated Financial Statements of Oak Valley in this proxy statement. Oak Valley’s reserve estimates have been prepared by Cawley, Gillespie & Associates, Inc. (“CG&A”), an independent petroleum engineering firm.

Set forth below is a summary of Oak Valley’s oil, natural gas and natural gas liquids reserves as of December 31, 2013 based on the reserve report prepared by CG&A. Oak Valley does not have any long-term supply or similar agreements with foreign governments or authorities. Oak Valley did not provide any reserve information to any federal agencies in 2013.
 
 
-97-

 

   
Oil
(MBbls)
   
Gas
(MMcf)
   
NGL
(MBbls)
   
Total
(MBOE)
   
Present Value Discounted
at 10% ($ in thousands) (1)
 
Proved developed
    1,307       11,053       557       3,706     $ 70,373  
Proved undeveloped
    4,771       13,160       761       7,726     $ 54,984  
Total proved
    6,078       24,213       1,318       11,432     $ 125,357  

 Oil, Gas and Natural Gas Liquids Reserve Quantities
 
   
Oil
(MBbl)
   
Gas
(MMcf)
   
NGL
(MBbls)
 
Beginning proved reserve quantities, January 1, 2013
    518       10,099       392  
Purchase of minerals-in-place
    2,051       709       213  
Sales of minerals in place
    (14 )            
Extensions and discoveries
    3,586       4,198       526  
Production
    (163 )     (2,635 )     (134 )
Revisions of quantity estimates
    100       11,842       321  
Proved reserve quantities, December 31, 2013
    6,078       24,213       1,318  
Ending proved developed reserve quantities:
                       
    296       8,245       268  
    1,307       11,053       557  

(1)
Present Value Discounted at 10% (“PV-10”) is a non-GAAP measure that differs from the GAAP measure “standardized measure of discounted future net cash flows” in that PV-10 is calculated without regard to future income taxes. Oak Valley management believes that the presentation of PV-10 value is relevant and useful to investors because it presents the estimated discounted future net cash flows attributable to Oak Valley’s estimated proved reserves independent of its income tax attributes, thereby isolating the intrinsic value of the estimated future cash flows attributable to its reserves. Because many factors that are unique to each individual company impact the amount of future income taxes to be paid, Oak Valley believes the use of a pre-tax measure provides greater comparability of assets when evaluating companies. For these reasons, Oak Valley management uses, and believes the industry generally uses, the PV-10 measure in evaluating and comparing acquisition candidates and assessing the potential return on investment related to investments in oil and natural gas properties. PV-10 does not necessarily represent the fair market value of oil and gas properties. PV-10 is not a measure of financial or operational performance under GAAP, nor should it be considered in isolation or as a substitute for the standardized measure of discounted future net cash flows as defined under GAAP. For presentation of the standardized measure of discounted future net cash flows, please see Note 11 – “Disclosure About Oil and Gas Producing Activities (Unaudited)” in the Notes to the Historical Consolidated Financial Statements of Oak Valley included in this proxy statement. The table below titled “Non-GAAP Reconciliation” provides a reconciliation of PV-10 to the standardized measure of discounted future net cash flows.
 
 
Non-GAAP Reconciliation (in thousands)
 
 
The following table reconciles Oak Valley’s direct interest in oil and gas reserves as of December 31, 2013:
 
Present value of estimated future net revenues (PV-10)
  $ 125,357  
Pro forma future income taxes, discounted at 10% (2)
    (25,217 )
Pro forma standardized measure of discounted future net cash flows
  $ 100,140  

(2)
Oak Valley is a partnership for federal tax purposes and is not subject to federal income taxes or state or local income taxes that follow the federal treatment; a pro forma adjustment has been made to Oak Valley’s standardized measure to reflect the effect of income taxes.
 
 
-98-

 

Uncertainties are inherent in estimating quantities of proved reserves, including many risk factors beyond Oak Valley’s control. Reserve engineering is a subjective process of estimating subsurface accumulations of oil and natural gas that cannot be measured in an exact manner, and the accuracy of any reserve estimate is a function of the quality of available data and the interpretation thereof. As a result, estimates by different engineers often vary, sometimes significantly. In addition, physical factors such as the results of drilling, testing and production subsequent to the date of the estimates, as well as economic factors such as change in commodity prices, may require revision of such estimates. Accordingly, oil and natural gas quantities ultimately recovered will vary from reserve estimates.

 Proved Undeveloped Reserves
 
From January 1, 2013 to January 1, 2014, Oak Valley’s proved undeveloped reserves (“PUDs”) increased 1,080% from 655 MBOE to 7,726 MBOE, or an increase of 7,071 MBOE. This increase was primarily attributable to the acquisition of operated Eagle Ford properties in Gonzales and Fayette Counties, Texas, in July and August 2013 (“Operated Eagle Ford Asset Acquisition”). Additional drilling after acquiring the property increased PUDs and finally the increase in natural gas prices also increased the PUD reserves over the time frame. Oak Valley incurred approximately $32.5 million in development capital costs during 2013. Based on Oak Valley’s 2013 year-end independent engineering reserve report, Oak Valley plans to drill all of its individual PUD drilling locations within five years.
 
 Preparation of Reserve Estimates
 
Oak Valley engaged an independent petroleum engineering consulting firm, CG&A, to prepare its annual reserve estimates and it has relied on CG&A’s expertise to ensure that Oak Valley’s reserve estimates are prepared in compliance with the SEC guidelines.

The technical person primarily responsible for the preparation of the reserve report is Mr. Robert D. Ravnaas, President of CG&A. He earned a Bachelor’s of Science degree with special honors in Chemical Engineering from the University of Colorado at Boulder in 1979 and a Master’s of Science degree in Petroleum Engineering from the University of Texas at Austin in 1981. Mr. Ravnaas is a Registered Professional Engineer in Texas and has more than 30 years of experience in the estimation and evaluation of oil and gas reserves. He is also a member of the Society of Petroleum Geologists, and Society of Professional Well Log Analysts.

Mr. Anderson, Oak Valley’s Executive Vice President responsible for reservoir engineering, is a qualified reserve estimator and auditor and is primarily responsible for overseeing its independent petroleum engineering firm during the preparation of its reserve report. His professional qualifications meet or exceed the qualifications of reserve estimators and auditors set forth in the “Standards Pertaining to Estimation and Auditing of Oil and Gas Reserves Information” promulgated by the Society of Petroleum Engineers. His qualifications include: Bachelors of Science degree in Petroleum Engineering from the University of Wyoming, 1986; Masters of Business Administration degree from the University of Denver, 1988; member of the Society of Petroleum Engineers since 1985; and more than 28 years of practical experience in estimating and evaluating reserve information with more than five of those years being in charge of estimating and evaluating reserves.

Oak Valley maintains adequate and effective internal controls over its reserve estimation process as well as the underlying data upon which reserve estimates are based. The primary inputs to
 
 
-99-

 
 
the reserve estimation process are technical information, financial data, ownership interest and production data. The relevant field and reservoir technical information, which is updated annually, is assessed for validity when Oak Valley’s independent petroleum engineering firm has technical meetings with Oak Valley’s engineers, geologists, operations and land personnel. Current revenue and expense information is obtained from Oak Valley’s accounting records, which are subject to external quarterly reviews, annual audits and its own set of internal controls over financial reporting. Internal controls over financial reporting are assessed for effectiveness annually using criteria set forth in “Internal Control – Integrated Framework,” issued by the Committee of Sponsoring Organizations of the Treadway Commission. All current financial data such as commodity prices, lease operating expenses, production taxes and field-level commodity price differentials are updated in the reserve database and then analyzed to ensure that they have been entered accurately and that all updates are complete. Oak Valley’s current ownership in mineral interests and well production data are also subject to its internal controls over financial reporting, and they are incorporated in its reserve database as well and verified internally by Oak Valley personnel to ensure their accuracy and completeness. Once the reserve database has been updated with current information, and the relevant technical support material has been assembled, Oak Valley’s independent engineering firm meets with its technical personnel to review field performance and future development plans in order to further verify the validity of estimates. Following these reviews, the reserve database is furnished to CG&A so that it can prepare its independent reserve estimates and final report. The reserve estimates prepared by CG&A are reviewed and compared to Oak Valley’s internal estimates by its Executive Vice President responsible for reservoir engineering and staff. Material reserve estimation differences are reviewed between CG&A and Oak Valley, and additional data is provided to address the differences. If the supporting documentation will not justify additional changes, the CG&A reserves are accepted. In the event that additional data supports a reserve estimation adjustment, CG&A will analyze the additional data, and may make changes it deems necessary. Additional data is usually comprised of updated production information on new wells. Once the review is completed and all material differences are reconciled, the reserve report is finalized and Oak Valley’s reserve database is updated with the final estimates provided by CG&A.
 
 
-100-

 
 
 Net Oil and Gas Production, Average Price and Average Production Cost
 
The net quantities of oil and natural gas and natural gas liquids (NGL) produced and sold by Oak Valley for the years ended December 31, 2013, 2012, and 2011, and the three months ended March 31, 2014, the average sales price per unit sold and the average production cost per unit are presented below.

   
Three Months Ended
June 30,
   
Six Months Ended
June 30,
   
Twelve Months Ended December 31,
 
       
 2014
   
2013
   
2012
   
2011
 
Oil Production (MBbls)
    86       167       163       90       69  
Natural Gas Production (MMcf)
    566       1,123       2,635       2,298       2,864  
NGL Production (MBOE)
    31       60       134       76       37  
Total Production (MBOE)*
    212       414       737       549       583  
                                         
Average sales price:
                                       
Oil per Bbl
  $ 99.08     $ 98.34     $ 98.32     $ 96.00     $ 94.88  
Gas per Mcf
    4.58       4.76       3.69       2.64       4.21  
NGL per BOE
    30.50       31.83       28.88       31.00       44.20  
BOE
    57.00       57.12       40.22       31.13       34.66  
                                         
Production cost per BOE**
  $ 11.20     $ 11.46     $ 11.23     $ 11.86     $ 13.50  

*
Barrels of oil equivalent have been calculated on the basis of six thousand cubic feet (Mcf) of natural gas equal to one barrel of oil equivalent (1 BOE). Natural gas liquids have been converted to MBbls.
**
Excludes ad valorem taxes (which are included in lease operating expenses on Oak Valley’s consolidated statements of income) and severance taxes. Ad valorem taxes included in lease operating expenses were $126,000 and $253,000 for the three months and six months ended June 30, 2014, respectively, and $494,000, $271,000 and $300,000 in 2013, 2012 and 2011, respectively.
 
As of December 31, 2013, three fields accounted for 15% or more of Oak Valley’s proved reserves. Two of those fields, Southern Bay Eagle Ford and Eagleville, accounted for 30% and 22% of reserves, respectively. These two fields were acquired during 2013. The third field, Hawkville, was 22% of reserves in 2013, 63% in 2012 and 25% in 2011. Also in 2011, Oak Valley’s Red Oak Norris and Bokoshe South fields accounted for 21% and 16% of reserves, respectively. No other single field accounted for 15% or more of Oak Valley’s proved reserves in 2013, 2012 or 2011. The net quantities of oil, natural gas and natural gas liquids produced and sold by Oak Valley from these significant fields for each of the years ended December 31, 2013, 2012, and 2011, the average sales price per unit sold and the average production cost per unit are presented below.
 
 
-101-

 

Southern Bay Eagle Ford Field

   
Twelve Months Ended December 31,
 
Oil Production (MBbls)
    46  
Gas Production (MMcf)
    16  
NGL Production (MBOE)
    5  
Total Production (MBOE)*
    54  
         
Average sales price (before the effects of hedging):
       
Oil per Bbl
  $ 100.43  
Gas per Mcf
    3.99  
NGL per BOE
    34.28  
BOE
    90.31  
         
Production cost per BOE**
  $ 9.51  

*
Barrels of oil equivalent have been calculated on the basis of six thousand cubic feet (Mcf) of natural gas equal to one barrel of oil equivalent (1 BOE). Natural gas liquids have been converted to MBbls.
**
Excludes ad valorem taxes and severance taxes.

Eagleville Field

   
Twelve Months Ended December 31,
 
Oil Production (MBbls)
    37  
Gas Production (MMcf)
    11  
NGL Production (MBOE)
    4  
Total Production (MBOE)*
    42  
         
Average sales price (before the effects of hedging):
       
Oil per Bbl
  $ 99.84  
Gas per Mcf
    4.03  
NGL per BOE
    34.43  
BOE
    90.93  
         
Production cost per BOE**
  $ 4.95  

*
Barrels of oil equivalent have been calculated on the basis of six thousand cubic feet (Mcf) of natural gas equal to one barrel of oil equivalent (1 BOE). Natural gas liquids have been converted to MBbls.
**
Excludes ad valorem taxes and severance taxes.
 
 
-102-

 

Hawkville Field

   
Twelve Months Ended December 31,
 
       
2012
   
2011
 
Oil Production (MBbls)
    56       69       16  
Gas Production (MMcf)
    1,362       761       498  
NGL Production (MBOE)
    125       75       34  
Total Production (MBOE)*
    407       272       133  
                         
Average sales price (before the effects of hedging):
                       
Oil per Bbl
  $ 95.67     $ 96.53     $ 87.91  
Gas per Mcf
    3.72       2.81       4.27  
NGL per BOE
    28.40       30.96       45.97  
BOE
    34.23       41.12       38.33  
                         
Production cost per BOE**
  $ 8.70     $ 5.38     $ 4.28  

*
Barrels of oil equivalent have been calculated on the basis of six thousand cubic feet (Mcf) of natural gas equal to one barrel of oil equivalent (1 BOE). Natural gas liquids have been converted to MBbls.
**
Excludes ad valorem taxes and severance taxes.

Red Oak Norris Field

   
Twelve Months Ended December 31,
 
       
2012
   
2011
 
Gas Production (MMcf)
    131       121       181  
Total Production (MBOE)*
    22       20       30  
                         
Average sales price (before the effects of hedging):
                       
Gas per Mcf
  $ 3.22     $ 2.23     $ 3.52  
BOE
    19.34       13.39       21.11  
                         
Production cost per BOE**
  $ 8.75     $ 14.06     $ 10.25  

*
Barrels of oil equivalent have been calculated on the basis of six thousand cubic feet (Mcf) of natural gas equal to one barrel of oil equivalent (1 BOE). Natural gas liquids have been converted to MBbls.
**
Excludes ad valorem taxes and severance taxes.
 
 
-103-

 

Bokoshe South Field

   
Twelve Months Ended December 31,
 
       
2012
   
2011
 
Gas Production (MMcf)
    23       23       26  
Total Production (MBOE)*
    4       4       4  
                         
Average sales price (before the effects of hedging):
                       
Gas per Mcf
  $ 2.97     $ 1.94     $ 2.99  
BOE
    17.85       11.62       17.93  
                         
Production cost per BOE**
  $ 4.81     $ 4.22     $ 3.52  

*
Barrels of oil equivalent have been calculated on the basis of six thousand cubic feet (Mcf) of natural gas equal to one barrel of oil equivalent (1 BOE). Natural gas liquids have been converted to MBbls.
**
Excludes ad valorem taxes and severance taxes.
 
Oak Valley’s oil production is sold to large purchasers. Due to the quality and location of Oak Valley’s crude oil production, it may receive a discount or premium from index prices or “posted” prices in the area. Its gas production is sold primarily to pipeline and/or gas marketers under short-term contracts at prices which are tied to the “spot” market for gas sold in the area.
 
The purchasers of Oak Valley’s oil, natural gas and NGL production consist primarily of independent marketers, major oil and natural gas companies and gas pipeline companies. In 2013, one purchaser accounted for 21% of Oak Valley’s oil, natural gas and NGL revenues. This purchaser is expected to be a significant purchaser in the future as well. No other purchaser accounted for 10% or more of Oak Valley’s oil, natural gas and NGL revenues during 2013, 2012 and 2011.
 
Oak Valley holds working interests in oil and gas properties for which third parties serve as operator. The operator sells the crude oil, natural gas and NGLs to the purchaser, and collects and distributes the revenue to Oak Valley. In 2013, two operators distributed 47% and 11% of Oak Valley’s total oil, natural gas and NGL revenues, respectively. In 2012, two operators distributed 65% and 18% of Oak Valley’s oil, natural gas and NGL revenues, respectively. In 2011, two operators distributed 25% and 33% of Oak Valley’s oil, natural gas and NGL revenues, respectively. No other operator accounted for 10% or more of Oak Valley’s oil, natural gas and NGL revenues during 2013, 2012 and 2011.
 
 Gross and Net Productive Wells
 
As of December 31, 2013, Oak Valley’s total gross and net productive wells were as follows:
 
Productive Wells
 
Oil
   
Gas
   
Total
 
Gross Wells (1)
   
Net Wells
   
Gross Wells (1)
   
Net Wells
   
Gross Wells (1)
   
Net Wells
 
  42       10.0       192       63.5       234       73.5  
 
(1)
A gross well is a well in which a working interest is owned. The number of net wells represents the sum of fractions of working interests Oak Valley owns in gross wells. Productive wells are producing wells plus shut-in wells Oak Valley deems capable of production. Horizontal re-entries of existing wells do not increase a well
 
 
-104-

 
 
 
total above one gross well. Oak Valley does not have any working interests in gross wells with completions into more than one productive zone.
 
 Gross and Net Developed and Undeveloped Acres
 
As of December 31, 2013, Oak Valley had total gross and net developed and undeveloped leasehold acres as set forth below. The developed acreage is stated on the basis of spacing units designated or permitted by state regulatory authorities.

Gross acres are those acres in which working interest is owned. The number of net acres represents the sum of fractional working interests Oak Valley owns in gross acres.

   
Developed
   
Undeveloped
   
Total
 
State
 
Gross
   
Net
   
Gross
   
Net
   
Gross
   
Net
 
Texas
    63,300       16,800       59,900       31,000       123,200       47,800  
All Others
    19,700       17,000                   19,700       17,000  
Total
    83,000       33,800       59,900       31,000       142,900       64,800  

 Exploratory Wells and Development Wells
 
Set forth below for the three years ended December 31, 2013 is information concerning the number of wells Oak Valley drilled during the years indicated.

   
Net Exploratory
Wells Drilled
   
Net Development
Wells Drilled
   
Total Net Productive
and Dry Wells
 
Year
 
Productive
   
Dry
   
Productive
   
Dry
   
Drilled
 
2013
    0.2       0.0       2.8       0.0       3.0  
2012
    0.2       0.1       1.7       0.1       2.1  
2011
    0.0       0.0       1.4       0.0       1.4  

 Present Activities
 
As of October 13, 2014, Oak Valley had 17 gross (4.4 net) operated wells in the process of drilling or completing, and nine gross (0.9 net) non-operated wells in the process of drilling or completing.
 
 Supply Contracts or Agreements
 
 Gas Purchase and Gas Processing Contract
 
Oak Valley has reserved gathering and processing capacity in one of the gas pipelines that services its operated Eagle Ford property. This contract is limited to two producing units within the operated Eagle Ford property out of a current total of 14 producing units. In that contract, which was ratified when the field was acquired, Oak Valley and the other working interest owners have a volume commitment, whereby they will pay the owner of the pipeline a fee of $0.45 per MMBtu to hold 10,000 MMBtu per day of capacity. Since the time of the acquisition, Oak Valley has not been able to meet the delivery commitments in the contract. As of June 30, 2014, the estimated net cost of this commitment to Oak Valley is approximately $3.4 million, which will be reduced by any future gas sales revenues under the contract. The rate and terms under this purchasing and processing contract expire June 1, 2021.
 
 
-105-

 
 
 Drilling Commitments
 
As of June 30, 2014, Oak Valley had three drilling rigs under contract. Under the first drilling contract, Oak Valley contractually agreed to drill five wells at a drilling day rate of approximately $19,200 per day. As of June 30, 2014, Oak Valley drilled four wells and was in the process of drilling the fifth well. Early termination of the drilling rig contract prior to drilling all five wells to total depth would require a termination payment of $145,000. Under the second drilling contract, Oak Valley contractually agreed to drill five wells at a drilling day rate of approximately $22,600 and five more wells at a drilling day rate of approximately $26,100 for a total of ten wells. As of June 30, 2014, Oak Valley completed drilling on four wells and drilling had not commenced on six wells. Early termination of the drilling rig contract prior to drilling all ten wells to total depth would require a termination payment of approximately $500,000. Under the third contract, Oak Valley entered into a six month drilling rig contract that commenced on May 24, 2014 and ends on November 24, 2014, at a drilling day rate of approximately $23,700 per day. As of June 30, 2014, termination of the contract subsequent to spudding of a well will require Oak Valley to pay approximately $2.2 million.

Oak Valley is the operator of properties containing approximately 61% of its proved oil and gas reserves and 77% of its proved PV-10 as of December 31, 2013. As operator, Oak Valley is able to directly influence exploration, development and production of operations. Oak Valley’s producing properties have reasonably predictable production profiles and cash flows, subject to commodity price fluctuations, and Oak Valley’s status as operator has allowed its technical staff to pursue the development of its undeveloped acreage, further develop its existing properties and generate new projects that Oak Valley believes have the potential to increase shareholder value.
 
As is common in the industry, Oak Valley participates in non-operated properties on a selective basis. Its non-operating participation decisions are dependent on the technical and economic nature of the projects and the operating expertise and financial standing of the operators.
 
The following is a description of Oak Valley’s major oil and gas properties.
 
 Fayette County, Texas and Gonzales County, Texas
 
Operated Eagle Ford Asset Acquisition
 
As of October 13, 2014, Oak Valley had accumulated approximately 47,200 gross leasehold acres in Gonzales and Fayette counties, Texas. The acreage is located in the volatile oil window of the Eagle Ford shale and is prospective for the Austin Chalk, Upper Eagle Ford, Buda, Wilcox and Edwards formations. Oak Valley serves as the operator with a 30% undivided ownership interest in the acreage.
 
As of October 13, 2014, Oak Valley operated 41 gross Eagle Ford wells and six gross Austin Chalk wells and had non-operated interests in two gross Eagle Ford wells and three gross Austin Chalk wells. Seventeen gross Eagle Ford wells are in the process of being drilled or were waiting on completion. Oak Valley is currently running two dedicated rigs and may increase to four rigs over the next twelve months. Oak Valley has identified a total of approximately 240 Eagle Ford drilling locations. The number of Eagle Ford locations could potentially increase subject to future down spacing parameters. In addition, the acreage position is prospective for the Austin Chalk, Upper Eagle Ford, Buda, Wilcox and Edwards formations, which may result in future economic locations. The majority of the acreage is covered by a 173 square mile 3-D seismic survey, which was initiated by Oak Valley technical personnel. Oak Valley is using the seismic survey to effectively develop the Eagle Ford and identify Austin Chalk locations and other opportunities.
 
 
-106-

 
 
Oak Valley is currently budgeting $7.5 million to $8.0 million to drill and complete Eagle Ford wells with lateral lengths of approximately 5,500 feet, and $4.0 million to $4.5 million to drill and complete Austin Chalk wells with lateral lengths of approximately 8,000 feet.
 
The acreage is subject to a joint operating agreement between Oak Valley and Flatonia. Under the terms of that agreement, Oak Valley’s interest is subject to certain provisions governing disposition of the properties, including: (i) a co-sale (“tag-along”) right, which permits Oak Valley to sell its proportionate interest in the assets alongside any proposed sale transaction between Flatonia and a third-party buyer, (ii) a provision granting to Oak Valley a 45-day exclusive negotiation period which must elapse before Flatonia may enter into an agreement to sell its interest in the properties, and (iii) a drag-along provision, which obligates Oak Valley to sell its interest in the properties to a third-party buyer concurrent with a sale by Flatonia of its interest in the properties. In connection with the proposed Flatonia contribution, Oak Valley and Flatonia have agreed to enter into an amendment to the joint operating agreement. The amended joint operating agreement is described in “The Contribution Agreement – Joint Operating Agreement.”
 
 La Salle County, Texas
 
Oak Valley has a non-operated position in approximately 26,300 gross / 3,100 net acres in two areas within the Hawkville Field in La Salle County, Texas. The acreage is operated by BHP Billiton and is prone to gas and condensate derived from the Eagle Ford formation. The two areas are summarized below:
 
a)  
White Kitchen – Oak Valley has a 15% working interest in approximately 7,600 gross acres, all of which is held by production. As of October 13, 2014, 30 gross wells were producing, and Oak Valley has identified approximately 40 additional drilling locations.

b)  
Martin Ranch – Oak Valley has a 10% working interest in approximately 18,700 gross acres. As of October 13, 2014, 30 gross wells were producing, and Oak Valley has identified approximately 150 additional drilling locations. BHP Billiton is required to drill nine wells prior to May 2015, and six wells between May 2015 and May 2016, at which point a new drilling commitment, if any, may be contemplated.
 
 Milam County, Texas
 
Oak Valley holds approximately 21,500 gross / 18,900 net acres in Milam County, Texas, which is prospective for the Austin Chalk, Buda, Georgetown, Eagle Ford and Woodbine formations. The acreage is in reasonable proximity to areas with historical Buda production. Offset operators include Exxon, Slawson, and Anadarko.
 
 Grayson County, Texas
 
Oak Valley holds approximately 2,600 gross / 1,300 net acres in Grayson County, Texas, which is prospective primarily for the Viola Lime formation. The primary independent offset operator has drilled and completed 16 horizontal wells. Oak Valley has participated in two successful wells, with working interests of 6% and 34%. Drilling and completion costs were approximately $7.5 million. The average production rates for the first 30 days in the two wells were 330 BOE/d and 462 BOE/d.
 
 
-107-

 
 
 Other Properties
 
At the inception of Oak Valley, other producing properties located in South Texas, East Texas, North Louisiana, and eastern Oklahoma were contributed. While these properties do provide current production, cash flow, and future drilling locations, they are not consistent with Oak Valley’s long-term business strategy and may be divested in the future.
 
 Employees
 
As of October 13, 2014, Oak Valley had 37 full-time employees, 29 of which are management, technical and administrative personnel, and eight of which are field employees. Contract personnel operate some of Oak Valley’s producing fields under the direct supervision of its employees. Oak Valley considers all relations with its employees to be good. None of Oak Valley’s employees is represented by a union and none is represented by collective bargaining agreements.
 
 Office Leases
 
Oak Valley leases office space as disclosed in the following table.
 
Location
 
Approximate Size
 
Lease Expiration Date
 
Intended Use
The Woodlands, Texas
 
19,604 sq. ft.
   
Office
Houston, Texas
 
15,626 sq. ft.
   
Office
Denver, Colorado
 
695 sq. ft.
   
Office

During 2013, aggregate rental payments for Oak Valley’s office facilities totaled approximately $120,000. In March 2014, Oak Valley exercised an early termination option effective November 30, 2014 on its Houston, Texas office lease, at which point employees will be relocated to an office in The Woodlands, Texas. The Woodlands lease will commence upon substantial completion of construction associated with the space, presently estimated to occur in the fourth quarter of 2014.
 
 Legal Proceedings
 
From time to time, Oak Valley is a party to litigation or other legal proceedings that it considers to be a part of the ordinary course of its business. Oak Valley is not currently involved in any legal proceedings, nor is it a party to any pending or threatened claims, that could reasonably be expected to have a material adverse effect on its financial condition or results of operations.
 
 Executive Officers of Oak Valley
 
The following table sets forth certain information as of October 13, 2014, regarding Oak Valley’s executive officers:
 
 
-108-

 
 
Name
 
Age
 
Position with Oak Valley
  65  
Chief Executive Officer and President
Robert J. Anderson
  52  
Executive Vice President, Corporate Development and Engineering
Steven C. Collins
  49  
Executive Vice President, Completions and Operations
Christopher E. Cottrell
  54  
Executive Vice President, Land and Marketing
Timothy D. Merrifield
  58  
Executive Vice President, Geology and Geophysics
Francis M. Mury
  62  
Executive Vice President, Drilling and Development
G. Bret Wonson
  37  
Vice President, Principal Accounting Officer
Neil K. Cohen
  32  
Vice President, Finance

Frank A. Lodzinski has served as Oak Valley’s President and Chief Executive Officer since its formation in December 2012. Mr. Lodzinski was Chairman, President and Chief Executive Officer of GeoResources, Inc. from April 2007 until its merger with Halcón Resources Corporation in August 2012. He has over 43 years of oil and gas industry experience. In 1984, he formed Energy Resource Associates, Inc., which acquired management and controlling interests in oil and gas limited partnerships, joint ventures and producing properties. Certain partnerships were exchanged for common shares of Hampton Resources Corporation in 1992, which Mr. Lodzinski joined as a director and President. Hampton was sold in 1995 to Bellwether Exploration Company. In 1996, he formed Cliffwood Oil & Gas Corp. and in 1997, Cliffwood shareholders acquired a controlling interest in Texoil, Inc., where Mr. Lodzinski served as CEO and President. In 2001, Mr. Lodzinski was appointed CEO and President of AROC, Inc., to direct the restructuring and ultimate liquidation of that company. In 2003, AROC completed a monetization of oil and gas assets with an institutional investor and began a plan of liquidation in 2004. In 2004, Mr. Lodzinski formed Southern Bay Energy, LLC, the general partner of Southern Bay Oil & Gas, L.P., which acquired the residual assets of AROC, Inc., and he served as President of Southern Bay Energy, LLC since its formation. He holds a BSBA degree in Accounting and Finance from Wayne State University in Detroit, Michigan. Mr. Lodzinski, as Earthstone’s President and Chief Executive Officer after the business combination, will be responsible for the business strategy. His industry experience, prior roles in managing publicly traded oil and gas companies, and vision will be an important component of Earthstone’s operations. Mr. Lodzinski’s leadership and intimate knowledge of the oil and gas industry, Earthstone’s structure, and its operations, including those of Oak Valley, provide the Board of Directors with company-specific experience and expertise.
 
Robert J. Anderson is a petroleum engineer with over 28 years of diversified domestic and international experience. He has been working with Mr. Lodzinksi’s management team for approximately 10 years. Mr. Anderson has been employed by Oak Valley since March 2013 as Executive Vice President, Corporate Development and Engineering. Prior to employment by Oak Valley, he served from August 2012 to February 2013 as Executive Vice President and Chief Operating Officer at Halcón Resources. Mr. Anderson was employed by GeoResources from April 2012 until its merger with Halcón Resources in August 2012, ultimately serving as a director and Executive Vice President, Chief Operating Officer – Northern Region. He was involved in the formation of Southern Bay Energy in September 2004 as Vice President, Acquisitions until its merger with GeoResources in April 2007. From March 2004 to August 2004, Mr. Anderson was employed by AROC, a predecessor company to Southern Bay Energy, as Vice President, Acquisitions and Divestitures. From September 2000 to February 2004, he was employed by Anadarko Petroleum Corporation as a petroleum engineer. In addition, he has worked with major oil companies, including ARCO International/Vastar Resources, and independent oil companies, including Hunt Oil, Hugoton Energy, and Pacific Enterprises Oil Company. His professional experience includes acquisition evaluation, reservoir and production engineering, field development, project economics,
 
 
-109-

 
 
budgeting and planning, and capital markets. His domestic acquisition and divestiture experience includes Texas and Louisiana (offshore and onshore), Mid-Continent, and the Rocky Mountain states, and international experience includes Canada, South America, and Russia. Mr. Anderson has a B.S. degree in Petroleum Engineering from the University of Wyoming and an MBA from the University of Denver.
 
Steven C. Collins is a petroleum engineer with over 26 years of operations and related experience. He has been working with Mr. Lodzinski’s management team for approximately 18 years. Mr. Collins has been employed by Oak Valley since December 2012 as Executive Vice President, Completions and Operations. Prior to employment by Oak Valley, he served from August 2012 to November 2012 as a consultant to Halcón Resources. Mr. Collins was employed by GeoResources from April 2007 until its merger with Halcón Resources in August 2012 and directed all field operations, including production, workover, recompletion, and drilling operations. Prior to employment by GeoResources, he served as operations manager for Southern Bay, AROC, and Texoil, and as a petroleum and operations engineer at Hunt Oil Company and Pacific Enterprises Oil Company. His experience includes Texas, Louisiana (onshore and offshore), North Dakota, Montana, and the Mid-Continent. Mr. Collins graduated with a B.S. degree in Petroleum Engineering from the University of Texas.
 
Christopher E. Cottrell has been employed in various aspects of land management and commodity marketing activities since 1983. He has been working with Mr. Lodzinski’s management team for approximately 16 years. Mr. Cottrell has been employed by Oak Valley since December 2012 as Executive Vice President, Land and Marketing. Prior to employment by Oak Valley, he was employed by GeoResources from April 2007 until its merger with Halcón Resources in August 2012, ultimately serving as Vice President of Land and Marketing, responsible for land and operating contract matters including oil and gas marketing, land and lease records, title and division orders. In addition, he was actively involved in due diligence associated with business development matters. He has held previous roles at AROC, Texoil, Williams Exploration, Ashland Exploration, American Exploration, Belco Energy, and Citation Oil & Gas. Mr. Cottrell graduated with a B.B.A. degree in Petroleum Land Management from the University of Texas.
 
Timothy D. Merrifield has over 35 years of oil and gas industry experience. He has been working with Mr. Lodzinski’s management team for approximately 13 years. Mr. Merrifield has been employed by Oak Valley since December 2012 as Executive Vice President, Geology and Geophysics. Prior to employment by Oak Valley, he served from August 2012 to November 2012 as a consultant to Halcón Resources upon its merger with GeoResources in August 2012. From April 2007 to August 2012, Mr. Merrifield led all geology and geophysics efforts at GeoResources. He has held previous roles at AROC, Force Energy, Great Western Resources and other independents. His domestic experience includes Texas, Louisiana (onshore and offshore), North Dakota, Montana, New Mexico, Rocky Mountain states, and the Mid-Continent. In addition, he has international experience in Peru and the East Irish Sea. Mr. Merrifield attended Texas Tech University.
 
Francis M. Mury has over 40 years of oil and gas industry experience. He has been working with this management team for approximately 24 years. Mr. Mury has been employed by Oak Valley since December 2012 as Executive Vice President, Drilling and Development. Prior to employment by Oak Valley, he was employed by GeoResources from April 2007 until its merger with Halcón Resources in August 2012, ultimately serving as an Executive Vice President, Chief Operating Officer–Southern Region. He has held prior roles at AROC, Texoil, Hampton Resources, Wainoco Oil & Gas Company, Diasu Exploration Company, and Texaco, Inc. His experience extends to all facets of petroleum engineering,
 
 
-110-

 
 
including reservoir engineering, drilling and production operations, petroleum economics, geology, geophysics, land, and joint operations. Geographical areas of experience include Texas and Louisiana (offshore and onshore), North Dakota, Montana, Mid-Continent, Florida, New Mexico, Oklahoma, Wyoming, Pennsylvania, and Michigan. Mr. Mury graduated from Nicholls State University.
 
G. Bret Wonson has over 13 years of professional experience. He has been working with this management team for approximately five years. Mr. Wonson has been employed by Oak Valley since February 2013 as Vice President, Principal Accounting Officer. Prior to Oak Valley, he served from August 2012 to February 2013 as Assistant Controller at Halcón Resources upon its merger with GeoResources in August 2012. From February 2012 to August 2012 and from April 2008 to November 2010, Mr. Wonson was Corporate Controller and Controller of GeoResources, respectively. From December 2010 to January 2012, he was an Assistant Controller at Valerus Compression. He has held previous roles at Arthur Andersen, Grant Thornton, and BP. Mr. Wonson holds a bachelor’s degree in Accounting from Mississippi State University and a Master’s degree in Accounting from the University of Alabama. Mr. Wonson is a Certified Public Accountant in the State of Texas.
 
Neil K. Cohen has over 11 years of professional experience. He has been working with this management team for approximately two years. Mr. Cohen has been employed by Oak Valley since December 2012 as Vice President, Finance. He is primarily responsible for all finance, valuation, capital markets, and investor relations activities. Prior to joining Oak Valley, he served from September 2012 to December 2012 as a consultant to Texoil Energy, Inc. From February 2006 to October 2011, Mr. Cohen was employed by UBS Investment Bank as a member of the Global Energy Group, with exposure to all energy subsectors and a particular emphasis on exploration and production companies, and as a member of UBS’ Debt Capital Markets Group, with a particular emphasis on investment grade energy and utility issuers. He has held previous roles at Merrill Lynch (Debt Capital Markets and Debt Derivatives Finance) and Hess Corporation (Finance). Mr. Cohen graduated with a B.S. degree in Finance from the University of Maryland.
 
 
-111-

 
 
MANAGEMENT’S DISCUSSION AND ANALYSIS
 
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF OAK VALLEY
 
The following discussion should be read in conjunction with the financial statements of Oak Valley and the notes thereto included elsewhere in this proxy statement. The following discussion includes certain forward-looking statements. For a discussion of important factors which could cause actual results to differ materially from the results referred to in the forward-looking statements, see “Risk Factors – Risk Factors Associated with the Combined Company” and “Cautionary Statement Regarding Forward-Looking Statements.”
 
Oak Valley is an independent, domestic oil and gas company focused on the acquisition, development, exploration and production of onshore, unconventional oil and natural gas reserves. Oak Valley owns three subsidiary limited liability companies which hold all of Oak Valley’s oil and gas properties. Oak Valley’s current operations are concentrated in the Eagle Ford trend of South Texas where it holds both operating and non-operating interests.
 
Oak Valley was initially capitalized on December 21, 2012, with producing properties and acreage (“Contributed Properties”), working capital, and $100 million of cash commitments from affiliates of EnCap Investments L.P. and an aggregate of approximately $52 million of cash commitments from management and employees of Oak Valley, an affiliate of Wells Fargo Energy Capital, and an affiliate of Vlasic Group. On April 25, 2013, Oak Valley closed a private placement of approximately $63 million of cash commitments from accredited investors.
 
Although Oak Valley was a newly created entity, pursuant to GAAP guidelines it is required to retain the historical cost basis and report the historical results of operations and financial position of the Contributed Properties. Such historical cost basis was in excess of the valuation agreed upon by the members at the time of capitalization (“Equity Valuation”), resulting in higher depletion, depreciation and amortization (“DD&A”) provisions and the recognition of impairments in financial carrying values in 2013 and 2012 than would otherwise be reported based on the Equity Valuation. As of December 31, 2013, the net book value of Contributed Properties has been reduced to less than the Equity Valuation through DD&A expense and impairments determined in accordance with GAAP. See Note 2 – “Summary of Significant Accounting Policies” and Note 5 – “Fair Value Measurements” in the Notes to the Historical Consolidated Financial Statements of Oak Valley included in this proxy statement.
 
As of January 1, 2014, Oak Valley had an estimated 11,432 MBOE of proved reserves, consisting of 6,078 MBbls of oil, 24,213 MMcf of natural gas, and 1,318 MBbls of natural gas liquids. Approximately 32% of Oak Valley’s proved reserves were classified as proved developed. Production for the twelve months ended December 31, 2013, totaled 737 MBOE, or 2,019 BOE per day, of which 22% was oil. Production for the three months ended June 30, 2014, totaled 212 MBOE, or 2,325 BOE per day, of which 41% was oil. Production for the six months ended June 30, 2014, totaled 414 MBOE, or 2,286 BOE per day, of which 40% was oil.
 
 Critical Accounting Policies
 
Critical accounting policies are defined as those that are reflecting of significant judgments and uncertainties and that could potentially result in materially different results under different assumptions and conditions. For a detailed description of Oak Valley’s accounting policies, see Note 2 – “Summary of Significant Accounting Policies” in the Notes to the Historical Consolidated Financial Statements of Oak Valley included in this proxy statement.
 
 
-112-

 
 
 Results of Operations – Six Months Ended June 30, 2014 as Compared to Six Months Ended June 30, 2013
 
 Sales and Other Operating Revenues
 
The quantities of oil and condensate, natural gas and natural gas liquids sold by Oak Valley for the six months ended June 30, 2014 and 2013, and the average sales price per unit sold are presented below.
 
   
Six Months Ended
 
       
2013
 
Sales volumes:
           
Oil and condensate (MBbl)
    167       32  
Natural gas (MMcf)
    1,123       1,234  
Natural gas liquids (MBbl)
    60       57  
Barrel of oil equivalent (MBOE)
    414       294  
                 
Average prices realized:
               
Oil and condensate (per Bbl)
  $ 98.34     $ 98.20  
Natural gas (per Mcf)
  $ 4.76     $ 3.75  
Natural gas liquids (per Bbl)
  $ 31.83     $ 27.45  

Oak Valley’s revenues for the six months ended June 30, 2014 and 2013, are summarized in the table below:
 
   
Six Months Ended
June 30,
 
   
(in thousands)
 
   
2014
   
2013
 
Oil, natural gas and natural gas liquids revenues:
           
Oil and condensate
  $ 16,376     $ 3,126  
Natural gas
    5,346       4,631  
Natural gas liquids
    1,914       1,562  
                 
Other operating revenues:
               
Realized loss on commodity derivatives
    (1,088 )     (11 )
Unrealized gain/(loss) on commodity derivatives
    (1,215 )     238  
Gathering income
    195       250  
Loss on sale of oil & gas properties
          (54 )

 Sale of Crude Oil and Condensate
 
For the six months ended June 30, 2014, oil and condensate revenues increased by $13,250,000 relative to the comparable period in 2013. Of the increase, $13,227,000 was due to volume and $23,000 was attributable to an increase in realized price. Oil and condensate sales volumes increased by 135 MBbls, consisting of 128 MBbls produced from Operated Eagle Ford Asset Acquisition properties and 12 MBbls from recently drilled non-operated wells in Grayson County, Texas, which was offset by natural declines from non-operated Eagle Ford properties in La Salle County, Texas and other properties.
 
 
-113-

 

Average realized price per Bbl increased from $98.20 for the six months ended June 30, 2013 to $98.34 for the six months ended June 30, 2014.
 
 Sale of Natural Gas
 
For the six months ended June 30, 2014, natural gas revenues increased $715,000 relative to the comparable period in 2013. Of the increase, $1,133,000 was due to realized price, which was offset by $418,000 attributable to volume. Natural gas sales volumes decreased by 111 MMcf primarily due to a decline in production of 69 MMcf from non-operated Eagle Ford properties in La Salle County, Texas and a decline in production of 63 MMcf from Oak Valley’s non-operated East Texas Properties, which was offset by production of 49 MMcf from Operated Eagle Ford Asset Acquisition properties that were acquired in the second half of 2013. The remaining decrease of 28 MMcf was due to natural declines from other properties. Average realized price per Mcf increased from $3.75 for the six months ended June 30, 2013 to $4.76 for the six months ended June 30, 2014.
 
 Sale of Natural Gas Liquids
 
For the six months ended June 30, 2014, natural gas liquids revenues increased $352,000 relative to the comparable period in 2013. Of the increase, $88,000 was due to volume and $264,000 was attributable to an increase in realized price. Natural gas liquids sales volumes increased by 3 MBbls. The volume increase was primarily due to sales of 13 MBbls from Operated Eagle Ford Asset Acquisition properties that were acquired in the second half of 2013, which was offset by a decline of 10 MBbls from non-operated Eagle Ford properties in La Salle County, Texas. Average realized price per Bbl increased from $27.45 for the six months ended June 30, 2013 to $31.83 for the six months ended June 30, 2014.
 
 Net Gain (Loss) on Derivative Contracts
 
During the six months ended June 30, 2014, Oak Valley recorded a loss on derivative contracts of $2,303,000, consisting of a realized loss on derivative settlements of $1,088,000 and an unrealized loss of $1,215,000. During the comparable period in 2013, a net gain of $227,000 was recorded, consisting of a realized loss on derivative settlements of $11,000, which was offset by an unrealized mark-to-market gain of $238,000. A larger loss on derivative settlements was realized in the current period due to a larger quantity of volumes hedged and the level of settlement prices.
 
Production Costs
 
   
Six Months Ended
June 30,
 
   
(in thousands)
 
   
2014
   
2013
 
Lease operating expenses
  $ 4,674     $ 3,447  
Severance taxes
    998       345  
Re-engineering and workover expenses
    320       144  
                 
LOE per BOE*
  $ 10.32     $ 11.34  
Severance taxes as a percent of oil, natural gas, and natural gas liquids revenue
    4.22 %     3.70 %

*           Excludes ad valorem taxes and accretion expense related to the asset retirement obligation.
 
 
-114-

 
 
 Lease Operating Expenses
 
LOE includes all costs incurred to operate wells and related facilities for both operated and non-operated properties. In addition to direct operating costs such as labor, repairs and maintenance, equipment rentals, materials and supplies, fuel and chemicals, LOE includes product marketing and transportation fees, insurance, ad valorem taxes, accretion expense related to asset retirement obligations, and overhead charges provided for in operating agreements. Ad valorem taxes included in LOE for the six months ended June 30, 2014 and 2013 were $253,000 and $5,000, respectively.
 
LOE increased by $1,227,000 for the six months ended June 30, 2014 relative to the comparable period in 2013. The increase in LOE was primarily due to Operated Eagle Ford Asset Acquisition properties that were acquired in the second half of 2013. On a unit-of-production basis, LOE, excluding ad valorem taxes and accretion expense, decreased by 9%, or $1.02 per BOE, to $10.32 per BOE for the six months ended June 30, 2014. The decrease on a unit-of-production basis results from a growing portion of total company production being attributable to new wells with strong production rates and cost-effective operations. Ad valorem taxes in 2014 increased relative to the comparable period in 2013 by $248,000 due to higher assessed property values.
 
 Severance Taxes
 
Severance taxes increased by $653,000 to $998,000 for the six months ended June 30, 2014 relative to the comparable period in 2013. The increase in severance taxes was primarily due to production from Operated Eagle Ford Asset Acquisition properties that were acquired during 2013. As a percentage of revenues from oil and condensate, natural gas, and natural gas liquids, severance taxes increased from 3.7% to 4.2%. This increase is attributable to the Operated Eagle Ford Asset Acquisition, which added a significant amount of production from wells that produce primarily oil and are not subject to tax exemptions, whereas in the 2013 period, a significant amount of the new production was from high-cost gas wells that qualify for full or partial severance tax exemptions.
 
 Re-engineering and Workovers
 
Re-engineering and workover expenses include the costs to restore or enhance production in current producing zones as well as costs of significant non-recurring operations.
 
Re-engineering and workover expenses increased from $144,000 to $320,000 during the six months ended June 30, 2014 relative to the comparable period in 2013. During the 2014 period, Oak Valley began completing several projects associated with integrating the Operated Eagle Ford Asset Acquisition properties into its operations and reducing the rate at which those wells decline. During 2013, Oak Valley worked on projects that were aimed at reducing the rate at which its conventional and unconventional wells decline.
 
 General and Administrative Expenses
 
G&A expenses primarily consist of overhead expenses, employee remuneration, and professional and consulting fees.

G&A expenses increased by $114,000 from $3,100,000 to $3,214,000 during the six months ended June 30, 2014 relative to the comparable 2013 period. The increase was primarily attributable to an $886,000 increase in salary costs due to increased headcount. The increased salary expense was offset by $388,000 in operating overhead income from the operation of wells and the drilling activity at
 
 
-115-

 
 
Oak Valley’s operated Eagle Ford asset. Operating overhead income, which is a reimbursement for indirect overhead expenses incurred by the operator, is provided for in the joint operating agreements for properties that Oak Valley’s subsidiaries acts as the operator. This income is included in G&A expenses in order to match the reimbursement with the indirect expenses. Additionally, the 2013 period included $281,000 of professional fees primarily related to due diligence costs and audits related to the December 2012 formation and capitalization of Oak Valley. The 2013 period also included $142,000 of employee severance costs related to the change in management from the December 2012 formation and capitalization. The remaining difference was due to professional fees and other costs incurred during the 2014 period that were related to the pending exchange with Earthstone and other corporate activities.

 Depreciation, Depletion and Amortization and Impairment Expense
 
   
Six Months Ended
June 30,
 
   
(in thousands)
 
   
2014
   
2013
 
DD&A
  $ 7,763     $ 8,998  
Impairment
          44  
DD&A per BOE
  $ 18.76     $ 30.55  

 Depreciation, Depletion and Amortization
 
DD&A decreased by $1,235,000, or 14%, during the six months ended June 30, 2014 relative to the comparable period in 2013. On a unit-of-production basis, DD&A per BOE decreased from $30.55 during 2013 to $18.76 during 2014. The decrease was due to significant impairments incurred on legacy properties during 2013. Oak Valley was capitalized on December 21, 2012, and acquired certain subsidiaries in exchange for equity as part of a larger transaction. In accordance with GAAP, this transaction was treated as a common control transaction and as such Oak Valley was required to retain the historical cost basis for the legacy assets. As of December 31, 2013, the net book value of these properties was reduced to its estimated fair value through impairment charges.
 
 Impairment
 
Oak Valley’s annual impairment assessment occurs in the fourth quarter. During the six months ended June 30, 2014, there were no triggering events, and therefore, no impairment expense was recognized. An impairment of $44,000 related to certain wells located in Oklahoma was recorded during the six months ended June 30, 2013.
 
 Interest Expense
 
Interest expense includes commitment fees, amortization of deferred financing costs, and interest on outstanding indebtedness. Debt outstanding as of June 30, 2014 and 2013 was $10,825,000.
 
Interest expense increased from $195,000 during the six months ended June 30, 2013 to $297,000 during the six months ended June 30, 2014. The $102,000 increase in interest expense was due to higher commitment fees as a result of a larger unused borrowing base as well as higher amortization of deferred financing costs.
 
 
-116-

 
 
 Income Tax Expense
 
Oak Valley is a partnership for federal tax purposes and is not subject to federal income taxes or state or local income taxes that follow the federal treatment, and therefore does not pay or accrue for such taxes.
 
 Results of Operations – Comparison of Twelve Months Ended December 31, 2013, 2012, and 2011
 
The following discussion provides information on the twelve months ended December 31, 2013 compared to the twelve months ended December 31, 2012, and the twelve months ended December 31, 2012 compared to the twelve months ended December 31, 2011.
 
 Sales and Other Operating Revenues
 
The quantities of oil and condensate, natural gas, and natural gas liquids sold by Oak Valley for the twelve months ended December 31, 2013, 2012, and 2011, and the average sales price per unit sold are presented below.
 
   
Twelve Months Ended
 
       
2012
   
2011
 
Sales volumes:
                 
Oil and condensate (MBbl)
    163       90       69  
Natural gas (MMcf)
    2,635       2,298       2,864  
Natural gas liquids (MBbl)
    134       76       37  
Barrel of oil equivalent (MBOE)
    737       549       583  
                         
Average prices realized:
                       
Oil and condensate (per Bbl)
  $ 98.32     $ 96.00     $ 94.88  
Natural gas (per Mcf)
  $ 3.69     $ 2.64     $ 4.21  
Natural gas liquids (per Bbl)
  $ 28.88     $ 31.00     $ 44.20  

Oak Valley’s revenues for the twelve months ended December 31, 2013, 2012, and 2011, are summarized in the table below:
 
   
Twelve Months Ended
December 31,
 
   
(in thousands)
 
   
2013
   
2012
   
2011
 
Oil, natural gas and natural gas liquids revenues:
                 
Oil and condensate
  $ 16,038     $ 8,679     $ 6,518  
Natural gas
    9,714       6,064       12,054  
Natural gas liquids
    3,882       2,348       1,653  
                         
Other operating revenues:
                       
Realized gain/(loss) on commodity derivatives
    341              
Unrealized gain/(loss) on commodity derivatives
    (45 )            
Gathering income
    430       419       600  
Gain (loss) on sale of oil & gas properties
    (122 )     4,785       (5,356 )
 
 
-117-

 

 Sale of Crude Oil and Condensate
 
For the twelve months ended December 31, 2013, oil and condensate revenues increased by $7,359,000 relative to the comparable period in 2012. Of the increase, $6,980,000 was due to volume and $379,000 was attributable to realized price. Oil and condensate sales volumes increased by 73 MBbls, consisting of 90 MBbls produced from Operated Eagle Ford Asset Acquisition properties that were acquired in the second half of 2013, which was offset by natural production declines in other properties. Average realized price per Bbl increased from $96.00 for the twelve months ended December 31, 2012 to $98.32 for the twelve months ended December 31, 2013.
 
For the twelve months ended December 31, 2012, oil and condensate revenues increased by $2,161,000 relative to the comparable period in 2011. Of the increase, $2,060,000 was due to volume and $101,000 was attributable to realized price. Oil and condensate sales volumes increased by 21 MBbls, consisting of 53 MBbls produced from new non-operated Eagle Ford properties that were drilled and completed in La Salle County, Texas, which was offset by natural declines in other properties and a decrease of 24 MBbls due to the sale of Madisonville field properties in early 2012. Average realized price per Bbl increased from $94.88 for the twelve months ended December 31, 2011 to $96.00 for the twelve months ended December 31, 2012.
 
 Sale of Natural Gas
 
For the twelve months ended December 31, 2013, natural gas revenues increased by $3,650,000 relative to the comparable period in 2012. Of the increase, $892,000 was due to volume and $2,758,000 was attributable to realized price. Natural gas sales volumes increased by 337 MMcf, consisting of 30 MMcf produced from Operated Eagle Ford Asset Acquisition properties that were acquired in the second half of 2013 and 600 MMcf produced from new non-operated Eagle Ford wells that were drilled and completed in La Salle County, Texas, which was offset by a decrease in production of 139 MMcf from other properties. Average realized price per Mcf increased from $2.64 for the twelve months ended December 31, 2012 to $3.69 for the twelve months ended December 31, 2013.
 
For the twelve months ended December 31, 2012, natural gas revenues decreased $5,990,000 relative to the comparable period in 2011. Of the decrease, $2,385,000 was due to volume and $3,605,000 was attributable to price. Natural gas sales volumes decreased by 566 MMcf, primarily consisting of a decrease in production of 467 MMcf from non-operated East Texas properties. Average realized price per Mcf decreased from $4.21 for the twelve months ended December 31, 2011 to $2.64 for the twelve months ended December 31, 2012.
 
 Sale of Natural Gas Liquids
 
For the twelve months ended December 31, 2013, natural gas liquids revenues increased $1,534,000 relative to the comparable period in 2012. Of the increase, $1,819,000 was due to volume, which was offset by $285,000 attributable to a decrease in realized price. Natural gas liquids sales volumes increased by 58 MBbls, consisting primarily of 49 MBbls produced from new non-operated Eagle Ford wells that were drilled and completed in La Salle County, Texas. Average realized price per Bbl decreased from $31.00 for the twelve months ended December 31, 2012 to $28.88 for the twelve months ended December 31, 2013.
 
For the twelve months ended December 31, 2012, natural gas liquids revenues increased $695,000 relative to the comparable period in 2011. Of the increase, $1,695,000 was due to volume,
 
 
-118-

 
 
which was offset by $1,000,000 attributable to a decrease in realized price. Natural gas liquids sales volumes increased by 39 MBbls, consisting of 41 MBbls produced from new non-operated Eagle Ford wells that were drilled and completed in La Salle County, Texas, which was offset by natural declines in other properties. Average realized price per Bbl decreased from $44.20 for the twelve months ended December 31, 2011 to $31.00 for the twelve months ended December 31, 2012.
 
 Net Gain (Loss) on Derivative Contracts
 
During the twelve months ended December 31, 2013, Oak Valley recorded a net gain on derivative contracts of $296,000, consisting of net settled gains of $341,000 and mark-to-market losses of $45,000. Oak Valley was not a party to any derivative contracts during the twelve months ended December 31, 2012 or 2011. Therefore, there is no net gain (loss) on derivative contracts recorded during those comparable periods.
 
 Production Costs
 
   
Twelve Months Ended
December 31,
 
   
(in thousands)
 
   
2013
   
2012
   
2011
 
Lease operating expenses
  $ 8,426     $ 6,212     $ 7,460  
Severance taxes
    1,225       608       835  
Re-engineering and workover expenses
    342       570       718  
                         
LOE per BOE*
  $ 10.47     $ 10.49     $ 11.97  
Severance taxes as a percent of oil, natural gas, and natural gas liquids revenue
    4.13 %     3.56 %     4.13 %

*           Excludes ad valorem taxes and accretion expense related to the asset retirement obligation.
 
 Lease Operating Expenses
 
LOE includes all costs incurred to operate wells and related facilities for both operated and non-operated properties. In addition to direct operating costs such as labor, repairs and maintenance, equipment rentals, materials and supplies, fuel and chemicals, LOE includes product marketing and transportation fees, insurance, ad valorem taxes, accretion expense related to asset retirement obligations, and overhead charges provided for in operating agreements. Ad valorem taxes included in LOE for the twelve months ended December 31, 2013, 2012 and 2011 were $494,000, $271,000 and $300,000, respectively.
 
LOE increased by $2,214,000 for the twelve months ended December 31, 2013 relative to the comparable period in 2012. The increase in LOE was primarily due to the Operated Eagle Ford Asset Acquisition properties that were acquired during 2013. On a unit-of-production basis, LOE, excluding ad valorem taxes and accretion expense, has remained relatively consistent, decreasing by $0.02 per BOE from $10.49 in 2012 to $10.47 in 2013. Ad valorem taxes in 2013 increased relative to the comparable period in 2012 by $223,000 due to higher assessed property values.
 
LOE decreased by $1,248,000 for the twelve months ended December 31, 2012 relative to the comparable period in 2011. The decrease in LOE was due to fewer wells with high operating costs. On a unit-of-production basis, LOE, excluding ad valorem costs and accretion expense, decreased by
 
 
-119-

 
 
approximately 12%, or $1.48. This decrease is a result of a shift in production contributed by older conventional wells in favor of newer and relatively more cost effective non-operated Eagle Ford wells.
 
 Severance Taxes
 
Severance taxes increased by $617,000 to $1,225,000 for the twelve months ended December 31, 2013 relative to the comparable period in 2012. The increase in severance taxes was primarily due to production from Operated Eagle Ford Asset Acquisition properties that were acquired in the second half of 2013. As a percentage of revenues from oil, natural gas, and natural gas liquids, severance taxes increased from 3.6% to 4.1%. This increase is attributable to the Operated Eagle Ford Asset Acquisition, which added a significant amount of production from wells that produce primarily oil and are not subject to tax exemptions, whereas in 2012, a significant amount of new production was from high-cost gas wells that qualify for full or partial severance tax exemptions.
 
Severance taxes decreased by $227,000 to $608,000 for the twelve months ended December 31, 2012 relative to the comparable period in 2011. The decrease in severance taxes was due to decreases in sale volumes, realized prices for natural gas, and the number of wells qualifying for partial or full severance tax exemptions. As a percentage of revenues from oil, natural gas and natural gas liquids, severance taxes decreased from 4.1% to 3.6%.
 
 Re-engineering and Workovers
 
Re-engineering and workover expenses include the costs to restore or enhance production in current producing zones as well as costs of significant non-recurring operations.
 
Re-engineering and workover expenses decreased from approximately $570,000 to $342,000 during the twelve months ended December 31, 2013 relative to the comparable period in 2012. During 2013, Oak Valley devoted less capital to re-engineering and workover projects and more effort towards integrating the Operated Eagle Ford Asset Acquisition into its operations and developing an appropriate drilling program.
 
Re-engineering and workover expenses decreased from approximately $718,000 to $570,000 during the twelve months ended December 31, 2012 relative to the comparable period in 2011. During 2012, Oak Valley sold several properties which previously incurred re-engineering and workover costs in the prior year.
 
 General and Administrative Expenses
 
G&A expenses primarily consist of overhead expenses, employee remuneration, and professional and consulting fees.

G&A expenses increased by $4,470,000 from approximately $3,280,000 to $7,750,000 for the twelve months ended December 31, 2012 relative to the comparable period in 2013. The increase was due to greater headcount and other administrative expenses related to the December 2012 formation and capitalization of Oak Valley. In addition, $1,008,000 of professional fees and other costs associated with the Operated Eagle Ford Asset Acquisition was incurred in 2013.

G&A expenses remained relatively consistent from the twelve months ended December 31, 2011 to the twelve months ended December 31, 2012, increasing by $138,000 from $3,142,000 in 2011 to $3,280,000 in 2012.
 
 
-120-

 
 
Depreciation, Depletion and Amortization and Impairment Expense
 
Oak Valley was capitalized on December 21, 2012, and acquired certain subsidiaries in exchange for equity as part of a larger transaction. In accordance with GAAP, this transaction was treated as a common control transaction. As such, Oak Valley was required to report the historical results of operations and financial position for the consolidated subsidiaries and retain the historical cost basis for their assets even though such historical cost bases were in excess of the valuation agreed upon by members at the time of capitalization. This GAAP requirement results in the reporting of higher DD&A provisions and significant impairments, both in 2013 and 2012, than would have been reported otherwise had the properties been recorded at the agreed upon valuation or fair value. As of December 31, 2013, the net book value had been reduced to less than the Equity Valuation through DD&A expense and impairments calculated in accordance with GAAP.

   
Twelve Months Ended
December 31,
 
   
(in thousands)
 
   
2013
   
2012
   
2011
 
DD&A
  $ 17,111     $ 12,192     $ 16,236  
Impairment
    12,298       52,475       34,294  
DD&A per BOE
  $ 23.22     $ 22.20     $ 27.83  

 Depreciation, Depletion and Amortization
 
DD&A increased by $4,919,000, or 40%, due to higher capitalized property costs and increased production during the twelve months ended December 31, 2013 relative to the comparable period in 2012. Capitalized property costs increased due to (i) the Operated Eagle Ford Asset Acquisition that occurred in the second half of 2013; (ii) costs incurred related to the Eagle Ford drilling program; and (iii) drilling activity on Oak Valley’s non-operated Eagle Ford property. On a unit-of-production basis, DD&A increased from $22.20 per BOE during 2012 to $23.22 per BOE during 2013.

DD&A decreased by $4,044,000, or 25%, due to lower capitalized property costs during the twelve months ended December 31, 2012 relative to the comparable period in 2011. Capitalized costs decreased due to the impairment of certain proved properties during 2011. On a unit-of-production basis, DD&A per BOE decreased from $27.83 during 2011 to $22.20 during 2012.

 Impairment
 
During the twelve months ended December 31, 2013, Oak Valley incurred impairment charges of $12,298,000, which consisted of $2,481,000 on unproved properties and $9,817,000 on proved properties. The impaired unproved properties primarily consisted of acreage throughout Oklahoma and in Milam County, Texas. The impairment on proved properties resulted from capitalized costs in excess of the fair market value for Oak Valley’s non-operated Eagle Ford property, its Milam County property and one of its East Texas properties.

During 2012, Oak Valley had impairment charges of approximately $52,475,000, which consisted of $8,567,000 on unproved properties and $43,908,000 on proved properties. The impairments on the unproved properties resulted primarily from leases that expired on acreage or acreage that had a cost basis in excess of its fair value in Madison, Zapata and Caldwell counties in Texas. The proved property impairments primarily resulted from capitalized drilling, leasehold, and tangible equipment costs that
 
 
-121-

 
 
were in excess of the fair market value on Oak Valley’s non-operated East Texas property and the Red Oak Norris field in Oklahoma.

During 2011, Oak Valley had impairment charges of approximately $34,294,000, which consisted of $18,894,000 on unproved properties and $15,400,000 on proved properties. The impairments on unproved properties resulted primarily from leases that expired on acreage or acreage that had a cost basis in excess of its fair value in Zapata County, Texas. The proved property impairments primarily resulted from capitalized drilling, leasehold and tangible equipment costs that were in excess of the fair market value on Oak Valley’s operated properties in Zapata County, Texas and Caddo Parish, Louisiana.

 Interest Expense
 
Interest expense includes commitment fees, amortization of deferred financing costs, and interest on outstanding indebtedness. Debt outstanding as of December 31, 2013 and 2012 was $10,825,000. The debt outstanding as of December 31, 2011 was $5,192,000.

Interest expense increased from $280,000 for the twelve months ended December 31, 2012 to $487,000 for the twelve months ended December 31, 2013. The $207,000 increase in interest expense is due to borrowings during 2012 that remained outstanding throughout 2013, higher commitment fees for the second half of 2013 as a result of a larger unused borrowing base during the second half of 2013 as well as higher amortization of deferred financing costs.

Interest expense increased from $231,000 for the twelve months ended December 31, 2011 to $280,000 for the twelve months ended December 31, 2012. The $49,000 increase in interest expense is due to increased borrowings during 2012.

 Income Tax Expense
 
Oak Valley is a partnership for federal tax purposes and is not subject to federal income taxes or state or local income taxes that follow the federal treatment, and therefore does not pay or accrue for such taxes.

 Liquidity and Capital Resources
 
Oak Valley expects to finance future acquisition, development and exploration activities through available working capital, cash flows from operating activities, borrowings under its credit facility, sale of non-strategic assets, various means of corporate and project financing, and through the issuance of additional debt and/or equity securities. In addition, it may continue to partially finance its drilling activities through the sale of participations to industry partners or financial institutions, and could structure such arrangements on a promoted basis, whereby Oak Valley may earn working interests in reserves and production greater than its proportionate capital costs. Financing activities during the six months ended June 30, 2014 used $102,000 for deferred financing costs and during the comparable period in 2013 provided $68,845,000 in equity contributions offset by $41,000 for deferred financing costs. Financing activities for the years ended December 31, 2013, 2012, and 2011 provided $107,530,000, $24,790,000 and $13,686,000 in equity contributions, respectively. For the year ended December 31, 2012, Oak Valley distributed $1,187,000 of members’ capital to its former managers pursuant to severance agreements. For the year ended December 31, 2012, financing activities resulted in a net increase in debt of $5,633,000, while during the same period in 2011, Oak Valley had a net decrease in debt of $1,308,000.
 
 
-122-

 

 Senior Secured Revolving Credit Facility
 
At June 30, 2014, Oak Valley had a borrowing base of $44,500,000 with available borrowing capacity of $33,375,000 under its credit facility. The borrowing base is reviewed and re-determined in May and November of each year.

 Cash Flows from Operating Activities
 
For the six months ended June 30, 2014, net cash provided by operating activities was $36,140,000. For the same period during 2013, Oak Valley used net cash of $955,000 in operating activities. For the twelve months ended December 31, 2013, 2012 and 2011, net cash provided by operating activities was $15,282,000, $14,985,000 and $10,162,000, respectively. The year-over-year increases in operating cash flows were directly attributable to increased production and positive moves in commodity pricing. Oak Valley believes that it has sufficient liquidity and capital resources to execute its business plan over the next twelve months and for the foreseeable future. Oak Valley expects to fund its planned capital program though its existing credit facility, working capital, previously committed equity contributions and projected cash flows.

 Cash Flows from Investing Activities
 
Cash applied to oil and gas properties for the six months ended June 30, 2014 and 2013 was $29,197,000 and $13,726,000, respectively. Cash applied to other non-oil and gas property fixed assets for the six months ended June 30, 2014 and 2013 was $229,000 and $387,000, respectively. For the six months ended June 30, 2013, Oak Valley also received $487,000 from the sale of oil and gas properties.

Cash applied to oil and gas properties for the twelve months ended December 31, 2013, 2012 and 2011 was $31,162,000, $39,433,000 and $21,506,000, respectively. During 2013, Oak Valley also used $86,687,000 for the acquisition of its operated Eagle Ford property. Cash applied to other non-oil and gas property fixed assets for the twelve months ended December 31, 2013, 2012 and 2011 was $678,000, $97,000 and $77,000, respectively. In 2013, Oak Valley received $923,000 of insurance proceeds from a well control issue on its non-operated Eagle Ford property. For the twelve months ended December 31, 2013, 2012 and 2011, Oak Valley received proceeds from the sale of oil and gas properties of $488,000, $9,976,000 and $2,137,000, respectively.
 
 Hedging Activities
 
Hedging commodity prices for a portion of Oak Valley’s production is a fundamental part of Oak Valley’s financial management strategy. Oak Valley does not engage in speculative commodity trading activities and does not hedge all available or anticipated quantities of its production. In implementing its hedging strategy, Oak Valley seeks to:

●  
effectively manage cash flow to minimize price volatility and generate internal funds available for operations, capital development projects, and additional acquisitions; and

●  
ensure its ability to support its exploration activities as well as administrative and debt service obligations.
 
 
-123-

 

Oak Valley seeks to reduce its sensitivity to oil and gas price volatility and secure favorable debt financing terms by entering into commodity derivative transactions which may include fixed-price swaps, price collars, put and other derivatives. Oak Valley believes its hedging strategy should result in greater predictability of internally generated funds, which in turn can be dedicated to capital development projects and corporate obligations.

 Current Commodity Derivative Contracts
 
The following is a summary of Oak Valley’s current oil and gas commodity derivative contracts as of June 30, 2014.
 
Period
 
Instrument
 
Commodity
 
Volume in MMBtu / Bbls
   
Fixed Price
 
July 2014 – December 2014
 
Swap
 
Crude Oil
    30,000     $ 93.85  
July 2014 – December 2014
 
Swap
 
Crude Oil
    30,000     $ 95.65  
July 2014 – December 2014
 
Swap
 
Crude Oil
    9,600     $ 100.05  
July 2014 – December 2014
 
Swap
 
Crude Oil
    31,200     $ 98.55  
July 2014 – December 2014
 
Swap
 
Crude Oil
    32,400     $ 98.00  
January 2015 – June 2015
 
Swap
 
Crude Oil
    21,000     $ 91.50  
January 2015 – December 2015
 
Swap
 
Crude Oil
    66,000     $ 95.10  
July 2014 – December 2014
 
Swap
 
Nat. Gas
    51,480     $ 4.600  
July 2014 – December 2014
 
Swap
 
Nat. Gas
    300,000     $ 4.550  
July 2014 – March 2015
 
Swap
 
Nat. Gas
    375,000     $ 4.300  
July 2014 – March 2015
 
Swap
 
Nat. Gas
    450,000     $ 4.175  


 Fair Market Value of Commodity Derivatives
 
             
   
Oil
   
Natural Gas
   
Oil
   
Natural Gas
   
Oil
   
Natural Gas
 
Assets:
                                   
  Current
        $ 7,000     $ 154,000                   255,000  
  Non-current
    6,000                                
Liabilities:
                                               
   Current
    (1,108,000 )     (165,000 )     (105,000 )     (67,000 )     (17,000 )      
   Non-Current
                      (27,000 )            

Oak Valley did not hold any commodity derivatives as of December 31, 2012 or December 31, 2011.

Assets and liabilities are netted within each commodity on the balance sheet as all contracts are with the same counterparty. For the balances without netting, refer to Note 4 – “Derivative Financial Instruments” in the Notes to the Historical Consolidated Financial Statements of Oak Valley contained elsewhere in this proxy statement.

Estimating the fair value of derivative instruments requires complex calculations, including the use of a discounted cash flow technique, estimates of risk and volatility, and subjective judgment in selecting an appropriate discount rate. In addition, the calculations use future market commodity prices which, although posted for trading purposes, are merely the market consensus of forecasted price trends. The results of the fair value calculation cannot be expected to represent exactly the fair value of
 
-124-

 
 
Oak Valley’s commodity derivatives. Oak Valley currently obtains fair value positions from its counterparties and compares that value to the calculated value provided by its outside commodity derivative consultant. Oak Valley believes that the practice of comparing the consultant’s value to that of Oak Valley’s counterparties, who are more specialized and knowledgeable in preparing these complex calculations, reduces the risk of error and approximates the fair value of the contracts, as the fair value obtained from Oak Valley’s counterparties would be the cost to Oak Valley to terminate a contract at that point in time.
 
 Commitments and Contingencies
 
Oak Valley has the following contractual obligations and commitments as of June 30, 2014 (in thousands):

   
Debt
   
Drilling Commitments
   
Liability for Commodity Derivatives
   
Operating Leases
   
Asset Retirement Obligations
 
2014
  $     $ 2,845     $ 975     $ 169     $ 67  
2015
                328       590        
2016
                      600        
2017
    10,825                   609       2,162  
2018
                      619       61  
Thereafter
                      575       870  
Total
  $ 10,825     $ 2,845     $ 1,303     $ 3,162     $ 3,160  

Oak Valley has reserved gathering and processing capacity in a pipeline and has a volume commitment whereby it pays the owner of the pipeline a fee of $0.45 per MMBtu to hold 10,000 MMBtu per day of capacity. The rate and terms under this purchasing and processing contract expire on June 1, 2021.
 
 Off-Balance Sheet Arrangements
 
Oak Valley has no off-balance sheet arrangements, special purpose entities, financing partnerships or guarantees.
 
 Quantitative and Qualitative Disclosures About Market Risk of Oak Valley
 
Commodities. Oak Valley is exposed to market risk from changes in commodity prices. In the normal course of business, Oak Valley enters into derivative transactions, including commodity price collars, swaps and floors to mitigate its exposure to commodity price movements. Oak Valley does not participate in these transactions for trading or speculative purposes. While the use of these arrangements may limit the benefit to Oak Valley of increases in the prices of oil and natural gas, it also limits the downside risk of adverse price movements.

Interest rates. Oak Valley is exposed to financial risk from changes in future interest rates to the extent that it incurs future indebtedness. As of June 30, 2014, Oak Valley had outstanding indebtedness under its credit facility of $10,825,000, which matures in June 2017. The credit facility provides for a variable interest rate. In the event interest rates rise significantly, and Oak Valley incurs future indebtedness without mitigating or fixing future interest rates, Oak Valley’s interest expense will increase in accordance with any future borrowings and at rates in effect at the time of those borrowings.
 
 
-125-

 

OAK VALLEY EXECUTIVE COMPENSATION
 
 Compensation Discussion and Analysis
 
The executive officers for Oak Valley’s fiscal years ended December 31, 2012 and 2013, and who are described in this Compensation Discussion and Analysis section, are:

●  
Frank A. Lodzinski, President and Chief Executive Officer
●  
Timothy D. Merrifield, Executive Vice President, Geology and Geophysics
●  
Steven C. Collins, Executive Vice President, Completions and Operations
 
 Philosophy and Objectives of Oak Valley’s Executive Compensation Program
 
The primary objectives of Oak Valley’s executive compensation program are to (i) motivate the executive officers to help achieve Oak Valley’s long- and short-term goals by rewarding superior individual and company performance and (ii) retain Oak Valley’s experienced and successful leadership team and continue to recruit high quality talent by providing compensation that is competitive with the companies with which Oak Valley competes for executive talent.

Oak Valley has been a limited liability company since its inception in December 2012. Because it is not a typical corporation with stock option, restricted stock award or similar plans, the compensation paid to the executive officers has primarily been cash salaries and cash bonuses.

In addition, Oak Valley has a class of membership interests called Class C Units that permit the holders thereof to receive a portion of Oak Valley’s profits which are in excess of certain target investment returns. Oak Valley has issued all of its Class C Units to OVM, to enable OVM to issue corresponding profits units to employees of Oak Valley. The profits units are non-voting and do not entitle the holder to any rights with respect to the limited liability company agreements of Oak Valley or OVM.

A portion of the profits units were issued to the executive officers below with one of two vesting scenarios, either (i) 40% upon date of grant in September 2013 and 2.5% monthly thereafter or (ii) upon an Exit Event. An “Exit Event” means the sale of Oak Valley, in one transaction or a series of related transactions, whether structured as (i) a sale or other transfer of all or substantially all of the equity interests of Oak Valley (including by way of merger, consolidation, share exchange, or similar transaction), (ii) the sale or other transfer of all or substantially all of the assets of Oak Valley, or (iii) a combination of any of the foregoing. The exchange will not constitute an Exit Event. In the event an employee terminates his or her employment with Oak Valley prior to vesting, the unvested profits units will be forfeited by the holder.

 Executive Compensation
 
Oak Valley is currently re-evaluating the executive compensation structures and systems that it will provide for its executive officers, with attention to instituting equity awards under the 2014 Plan, if approved, benchmarking compensation through the use of surveys and the potential services of an outside consultant, and revising its cash and bonus programs to base awards on market data and performance goals, with attention to encouraging long-term sustained performance.
 
 
-126-

 

 Summary Compensation Table
 
Name and Principal Position
 
Year
 
Salary
   
Bonus
   
All Other Compensation (1)
   
Total
 
 
2013
  $ 204,839     $ 108,000     $     $ 312,839  
President and CEO                                    
                                     
Timothy D. Merrifield
 
2013
  $ 185,833     $ 95,000     $ 7,100     $ 287,933  
Executive Vice President                                    
                                     
Steven C. Collins
 
2013
  $ 179,167     $ 72,000     $ 6,700     $ 257,867  
Executive Vice President                                    

(1)           Consists of matching contributions to the 401(k) plan.
 
 
-127-

 
 
BUSINESS OF EARTHSTONE
 
 Description of Business
 
 Overview
 
Earthstone Energy, Inc. was incorporated in Delaware in 1969 as Basic Earth Science Systems, Inc. The name was changed in 2010 to Earthstone Energy, Inc. Earthstone is a growth-oriented independent oil and gas exploration and production company primarily engaged in the exploration, development and production of oil and natural gas properties. It has an established production base that generates positive cash flow from operating activities and profits. Earthstone’s operating activities are concentrated in the North Dakota and Montana portions of the Williston Basin and south Texas. As of March 31, 2014, Earthstone’s estimated net proved oil and natural gas reserves were 2,554,000 Bbls of oil and condensate and 3,413,000 Mcf of natural gas.
 
Earthstone’s current primary operational focus is in the Montana and North Dakota portions of the Williston Basin. This oil rich basin has been allocated the majority of Earthstone’s capital expenditure budget. Earthstone has been involved in the Williston Basin since the early 1980s and only in south Texas does it have a longer history. Accordingly, Earthstone has a significant understanding of, and exposure to, both the local geology and geologic processes.
 
In 2013, Earthstone began a re-evaluation of the West Cole Unit and the West Cole North Unit (Units), its long-held, waterflood properties in Webb County, Texas. As a result, it identified eleven potential new locations that could prove productive, and has begun to evaluate three of these locations. If these three wells prove to be economic producers, the eight remaining locations could be drilled.
 
In addition to the Williston Basin and south Texas, Earthstone is pursuing an exploration project in the Nebraska portion of the Denver-Julesburg (DJ) Basin. While the Nebraska panhandle has long been a producing region with a high density of shallow wells, it has only been sparsely explored in its deeper horizons. Based on 3-D seismic data, Earthstone had identified eight areas of interest, or prospects, within the area. After drilling a dry hole in 2013 on these prospects, Earthstone will re-evaluate its seismic interpretation, the remaining prospects and other areas within Cheyenne County, Nebraska that may be of interest. Earthstone is, and will be, the operator of wells drilled in this project.
 
In 2013, non-operated drilling projects comprised the majority of Earthstone’s capital expenditures. In 2014, this trend will continue with respect to Earthstone’s historic properties, despite the operated Nebraska project, due to the size of Earthstone’s Bakken activity. Earthstone expects to continue to emphasize the acquisition of producing properties. However, these efforts are typically not predictable and are opportunistic in nature.
 
Historically, Earthstone has not placed emphasis on acquiring new, large, non-producing acreage positions. In 2014, as existing inventory of North Dakota acreage is developed, it could shift capital expenditure dollars into undeveloped acreage in this area.
 
Earthstone is focusing on keeping its operating costs under control. However, it expects rig and vendor service costs to continue to escalate, especially in North Dakota and Montana, due to high demand. Maintaining a low overhead structure is fundamental to Earthstone’s cost containment. However, over the last two years, Earthstone has expanded and/or restructured its staff to increase its operational capability in preparation for Nebraska, to more closely monitor and maintain its Bakken acreage and to comply with increased regulation. Earthstone is using and will continue to use the
 
 
-128-

 
 
services of independent consultants and contractors to perform various professional services, and believes that this use of third-party service providers enhances its ability to contain general and administrative expenses.
 
The expectations set forth above may be altered by subsequent events or other, more attractive opportunities that may present themselves in the future. In particular, if the exchange is consummated, as Oak Valley management and properties are brought into Earthstone, capital spending priorities are likely to be reassessed and realigned.
 
 Ongoing Activities
 
Williston Basin. The Williston Basin continues to be Earthstone’s highest area of activity, both in terms of cash flow from existing properties and expenditures for drilling efforts as well as the acquisition of producing properties. There are several areas within the Williston Basin where drilling operations are expected to commence and/or continue in 2014. These areas are the Banks and Indian Hill Fields in McKenzie County, North Dakota. While not a primary area of focus, Earthstone continues to deploy capital in areas beyond the Williston Basin to exploit reserve potential both on existing properties and new prospects.
 
Banks Field — McKenzie County, North Dakota. In the fiscal year ended March 31, 2014, 32 horizontal Bakken/Three Forks wells in which Earthstone has an interest were completed and brought onto production. All of these wells are being operated by Statoil. Drilling commenced on an additional seven wells in which Earthstone has interests, but as of March 31, 2014, these wells have not been completed. All seven wells are considered to be Proved Undeveloped, per SEC criteria. Based on information available at this time, Earthstone anticipates an additional 99 wells in this prospect.
 
Indian Hill Field & Camel Butte Fields — McKenzie County, North Dakota. Earthstone currently has an interest in two horizontal Bakken/Three Forks wells in the Indian Hill Field and three horizontal Bakken/Three Forks wells in the Camel Butte Field. Along with Continental Resources, Inc., drilling has commenced on five horizontal Bakken/Three Forks wells, but as of March 31, 2014, these wells have not been completed. ConocoPhillips drilled and completed one well in the Camel Butte Field. These five Continental wells are considered to be Proved Undeveloped, per SEC criteria.
 
Elm Coulee Field — Richland County, Montana. Earthstone currently has an interest in four horizontal Bakken wells in the Elm Coulee Field and several, legacy, vertical wells that hold Bakken acreage. Most areas in the Elm Coulee Field contain two wells per spacing unit. Now that this field is reaching maturity, it is not unreasonable to expect select areas of this field to be developed with three wells per spacing unit.
 
Bailey, Champion & Murphy Creek Fields — Dunn County, North Dakota. Earthstone currently has an interest in nine producing horizontal Bakken wells.
 
Mondak Field — McKenzie County, North Dakota. Earthstone currently has an interest in three horizontal Bakken wells in the Mondak Field. This acreage is currently developed for one well per spacing unit. However, Earthstone anticipates that this acreage will be developed at higher densities in the future.
 
Divide County, North Dakota — Sheridan County, Montana. In both of these counties, Earthstone holds undeveloped acreage by virtue of existing vertical wells. The acreage is probable for Bakken or Three Forks development. In 2013, several companies have drilled horizontal Bakken or Three
 
 
-129-

 
 
Forks wells in the area, albeit with limited success. In 2012, Earthstone acquired three producing vertical wells, along with each well’s associated acreage. Earthstone participated with Vess Oil Corporation in the drilling of a horizontal Ratcliffe well in the Rush Mountain Field of Sheridan County with a 10% working interest. Given cost overruns by Vess, the well was less than successful. Vess has the right to propose additional horizontal Ratcliffe wells but so far has declined to do so.
 
Permo-Penn Play, Nebraska, DJ Basin. Earthstone has acquired approximately 70 square miles of 3-D seismic data and 30,000 gross acres of leasehold, primarily in Cheyenne County. The deeper formations in this area are relatively unexplored, in some cases less than one deep well per township. However, by Williston Basin standards, these wells are much shallower and are inexpensive to drill. Earthstone’s initial effort was a vertical well that resulted in a dry hole. Going forward, as better knowledge is gained of the deposits, horizontal drilling may be incorporated into exploration efforts. Earthstone is the operator and has a 45% working interest in this venture.
 
 Reserves
 
During the year ended March 31, 2014, proved reserves in BOE and PV-10 increased approximately 7% and 43%, respectively (from March 31, 2013). Additional information about Earthstone reserves and the calculation of reserves may be referenced in “Reserves.”
 
 Contemplated Activities
 
Earthstone is continually evaluating other drilling and acquisition opportunities for possible participation. Generally, at any one time, Earthstone is engaged in various stages of evaluation in connection with one or more drilling or acquisition opportunities. Unless required by applicable law, Earthstone’s policy is generally not to disclose the specifics of any such opportunity until such time as that transaction is finalized and a definitive agreement has been entered into and then, only when such transaction is material to the overall business. Similarly, Earthstone does not speculate on the outcome of such ventures until the drilling, production or other results are available and have been verified.
 
Earthstone may alter or vary all or part of these contemplated activities based upon changes in circumstances, including, but not limited to, unforeseen opportunities, inability to negotiate favorable acquisitions, farmouts, joint ventures, or divestitures, commodity prices, lack of cash flow, lack of funding and/or other events which are not able to anticipate.
 
 Segment Information and Major Customers
 
Industry segment. Earthstone is engaged only in the upstream segment of the oil and gas industry, which comprises exploration, production, and development for and of crude oil and natural gas. While Earthstone operates a small number of oil wells, it does not own or operate any gas gathering or processing plant facilities, nor does it possess sufficient volume on any pipeline to market its product to end users. All of its operations are conducted in the United States. Consequently, it presently reports under a single industry segment.
 
Markets. Earthstone is a small company and, as such, has no impact on the market for its product and little control over the price received. Markets for crude oil and natural gas are volatile and are subject to wide fluctuations depending on numerous factors beyond Earthstone’s control, including other sources of production, competitive fuels and proximity and capacity of pipelines or other means of transportation, seasonality, economic conditions, foreign imports, political conditions in other energy producing countries, OPEC market actions, and domestic government regulations and policies.
 
 
-130-

 
 
Substantially all of Earthstone’s natural gas production is sold at prevailing wellhead gas prices, subject to additional charges customary to an area.
 
The oil and gas business is not generally seasonal in nature, although unusual weather extremes for extended periods may increase or decrease demand for oil and natural gas products temporarily. Additionally, catastrophic events, such as hurricanes or other supply disruptions, may temporarily increase the demand for oil and gas supplies from areas unaffected by supply disruptions. Such events and their impacts on oil and gas commodity prices may cause fluctuations in quarterly or annual revenue and earnings. Also, because of the location of many of Earthstone’s properties in Montana and North Dakota, severe weather conditions, especially in the winter months, could have a material adverse effect on its operations and cash flow.
 
Major Customers. During the year ended March 31, 2014, approximately 20% of Earthstone’s oil and natural gas production revenues were received from sales to seven purchasers (compared to 35% to six purchasers in the previous fiscal year). The remaining 80% of its revenue was received from non-operated properties where Earthstone had no direct contact with the purchaser. On these properties, Earthstone’s portion of the product is marketed on its behalf by the 25 different companies that operate these wells. These 25 companies may market to one or more of the same purchasers to whom Earthstone sells directly. Therefore, Earthstone is unable to ascertain the total extent of combined purchaser concentration. Earthstone estimates that, in the event of the bankruptcy of any one of these purchasers, or purchasers on non-operated properties, the reduction in annual revenue would be less than 10%. Earthstone does not expect that the loss of any one of these purchasers would cause a material adverse impact on its results of operations, as alternative markets for oil and natural gas production are readily available.
 
 Competition
 
The oil and gas industry is a highly competitive and speculative business. Earthstone encounters strong competition from major and independent oil companies in all phases of its operations. In this arena, it must compete with many companies having significantly greater financial resources and larger technical staffs. Furthermore, as a small company with limited market liquidity, Earthstone competes with larger companies that have greater, more efficient access to the capital markets. Finally, as “resource plays” have evolved, the industry has become much more capital intensive, and Earthstone’s exposure to opportunities has been diminished due to its limited resources.
 
 Employees
 
As of March 31, 2014, Earthstone had 12 full-time, three part-time employees and four part-time contractors. Five of these employees are primarily field laborers and are located at Earthstone’s subsidiary’s (Basic Petroleum Services, Inc.) field office in Bruni, Texas, 45 miles southeast of Laredo, Texas. In addition, in other areas, Earthstone has five contract field workers on a part-time retainer basis. Earthstone believes its employee and contractor relations are good.
 
 Regulations
 
General. Earthstone is affected in varying degrees by federal, state, regional and local laws and regulations, including, but not limited to, laws governing well spacing, air emissions, water discharges, reporting requirements, endangered species, marketing, prices, taxes, allowable rates of production and the plugging and abandonment of wells, the subsequent rehabilitation of the well site locations, occupational health and safety, control of toxic substances, and other matters involving
 
 
-131-

 
 
environmental protection. These laws are continually changing and, in general, are becoming more restrictive. Earthstone has expended, and expects to expend in the future, significant funds to comply with such laws and regulations. Changes to current local, state or federal laws and regulations in the jurisdictions where Earthstone operates could require additional capital expenditures and result in an increase in costs. Although Earthstone is unable to predict what additional legislation, if any, might be proposed or enacted, additional regulatory requirements could impact the economics of its projects.
 
Environmental matters. Earthstone is subject to various federal, state, regional and local laws and regulations related to the discharge of materials into, and the protection of, the environment. These laws and regulations, among other things, may impose a liability on the owner or the lessee for the cost of pollution cleanup resulting from operations, subject the owner or lessee to a liability for pollution damages, require the suspension or cessation of operations in affected areas and impose restrictions on injection into subsurface formations in order to prevent the contamination of ground water.
 
Earthstone engages in hydraulic fracturing activities. Each state has comprehensive laws and regulations to provide for safe well construction practices and operations to ensure the protection of drinking water sources. To its knowledge, Earthstone is, and remains, in compliance with all federal, state and local provisions which have been enacted or adopted regulating the discharge of materials into the environment, or otherwise relating to the protection of the environment. With regard to the magnitude of its use of hydraulic fracturing of oil and gas wells, Earthstone holds a minority interest in a number of wells that are under the management and control of far larger companies that apply various stimulation strategies. Earthstone’s ownership varies on these new drilling projects from 0.1% to 6.5% interest depending on the specific well. With these small interests, if a containment failure were to occur on a single well, it is not likely that the event would have a material financial or operational impact on Earthstone.
 
Potential environmental effects may also arise from the use of disposal and injector wells. Earthstone holds a working interest in five disposal and seven injector wells, nine of which it operates, the remaining of which are owned and operated by third parties whose disposal practices are outside of Earthstone’s control.
 
Although environmental requirements do have a substantial impact upon the energy industry, these requirements do not appear to affect Earthstone any differently than other companies in this industry that operate in a given geographic area. Earthstone is not aware of any environmental claims which could have a material impact upon its financial condition, results of operations, or cash flows. Such regulations have increased the resources required and costs associated with planning, designing, drilling, operating, installing and abandoning oil and natural gas wells and facilities. Earthstone maintains insurance coverage that it believes is customary in the industry.
 
 Producing Properties: Location and Impact
 
As of March 31, 2014, Earthstone owned a working interest in 157 gross producing oil wells, three gross producing gas wells, six disposal wells and seven injector wells.
 
 
-132-

 
 
Productive Wells
 
   
Gross Wells
   
Net Wells
 
   
Oil
   
Gas
   
Oil
   
Gas
 
North Dakota
    99       2       10.77       0.13  
Montana
    28             11.98        
Texas
    27             24.10        
Louisiana
    2             0.11        
Colorado
          1             0.05  
Wyoming
    1             0.47        
Total
    157       3       47.43       0.18  

 Production
 
Specific production data relative to Earthstone’s oil and natural gas producing properties can be found in the “Selected Financial Information of Earthstone.”
 
 Reserves
 
As of March 31, 2014, Earthstone’s estimated proved oil and natural gas reserves in barrels of oil equivalent (“BOE”) was 3,123,000, a 7% increase from the March 31, 2013 estimated proved oil and natural gas reserves of 2,921,000 BOE. This increase primarily reflects the addition of new wells.
 
Geographically, Earthstone’s reported reserves are located in two primary areas: the Williston Basin in North Dakota and Montana and south Texas. While Earthstone holds interests in producing wells outside of these two primary locations, no reserves are reported for such properties in the following table due to their insignificance. The following table summarizes the estimated proved developed oil and natural gas reserves for these two areas as of March 31, 2014:
 
Estimated Proved Developed Oil and Gas Reserves by Area
 
 
 
Net Oil
   
Net Gas
             
   
(Bbls)
   
(Mcf)
   
BOE
   
%
 
Williston Basin
    1,093,000       1,773,000       1,389,000       76.2 %
South Texas/Onshore Gulf Coast
    433,000             433,000       23.8 %
Total
    1,526,000       1,773,000       1,822,000       100.0 %

 Preparation of Proved Reserves Estimates
 
Earthstone’s policies regarding internal controls over the recording of reserve estimates require reserve estimates to be in compliance with SEC rules, regulations and guidance. All of Earthstone’s reported oil and natural gas reserves have been estimated as of March 31, 2014 and 2013, by Ryder Scott. Ryder Scott is an independent petroleum engineering consulting firm that has been providing petroleum consulting services throughout the world for over 75 years. Ryder Scott is employee owned and maintains offices in Houston, Texas; Denver, Colorado; and Calgary, Alberta, Canada. Ryder Scott has over 80 engineers and geoscientists on its permanent staff. The office of Ryder Scott that prepared Earthstone’s reserve estimates is registered in the state of Texas (License #F-1580). Ryder Scott prepared Earthstone’s reserve estimate based upon a review of property interests being appraised, historical production, lease operating expenses and price differentials for its wells. Additionally, Earthstone provides its engineer with authorizations for expenditure (“AFEs”), geological and geophysical data, and other engineering data that complies with SEC guidelines for consideration in
 
 
-133-

 
 
estimating the underground accumulations of crude oil and natural gas. This information was reviewed by Ray Singleton, President and Chief Executive Officer, to ensure accuracy and completeness of the data prior to and after submission to Ryder Scott. Mr. Singleton received a Bachelor of Science degree in Petroleum Engineering from Texas A&M University. In his capacity as an engineer, Mr. Singleton prepared reserve and economic estimates during his employment with both Amoco Production Company and Champlin Petroleum. Mr. Singleton continued providing economic evaluations for approximately 40 different clients through his engineering consulting firm, Singleton & Associates, from 1982 to 1988, and thereafter for Earthstone Energy, Inc. since his employment in 1988. In addition, Mr. Singleton is currently a member of the Society of Petroleum Engineers. The report of Ryder Scott dated May 9, 2014, which contains further discussions of the reserve estimates and evaluations prepared by Ryder Scott as well as the qualifications of Ryder Scott’s technical personnel responsible for overseeing such estimates and evaluations, is attached as Exhibit 99.3 to Earthstone’s Annual Report on Form 10-K for the year ended March 31, 2014.
 
 Technologies Used in Preparation of Proved Reserves Estimates
 
All of the proved producing reserves attributable to producing wells and/or reservoirs were estimated by performance methods. The performance methods used are limited to decline curve analysis which utilized extrapolations of historical production and pressure data available through March 31, 2014. The data used in this analysis was obtained from public data sources and was considered sufficient for calculating producing reserves. The proved undeveloped reserves were estimated by the analogy method. The analogy method uses pertinent well data obtained from public data sources that were available through March 31, 2014.
 
Oil and gas reserves and the estimates of the present value of future net revenues were determined based on prices and costs as prescribed by SEC and the Financial Accounting Standards Board (“FASB”) guidelines. Reserve calculations involve the estimate of future net recoverable reserves of oil and gas and the timing and amount of future net revenues to be received. Such estimates are not precise and are based on assumptions regarding a variety of factors, many of which are variable and uncertain. Proved oil and gas reserves are the estimated quantities of oil and gas that geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. Proved developed oil and gas reserves are those expected to be recovered through existing wells with existing equipment and operating methods. Proved reserves were estimated in accordance with guidelines established by the SEC and FASB, which require that reserves estimates be prepared under existing economic and operating conditions with no provision for price and cost escalations except by contractual arrangements.
 
The following table sets forth certain information regarding estimates of Earthstone’s oil and gas reserves as of March 31, 2014. All of Earthstone’s reserves are located in the United States.
 
Estimated Proved Developed and Undeveloped Oil and Gas Reserves
 
   
Proved Developed
             
   
Producing
   
Non-Producing
   
Proved Undeveloped
   
Total Proved
 
Net Remaining Reserves:
 
 
 
 
 
 
 
 
 
 
 
 
Oil/Condensate – Bbls
 
 
1,526,000
 
 
 
 
 
 
1,028,000
 
 
 
2,554,000
 
Plant Products – Bbls
 
 
 
 
 
 
 
 
 
 
 
 
Gas – Mcf
 
 
1,773,000
 
 
 
 
 
 
1,640,000
 
 
 
3,413,000
 

 
-134-

 
 
Estimated Proved Developed and Undeveloped Oil and Gas Reserves
 
During 2014, Earthstone had a positive revision of 14,000 BOE, or 1%, from its March 31, 2013 estimated proved undeveloped reserves balance. These revisions resulted primarily from increases in pricing which extended the economic life of the wells. Within portions of Earthstone’s areas of operation, actual well results underperformed relative to the proved undeveloped forecasts in Earthstone’s March 31, 2013 reserve report. The proved undeveloped forecasts in these areas have been adjusted in the Earthstone’s March 31, 2014 reserve report to reflect these well performances. A reconciliation of the change in proved undeveloped reserves during the year ended March 31, 2014 is as follows:
 
   
BOE
 
Estimated Proved Undeveloped Reserves, beginning of year
    1,336,000  
PUD converted to PDP
    (506,000 )
PUD added during the year
    457,000  
Revisions of previous estimates
    14,000  
Estimated Proved Undeveloped Reserves, end of year
    1,301,000  

The process of estimating oil and gas reserves is complex and involves decisions and assumptions in the evaluation of available geological, geophysical, engineering and economic data. Therefore, these estimates are inherently imprecise. Actual future production, oil and gas prices, revenues, taxes, development expenditures, operating expenses and quantities of recoverable oil and gas reserves most likely will vary from those estimated. Any significant variance could materially affect the estimated quantities and present value of reserves set forth in this proxy. In addition, estimates of proved reserves are subject to revision to reflect production history, results of exploration and development, prevailing oil and gas prices and other factors, many of which are beyond Earthstone’s control. Accordingly, reserve estimates are often different from the quantities of crude oil and natural gas that are ultimately recovered and are highly dependent upon the accuracy of the assumptions upon which they are based.
 
Additional information pertaining to Earthstone’s proved reserves is set forth under the heading “Unaudited Oil and Gas Reserves Information” in the notes to its consolidated financial statements included in this proxy statement.
 
 Oil and Gas Production and Sales Prices
 
Refer to “Selected Financial Information of Earthstone” for information regarding Earthstone’s net oil and gas production, the average sales price, and the average cost of production per BOE, for the three months ended June 30, 2014 and 2013 and the years ended March 31, 2014 and 2013.
 
 Drilling Activities
 
The following table sets forth Earthstone’s gross and net working interests in exploratory and development wells drilled during the years ended March 31, 2014, 2013 and 2012, respectively:
 
 
-135-

 
 
Exploratory and Developmental Wells Drilled
 
   
2014
   
2013
   
2012
 
   
Gross
   
Net
   
Gross
   
Net
   
Gross
   
Net
 
Exploratory:
                                   
Productive
                                   
Oil
                                   
Gas
                                   
Dry holes
    1       0.45                          
 
                                               
Total Exploratory
    1       0.45                          
                                                 
Developmental:
                                               
Productive
                                               
Oil
    35       1.45       20       0.508       18       0.74  
Gas
                                   
Dry holes
                                   
 
                                               
Total Developmental
    35       1.45       20       0.508       18       0.74  
 
                                               
Total Exploratory and Developmental Wells Drilled
    36       1.90       20       0.508       18       0.74  

 Leasehold Acreage
 
Earthstone leases the rights to explore for and produce oil and gas from mineral owners. Leases (quantified in acres) expire after their primary term unless oil or gas production is established. Prior to establishing production, leases are generally considered undeveloped. After production is established, leases are considered developed or “held-by-production.” Earthstone’s acreage is comprised of developed and undeveloped acreage as follows:
 
Gross and Net Acreage
 
   
Developed Acreage
   
Undeveloped Acreage
 
   
Gross
   
Net
   
Gross
   
Net
 
Louisiana
   
 687
     
 51
     
 —
     
 —
 
Montana
   
7,053
     
2,090
     
12,472
     
2,557
 
Nebraska
   
     
     
30,469
     
11,700
 
North Dakota
   
25,315
     
2,572
     
5,809
     
1,614
 
Texas
   
2,807
     
2,464
     
 —
     
 —
 
Utah
   
 —
     
     
 42,736
     
 441
 
Wyoming
   
1,118
     
149
     
5,701
     
781
 
Total
   
36,980
     
7,326
     
97,187
     
17,093
 

Undeveloped acreage includes leasehold interests on which wells have not been drilled or completed to the point that would permit the production of commercial quantities of oil and natural gas.
 
 
-136-

 
 
Leasehold Acreage Expirations
 
A significant portion of Earthstone’s acreage is not currently held by production or held by operations. Unless production in paying quantities is established or operations are commenced on units containing these leases during their terms, the leases will expire. If these leases expire and Earthstone is unable to renew the leases, it will lose its right to participate in the development of the related properties. Drilling plans for these areas are generally in the discretion of third-party operators and are subject to change based on various factors that are beyond Earthstone’s control, such as the availability and cost of capital, equipment, services and personnel; seasonal conditions; regulatory and third-party approvals; oil, natural gas liquids (“NGL”) and natural gas prices; results of title work; gathering system and other transportation constraints; drilling costs and results; and production costs. As of March 31, 2014, Earthstone estimates that it had leases that were not developed that represented 12,204 net acres potentially expiring as follows:
 
   
March 31,
 
   
(in net acres)
 
Future expirations of net acreage:
     
2015
    656  
2016
    1,715  
2017
    1,423  
2018
    5,960  
2019
    2,206  
Thereafter
    244  
Total
    12,204  

 Office Lease
 
Earthstone currently leases approximately 7,000 square feet of office space in downtown Denver, Colorado from an independent third party for approximately $9,880 per month plus maintenance fees. The lease term ends on April 30, 2016. For additional information, see Note 7 to the consolidated financial statements for the years ended March 31, 2014 and 2013.
 
 Legal Proceedings
 
Earthstone is not a party, nor are any of its properties subject, to any pending material legal proceedings. Earthstone knows of no legal proceedings contemplated or threatened against it.
 
 
-137-

 
 
SELECTED FINANCIAL INFORMATION OF EARTHSTONE
 
The following provides selected financial information and averages for the three months ended June 30, 2014 and 2013 and the years ended March 31, 2014 and 2013. Certain prior year amounts may have been reclassified to conform to the current presentation.
 
   
Three Months Ended
June 30,
   
Year Ended
 
       
2013
   
2014
   
2013
 
Revenue:
                       
Oil
  $ 4,373,000     $ 3,380,000     $ 15,633,000     $ 10,283,000  
Gas (1)
    841,000       202,000       1,807,000       699,000  
Total revenue (2)
    5,214,000       3,582,000       17,440,000       10,982,000  
Total production expense (3)
    1,492,000       1,144,000       3,957,000       3,453,000  
Gross profit
  $ 3,722,000     $ 2,438,000     $ 13,483,000     $ 7,529,000  
Depletion expense
  $ 1,117,000     $ 760,000     $ 3,768,000     $ 1,951,000  
 
                               
Sales volume: (4)
                               
Oil (Bbls)
    48,742       36,967       173,880       122,655  
Gas (Mcf)
    66,868       28,223       189,933       107,076  
BOE (7)
    59,887       41,671       205,536       140,501  
                                 
Average sales price: (5)
                               
Oil (per Bbl)
  $ 89.72     $ 91.43     $ 89.91     $ 83.84  
Gas (per Mcf) (6)
  $ 12.58     $ 7.16     $ 9.51     $ 6.53  
BOE (7)
  $ 87.06     $ 85.96     $ 84.85     $ 78.16  
                                 
Average per BOE: (4)(5)(7)
                               
Production expense (5)
  $ 24.91     $ 27.45     $ 19.25     $ 24.58  
Gross profit (5)
  $ 62.15     $ 58.51     $ 65.60     $ 53.59  
Depletion expense (5)
  $ 18.65     $ 18.24     $ 18.33     $ 13.89  
__________________
 
(1)
Amount includes NGL revenue. For the three months ended June 30, 2014 and 2013, the NGL revenue included in the gas revenue amount is $409,000 and $72,000, respectively. For the years ended March 31, 2014 and 2013, the NGL revenue included in the gas revenue amount is $808,000 and $221,000, respectively.
(2)
Amount does not include water service and disposal revenue. For the three months ended June 30, 2014, this revenue amount is net of $24,000 in well service and water disposal revenue, which would otherwise total $5,238,000 in revenue, compared to $13,000 well service and water disposal revenue in the respective period ended June 30, 2013 and $3,595,000 in total revenue for the comparable three-month period ended June 30, 2013. For the years ended March 31, 2014 and 2013, this revenue amount is net of $74,000 and $396,000, respectively, in well service and water disposal revenue, which would otherwise total $17,514,000 and $11,378,000, respectively, in revenue.
(3)
Overall lifting cost (oil and gas production costs, including production taxes and the cost of workovers).
(4)
Estimates of volumes are inherent in reported volumes to coincide with revenue accruals as a result of the timing of sales information reporting by third-party operators.
(5)
Averages calculated based upon non-rounded figures.
(6)
Average gas sales price per Mcf is calculated by dividing total gas and NGL revenue by the gas sales volume per Mcf. For the three months ended June 30, 2014 and 2013, gas sales price per Mcf, exclusive of NGL revenues,
 
 
-138-

 
 
 
was $6.46 per Mcf and $4.61 per Mcf, respectively. For the years ended March 31, 2014 and 2013, gas sales price per Mcf, exclusive of NGL revenues, was $5.26 per Mcf and $4.46 per Mcf, respectively.
(7)
Per equivalent barrel (6 thousand cubic feet, “Mcf,” of gas is equivalent to 1 barrel, “Bbl,” of oil).
 
 
-139-

 
 
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
 
RESULTS OF OPERATIONS OF EARTHSTONE
 
 Overview
 
The following discussion and analysis should be read in conjunction with Earthstone’s financial statements and related notes and the other information appearing in this proxy statement. As used in this proxy statement, unless the context otherwise indicates, references to Earthstone refer to Earthstone Energy, Inc. and its subsidiary collectively.
 
As an oil and natural gas producer, Earthstone’s revenue, cash flow from operations, other income and profitability, reserve values, access to capital and future rate of growth are substantially dependent upon the prevailing prices of crude oil and natural gas. Declines in commodity prices will materially and adversely affect Earthstone’s financial condition, liquidity, ability to obtain financing and operating results. Lower commodity prices may reduce the amount of crude oil and natural gas that can be produced economically. Prevailing prices for such commodities are subject to wide fluctuation in response to relatively minor changes in supply and demand and a variety of additional factors beyond Earthstone’s control, such as global, political and economic conditions. Historically, prices received for crude oil and natural gas production have been volatile and unpredictable, and such volatility is expected to continue. Most of Earthstone’s production is sold at market prices. Generally, if the commodity indexes fall, the price that Earthstone receives for its production will also decline. Therefore, the amount of revenue that Earthstone realizes is, to a large extent, determined by factors beyond its control.
 
 Liquidity and Capital Resources
 
Liquidity Outlook. Earthstone’s primary source of funding is the net cash flow from the sale of oil and natural gas production. The profitability and cash flow generated by operations in any particular accounting period will be directly related to: (a) the volume of oil and gas produced and sold, (b) the average realized prices for oil and gas sold, and (c) lifting costs. At the current price of oil, Earthstone believes the cash generated from operations, along with existing cash balances and available line of credit, should enable it to meet its existing and normal recurring obligations during the next year and beyond.
 
On December 21, 2012, Earthstone entered into a $25 million senior secured revolving bank credit facility (the “Credit Facility”) with the Bank of Oklahoma (“Bank”). The Credit Facility was amended effective September 10, 2013. The current borrowing base on the Credit Facility is $12 million. Among other provisions, the Credit Facility contains certain affirmative and negative covenants, including restrictions on indebtedness and dividends, and requirements with respect to working capital and interest coverage ratios.
 
As of June 30, 2014, there was an outstanding balance of $8 million under the Credit Facility, and Earthstone was in compliance with all covenants.
 
The Credit Facility is being terminated in connection with the exchange, and management expects it will be replaced with a new borrowing facility.
 
Overview of Capital Structure. Debt financing has been Earthstone’s sole source of external funding. In addition to routine production-related costs, general and administrative expenses and, when necessary, debt repayment requirements, Earthstone requires capital to fund its exploratory and
 
 
-140-

 
 
development drilling efforts and the acquisition of additional properties as well as the enhancement of existing and newly acquired properties.
 
Hedging. During the three months ended June 30, 2014 and 2013, Earthstone did not participate in any hedging activities, nor did it have any open futures or option contracts.
 
Working Capital. As of June 30, 2014, Earthstone had working capital surplus of $1,548,000 (and a current ratio of 1.26:1), compared to a working capital surplus of $2,694,000 (and a current ratio of 1.47:1) as of March 31, 2014. The decrease in the current ratio is primarily a result of a decrease in other receivables and the repayment of $1,000,000 in debt out of Earthstone’s cash balance.
 
Cash Flow. Cash provided by operating activities was $2,644,000 for the three months ended June 30, 2014, compared to $2,888,000 for the three months ended June 30, 2013. Increases to cash provided by operating activities between the two comparable periods are primarily due to the fluctuation in deferred income tax expense and the increase in depletion primarily related to the increase in the oil and gas property balance. Decreases to cash provided by operating activities between the two comparable periods are primarily due to decreases in accounts receivable and the timing and payment of accounts payable, accrued and other liabilities, especially pertaining to capital expenditure outlays, in addition to the application of prepaid balances.
 
Overall, net cash used in investing activities decreased from $3,862,000 for the three months ended June 30, 2013 to $2,196,000 for the three months ended June 30, 2014. The decrease in cash used relates primarily to a decrease in the number of wells drilled and completed during the current period compared to the same period in the prior year, as explained below under “Capital Expenditures.”
 
Net cash used in financing activities was $1,000,000 for the three months ended June 30, 2014, compared to net cash provided by financing activities of $996,000 for the three months ended June 30, 2013. The decrease is related to repayments on the Credit Facility in the current period as compared to a borrowing for capital expenditures in the same period in the prior year, as further described below under “Capital Expenditures.”
 
 Capital Expenditures
 
The amounts presented herein are presented on an accrual basis, and as such may not be consistent with the amounts presented on the consolidated statements of cash flows under investing activities for expenditures on oil and gas property, which are presented on a cash basis.
 
During the three months ended June 30, 2014, Earthstone spent $2,578,000 on various projects. This compares to $4,640,000 for the three months ended June 30, 2013. During the three months ended June 30, 2014, capital expenditures were comprised of drilling and completions of wells producing as of period end (48%), drilling of 21 wells to be completed as of calendar year-end (50%), and acquiring leasehold acreage (2%). The majority (80%) of capital expenditures were spent in North Dakota. The remainder was spent in other areas on property improvements and leasehold acreage.
 
Earthstone is continually evaluating drilling and acquisition opportunities for possible participation. Typically, at any one time, several opportunities are in various stages of evaluation. Earthstone’s policy is to not disclose the specifics of a project or prospect, nor to speculate on such ventures, until such time as those various opportunities are finalized and undertaken.
 
 
-141-

 
 
 Divestitures/Abandonments
 
Earthstone neither sold nor plugged any wells during the three months ended June 30, 2014.
 
 Impact of Inflation and Pricing
 
Inflation has not had a material impact on Earthstone in recent years because of the relatively low rates of inflation in the United States. However, the oil and natural gas industry can be cyclical and the demand for production places pressure on the economic stability and pricing within the industry. Typically, as prices for oil and natural gas increase, associated costs rise. Conversely, cost declines are likely to lag and may not adjust downward in proportion to declining prices. Changes in prices impact revenues, estimates of reserves, assessments of any impairment of oil and natural gas properties, as well as values of properties being acquired or sold. Price changes have the potential to affect the ability to raise capital, borrow money, and retain personnel. While Earthstone does not presently expect business costs to materially rise, higher prices for oil and natural gas could result in increases in the costs of materials, services and personnel.
 
 Other Commitments
 
Earthstone does not have any other commitments beyond its office lease.
 
 Results of Operations
 
 Year Ended March 31, 2014 compared with Year Ended March 31, 2013
 
Overview. Net income for the year ended March 31, 2014 was $3,939,000 compared to $1,780,000 for the year ended March 31, 2013, a 121% increase. Increases in sales volumes, coupled with increases in the sales price per barrel of oil equivalent (“BOE”), offset by higher production costs and DD&A expense, resulted in the increase in net income.
 
Revenues. Oil and natural gas sales revenue increased $6,458,000 (59%) from $10,982,000 for the year ended March 31, 2013 to $17,440,000 for the year ended March 31, 2014, due to an overall 9% higher realized price per BOE and a 46% overall increase in sales volumes.
 
Volumes and Prices. On an equivalent barrel basis, sales were 206,000 BOE for the year ended March 31, 2014 compared to 141,000 BOE for the year ended March 31, 2013, a 46% increase.
 
Oil sales volumes increased 42% from 122,655 barrels for the year ended March 31, 2013 to 173,880 barrels for the year ended March 31, 2014, while the average price per barrel increased 7% from $83.84 for the year ended March 31, 2013 to $89.91 for the year ended March 31, 2014. The rise in oil volumes resulted from production from newly producing wells offset, partially, by declines in existing wells.
 
Gas sales volumes increased 77% from 107,076 Mcf for the year ended March 31, 2013 to 189,933 Mcf for the year ended March 31, 2014, while the average price per Mcf increased 46%, from $6.53 for the year ended March 31, 2013 to $9.51 for the year ended March 31, 2014. The increase in volumes is primarily related to newly producing wells, coupled with a higher percentage of gas being sold from existing wells as midstream infrastructure is expanded, offset partially by declines in existing wells.
 
 
-142-

 
 
Production Expenses. Production expenses are comprised of the following items:
 
   
Year Ended
 
       
2013
 
Lease operating expenses
  $ 2,920,000     $ 2,563,000  
Workover expenses
    689,000       816,000  
Transportation and other expenses
    348,000       74,000  
Total
  $ 3,957,000     $ 3,453,000  

Oil and gas production expense increased $504,000 (15%) for the year ended March 31, 2014, as compared to the year ended March 31, 2013. The two principal components of oil and gas production expense are routine lease operating expenses (“LOE”) and workovers. Routine expenses typically include such items as daily well maintenance, utilities, fuel, water disposal and minor surface equipment repairs. Workovers primarily include downhole repairs and are generally random in nature. Although workovers are expected, they can be much more frequent in some wells than others and their associated costs can be significant. Therefore, workovers account for more dramatic fluctuations in oil and gas production expense from period to period.
 
LOE and transportation and other expenses increased $357,000 (14%) and $274,000 (370%), respectively, for the year ended March 31, 2014, as compared to the year ended March 31, 2013. Workover expense decreased $127,000 (16%) from $816,000 for the year ended March 31, 2013 to $689,000 for the year ended March 31, 2014.
 
The overall lifting cost per BOE decreased $5.33 (22%) from $24.58 for the year ended March 31, 2013 to $19.25 for the year ended March 31, 2014. This decrease resulted from those costs being spread over larger reported BOE volumes. This lifting cost per equivalent barrel is not indicative of all wells, and certain high-cost wells could be shut-in should oil prices drop below certain levels.
 
Other Expenses. Depletion and depreciation expense increased $1,864,000 (92%) from $2,017,000 for the year ended March 31, 2013 to $3,881,000 for the year ended March 31, 2014 due to the addition of numerous high-cost North Dakota wells to the depletion base. These newer North Dakota wells reflect a higher investment per well than the remaining, un-expensed depletion base associated with Earthstone’s Legacy properties. Correspondingly, depletion expense per BOE increased from $13.89 for the year ended March 31, 2013 to $18.33 for the year ended March 31, 2014.
 
General and administrative (“G&A”) expense increased $3,000 (0.1%) from $2,625,000 for the year ended March 31, 2013 to $2,628,000 for the year ended March 31, 2014. This slight increase in costs is comprised primarily of increases in compensation-related expenses. As a percent of total sales revenue, G&A expense decreased from 23% for the year ended March 31, 2013 to 15% for the year ended March 31, 2014.
 
Income Tax. For the year ended March 31, 2014, Earthstone recorded income tax expense of $1,125,000. This amount consisted of a current period benefit of $390,000, resulting from the utilization of previously accumulated net operating losses, and deferred tax expense of $1,515,000. The effective income tax rate increased from 14.5% for the year ended March 31, 2013 to 22.2% for the year ended March 31, 2014. The effective income tax rate was higher for the year ended March 31, 2014 primarily due to a decrease in the percentage of current year excess depletion deduction between the comparable periods.
 
 
-143-

 
 
 Three Months Ended June 30, 2014 compared with Three Months Ended June 30, 2013
 
Overview. Net income for the three months ended June 30, 2014, was $997,000 compared to net income of $693,000 for the three months ended June 30, 2013. The increase in net income resulted from the increase in oil and gas production volumes and gas prices as described in “Revenues” and “Volumes and Prices” below.
 
Revenues. Oil sales revenue increased $993,000 (29%) for the three months ended June 30, 2014 to $4,373,000 from $3,380,000 for the three months ended June 30, 2013, due to the increase in oil sales volumes, offset by a lower realized price per barrel as described in Volumes and Prices” below.
 
Gas sales revenue increased $639,000 (316%) for the three months ended June 30, 2014, compared to the three months ended June 30, 2013, as a result of the higher realized price per Mcf and an increase in gas sales volumes as described in Volumes and Prices” below.
 
Volumes and Prices. Oil sales volumes increased by 32% for the three months ended June 30, 2014, compared to the three months ended June 30, 2013. In addition, the average price per barrel decreased by 2% for the three months ended June 30, 2014, compared to the three months ended June 30, 2013. The increase in oil sales volumes for the three months ended June 30, 2014, when compared to the three months ended June 30, 2013, was the result of an increase in production from newly producing wells, offset partially by declines in existing wells.
 
Gas sales volumes increased by 137% for the three months ended June 30, 2014, compared to the three months ended June 30, 2013. In addition, the average price per Mcf increased by 76% for the three months ended June 30, 2014, compared to the three months ended June 30, 2013. The increase in gas sales volumes for the three months ended June 30, 2014, when compared to the three months ended June 30, 2013, was the result of an overall increase in the percentage of natural gas production that was sold rather than being flared and the addition of gas sales from newly producing wells, which was offset partially by declines in existing wells.
 
Production Expense. Production expense is comprised of the following items:
 
   
Three Months Ended
 
       
2013
 
Lease operating costs
  $ 700,000     $ 697,000  
Workover costs
    150,000       116,000  
Production taxes
    473,000       309,000  
Transportation and other costs
    169,000       22,000  
Total production expense
  $ 1,492,000     $ 1,144,000  
 
Oil and gas production expense increased $348,000 (30%) for the three months ended June 30, 2014, as compared to the expenses for the three months ended June 30, 2013, primarily due to an increase in production tax expense and transportation expense related to the increased production volume.
 
Routine LOE, consisting of field personnel, fuel/power, chemicals, disposal, transportation and other costs, per BOE was $14.51 for the three months ended June 30, 2014, compared to $17.25 for the three months ended June 30, 2013. While the total dollars spent on routine LOE was 21% higher
 
 
-144-

 
 
between the comparable periods, the costs are being divided over more BOE in the three months ended June 30, 2014, resulting in a lower cost per BOE.
 
As a percent of oil and gas sales revenue, routine LOE was 17% for the three months ended June 30, 2014, compared to 20% for the three months ended June 30, 2013. This decrease in cost in proportion to revenue was due to a combination of the increase in gas prices, production volumes, and the number of producing wells between the comparable periods, coupled with a lower percentage increase in LOE costs between the comparable periods.
 
Workover operations, which generally consist of downhole repairs on a producing well, are conducted to restore or increase production and are generally random in nature. Therefore, workovers account for unpredictable fluctuations in oil and gas expense from period to period. The number of wells on which workover costs are expended varies as does the extent of workover operations. Workover expenses increased $34,000 (29%) for the three months ended June 30, 2014, compared to the respective period ended June 30, 2013. While total dollars spent on workovers increased between the comparable periods, the workover costs in the first quarter of fiscal 2015 decreased to $2.50 per BOE from $2.78 per BOE in the first quarter of fiscal 2014 due to being divided over more BOE in the current fiscal year.
 
Production taxes for the three months ended June 30, 2014 increased 53% over the three months ended June 30, 2013. As a percent of oil and gas sales revenue, production taxes remained the same between the two periods at 9%. Because production tax rates vary from state to state, Earthstone’s average production tax rate will vary depending on the quantities produced from each area and the production tax rates in effect for those jurisdictions.
 
While overall lifting costs (oil and gas production costs, including production taxes as well as workovers) increased during the three months ended June 30, 2014 in relation to the comparable period in the prior year, those costs are spread over larger reported volumes, per BOE, for the three months ended June 30, 2014, compared to the three months ended June 30, 2013, causing the costs per BOE to decrease from $27.45 to $24.91.
 
Other Expenses. Depletion and depreciation increased $359,000 (46%) for the three months ended June 30, 2014, compared to the three months ended June 30, 2013. The increase in expense was a result of an increased dollar per barrel depletion rate and higher oil and gas sales. The higher dollar per barrel depletion rate was due to the addition of capital costs for newly drilled and/or completed wells into the pool of depletable property costs, which was partially offset by a decrease in the costs related to future development of proved undeveloped wells.
 
G&A expense increased $565,000 (82%) for the three months ended June 30, 2014 as compared to the three months ended June 30, 2013. The increase was primarily attributable to $627,000 of expenses related to the proposed transaction with Oak Valley, offset by a decrease in payroll, employee benefits and employee bonuses in the current fiscal year. The G&A expense increased during the three months ended June 30, 2014 in relation to the comparable period in the prior year, causing the costs per BOE to increase from $16.63 to $21.01.
 
Income Tax. For the three months ended June 30, 2014, Earthstone recorded income tax expense of $217,000, as compared to $168,000 for the three months ended June 30, 2013. Earthstone’s effective income tax rate was 17.9% for the three months ended June 30, 2014. The overall effective tax rate expressed as a percentage of book income before income tax for the three months ended June 30,
 
 
-145-

 
 
2014, as compared to the same period in 2013, was lower due primarily to an increase in the deduction for excess percentage depletion related to an increase in annualized oil and gas sales.
 
 Recent Accounting Pronouncements
 
In December 2011, the FASB issued ASU 2011-11, Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities (“ASU 2011-11”). This ASU requires disclosure of both net and gross information about assets and liabilities that have been offset. The disclosures under this new guidance are required to be provided retrospectively for all comparative periods presented. This guidance is required to be implemented for the first quarter of fiscal 2014. The adoption of ASU 2011-11 did not have a material impact on Earthstone’s consolidated financial statements.
 
In July 2013, the FASB issued ASU No. 2013-11, Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists (“ASU 2013-11”). ASU 2013-11 addresses the diversity in practice that exists for the balance sheet presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. ASU 2013-11 requires that an unrecognized tax benefit, or a portion of an unrecognized tax benefit, be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward. ASU No. 2013-11 is effective for the fiscal quarter ending June 30, 2014. ASU 2013-11 impacts balance sheet presentation only. The impact of the new rule is not material.
 
 Off-Balance Sheet Arrangements
 
Earthstone has no significant off-balance sheet transactions, arrangements or obligations.
 
 
-146-

 
 
PROPOSAL 2 – APPROVAL OF THE ISSUANCE OF SHARES OF COMMON STOCK IN THE FLATONIA CONTRIBUTION
 
Earthstone is seeking stockholder approval for the issuance of shares of common stock in the Flatonia contribution because, under applicable NYSE MKT rules, stockholder approval is required for any issuance in connection with an acquisition that exceeds 20% of a listed company’s issued and outstanding shares.
 
While the Flatonia contribution is conditioned upon the closing of the transactions contemplated by the exchange agreement and both transactions involve a property operated by Oak Valley, they represent different transactions. For this reason, and because of the number of Earthstone shares being issued in each transaction, each requires stockholder approval under the rules of the NYSE MKT. The SEC requires that stockholders be permitted to vote separately on matters that would each independently require stockholder approval under the rules of a company’s listing exchange, so Earthstone is seeking separate votes on the exchange and the Flatonia contribution.
 
Following the exchange, the existing stockholders of Earthstone will hold 16% of the combined company. However, if the Flatonia contribution is also approved, ownership by existing stockholders of Earthstone will decrease to 12.6%.
 
Importantly, if the exchange agreement is not approved, Earthstone will not proceed with the Flatonia contribution, even if it is approved by stockholders.
 
The immediately following sections of this proxy statement describe the material aspects of the Flatonia contribution and other transactions contemplated in the contribution agreement. You should read carefully this entire document and the other documents to which Earthstone refers, including the contribution agreement attached as Annex D, and the other attached annexes to this proxy statement, for a more complete understanding of the proposed transactions.
 
THE EARTHSTONE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT THE
EARTHSTONE STOCKHOLDERS VOTE “FOR” APPROVAL
OF THE ISSUANCE OF THE SHARES OF COMMON STOCK TO FLATONIA,
AS PROVIDED IN THE CONTRIBUTION AGREEMENT.
 
THE FLATONIA CONTRIBUTION
 
 Background of the Flatonia Contribution
 
In July 2013 and August 2013, Oak Valley and Flatonia acquired properties, which currently consist of 52 producing wells and a total of approximately 47,200 gross acres, located in Fayette and Gonzales Counties, Texas (the “Properties”). Oak Valley is the operator of the Properties and owns a 30% undivided interest, with Flatonia owning the remaining 70% undivided interest. After closing of the transactions contemplated by the contribution agreement, each party will own an undivided 50% interest in the Properties. Oak Valley and Flatonia hold regular operating meetings in order for Oak Valley, as operator of the Properties, to discuss with Flatonia the current and future development program of the Properties.
 
References throughout this proxy statement related to an “interest” or “undivided interest” in the Properties generally refer to a party’s direct ownership interest in mineral leases totaling approximately 47,200 net acres and its relative interest in the related wells and facilities. To the extent
 
 
-147-

 
 
Oak Valley and Flatonia collectively own less than a combined 100% working interest in any of the producing wells or units included in the Properties, as a result of the formation of a drilling and production unit that includes third-party or unleased acreage or the contribution by the parties of acreage to a third-party proposed unit, such working interest is proportionately reduced to reflect such lesser interest. For example, if Oak Valley and Flatonia together own an 80% working interest in any of such producing wells or drilling units, then Oak Valley’s ownership following the closing of the contribution will be an undivided 50% interest in such 80% working interest, or an undivided 40% working interest in such properties.
 
Beginning in November of 2013, Mr. Lodzinski began discussing with John Howie, Managing Director of Parallel, the possibility of Oak Valley’s acquisition of oil and gas properties in South Texas from one of Parallel’s portfolio companies other than Flatonia. Although a cash purchase was initially discussed, Mr. Howie later informed Mr. Lodzinski that Parallel’s portfolio company would be open to receiving Oak Valley limited liability company interests as consideration for the South Texas properties. Oak Valley eventually determined not to pursue the acquisition of the South Texas properties. In March 2014, Mr. Lodzinski began discussing with Mr. Howie the possibility that Oak Valley would acquire a portion of Flatonia’s interest in the Properties. Mr. Howie also serves as Flatonia’s President. As with the South Texas properties, Mr. Howie informed Mr. Lodzinski that Flatonia would be willing to receive equity securities as consideration. This equity consideration could be in the form of Oak Valley equity securities or, given Mr. Lodzinski’s experiences with taking companies public, public equity consideration. In March of 2014, Mr. Lodzinski advised Mr. Singleton of his intention to consider and potentially pursue a transaction with Flatonia.
 
As described above under “Background of the Exchange,” on Wednesday, April 23, 2014, an all-day meeting was held between Earthstone and Oak Valley representatives in Denver. That meeting was also attended by representatives from STRH, DGS and Jones & Keller. At the meeting Oak Valley proposed that it be given significant flexibility prior to closing of the exchange agreement to enter into and complete other asset or business acquisitions, with a corresponding adjustment in the Earthstone stockholders’ and Oak Valley’s post-closing percentage ownership of Earthstone common stock. During the course of those discussions, Mr. Lodzinski gave as an example of such a transaction the possibility of acquiring additional interests in the Properties from Flatonia. From April 23, 2014 until the execution by Earthstone and Oak Valley of the definitive exchange agreement on May 15, 2014, Earthstone and Oak Valley and their respective attorneys held various discussions relating to Oak Valley’s ability to enter into and complete other asset or business acquisitions prior to the closing of the exchange. These discussions resulted in certain provisions in the exchange agreement permitting interim acquisitions by Oak Valley, subject to Earthstone’s consent, in consideration for (i) cash provided to the seller, (ii) the issuance of Earthstone common stock to the seller at or immediately following the closing of the exchange, (iii) the issuance of limited liability company interests of Oak Valley to the seller that would convert into Earthstone common stock at the closing of the exchange, or (iv) a combination of cash and either Earthstone common stock or Oak Valley limited liability company interests, subject to certain conditions, including that Earthstone’s existing stockholders would not continue to hold less than 12% of the common stock of the combined company. Earthstone’s participation and consent was required in connection with any such interim acquisitions, with such consent not to be unreasonably withheld, delayed or conditioned.
 
On April 25, 2014, Mr. Lodzinski informed Mr. Howie that his negotiations with Earthstone related to the exchange were progressing and that Oak Valley had an interest in acquiring a portion of Flatonia’s working interests in the Properties. Over the course of the next week, Mr. Howie then informed the members of the Parallel Board of Managers, which include all members of the Flatonia
 
 
-148-

 
 
Board of Managers, of Mr. Lodzinski’s discussions with Earthstone and the potential for a transaction with Oak Valley in which Flatonia would sell a portion of its working interests in the Properties in exchange for the potential issuance to Flatonia of Earthstone common stock following the exchange.
 
On May 2, 2014, Mr. Lodzinski, Robert Anderson, and Neil Cohen of Oak Valley met Mr. Howie at Oak Valley’s office in Houston. The purpose of the meeting was to discuss Oak Valley’s desire to increase its 30% interest in the Properties and whether Oak Valley and Flatonia could come to mutually agreeable terms for such a transaction. Mr. Lodzinski proposed that Oak Valley increase its interest in the Properties from 30% to 50% by acquiring a 20% interest in the Properties from Flatonia in exchange for shares of Earthstone common stock. During the meeting, Mr. Lodzinski explained that the contemplated exchange agreement with Earthstone would permit the issuance of Earthstone common stock directly to Flatonia at the closing of the Oak Valley exchange transaction (or shortly thereafter) as consideration for the contribution of the Flatonia Contribution Properties to Oak Valley. Mr. Lodzinski also disclosed to Mr. Howie the valuation methodology used to value Earthstone’s and Oak Valley’s assets in negotiations pertaining to the exchange, which was a comparable risked net asset value analysis, including (i) the risk-adjusted PV-10 value associated with Oak Valley’s and Earthstone’s reserve reports, using SEC guidelines, as of December 31, 2013, (ii) the risk-adjusted value associated with each company’s non-proved acreage, and (iii) each company’s net financial assets. Mr. Lodzinski provided Mr. Howie with a hard copy of the analysis pertaining to the Earthstone exchange transaction during the meeting. After the meeting adjourned, Jason Tracton, Director of Parallel, e-mailed Mr. Cohen to request the Excel file that supported the analysis that was provided to Mr. Howie during the meeting. Mr. Cohen e-mailed the Excel file to Mr. Tracton shortly after receiving the request. These discussions and correspondence with Mr. Cohen were not conveyed to Earthstone until after the May 15, 2014 exchange agreement was executed.
 
On May 12, 2014, Mr. Howie e-mailed Mr. Anderson a modified version of the Excel file that Mr. Cohen had previously shared with Mr. Tracton on May 2, 2014, which included an unrisked net asset value analysis that showed hypothetical ownership of Earthstone common stock upon the consummation of the exchange and the proposed contribution of the Flatonia Contribution Properties. The analysis, which was based on the same reserve reports (as of December 31, 2013, using SEC guidelines) that were shared during the meeting held on May 2, 2014, indicated that after giving effect to the consummation of the exchange and the Flatonia contribution, existing Earthstone stockholders and Oak Valley would collectively own 79.5% of Earthstone common stock and Flatonia would own 20.5% of Earthstone common stock.
 
On June 4, 2014, Mr. Tracton e-mailed Messrs. Lodzinski, Anderson, and Cohen an updated unrisked net asset value analysis that included a few minor adjustments to reflect the final economics of the Earthstone–Oak Valley transaction. This unrisked net asset value analysis indicated that, upon the consummation of the exchange and the proposed Flatonia contribution, existing Earthstone stockholders and Oak Valley would collectively own 79.6% of Earthstone common stock and Flatonia would own 20.4% of Earthstone common stock. However, Mr. Tracton’s e-mail emphasized that this analysis was predicated on the December 31, 2013 reserve reports and suggested that Oak Valley personnel internally update the December 31, 2013 reserve reports as prepared by CG&A for current engineering assumptions and strip prices, both as of July 1, 2014, which would be consistent with the deemed effective date of July 1, 2014 for oil and gas accounting purposes. See "Information About the Flatonia Contribution Properties - General - Proved Reserves."
 
On June 19, 2014, Oak Valley and Flatonia held a regular operating meeting at the offices of Oak Valley to discuss the current and future development program for the Properties. At that meeting, Mr. Lodzinski explained that the performance of the Kolar-Labatt Unit, which was put online in the first half of 2014, supported an increased type curve (a production profile for a well in a specific area) for certain
 
 
-149-

 
 
locations in southwest Fayette County and northern Gonzales County. After the meeting, Mr. Anderson sent Messrs. Howie and Tracton updated type curves and an Oak Valley internally prepared reserve report representing the Flatonia Contribution Properties with an effective date of July 1, 2014 using oil and gas NYMEX strip prices as of June 11, 2014. Mr. Tracton subsequently requested that Mr. Anderson supply the Oak Valley internally prepared reserve reports related to Earthstone and Oak Valley, as of July 1, 2014 and using strip prices as of June 11, 2014. Mr. Anderson communicated that request to Mr. Singleton, and subsequently e-mailed these reports to Messrs. Tracton and Howie on June 20, 2014.
 
During an investor conference held in Chicago from June 23 to June 25, 2014, where Mr. Singleton and Mr. Lodzinski were giving presentations regarding Earthstone and the strategic combination, they jointly met with Mr. Howie to continue to discuss the possible Flatonia contribution.
 
On June 26, 2014, Mr. Howie e-mailed Mr. Anderson an updated unrisked net asset value analysis that utilized the July 1, 2014 Oak Valley internally prepared reserve reports, which indicated that, after giving effect to the consummation of the exchange and the Flatonia contribution, existing Earthstone stockholders and Oak Valley would collectively own 77.5% of Earthstone common stock and Flatonia would own 22.5% of Earthstone common stock. For purposes of determining the proposed ownership split, Flatonia used (i) the unrisked PV-10 value associated with Flatonia’s internal reserve report as prepared by Oak Valley as of July 1, 2014, adjusted for certain cash calls made prior to July 1, 2014, Oak Valley’s internal reserve report as of July 1, 2014 and Earthstone’s March 31, 2014 reserve report prepared by Ryder Scott, rolled forward internally by Oak Valley to July 1, 2014, (ii) the risk-adjusted value associated with each company’s non-proved acreage, as prepared by Oak Valley, and (iii) each party’s net financial assets as of March 31, 2014. Mr. Anderson sent a reply e-mail the next day stating that Oak Valley would review Flatonia’s proposed equity split and requested that certain adjustments be made by Flatonia.
 
On July 8, 2014, Messrs. Lodzinski and Anderson met Messrs. Howie and Tracton at Oak Valley’s office in Houston to further negotiate the economic terms of a transaction and discuss implied market valuations. The following day, Mr. Lodzinski sent an e-mail to Messrs. Howie and Tracton commenting on certain valuation points, detailing a risked and unrisked net asset value approach and suggesting that Flatonia’s ownership be in the range of 20.0% to 21.0% of Earthstone common stock upon the consummation of the exchange and the Flatonia contribution. Later in the day, Mr. Howie responded to Mr. Lodzinski’s e-mail and suggested a willingness to consider a Flatonia ownership share of Earthstone common stock of 22.3% in exchange for the Flatonia contribution.
 
On July 12, 2014, Mr. Anderson sent an e-mail to Mr. Howie and Mr. Tracton with updated internal reserve reports for Oak Valley, Earthstone, and the Flatonia Contribution Properties using NYMEX strip pricing as of July 1, 2014 and the most updated development plan for the Properties based on a revised number of drilling locations.
 
On or about July 12, 2014, Mr. Lodzinski had a conversation with Mr. Singleton to discuss the potential Flatonia contribution and the general ranges of potential equity ownership in Earthstone following the proposed Flatonia contribution that were being discussed.
 
On July 15, 2014, Messrs. Lodzinski, Anderson, and Cohen met with certain members of Oak Valley’s board of managers to formally discuss the proposed Flatonia contribution and received support to negotiate a deal within a range resulting in Flatonia owning between 20.0% and 22.0% of Earthstone common stock upon consummation of the exchange and the Flatonia contribution. Oak Valley management advised its board of managers that it would update evaluation materials and compile additional data and further review a potential transaction at its upcoming board meeting to be held on
 
 
-150-

 
 
August 5, 2014. Accordingly, Oak Valley management continued to evaluate and analyze a potential transaction and assembled various financial forecasts and materials that it would use to further discuss a possible transaction among its management and board of managers.
 
On July 18, 2014, the Parallel board of managers, which includes all members of the Flatonia board of managers, met to discuss the proposed contribution by Flatonia of the Flatonia Contribution Properties. The Parallel board of managers provided Mr. Howie with support to continue negotiations with Mr. Lodzinski regarding the contribution of the Flatonia Contribution Properties.
 
Mr. Lodzinski called Mr. Singleton on or about July 20, 2014 to advise him that he had received support from the Oak Valley board of managers to proceed with the acquisition of the Flatonia Contribution Properties if acceptable terms could be reached with Flatonia. In addition, Mr. Lodzinski sent an e-mail to Mr. Singleton on July 20, 2014 that contained a range of potential equity ownership levels of Earthstone by Flatonia following the acquisition of the Flatonia Contribution Properties that spanned Oak Valley’s “bid” of 20% of Earthstone common stock up to Flatonia’s “ask” of 22.5% of Earthstone common stock.
 
On August 5, 2014, Oak Valley held a board of managers meeting and was authorized to continue to negotiate with Flatonia and complete a transaction that would provide for Flatonia owning 22.0% or less of Earthstone common stock upon consummation of the exchange and the Flatonia contribution.
 
On August 7, 2014, Messrs. Lodzinski and Cohen met with Messrs. Howie and Tracton at an off-site location in Houston to continue discussions pertaining to valuation, an 18-month lock-up provision applicable to Earthstone shares owned by Flatonia if a transaction were to be consummated and proposed amendments to the existing joint operating agreement covering the Properties. No exceptions or carve-outs to the lock-up provision were discussed.
 
On August 11, 2014, Mr. Singleton and Mr. Lodzinski communicated through e-mail exchanges, with Mr. Lodzinski advising that Oak Valley was continuing to discuss the potential transaction with Mr. Howie and that Oak Valley was attempting to finalize a general proposal at that time. Mr. Lodzinski advised that Oak Valley’s current proposal was that Flatonia own 21% of Earthstone common stock following the exchange and the proposed Flatonia contribution, and that Flatonia’s current proposal was that Flatonia own 21.8% of Earthstone common stock following the consummation of these transactions. Mr. Lodzinski further advised that there were other terms and conditions that would have to be negotiated with Flatonia and that it had commenced certain audit and accounting work necessary in the event that an agreement could be reached with Flatonia. Mr. Singleton then advised the Earthstone board of directors of Oak Valley’s discussions regarding a potential transaction with Flatonia.
 
On August 17, 2014, Mr. Lodzinski sent an e-mail to Mr. Howie with a proposed non-binding Letter of Intent (“LOI”) relating to the proposed Flatonia contribution. Key terms of the LOI included:
 
●  
Flatonia would receive 2.887 million shares of Earthstone common stock, which would be equivalent to 21% of the entity on a pro forma basis following the consummation of the exchange and the Flatonia contribution;
 
●  
The effective date of the purchase would be July 1, 2014;
 
●  
Terms related to Flatonia’s ownership of Earthstone common stock, including an 18-month lock-up period, demand and piggy-back registration rights; and
 
 
-151-

 
 
●  
Certain mutually acceptable revisions to the existing joint operating agreement relating to the Properties.
 
During the week of August 18, 2014, Messrs. Singleton and Lodzinski attended an oil and gas industry conference in Denver. At that conference, Earthstone presented information related to its strategic combination with Oak Valley to conference attendees. Mr. Howie also attended the conference. On August 19, 2014, Messrs. Singleton, Lodzinski and Howie met to further discuss a potential transaction. Although the parties continued to consider a transaction, at this point there was still no agreement as to potential equity ownership and other terms and conditions.
 
On August 21, 2014, Mr. Lodzinski sent an e-mail to Messrs. Howie and Tracton providing suggestions for modifications to various provisions in the Oak Valley and Flatonia joint operating agreement to be made as part of the proposed transaction.
 
On August 22, 2014, Mr. Anderson met with Messrs. Howie and Tracton at Parallel’s offices in Houston to continue the discussions related to the potential transaction.
 
On August 25, 2014, Mr. Lodzinski e-mailed Mr. Howie an outline of outstanding issues, including ownership of Earthstone common stock by Flatonia following the Flatonia contribution (which Mr. Lodzinski proposed would be 21.4%), a lock-up provision pertaining to limitations on the sale of Earthstone common stock by Flatonia through December 31, 2015, demand and piggy-back registration rights related to the Earthstone common stock, a seat on the Earthstone board of directors for a representative of Flatonia, and certain proposed amendments to the existing joint operating agreement between Oak Valley and Flatonia, including the ability of Earthstone to retain up to a 30% non-operated interest in the Properties if Flatonia chose to sell its remaining interest and exercise certain “drag along” rights under the joint operating agreement. Mr. Lodzinski’s proposal for the lock-up provision included an 18-month lock-up period and an exception permitting Flatonia to exercise its piggy-back registration rights during the lock-up period if Oak Valley (or any of its investors) sells any shares of Earthstone common stock during that time.
 
On August 27, 2014, Mr. Howie e-mailed Messrs. Lodzinski and Anderson responding to the outstanding issues presented by Mr. Lodzinski and agreeing to the proposed 21.4% ownership of Earthstone common stock to be held by Flatonia upon consummation of the exchange and the Flatonia contribution, provided that (i) Flatonia be granted certain registration rights related to the Earthstone common stock comparable to those granted to Oak Valley in the exchange agreement, (ii) Parallel be granted the ability to designate a member of the Earthstone board of directors as long as Flatonia owns at least 7.5% of the outstanding shares of Earthstone common stock, and (iii) certain provisions of the joint operating agreement between Oak Valley and Flatonia be modified.
 
On August 29, 2014, Messrs. Lodzinski and Cohen, representatives from Jones & Keller, legal counsel to Oak Valley pertaining to the exchange, the Flatonia contribution and certain securities law issues, Messrs. Howie and Tracton and representatives from Sidley Austin LLP (“Sidley”), legal counsel to Parallel and Flatonia pertaining to the public M&A and securities law issues related to the proposed transaction, convened a teleconference to discuss the LOI. Mr. Lodzinski and Mr. Howie agreed that the lock-up provision would last for 12 months after closing and that, if Oak Valley or any of its investors exercised their registration rights during the lock-up period, Flatonia would be permitted to participate in any such public offering. Mr. Howie and Mr. Lodzinski also agreed that the required ownership for the right to designate an Earthstone board member would be 7.5%.
 
 
-152-

 
 
On September 2, 2014, Sidley sent an e-mail to Jones & Keller with a revised LOI. Key terms of the revised LOI included:
 
●  
Flatonia to receive 21.4% of the shares of Earthstone common stock after giving effect to the exchange agreement and the Flatonia contribution;
 
●  
Customary purchase price adjustments, settled in cash, for revenues, capital expenditures and expenses incurred after the July 1, 2014 economic effective date;
 
●  
Terms related to Flatonia’s ownership of Earthstone common shares, including a 12-month lock-up period, demand and piggy-back registration rights; and
 
●  
Flatonia would have the right to designate an Earthstone board member as long as it continued to own at least 7.5% of the outstanding Earthstone common stock.
 
Mr. Lodzinski subsequently forwarded the draft LOI to Mr. Singleton after clarifying communications with Jones & Keller and Mr. Howie. Mr. Howie proceeded to discuss the terms of the revised LOI with the members of Parallel’s board of managers. Mr. Singleton discussed the general transaction structure and sharing ratio proposed in the revised LOI with the members of the Earthstone board of directors.
 
On September 4, 2014, Messrs. Lodzinski and Cohen and Lane McKinney, Senior Landman at Oak Valley, met with Messrs. Howie and Tracton and representatives from Baker & McKenzie (“Baker & McKenzie”), legal counsel to Parallel and Flatonia pertaining to the oil and gas law issues related to the proposed transaction, at the offices of Baker & McKenzie. Oak Valley and Flatonia agreed to certain amendments to the existing joint operating agreement between Oak Valley and Flatonia and requested that Baker & McKenzie prepare a draft of these amendments.
 
From September 2, 2014 to September 9, 2014, numerous discussions and e-mail exchanges related to the proposed LOI occurred among Earthstone, Oak Valley and Flatonia and their respective attorneys. Flatonia requested that Earthstone execute the LOI as a party, but Earthstone was not willing to sign the LOI until Earthstone’s board of directors had received additional information about the proposed transaction with Flatonia and had sufficient time to deliberate regarding the proposed transaction. As a result, the draft LOI was modified to provide that the LOI would terminate and become null and void if Earthstone had not signed a joinder to the LOI on or before September 26, 2014, at which time the LOI would terminate and become null and void.
 
On September 9, 2014, the Parallel board of managers met to discuss the proposed LOI. Following that meeting, which included a detailed discussion of the business terms contained in the LOI and the merits to Flatonia of the Flatonia contribution, the Parallel board of managers approved the execution of the LOI by written consent dated September 10, 2014. The LOI was then executed by Oak Valley, Flatonia and Parallel on September 10, 2014.
 
On September 22, 2014, Messrs. Singleton, Anderson and Howie had dinner while attending an industry conference in San Francisco and discussed the general terms of the LOI.
 
On September 23, 2014, Baker & McKenzie sent revisions to the joint operating agreement to Mr. Lodzinski.
 
On September 25, 2014, Earthstone held a board of directors meeting to discuss the final terms of the LOI. Messrs. Lodzinski and Anderson were in attendance for part of the meeting via
 
 
-153-

 
 
teleconference and discussed valuation and operational materials that were prepared by Oak Valley. Among other things, the Earthstone Board considered the proposed valuation of the Flatonia Contribution Properties in light of the estimated reserves and production for the properties. The Board also considered the recent performance of the properties, including the Kolar-Labatt Unit, and the type curves being utilized by Oak Valley in estimating the reserves associated with the Flatonia Contribution Properties. The Board relied on its collective experience in oil and gas transactions in assessing the value being proposed for the Flatonia Contribution Properties. The Board also noted that following the strategic combination with Oak Valley, Oak Valley would control a sufficient number of shares of Earthstone common stock to approve any transaction, including a transaction such as the proposed Flatonia contribution. However, if the transaction were delayed, the continued positive performance of the Flatonia Contribution Properties may result in an increase in the price at which the Flatonia Contribution Properties would be contributed and ultimately result in additional dilution for the existing Earthstone stockholders. Moreover, by soliciting stockholder approval for the Flatonia contribution concurrent with the exchange, the existing Earthstone stockholders would determine the outcome of the vote on the Flatonia contribution, whereas if the transaction were done following the consummation of the exchange, the sizeable block of shares held by Oak Valley would be sufficient to carry any stockholder vote. Following the presentation and discussions, the Earthstone Board approved the proposed transactions contemplated by the LOI, and Mr. Singleton executed Earthstone’s joinder to the LOI on September 25, 2014. The Board also approved the amendment to the exchange agreement described below. A summary of the valuation materials referred to in this paragraph is set forth under “The Flatonia Contribution – Oak Valley Financial Analysis of the Flatonia Contribution.”
 
On September 25, 2014, Mr. Lodzinski sent comments to the joint operating agreement to Mr. Howie and Baker & McKenzie.
 
On September 26, 2014, Sidley sent a draft of the Flatonia registration rights agreement to Messrs. Lodzinski, Anderson and Cohen and Mr. Bret Wonson, Chief Accounting Officer of Oak Valley, and Jones & Keller. The draft was subsequently forwarded to Mr. Singleton and DGS for their review.
 
On September 26, 2014, Oak Valley and Earthstone amended Section 7.1(b)(i) of the exchange agreement to extend the outside dates for completion of the transactions contemplated by the exchange agreement to January 31, 2015, and in certain circumstances, to February 28, 2015. This amendment to the exchange agreement also amended Section 5.2(b) to provide that only one interim acquisition by Oak Valley would be permitted without Earthstone’s consent. Because the Flatonia contribution is an interim acquisition within the meaning of Section 5.2(b), no other interim acquisitions are expected to occur. This amendment was deemed necessary to accommodate the Flatonia contribution and provide adequate time to ensure its completion.
 
On September 29, 2014, Sidley sent a draft of the contribution agreement to Messrs. Lodzinski, Anderson, Cohen and Wonson and Jones & Keller. The draft was subsequently forwarded to Mr. Singleton and DGS for their review.
 
On September 30, 2014, Sidley sent a draft of the amended and restated voting agreement between Oak Valley and Mr. Singleton to Messrs. Lodzinski, Anderson, Cohen and Wonson and Jones & Keller. The draft was subsequently forwarded to Mr. Singleton and DGS for their review.
 
On October 6, 2014, Mr. Tracton and Baker & McKenzie sent comments to the draft of the amended joint operating agreement to Messrs. Lodzinski, Anderson, Cottrell and McKinney.
 
On October 7, 2014, representatives from Jones & Keller, DGS and Sidley held a conference call to discuss the drafts of the contribution agreement, Flatonia registration rights agreement and amended and restated voting agreement previously circulated by Sidley. The discussion largely focused on modifying the risk allocation provisions of the contribution agreement—the indemnification provisions, representations and warranties and closing conditions—so that they were more consistent with the provisions contained in the exchange agreement. Mr. Lodzinski also sent a draft of the amended joint operating agreement to Mr. Tracton and Baker & McKenzie on October 7, 2014, and Mr. Tracton and Baker & McKenzie sent a revised draft of the amended joint operating agreement back to Messrs. Lodzinski, Anderson, Cottrell and McKinney that same day. The primary change to the draft joint operating agreement was to modify Flatonia’s right to change operatorship if Flatonia sold an interest in the Properties.
 
On October 8, 2014, Jones & Keller sent Sidley a revised draft of the contribution agreement, reflecting comments from Jones & Keller, Oak Valley, DGS and Earthstone.
 
On October 9, 2014, representatives from Flatonia, Oak Valley and Earthstone and their respective attorneys held a conference call to discuss the status of the contribution agreement, Flatonia registration rights agreement, amended and restated voting agreement and other ancillary documents in connection with the proposed Flatonia contribution. Shortly after that call, DGS sent Sidley a draft of the amendment to the Earthstone rights agreement, as well as revised drafts of the Flatonia registration rights agreement and amended and restated voting agreement.
 
On October 10, 2014, Sidley sent revised drafts of the contribution agreement, the amended joint operating agreement and the Flatonia registration rights agreement to Messrs. Lodzinski, Anderson, Cohen and Wonson, Jones & Keller and DGS. The drafts were subsequently forwarded to Mr. Singleton for his review.
 
On October 12, 2014, representatives from Sidley, Jones & Keller and DGS held a conference call to discuss, among other things, certain representations and warranties in the contribution agreement and the provisions concerning the shelf registration rights in the Flatonia registration rights agreement. Sidley sent to Jones & Keller and DGS revised drafts of the contribution agreement and the Flatonia registration rights agreement addressing the items discussed on conference earlier that day. Also on October 12, 2014, Sidley sent a revised draft of the amended joint operating agreement to Mr. Lodzinski, Jones & Keller and DGS. The primary change to the draft amended joint operating agreement was to modify the definition of “disposition” and “change of control” to take into account that Earthstone’s common stock is publicly traded.
 
On October 13, 2014, the Parallel board of managers met to discuss the contribution agreement, registration rights agreement, amended joint operating agreement, and other pertinent information related to the contribution by Flatonia of the Flatonia Contribution Properties. Because the five-member Parallel board of managers includes all four members of the Flatonia board of managers, the meeting was treated as a joint meeting of the two boards. At the meeting, the board members discussed the fact that Earthstone had not yet included in its corporate governance documents certain customary procedures permitted under Delaware law relating to opportunities that might be presented to a private equity firm like Parallel, unrelated to its board designee’s membership on the Earthstone Board. The board members determined that Flatonia would not initially exercise its right to designate a person to be elected to the Earthstone Board, but would request customary board observer rights until it elected to designate a person to serve as a director.
 
Following the joint meeting of the Parallel and Flatonia boards, Mr. Howie informed Mr. Lodzinski that the two boards were supportive of the Flatonia contribution, but that Flatonia was not prepared to designate a person to serve on the Earthstone Board at this time. Mr. Howie and Mr. Lodzinski agreed that Flatonia would have customary board observer rights until Flatonia elected to designate a person to serve as a director on the Earthstone Board.
 
On October 13, 2014, Sidley sent two revised drafts of the amended joint operating agreement to DGS, Jones & Keller, Mr. Singleton and Messrs. Lodzinski, Anderson, Cohen and Wonson. Later that day, DGS expressed concern to Jones & Keller that the draft amended joint operating agreement appeared to give Flatonia a consent right, preferential purchase right and tag-along right with respect to a change of control at the Earthstone level.
 
During the morning of October 14, 2014, Mr. Lodzinski and Mr. Howie discussed Earthstone’s concern, and Mr. Lodzinski asked Mr. Howie to remove all three of these rights in the context of an Earthstone change of control. Mr. Howie responded he would be willing to recommend to the Parallel board of managers that Parallel and Flatonia give up the consent right and the preferential purchase right in this context, but that Flatonia would need to have some sort of right to participate in that type of Earthstone change of control transaction. Mr. Howie discussed the issue with members of the Parallel board of managers, as did Sidley. Later that day, Sidley sent a revised draft of the amended joint operating agreement to Mr. Lodzinski and Jones & Keller. The primary change contained in the draft amended joint operating agreement was to remove Flatonia’s consent right and preferential purchase right with respect to certain change of control transactions at the Earthstone level and to replace the tag-along right for that type of transaction with a right to require Earthstone to purchase Flatonia’s interest in the Properties for fair market value as part of a change of control at the Earthstone level. On October 14, 2014, the Parallel board of managers and the Flatonia board of managers executed unanimous written consents approving the Flatonia contribution, including the changes to the amended joint operating agreement.
 
On October 15, 2014, after receiving comments from Jones & Keller, Sidley sent a further revised draft of the amended joint operating agreement to Mr. Lodzinski, Jones & Keller and DGS.
 
Drafts of the contribution agreement, registration rights agreement and draft preliminary proxy statement were distributed by Mr. Singleton to the Earthstone Board for its review on or about October 10, 2014, and Mr. Singleton had informal conversations with the members of the Board to facilitate their review. The amended joint operating agreement was circulated to the Board on October 15, 2014. On October 15, 2014, Mr. Singleton, DGS, Mr. Lodzinski and Jones & Keller held a telephone conference to discuss the amended joint operating agreement. Mr. Lodzinski shared his view that, on balance, the modifications to the joint operating agreement were advantageous to Oak Valley and Earthstone. On the evening of October 15, 2014, the Earthstone Board of Directors met by teleconference to consider the Flatonia contribution. The discussion focused largely on the amended joint operating agreement, including the rights that Flatonia would have to require that Sabine purchase Flatonia’s interests in the properties in the event of a future change of control transaction involving Earthstone. The Board considered the possible negative impact that Flatonia’s rights could have on a future change of control transaction, including the potential delay and increased cost associated with any future transaction. The Board also discussed the other amendments to the joint operating agreement, including modification of the “drag-along” right in order to permit Sabine to retain at least a 30% undivided interest even if Flatonia exercises the “drag-along” right. The Board further discussed the factors that were previously discussed at its September 25 meeting. After discussion and deliberation, the Board concluded that the proposed contribution was in the best interest of the Earthstone stockholders and formally approved the contribution agreement and related agreements, as well as an amendment to the shareholders rights plan.
 
On October 16, 2014, representatives from Sidley, Jones & Keller and DGS finalized the contribution agreement and related agreements. Late in the afternoon on that same day, the shareholder rights plan was amended, and the contribution agreement and amended and restated voting agreement were executed. On October 17, 2014, Earthstone and Oak Valley issued a joint press release announcing the contribution transaction.
 
 
-154-

 
 
 Recommendation of the Earthstone Board and Reasons for the Flatonia Contribution
 
Following several informal discussions between Mr. Singleton and the members of the Board, its meeting on September 26, 2014, and after due consideration and consultation with its legal advisor, the Earthstone Board has unanimously:
 
●  
determined that the transactions contemplated by the contribution agreement, including the issuance of shares of Earthstone common stock to Flatonia and the addition of one Flatonia designee to the Earthstone Board, was in the best interests of Earthstone and its stockholders;
 
●  
approved an amendment to the Earthstone rights agreement such that Flatonia and any of its affiliates would not be “acquiring persons” under the rights agreement;
 
●  
approved the contribution agreement;
 
●  
directed that the issuance of shares of Earthstone common stock to Flatonia pursuant to the contribution agreement be submitted for consideration by the Earthstone stockholders; and
 
●  
recommended that Earthstone’s stockholders vote in favor of the issuance of shares of Earthstone common stock to Flatonia pursuant to the contribution agreement.
 
In reaching the determinations set forth above, the Earthstone Board considered a variety of business, financial and market factors, including those relating to the exchange as set forth in the second paragraph above under “The Exchange – Recommendation of the Earthstone Board and Reasons for the Exchange.” In addition, Earthstone has reviewed Oak Valley’s analysis of the proposed Flatonia contribution and believes that there are strategic and financial benefits associated with the proposed Flatonia contribution. Specifically, the Flatonia contribution:
 
●  
further high grades Earthstone’s growth prospects with a quality asset that the Earthstone board has already evaluated as being beneficial to Earthstone stockholders, and which Oak Valley operates and in which it already has a 30% working interest;
 
●  
enhances total company reserves and production;
 
●  
increases PDP (proved developed producing reserves), 1P (proved developed and proved undeveloped reserves) and 3P (proved, probable and possible reserves) reserve quantities by 15%, 22% and 31%, respectively, as of July 1, 2014;
 
●  
increases oil exposure;
 
●  
can be executed without hiring additional staff, resulting in lower operating and general and administrative costs on a per-unit basis; and
 
●  
increases borrowing capacity.
 
Earthstone also expects that the larger size of the combined company will enhance its ability to recruit quality personnel to facilitate corporate growth through acquisition and leasing efforts.
 
The Board also considered the fact that following the strategic combination with Oak Valley, Oak Valley would control a sufficient number of shares of Earthstone common stock to approve any transaction, including a transaction such as the proposed combination. However, if the transaction were
 
 
-155-

 
 
delayed, the continued positive performance of the Flatonia Contribution Properties may result in an increase in the price at which the Flatonia Contribution Properties would be contributed and ultimately result in additional dilution for the existing Earthstone stockholders. Moreover, by soliciting stockholder approval for the Flatonia contribution concurrent with the exchange, the existing Earthstone stockholders would determine the outcome of the vote on the Flatonia contribution, whereas if the transaction were done following the consummation of the exchange, the sizeable block of shares held by Oak Valley would be sufficient to carry any stockholder vote.
 
 Oak Valley Financial Analysis of the Flatonia Contribution
 
No independent opinion or valuation analysis was obtained by Earthstone or Oak Valley in connection with the Flatonia contribution. However, Oak Valley already owns a 30% working interest in the same property and is the operator of the entire property. The management of both Oak Valley and Earthstone has a great deal of experience and expertise in the oil and gas industry and in the acquisition and divestiture markets. In addition, as operator, Oak Valley’s internal management, technical and financial personnel have a detailed knowledge of the property, along with the financial background and expertise to perform a valuation analysis of the additional Flatonia interest. Earthstone’s board considered the knowledge and experience of its management in analyzing oil and gas transactions along with Oak Valley’s analyses set forth below in its evaluation and recommendation of the Flatonia contribution.
 
As discussed above under “Background of the Flatonia Contribution,” on September 25, 2014, Messrs. Lodzinski and Anderson presented to the Earthstone Board the internal analysis prepared by Oak Valley’s management relating to the proposed acquisition of the Flatonia Contribution Properties. Set forth immediately below is a summary of that analysis.
 
Selected Transaction Analysis. In evaluating the proposed contribution of the Flatonia Contribution Properties as one of its techniques, Oak Valley reviewed publicly available information for selected asset transactions that Oak Valley determined to be comparable to the contribution of the Flatonia Contribution Properties. Oak Valley chose such transactions based on, among other things, size, location of assets, characteristics of oil and gas reserves and other characteristics similar to the transactions contemplated by the contribution agreement that Oak Valley deemed relevant. In particular, Oak Valley selected certain transactions that involved acquisitions of exploration and production and related assets in the vicinity of the Properties and excluded enhanced oil recovery transactions and certain transactions between related entities.
 
The following list sets forth the transactions analyzed and the date each transaction was announced, which transactions are collectively referred to as the “Selected Transactions”:
 
Buyer
 
Seller
 
Primary Location
 
Primarily Operated vs.
Primarily Non-Operated
 
Announcement Date
Penn Virginia Corporation
 
Cypress E&P Corporation
 
Eagle Ford – Lavaca County (TX)
 
Operated
 
Oak Valley Resources, LLC and Parallel Resources Partners
 
Halcón Resources Corporation
 
Eagle Ford – Fayette, Gonzales Counties (TX)
 
Operated
 
Sanchez Energy Corporation
 
ZaZa Energy Corporation
 
Eagle Ford – Fayette, Gonzales, Lavaca Counties (TX)
 
Operated
 
Penn Virginia Corporation
 
Magnum Hunter Resources Corporation
 
Eagle Ford – Fayette, Gonzales Counties (TX)
 
Operated
 
 
 
-156-

 
 
Buyer
 
Seller
 
Primary Location
 
Primarily Operated vs.
Primarily Non-Operated
 
Announcement Date
Argent Energy Trust
 
Denali Oil & Gas Partners
 
Eagle Ford – Fayette, Gonzales Counties (TX)
 
Operated
 
 
In connection with its review of the Selected Transactions, Oak Valley estimated an implied acreage value for each of the Selected Transactions based on an assumed production multiple range of $60,000 to $80,000 per BOEPD. This range was calculated by Oak Valley based on an assessment of current industry practices in valuing similar assets to which Oak Valley has exposure as a result of its regular involvement in other acquisition processes and communications with research analysts and investors. Oak Valley then applied the assumed production multiple range to each Selected Transaction to ascribe distinct values to the production and acreage included in such Selected Transaction. The results of that analysis are reflected in the chart below under the column heading labeled “Implied Acreage Value.” Oak Valley then calculated an implied value per net acre based on the number of net acres included in the Selected Transaction, the results of which are reflected in the chart below in the column heading labeled “Implied Value / Acre.”
 
Buyer
 
Seller
 
Transaction Value ($ in millions)
   
Production (BOEPD)
   
Net Acres
   
Production Value at $60k - $80k/BOEPD ($ in millions)
   
Implied Acreage Value ($ in millions)(1)
   
Implied Value / Acre
 ($)(2)
 
Penn Virginia Corporation
 
Cypress E&P Corporation
  $45       0       11,660     $0 - $0     $45 - $45     $3,859 - $3,859  
Oak Valley Resources, LLC and Parallel Resources Partners
 
Halcón Resources Corporation
  $288       2,288       51,000     $137 - $183     $105 - $151     $2,059 - $2,961  
Sanchez Energy Corporation
 
ZaZa Energy Corporation
  $29       259       10,300     $16 - $21     $8 - $13     $777 - $1,262  
Penn Virginia Corporation
 
Magnum Hunter Resources Corporation
  $377       3,200       19,000     $192 - $256     $121 - $185     $6,368 - $9,737  
Argent Energy Trust
 
Denali Oil & Gas Partners
  $190       534       23,500     $32 - $43     $147 - $158     $6,255 -$6,723  
 
(1) Implied acreage value calculated as transaction value less production value.
(2) Implied value per acre calculated as transaction value less production value, and divided by net acres.
 
The reasons for and the circumstances surrounding each of the Selected Transactions were diverse, and there are inherent differences between the businesses, operations, financial conditions and prospects of Earthstone, Oak Valley, Flatonia and the companies and assets involved in the Selected Transactions. Accordingly, Oak Valley believed that a purely quantitative selected transaction analysis would not be particularly meaningful in the context of considering the contribution of the Flatonia Contribution Properties. Oak Valley, therefore, made qualitative judgments concerning differences between the characteristics of the Selected Transactions and the characteristics of the Flatonia contribution.
 
Using the reference ranges for the benchmarks set forth below and the corresponding financial or operating statistics of the Flatonia Contribution Properties, Oak Valley derived implied transaction values for the Flatonia Contribution Properties, as set forth below (rounded to the nearest one million dollars):
 
 
-157-

 
 
Benchmark
 
Reference Range
 
Approximate
Implied Transaction Value
($ in millions)
 
Transaction Value/Production ($ / BOEPD)
 
$60,000 per BOEPD - $80,000 per BOEPD
  $50 - $67  
Transaction Value/Acre ($ / Acre)
 
$3,000 per Acre - $6,000 per Acre
  $30 - $64  
Total Transaction Value
      $80 - $131  

Net Asset Value Analysis. As of July 1, 2014, Oak Valley estimated the net asset value, or “NAV,” of Earthstone’s and Oak Valley’s combined proved developed producing reserves, or “PDP,” on a PV-10 basis, combined proved developed non-producing oil and gas reserves, or “PDNP,” on a PV-10 basis, combined proved undeveloped oil and gas reserves, or “PUD,” on a PV-10 basis, and combined non-proved acreage value, in each case to the assumed end of their economic lives and based on data from the July 1, 2014 combined Earthstone and Oak Valley reserve report as prepared by Oak Valley. In performing this analysis, Oak Valley applied a risk weighting of 100% to Earthstone’s and Oak Valley’s combined PDP PV-10, 90% to Earthstone’s and Oak Valley’s combined PDNP PV-10, 65% to Earthstone’s and Oak Valley’s combined PUD PV-10, and a blended 54% to Earthstone’s non-proved acreage value and a blended 53% to Oak Valley’s non-proved acreage value. “Risk weightings” are industry standard geologic and mechanical methodologies that estimate the probability of success for discovering oil and gas volumes that can be recovered. The blended risk weightings applied to the non-proved acreage value were derived from discrete risk weightings that were applied to individual acreage positions, ranging from 50% to 75% for Earthstone and 40% to 60% for Oak Valley, including a 60% risk weighting applied to Oak Valley’s non-proved Eagle Ford acreage in Fayette and Gonzales Counties, Texas. The risk weightings applied by Oak Valley to the described asset categories are identical to those that were used by Oak Valley and Earthstone in their analysis leading to the execution of the exchange agreement. Certain financial adjustments were made in favor of Earthstone to maintain the 84%/16% overall sharing ratio upon which the exchange agreement was predicated. Such risk weightings and financial adjustments were agreed to by the management teams of Earthstone, Oak Valley and Flatonia. Taking into account Earthstone’s and Oak Valley’s net debt and net working capital, in each case as of June 30, 2014, Oak Valley estimated an NAV for Earthstone, following the closing of the transactions contemplated by the exchange agreement, of approximately $307 million (rounded to the nearest one million dollars).
 
Oak Valley estimated the NAV of Flatonia’s PDP on a PV-10 basis, PDNP on a PV-10 basis, PUD on a PV-10 basis, and non-proved acreage value, in each case to the assumed end of their economic lives and based on data from the Flatonia July 1, 2014 reserve report as prepared by Oak Valley. In performing this analysis, Oak Valley applied a risk weighting of 100% to Flatonia’s PDP PV-10, 90% to Flatonia’s PDNP PV-10, 65% to Flatonia’s PUD PV-10, and 60% to Flatonia’s non-proved acreage value. All of Flatonia’s assets consist of acreage located in Fayette and Gonzales Counties, Texas, that is jointly held by Oak Valley and Flatonia. As a result, Oak Valley applied the same risk weighting to Flatonia’s non-proved acreage value as it applied to Oak Valley’s non-proved acreage value in the Eagle Ford trend in Fayette and Gonzales Counties, Texas. In addition, the risk weightings applied to Flatonia’s assets that were evaluated on a PV-10 basis are identical to those used in the combined risked NAV analysis of Earthstone and Oak Valley as of July 1, 2014 (as stated in the preceding paragraph) and by Oak Valley and Earthstone in their analysis leading to the execution of the exchange agreement. Such risk weightings were agreed to by the management teams of Earthstone, Oak Valley and Flatonia. Taking into account financial adjustments related to estimated overfunded cash call receipts, Oak Valley estimated an NAV for the Flatonia Contribution Properties (rounded to the nearest one million dollars) of approximately $84 million.
 
 
-158-

 
 
Implied Pro Forma Contribution Analysis. Oak Valley estimated the contribution of Earthstone and Oak Valley on a combined basis and of the Flatonia Contribution Properties to the pro forma combined company with respect to (a) total equity value as implied by the mid-point of the Selected Transaction analysis and Earthstone’s market capitalization, assuming that the exchange between Earthstone and Oak Valley is consummated, (b)(i) proved reserves, (ii) proved plus probable plus possible reserves, (iii) unrisked NAV, in each case to the assumed end of their economic lives, and (c) projections for (i) daily production for the second half of 2014 and full year 2015, (ii) revenue for full year 2015, and (iii) field level cash flow for the full year 2015, in each case based on data from the Earthstone and Oak Valley July 1, 2014 reserve report as prepared by Oak Valley, the Flatonia July 1, 2014 reserve report as prepared by Oak Valley, and information provided by Earthstone management and Oak Valley management, respectively. This analysis showed the following percentage contributions by each of Earthstone and Oak Valley combined and Flatonia, compared in each case to the pro forma risked NAV contribution of approximately 79% by Earthstone and Oak Valley combined and 21% by Earthstone:
 
Benchmark
 
Earthstone and Oak Valley Contribution
   
Flatonia Contribution
 
Selected Transaction Analysis (mid-point)*
    74%     26%
Proved Reserves
    79%     21%
Proved plus Probable plus Possible Reserves
    74%     26%
Unrisked NAV
    77%     23%
H2 2014E Production
    79%     21%
FY 2015E Production
    73%     27%
FY 2015E Revenue
    69%     31%
FY 2015E Field Level Cash Flow
    67%     33%
                 
Average of the benchmarks above
    74%     26%
Risked NAV
    79%     21%
 
* Selected Transaction Analysis: Earthstone and Oak Valley contribution of 74% is based on Earthstone’s pro forma market capitalization of $306 million assuming the exchange was consummated on September 30, 2014 and 10,861,872 shares of Earthstone common stock are outstanding. Flatonia contribution of 26% is based on a range of $80 million to $131 million, or a mid-point of $106 million.

 Accounting Treatment
 
The Flatonia contribution will be accounted for under the purchase method of accounting for financial reporting purposes as prescribed by GAAP. The acquired assets will be recorded at their estimated fair values on the closing date of the Flatonia contribution. The difference between the estimated fair value of the assets (including separately identifiable intangible assets), liabilities and other items and the purchase price, if any, will be recorded as goodwill. Financial statements of Earthstone issued after the exchange will reflect these values and will not be restated retroactively to change the historical financial position or results of operations of Earthstone. Revenues, costs and expenses associated with the assets will be recognized in Earthstone’s financial statements beginning the day after the closing of the Flatonia contribution. The net effect of revenues, capital expenditures and expenses from the deemed effective date of 7:00 a.m. July 1, 2014 until the closing date will be accounted for as an adjustment to the purchase price of the assets.
 
 Listing of Earthstone Common Stock
 
Shares of Earthstone common stock are currently traded on the NYSE MKT under the symbol “ESTE,” and the common stock to be issued to Flatonia will be listed on the NYSE MKT upon issuance.
 
 
-159-

 
 
 No Dissenters’ or Appraisal Rights
 
Under Delaware law, Earthstone stockholders will not be entitled to dissenters’ or appraisal rights in connection with the transactions contemplated by the contribution agreement or the issuance of shares of Earthstone common stock pursuant to the contribution agreement.
 
 Interests of Earthstone and Oak Valley Executive Officers and Directors and Others in the Contribution Agreement
 
No director, officer or person controlling Earthstone, Oak Valley or Flatonia will receive any payment or benefit in connection with the transactions contemplated by the contribution agreement not received by all Earthstone stockholders.
 
THE CONTRIBUTION AGREEMENT
 
This section of this proxy statement is a summary of the material provisions of the contribution agreement, a copy of which is attached to this proxy statement as Annex D. The provisions of the contribution agreement are complicated and not easily summarized. Because the description is a summary, it does not contain all of the information about the contribution agreement that may be important to you. You should refer to the full text of the contribution agreement, which is hereby incorporated by reference into this proxy statement, for details of the Flatonia contribution and the terms and conditions of the contribution agreement.
 
 The Flatonia Contribution
 
Flatonia, Parallel, Earthstone and Oak Valley, Oak Valley Operator and Sabine, entered into the contribution agreement on October 16, 2014. Oak Valley, Oak Valley Operator and Sabine are referred to as the “Oak Valley Entities” for purposes of this section of the proxy statement. The contribution agreement provides that, upon the terms and subject to the conditions set forth in the contribution agreement, Flatonia will contribute an undivided interest in certain oil and gas interests to Sabine in consideration for the issuance by Earthstone of shares of its $0.001 par value common stock (the “Earthstone Contribution Shares”). The number of Earthstone shares to be issued to Flatonia shall be such that after giving effect to the exchange and the issuance of the Earthstone Contribution Shares, Flatonia will own 21.4% of the then issued and outstanding shares of Earthstone common stock on an as-converted, as exercised basis. The Flatonia Contribution Properties to be acquired are described below under “Information About the Flatonia Contribution Properties.”
 
 Completion and Effectiveness of the Flatonia Contribution
 
The parties will complete the transactions contemplated in the contribution agreement when all of the conditions to closing contained in the contribution agreement, which include the closing of the transactions contemplated by the exchange agreement, are satisfied or waived. The parties anticipate closing the transactions contemplated in the contribution agreement as soon as possible after (i) the approval by the Earthstone stockholders of the proposals set forth in this proxy statement and (ii) the closing of the transactions contemplated by the exchange agreement.
 
 Representations and Warranties
 
The contribution agreement contains representations and warranties made by each of Parallel, Flatonia, the Oak Valley Entities and Earthstone regarding aspects of their respective businesses, assets, financial condition and structure, as well as other matters pertinent to the contribution of the Flatonia
 
 
-160-

 
 
Contribution Properties to Sabine by Flatonia and the issuance of the Earthstone Contribution Shares to Flatonia. These representations and warranties are made as of the date of the contribution agreement and will be confirmed at closing and are subject to materiality, knowledge and other similar qualifications in many respects.
 
Mutual Representations. All parties to the contribution agreement have made representations and warranties regarding, among other things:
 
●  
due organization, organizational power, and qualification to do business;
 
●  
authorization and enforceability of the contribution agreement and related agreements;
 
●  
absence of conflicts with, or violations of, organizational documents, material contracts or applicable laws;
 
●  
absence of certain litigation;
 
●  
absence of consents from third parties or governmental approvals in connection with the delivery and performance of the contribution agreement; and
 
●  
brokers’ fees.
 
Flatonia Representations. In addition, Flatonia made representations and warranties relating to, among other things:
 
●  
taxes;
 
●  
 
●  
bonds, letters of credit and guarantees;
 
●  
bankruptcy;
 
●  
Flatonia’s accredited investor status and the acquisition of the Earthstone Contribution Shares for its own account with no present plan or intention to dispose of such shares;
 
●  
title to the Flatonia Contribution Properties; and
 
●  
no representations other than those set forth in the contribution agreement.
 
Oak Valley Entities’ Representations. In addition, the Oak Valley Entities made representations and warranties relating to, among other things:
 
●  
securities law compliance;
 
●  
independent evaluation of whether to enter into the contribution agreement and acquire the Flatonia Contribution Properties;
 
●  
bankruptcy; and
 
●  
the accuracy of the representations and warranties made by Oak Valley in the exchange agreement. Please see The Exchange Agreement – Representations and Warranties” for a description of these representations.
 
 
-161-

 
 
Earthstone Representations. In addition, Earthstone made representations and warranties relating to, among other things:
 
●  
capitalization and due authorization of outstanding equity;
 
●  
compliance with applicable securities laws in the issuance of the Earthstone Contribution Shares;
 
●  
the Earthstone rights agreement; and
 
●  
the accuracy of the representations and warranties made by Earthstone in the exchange agreement. Please see The Exchange Agreement – Representations and Warranties” for a description of these representations.
 
The full text of the representations and warranties can be reviewed in Articles 5, 6, 7 and 8 of the contribution agreement attached as Annex D to this proxy statement.
 
 Conduct of Flatonia Pending Closing
 
As set forth in Section 9.4 of the contribution agreement, Flatonia has agreed that, from the date of the contribution agreement until the closing, without the written consent of the Oak Valley Entities, it (i) will conduct its business related to the Flatonia Contribution Properties in the ordinary course consistent with recent practices; (ii) will not voluntarily terminate, materially amend, execute or extend any material contract; (iii) will not transfer, sell, swap, hypothecate, encumber or otherwise dispose of any Flatonia Contribution Properties, except for sales and dispositions of hydrocarbon production in the ordinary course of business consistent with recent practices; (iv) will pay, when due, expenses, taxes, revenues and other obligations with respect to the Flatonia Contribution Properties and will not waive any rights of substantial value with respect to any of the Flatonia Contribution Properties; and (v) will not enter into any agreement with respect to any of the foregoing.
 
 Covenants
 
Exchange Agreement. Earthstone and Oak Valley have agreed to comply with the provisions of the exchange agreement and, in connection therewith, to include in the proxy statement (x) the solicitation of proxies from Earthstone’s stockholders of the stockholder approval required under applicable law in connection with the issuance of the Earthstone Contribution Shares and (y) the Earthstone board’s unanimous recommendation that Earthstone’s stockholders vote in favor of granting such stockholder approval. Additionally, Earthstone and Oak Valley have agreed not to amend, modify or waive any provision under the exchange agreement in a manner that could reasonably be expected to adversely affect Parallel or Flatonia or delay consummation of the Flatonia contribution, without the prior consent of Parallel.
 
Other Covenants. The contribution agreement contains certain other covenants and agreements, including covenants related to:
 
●  
the listing on the NYSE MKT of the Earthstone Contribution Shares;
 
●  
the agreement of the parties to take such further actions and to execute, acknowledge and deliver all such further documents as are reasonably requested by any other party for carrying out the purposes of the contribution agreement after closing;
 
 
-162-

 
 
●  
reasonable access to the properties, books, records, employees and other information of the parties between the signing of the contribution agreement and closing;
 
●  
the obligation of the parties to make all required filings with governmental bodies and to provide such information as may be reasonably requested to make such filings;
 
●  
the issuing of any press release or other public statements with respect to the contribution agreement or the transactions contemplated by the contribution agreement, including requiring the consent of the other parties, subject to applicable law and stock exchange listing requirements and Earthstone’s right to make a public announcement regarding an alternative proposal (as permitted under the exchange agreement);
 
●  
the agreement of Earthstone to cause Sabine to comply with its covenants under the contribution agreement after closing;
 
●  
the receipt of an “alternative proposal” by Earthstone pursuant to the exchange agreement (see The Exchange Agreement – Additional Agreements – Non-solicitation” for more information); and
 
●  
confidentiality.
 
 Conditions to Completion of the Flatonia Contribution
 
Mutual Conditions to Closing. The obligations of each party to consummate the transactions contemplated by the contribution agreement are subject to the satisfaction (or waiver by such party) on or prior to the closing of each of the following conditions:
 
●  
the absence of any order restraining, enjoining or otherwise prohibiting the consummation of the transactions contemplated by the contribution agreement;
 
●  
the absence of any suit, action or other proceeding by any governmental body seeking to restrain, enjoin or otherwise prohibit the consummation of the transactions contemplated by the contribution agreement;
 
●  
receipt of all material consents and approvals of any governmental body required for the consummation of the transactions contemplated by the contribution agreement, except customary post-closing consents;
 
●  
the consummation of the transactions contemplated by the exchange agreement in accordance with the existing terms of the exchange agreement, without any waiver or modification thereof that could reasonably be expected to adversely affect Parallel or Flatonia or delay consummation of the Flatonia contribution, without the prior consent of Parallel;
 
●  
the approval by Earthstone’s stockholders of the issuance of the Earthstone Contribution Shares; and
 
●  
the approval for the listing on the NYSE MKT of the Earthstone Contribution Shares.
 
Flatonia’s and Parallel’s Conditions to Closing. In addition, the obligations of Parallel and Flatonia to consummate the transactions contemplated by the contribution agreement are further
 
 
-163-

 
 
       subject to the satisfaction (or waiver by Parallel and Flatonia) on or prior to the closing of each of the following conditions:
 
●  
the representations and warranties of the Oak Valley Entities and Earthstone shall be true and correct as of the closing date, except where the failure to be true and correct would not reasonably be expected to have, individually or in the aggregate, a material adverse effect (other than certain fundamental representations and warranties which must be true and correct without the material adverse effect qualification); and
 
●  
Oak Valley and Earthstone having performed, in all material respects, all covenants and agreements to be performed or observed by them and their respective subsidiaries under the contribution agreement prior to or on the closing date.
 
Oak Valley Entities’ Conditions to Closing. In addition, the obligations of the Oak Valley Entities to consummate the transactions contemplated by the contribution agreement are further subject to the satisfaction (or waiver by the Oak Valley Entities) on or prior to the closing of each of the following conditions:
 
●  
the representations and warranties of Parallel, Flatonia and Earthstone shall be true and correct as of the closing date, except where the failure to be true and correct would not reasonably be expected to have, individually or in the aggregate, a material adverse effect (other than certain fundamental representations and warranties which must be true and correct without the material adverse effect qualification); and
 
●  
Flatonia, Parallel and Earthstone having performed, in all material respects, all covenants and agreements to be performed or observed by them and their respective subsidiaries under the contribution agreement prior to or on the closing date.
 
Earthstone’s Conditions to Closing. In addition, the obligations of Earthstone to consummate the transactions contemplated by the contribution agreement are further subject to the satisfaction (or waiver by Earthstone) on or prior to the closing of each of the following conditions:
 
●  
the representations and warranties of the Oak Valley Entities, Flatonia and Parallel shall be true and correct as of the closing date, except where the failure to be true and correct would not reasonably be expected to have, individually or in the aggregate, a material adverse effect (other than certain fundamental representations and warranties which must be true and correct without the material adverse effect qualification); and
 
●  
Flatonia, Parallel and the Oak Valley Entities having performed, in all material respects, all covenants and agreements to be performed or observed by them and their respective subsidiaries under the contribution agreement prior to or on the closing date.
 
 Closing and Post-Closing Cash Settlement
 
The economic effective time of the transfer of the Flatonia Contribution Properties by Flatonia will be deemed to be 7:00 a.m., July 1, 2014 (the “effective time”), though the closings of the exchange and the Flatonia contribution will occur after that date. Oil and gas revenues and related costs and expenses will be allocated between the parties as of the effective time, and the resulting net receivable or payable resulting from such allocation will be settled in cash at closing. The contribution agreement provides detailed accounting procedures, allocations, settlement dates and dispute resolution
 
 
-164-

 
 
provisions, as is customary in oil and gas transactions of the kind contemplated by the contribution agreement.
 
 Termination of the Contribution Agreement
 
The contribution agreement may be terminated at any time prior to the closing under the following circumstances:
 
●  
by the mutual written consent of Flatonia, Sabine and Earthstone;
 
●  
by any party if the closing has not occurred on or before February 28, 2015 or such later date as shall be mutually agreed; provided, however, that the foregoing termination right will not be available to any party if the closing failed to occur because such party negligently or willfully failed to perform or observe in any material respect its covenants or agreements under the contribution agreement;
 
●  
by any party if the exchange agreement is terminated;
 
●  
by Parallel and Flatonia, in the event that any party other than Parallel and Flatonia has breached in any material respect any representation, warranty or covenant contained in the contribution agreement such that any of Parallel’s and Flatonia’s conditions to closing would not be satisfied, Parallel and Flatonia have notified the other parties of the breach in writing, and the breach has continued without cure for a period of 30 days after the written notice of breach;
 
●  
by the Oak Valley Entities, in the event that any party other than an Oak Valley Entity has breached in any material respect any representation, warranty or covenant contained in the contribution agreement such that any of the conditions of the Oak Valley Entities to closing would not be satisfied, the Oak Valley Entities have notified the other parties of the breach in writing, and the breach has continued without cure for a period of 30 days after the written notice of breach; and
 
●  
by Earthstone, in the event that any other party has breached in any material respect any representation, warranty or covenant contained in the contribution agreement such that any of Earthstone’s conditions to closing would not be satisfied, Earthstone has notified the other parties of the breach in writing, and the breach has continued without cure for a period of 30 days after the written notice of breach.
 
 Effect of Termination
 
If the contribution agreement is terminated by any party in accordance with its terms, the contribution agreement will become void and there will be no liability or obligation on the part of any party thereto, except with respect to: (i) breaches of the covenants of confidentiality and restrictions on public announcements, (ii) the article of the contribution agreement containing termination rights and the effect of termination, (iii) the general provisions governing, among other things, choice of law, waiver of jury trial and the rights of the parties to specific performance and (iv) the definitions section.
 
 Joint Operating Agreement
 
The contribution agreement provides that, at the closing of the Flatonia contribution, Sabine, Flatonia and Oak Valley Operator will amend certain provisions in their existing Joint Operating
 
 
-165-

 
 
Agreement by replacing it with a new Joint Operating Agreement (the “Amended JOA”) relating to the Properties. The Amended JOA will set forth the obligations of Sabine, Flatonia and Oak Valley Operator with respect to the day-to-day operations of the Properties.
 
Industry Standard Provisions. The Amended JOA contains industry standard terms and provisions, and provides, among other things, that (i) Oak Valley Operator will be the party designated as the “Operator” of the Properties and, as such, will have full control of the Properties, subject to any limitations specifically contained in the Amended JOA and (ii) the costs and liabilities incurred in connection with exploring, developing and operating the Properties will be borne by the parties to the Amended JOA in proportion to their applicable ownership interests.
 
Area of Mutual Interest. The Amended JOA includes an Area of Mutual Interest (the “AMI”) covering the area depicted on Exhibit A to the Amended JOA (the Contract Area”). In the event that Oak Valley, Earthstone, Flatonia Holdings, LLC, or any of their subsidiaries acquires, directly or indirectly, an interest within the AMI, the Amended JOA provides that each non-acquiring party will have the option to participate for its proportionate share in such acquisition.
 
Relinquishment of Interest for Non-Participation in Initial Well. In the event that any party to the Amended JOA elects not to participate in the first well within a drilling unit (or, if such well is not located within a drilling unit, the first well on an oil and gas lease), such non-participating party must assign its working interest and net revenue interest in the applicable lease or the applicable leases covered by such drilling unit in which such well is drilled to the parties to the Amended JOA participating in that well. The non-participating party will be paid $2,000 per net mineral acre for such assignment.
 
Dispositions. The Amended JOA contains restrictions on the ability of Sabine to dispose of its interest in the Properties and, in certain instances, Sabine could be required to sell a portion of its interest in the Properties along with Flatonia. Sabine may not make a Disposition (as defined in the Amended JOA) of its interest in the Properties without Flatonia’s consent, which may be withheld if Flatonia reasonably believes the proposed buyer does not have the requisite financial capability or technical expertise to fulfill obligations under the Amended JOA. However, Flatonia will not have a consent right with respect to a Change of Control (as defined in the Amended JOA) of Earthstone. Flatonia also will have a right of first refusal in the event Sabine desires to Dispose of its interest in the Properties in connection with any transaction other than a bona fide public company transaction at the Earthstone level or resulting in a change in beneficial ownership of Earthstone. If Flatonia desires to Dispose of some or all of its interest, it is required to provide Operator with notice and give Operator and its affiliates 60 days to negotiate and enter into a purchase and sale agreement with Flatonia. If no agreement is reached, Flatonia may freely enter into negotiations with third parties and, if Flatonia is Disposing of 100% of its interests in the Properties, it can exercise certain drag-along rights. Flatonia’s drag-along rights permit it to require Sabine to sell some of its interests in the Properties, though Sabine has the right to retain up to a 30% non-operated interest in the Properties. The Amended JOA also contains tag-along rights in the event that any party to the Amended JOA receives an offer to Dispose of all or a portion of its interest in the Properties. However, in connection with a bona fide public company transaction at the Earthstone level or resulting in a change in beneficial ownership of Earthstone, Flatonia will have the option to cause Earthstone to acquire its interest in the Properties at fair market value in connection with the consummation of the bona fide public company transaction. The Amended JOA also restricts Operator’s ability to directly or indirectly transfer operatorship. Under the Amended JOA, the exchange is not considered a Change of Control or Disposition of Sabine or Operator.
 
Change of Operator. Operator may resign at any time upon written notice and shall be deemed to have resigned if (i) it terminates its legal existence, (ii) Sabine fails to own at least a 50% undivided interest in the Properties or (iii) if Operator is no longer capable of serving as operator. In addition,
 
 
-166-

 
 
Operator may be removed if certain removal events occur, including a Change of Control of Earthstone, Operator or Sabine and certain significant changes in the management team of Earthstone. In the event that Flatonia sells all of its interests in the Properties, Flatonia may require Operator to resign and support the buyer to become the operator under the Amended JOA.
 
Voting. As long as Flatonia owns at least a 50% interest in the contract area subject to the Amended JOA, then in those instances under the Amended JOA in which the approval of the majority of the interest owners is required, Flatonia’s vote will be deemed to constitute a majority (i.e., even if it owns exactly 50%).
 
Effective Date. The Amended JOA will be effective as of the closing of the Flatonia contribution.
 
Term. The Amended JOA will remain in full force and effect so long as any of the Oil and Gas Leases (as defined in the Amended JOA) subject to the Amended JOA remain or are continued in force with respect to the Contract Area. However, if Flatonia sells all of its interests in the Contract Area to a third party, and such third party becomes Operator, certain provisions of the Amended JOA will terminate.
 
 Voting Agreement
 
In connection with the execution of the contribution agreement, Ray Singleton, Earthstone’s President and Chief Executive Officer and holder of approximately 26% of Earthstone’s outstanding common stock, entered into an amended and restated voting agreement with Oak Valley whereby Mr. Singleton agreed to, among other things, vote in favor of the contribution agreement, the issuance of the Earthstone Contribution Shares and related matters, unless the exchange agreement is terminated according to its terms prior to the Earthstone stockholder meeting. Flatonia is a third-party beneficiary of the amended and restated voting agreement.
 
 Registration Rights Agreement
 
At the closing of the exchange, Earthstone, Parallel, Flatonia and Oak Valley will enter into a registration rights agreement requiring Earthstone to register, at its cost, with the SEC the resale of the Earthstone Contribution Shares at the request of Flatonia, Parallel or any affiliate of Parallel to which Flatonia, Parallel or any affiliate thereof has transferred shares (collectively, the “Flatonia Stockholders”). The registration rights agreement will terminate after the third anniversary of the closing of the transactions contemplated by the contribution agreement.
 
Demand Registration Rights. The Flatonia Stockholders owning a majority of the Registrable Securities (as defined in the registration rights agreement) may request registration no more than two times, and no more frequently than once in any six-month period, of shares having an estimated offering price of greater than $5 million. With certain exceptions, Earthstone must file and have the registration statement declared effective and must maintain the effectiveness of the registration statement for nine months or such shorter period by which all shares have been sold.
 
Shelf Registration Rights. At any time following the six month anniversary of the closing of the Flatonia Contribution, if Earthstone is eligible to use a Form S-3 to register its securities for resale, then the Flatonia Stockholders owning a majority of the Registrable Securities may require Earthstone to file a shelf registration statement on Form S-3. The shelf registration statement must be filed within 20 days after Earthstone receives the request. Earthstone may also permit other persons, including Oak Valley, to register shares on the shelf registration statement. At any time during the term of the Registration Rights Agreement, the Flatonia Stockholders owning a majority of the Registrable Securities registered
 
 
-167-

 
 
pursuant to a shelf registration statement may request that a public offering be made under the shelf registration statement if the aggregate proceeds of such sale are expected to equal or exceed $3 million.
 
Piggy-Back Registration Rights. If Earthstone files a registration statement, it must offer to the Flatonia Stockholders the opportunity to include the resale of their Registrable Securities in such registration statement, subject to customary qualifications and limitations.
 
Exclusivity of Registration Rights. Earthstone is prohibited from entering into or amending any registration rights agreements or other agreements that violate or are detrimental to rights granted to the Flatonia Stockholders in the registration rights agreement. Additionally, Oak Valley, Parallel, Flatonia and Earthstone have all agreed that the registration rights granted to Oak Valley in connection with the exchange agreement are, subject to the provisions of both the Flatonia and Oak Valley registration rights agreements, pari passu with the rights of the Flatonia Stockholders to register their shares of Earthstone common stock.
 
Lock-Up Provisions. The Flatonia Stockholders have agreed that they will not, without Earthstone’s prior written consent, during the period commencing on the closing date of the contribution agreement and ending on the one year anniversary thereof (the “lock-up period”), sell or transfer any Registrable Securities. However, the foregoing restriction does not apply to:
 
 
(i)
sales or transfers to Parallel or any affiliate of Parallel;
 
 
(ii)
the ability of the Flatonia Stockholders to exercise their piggy-back registration rights in connection with the sale of Earthstone common stock by any “Stockholder” (as defined in the Oak Valley registration rights agreement entered into in connection with the exchange agreement), whether upon exercise of its own demand registration rights, piggy-back registration rights or otherwise; or
 
 
(iii)
the ability of the Flatonia Stockholders to exercise their tag-along rights, as described below.
 
If, during the lock-up period, any “Stockholder” (as defined in the Oak Valley registration rights agreement entered into in connection with the exchange agreement) proposes or agrees to transfer all or a portion of its shares of Earthstone common stock (including beneficial ownership with respect thereto) that are not sold as part of a public offering (excluding certain small transfers to family members for estate planning purposes), then each Flatonia Stockholder will have the right to participate in such transfer as provided in the registration rights agreement.
 
 Management Participation Rights of Flatonia and Information About Flatonia Director Nominee
 
Under the contribution agreement, Flatonia is entitled to designate one person to serve on the Earthstone Board of Directors as long as it continues to own at least 7.5% of the outstanding Earthstone common stock. If Flatonia does not exercise its right to designate a director, then Flatonia may elect instead to designate a Board observer, who would not be a director and would not have voting rights. If the Flatonia contribution is consummated and Flatonia exercises its Board designation right, the Board will be increased to eight members. Flatonia has informed Earthstone that it does not intend to designate a person to serve on the Earthstone Board of Directors at this time or in the foreseeable future.
 
 
-168-

 
 
U.S. FEDERAL INCOME TAX CONSEQUENCES
 
Neither Earthstone nor its stockholders will incur any federal income tax consequences as a result of the Flatonia contribution and other transactions contemplated in the contribution agreement.
 
INFORMATION ABOUT THE FLATONIA CONTRIBUTION PROPERTIES
 
 General
 
As discussed above, on October 16, 2014, Earthstone entered into the contribution agreement with Flatonia, Parallel, Oak Valley, Oak Valley Operator and Sabine, pursuant to which Flatonia will contribute to Sabine a 20% undivided ownership interest in the Properties, or approximately 9,400 net acres. Following the closing of the transactions contemplated by the exchange agreement and the contribution agreement, the resulting ownership in the Properties of Sabine, which at that time will be a wholly owned subsidiary of Earthstone, will be an undivided 50% working interest or approximately 23,600 net acres (47,200 gross acres).
 
References throughout this proxy statement related to an “interest” or “undivided interest” in the Properties generally refer to each party’s direct ownership in mineral leases totaling 47,200 net acres and its relative interest in wells and facilities. To the extent Sabine and Flatonia own less than a combined 100% working interest in any of the Properties, such undivided ownership interest is proportionately reduced to reflect such lesser interest. For example, if Sabine and Flatonia together own an 80% working interest in any of the Properties, then Sabine’s ownership following the contribution will be an undivided 50% interest in such 80% working interest, or an undivided 40% working interest in such Properties.
 
 Proved Reserves
 
Based on Oak Valley’s reserve report for its indirect interest in the Properties prior to the transactions contemplated by the contribution agreement and referred to above under “Information About Oak Valley – Oil and Gas Reserves,” the reserves as of December 31, 2013 attributable to the Flatonia Contribution Properties to be contributed to Sabine by Flatonia, will be as follows:
 
   
Oil
(MBbls)
 
Gas
(MMcfe)
 
Total
(MBOE)
 
Proved Value Discounted
at 10% ($ in thousands)
 
Proved developed
    712   784   843   $ 28,978  
Proved undeveloped
    2,981   2,348   3,372   $ 33,460  
Total proved
    3,693   3,132   4,215   $ 62,438  
 
    Oak Valley internally updated the independent reserve report referred to above to July 1, 2014. The assumptions in the July 1, 2014 internally prepared reserve report differ from the December 31, 2013 independent report. Notably, the July 1, 2014 reserve report uses five-year strip prices, whereas the December 31, 2013 reserve report used SEC pricing methodology. In addition, the July 1, 2014 reserve report reflects changes in (i) reserve categories for wells that came online during the first six months of 2014 and (ii) type curve assumptions for certain properties.
 
   
Oil
(MBbls)
 
Gas
(MMcfe)
 
Total
(MBOE)
 
Proved Value Discounted
at 10% ($ in thousands)
 
Proved developed
    1,125   1,062   1,302   $ 44,362  
Proved undeveloped
    2,658   2,207   3,026   $ 34,676  
Total proved
    3,783   3,269   4,328   $ 79,038  

 Changes in Discounted Future Net Cash Flows
 
A summary of the changes in the discounted future net cash flows applicable to proved crude oil and natural gas reserves of the Flatonia Contribution Properties for the period ended December 31, 2013 are as follows (in thousands):

 
Beginning of the period January 1, 2013
  $ 52,856  
Sales of oil and gas, net of production cost
    (16,089 )
Net change in sales prices, net of production cost
    (6,991 )
Discoveries, extensions and improved recoveries, net of future development cost
    27,848  
 
 
-169-

 
 
Change in future development costs
    5  
Development costs incurred during the period that reduced future development cost
    2,903  
Revisions of quantity estimates
    (17,970 )
Accretion of discount
    8,194  
Net change in income taxes     3,818  
Changes in timing of rates of production     (544
End of the period December 31, 2013   $ 54,030  
 
 Non-GAAP Reconciliation (in thousands)
 
The following table reconciles the interest in oil and gas reserves of the Flatonia Contribution Properties shown in the table above as of December 31, 2013:
 
Present value of estimated future net revenues (PV-10)
  $ 62,438  
Pro forma future income taxes, discounted at 10%(1
    8,408  
Pro forma standardized measure of discounted future net cash flows
  $ 54,030  
 
(1)
A pro forma adjustment has been made to the standardized measure to reflect the effect of income taxes.
 
 Net Oil and Gas Production, Average Price and Average Production Cost
 
The net quantities of oil and natural gas and natural gas liquids (NGL) produced from the Flatonia Contribution Properties to be contributed to Sabine by Flatonia for the years ended December 31, 2012 and 2013 and the six months ended June 30, 2014, the average sales price per unit sold and the average production cost per unit are presented below.
 
      Six Months       Twelve Months Ended   
      Ended       December 31,   
      June 30, 2014        2013        2012  
Oil Production (MBbls)
    86       177       116  
Natural Gas and Natural Gas Liquids (MMcfe)
    87       132       64  
Total Production (MBOE)*
    100       199       127  
                         
Average Sales Price:
                       
Oil per Bbl
  $ 99.88     $ 103.01     $ 97.67  
Gas per Mcf
    5.43       4.87       5.04  
BOE
    90.13       94.86       92.01  
                         
Production cost per BOE**
  $ 8.80     $ 8.86     $ 6.27  

*
Barrels of oil equivalent have been calculated on the basis of six thousand cubic feet (Mcf) of natural gas equal to one barrel of oil equivalent (1 BOE). Natural gas liquids have been converted to MBbls.
**
Excludes ad valorem taxes (which are included in lease operating expenses) and severance taxes. Ad valorem taxes included in lease operating expenses were $68,000 for the six months ended June 30, 2014 and $137,000 and $22,000 in 2013 and 2012, respectively.
 
 
-170-

 
 
Gross and Net Productive Wells
 
As of December 31, 2013, the total gross and net productive wells attributable to the Flatonia Contribution Properties to be contributed to Sabine by Flatonia were as follows:
 
Oil
   
Gas
   
Total
 
Gross Wells(1)
   
Net Wells
   
Gross Wells(1)
   
Net Wells
   
Gross Wells(1)
   
Net Wells
 
  33       6.0                   33       6.0  

(1)
A gross well is a well in which a working interest is owned. The number of net wells represents the sum of the fractional working interests in each such gross well included in the Flatonia Contribution Properties to be contributed to Sabine by Flatonia. Productive wells are producing wells plus shut-in wells deemed capable of production. Horizontal re-entries of existing wells do not increase a well total above one gross well.
 
 Gross and Net Developed and Undeveloped Acres
 
As of December 31, 2013, the total gross and net developed and undeveloped leasehold acres attributable to the Flatonia Contribution Properties to be contributed to Sabine by Flatonia are set forth below. The developed acreage is stated on the basis of spacing units designated or permitted by state regulatory authorities.
 
Gross acres are those acres in which a working interest is owned. The number of net acres represents the sum of fractional working interests in gross acres attributable to the Flatonia Contribution Properties to be contributed to Sabine by Flatonia.
 
Developed
   
Undeveloped
   
Total
 
Gross
   
Net
   
Gross
   
Net
   
Gross
   
Net
 
  10,300       2,100       37,700       7,500       47,200       9,500  

 Exploratory Wells and Development Wells
 
Set forth below for the two years ended December 31, 2013 is information concerning the number of wells drilled on the Flatonia Contribution Properties to be contributed to Sabine by Flatonia.
 
   
Net Exploratory
Wells Drilled
   
Net Development
Wells Drilled
   
Total Net Productive and Dry Wells
 
Year
 
Productive
   
Dry
   
Productive
   
Dry
   
Drilled
 
2013(1)
                             
2012
                             

(1)
As of December 31, 2013, there were 6 gross wells (1.1 net wells) in the process of drilling or completing.
 
 Present Activities
 
As of September 15, 2014, there were 18 gross wells (3.1 net wells) in the process of drilling or completing on the Flatonia Contribution Properties to be contributed to Sabine by Flatonia.
 
For additional information see “Unaudited Pro Forma Condensed Consolidated Combined Financial Information of Earthstone Energy, Inc.” on page F-1 and “Statements of Revenues and Direct Operating Expenses of the 2014 Eagle Ford Acquisition Properties as of and for the Years Ended
 
 
-171-

 
 
December 31, 2013 and 2012 (Audited) and as of and for the Six Months Ended June 30, 2014 and 2013 (Unaudited)” on page I-1.
 
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
 Results of Operations – Six Months Ended June 30, 2014 as Compared to Six Months Ended June 30, 2013
 
 Sales and Operating Revenues
 
The quantities of oil and natural gas revenues (including natural gas liquids) sold by the Flatonia Contribution Properties for the six months ended June 30, 2014 and 2013, and the average sales price per unit are presented below.

   
Six Months Ended
 
       
2013
 
Sales volumes:
           
Oil and condensate (MBbl)
    86       105  
Natural gas and natural gas liquids (MMcfe)
    87       63  
Barrel of oil equivalent (MBOE)
    100       116  
                 
Sales revenue (in 000s):
               
Oil and condensate
  $ 8,555     $ 10,959  
Natural gas and natural gas liquids
  $ 473     $ 286  
                 
Average prices realized:
               
Oil and condensate (per Bbl)
  $ 99.88     $ 104.25  
Natural gas and natural gas liquids (per Mcfe)
  $ 5.43     $ 4.54  

For the six months ended June 30, 2014 oil revenues decreased by $2,404,000 relative to the comparable period in 2013. Of the decrease, $2,029,000 was due to volume and $375,000 was due to a decreased realized price. The volume of oil produced and sold on the properties decreased as a result of the initial steep declines on wells completed during late 2012 and the full year 2013 that were not offset by newly completed wells during 2014. During the fourth quarter of 2012 and first half of 2013, eleven wells were completed and put on production, whereas during the fourth quarter of 2013 and the first half of 2014, only seven wells began producing. The average realized prices per Bbl decreased from $104.25 to $99.88.

For the six months ended June 30, 2014 natural gas and natural gas liquids revenues increased by $187,000 relative to the comparable period in 2013. Of the increase, $109,000 was due to volume and $78,000 was due to an increased realized price. The volume of natural gas and natural gas liquids produced and sold on the properties increased as a result of the production mix shifting to include more natural gas and natural gas liquids as wells were added during 2013 and the first half of 2014. The average realized prices per Mcfe increased from $4.54 to $5.43.
 
 
-172-

 
 
 Direct Operating Expenses
 
Lease operating expenses (“LOE”) include all costs incurred to operate wells and related facilities. LOE decreased by $100,000 from $1,006,000 to $906,000 for the six months ended June 30, 2014 relative to the same period in 2013. On a unit-of-production basis, LOE remained fairly consistent increasing by only 4% or $0.35 per BOE to $9.05 per BOE. The overall decrease in expense was due to lower variable costs associated with the decline in production.

Severance taxes decreased by $97,000 from $525,000 to $428,000 for the six months ended June 30, 2014 relative to the same period in 2013. As a percentage of revenue, severance taxes were 4.7% of revenues for both the 2014 and 2013 periods.

 Results of Operations – Comparison of Twelve Months Ended December 31, 2013 and 2012
 
 Sales and Operating Revenues
 
The quantities of oil and natural gas revenues (including natural gas liquids) sold by the Flatonia Contribution Properties for the twelve months ended December 31, 2013 and 2012, and the average sales price per unit are presented below.

   
Twelve Months Ended
 
       
2012
 
Sales volumes:
           
Oil and condensate (MBbl)
    177       116  
Natural gas and natural gas liquids (MMcfe)
    132       64  
Barrel of oil equivalent (MBOE)
    199       127  
                 
Sales revenue (in 000s):
               
Oil and condensate
  $ 18,230     $ 11,350  
Natural gas and natural gas liquids
  $ 643     $ 322  
                 
Average prices realized:
               
Oil and condensate (per Bbl)
  $ 103.01     $ 97.67  
Natural gas and natural gas liquids (per Mcfe)
  $ 4.87     $ 5.04  

For the twelve months ended December 31, 2013, oil increased by $6,880,000 relative to the comparable period in 2012. Of the increase, $5,934,000 was due to volume and $946,000 was due to an increased realized price. The volume of oil produced and sold on the properties increased as a result of drilling activity during 2013. During the second half of 2012 and the full year of 2013, eleven new wells were completed and put on production. Average realized prices per Bbl increased from $97.67 to $103.01.

For the twelve months ended December 31, 2013, natural gas and natural gas liquids revenues increased by $321,000 relative to the comparable period in 2012. Of the increase, $343,000 was due to volume, offset by a $22,000 decrease in the realized price. The volume of oil produced and sold on the properties increased as a result of drilling activity during 2013. During the second half of 2012 and the full year of 2013, eleven wells started producing. Average realized price per Mcfe decreased from $5.04 to $4.87.
 
 
-173-

 
 
 Direct Operating Expenses
 
LOE includes all costs incurred to operate wells and related facilities. LOE increased by $1,034,000 from $778,000 to $1,812,000 for the twelve months ended December 31, 2013 relative to the same period in 2012. On a unit-of-production basis, LOE increased by 49% or $2.98 per BOE to $9.11 per BOE. The overall increase in expense was due to significant development, including the addition of facilities shared by multiple wells, in the field during the second half of 2012 and all of 2013.

Severance taxes increased by $339,000 from $546,000 to $885,000 for the twelve months ended December 31, 2013 relative to the same period in 2012. As a percentage of revenue, severance taxes were 4.7% of revenues for both the 2014 and 2013 periods.
 
 
-174-

 
 
PROPOSAL 3 – AMENDMENT TO THE CERTIFICATE OF INCORPORATION
 
 Purpose and Effect of Amendment to Certificate of Incorporation
 
Presently, Earthstone’s certificate of incorporation authorizes the issuance of 6,400,000 shares of common stock, $0.001 par value per share, and 600,000 shares of preferred stock, $0.001 par value per share. As of the record date, ___________ shares of common stock and no shares of preferred stock were issued and outstanding. Under applicable law, Earthstone is permitted to issue shares of its capital stock only to the extent such shares have been authorized for issuance under its certificate of incorporation. Consequently, under Earthstone’s present certificate of incorporation, Earthstone is permitted to issue only an additional ___________ shares, which is insufficient to permit the issuance of the 9,124,452 shares to Oak Valley as provided in the exchange agreement and the issuance to Flatonia of 21.4% of the outstanding shares of Earthstone common stock after giving effect to the exchange and the Flatonia contribution (2,957,304 shares, based on the current number of outstanding shares of Earthstone common stock). Consequently, it is a condition in each of the exchange agreement and the contribution agreement for the respective closings to occur that Earthstone’s certificate of incorporation be amended to increase the authorized shares of capital stock so that Earthstone can issue the required number of shares of common stock to complete the exchange and the Flatonia contribution.
 
Earthstone’s Board has approved, subject to stockholder approval, an amendment to Earthstone’s certificate of incorporation to increase the number of authorized shares of capital stock to 120,000,000 shares, consisting of 100,000,000 shares of common stock, par value $0.001 per share, and 20,000,000 shares of preferred stock, par value $0.001 per share. The amendment is attached as Annex E to this proxy statement.
 
The Earthstone Board believes this increase in the number of authorized shares of capital stock, beyond those needed to complete the exchange with Oak Valley and the Flatonia contribution, is desirable in order to provide Earthstone with adequate flexibility for this and future corporate planning and strategies. The availability of additional authorized shares of common stock and preferred stock could be used for a number of purposes, including corporate financing, public or private offerings of common or preferred stock, future acquisitions, stock dividends, stock splits, strategic relationships with corporate partners, stock options, and other stock-based compensation. The availability of additional authorized shares of capital stock is particularly important in the event that Earthstone’s Board needs to undertake any of the foregoing actions on an expedited basis, and avoids the time and expense of seeking stockholder approval in connection with the contemplated issuance of common stock.
 
Other than the issuance of common stock in connection with the exchange and the Flatonia contribution, as set forth above, there are currently no plans, agreements or understandings regarding the issuance of any additional common stock or any preferred stock. Except for the dilution of the existing Earthstone stockholders’ ownership in the combined company after the exchange and the Flatonia contribution, the increase in authorized shares of common stock will not have any immediate effect on the rights of Earthstone stockholders, including voting rights, dividend rights, liquidation rights or any other stockholder rights. However, such additional authorized shares may be issued for such purposes and for such consideration as Earthstone’s Board may determine without further stockholder approval, including designating the rights, obligations and preferences of any issuance of preferred stock, unless stockholder approval is required by applicable law or NYSE MKT rules or the rules of any stock exchange on which Earthstone’s securities may be listed.
 
 
-175-

 
 
The increase in authorized capital was not approved by the Board of Directors as a means of preventing or dissuading a change in control or takeover of Earthstone. However, use of these shares for such a purpose is possible. Authorized but unissued or unreserved shares of common stock, for example, could be issued in an effort to dilute the stock ownership and voting power of persons seeking to obtain control of Earthstone or could be issued to purchasers who would support the Board of Directors in opposing a takeover proposal. In addition, they may have the effect of discouraging a challenge for control or make it less likely that such a challenge, if attempted, would be successful. The Board of Directors and executive officers of Earthstone have no knowledge of any current effort to obtain control of Earthstone or to accumulate large amounts of common stock.
 
Earthstone’s obligation to complete each of the exchange agreement with Oak Valley and the contribution agreement is conditioned upon stockholder approval of the amendment of Earthstone’s certificate of incorporation. If the amendment is approved and the exchange is not completed for other reasons (including for lack of stockholder approval), the amendment will not be put into effect. However, if the amendment is approved and the Flatonia contribution is not completed for other reasons (including for lack of stockholder approval), the amendment will be put into effect as long as the exchange is approved and completed. The amendment to the Earthstone certificate of incorporation will be effected by way of the filing of the certificate of amendment with the Delaware Secretary of State following approval of the amendment by the Earthstone stockholders, in connection with or prior to the closing of the exchange.
 
 No Exchange of Certificates
 
No exchange of stock certificates is necessary as a result of the amendment to increase the number of authorized shares of common stock.
 
 Vote Required
 
The affirmative vote of the holders of a majority of the shares of Earthstone’s common stock outstanding as of the record date is required for approval of the amendment to the certificate of incorporation under the Delaware General Corporation Law.
 
THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS
THAT THE EARTHSTONE STOCKHOLDERS VOTE “FOR” THE PROPOSED AMENDMENT TO THE CERTIFICATE OF INCORPORATION INCREASING THE AUTHORIZED CAPITAL STOCK OF EARTHSTONE.
 
 
-176-

 
 
PROPOSAL 4 – APPROVAL AND ADOPTION OF THE EARTHSTONE 2014 LONG-TERM INCENTIVE PLAN
 
 Reasons for and Explanation of Proposal
 
At the special meeting, the stockholders will be asked to approve and adopt the Earthstone Energy, Inc. 2014 Long-Term Incentive Plan, which is referred to as the 2014 Plan.
 
Summary of Principal Terms of the 2014 Plan 
 
The following is a summary description of the material features of the 2014 Plan. The statements made in this proxy statement regarding the 2014 Plan should be read in conjunction with and are qualified in their entirety by reference to the 2014 Plan, a copy of which is attached as Annex F to this proxy statement.
 
The 2014 Plan, if approved, will be effective upon the closing of the transactions contemplated by the exchange agreement and shall remain in effect until the day prior to the tenth anniversary thereof. The purposes of the 2014 Plan are to create incentives which are designed to motivate participants to put forth maximum effort toward Earthstone’s success and growth and to enable it to attract and retain experienced individuals who, by their position, ability and diligence are able to make important contributions to Earthstone’s success.
 
Under the 2014 Plan, Earthstone may grant stock options, restricted stock awards, restricted stock units, stock appreciation rights, performance units, performance bonuses, stock awards and other incentive awards to Earthstone’s employees or those of its subsidiaries or affiliates. Earthstone may also grant nonqualified stock options, restricted stock awards, restricted stock units, stock appreciation rights, performance units, stock awards and other incentive awards to any persons rendering consulting or advisory services and non-employee directors, subject to the conditions set forth in the 2014 Plan. Generally, all classes of Earthstone’s employees are eligible to participate in the 2014 Plan. As of October 13, 2014, there were approximately 49 full-time employees, two part-time employees, four contractors, and seven non-employee directors of the combined company that would be eligible to participate in the 2014 Plan if it were to become effective.
 
The 2014 Plan currently provides that a maximum of 750,000 shares of common stock may be issued in conjunction with awards granted under the 2014 Plan. Please see the section entitled “Recent Share Prices” above for information concerning the market value of the common stock. As of March 31, 2014, there were approximately 138,959 shares of common stock available for awards to be granted under the Earthstone 2011 Equity Incentive Compensation Plan. If the 2014 Plan is approved and adopted by Earthstone’s stockholders, and the exchange with Oak Valley is consummated, no further awards will be made under the 2011 Equity Incentive Compensation Plan. If the 2014 Plan is approved and adopted as proposed herein, approximately 750,000 shares of common stock would be available for new awards to be granted under the 2014 Plan. However, because the 2014 Plan is newly adopted and all awards to be made thereunder are discretionary, the benefits or amounts to be received by eligible participants cannot be determined at this time. Awards that are forfeited under the 2014 Plan will again be eligible for issuance as though the forfeited awards had never been issued. Similarly, awards settled in cash will not be counted against the shares authorized for issuance upon exercise of awards under the 2014 Plan.
 
 
-177-

 
 
The 2014 Plan, as proposed, limits the aggregate number of shares of common stock that may be covered by stock options and/or stock appreciation rights granted to any eligible employee in any calendar year to 250,000 shares. The 2014 Plan also limits the aggregate number of shares of common stock that may be issued in conjunction with awards (other than stock options or stock appreciation rights) granted to any eligible employee in any calendar year to 150,000 shares. The 2014 Plan also limits the maximum aggregate amount that may be paid in cash pursuant to awards (other than stock options or stock appreciation rights) made to any eligible employee in any calendar year to $2,000,000.
 
Administration

The board of directors or a committee appointed by the board of directors will administer the 2014 Plan. Except as set forth in the 2014 Plan, the committee will serve at the pleasure of the board of directors.

Awards to directors under the 2014 Plan must be approved by the board of directors.
 
In connection with the administration of the 2014 Plan, the board of directors or the committee, with respect to awards to be made to any officer, employee or consultant who is not one of Earthstone’s directors, will:
 
●  
determine which employees and other persons will be granted awards under the 2014 Plan;

●  
grant the awards to those selected to participate;

●  
determine the exercise price for options and stock appreciation rights; and

●  
prescribe any limitations, restrictions and conditions upon any awards.

In addition, the board of directors or the committee will:
 
●  
interpret the 2014 Plan; and

●  
make all other determinations and take all other actions that may be necessary or advisable to implement and administer the 2014 Plan.

Types of Awards

The 2014 Plan permits the board of directors or the committee to make several types of awards and grants, including awards of shares of restricted stock, awards of restricted stock units, the grant of options to purchase shares of common stock, awards of stock appreciation rights (SARs), awards of performance units, awards of performance bonuses, stock awards and other incentive awards.
 
Restricted Stock. Restricted shares of common stock may be granted under the 2014 Plan subject to such terms and conditions, including forfeiture and vesting provisions, and restrictions against sale, transfer or other disposition as the board of directors or committee may determine to be appropriate at the time of making the award. In addition to any time vesting conditions determined by the board of directors or committee, vesting and/or the grant of restricted stock awards may be subject to Earthstone’s achievement of specified performance criteria. In addition, the board of directors or committee may direct that share certificates representing restricted stock be inscribed with a legend as to the restrictions on sale, transfer or other disposition, and may direct that the certificates, along with a stock power signed in blank by the employee, be delivered to and held by Earthstone until such restrictions lapse. Shares of restricted stock will generally vest upon the occurrence of a change of control. The board of directors or committee, in its discretion, may provide for an acceleration of vesting of restricted stock in the event of death or permanent disability of the employee, or for such other reasons as the board of directors or committee may deem appropriate in the event of the termination of a participant.
 
Restricted Stock Units. A restricted stock unit entitles the recipient to receive a payment from Earthstone, following the lapse of restrictions on the award, equal to the fair market value of a share of common stock. The 2014 Plan provides for payment in the form of shares of common stock or cash. Restricted stock units may be granted under the 2014 Plan subject to such terms and conditions, including forfeiture and vesting provisions as the board of directors or
 
 
-178-

 
 
committee may determine to be appropriate at the time of making the award. In addition to any time vesting conditions determined by the board of directors or committee, vesting and/or the grant of restricted stock units may be subject to Earthstone’s achievement of specified performance criteria. Restricted stock units would generally vest upon the occurrence of a change of control. The board of directors or committee, in its discretion, may provide for an acceleration of vesting of restricted stock units in the event of death or permanent disability of the employee, or for such other reasons as the board of directors or committee may deem appropriate in the event of the termination of a participant.
 
Restricted Stock Units. A restricted stock unit entitles the recipient to receive a payment from Earthstone, following the lapse of restrictions on the award, equal to the fair market value of a share of common stock. The 2014 Plan provides for payment in the form of shares of common stock or cash. Restricted stock units may be granted under the 2014 Plan subject to such terms and conditions, including forfeiture and vesting provisions as the board of directors or committee may determine to be appropriate at the time of making the award. In addition to any time vesting conditions determined by the board of directors or committee, vesting and/or the grant of restricted stock units may be subject to Earthstone’s achievement of specified performance criteria. Restricted stock units would generally vest upon the occurrence of a change of control. The board of directors or committee, in its discretion, may provide for an acceleration of vesting of restricted stock units in the event of death or permanent disability of the employee, or for such other reasons as the board of directors or committee may deem appropriate in the event of the termination of a participant.
 
The 2014 Plan also permits the board of directors or committee to grant tandem cash dividend rights or dividend unit rights with respect to restricted stock units. A cash dividend right is a contingent right to receive an amount in cash equal to the cash distributions made by Earthstone with respect to a share of common stock during the period the tandem restricted stock unit is outstanding. A grant of cash dividend rights may provide that such cash payments shall be paid directly to the participant at the time of payment of the related dividend, be credited to a bookkeeping account subject to the same vesting and payment provisions as the tandem restricted stock unit award (with or without interest in the discretion of the board of directors or committee), or be subject to such other provisions or restrictions as determined in the discretion of the board of directors or committee. A dividend unit right is a contingent right to have an additional number of restricted stock units credited to a participant in respect of a restricted stock unit award equal to the number of shares of common stock that could be purchased at fair market value upon, and with the amount of, each cash distribution made by Earthstone with respect to a share of common stock during the period the tandem restricted stock unit is outstanding. A grant of dividend unit rights may provide that such dividend unit rights shall be subject to the same vesting and payment provisions as the tandem restricted stock unit award or be subject to such other provisions and restrictions as determined in the discretion of the board of directors or committee.
 
 
-179-

 
 
Stock Options. Stock options are contractual rights entitling an optionee who has been granted a stock option to purchase a stated number of shares of common stock at an exercise price per share determined at the date of the grant. Options are evidenced by stock option agreements with the respective optionees. The exercise price for each stock option granted under the 2014 Plan will be determined by the board of directors or committee at the time of the grant. Either the board of directors or committee will also determine the duration of each option; however, no option may be exercisable more than ten years after the date the option is granted. Within the foregoing limitations, either the board of directors or committee may, in its discretion, impose limitations on the exercise of all or some options granted under the 2014 Plan, such as specifying minimum periods of time after grant during which options may not be exercised. The 2014 Plan generally provides for acceleration of the right of an individual employee to exercise his or her stock option in the event Earthstone experiences a change of control.
 
The 2014 Plan provides that the stock options may either be incentive stock options within the meaning of Section 422 of the Internal Revenue Code of 1986, as amended (the “Code”), or nonqualified options, which are stock options other than incentive stock options.
 
Incentive Stock Options. Incentive stock options may be granted only to Earthstone’s employees or employees of Earthstone’s subsidiaries, and must be granted at a per share exercise price not less than the fair market value of common stock on the date the incentive stock option is granted. In the case of an incentive stock option granted to a stockholder who owns shares of Earthstone’s outstanding stock of all classes representing more than 10% of the total combined voting power of all of Earthstone’s outstanding stock of all classes entitled to vote in the election of directors, the per share exercise price may not be less than 110% of the fair market value of common stock on the date the incentive stock option is granted and the term of such option may not exceed five years. As required by the Code, the aggregate fair market value, determined at the time an incentive stock option is granted, of common stock with respect to which incentive stock options may be exercised by an optionee for the first time during any calendar year under all of Earthstone’s incentive stock option plans may not exceed $100,000.
 
Nonqualified Options. Nonqualified options are stock options which do not qualify as incentive stock options under the Code. Nonqualified options may be granted to directors and consultants, as well as to employees, or those directors, consultants, and employees of subsidiaries in which Earthstone has a controlling interest. The exercise price for nonqualified options will be determined by the board of directors or the committee at the time the nonqualified options are granted, but may not be less than the fair market value of Earthstone’s common stock on the date the nonqualified option is granted. Nonqualified options are not subject to any of the restrictions described above with respect to incentive stock options. Incentive stock options and nonqualified options are treated differently for federal income tax purposes as described below under “– Tax Treatment.”
 
The 2014 Plan provides that the exercise price of stock options may be paid (1) in cash, (2) subject to the prior approval by the board of directors or committee, in whole shares of common stock, (3) subject to the prior approval by the board of directors or committee, by withholding shares of common stock which otherwise would be acquired on exercise, or (4) subject to the prior approval by the board of directors or committee, by a combination of the foregoing, equal in value to the exercise price. The board of directors or committee may also permit a stock option to be exercised by a broker-dealer acting on behalf of a participant through procedures approved by the board of directors or committee, as applicable.
 
 
-180-

 
 
Stock Appreciation Rights. Awards of stock appreciation rights, which Earthstone refers to as SARs, entitle the recipient to receive a payment from Earthstone equal to the amount of any increase in the fair market value of the shares of common stock subject to the SAR award between the date of the grant of the SAR award and the exercise date. The 2014 Plan provides for payment in the form of shares of common stock or cash. The 2014 Plan generally provides for acceleration of the right of an individual employee to exercise his or her SAR in the event Earthstone experiences a change of control.
 
Performance Unit Awards. Performance units entitle the recipient to receive a certain target, maximum or minimum value in cash or common stock per unit upon the achievement of performance goals established by the board of directors or committee.
 
Performance Bonuses. A performance bonus entitles the recipient to receive a cash bonus upon the attainment of a performance target established by the board of directors or committee. The 2014 Plan permits payment of performance bonuses in the form of cash or common stock.
 
Stock Awards. A stock award entitles the recipient to shares of common stock not subject to vesting or forfeiture restrictions. Stock awards are awarded with respect to such number of shares of common stock and at such times as the board of directors or committee may determine, and the board of directors or committee may require a participant to pay a stipulated purchase price for each share of common stock covered by a stock award.
 
Other Incentive Awards. The 2014 Plan permits the grant of other incentive awards based upon, payable in or otherwise related to, in whole or in part, shares of common stock if the board of directors or committee determines that such other incentive awards are consistent with the purposes of the 2014 Plan. Such other incentive awards may include, but are not limited to, common stock awarded as a bonus, dividend equivalents, convertible or exchangeable debt securities, other rights convertible or exchangeable into common stock, purchase rights for common stock, awards with value and payment contingent upon Earthstone’s performance or any other factors designated by the board of directors or committee, and awards valued by reference to the book value of common stock or the value of securities or the performance of specified subsidiaries. Long-term cash awards are also permitted under the 2014 Plan. Cash awards are also permitted as an element of or a supplement to any awards permitted under the 2014 Plan. Awards are permitted in lieu of obligations to pay cash or deliver other property under the 2014 Plan or under other plans or compensation arrangements, subject to any applicable provision under Section 16 of the Exchange Act.
 
Code Section 162(m)

The 2014 Plan provides the board of directors or compensation committee discretion to determine whether all or any portion of a restricted stock award, restricted stock unit award, performance unit award, performance bonus, stock award or other incentive award is intended to satisfy the requirements for “performance-based compensation” under Section 162(m) of the Code (the “162(m) Requirements”). The performance criteria for any such award that is intended to satisfy the 162(m) Requirements would be established in writing by a committee composed of two or more “outside directors” within the meaning of Section 162(m) of the Code based on one or more performance criteria listed above not later than 90 days after commencement of the performance period with respect to such award or any such other date as may be required or permitted for “performance-based compensation” under the 162(m) Requirements; provided that the outcome of the
 
 
-181-

 
 
performance in respect of the goals remains substantially uncertain as of such time. At the time of the grant of an award and to the extent permitted under the 162(m) Requirements, the committee may provide for the manner in which the performance goals would be measured in light of specified corporate transactions, extraordinary events, accounting changes or other similar occurrences. All determinations made by the committee as to the establishment or the achievement of performance goals, or the final settlement of an award intended to satisfy the 162(m) Requirements would be required to be made in writing. The committee would have discretion to reduce, but not to increase, the amount payable and/or the number of shares of common stock to be granted, issued, retained or vested pursuant to any such award.

The performance criteria to be used for purposes of awards under the 2014 Plan that are intended to meet the 162(m) Requirements are set in the sole discretion of the board of directors or compensation committee and may be described in terms of objectives that are related to the individual participant or objectives that are company-wide or related to a subsidiary, division, department, region, function or business unit of Earthstone in which the participant is employed or with respect to which the participant performs services, and shall consist of one or more or any combination of the following criteria: operational criteria, including reserve additions/replacements, finding and development costs, production volume and production costs; financial criteria, including earnings (net income, earnings before interest, taxes, depreciation and amortization (“EBITDA”), earnings per share), free cash flow, cash flow, operating income, general and administrative expenses, ratios of debt to equity, debt to cash flow, debt to EBITDA, and EBITDA to interest, return on assets, return on equity, return on invested capital, and profit returns/margins; and stock performance criteria, including stock price appreciation, total stockholder return and relative stock price performance.
 
Transferability

Nonqualified options are transferable on a limited basis. Other types of awards authorized under the 2014 Plan are not transferable other than by will or by the laws of descent and distribution. In no event may a stock option be exercised after the expiration of its stated term.
 
Termination

Rights to restricted stock, restricted stock units, SARs, performance units, performance bonuses and other incentive awards which have not vested will generally terminate immediately upon the holder’s termination of employment with Earthstone or any of its subsidiaries or affiliates for any reason other than disability or death. Unless the board of directors or committee specifies otherwise in an award agreement, if an employee’s employment with Earthstone or any of its subsidiaries or affiliates terminates as a result of death, disability or retirement, the employee (or personal representative in the case of death) may exercise any vested incentive stock options for a period of up to three months after such termination (one year in the case of death or disability in lieu of the three-month period) and any vested nonqualified option during the remaining term of the option. Unless the board of directors or committee specifies otherwise in an award agreement, if an employee’s employment with Earthstone or any of its subsidiaries or affiliates terminates for any other reason, the employee may exercise any vested option for a period of up to three months after such termination. Unless the board of directors or committee specifies otherwise in an award agreement, if a consultant ceases to provide services to Earthstone or any of its subsidiaries or affiliates or a director terminates service as a director, the unvested portion of any award will be forfeited unless otherwise accelerated by the board of directors or committee. Unless the board of directors or committee specifies otherwise in an award agreement, a
 
 
-182-

 
 
consultant or director may have three years following the date he or she ceases to provide consulting services or ceases to be a director, as applicable, to exercise any nonqualified options which are otherwise exercisable on the date of termination of service. No stock option or SAR may be exercised following the expiration date of the stock option or SAR.
 
Dilution; Substitution

The 2014 Plan provides protection against substantial dilution or enlargement of the rights granted to holders of awards in the event of stock splits, recapitalizations, mergers, consolidations, reorganizations or similar transactions. The 2014 Plan provides that, upon the occurrence of a change of control event, the board of directors or committee would have discretion, without the consent of any participant or holder of an award, to the extent permitted by applicable law, to cancel awards and make payments in respect thereof in cash; replace awards with other rights or property selected by the board of directors or committee; provide that awards will be assumed by a successor or survivor entity (or a parent or subsidiary thereof) or be exchanged for similar rights or awards based on the equity of the successor or survivor (or a parent or subsidiary thereof); adjust outstanding awards as appropriate to reflect the change of control event; accelerate any vesting schedule to which an award is subject; provide that awards are payable; and/or provide that awards terminate upon such event.
 
Amendment

The board of directors may amend the 2014 Plan at any time. However, without stockholder approval, the 2014 Plan may not be amended in a manner that would increase the number of shares that may be issued under the 2014 Plan, materially modify the requirements as to eligibility for participation in the 2014 Plan, or materially increase the benefits to participants provided by the 2014 Plan.
 
Tax Treatment

The following is a brief description of the federal income tax consequences, under existing law, with respect to awards that may be granted under the 2014 Plan. This summary is not intended to provide or supplement tax advice to eligible employees. This summary is not intended to be exhaustive and does not describe state, local or foreign consequences, employment tax consequences, or the effect, if any, of gift, estate and inheritance taxes.
 
Restricted Stock. A recipient of restricted stock generally will not recognize taxable income until the shares of restricted stock become freely transferable or are no longer subject to a substantial risk of forfeiture. At that time, the excess of the fair market value of the restricted stock over the amount, if any, paid for the restricted stock is taxable to the recipient as ordinary income. If a recipient of restricted stock subsequently sells the shares, he or she generally will realize capital gain or loss (long-term or short-term depending on the holding period) in the year of such sale in an amount equal to the difference between the amount realized from the sale and his or her basis in the stock, which is equal to the price paid for the stock, if any.
 
A recipient has the opportunity, within certain limits, to fix the amount and timing of the ordinary income attributable to a grant of restricted stock. Section 83(b) of the Code permits a recipient of restricted stock, which is not yet required to be included in taxable income, to elect, within 30 days of the award of restricted stock, to include in ordinary income immediately the difference between the fair market value of the shares of restricted stock at the date of the award and the amount paid for the
 
 
-183-

 
 
restricted stock, if any. The election permits the recipient of restricted stock to fix the amount of income that must be recognized by virtue of the restricted stock grant. Subject to Section 162(m) of the Code, Earthstone generally will be entitled to a deduction in the year the recipient is required (or elects) to recognize income by virtue of receipt of restricted stock, equal to the amount of taxable income recognized by the recipient.
 
Restricted Stock Units. A recipient of restricted stock units generally will not recognize taxable income until the recipient receives cash and/or the transfer of shares in satisfaction of the restricted stock unit award. At that time, an amount equal to the aggregate of any cash and the fair market value of any shares received is taxable to the recipient as ordinary income. If a recipient of restricted stock units subsequently sells any shares so transferred, he or she generally will realize capital gain or loss (long-term or short-term depending on the holding period) in the year of such sale in an amount equal to the difference between the amount realized from the sale and his or her basis in the stock, which is equal to the amount previously included in income as ordinary income with respect to such shares.

Subject to Section 162(m) of the Code, Earthstone generally will be entitled to a deduction in the year the recipient is required to recognize income by virtue of receipt of cash or shares, equal to the amount of taxable income recognized by the recipient.
 
Incentive Stock Options. An optionee will not realize taxable income upon the grant of an incentive stock option. As long as the optionee has been an employee of Earthstone or of one of its permissible corporate subsidiaries from the date of grant through the date the incentive stock option is exercised and if the incentive stock option is exercised during his or her period of employment and within three months after termination, the optionee will not recognize taxable income upon exercise. Upon exercise, however, the amount by which the fair market value of the shares with respect to which the incentive stock option is exercised (determined on the date of exercise) exceeds the exercise price paid will be an item of tax preference to which the alternative minimum tax may apply, depending on each optionee’s individual circumstances. If the optionee does not dispose of the shares of common stock acquired by exercising an incentive stock option within two years from the date of the grant of the incentive stock option or within one year after the shares are transferred to the optionee, when the optionee later sells or otherwise disposes of the stock, any amount realized by the optionee in excess of the exercise price will be taxed as a long-term capital gain and any loss will be recognized as a long-term capital loss. Earthstone generally will not be entitled to an income tax deduction with respect to the grant or exercise of an incentive stock option.
 
If any shares of common stock acquired upon exercise of an incentive stock option are resold or disposed of before the expiration of the prescribed holding periods, the optionee will realize ordinary compensation income (and perhaps some short-term capital gain as well) instead of long-term capital gain. The amount of the ordinary compensation income realized will generally be equal to the lesser of (i) the excess of the fair market value of the stock on the exercise date over the exercise price; or (ii) the excess of the amount realized upon the sale over the exercise price. Any additional gain would generally be short-term capital gain.

In the event of a premature disposition of shares of stock acquired by exercising an incentive stock option, subject to Section 162(m) of the Code, Earthstone generally would be entitled to a deduction equal to the amount of ordinary compensation income realized by the optionee.
 
 
-184-

 
 
If an optionee uses already owned shares of common stock to pay the exercise price under an incentive stock option, the resulting tax consequences will depend upon whether the already owned shares of common stock are “statutory option stock,” and, if so, whether the statutory option stock has been held by the optionee for the applicable holding period referred to in Section 424(c)(3)(A) of the Code. In general, “statutory option stock” is any stock acquired through the exercise of an incentive stock option or an option granted pursuant to an employee stock purchase plan, but not stock acquired through the exercise of a nonqualified stock option. If the stock is statutory option stock with respect to which the applicable holding period has been satisfied, or if the stock is not statutory option stock, no income will be recognized by the optionee upon the transfer of the stock in payment of the exercise price of an incentive stock option. If the stock used to pay the exercise price is statutory option stock with respect to which the applicable holding period has not been satisfied, the transfer of the stock will be a premature disposition, as described above, which will result in the recognition of ordinary income by the optionee in an amount equal to the excess of the fair market value of the statutory option stock at the time the incentive stock option covering the stock was exercised over the amount paid for the stock.
 
If an optionee effects a net exercise of an incentive stock option by surrendering a portion of the shares of stock with respect to which the option is exercisable to pay the exercise price, the surrender of the stock will result in the recognition of ordinary income by the optionee in an amount equal to the fair market value of the surrendered stock.
 
Nonqualified Options. An optionee will not realize taxable income upon the grant of a nonqualified option. At the time the optionee exercises the nonqualified option, the amount by which the fair market value, at the time of exercise, of the shares with respect to which the nonqualified option is exercised exceeds the exercise price paid upon exercise will constitute ordinary income to the optionee in the year of such exercise. Subject to Section 162(m) of the Code, Earthstone generally will be entitled to a corresponding income tax deduction in the year of exercise equal to the ordinary income recognized by the optionee. If the optionee thereafter sells such shares, the difference between any amount realized on the sale and the fair market value of the shares at the time of exercise will be taxed to the optionee as a capital gain or loss, short-term or long-term depending on the length of time the stock was held by the optionee before sale.
 
If an optionee uses already owned shares of common stock to pay the exercise price under a nonqualified option, the number of shares received pursuant to the nonqualified option which is equal to the number of shares delivered in payment of the exercise price will be considered received in a nontaxable exchange, and the fair market value of the remaining shares received by the optionee upon the exercise will be taxable to the optionee as ordinary income.

Stock Appreciation Rights. A recipient of SARs will not realize taxable income upon the grant of a SAR. At the time the recipient exercises the SAR, an amount equal to the aggregate of any cash and the fair market value of any shares received is taxable to the recipient as ordinary income in the year of such exercise. Subject to Section 162(m) of the Code, Earthstone generally will be entitled to a corresponding income tax deduction in the year of exercise equal to the ordinary income recognized by the recipient. If the recipient thereafter sells any shares received upon exercise, the difference between any amount realized on the sale and the fair market value of the shares at the time of exercise will be taxed to the recipient as a capital gain or loss, short-term or long-term depending on the length of time the stock was held by the recipient before sale.
 
 
-185-

 
 
Performance Units and Performance Bonuses. A recipient of performance units or a performance bonus generally will not realize taxable income upon the grant of such award. The recipient will recognize ordinary income upon the receipt of cash and/or the transfer of shares in satisfaction of the award of performance units or performance bonus in an amount equal to the aggregate of any cash and the fair market value of any shares received. If an award is “performance-based compensation” under Section 162(m) of the Code, Earthstone generally will be entitled to a corresponding income tax deduction in the year of exercise equal to the ordinary income recognized by the recipient. Otherwise, Earthstone’s deduction may be limited by Section 162(m) of the Code as described below. If the recipient thereafter sells any shares received in satisfaction of the award, the difference between any amount realized on the sale and the fair market value of the shares at the time of their receipt will be taxed to the recipient as a capital gain or loss, short-term or long-term depending on the length of time the stock was held by the recipient before sale.
 
Stock Awards. A recipient of a stock award will recognize ordinary income upon the receipt of shares in an amount equal to the fair market value of any shares received over the amount, if any, paid for the shares. Subject to Section 162(m) of the Code, Earthstone generally will be entitled to a corresponding income tax deduction equal to the ordinary income recognized by the recipient. If a recipient subsequently sells the shares, he or she generally will realize capital gain or loss (long-term or short-term depending on the holding period) in the year of such sale in an amount equal to the difference between the net proceeds from the sale and the participant’s basis in the stock, which is generally equal to the fair market value of the stock on the date of receipt.
 
Other Incentive Awards. The specific tax consequences applicable with respect to other incentive awards granted under the 2014 Plan will depend on the terms and conditions applicable to the award.
 
Code Section 162(m). Section 162(m) of the Code places a $1 million cap on the deductible compensation that may be paid to certain executives of publicly traded corporations. Amounts that qualify as “performance-based compensation” under Section 162(m) of the Code are exempt from the cap and do not count toward the $1 million limit. In order to be “performance-based compensation” exempt from the $1 million deductibility limitation, the grant or vesting of the award relating to the compensation must (among other things) be based on the satisfaction of one or more performance goals specified a compensation committee made up of at least two “outside directors.” Generally, stock options and stock appreciation rights are intended to qualify as performance-based compensation. Other awards may or may not so qualify, depending on their terms. In any event, Earthstone reserves the right to award compensation that is not “performance-based compensation” and that is not deductible under Section 162(m) of the Code, and in no event shall Earthstone or any member of the board or the compensation committee be liable in the event that any award fails to qualify as “performance-based compensation” under Section 162(m) of the Code.
 
To ensure compliance with Treasury Department Circular 230, participants are hereby notified that (i) any discussion of U.S. federal tax issues in this proxy statement is not intended to be written or used, and cannot be used, for the purpose of avoiding penalties that may be imposed under the Code, and (ii) participants should seek advice based on their particular circumstances from an independent tax advisor.
 
 
-186-

 

 Current Plan and Outstanding Options
 
The following table provides information as March 31, 2014, regarding compensation plans (including individual compensation arrangements) under which equity securities of Earthstone are authorized for issuance. The table includes information regarding both the 2011 Equity Incentive Compensation Plan and the Director Compensation Plan.
 
Equity Compensation Plan Information
 
Plan Category
 
Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights
   
Weighted Average Exercise Price of Outstanding Options, Warrants and Rights
   
Number of Securities Remaining Available for Future Issuance
 
Equity compensation plans approved by security holders:
                 
2011 Equity Incentive Compensation Plan
  6,849     $ 20.28 (1)   138,959  
Director Compensation Plan
  11,726     $ 18.42 (1)   3,661  

(1)  
Weighted average grant prices have been developed utilizing the number of unvested shares relative to the date of grant values for the respective tranches of shares issued under the 2011 Equity Incentive Compensation Plan and the Director Compensation Plan.

Votes Required

Approval of the proposal to approve and adopt the 2014 Plan requires the affirmative vote of a majority of the shares of common stock represented in person or by proxy at the special meeting and voting on such proposal, provided that such shares voting affirmatively must also constitute a majority of the required quorum for the meeting.

Because approval by the Earthstone stockholders of the 2014 Plan is a condition to closing under the exchange agreement, unless this condition is waived by the parties to the exchange agreement, failure to approve and adopt the 2014 Plan will cause the exchange agreement to be terminated, and the exchange and other transactions contemplated therein will not take place. If the transactions pursuant to the exchange agreement are not consummated for any reason, including a lack of the requisite vote of stockholders of Earthstone, and the proposal to approve and adopt the 2014 Plan receives Earthstone stockholder approval, the 2014 Plan will not become effective.
 
The board of directors believes that approval and adoption of the proposed 2014 Plan will promote Earthstone’s interests and the interests of the stockholders and continue to enable Earthstone to attract, retain and reward persons important to Earthstone’s success and to provide incentives based on the attainment of corporate objectives and increases in shareholder value. Members of the board of directors are eligible to participate in the 2014 Plan, and thus, have a personal interest in the approval and adoption of the 2014 Plan.
 
THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT THE EARTHSTONE STOCKHOLDERS VOTE “FOR” THE APPROVAL AND ADOPTION OF THE 2014 PLAN.
 
 
-187-

 
 
PROPOSAL 5 – ADVISORY VOTE REGARDING EMPLOYEE SEVERANCE COMPENSATION PLAN
 
 The Non-Binding Advisory Proposal
 
Section 14A of the Exchange Act, which was enacted as part of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, requires companies to provide their stockholders with the opportunity to vote to approve, on a non-binding advisory basis, certain compensation arrangements for its named executive officers, including compensation arrangements entered into that are based on or otherwise related to an acquisition, merger or disposition transaction. Therefore, Earthstone is asking its stockholders to approve the severance compensation arrangements and payments which certain named executive officers may be eligible to receive in connection with the exchange. The Severance Plan was previously disclosed to Earthstone stockholders in the company’s Current Report on Form 8-K filed with the SEC on May 16, 2014. The Severance Plan is attached as Annex G to this proxy statement. The description of the Severance Plan below is a summary, and is qualified in its entirety by the full terms of the Severance Plan. The Severance Plan was adopted and approved by the Earthstone Board on May 13, 2014, and is believed to be reasonable and in line with marketplace norms. Accordingly, the board of directors of Earthstone unanimously recommends that the company’s stockholders approve the following resolution at the special meeting:
 
“RESOLVED, that the stockholders of Earthstone Energy, Inc. approve, solely on a non-binding advisory basis, the compensation which may be paid to certain named executive officers of Earthstone Energy, Inc. in connection with the exchange and pursuant to the Employee Severance Compensation Plan.”
 
 Potential Payments upon Termination or Change of Control/Golden Parachute Compensation
 
The Severance Plan will provide benefits to participating employees designated by the Board upon a qualifying termination of employment. All of Earthstone’s Denver-based employees have been named participants in the Severance Plan, including Earthstone’s Chief Executive Officer, Ray Singleton. Earthstone’s only other executive officer, who is working for Earthstone pursuant to a consulting arrangement, has not been named a participant in the Severance Plan. The Board believes that the Severance Plan is important in Earthstone’s ability to retain employees through the completion of the exchange whose efforts will be significant in completing the exchange.
 
Under the Severance Plan, participants are entitled to receive certain severance benefits if the following conditions are met: (A) the exchange or a similar change of control transaction is consummated, and (B) the employee’s employment is terminated by Earthstone other than for “cause” or due to the participant’s “disability,” or by the employee for “good reason,” within one year following such change of control transaction. The severance benefits include (i) a cash severance payment, the amount of which is equal to the weekly base salary times a number derived from the employee’s period of service, with a minimum of 17 weeks and maximum of 52 weeks, and (ii) up to nine months of premiums for continuation coverage under COBRA. Specifically, the cash severance payment is equal to (i) the employee’s weekly base salary times 17 plus (ii) the product of (A) three times (B) the number of years of service with Earthstone. In addition, the Severance Plan provides that all unvested restricted stock held by designated employees vests upon a change of control.
 
In the case of Mr. Singleton, the exchange agreement contemplates that he would remain employed by Earthstone following the closing in the capacity of “Executive Vice President – Northern Region.” If (A) the exchange or similar change of control transaction is consummated, and (B) Mr. Singleton is terminated by Earthstone from his new position other than for “cause” or disability, or if he
 
 
-188-

 
 
terminates his employment for “good reason,” in each case, within one year following closing, he would be entitled to receive the severance benefits provided in the Severance Plan. The amount payable to Mr. Singleton would be equal to one year of his base salary, which is currently $231,000, plus the payment of COBRA premiums as described above. If the exchange or a similar change of control transaction is not consummated, or if the exchange occurs but Mr. Singleton is not terminated under the circumstances described above within one year following closing, he will not be entitled to receive any payment under the Severance Plan.
 
In addition, the Severance Plan includes a perpetual confidentiality covenant and provisions requiring Earthstone to indemnify the participant for attorneys’ fees and costs in the event the participant brings a legal proceeding to enforce the participant’s rights under the Severance Plan.
 
“Change of control” is defined in the Severance Plan as the occurrence of any of the following:
 
●  
any individual, entity, or group has acquired beneficial ownership of 50% or more of the combined voting power of Earthstone;
 
●  
individuals making up the incumbent Board cease for any reason to constitute at least a majority of the Board;
 
●  
Earthstone consummates a merger or consolidation in which persons who were the stockholders of Earthstone immediately prior to such transaction do not, immediately thereafter, own more than 50% of the then-outstanding shares of the merged or consolidated company after the merger; or
 
●  
a liquidation or dissolution of Earthstone or the sale of all or substantially all of the assets of Earthstone.
 
“Cause” is defined in the Severance Plan as (i) conviction of a felony or a crime involving fraud or moral turpitude; (ii) theft, a material act of dishonesty or fraud, intentional falsification of any employment or company records, or commission of any criminal act which impairs the employee’s ability to perform appropriate employment duties for Earthstone; (iii) intentional or reckless conduct or gross negligence materially harmful to Earthstone or any successor thereto, including violation of a non-competition or confidentiality agreement, if any; or (iv) gross negligence or willful misconduct in the performance of the employee’s assigned duties. Cause shall not include mere unsatisfactory performance in the achievement of the employee’s job objectives.
 
Under the Severance Plan, “good reason” means any of the following events or conditions which occur without the participant’s written consent, and which remain in effect after notice has been provided by the participant to Earthstone of such event and the expiration of a 30-day cure period:
 
●  
a material reduction in the participant’s base salary compensation;
 
●  
a material diminution in the participant’s authority, duties or responsibilities; or
 
●  
a material change in the geographic location at which the participant performs services.
 
Other than the Severance Plan adopted in conjunction with the exchange agreement, Earthstone has no contract with any officer that would give rise to any cash or non-cash compensation resulting from the resignation, retirement or any other termination of such officer’s employment with Earthstone or from a change of control of Earthstone or a change in any officer’s responsibilities following a change of control. Currently, all executive officers serve at the pleasure of the Board.
 
 
-189-

 
 
The following table sets forth the estimated payments due to named executive officers under the Severance Plan. The table assumes that (i) the exchange occurred on October 13, 2014, (ii) the Severance Plan was in effect at the assumed date of the exchange, and (iii) Mr. Singleton was terminated at the assumed date of the exchange.
 
Golden Parachute Compensation
 
Name
 
Cash ($)
   
Equity ($)
   
Perquisites/
Benefits ($)
   
Total
 
                                 
  $ 231,000 (a)   $ 54,921 (b)   $ 15,830 (c)   $ 301,775  
President and Chief Executive Officer                                

(a)
Cash compensation equals (i) weekly base salary times seventeen (17) plus (ii) the product of (A) three (3), times (B) the number of years of service with Earthstone, subject to a fifty-two (52) week maximum. The amount payable to Mr. Singleton would be equal to one year of his base salary, which is currently $231,000.
 
(b)
Equity compensation is based on an acceleration of vesting of unvested restricted stock, which includes 886 shares issued on April 1, 2013 and 1,078 shares issued on April 1, 2014. The average closing market price of Earthstone’s common stock over the first five business days following the first public announcement of the exchange on May 16, 2014 was $27.96.
 
(c)
Perquisites and benefits are comprised of nine months of COBRA premiums. Estimated COBRA benefits are based on current monthly premium amounts multiplied by a factor of approximately 1.8 times and extended for a period of nine months.
 
 Vote Required for Approval and Board Recommendation
 
The non-binding advisory proposal regarding the Severance Plan will be approved if the holders of a majority of Earthstone shares cast vote in favor of such proposal in person or by proxy at the special meeting, assuming a quorum is present. Abstentions are treated as votes against the proposal to approve the Severance Plan if such shares are otherwise present in person or by proxy at the special meeting. However, broker non-votes (or other failures to vote) will have no effect on the non-binding advisory proposal to approve the Severance Plan.
 
THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT THE EARTHSTONE STOCKHOLDERS VOTE “FOR” THE NON-BINDING ADVISORY PROPOSAL TO APPROVE THE SEVERANCE PLAN.
 
 
-190-

 
 
EARTHSTONE’S EXECUTIVE COMPENSATION AND OTHER TRANSACTIONS
 
 Executive Compensation
 
 Summary Compensation Table
 
The following table sets forth the compensation of Earthstone’s chief executive and financial/accounting officers for the fiscal years ended March 31, 2014 and 2013. No other executive officer of Earthstone received total compensation in excess of $100,000 during that period. In accordance with the rules of the SEC, the compensation described in this table does not include (i) medical, group life insurance or other benefits received by any of the named executive officers that are available generally to all of Earthstone’s salaried employees or (ii) perquisites and other personal benefits received by the named executive officers that in the aggregate do not exceed $10,000.
 
     Fiscal                     Incentive Plan        All Other           
Name and Title    Year     Salary        Bonus        Compensation  1     Compensation        Total  
                                             
 
2014
  $ 231,000     $     $ 188,923     $ 9,495     $ 429,418  
President and Chief Executive Officer  
2013
    231,000             55,032       7,354  2     293,386  
                                             
Paul D. Maniscalco
 
2014
    34,250                         34,250  
Interim Chief Financial Officer  
2013
    11,969                         11,969  
                                             
Jim Poage
 
2014
                             
Interim Chief Financial Officer
 
2013
    10,275                         10,275  
_______________________________
 
1
Includes $188,923 and $55,032 earned for the fiscal years ended March 31, 2014 and 2013, respectively, under the Performance Bonus Plan (described below). Amount also includes $0 and $0 for the fiscal years ended March 31, 2014 and 2013, respectively, in each case pursuant to the terms and conditions of Earthstone’s Oil and Gas Incentive Compensation Plan (described below). During the fiscal year ended March 31, 2013, $47,520 was paid to Mr. Singleton related to amounts earned pursuant to the Oil and Gas Incentive Compensation Plan during the fiscal year ended March 31, 2012.
 
2
Amounts include (i) matching funds contributed by Earthstone to Mr. Singleton’s 401(k) plan account of $8,019 and $6,014 for the fiscal years ended March 31, 2014 and 2013, respectively, and (ii) $1,476 and $1,340 for premiums paid by Earthstone on a life insurance policy for Mr. Singleton during fiscal 2014 and 2013, respectively, which provides for payment of a death benefit to Mr. Singleton’s designated beneficiary.
 
Financial Consulting Agreement – The material terms of Mr. Maniscalco’s consulting agreement dated November 11, 2012, includes compensation for services provided based on an hourly rate of pay as well as reimbursement for out-of-pocket direct expenses.
 
Financial Consulting Agreement – The material terms of Mr. Poage’s consulting agreement, dated March 25, 2011, includes compensation for services provided based on an hourly rate of pay as well as reimbursement for out-of-pocket direct expenses.
 
Performance Bonus Plan – The Performance Bonus Plan provides for a potential cash bonus for Earthstone’s Chief Executive Officer each fiscal year equal to a maximum of 100% of his annual salary. The bonus is determined based on four criteria, each contributing up to a maximum of 25% of the bonus. The four criteria are (i) increase in annual production; (ii) increase in reserves; (iii) return on investment; and (iv) performance of Earthstone’s stock price relative to the stock prices of Earthstone’s
 
 
-191-

 
 
peers. The percentage awards from each criterion are added to determine the total percentage of the award. Each of these criteria and the peer companies are discussed below.
 
Annual Production Bonus Award Percentage. The Compensation Committee believes that increasing production is a critical measure of Earthstone’s performance, and, therefore, the Chief Executive Officer’s performance. For purposes of the Performance Bonus Plan, the annual increase in production is determined by dividing the annual production in barrels of oil equivalent (BOE) for the most recent fiscal year by the annual production in BOE for the prior fiscal year and then subtracting 100%. For each percentage increase in annual production, the bonus award is 2% of the Chief Executive Officer’s salary, subject to a maximum percentage award of 25%. For the fiscal year ended March 31, 2014, Mr. Singleton was awarded the full 25% of the annual production bonus award percentage for increasing production by 46.3%. For the fiscal year ended March 31, 2013, Mr. Singleton was not awarded any amounts related to the annual production bonus as production declined.
 
Reserves Bonus Award Percentage. The Compensation Committee believes that increasing Earthstone’s reserve base is critical to Earthstone’s future growth. Furthermore, the Compensation Committee believes that it is critical to not only replace those reserves that have been depleted, but to grow reserves year-over-year despite normal depletion. The Compensation Committee is aware that commodity prices have an influence on reserves that are beyond the control of the Chief Executive Officer. The Compensation Committee believes this limitation is acceptable, because in those years when commodity prices are up and have a positive effect on bonus determination, Earthstone is more likely to have the funds to pay bonuses, and in years that commodity prices are down and have a negative effect on bonus determination, Earthstone is less likely to have the funds to pay bonuses. For each percentage increase in reserves, the bonus award is 2% of the Chief Executive Officer’s salary, subject to a maximum percentage award of 25%. Mr. Singleton received 25% of the eligible 25% during the fiscal year ended March 31, 2014 related to a 27.3% increase in Proved Developed Producing BOE during the fiscal year. Mr. Singleton received 14.4% of the eligible 25% during the fiscal year ended March 31, 2013 related to a 7.2% increase in Proved Developed Producing BOE during the fiscal year.
 
Return on Investment Bonus Award Percentage. The Compensation Committee believes that it is important to balance the Chief Executive Officer’s incentive to increase production and reserves with a metric that rewards the effectiveness of those increases. This Return on Investment (“ROI”) metric is intended to evaluate capital expenditures in a given year (or multiple years in the case of multi-year projects or those projects that overlap a year-end) versus the anticipated cash flow, if any, that those projects, on an aggregate basis, are expected to generate in the future. For each percentage increase in return on investment in excess of 8% (Earthstone’s approximate cost of funds), the bonus award is 2% of the Chief Executive Officer’s salary, subject to a maximum percentage award of 25%. For the fiscal year ended March 31, 2014, Mr. Singleton received 16.2% of the ROI award for generating a return on investment of 16.1% on Earthstone’s capital expenditures, exceeding the 8% minimum threshold by 8.1%. For the fiscal year ended March 31, 2013, Mr. Singleton was not awarded any amounts related to the annual ROI award in that the calculated return on investment did not exceed 8%.
 
Stock Price Bonus Award Percentage. The Compensation Committee believes that, in addition to production, reserves and ROI, the Chief Executive Officer should focus on the fundamentals of the business, net income and EBITDA. Furthermore, the Compensation Committee believes that the market will reward solid, consistent growth in these areas. For this reason, the Compensation Committee has chosen stock price as the metric most suitable for rewarding consistent improvement in the fundamentals of the business. The Compensation Committee has determined it appropriate to balance this metric against the other three and limit this award component to 25%.
 
 
-192-

 
 
The percentage increase or decrease in Earthstone’s stock price is evaluated relative to Earthstone’s peers on a quartile basis. The increase or decrease shall be determined for both Earthstone and each peer by taking the arithmetic average of the closing price per share for the last ten trading days of the fiscal year evaluated and dividing it by the arithmetic average of the closing price per share for the last ten trading days of the preceding fiscal year. The resulting percentage is adjusted by subtracting one hundred percent (100%) to determine the percentage increase or decrease in Earthstone’s and each peer’s stock price.
 
Share prices will be adjusted for any stock split or other recapitalization, if any. Earthstone’s and the peers’ stock performance shall be ranked from highest to lowest. Given seven peers, plus Earthstone, the four quartiles will contain two companies each. The share price bonus award percentage is based on which quartile Earthstone occupies. Each quartile provides a bonus award as follows:
 
Company Standing
 
Calculation
 
Bonus Award
 
First Quartile
 
100.0% of 25%
    25.000 %
Second Average Quartile
 
62.5% of 25%
    15.625 %
Third Average Quartile
 
37.5% of 25%
    9.375 %
Fourth Quartile
 
0.0% of 25%
    0.000 %

For the fiscal year ended March 31, 2014, Earthstone’s stock price performance was in the second quartile; thus, Mr. Singleton was awarded 15.625% of the stock price performance award. During the fiscal year ended March 31, 2013, Earthstone fell within the third quartile relative to the peers. The stock price award percentage was therefore 9.375% of the stock price performance award.
 
Performance Bonus Plan Summary. Having various percentages for each of the four bonus awards for the fiscal year ended March 31, 2014, Mr. Singleton earned a bonus of $188,923 or 81.79% of his salary for the year ended March 31, 2014 (i.e., $231,000). Having various percentages for each of the four bonus awards for the fiscal year ended March 31, 2013, Mr. Singleton earned a total bonus of $55,032 or 23.82% of his salary for the year ended March 31, 2013 (i.e., $231,000).
 
Peer Companies – Peer companies are selected by the Compensation Committee based on a number of factors, including, but not limited to, market capitalization, stock exchange, similarity of business model (i.e., producer/operator vs. pipeline/service company), availability of compensation data, location of producing assets, number of employees, location of headquarters and director/officer ownership.
 
For the fiscal year ended March 31, 2014, the Compensation Committee selected the following companies as peers:
 
●  
Enerjex Resources, Inc.
 
●  
Escalera Resources Co. (formerly known as Double Eagle Petroleum Co.)
 
●  
Fieldpoint Petroleum Corporation
 
●  
Lilis Energy, Inc. (formerly known as Recovery Energy, Inc.)
 
●  
Lucas Energy, Inc.
 
●  
Pyramid Oil Company
 
●  
Royale Energy, Inc.
 
In addition to the seven companies named above, the Compensation Committee selected American Eagle Energy Corporation as an alternate peer. The alternate peer was not used and would only be
 
 
-193-

 
 
utilized if one of the seven other peers noted above should, for any reason, no longer be qualified or usable as a peer.
 
Oil and Gas Incentive Compensation Plan – Earthstone’s Oil and Gas Incentive Compensation Plan (the “O&G Plan”) became effective on April 1, 1980, and was amended in December 1982. The O&G Plan is a profit sharing plan for key employees of Earthstone. Historically, newly drilled properties were added to the plan and profits from those wells formed the basis for awards in the form of distributions to participants depending on that participant’s level of vesting and other factors. The O&G Plan also states that should an O&G Plan property be sold, participants in that property will receive their distribution percentage of the sales proceeds. No properties have been added to the O&G Plan since 1988 and the Compensation Committee has no plans to utilize the O&G Plan to make additional awards; however, the O&G Plan continues to make profit sharing distributions pursuant to awards made prior to that date. Through March 2012, of the five participants receiving distributions, Mr. Singleton was the only current employee receiving distributions from the O&G Plan.
 
Following March 31, 2012, pursuant to the terms of the O&G Plan, Mr. Singleton was no longer a participant and therefore received no further compensation. During the fiscal year ended March 31, 2012, Earthstone sold one of its O&G Plan properties in which Mr. Singleton was a participant. Pursuant to the terms of the plan, Mr. Singleton received a percentage of the sales price equal to his participation percentage in that property. Going forward, Earthstone expects to receive positive and negative adjustments related to periods prior to the sale that will flow through to Mr. Singleton. Such amounts are expected to be de minimis in magnitude. As a result of the foregoing, for the fiscal years ended March 31, 2014 and 2013, Mr. Singleton earned $0 and $0, respectively. It is not expected that Mr. Singleton will be compensated by future O&G Plan disbursements. Of the $66,571 earned during the fiscal year ended March 31, 2012, $47,520 was paid to Mr. Singleton during the fiscal year ended March 31, 2013.
 
401(k) Plan – In October 1997, Earthstone implemented a savings plan that allows participants to make contributions by salary reduction pursuant to Section 401(k) of the Code. Employees are required to be employed by Earthstone or a subsidiary of Earthstone for one year prior to becoming eligible to participate in the 401(k) Plan. Earthstone matches 100% of each employee’s contribution to the 401(k) Plan up to 3% of the employee’s salary. Contributions vest immediately. Contributions to the 401(k) Plan on behalf of Mr. Singleton are included in the All Other Compensation column in the Summary Compensation Table above.
 
 Outstanding Equity Awards at Fiscal Year End
 
In July 2011, Earthstone adopted the 2011 Equity Incentive Compensation Plan (the “2011 Plan”). The 2011 Plan allows up to 150,000 shares of Earthstone’s common stock to be issued to personnel under the plan. During the year ended March 31, 2014, 5,013 shares of common stock were granted to employees of Earthstone. Subsequent to the grants, 2,713 shares of common stock were forfeited. As of March 31, 2014, there were approximately 138,959 shares of common stock available for issuance under the 2011 Plan.
 
 Director Compensation
 
The Earthstone Board adopted a Director Compensation Plan, effective April 1, 2007, which provides for a combination of cash and equity incentive compensation to attract and retain qualified and experienced director candidates. Up to 50,728 shares were reserved for issuance under the plan.
 
 
-194-

 
 
Pursuant to the plan, each non-employee director is entitled to receive an annual cash retainer of $16,000, together with $2,000 for attending each regular quarterly meeting of the Earthstone Board and each all-day special meeting of the Earthstone Board and $500 for each half-day special meeting of the Earthstone Board or one of its committees. No committee fees are payable for attendance by a director at a committee meeting held in conjunction with a regular quarterly or all-day special meeting of the Earthstone Board. The chairman of each of the Audit, Compensation and Nominating Committees receives an annual cash retainer of $5,500, $4,500 and $3,500, respectively.
 
In addition, non-employee directors receive $500 for attending committee meetings, unless the committee meeting is held in conjunction with a quarterly regular or all-day board meeting. Earthstone also reimburses reasonable expenses incurred by non-employee directors associated with attending board and committee meetings. Mr. Singleton, as an employee director, does not receive compensation for his service as a member of the Earthstone Board. In addition, each non-employee director receives an annual grant of restricted stock having a fair market value equal to $36,000 on April 1 of each year, based on the average closing price for the ten trading days preceding April 1 of each year. Grants of restricted stock vest one-third each year over three years. If a director terminates his or her participation on the Board prior to the time that the restricted stock is fully vested, the unvested portion of the award is forfeited and reverts back to Earthstone. All shares of restricted stock will become vested upon the occurrence of a change of control, including pursuant to the proposed exchange.
 
The Earthstone Board requires that each restricted stock award recipient, within three years of the date that he or she becomes a member of the Board, own an amount of common stock equal to one year of his average total board compensation.
 
The following table sets forth information concerning the compensation of non-employee directors during the fiscal year ended March 31, 2014.
 
Director Compensation
 
Name
 
Fees Earned or Paid in Cash
   
Stock Awards1
 
Total
Richard K. Rodgers
 
$
34,500
2
 
$
36,000
 
$
70,500
Monroe W. Robertson
 
 
35,500
3
 
 
36,000
 
 
71,500
Andrew P. Calerich
 
 
33,500
4
 
 
36,000
 
 
69,500
Total
 
$
103,500
 
 
$
108,000
 
$
211,500

1
Represents the dollar amount recognized for financial statement reporting purposes for the fiscal year. Grants of shares of restricted stock vest one-third each year over three years. The number of shares included in each grant is determined based upon the average closing price for the ten trading days preceding each anniversary date of the original grant. The amounts shown do not reflect compensation actually received by directors or the actual value that may be recognized by directors with respect to these awards in the future, because each award is subject to forfeiture. The aggregate number of stock awards outstanding and subject to vesting at the fiscal year end March 31, 2014 for each director was as follows: Rodgers – 3,894 shares, Robertson – 3,894, and Calerich – 3,894. In addition, each director was granted 1,679 shares of restricted stock on April 1, 2014, subject to vesting and forfeiture.
 
2
Consists of a $16,000 annual cash retainer, $14,000 for attending Board and Committee meetings and $4,500 for serving as the Chairman of the Compensation Committee.
 
3
Consists of a $16,000 annual cash retainer, $14,000 for attending Board and Committee meetings and $5,500 for serving as the Chairman of the Audit Committee.
 
 
-195-

 
 
4
Consists of a $16,000 annual cash retainer, and $14,000 for attending Board and Committee meetings and $3,500 for serving as Chairman of the Nominating Committee.
 
 Employment Contracts and Termination of Employment Arrangements
 
Earthstone has no employment contracts with any of its executive officers. Prior to the authorization of the exchange agreement, Earthstone also had no compensatory plan or arrangement with respect to any executive officer where such plan or arrangement would result in payments to such officer upon or following his resignation, retirement, or other termination of employment with Earthstone and its subsidiaries, or as a result of a change in control of Earthstone or a change in the executive officers’ responsibilities following a change in control. However, in connection with the adoption of the exchange agreement, the Earthstone Board adopted an Employee Severance Compensation Plan described in “Summary of Principal Terms of the 2014 Plan.” It is expected that Mr. Singleton will continue to be an officer and director of Earthstone following the exchange.
 
 
-196-

 
 
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
 
AND MANAGEMENT OF EARTHSTONE
 
The following table contains information about the beneficial ownership of the Earthstone common stock as of October 13, 2014 by:
 
●  
each of the current Earthstone directors;
 
●  
each executive officer named in the Summary Compensation Table; and
 
●  
all Earthstone directors and current executive officers as a group.
 
Name of Beneficial Owner¹
 
Amount and Nature of Beneficial Ownership
   
Percent of Class
(%)2
 
    453,360       26.1 %
Jim Poage
           
Paul D. Maniscalco
           
Richard Rodgers
    15,938 3     1.0 %
Monroe Robertson
    22,684 3     1.3 %
Andrew Calerich
    8,124 3     *  
Total for all officers and directors (six individuals)3
    500,106       28.8 %

*
The percentage of common stock beneficially owned is less than 1%.
 
1
The address of each of these persons is c/o Earthstone Energy, Inc., 633 Seventeenth Street, Suite 2320, Denver, Colorado 80202.
 
2
Based on 1,737,420 shares of common stock outstanding at the close of business on October 13, 2014, which reflects the forfeiture of 571 shares of common stock since the signing of the exchange agreement by a former employee of Earthstone.
 
3
Share ownership includes a total of 11,078 shares of restricted stock subject to vesting. The aggregate number of restricted stock awards outstanding and subject to vesting as of October 13, 2014 for each non-employee director was as follows: Robertson – 3,678 shares; Rodgers – 3,678; and Calerich – 3,678. Amounts include the 1,679 votable shares of restricted stock granted to each director on April 1, 2014. While restricted, such shares are subject to restrictions on the sale of such shares, which lapse in equal annual installments over a three-year period for each grant and are subject to forfeiture. All shares of restricted stock will become vested upon the occurrence of a change of control, including pursuant to the proposed exchange.
 
PRO FORMA BENEFICIAL OWNERSHIP UPON COMPLETION OF THE EXCHANGE AND THE FLATONIA CONTRIBUTION
 
The following table contains information about the beneficial ownership of the Earthstone common stock upon consummation of the exchange and the Flatonia contribution by:
 
●  
each person or group who is known to the management of Earthstone and Oak Valley to become the beneficial owner of more than 5% of the outstanding shares of common stock of the combined company upon consummation of the exchange;
 
●  
each person expected to be a director or executive officer of the combined company; and
 
●  
all directors and executive officers of the combined company as a group.
 
 
-197-

 
 

   
Pro Forma for the Exchange
   
Pro Forma for the Exchange
and the Flatonia Contribution
 
Name and Address of Beneficial Owner (a)
 
Amount of Shares and Nature of Beneficial Ownership
   
Percent of Class (b)
   
Amount of Shares and Nature of Beneficial Ownership
   
Percent of Class (b)
 
Oak Valley Resources, LLC (c)
    9,124,452       84.0 %     9,124,452       66.0 %
    9,124,452       84.0 %     9,124,452       66.0 %
    453,360       4.2 %     453,360       3.3 %
Jay F. Joliat (f)
    42,479       *       42,479       *  
Douglas E. Swanson, Jr. (g)
    0       0.0 %     0       0.0 %
Brad A. Thielemann (g)
    0       0.0 %     0       0.0 %
Zachary G. Urban (h)
    683,059       6.3 %     683,059       4.9 %
Robert L. Zorich (g)
    9,124,452       84.0 %     9,124,452       66.0 %
Flatonia Energy, LLC (i)
    0       0.0 %     2,957,304       21.4 %
All officers and directors as a group (7 persons) (j)
    9,577,812       88.2 %     9,577,812       69.3 %

*
The percentage of common stock beneficially owned is less than 1%.
 
(a)
Except as otherwise indicated below, the address and telephone number of each beneficial owner is c/o Oak Valley Resources, LLC, 110 Cypress Station Drive, Suite 220, Houston, Texas 77090 and (281) 298-4246, respectively.
 
(b)
Upon consummation of the exchange, 9,124,452 shares of Earthstone common stock will be issued to Oak Valley, and pro forma for the exchange agreement, Earthstone will have 10,861,872 issued and outstanding shares of common stock. Upon consummation of the Flatonia contribution, Earthstone will issue to Flatonia 21.4% of the outstanding shares of Earthstone common stock after giving effect to the exchange and the Flatonia contribution (2,957,304 shares, based on the current number of outstanding shares of Earthstone common stock). Pro forma for the exchange agreement and the contribution agreement, Earthstone will have 13,819,176 issued and outstanding shares of common stock.
 
(c)
Assumes Oak Valley receives 9,124,452 shares of common stock of Earthstone.
 
(d)
Mr. Lodzinski, as a member of the board of managers of Oak Valley, may be deemed to indirectly beneficially own the shares of Earthstone common stock to be held by Oak Valley. Mr. Lodzinski disclaims beneficial ownership of these shares, except to the extent of his pecuniary interest. Oak Valley Management, LLC (“OVM”) has a direct ownership of 2.6% in Oak Valley resulting in an indirect ownership of 238,901 shares of Earthstone on a post-exchange basis. Mr. Lodzinski is the sole manager of OVM and a member of the board of managers of Oak Valley, and will be a member of Earthstone’s board of directors. Mr. Lodzinski and his family members own 100% of Azure Energy, LLC (“Azure”), which in turn owns 28.4% of OVM, resulting in the indirect ownership of 67,966 additional shares of Earthstone. Because of his direct and indirect pecuniary interest in these shares, they may be deemed to be beneficially owned by Mr. Lodzinski.
 
(e)
Mr. Singleton’s address is c/o Earthstone Energy, Inc., 633 Seventeenth Street, Suite 2320, Denver, CO 80202.
 
(f)
Mr. Joliat is not a manager of Oak Valley but will become a director of Earthstone. The Jay F. Joliat Revocable Living Trust has a 0.5% direct ownership in Oak Valley, resulting in 42,479 Earthstone shares attributable to him indirectly through Oak Valley.
 
(g)
Following the exchange, five affiliated investment funds (the “EnCap Funds”), specifically EnCap Energy Capital Fund VII, L.P. (“EnCap Fund VII”), EnCap Energy Capital Fund VI, L.P. (“EnCap Fund VI”), EnCap VI-B Acquisitions, L.P. (“EnCap Fund VI-B”), EnCap Energy Capital Fund V, L.P. (“EnCap Fund V”), and EnCap V-B Acquisitions, L.P. (“EnCap Fund V-B”), each a Texas limited partnership, collectively own 58.8% of the Class A membership interests of Oak Valley. The EnCap Funds are controlled indirectly by David B. Miller, D. Martin
 
 
-198-

 
 
 
Phillips, Gary R. Petersen, and Robert L. Zorich, who are the controlling members of RNBD GP LLC. RNBD GP LLC is the sole member of EnCap Investments GP, L.L.C., which is the general partner of EnCap Investments L.P., which is the general partner of EnCap Equity Fund VII GP, L.P. (“EnCap Fund VII GP”), EnCap Equity Fund VI GP, L.P. (“EnCap Fund VI GP”), and EnCap Equity Fund V GP, L.P. (“EnCap Fund V GP”). EnCap Fund VII GP is the general partner of EnCap Fund VII. EnCap Fund VI GP is the general partner of EnCap Fund VI. EnCap Fund VI GP is also the general partner of EnCap Energy Capital Fund VI-B, L.P., a Texas limited partnership, which is the sole member of EnCap VI-B Acquisitions GP, LLC, a Texas limited liability company, which is the general partner of EnCap Fund VI-B. EnCap Fund V GP is also the general partner of EnCap Energy Capital Fund V-B, L.P., a Texas limited partnership, which is the sole member of EnCap V-B Acquisitions GP, LLC, a Texas limited liability company, which is the general partner of EnCap Fund V-B. As a result of such control, the shares of Earthstone common stock that are beneficially owned by the EnCap Funds are also reported as beneficially owned by Mr. Zorich. Messrs. Swanson, Thielemann and Zorich are three of the five members of the board of managers of Oak Valley, and each will become a member of the board of directors of Earthstone following the exchange. The address for the EnCap Funds is 1100 Louisiana Street, Suite 4900, Houston, Texas 77002.
 
(h)
Mr. Urban will become a director of Earthstone. He is the CEO of Vlasic Group, which indirectly manages VILLco CAPITAL II, L.L.C., which has a 7.4% Class A membership interest in Oak Valley, resulting in 679,661 Earthstone shares owned indirectly through Oak Valley. Mr. Urban personally has a 0.04% direct ownership in Oak Valley, resulting in 3,398 Earthstone shares owned indirectly by him through Oak Valley.
 
(i)
Flatonia Holdings, LLC (“Flatonia Holdings”) is the direct and indirect owner of 100% of the membership interests of Flatonia. Three affiliated entities, specifically Energy Recapitalization and Restructuring Fund, L.P. (“ERR”), ERR FI Flatonia Holdings, LLC (“ERR FI Flatonia Holdings”), and ERR FI II Flatonia Intermediate, L.P. (“ERR FI II Flatonia Intermediate”) collectively own 58.56% of the membership interests of Flatonia Holdings. ERR FI Flatonia Holdings is an indirect wholly-owned subsidiary of Energy Recapitalization and Restructuring FI Fund, L.P. (“ERR FI”). ERR FI II Flatonia Intermediate is an indirect wholly-owned subsidiary of Energy Recapitalization and Restructuring FI II Fund, L.P. (“ERR FI II” and, together with ERR and ERR FI, collectively, the “ERR Funds”). Parallel Resource Partners, LLC (“Parallel”) serves as the general partner of, and has the power to direct the affairs of, each of the ERR Funds. Parallel also serves as the manager of Flatonia Holdings and owns, directly or indirectly, 1.496% of the membership interests of Flatonia Holdings. The board of managers of Parallel consists of Clint Carlson, C. John Wilder, Jr., Ron Hulme, John Howie, and Jonathan Siegler. Together, Carlson Energy Partners I, LLC (“CEP I”) and Bluescape Energy Partners LLC (“BEP”) have the power to direct the affairs of Parallel. Additionally, CEP I and BEP each own 50% of the outstanding membership interests of Parallel. Together, Carlson Energy Corp. (“Carlson Corp”), Ron Hulme and John Howie have the power to direct the affairs of CEP I. Mr. Clint Carlson, a U.S. citizen, has the power to direct the affairs of Carlson Corp. Bluescape Resources Company, LLC (“Bluescape Resources”) has the power to direct the affairs of BEP. Mr. C. John Wilder, Jr., a U.S. citizen, has the power to direct the affairs of Bluescape Resources. The address and telephone number of Flatonia Energy, LLC is c/o Parallel Resource Partners, LLC, 700 Louisiana Street, 50th Floor, Houston, Texas 77002 and (713) 238-9500.
 
(j)
Computed on the basis of direct or indirect beneficial ownership in accordance with Rule 13d-3 adopted under the Exchange Act but without duplication of ownership among the group.
 
 
-199-

 
 
DESCRIPTION OF SECURITIES OF EARTHSTONE
 
 Common Stock
 
Earthstone’s current certificate of incorporation authorizes the issuance of up to 6,400,000 shares of common stock, which will increase to 100,000,000 if stockholders approve the amendment to the certificate of incorporation. As of the record date, _________ shares of common stock were issued and outstanding. All of the outstanding shares of common stock are fully paid and non-assessable.
 
Dividends. Holders of Earthstone common stock are entitled to receive ratably dividends out of funds legally available, if and when declared from time to time by Earthstone’s Board of Directors.
 
Liquidation; Dissolution. In the event of liquidation, dissolution or winding up of the affairs of Earthstone, holders of common stock are entitled to receive ratably and equally all of the assets of Earthstone remaining after the payment of liabilities and any preferential distributions payable to preferred stockholders, if any.
 
Preemptive Rights. The holders of common stock have no preemptive or conversion rights and are not subject to further calls or assessments.
 
Redemption. There are no redemption or sinking fund provisions applicable to the common stock.
 
The rights of the holders of the common stock are subject to any rights that may be fixed for holders of preferred stock, if any.
 
 Preferred Stock
 
Under Earthstone’s certificate of incorporation, as amended, Earthstone’s Board of Directors currently has the authority to issue up to 600,000 shares of preferred stock, which will increase to 20,000,000 shares if stockholders approve the amendment to the certificate of incorporation. The Earthstone Board may, without further action by its stockholders, fix the rights (including voting rights), preferences, limitations and privileges of preferred shares that are issued. Such preferred stock may have rights, including economic rights, senior to those associated with Earthstone common stock. As a result, the issuance of preferred stock could have a material adverse effect on the price of Earthstone common stock, and the existence of a significant number of shares of preferred stock available for issuance could make it more difficult for a third party to acquire a majority of Earthstone’s outstanding common stock.
 
Earthstone’s Board of Directors is expressly authorized at any time, and from time to time, to provide for the issuance of shares of preferred stock in one or more series, with such voting powers, full or limited, or without voting powers and with such designations, preferences and relative, participating, optional or other special rights, and qualifications, limitations or restrictions thereof, as shall be stated and expressed in the resolution or resolutions providing for the issue thereof adopted by the Board of Directors, subject to the limitations prescribed by law and in accordance with the provisions of Earthstone’s certificate of incorporation, including but not limited to the following:
 
(i)  
the designation of the series and the number of shares to constitute the series;
 
(ii)  
the dividend rate of the series, the conditions and dates upon which such dividends shall be payable, the relation which such dividends shall bear to the dividends payable on any
 
 
-200-

 
 
 
other class or classes of stock, and whether such dividends shall be cumulative or noncumulative;
 
(iii)  
whether the shares of the series shall be subject to redemption by Earthstone and, if made subject to such redemption, the times, prices and other terms and conditions of such redemption;
 
(iv)  
the terms and amount of any sinking fund provided for the purchase or redemption of the shares of the series;
 
(v)  
whether or not the shares of the series shall be convertible into or exchangeable for shares of any other class or classes or of any other series of any class or classes of stock of Earthstone, and, if provision shall be made for conversion or exchange, the times, prices, rates, adjustments and other terms and conditions of such conversion or exchange;
 
(vi)  
the extent, if any, to which the holders of the shares of the series shall be entitled to vote with respect to the election of directors or otherwise;
 
(vii)  
the restrictions, if any, on the issue or reissue of any additional preferred stock; and
 
(viii)  
the rights of the holders of the shares of the series upon the dissolution, liquidation, or winding up of the corporation.
 
SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE
 
Section 16(a) of the Exchange Act requires Earthstone’s directors and executive officers, and persons who own more than 10% of Earthstone’s common stock to file with the SEC initial reports of ownership and reports of changes in ownership of Earthstone’s common stock. Executive officers, directors and greater than 10% stockholders are required by SEC regulations to furnish Earthstone with copies of all Section 16(a) reports they file. To Earthstone’s knowledge, based solely on review of the copies of such reports furnished to Earthstone or advice that no filings were required during the year ended March 31, 2014, all executive officers, directors and greater than 10% beneficial owners complied with the Section 16(a) filing requirements.
 
FUTURE STOCKHOLDER PROPOSALS
 
Pursuant to Rule 14a-8 under the Exchange Act, stockholders may present proper proposals for inclusion in Earthstone’s proxy statement and for consideration at the next annual meeting of Earthstone’s stockholders by submitting their proposals to Earthstone in a timely manner. Earthstone intends to hold an annual meeting in 2014, although management currently expects the annual meeting to be more than 30 days after the anniversary date of the 2013 annual meeting. In order to be eligible for inclusion in Earthstone’s proxy materials pursuant to Rule 14a-8 under the Exchange Act for the 2014 annual meeting, if such meeting is held, written notice of any stockholder proposal must be received by Earthstone within a reasonable time before the company begins to print and mail its proxy materials for such annual meeting. In addition, Earthstone’s bylaws currently provide that in order for a stockholder to nominate a candidate for election as a director at an annual meeting of stockholders or propose business for consideration at an annual meeting of stockholders, a stockholder’s notice to the Corporate Secretary must be delivered to or mailed and received at the principal executive offices of Earthstone not less than 90 days nor more than 120 days prior to the date of the meeting; provided, however, that
 
 
-201-

 
 
in the event that public disclosure of the date of the meeting is first made less than 100 days prior to the date of the meeting, notice by the stockholder in order to be timely must be so received not later than the close of business on the tenth day following the day on which such public disclosure of the date of the meeting was made. Such notice shall be sent to Corporate Secretary, Earthstone Energy, Inc., 633 Seventeenth Street, Suite 2320, Denver, Colorado 80202 or, if the exchange occurs, 110 Cypress Station Drive, Suite 220, Houston, Texas 77090, or the then-current office address.
 
In order to curtail controversy as to the date on which a proposal was received by Earthstone, it is suggested that proponents submit their proposals by certified mail-return receipt requested. Such proposals must also meet the other requirements established by the SEC for stockholder proposals.
 
OTHER BUSINESS
 
Earthstone knows of no other matters to be presented at the meeting. If any other matter properly comes before the meeting, the appointed proxies will vote the proxies in accordance with their best judgment.
 
WHERE YOU CAN FIND MORE INFORMATION
 
Earthstone files annual, quarterly and current reports, proxy statements and other information with the SEC. You may read and copy any reports, statements or other information Earthstone files with the SEC at the SEC’s Public Reference Room at 100 F Street, N.E., Washington, D.C. 20549. Please call the SEC at 1-800-SEC-0330 for further information on the operation of the Public Reference Room. Earthstone’s SEC filings are also available to the public from commercial document retrieval services and at the website maintained by the SEC at www.sec.gov.
 
 
-202-

 
 
GLOSSARY OF OIL AND GAS TERMS
 
Unless otherwise indicated in this proxy statement, natural gas volumes are stated at the legal pressure base of the state or geographic area in which the reserves are located at 60 degrees Fahrenheit. Crude oil and natural gas equivalents are determined using the ratio of six Mcf of natural gas to one barrel of crude oil, condensate or natural gas liquids.
 
The following definitions shall apply to the technical terms used in this proxy statement:
 
Terms Used to Describe Quantities of Crude Oil and Natural Gas
 
Bbl” – Barrel or 42 U.S. gallons liquid volume.
 
BOE” – Barrels of crude oil equivalent.
 
Condensate” – A mixture of hydrocarbons that exists in the gaseous phase at original reservoir temperature and pressure, but that, when produced, is in the liquid phase at surface pressure and temperature.
 
Mcf” – Thousand cubic feet of gas.
 
Terms Used to Describe Interests in Wells and Acreage
 
Gross acres” – The number of acres in which a gross working interest is owned.
 
Gross well” – A well in which a working interest is owned.
 
Net acres” – The percentage ownership of gross acreage. Net acres are deemed to exist when the sum of fractional ownership working interests in gross acres equals one (e.g., a 10% working interest in a lease covering 640 gross acres is equivalent to 64 net acres).
 
Net well” – Deemed to exist when the sum of fractional ownership working interests in gross wells equals one.
 
Developed acreage” – Acreage consisting of leased acres spaced or assignable to productive wells. Acreage included in spacing units of infill wells is classified as developed acreage at the time production commences from the initial well in the spacing unit. As such, the addition of an infill well does not have any impact on a company’s amount of developed acreage.
 
Development well” – A well drilled within the proved area of a crude oil or natural gas reservoir to the depth of stratigraphic horizon (rock layer or formation) noted to be productive for the purpose of extracting proved crude oil or natural gas reserves.
 
Disposal well” – A well used for the disposal of water resulting from the production of oil and gas. Oil and gas reservoirs are usually found in porous rocks, which also contain saltwater. This saltwater, which accompanies the oil and gas to the surface, is disposed over time through injection into underground porous rock formations not productive of oil or gas.
 
Dry hole” – An exploratory or development well found to be incapable of producing either crude oil or natural gas in sufficient quantities to justify completion as a crude oil or natural gas well.
 
 
-203-

 
 
Exploratory well” – A well drilled to find and produce crude oil or natural gas in an unproved area, to find a new reservoir in a field previously found to be producing crude oil or natural gas in another reservoir, or to extend a known reservoir.
 
Injector well” – A well used for the injection of water, gas, steam or CO2 into an oil or gas producing reservoir/unit in order to maintain reservoir pressure, heat the oil or lower its viscosity, in order to increase oil and/or gas recovery and to safely dispose of the salt and/or fresh water produced with oil and natural gas.
 
Productive well” – An exploratory or a development well that is not a dry hole.
 
Undeveloped acreage” – Leased acres on which wells have not been drilled or completed to a point that would permit the production of economic quantities of crude oil and natural gas, regardless of whether or not such acreage contains proved reserves. Undeveloped acreage includes net acres under the bit until a productive well is established in the spacing unit.
 
Unproved property” – A property or part of a property with no proved reserves.
 
Unsuccessful efforts” – Drilling activities that result in a dry hole. Costs associated with unsuccessful efforts are part of the cost to discover reserves, therefore are capitalized in the full cost pool but are expensed under the successful efforts method of accounting.
 
Terms Used To Describe Seismic Activity and Operations
 
Fracturing” – The injection of water, sand and additives under hydraulic pressure into prospective rock formations at depth to stimulate oil and natural gas production.
 
Horizontal drilling” – A drill rig operation of drilling vertically to a defined depth and then mechanically steering the drill bit to drill horizontal within a designated zone typically defined as the prospective pay zone to be completed for oil and/or gas.
 
Hydraulic stimulation technology” – A synonym for “fracturing.” A process that results in the creation of fractures in rocks. The fracturing is done from a wellbore drilled into reservoir rock formations at depth to increase the rate and ultimate recovery of oil and natural gas.
 
Plugging and abandonment” – The sealing off of fluids in the strata penetrated by a well so that the fluids from one stratum will not escape into another or to the surface. Regulations of all states require plugging of abandoned wells.
 
Recompletion” – The process of re-entering an existing wellbore that is either producing or not producing and completing new reservoirs in an attempt to establish or increase existing production.
 
Workover” – Operations on a producing well to restore or increase production.
 
Terms Used To Describe the Legal Ownership of Oil and Natural Gas Properties
 
Revenue interest” – The amount or percentage of revenue/proceeds derived from a producing well that the owner is entitled to receive.
 
Working interest” – The amount or percentage of costs that an owner is required to pay of drilling and production expenses. It also gives the owners, in the aggregate, the right to drill, produce and conduct operating activities on the property.
 
 
-204-

 
 
Terms Used To Assign a Present Value To or To Classify Reserves
 
PV-10 – The estimated future cash flow, discounted at a rate of 10% per annum, with no price or cost escalation or de-escalation in accordance with guidelines promulgated by the U.S. Securities and Exchange Commission.
 
Proved developed non-producing reserves” – Proved crude oil and natural gas reserves that are developed behind pipe, shut-in or that can be recovered through improved recovery only after the necessary equipment has been installed, or when the costs to do so are relatively minor. Shut-in reserves are expected to be recovered from (1) completion intervals which are open at the time of the estimate but which have not started producing, (2) wells that were shut-in for market conditions or pipeline connections, or (3) wells not capable of production for mechanical reasons. Behind-pipe reserves are expected to be recovered from zones in existing wells that will require additional completion work or future recompletion prior to the start of production.
 
Proved developed reserves” – Proved developed oil and gas reserves are proved reserves that can be expected to be recovered through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared with the cost of a new well or through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.
 
Proved reserves” – Proved crude oil and natural gas reserves are those quantities of crude oil and natural gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible – from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations – prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the project within a reasonable time.
 
Proved undeveloped reserves – Proved undeveloped oil and gas are proved reserves that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion. Reserves on undrilled acreage shall be limited to those directly offsetting development spacing areas that are reasonably certain of production when drilled, unless evidence using reliable technology exists that establishes reasonable certainty of economic producibility at greater distances. Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted indicating that they are scheduled to be drilled within five years, unless the specific circumstances justify a longer time. Under no circumstances shall estimates for proved undeveloped reserves be attributable to any acreage for which an application of fluid injection or other improved recovery technique is contemplated, unless such techniques have been proved effective by actual projects in the same reservoir or an analogous reservoir or by other evidence using reliable technology establishing reasonable certainty.
 
Standardized measure” – The present value of estimated future cash inflows from proved natural gas and oil reserves, less future development and production costs and future income tax expenses, using prices and costs as of the date of estimation without future escalation, without giving effect to hedging activities, non-property related expenses such as general and administrative expenses, debt service and depreciation, depletion and amortization and discounted using an annual discount rate of 10% to reflect timing of future cash flows.
 
 
-205-

 
 
Other Terms
 
Farmout” – An agreement under which the owner of a working interest in an oil or natural gas lease typically assigns the working interest or a portion of the working interest to another party who desires to drill on the leased acreage. Generally, the assignee is required to drill one or more wells in order to earn its interest in the acreage. The assignor usually retains a royalty or reversionary interest in the lease. The interest received by an assignee is a “farmin,” while the interest transferred by the assignor is a “farmout.”
 
Field” – An area consisting of either a single reservoir or multiple reservoirs, all grouped on or related to the same individual geological structural feature and/or stratigraphic condition.
 
Play” – An accumulation of oil and/or natural gas resources known to exist, or thought to exist based on geotechnical research, over a large area expanse.
 
Prospect” – A location where hydrocarbons such as oil and gas are believed to be present in quantities which are economically feasible to produce.
 
Reservoir” – A porous and permeable underground formation containing a natural accumulation of producible oil and/or natural gas that is confined by impermeable rock or water barriers and is separate from other reservoirs.
 
Resources” – Quantities of oil and gas estimated to exist in naturally occurring accumulations. A portion of the resources may be estimated to be recoverable, and another portion may be considered to be unrecoverable. Resources include both discovered and undiscovered accumulations.
 
 
 
-206-

 
 
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED COMBINED FINANCIAL INFORMATION
 
OF EARTHSTONE ENERGY, INC.
 
Introduction
 
On May 15, 2014, Earthstone Energy, Inc., a Delaware corporation (“Earthstone” or the “Company”), and Oak Valley Resources, LLC (“OVR”), a Delaware limited liability company, entered into an Exchange Agreement (the “Exchange Agreement”), whereby OVR will contribute to Earthstone the membership interests of its three wholly-owned subsidiaries, Oak Valley Operating, LLC, EF Non-Op, LLC and Sabine River Energy, LLC, each a Texas limited liability company (collectively, “Oak Valley”), inclusive of producing assets, undeveloped acreage and an estimated $139.1 million of cash, in exchange for the issuance of approximately 9.1 million shares of Earthstone common stock, $0.001 par value per share (the “Common Stock”), to OVR (the “Exchange”). The specified amount of cash represents existing cash on hand plus approximately $107 million of capital commitments available to OVR from its members in accordance with the terms of its limited liability company agreement. The Exchange Agreement contractually obligates OVR to deliver its existing cash balances and the remaining capital commitments from its members to Earthstone. The Exchange Agreement and the Exchange have been approved by the board of directors of Earthstone (the “Board”) and the board of managers of OVR.
 
OVR, the parent company of Oak Valley, prior to the Exchange, has on its balance sheet cash, the membership interests of Oak Valley, the outstanding balance on the Oak Valley Resources Amended and Restated Credit Agreement (“OVR Credit Agreement”), the associated deferred financing costs and commodity derivative instruments. OVR also has remaining commitments from its members to contribute capital of approximately $107 million. In the Exchange, OVR will pay off its outstanding balance on the OVR Credit Agreement, which is backed by the assets of Oak Valley, and amend the OVR Credit Agreement to transfer it to Earthstone. OVR will also transfer the open commodity derivative contracts, which are provided for under the OVR Credit Agreement, to Earthstone. As noted above, OVR will contribute the membership interests of Oak Valley and any remaining cash on hand plus the cash from its members’ capital commitments to Earthstone in the Exchange. Subsequent to the Exchange, OVR will hold the newly issued shares of Earthstone Common Stock and will retain no other significant assets or liabilities.
 
On October 16, 2014, Flatonia Energy, LLC (“Flatonia”), Parallel Resource Partners, LLC (“Parallel”), Sabine River Energy, LLC and Earthstone entered into an agreement whereby Parallel will contribute approximately 28.57% of the oil and gas property interests held by Flatonia, a wholly owned subsidiary of Parallel in consideration for Earthstone Common Stock (the “Contribution Agreement”). The number of shares of Earthstone Common Stock to be issued to Flatonia shall be such that after giving effect to the Exchange and the issuance of shares of Earthstone Common Stock pursuant to the Contribution Agreement, Flatonia will own approximately 21.4% of the then-issued and outstanding Earthstone Common Stock, or approximately 3 million shares. The effectiveness of the Contribution Agreement is contingent upon the closing of the Exchange between Earthstone and Oak Valley as described elsewhere herein.
 
The assets that are the subject of the Contribution Agreement are certain oil and gas property interests in producing wells and acreage in the Eagle Ford Trend of Texas (the “2014 Eagle Ford Acquisition Properties”). Oak Valley is the current operator of the 2014 Eagle Ford Acquisition Properties. The only relationship that Flatonia or Parallel had with Oak Valley or Earthstone is that Oak Valley is the operator of the 2014 Eagle Ford Acquisition Properties. This transaction will be accounted for as a business combination in accordance with Financial Accounting Standards Board (“FASB”)
 
 
F-1

 
 
Accounting Standards Codification (“ASC”) 805, Business Combinations, which among other things requires assets acquired and liabilities assumed to be measured at their acquisition date fair values. 
 
Considering only the Exchange, current Earthstone stockholders will own 16% and OVR will own 84% of the Company’s outstanding Common Stock, and six of the seven members of the Board will be persons who are affiliated with OVR. It is anticipated that the Exchange will be accounted for as a “reverse acquisition” and recapitalization since OVR will have control, both quantitatively and qualitatively, over the combined company. Assuming that the Exchange and transactions pursuant to the Contribution Agreement are completed, current Earthstone stockholders will own 12.6%, OVR will own 66.0% and Flatonia will own 21.4% of the outstanding shares of Common Stock. After the closing of transactions pursuant to the Contribution Agreement, an additional seat will be added to the Board and Flatonia will appoint the additional member to the Board.
 
The following unaudited pro forma condensed consolidated combined financial statements reflect the historical consolidated results of Earthstone and Oak Valley, on a pro forma basis to give effect to the following transactions, which are described in further detail below, as if they had occurred on June 30, 2014 for pro forma balance sheet purposes, and on January 1, 2013 for pro forma statements of operations purposes:
 
●  
Purchase Accounting Adjustments.  Although Earthstone (the public company) is the legal acquirer in the Exchange, Oak Valley (the private company) will be the accounting acquirer. Accordingly, the assets and liabilities of Earthstone are recorded at their preliminary estimated fair values. The actual adjustments to the consolidated combined financial statements upon consummation of the Exchange and allocation of the purchase price will depend on a number of factors, including additional financial information available at such time, changes in the fair value of Earthstone’s Common Stock transferred at the closing date, changes in the estimated fair value of Earthstone’s oil and natural gas properties as of the closing date, and changes in the operating results of Earthstone between the date of this pro forma information and the closing date of the Exchange. Accordingly, the final allocations of Exchange consideration and the effects of such allocations on the results of operations may differ materially from the preliminary allocations and unaudited pro forma combined amounts included herein.
 
●  
Subsequent to the Exchange, Earthstone will follow the Successful Efforts method of accounting; Earthstone currently follows the Full Cost method of accounting. The Purchase Accounting Adjustments include adjustments related to depletion for this change in method of accounting for Earthstone. For further information see Note 1 Basis of Presentation to the Unaudited Pro Forma Condensed Combined Consolidated Financial Statements.
 
●  
The Eagle Ford Acquisition.   In July 2013 and August 2013, Oak Valley, jointly with Flatonia purchased producing wells and undeveloped acreage in the Eagle Ford shale trend of Texas (the “Eagle Ford Properties”). The total consideration for the July and August acquisitions net to Oak Valley was approximately $87.0 million (the “Eagle Ford Acquisition”).
 
●  
The Contribution Agreement and 2014 Eagle Ford Acquisition Properties.  As part of the Contribution Agreement, Flatonia will receive approximately 2,957,000 shares of Earthstone Common Stock in exchange for approximately 28.57% of the oil and gas properties held by Flatonia in the properties jointly acquired in the Eagle Ford Acquisition in July and August 2013. Oak Valley Operating, LLC, one of the subsidiaries included in the Exchange, is the current operator of the majority of these properties.
 
 
F-2

 
 
●  
Exchange Related Transactions.  Pursuant to the terms of Exchange, Oak Valley Operating, LLC, EF Non-Op, LLC and Sabine River Energy, LLC will become direct subsidiaries of Earthstone and, as a result, will become subject to U.S. federal and state income taxes as a subchapter C corporation under the Internal Revenue Code of 1986, as amended. In addition, cash of the combined companies will be used to repay all of Earthstone’s and Oak Valley’s debt outstanding upon closing of the Exchange.
 
●  
As noted above, Earthstone will follow the Successful Efforts method of accounting; Exchange Related Transactions includes adjustments related to the expensing of costs previously capitalized by Earthstone under the Full Cost method of accounting.
 
Earthstone’s fiscal year end is March 31 and Oak Valley’s fiscal year end is December 31. After the Exchange, Earthstone will change its fiscal year end to December 31; however, the fiscal years are not being conformed for the purpose of presenting pro forma condensed consolidated combined financial statements, pursuant to Rule 11-02(c)(3) of Regulation S-X, because the two fiscal year ends are not separated by more than 93 days.
 
The unaudited pro forma condensed consolidated combined balance sheet of the Company is based on the unaudited historical consolidated balance sheets of Earthstone and Oak Valley as of June 30, 2014. The balance sheet includes pro forma adjustments to give effect to the 2014 Eagle Ford Acquisition Properties, the Purchase Accounting Adjustments and Exchange Related Transactions as if they had occurred on June 30, 2014.
 
The unaudited pro forma condensed consolidated combined statements of operations of the Company are based on (i) the unaudited historical consolidated statements of operations of Earthstone and Oak Valley for the six months ended June 30, 2014, having given effect to the Purchase Accounting Adjustments, the 2014 Eagle Ford Acquisition and Exchange Related Transactions as if they had occurred on January 1, 2013; (ii) the audited historical consolidated statements of operations of Earthstone for the twelve months ended March 31, 2014 and the audited historical consolidated statements of operations of Oak Valley for the twelve months ended December 31, 2013, having given effect to the Purchase Accounting Adjustments, the 2014 Eagle Ford Acquisition, the Eagle Ford Acquisition and Exchange Related Transactions as if they had occurred on January 1, 2013; (iii) the historical statements of revenues and direct operating expenses of the Eagle Ford Properties and the 2014 Eagle Ford Acquisition Properties, as included elsewhere in this proxy statement; and (iv) the historical accounting records of Earthstone and Oak Valley. The Earthstone historical information included in the unaudited pro forma condensed consolidated combined statement of operations for the six months ended June 30, 2014 is derived by subtracting Earthstone’s unaudited consolidated statements of operations for the nine months ended December 31, 2013 from its audited historical consolidated statements of operations for the twelve months ended March 31, 2014 and adding the unaudited statement of operations for three months ended June 30, 2014.
 
The pro forma data presented reflects events directly attributable to the described transactions and certain assumptions the Company believes are reasonable. The pro forma data is not necessarily indicative of financial results that would have been attained had the described transactions occurred on the dates indicated above or which could be achieved in the future. The adjustments are based on currently available information and certain estimates and assumptions. Therefore, the actual adjustments may differ from the pro forma adjustments. However, management believes that the assumptions provide a reasonable basis for presenting the significant effects of the transactions as
 
 
F-3

 
 
contemplated and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma financial statements.
 
The unaudited pro forma condensed consolidated combined financial statements are provided for illustrative purposes only and are not intended to represent or be indicative of the consolidated results of operations or financial position of Earthstone that would have been recorded had the Exchange been completed as of the dates presented and should not be taken as representative of future results of operations or financial position of Earthstone. The unaudited pro forma condensed consolidated combined financial statements do not reflect the impact of any potential operational efficiencies, asset dispositions, cost savings or economies of scale that Earthstone may achieve with respect to the combined operations. Additionally, the pro forma statements of operations do not include non-recurring charges or credits and the related tax effects which result directly from the Exchange. Certain reclassifications for the six and twelve month periods ended June 30, 2014 and March 31, 2014 have been made to Earthstone’s historical financial statements presented in this proxy statement to conform to Oak Valley’s historical presentation. Certain workover expenses previously included in the Lease operating expense line item on the Statement of Operations have been reclassified to the line item Workover, well service and water-disposal expense. Certain reclassifications for the six and twelve month periods ended June 30, 2014 and December 31, 2013, respectively, have been made to Oak Valley’s historical presentation: operating expenses related to gathering activities have been reclassified from Lease operating expense to the line item Workover, well service and water disposal expense on the Statement of Operations.
 
The unaudited pro forma condensed consolidated combined financial statements have been derived from and should be read in conjunction with the historical consolidated financial statements and accompanying notes included in this proxy statement under “Financial Statements of Earthstone, Inc.” and “Financial Statements of Oak Valley Resources, LLC.”
 
 
F-4

 
 
Earthstone Energy, Inc.
Unaudited Pro Forma Condensed Consolidated Combined Balance Sheet
As of June 30, 2014
 
                 Purchase      2014 Eagle Ford      Exchange          
   
Earthstone
   
Oak Valley
   
Accounting
   
Acquisition
   
Related
     
Pro Forma
 
ASSETS
 
Historical
   
Historical
   
Adjustments
   
Properties
   
Transactions
     
Combined
 
CURRENT ASSETS
             
(a)
   
(b)
               
Cash and cash equivalents
  $ 2,119,000     $ 32,035,000     $ -     $ -     $ 88,195,000  
 (c)
  $ 122,349,000  
Accounts receivable:
                                                 
Oil and gas
    4,282,000       12,121,000       -       -       -         16,403,000  
Joint interest owners and other
    271,000       8,671,000       -       -       -         8,942,000  
Short-term derivative instruments
    -       7,000       -       -       -         7,000  
Prepaid expenses and other current assets
    887,000       458,000       -       -       -         1,345,000  
Total current assets
    7,559,000       53,292,000       -       -       88,195,000         149,046,000  
PROPERTY, PLANT AND EQUIPMENT, AT COST
                                                 
Oil and natural gas properties:
                                                 
Proved Properties
    69,850,000       210,978,000       (9,450,000 )     58,965,000       -         330,343,000  
Unproved Properties
    687,000       45,334,000       -       24,233,000       -         70,254,000  
Accumulated depreciation, depletion, and amortization
    (32,613,000 )     (87,410,000 )     32,613,000       -       -         (87,410,000 )
Total oil and natural gas properties, net
    37,924,000       168,902,000       23,163,000       83,198,000       -         313,187,000  
Other property, plant and equipment, net
    589,000       748,000       -       -       -         1,337,000  
Total property, plant and equipment, net
    38,513,000       169,650,000       23,163,000       83,198,000       -         314,524,000  
NONCURRENT ASSETS
                                                 
Long-term derivative instruments
    -       6,000       -       -       -         6,000  
Goodwill
    -       -       21,298,000       -       -         21,298,000  
Other long term assets
    196,000       679,000       -       -       (75,000 )
(c)
    800,000  
Total noncurrent assets
    196,000       685,000       21,298,000       -       (75,000 )       22,104,000  
TOTAL ASSETS
  $ 46,268,000     $ 223,627,000     $ 44,461,000     $ 83,198,000     $ 88,120,000       $ 485,674,000  
 
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated combined financial statements.
 
 
F-5

 
 
Earthstone Energy, Inc.
Unaudited Pro Forma Condensed Consolidated Combined Balance Sheet - Continued
As of June 30, 2014

                 Purchase    2014 Eagle Ford    Exchange        
   
Earthstone
   
Oak Valley
   
Accounting
 
Acquisition
 
Related
   
Pro Forma
 
   
Historical
   
Historical
   
Adjustments
 
Properties
 
Transactions
   
Combined
 
LIABILITIES AND MEMBERS’ EQUITY
             
(a)
 
(b)
           
CURRENT LIABILITIES
                               
Accounts payable and accrued expenses
  $ 5,691,000     $ 18,650,000     $ -   $ -   $ 1,325,000  
(f)
$ 25,666,000  
Revenue and royalties payable
    -       17,566,000       -     -     -       17,566,000  
Short-term derivative instruments
    -       1,273,000       -     -     -       1,273,000  
Asset retirement obligations
    320,000       67,000       -     -     -       387,000  
Advances
    -       18,961,000       -     -     -       18,961,000  
Total current liabilities
    6,011,000       56,517,000       -     -     1,325,000       63,853,000  
NONCURRENT LIABILITIES
                                           
Long-term debt
    8,000,000       10,825,000       -     -     (18,825,000 )
(c)
  -  
Asset retirement obligations
    2,126,000       3,093,000       -     151,000     -       5,370,000  
Deferred tax liability
    4,695,000       -       11,170,000     -     14,016,000  
(e)
  29,881,000  
Total noncurrent liabilities
    14,821,000       13,918,000       11,170,000     151,000     (4,809,000 )     35,251,000  
 EQUITY
                                           
Members' equity
    -       153,192,000       -     -     (153,192,000 )
(d)
  -  
Common stock
    18,000       -       2,000     3,000
 (d)
  -       14,000  
                      (18,000 )         9,000  
(d)
     
Additional paid-in capital
    23,481,000       -       58,725,000     83,044,000     153,183,000  
(d)
  401,972,000  
                      (23,481,000 )         107,020,000  
(c)
     
Treasury Stock
    (458,000 )     -       458,000     -     -       -  
Accumulated earnings (deficit)
    2,395,000               (2,395,000 )   -     (75,000 )
(c)
  (15,416,000 )
                                  (14,016,000 )
(e)
     
                                  (1,325,000 )
(f)
     
Total equity
    25,436,000       153,192,000       33,291,000     83,047,000     91,604,000       386,570,000  
TOTAL LIABILITIES AND EQUITY
  $ 46,268,000     $ 223,627,000     $ 44,461,000   $ 83,198,000   $ 88,120,000     $ 485,674,000  

The accompanying notes are an integral part of these unaudited pro forma condensed consolidated combined financial statements.
 
 
F-6

 
 
Earthstone Energy, Inc.
Unaudited Pro Forma Condensed Consolidated Combined Statement of Operations
For the Six Months Ended June 30, 2014
 
   
Earthstone
Historical
Six Months Ended
 
Oak Valley
Historical
Six Months Ended
 
Purchase
Accounting
   
 
2014 Eagle Ford
Acquistion
   
Exchange
Related
   
Pro Forma
 
    June 30, 2014   June 30, 2014   Adjustments     Properties     Transactions     Combined  
           
(g)
   
(i)
             
REVENUES
                               
Oil sales
  $ 8,373,000   $ 16,376,000   $ -     $ 8,555,000     $ -     $ 33,304,000  
Natural gas and natural gas liquid sales
    1,582,000     7,260,000     -       473,000       -       9,315,000  
Well service and water-disposal revenue
    56,000     195,000     -       -       -       251,000  
Total revenues
    10,011,000     23,831,000     -       9,028,000       -       42,870,000  
OPERATING EXPENSES
                                           
Lease operating expenses
    1,865,000     4,469,000     -       906,000       27,000 (k)     7,267,000  
Exploration expense
    -     -     -       -       310,000 (k)     310,000  
Production taxes
    847,000     998,000     -       428,000       -       2,273,000  
Workover, well service and water-disposal
    408,000     373,000     -       44,000       -       825,000  
Depreciation, depletion and amortization
    2,224,000     7,763,000     (257,000 )     2,031,000 (j)     -       11,761,000  
General and administrative expenses
    1,906,000     3,214,000     -       -       (975,000 ) (l)     4,145,000  
Accretion of asset retirement obligations
    105,000     151,000     -       7,000 (j)     -       263,000  
Total operating expenses
    7,355,000     16,968,000     (257,000 )     3,416,000       (638,000 )     26,844,000  
OPERATING INCOME (LOSS)
    2,656,000     6,863,000     257,000       5,612,000       638,000       16,026,000  
OTHER INCOME
                                           
Interest expense, net
    (109,000 )   (297,000 )   -       -       109,000 (m)     (297,000 )
Derivative loss
    -     (2,303,000 )   -       -       -       (2,303,000 )
Other income
    12,000     7,000     -       -       -       19,000  
Total other income (expense), net
    (97,000 )   (2,593,000 )   -       -       109,000       (2,581,000 )
INCOME BEFORE INCOME TAXES
    2,559,000     4,270,000     257,000       5,612,000       747,000       13,445,000  
INCOME TAX EXPENSE
    (473,000 )   -     (95,000  ) (o)     (2,020,000 ) (o)     (275,000 ) (n)     (4,862,000 )
                                  (1,999,000 ) (o)        
NET INCOME (LOSS)
  $ 2,086,000   $ 4,270,000   $ 162,000     $ 3,592,000     $ (1,527,000 )   $ 8,583,000  
                                             
NET INCOME PER COMMON SHARE
                                           
Basic
  $ 1.21                                 $ 0.62  
Diluted
  $ 1.21                                 $ 0.62  
                                             
WEIGHTED AVERAGE COMMON
                                           
SHARES OUTSTANDING
                                           
Basic
    1,717,595                                   13,803,003  
Diluted
    1,721,247                                   13,803,003  
                                             

The accompanying notes are an integral part of these unaudited pro forma condensed consolidated combined financial statements.
 
 
F-7

 
 
Earthstone Energy, Inc.
Unaudited Pro Forma Condensed Consolidated Combined Statement of Operations
For the Twelve Months Ended December 31, 2013
 
               
Purchase
 
Eagle Ford
   
2014 Eagle Ford
 
Exchange
         
   
Earthstone
   
Oak Valley
   
Accounting
 
Acquisition
   
Acquisition
 
Related
     
Pro Forma
 
   
Historical
   
Historical
   
Adjustments
 
Adjustments
   
Properties
 
Transactions
     
Combined
 
               
(g)
 
(h)
   
(i)
             
 REVENUES
                                       
Oil sales  
  $ 15,633,000     $ 16,038,000     $ -   $ 17,914,000     $ 18,230,000   $ -       $ 67,815,000  
Natural gas and natural gas liquid sales
    1,807,000       13,596,000       -     434,000       643,000     -         16,480,000  
Well service and water-disposal revenue
    74,000       430,000       -     -       -     -         504,000  
Total revenues
    17,514,000       30,064,000       -     18,348,000       18,873,000     -         84,799,000  
 OPERATING EXPENSES
                                                     
Lease operating expenses
    3,268,000       8,097,000       -     1,478,000       1,812,000     13,000 (k)       14,668,000  
Exploration expense
    -       2,490,000       -     390,000       260,000     173,000 (k)       3,313,000  
Production taxes
    1,582,000       1,225,000       -     855,000       885,000     -         4,547,000  
Workover, well service, and water-disposal
    789,000       454,000       -     50,000       88,000     -         1,381,000  
Depreciation, depletion, and amortization
    3,881,000       17,111,000       (304,000 )   2,499,000 (j)     4,345,000 (j)   -         27,532,000  
Impairment expense
    -       12,298,000       -     -       -               12,298,000  
General and administrative expenses
    2,628,000       7,750,000       -     -       -     -         10,378,000  
Accretion of asset retirement obligations
    202,000       217,000       -     10,000 (j)     13,000 (j)   -         442,000  
Total operating expenses
    12,350,000       49,642,000       (304,000 )   5,282,000       7,403,000     186,000         74,559,000  
 OPERATING INCOME (EXPENSE)
    5,164,000       (19,578,000 )     304,000     13,066,000       11,470,000     (186,000 )       10,240,000  
LOSS ON SALE OF OIL AND GAS    PROPERTY
    -       (122,000 )     -     -       -     -         (122,000 )
 OTHER INCOME (EXPENSE)
                                                     
Interest expense, net
    (173,000 )     (486,000 )     -     -       -     173,000 (m)       (486,000 )
Derivative loss
    -       296,000       -     -       -     -         296,000  
Other income
    73,000       15,000       -     -       -     -         88,000  
Total other income (expense), net
    (100,000 )     (175,000 )     -     -       -     173,000         (102,000 )
INCOME BEFORE INCOME TAXES
    5,064,000       (19,875,000 )     304,000     13,066,000       11,470,000     (13,000 )       10,016,000  
INCOME TAX (EXPENSE) BENEFIT
    (1,125,000 )     -       (112,000) (o)   (4,704,000 )(o)     (4,129,000) (o)   5,000 (n)       (3,690,000 )
                                          6,375,000 (o)          
NET INCOME
  $ 3,939,000     $ (19,875,000 )   $ 192,000   $ 8,362,000     $ 7,341,000   $ 6,367,000       $ 6,326,000  
                                                       
NET INCOME PER COMMON SHARE
                                                     
Basic
  $ 2.27                                           $ 0.46  
Diluted
  $ 2.27                                           $ 0.46  
                                                       
 WEIGHTED AVERAGE COMMON
                                                     
SHARES OUTSTANDING
                                                     
Basic
    1,731,812                                             13,813,568  
Diluted
    1,731,812                                             13,813,568  
 
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated combined financial statements.
 
 
F-8

 
 
Notes to the Unaudited Pro Forma Condensed Consolidated Combined Financial Statements
 
1. Basis of Presentation
 
The unaudited pro forma condensed consolidated combined balance sheet as of June 30, 2014 is based on the unaudited consolidated balance sheets of Earthstone and Oak Valley as of June 30, 2014, adjusted to reflect the following items as though they had occurred on June 30, 2014 (the “Transaction”):
 
●  
The preliminary purchase accounting adjustments made based on values assigned to the Earthstone assets to be acquired and liabilities to be assumed;
 
●  
The expected issuance of approximately 9.1 million shares of Earthstone Common Stock to Oak Valley in exchange for all Oak Valley’s membership interests in Oak Valley Operating, LLC, EF Non-Op, LLC and Sabine River Energy, LLC;
 
●  
The issuance of approximately 3 million shares of Earthstone Common Stock to Flatonia for the anticipated contribution of the 2014 Eagle Ford Acquisition Properties and correlating preliminary purchase accounting adjustments made based on values assigned to the asset; and
 
●  
The repayment of Earthstone’s and Oak Valley’s total debt outstanding upon closing of the Exchange.
 
The unaudited pro forma condensed consolidated combined statement of operations for the six months ended June 30, 2014 is based on Oak Valley’s unaudited consolidated statement operations for such period, and on Earthstone’s (i) audited consolidated statement of operations for the year ended March 31, 2014; less its (ii) unaudited consolidated statement of operations for the nine months ended December 31, 2013; plus its (iii) unaudited consolidated statement of operations for the three months ended June 30, 2014, with adjustments made to recast such historical operations as if the Exchange occurred on January 1, 2013.
 
The unaudited pro forma condensed consolidated combined statement of operations for the twelve months ended December 31, 2013 is based on Oak Valley’s audited consolidated statement operations for such period, and on Earthstone’s audited consolidated statement of operations for the year ended March 31, 2014, with adjustments made to recast such historical operations as if the Exchange occurred on January 1, 2013. Earthstone’s fiscal year end is March 31 and Oak Valley’s fiscal year end is December 31. After the Exchange, the combined company will maintain Oak Valley’s fiscal year end of December 31; however, the fiscal years are not being conformed for the purpose of presenting pro forma condensed consolidated combined financial statements, pursuant to Rule 11-02(c)(3) of Regulation S-X, because the two fiscal year ends are not separated by more than 93 days.
 
The unaudited pro forma condensed consolidated combined financial statements are presented under the Successful Efforts method of accounting. Under this method, exploration activities and the cost of unsuccessful exploratory wells are expensed as incurred while under the Full Cost method, exploration activities and the cost of unsuccessful exploratory wells are capitalized. The Successful Efforts method requires that the capitalized lease acquisition costs and development costs from unsuccessful wells be amortized on a units-of-production basis at the field level based on total proved reserves and proved developed reserves, respectively. Under the Full Cost method, the capitalized costs of successful and unsuccessful exploratory and developmental wells plus the estimated future
 
 
F-9

 
 
development costs on a single cost center basis per country is amortized on a unit-of-production basis against total proved reserves.
 
2. Pro Forma Adjustments
 
The following adjustments were made in the preparation of the unaudited pro forma condensed consolidated combined balance sheet and unaudited pro forma condensed consolidated combined statements of operations:
 
(a)  
Adjustments to reflect the elimination of Additional Paid-In Capital, Treasury Stock, and Accumulated Earnings of Earthstone, the estimated value of consideration to be paid by the Company in the Exchange and to adjust, where required, the historical book values of Earthstone’s assets and liabilities as of June 30, 2014 to the estimated fair value, in accordance with the Acquisition method of accounting.
 
The estimated fair value of the consideration to be transferred is described below:
 
Shares of Earthstone common stock before the Exchange
    1,734,000       15.9 %
Director and officer restricted shares
    18,000       0.1 %
Shares of Earthstone common stock to be issued in the Exchange
    9,124,000       84.0 %
Total shares of Earthstone common stock outstanding following the Exchange     10,876,000       100 %
                 
Shares of Earthstone common stock issued as consideration
    1,752,000          
Closing price of Earthstone common stock (1)
  $ 33.52          
Total preliminary estimated purchase price
  $ 58,727,000          
                 
Estimated Fair Value of Assets Acquired
               
    Cash
    2,119,000          
    Other current assets
    5,440,000          
    Proved natural gas and oil properties
    60,400,000          
    Unproved natural gas and oil properties
    687,000          
    Other non-current assets
    785,000          
Total assets acquired
  $ 69,431,000          
                 
Estimated Fair Value of Liabilities Assumed
               
    Current liabilities
    6,011,000          
    Long-term debt
    8,000,000          
    Deferred tax liability (2)
    15,865,000          
    Asset retirement obligation
    2,126,000          
Total liabilities assumed
  $ 32,002,000          
                 
Goodwill
    21,298,000          
                 
Total net assets acquired
  $ 58,727,000          
                 

(1)  
The final purchase price that will be allocated will be based on Earthstone’s actual share price at closing. The share price used for this preliminary allocation is the adjusted closing price of Earthstone common stock on June 30, 2014. The final purchase consideration may be significantly different than that used for this preliminary allocation.

 
F-10

 
 
(2)  
Amount represents the anticipated book value to tax basis difference in oil and natural gas properties as of the acquisition date on a tax effected basis of approximately 36%.
 
(b)  
Unless otherwise noted, the adjustment represents the preliminary purchase price of the 2014 Eagle Ford Acquisition Properties as of the balance sheet date, June 30, 2014.
 
The estimated fair value of the consideration to be transferred is described below:
 
Shares of Earthstone common stock issued as consideration
   
2,957,000
 
Closing price of Earthstone common stock (1)
 
$
28.08
 
Total preliminary estimated purchase price
 
$
83,047,000
 
         
Estimated Fair Value of Assets Acquired
       
    Proved natural gas and oil properties
   
58,965,000
 
    Unproved natural gas and oil properties
 
24,233,000
 
Total assets acquired
 
$
83,198,000
 
       
Estimated Fair Value of Liabilities Assumed
       
    Asset retirement obligation
 
151,000
 
Total liabilities assumed
 
$
151,000
 
         
Total net assets acquired
 
$
83,047,000
 

(1)  
The final purchase price that will be allocated will be based on Earthstone’s actual share price at closing. The share price used for this preliminary allocation is the adjusted closing price of Earthstone common stock on September 25, 2014, the date on which the Earthstone Board approved the non-binding letter of intent relating to the 2014 Eagle Ford Acquisition Properties. The final purchase consideration may be significantly different than that used for this preliminary allocation.
 
(c)  
Adjustments to reflect (i) the contractually obligated remaining capital commitments under the Exchange Agreement, of approximately $107,020,000 to be contributed by OVR’s members less the expected use of cash to repay Earthstone’s ($8,000,000) and Oak Valley’s ($10,825,000) combined long-term debt of $18,825,000 and (ii) write-off of any related unamortized debt issuance costs of Earthstone ($75,000), as of the Exchange closing date.
 
(d)  
Adjustments to reflect the recapitalization of Oak Valley upon closing of the Exchange. OVR will be issued approximately 9,124,000 shares of Earthstone Common Stock. Oak Valley’s existing Members’ Equity less the par value of the Earthstone Common Stock will be reclassified to Additional Paid-In Capital.
 
 
F-11

 
 
After the Exchange and closing of the transactions pursuant to the Contribution Agreement, the shares of Earthstone Common Stock will be as follows:
 
Shares of Earthstone common stock before the Exchange
  1,734,000       12.5 %        
Director and officer restricted shares
   18,000       0.1 %        
Shares of Earthstone common stock to be issued in the Exchange
    9,124,000       66.0 %
Shares of Earthstone common stock to be issued pursuant to the Contribution Agreement for the 2014 Eagle Ford Acquisition Properties
    2,957,000       21.4 %
   Total shares of Earthstone common stock outstanding following the Exchange
    13,833,000       100 %
 
(e)  
Adjustments to reflect the estimated change in long-term deferred tax liabilities for temporary differences between the historical cost basis and tax basis of Oak Valley’s assets and liabilities as the result of its change in tax status to a subchapter C corporation. A corresponding charge to earnings for Oak Valley’s change in tax status has not been reflected in the unaudited pro forma condensed consolidated combined statements of operations, as the charge is considered non-recurring.
 
(f)  
Adjustments to reflect the accrual of approximately $1.3 million in accounting, legal, advisory fees and other expenses directly related to the Exchange and the 2014 Eagle Ford Acquisition that were not reflected in Earthstone’s or Oak Valley’s historical financial statements.
 
(g)  
Adjustments to reflect the change in depreciation, depletion, amortization under the Successful Efforts method of accounting that would have been recorded with respect to the step-up in basis of Earthstone net assets to fair value, had the Exchange occurred on January 1, 2013.
 
(h)  
Unless otherwise noted, adjustments represent the historical statements of revenues and direct operating expenses relating to the Eagle Ford Properties for the period from January 1, 2013 to the closing dates of the Eagle Ford Acquisition, as included elsewhere in this proxy statement.
 
(i)  
Unless otherwise noted, adjustments represent the historical statements of revenues and direct operating expenses relating to the 2014 Eagle Ford Acquisition Properties for the twelve month period ended December 31, 2013 and the six months ended June 30, 2014, as included elsewhere in this proxy statement.
 
(j)  
Adjustments to reflect additional depreciation, depletion, amortization and accretion expense that would have been recorded with respect to the Eagle Ford Properties and the 2014 Eagle Ford Acquisition Properties, had such acquisition occurred on January 1, 2013.
 
(k)  
Adjustments to reflect the recording of the following historical costs previously capitalized by Earthstone under the Full Cost method of accounting, which must be expensed to conform to the Successful Efforts method applied by Oak Valley:
 
 
   Twelve Months
Ended
 
Six Months
Ended
 
       
    
           
    Delay rentals $  13,000   $ 27,000  
    Geological and geophysical costs
  94,000     260,000
    Exploratory dry hole costs and other exploration costs
  79,000     50,000
Earthstone exploration expenses
$ 186,000   $ 337,000  
 
 
F-12

 

 
(l)  
Adjustments to eliminate the non-recurring accounting, legal, advisory fees and other expenses directly related to the Exchange and the 2014 Eagle Ford Acquisition Properties that were incurred during the six month period ended June 30, 2014.
 
(m)  
Adjustments reflect the reduction of interest expense for the repayment of Earthstone’s long-term debt outstanding upon closing of the Exchange. Oak Valley’s interest expense was not eliminated even though as part of the Exchange Oak Valley’s outstanding balance will be paid off because the Oak Valley credit facility will remain in place and available for use by post-transaction Earthstone, whereas the Earthstone credit facility will be closed in connection with the repayment of the outstanding balance.
 
(n)  
Reflects the estimated incremental income tax (expense) benefit associated with and the pro forma adjustments assuming the combined company’s earnings had been subject to federal income tax as a subchapter C corporation using an effective tax rate of approximately 37%. This rate is inclusive of federal and state income taxes.
 
(o)  
Reflects the estimated incremental tax provision associated with (i) Oak Valley’s historical results of operations and pro forma adjustments assuming Oak Valley’s earnings had been subject to federal income tax as a subchapter C corporation using an effective tax rate of approximately 36%; and (ii) pro forma adjustments related to Earthstone’s estimated annual effective tax rate had the Exchange occurred on January 1, 2013.
 
3. Unaudited Pro Forma Supplemental Disclosure of Oil and Natural Gas Operations
 
The following pro forma standardized measure of the discounted net future cash flows and changes applicable to the combined company’s proved reserves reflect the effect of income taxes. Oak Valley and the Eagle Ford Acquisition are not subject to federal and state income taxes; the pro forma effect of federal and state income taxes on the standardized measure for Oak Valley and the Eagle Ford Acquisition has been reflected in the Corporate Reorganization column. The future cash flows are discounted at 10% per year and assume continuation of existing economic conditions.
 
The pro forma standardized measure of discounted future net cash flows, in management’s opinion, should be examined with caution. The basis for this table is the reserve studies prepared by independent petroleum engineering consultants, which contain imprecise estimates of quantities and rates of production of reserves. Revisions of previous year estimates can have a significant impact on these results. Also, exploration costs in one year may lead to significant discoveries in later years and may significantly change previous estimates of proved reserves and their valuation. Therefore, the pro forma standardized measure of discounted future net cash flow is not necessarily indicative of the fair value of the combined company’s proved oil and natural gas properties.
 
The data presented should not be viewed as representing the expected cash flow from or current value of, existing proved reserves since the computations are based on estimates and assumptions. Reserve quantities cannot be measured with precision and their estimation requires many judgmental determinations and frequent revisions. Actual future prices and costs are likely to be substantially different from the prices and costs utilized in the computation of reported amounts.  The following table provides a pro forma rollforward of the total proved reserves for the twelve months ended December 31, 2013, as well as pro forma proved developed and proved undeveloped reserves at the beginning and end of the year, as if the Exchange, the Eagle Ford Acquisition and the 2014 Eagle Ford Acquisition occurred on January 1, 2013 (in BOE).
 
 
F-13

 
 
   
Earthstone Historical
   
Oak Valley Historical
   
Eagle Ford Acquisition
   
2014 Eagle Ford Acquisition Properties
   
Pro Forma Adjusted
 
Proved reserves:
                             
  Balance, beginning of year
    2,921,333       2,593,925       -       2,475,252       7,990,510  
                                         
    Revisions of previous estimates
    (47,166 )     2,394,696       (629,978 )     (846,266 )     871,286  
    Extensions and discoveries
    454,333       4,812,060       817,369       2,784,866       8,868,628  
    Sales of reserves in place
    -       (14,589 )     -       -       (14,589 )
    Purchase of reserves
    -       2,382,771       -       -       2,382,771  
    Production
    (205,667 )     (736,759 )     (187,391 )     (198,952 )     (1,328,769 )
                                         
  Balance, end of year
    3,122,833       11,432,104       -       4,214,900       18,769,837  
                                         
Proved developed reserves:
                                       
  Balance, beginning of year
    1,585,000       1,938,869       -       1,108,821       4,632,690  
                                         
  Balance, end of year
    1,821,500       3,706,132       -       842,957       6,370,589  
                                         
Proved undeveloped reserves:
                                       
  Balance, beginning of year
    1,336,333       655,056       -       1,366,431       3,357,820  
                                         
  Balance, end of year
    1,301,333       7,725,972       -       3,371,943       12,399,248  

The pro forma standardized measure of discounted estimated future net cash flows was as follows as of December 31, 2013:
 
   
Earthstone Historical
   
Oak Valley Historical
   
2014 Eagle Ford Acquisition Properties
   
Corporate Reorganization
   
Pro Forma Adjusted
 
Future cash inflows
  $ 246,908,000     $ 718,049,000     $ 373,052,000     $ -     $ 1,338,009,000  
                                         
Future cash outflows:
                                       
Production cost
    (91,392,000 )     (202,957,000 )     (90,164,000 )     -       (384,513,000 )
Development cost
    (25,563,000 )     (220,829,000 )     (121,785,000 )     -       (368,177,000 )
Future income taxes
    (28,829,000 )     -       (22,191,000 )     (58,879,000 )     (109,899,000 )
                                         
Future net cash flows
    101,124,000       294,263,000       138,912,000       (58,879,000 )     475,420,000  
                                         
Adjustment to discount future annual net cash flows at 10%
    (52,069,000 )     (168,906,000 )     (84,882,000 )     33,662,000       (272,195,000 )
                                         
Standardized measure of discounted future net cash flows
  $ 49,055,000     $ 125,357,000     $ 54,030,000     $ (25,217,000 )   $ 203,225,000  

 
F-14

 
 
The changes in the pro forma standardized measure of discounted estimated future net cash flows were as follows for the twelve months ended December 31, 2013:
 
   
Earthstone Historical
   
Oak Valley Historical
   
Eagle Ford Acquisition
   
2014 Eagle Ford Acquisition Properties
   
Corporate Reorganization
   
Pro Forma Adjusted
 
Standardized measure, beginning of period
  $ 31,616,000     $ 25,132,000     $ -     $ 52,856,000     $ -     $ 109,604,000  
                                                 
Sales of oil and gas, net of production cost
    (11,901,000 )     (20,288,000 )     (15,965,000 )     (16,089,000 )     -       (64,243,000 )
Net change in sales prices, net of production cost
    10,126,000       241,000       (3,230,000 )     (6,991,000 )     -       146,000  
Discoveries, extensions, and improved recoveries, net of future development cost
    6,021,000       48,006,000       9,062,000       27,848,000       -       90,937,000  
Change in future development costs
    -       (22,966,000 )     -       5,000       -       (22,961,000 )
Development costs incurred during the period that reduced future development cost
    9,955,000       3,227,000       10,950,000       2,903,000       -       27,035,000  
Sales of reserves in place
    -       (380,000 )     -               -       (380,000 )
Revisions of quantity estimates
    (1,487,000 )     26,259,000       (2,688,000 )     (17,970,000 )     -       4,114,000  
Accretion of discount
    5,729,000       2,513,000       5,695,000       8,194,000       -       22,131,000  
Net change in income taxes
    (941,000 )     -       -       3,818,000       (25,217,000 )     (22,340,000 )
Purchase of reserves
    -       56,069,000       -       -       -       56,069,000  
Changes in timing of rates of production
    (63,000 )     7,544,000       (3,824,000 )     (544,000 )     -       3,113,000  
                                                 
Standardized measure, end of period
  $ 49,055,000     $ 125,357,000     $ -     $ 54,030,000     $ (25,217,000 )   $ 203,225,000  
 
 
F-15

 
 
FINANCIAL STATEMENTS OF OAK VALLEY RESOURCES, LLC
 
Audited Financial Statements of Oak Valley Resources, LLC as of and for the Years Ended December 31, 2013, 2012 and 2011

INDEPENDENT AUDITOR’S REPORT
 
To the Members of
Oak Valley Resources, LLC and Subsidiaries
Houston, Texas

We have audited the accompanying consolidated financial statements of Oak Valley Resources, LLC and Subsidiaries (collectively, the Company), which comprise the consolidated balance sheets as of December 31, 2013, 2012, and 2011 and the related consolidated statements of operations, members’ equity, and cash flows for the years then ended, and the related notes to the consolidated financial statements.

Management’s Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal controls relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

Auditor’s Responsibility

Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform our audits to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
 
 
G-1

 

Opinion

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Oak Valley Resources, LLC and Subsidiaries as of December 31, 2013, 2012, and 2011 and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

Principles of Consolidation – Business Combination under Common Control

As described in Note 2, Summary of Significant Accounting Policies, the Company’s 2012 and 2011 consolidated financial statements have been restated to give retroactive effect to a transaction accounted for as a business combination of entities under common control.

Supplementary Information – Oil and Gas Producing Activities

Our audits were conducted for the purpose of forming an opinion on the consolidated financial statements of Oak Valley Resources, LLC and Subsidiaries. The disclosures about oil and gas producing activities in Note 11 are presented for additional analysis and are not a required part of the consolidated financial statements.

The disclosures about oil and gas producing activities have not been subject to the auditing procedures applied in the audits of the consolidated financial statements of Oak Valley Resources, LLC and Subsidiaries, and accordingly, we do not express an opinion or provide any assurance on it.

Supplementary Information – Eagle Ford Acquisition pro forma Consolidated Results

Our audits were conducted for the purpose of forming an opinion on the consolidated financial statements of Oak Valley Resources, LLC and Subsidiaries. The disclosures about the Eagle Ford Acquisition pro forma consolidated results included in the Company’s historical financial information in Note 3 are presented for additional analysis and are not a required part of the consolidated financial statements.

The disclosures about the Eagle Ford Acquisition pro forma consolidated results have not been subject to the auditing procedures applied in the audits of the consolidated financial statements of Oak Valley Resources, LLC and Subsidiaries, and accordingly, we do not express an opinion or provide any assurance on it.

Houston, Texas
 
 
G-2

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
 
ASSETS
 
December 31,
 
Current assets:
 
2013
   
2012
 
Cash
  $ 25,422,741     $ 20,151,399  
Accounts receivable:
               
Oil, natural gas, and natural gas liquids revenues
    8,121,930       2,635,681  
Joint interest billings and other
    7,541,245       886,648  
Prepaid expenses and other assets
    122,104       54,027  
Current derivative assets
    154,310       -  
Total current assets
    41,362,330       23,727,755  
 
               
Oil and gas properties, successful efforts method:
               
Proved properties
    184,075,412       110,603,202  
Unproved properties
    43,010,521       16,510,080  
Total oil and gas properties
    227,085,933       127,113,282  
                 
Accumulated depreciation, depletion, and amortization
    (79,788,805 )     (63,651,474 )
Net oil and gas properties
    147,297,128       63,461,808  
                 
Noncurrent assets:
               
Office and other equipment, less accumulated depreciation of $191,088 and $24,900, respectively
    560,477       149,538  
Other noncurrent assets
    537,752       202,647  
Land
    100,637       -  
TOTAL ASSETS
  $ 189,858,324     $ 87,541,748  
                 
LIABILITIES AND MEMBERS' EQUITY
               
Current liabilities:
               
Accounts payable
  $ 7,428,304     $ 3,324,496  
Accrued expenses
    5,768,144       7,701,220  
Revenues and royalties payable
    10,184,145       486,115  
Advances
    3,519,881       -  
Current derivative liabilities
    171,761       -  
Asset retirement obligations
    69,956       -  
Total current liabilities
    27,142,191       11,511,831  
                 
Noncurrent liabilities:
               
Noncurrent derivative liabilities
    27,816       -  
Long-term debt
    10,825,000       10,825,000  
Asset retirement obligations
    2,941,498       3,937,743  
Total noncurrent liabilities
    13,794,314       14,762,743  
                 
Total liabilities
    40,936,505       26,274,574  
                 
Commitments and contingencies (Note 10)
               
                 
Members' equity
    148,921,819       61,267,174  
                 
TOTAL LIABILITIES AND MEMBERS' EQUITY
  $ 189,858,324     $ 87,541,748  
 
The Notes to Consolidated Financial Statements are an integral part of these statements.
 
 
G-3

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
 
   
Year Ended December 31,
 
REVENUES
 
2013
   
2012
   
2011
 
Oil, natural gas, and natural gas liquids revenues:
                 
Oil
  $ 16,037,861     $ 8,679,346     $ 6,517,806  
Natural gas
    9,714,171       6,064,065       12,054,176  
Natural gas liquids
    3,881,876       2,348,169       1,653,405  
Total oil, natural gas, and natural gas liquids revenues
    29,633,908       17,091,580       20,225,387  
Gathering income
    430,275       418,942       600,250  
Gain (loss) on sale of oil and gas properties
    (121,519 )     4,784,504       (5,355,679 )
Total revenues
    29,942,664       22,295,026       15,469,958  
                         
OPERATING EXPENSES
                       
Production costs:
                       
Lease operating expense
    8,425,987       6,211,275       7,459,628  
Severance taxes
    1,225,313       608,065       835,346  
Re-engineering and workovers
    342,254       569,579       717,523  
Depreciation, depletion, and amortization
    17,110,930       12,190,821       16,235,811  
Impairment expense
    12,297,681       52,474,953       34,294,188  
Exploration expense
    2,490,176       57,444       11,185  
General and administrative expense
    7,750,497       3,280,254       3,141,990  
Total operating expenses
    49,642,838       75,392,391       62,695,671  
                         
Loss from operations
    (19,700,174 )     (53,097,365 )     (47,225,713 )
                         
OTHER INCOME (EXPENSES)
                       
Interest expense
    (487,330 )     (279,872 )     (231,454 )
Net gain on derivative contracts
    296,269       -       -  
Interest income
    1,065       7,523       5,470  
Other income (expenses), net
    14,815       48,871       661,043  
Total other income (expenses)
    (175,181 )     (223,478 )     435,059  
                         
NET LOSS
  $ (19,875,355 )   $ (53,320,843 )   $ (46,790,654 )
 
The Notes to Consolidated Financial Statements are an integral part of these statements.
 
 
G-4

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF MEMBERS’ EQUITY
YEARS ENDED DECEMBER 31, 2013, 2012, AND 2011
 
   
Members' Equity
 
       
Balance as of December 31, 2010
  $ 124,510,028  
         
Net loss
    (46,790,654 )
         
Members' equity contributions, net of issuance costs of $209,900
    13,685,899  
         
Members' equity distributions
    (420,000 )
         
         
Balance as of December 31, 2011
  $ 90,985,273  
         
Net loss
    (53,320,843 )
         
Members' equity contributions, net of issuance costs of $499,501
    24,790,167  
         
Members' equity distributions
    (1,187,423 )
         
Balance as of December 31, 2012
  $ 61,267,174  
         
Net loss
    (19,875,355 )
         
Members' equity contributions, net of issuance costs of $791,837
    107,530,000  
         
Balance as of December 31, 2013
  $ 148,921,819  
 
The Notes to Consolidated Financial Statements are an integral part of these statements.
 
 
G-5

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
   
Year Ended December 31,
 
       
2012
   
2011
 
Cash flows from operating activities:
                 
Net loss
  $ (19,875,355 )   $ (53,320,843 )   $ (46,790,654 )
Adjustments to reconcile net loss to net cash provided
                       
by operating activities:
                       
Depreciation, depletion, and amortization
    17,110,930       12,190,821       16,235,811  
Impairment of proved and unproved oil and gas properties
    12,297,681       52,474,953       34,294,188  
Dry hole costs
    2,095,748       57,444       11,185  
(Gain) loss on sales of oil and gas properties
    121,519       (4,784,504 )     5,355,679  
Accretion of asset retirement obligations
    216,599       178,802       174,671  
Unrealized loss on derivative contracts
    45,267       -       -  
Amortization of deferred financing costs
    103,513       47,811       31,288  
Changes in assets and liabilities:
                       
Decrease (increase) in accounts receivable
    (12,140,846 )     1,201,865       (739,453 )
Decrease (increase) in prepaid expense and other
    (81,806 )     88,534       (71,841 )
Increase in accounts payable and accrued expenses
    2,170,732       6,761,995       1,395,505  
Increase in revenue and royalties payable
    9,698,030       88,120       265,254  
Increase in advances
    3,519,881       -       -  
Net cash provided by operating activities
    15,281,893       14,984,998       10,161,633  
                         
Cash flows from investing activities:
                       
Acquisitions of proved and unproved property
    (86,686,606 )     -       -  
Additions to oil and gas property and equipment
    (31,162,231 )     (39,432,668 )     (21,505,859 )
Additions to other property and equipment
    (677,765 )     (97,315 )     (77,123 )
Insurance proceeds
    922,978       -       -  
Proceeds from sales of oil and gas properties
    487,963       9,976,369       2,137,293  
Net cash used in investing activities
    (117,115,661 )     (29,553,614 )     (19,445,689 )
                         
Cash flows from financing activities:
                       
Issuance of long-term debt
    -       10,825,000       42,115  
Reduction of long-term debt
    -       (5,192,115 )     (1,350,000 )
Deferred financing costs
    (424,890 )     (19,693 )     (262,053 )
Contributions, net of issuance costs of $791,837, $499,501, and $209,900, respectively
    107,530,000       24,790,167       13,685,899  
Distributions
    -       (1,187,423 )     -  
Purchase of non-controlling interests in subsidiaries
    -       -       (420,000 )
Net cash provided by financing activities
    107,105,110       29,215,936       11,695,961  
                         
Net increase in cash and cash equivalents
    5,271,342       14,647,320       2,411,905  
                         
CASH AND CASH EQUIVALENTS, at beginning of period
    20,151,399       5,504,079       3,092,174  
                         
CASH AND CASH EQUIVALENTS, at end of period
  $ 25,422,741     $ 20,151,399     $ 5,504,079  
 
The Notes to Consolidated Financial Statements are an integral part of these statements.
 
 
G-6

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS – CONTINUED
 
   
Year Ended December 31,
 
       
2012
   
2011
 
Supplemental cash flow information
                 
                   
Interest paid
  $ 375,036     $ 238,281     $ 158,051  
                         
Disclosure of non-cash investing activities
                       
                         
Asset retirement obligations
  $ 1,033,246     $ 66,191     $ 388,126  
 
The Notes to Consolidated Financial Statements are an integral part of these statements.
 
 
G-7

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 1. ORGANIZATION AND BUSINESS

Oak Valley Resources, LLC (“OVR” or the “Company”), is a Delaware limited liability company formed on December 14, 2012. OVR is an independent energy company engaged in the acquisition, exploration, development, and production of crude oil, natural gas, and natural gas liquids (“NGL”). The Company currently has properties in Texas, Oklahoma, and Louisiana.

On December 21, 2012, the Company was capitalized by affiliates of EnCap Investments L.P. (“EnCap”) via the contribution of certain oil and gas properties (the “Contributed Properties”), which were conveyed by assigning 100% of the issued and outstanding membership interests in ECC VI, LLC (“ECC VI”) and 100% of the issued and outstanding membership interest in Oak Valley Energy, LLC (“OVE”) in exchange for Class A Membership Interests (“Class A Units”) of the Company.

On December 21, 2012, in addition to the conveyance of the Contributed Properties, EnCap, Wells Fargo Central Pacific Holdings, Inc. (“Wells Fargo”), and VILLco Capital II, L.L.C. (“VILLco”), committed an aggregate of $145,000,000 in exchange for future Class A Units. Also, on December 21, 2012, Oak Valley Management, LLC (“OVM”), whose members are management and employees of the Company, committed $5,000,000 in exchange for future Class B Membership Interests (“Class B Units”). During 2013, additional members were admitted to OVM, with capital commitments totaling $1,730,000. As of December 31, 2013 OVM’s capital commitment to OVR totaled $6,730,000. EnCap, Wells Fargo, VILLco, and OVM are collectively referred to herein as “Round I Investors”.

On April 25, 2013, the Company closed a private placement offering amongst accredited investors (“Private Placement Investors”, and together with Round 1 Investors and OVM, “Investors”) that raised $62,820,000 in capital commitments in exchange for future Class A Units. Similar to EnCap, Wells Fargo, and VILLco, Private Placement Investors will receive future Class A units valued at $100.00 per unit.
Based on the value of the Contributed Properties and the amount of capital commitments received, equity ownership in the Company consists of EnCap with 57.2%, Private Placement Investors with 23.5%, Wells Fargo with 9.3%, VILLco with 7.5%, and OVM with 2.5%.
 
 
G-8

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America. Prior to being capitalized on December 21, 2012, all of the Company’s wholly owned subsidiaries were controlled by EnCap. All of the companies included in the transaction had fiscal years ending December 31. The consolidated financial statements for the periods ended December 31, 2012 and 2011 were prepared by combining all the previously separate subsidiaries in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805, Business Combinations (“ASC Topic 805”). ASC Topic 805 states that if a transaction combines two or more commonly controlled entities that historically have not been presented together, the resulting financial statements for those periods presented require retrospective presentation of the financial statements for all the periods presented, as if the combination had been in effect since the inception of common control.

When accounting for a transfer of assets or exchange of equity interests between entities under common control, the entity that receives the net assets or the equity interests should initially measure the assets and liabilities transferred at their historical carrying amounts. Therefore, the net assets included in the accompanying consolidated financial statements are shown at their historical carrying value.

On December 18, 2012, prior to the assignment of OVE membership interests to the Company, one of OVE’s subsidiaries was transferred to a non-affiliated entity. In accordance with ASC Topic 805, the consolidated financial statements include the activities of that subsidiary through the date of transfer. The amount of revenue and net income from the OVE subsidiary included in the Company’s Consolidated Statement of Operations for the year ended December 31, 2012, was $4,233,613 and $2,435,030, respectively. The amount of revenue and net loss from the OVE subsidiary included in the Company’s Consolidated Statement of Operations for the year ended December 31, 2011, was $2,466,779 and $175,519, respectively. Please see Note 3 “Acquisitions and Divestitures” for more information on this transfer.

Certain reclassifications between “Oil, natural gas, and natural gas liquids revenues”, and “Accrued expenses” were made to the year ended December 31, 2012 Consolidated Balance Sheet. The Company also reclassified amounts between “Oil”, and “Natural gas liquids” on the December 31, 2012 Consolidated Statement of Operations. Finally, the Company reclassified amounts between “Accounts receivable”, which is included in the “Cash flows from operating activities”, and “Proceeds from sales of oil and gas properties”, which is included in the “Cash flows from investing activities”, on the December 31, 2011 Consolidated Statement of Cash Flows.
 
 
G-9

 

OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – CONTINUED

Principles of Consolidation – Continued

All reclassifications were made to conform to the current year presentation. Such reclassifications had no impact on net income, working capital, or members’ equity previously reported.

As of December 31, 2013, the Company’s wholly-owned subsidiaries included:
 
  Oak Valley Energy, LLC (“OVE”), is a Delaware limited liability company formed on December 7, 2010. As of December 31, 2013, OVE’s wholly owned subsidiaries included:
     
  Oak Valley Operating, LLC (“OVO”), a Texas limited liability company formed on May 26, 2011. OVO serves as the operator on all Company-operated properties;
     
  Destiny Oil & Gas, LLC (“Destiny”), a Delaware limited liability company formed on June 13, 2006, which held interests in oil and gas properties located in Louisiana;
     
  EF Non-op, LLC, a Texas limited liability company formed on December 1, 2010, that holds interests in oil and gas properties located in Texas;
     
  Paladar Investments I, L.L.C, (“Paladar”) a Texas limited liability company formed on August 13, 2007, which held interests in oil and gas properties located in Texas;
     
  Sabine River Energy, LLC (“Sabine”), a Texas limited liability company formed on May 18, 2011, which holds interests in oil and gas properties located in Texas and Louisiana.
     
  ECC VI, LLC (“ECC VI”), is a Delaware limited liability company formed on December 9, 2010. As of December 31, 2013, ECC VI’s wholly-owned subsidiaries included:
     
  ECCVI East Texas, LLC (“ECCVI East Texas”), a Texas limited liability company formed on December 9, 2010, which held interests in oil and gas properties located in Texas.
     
  ECC VI Oklahoma, LLC (“ECC VI Oklahoma”), a Delaware limited liability company formed on September 1, 2011, which held interests in oil and gas properties located in Oklahoma.
 
 
G-10

 

OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – CONTINUED

Principles of Consolidation – Continued

Effective December 31, 2013, the Company dissolved OVE, Destiny, Paladar, ECC VI, ECCVI East Texas, and ECC VI Oklahoma, (“the Dissolved Subsidiaries) to simplify its organizational structure. Prior to dissolving OVE, OVE’s membership interest in OVO, EF Non-op, and Sabine were assigned to OVR. During 2013, properties held by Destiny, Paladar, ECCVI East Texas, and ECC VI Oklahoma were assigned to Sabine. The results of operations for the Dissolved Subsidiaries have been included in the consolidated financial statements through December 31, 2013.

The long-term debt of OVR, under its Credit Agreement discussed in Note 7 “Long-term Debt”, is fully and unconditionally guaranteed by all of its subsidiaries, all of which are wholly owned.

All intercompany accounts and transactions are eliminated in consolidation.

Subsequent Events

Management has evaluated subsequent events for the Company through July 1, 2014, the date upon which these consolidated financial statements were available to be issued. Please see Note 12 “Subsequent Events” for the results of that evaluation.

Use of Estimates

The preparation of the Company’s consolidated financial statements in conformity with accounting principles generally accepted in the United States requires the Company’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities, if any, at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the respective reporting periods. Estimates and assumptions that, in the opinion of the Company’s management, are significant include oil and natural gas reserves and the related cash flow estimates used in depletion and impairment of oil and natural gas properties, the evaluation of unproved properties for impairment, fair value estimates, asset retirement obligations, oil and natural gas revenue accruals, lease operating expense accruals, and capital accruals. The Company bases its estimates and judgments on historical experience and on various other assumptions and information that are believed to be reasonable under the circumstances. Estimates and assumptions about future events and their effects cannot be perceived with certainty and, accordingly, these estimates may change as new events occur, as more experience is acquired, as additional information is obtained and as the Company’s operating environment changes. Actual results may differ from the estimates and assumptions used in the preparation of the Company’s consolidated financial statements.
 
 
G-11

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – CONTINUED

Cash

Cash consists of cash on deposit.

Accounts Receivable
 
Accounts receivable include amounts due from oil, natural gas, and NGL purchasers, other operators for which the Company holds an interest, and from non-operating working interest owners. Accrued oil, natural gas, and NGL sales from purchasers and operators consist of accrued revenues due under normal trade terms, generally requiring payment within 60 days of production.
 
An allowance for doubtful accounts is established based on reviews of individual customer accounts, recent loss experience, current economic conditions, and other pertinent factors. Accounts deemed uncollectible are charged to the allowance.
 
Provisions for bad debts and recoveries on accounts previously charged off are added to the allowance. The Company routinely assesses the recoverability of all material trade receivables and other receivables to determine their collectability. At December 31, 2013, 2012, and 2011, the Company did not have an allowance for doubtful accounts as all accounts receivable were deemed collectible by management.

Derivative Instruments

The Company utilizes derivative instruments in order to manage exposure to commodity price risk associated with future crude oil and natural gas production. The Company recognizes all derivatives as either assets or liabilities, measured at fair value, and recognizes changes in the fair value of derivatives in current earnings. The Company has elected to not designate any of its positions for hedge accounting. Accordingly, these derivative contracts are marked-to-market and any changes in the estimated values of derivative contracts held at the balance sheet date are recognized in the Consolidated Statement of Operations as unrealized gains or losses on derivative contracts.

Proved Oil and Gas Properties

The Company follows the successful efforts method of accounting for its oil and gas properties. Costs incurred by the Company related to the acquisition of oil and gas properties and the cost of drilling development wells and successful exploratory wells are capitalized. Exploration costs, including unsuccessful exploratory wells and geological and geophysical costs, are charged to operations as incurred. Upon sale of oil and gas properties, the costs and related accumulated depreciation, depletion, and
 
 
G-12

 

OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – CONTINUED

Proved Oil and Gas Properties – Continued

amortization are eliminated from the accounts and the resulting gain or loss is recognized.

Costs incurred to maintain wells and related equipment, lease and well operating costs, and other exploration costs are charged to expense as incurred. Additions to proved oil and gas properties that are accrued at year-end are included in “Additions to oil and gas property and equipment” on the Consolidated Statements of Cash Flows, if the additions will be paid within twelve months of year-end. Gains and losses arising from the sale of properties are included in operating income.

The Company’s lease acquisition costs and development costs of proved oil and gas properties are amortized using the units-of-production method, at the field level, based on total proved reserves and proved developed reserves, respectively. Depletion expense for oil and gas producing property and related equipment was $16,944,741, $12,172,643, and $16,229,089, for the years ended December 31, 2013, 2012, and 2011, respectively.

Proved oil and gas properties are assessed for impairment whenever changes in facts and circumstances indicate a possible significant deterioration in the expected future cash flow expected to be generated by an asset group. If, upon review, the sum of the undiscounted pretax cash flows is less than the carrying value of the asset group, the carrying value is written down to its estimated fair value.

Each component of an impairment calculation is subject to a large degree of judgment, including the determination of the depletable units’ estimated reserves, estimated future net cash flows, and fair value. The Company recognized impairments of $9,817,182, $43,907,927, and $15,400,191 for the years ended December 31, 2013, 2012, and 2011, respectively, on proved oil and gas properties.

Unproved Oil and Gas Properties

Unproved properties consist of costs incurred to acquire undeveloped leases as well as the cost to acquire unproved reserves. Undeveloped lease costs and unproved reserve acquisition costs are capitalized. If additions to unproved oil and gas properties will be paid within twelve months of year-end, then such additions are accrued for at year-end and are included in the “Additions to oil and gas property and equipment” financial statement line item on the Consolidated Statements of Cash Flows. Unproved oil and gas leases are generally for a primary term of three to five years. In most cases, the term of the unproved leases can be extended by paying delay rentals, meeting contractual drilling obligations, or by the presence of producing wells on the leases. Unproved costs related to successful exploratory drilling are reclassified to proved properties and depleted on a units-of-production basis.
 
 
G-13

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – CONTINUED

Unproved Oil and Gas Properties – Continued

Unproved properties are assessed periodically to determine whether they have been impaired based on remaining lease term, drilling results, reservoir performance, seismic interpretation, or future plans to develop acreage.

The Company recognized impairments of $2,480,499, $8,567,026, and $18,893,997 for the years ended December 31, 2013, 2012, and 2011, respectively, on unproved oil and gas properties.

Asset Retirement Obligations
 
Asset retirement obligations represent the present value of the estimated cash flows expected to be incurred to plug, abandon, remediate oil and gas wells, remove equipment and facilities from leased acreage, and return land to its original condition. The fair value of a liability for an asset retirement obligation is recorded in the period in which it is incurred (typically when a well is completed or acquired or an asset is installed at the producing location), and the costs of such liability increases the carrying amount of the related long-lived asset by the same amount.
 
After the liability is initially recorded, the carrying amount of the related long-lived asset is increased over time through a charge to accretion expense each period and the capitalized cost is depleted on a units-of-production basis based on the proved developed reserves of the related assets. Changes in timing or to the original estimate of cash flows will result in changes to the carrying amount of the liability. See Note 8 “Asset Retirement Obligations” for further disclosure regarding the asset retirement obligation.

Business Combinations

The Company accounts for the acquisition of oil and gas properties, that are not commonly controlled, based on the requirements of ASC Topic 805, which requires an acquiring entity to recognize the assets acquired and liabilities assumed at fair value under the acquisition method of accounting, provided such assets and liabilities qualify for acquisition accounting under the standard. The Company accounts for property acquisitions of proved oil and gas property as business combinations.

Revenue Recognition

Oil, natural gas, and NGL revenues represent income from production and delivery of oil, natural gas, and NGL, recorded net of royalties. Revenues are recognized when production is sold to a purchaser at a fixed or determinable price, delivery has occurred, title has been transferred, and collectability of the revenue is probable. The Company follows the sales method of accounting for gas imbalances. The Company had no significant gas imbalances as of December 31, 2013, 2012, or 2011.
 
 
G-14

 

OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – CONTINUED

Concentration of Credit Risk

Credit risk represents the actual or perceived financial loss that the Company would record if its purchasers, operators, or counterparties failed to perform pursuant to contractual terms.

The purchasers of the Company’s oil, natural gas, and NGL production consist primarily of independent marketers, major oil and natural gas companies and gas pipeline companies. Historically, the Company has not experienced any significant losses from uncollectible accounts. In 2013, one purchaser accounted for 21% of the Company’s oil, natural gas, and NGL revenues. No other purchaser accounted for 10% or more of the Company’s oil, natural gas, and NGL revenues during 2013, 2012, and 2011.

The Company holds working interests in oil and gas properties for which a third party serves as operator. The operator sells the crude oil, natural gas, and NGL to the purchaser, collects the cash, and distributes the cash to the Company. The Company recognizes the cash received as revenue. In 2013, two operators distributed 47% and 11% of the Company’s oil, natural gas, and NGL revenues, respectively. In 2012, two operators distributed 65% and 18% of the Company’s oil, natural gas, and NGL revenues, respectively. In 2011, two operators distributed 25% and 33% of the Company’s oil, natural gas, and NGL revenues respectively. No other operator accounted for 10% or more of the Company’s oil, natural gas, and NGL revenues during 2013, 2012, and 2011.

If purchasers and operators fail to perform pursuant to contractual terms, then the Company’s overall business may be adversely impacted. The Company’s management believes this risk is mitigated by the size, and reputation, of its purchasers and operators.

Commodity derivative contracts held by the Company are with two counterparties. Both counterparties are participants in the Company’s credit facility and possess investment-grade ratings from Moody’s and Standard & Poor.

The Company regularly maintains its cash in bank deposit accounts. Balances held by the Company at its bank typically exceed Federal Deposit Insurance Corporation (“FDIC”) insurance coverage, and as a result, there is a concentration of credit risk related to the amounts of deposit in excess of FDIC insurance coverage. The Company’s management believes this risk is not significant based upon the size and reputation of the financial institutions.
 
 
G-15

 

OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – CONTINUED

Income Taxes

The Company is organized as a Delaware limited liability company and is treated as a flow-through entity for income tax purposes. As a result, the net taxable income of the Company and any related tax credits, for federal income tax purposes, are deemed to pass to the members of the Company even though such net taxable income or tax credits may not have actually been distributed. Accordingly, no federal income tax provision has been made in the consolidated financial statements of the Company since the federal income tax is an obligation of the members.

The State of Texas has a margin tax which taxes companies for the “privilege” of doing business in Texas. As a part of its privilege, the members of the Company receive liability protections under state law. The Company has not recorded a provision for the tax at December 31, 2013, 2012, or 2011, as management does not believe the amount owed, if any, will be material to the Company.

The Company follows the provisions of FASB ASC Topic 740, Income Taxes (“ASC Topic 740”), relating to accounting for uncertainties in income taxes. ASC Topic 740 clarifies the accounting for uncertainties in income taxes by prescribing a minimum recognition threshold that a tax position is required to meet before being recognized in the consolidated financial statements. ASC Topic 740 requires that the Company recognize in the consolidated financial statements the financial effects of a tax position, if that position is more likely than not of being sustained upon examination, including resolution of any appeals or litigation processes, based upon the technical merits of the position. ASC Topic 740 also provides guidance on measurement, classification, interest and penalties and disclosure. Tax positions taken related to the Company’s pass-through status and state income tax liability, including deductibility of expenses, have been reviewed and the Company’s management is of the opinion that material positions taken by the Company would more likely than not be sustained upon examination. Accordingly, the Company has not recorded an income tax liability for uncertain tax positions at December 31, 2013, 2012, or 2011. The 2010 through 2013 tax years generally remain subject to examination.
 
 
G-16

 

OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – CONTINUED

Recently Issued Accounting Pronouncements

In December 2011, FASB issued Accounting Standards Update (“ASU”) No. 2011-11, Disclosures about Offsetting Assets and Liabilities (“ASU 2011-11”), which enhances disclosures by requiring an entity to disclose information about netting arrangements, including rights of offset, to enable users of its financial statements to understand the effect of those arrangements on its financial position. This pronouncement was issued to facilitate comparison between financial statements prepared on the basis of accounting principles generally accepted in the United States and International Financial Reporting Standards. In addition, in January 2013, the FASB issued ASU No. 2013-01, Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities (“ASU 2013-01”), which requires clarification of the specific instruments that should be considered in the offsetting disclosures. These updates are effective for annual and interim reporting periods beginning on or after January 1, 2013 and are to be applied retroactively for all comparative periods presented. The adoption of ASU 2011-11 and ASU 2013-01 resulted in new disclosures related to the Company’s derivative activities. See further information at Note 4, Derivative Financial Instruments.”

NOTE 3. ACQUISTIONS AND DIVESTITURES

Eagle Ford Acquisition

In July 2013 and August 2013, the Company purchased producing wells and acreage in the Eagle Ford shale trend of Texas for approximately $71,632,740 and $15,053,866, respectively (the “Eagle Ford Acquisition”). Acquisition costs of $1,063,966 are included in “General and administrative expense” in the Consolidated Statement of Operations. The acquisition expanded the Company’s presence in the Eagle Ford, adding oil and natural gas reserves and production to its existing asset base in this area.

The Eagle Ford Acquisition was accounted for as a business combination in accordance with ASC Topic 805, which among other things, requires assets acquired and liabilities assumed to be measured at fair value as of the effective date of the acquisition. The effective date of the Eagle Ford Acquisition was January 1, 2013. The estimated fair value of the properties approximates the fair value of consideration, and as a result, no goodwill was recognized.
 
 
G-17

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
 
NOTE 3. ACQUISTIONS AND DIVESTITURES – CONTINUED
 
Eagle Ford Acquisition – Continued

The following table summarizes the consideration paid to acquire the properties and the amounts of the assets acquired and liabilities assumed as of the acquisition date. The purchase price of $71,632,740 and $15,053,866 are subject to closing adjustments for normal operational activity and other purchase price adjustments that occur between the effective date of the acquisition and the closing date of the acquisition. As the purchase price is further adjusted for post-closing items, the final purchase price allocation may result in a different allocation:

Purchase price
  $ 86,686,606  
Allocation of purchase price:
       
Proved properties   $ 57,254,842  
Unproved properties     30,041,094  
Asset retirement obligations     (609,330 )
Total   $ 86,686,606  

The amount of revenue and net income from the Eagle Ford Acquisition included in the Company’s Consolidated Statement of Operations for the year ended December 31, 2013, was $9,514,139 and $6,245,285, respectively.

The following unaudited pro forma combined results of operations are provided for the years ended December 31, 2013 and 2012 as if the Eagle Ford Acquisition had been completed as of the beginning of the comparable prior annual reporting period, or January 1, 2012. The pro forma combined results of operations for the years ended December 31, 2013 and 2012 have been prepared by adjusting historical results of the Company to include the historical results of the Eagle Ford Acquisition. These supplemental pro-forma results of operations are provided for illustrative purposes only and do not purport to be indicative of the actual results that would have been achieved by the combined company for the periods presented or that may be achieved by the combined company in the future. The pro forma results of operations do not include any cost savings or other synergies that resulted, or may result, from the Eagle Ford Acquisition or any estimated costs that will be incurred to integrate the Eagle Ford Acquisition. Future results may vary significantly from the results reflected in this unaudited pro forma financial information because of future events and transactions, as well as other factors.
 
 
G-18

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   
NOTE 3. ACQUISTIONS AND DIVESTITURES – CONTINUED
 
Eagle Ford Acquisition – Continued

The unaudited pro forma consolidated results include the Company’s historical financial information and the revenues and expenses of assets acquired and liabilities assumed in the Eagle Ford Acquisition.

   
Year ended December 31,
 
       
2012
 
Revenue
  $ 48,290,527     $ 39,803,888  
Net Loss
  $ (5,240,297 )   $ (39,796,323 )

2013 Divestitures

On May 17, 2013, the Company sold undeveloped acreage and working interest in nine wells located in Guadalupe County, Texas, and Caldwell County, Texas for cash consideration of $487,863. The Company recorded a loss on sale of $54,433. The effective date of the sale was April 1, 2013.

On March 28, 2013, the Company sold undeveloped acreage in Harrison County, Texas, and the working interest in one well for cash consideration of $100. The Company recorded a loss on sale of $67,086. The effective date of the sale was April 1, 2013.

2012 Acquisitions and Divestitures

On December 18, 2012, OVE assigned all of the membership interests of one of its wholly owned subsidiaries (the “Assigned Subsidiary”) to an entity unaffiliated with OVE and OVR. The consolidated financial statements include the accounts of the Assigned Subsidiary through the date of assignment. Prior to the assignment, in February 2012, the Company closed on a sale of all of the oil and natural gas assets of the Assigned Subsidiary for cash consideration of $8,455,760. The Company used $5,192,115 of the proceeds to pay down the credit facility and the remainder to fund capital expenditures and for general corporate purposes. The Company recorded a $4,081,184 gain on the sale.

On April 4, 2012, the Company acquired various working interests in certain wells and undeveloped acreage in Caddo and DeSoto Parishes, Louisiana, for cash consideration of $1,555,779. The Company acquired working interests in 19 wells, including additional interests in eight wells operated by OVO. The effective date of the acquisition was January 1, 2012.
 
 
G-19

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
 
NOTE 3. ACQUISTIONS AND DIVESTITURES – CONTINUED

2012 Acquisitions and Divestitures – Continued

On March 8, 2012, the Company sold working interests and unitized producing acreage in two wells in Lincoln and Webster Parishes, Louisiana, for cash consideration of $55,609. The Company recorded a gain on sale of $55,451. The effective date of the sale was January 1, 2012.

On March 8, 2012, the Company sold working interests in six wells in exchange for a working interests in one well, and cash consideration received by the Company of $1,065,000. The wells are located in DeSoto Parish, Louisiana. The Company recorded a gain on sale of $564,480. The effective date of the exchange was January 1, 2012.

On February 16, 2012, the Company sold certain assets located in Ouachita Parish, Louisiana. The sale consisted of approximately 395 net acres of unproved leasehold in the Cadeville Prospect and one well in progress in exchange for cash consideration of $400,000. The Company recorded a gain on sale of $82,378. The effective date of the sale was February 1, 2012.

On February 7, 2012, the Company acquired working interests in certain sections of the NW Caldwell Prospect located in Caldwell County, Texas, for cash consideration of $1,006,201. The acquired leasehold added approximately 1,973 net acres of unproved leasehold to the NW Caldwell Prospect, all of which was subsequently divested on May 17, 2013. The effective date of the acquisition was January 25, 2012.

2011 Divestitures

On December 1, 2011, the Company sold assets located in Marion, Covington, Jefferson, Warren, and Davis Counties, Mississippi for total cash consideration of $1,228,000 (less post-closing adjustments of $40,707). The sale was comprised of approximately 582 net acres and 16 producing wells. The Company recognized a loss on the sale totaling $3,064,617.

On September 1, 2011, the Company completed the sale of a portion of its assets located in Jackson and Lincoln Parishes, Louisiana for total cash consideration of $950,000. The sale was comprised of approximately 623 net acres and six producing wells. The Company recognized a loss on the sale of $2,291,062.
 
 
G-20

 

OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 4. DERIVATIVE FINANCIAL INSTRUMENTS

The Company is exposed to certain risks relating to its ongoing business operations, such as commodity price risk. Derivative contracts are utilized to economically hedge the Company’s exposure to price fluctuations and reduce the variability in the Company’s cash flows associated with anticipated sales of future oil and natural gas production. The Company follows FASB ASC Topic 815, Derivatives and Hedging (“ASC Topic 815”), to account for its derivative financial instruments. The Company does not enter into derivative contracts for speculative trading purposes.
 
It is the Company’s policy to enter into derivative contracts only with counterparties that are creditworthy financial institutions deemed by management as competent and competitive. The counterparties to the Company’s current derivative contracts are lenders in the Company’s Credit Agreement. The Company did not post collateral under any of these contracts as they are secured under the Company’s Credit Agreement.
 
The Company’s crude oil and natural gas derivative positions consist of swaps. Swaps are designed so that the Company receives or makes payments based on a differential between fixed and variable prices for crude oil and natural gas. The Company has elected to not designate any of its derivative contracts for hedge accounting. Accordingly, the Company records the net change in the mark-to-market valuation of these derivative contracts, as well as all payments and receipts on settled derivative contracts, in “Net gain on derivative contracts” on the Consolidated Statements of Operations. All derivative contracts are recorded at fair market value and included in the Consolidated Balance Sheets as assets or liabilities.
 
With an individual derivative counterparty, the Company may have multiple hedge positions that span a several-month time period and result in fair value asset and liability positions. At the end of each reporting period, those positions are offset to a single fair value asset or liability for each commodity, and the netted balance is reflected in the Consolidated Balance Sheets as an asset or a liability.
 
The Company nets its derivative instrument fair value amounts executed with the same counterparty pursuant to an International Swap Dealers Association Master Agreement (“ISDA”), which provides for net settlement over the term of the contract. The ISDA is a standard contract that governs all derivative contracts entered into between the Company and the respective counterparty. The ISDA allows for offsetting of amounts payable or receivable between the Company and the counterparty, at the election of both parties, for transactions that occur on the same date and in the same currency.
 
 
G-21

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
  
NOTE 4. DERIVATIVE FINANCIAL INSTRUMENTS – CONTINUED
 
The following table summarizes the location and fair value amounts of all derivative contracts in the Consolidated Balance Sheets as well as the gross recognized derivative assets, liabilities, and amounts offset in the Consolidated Balance Sheets as of December 31, 2013. The Company did not have derivative contracts as of December 31, 2012 or 2011.
 
         
                       
Derivatives not designated as hedging contracts under ASC Topic 815
 
Balance Sheet Location
 
Gross Recognized Assets/ Liabilities
 
Gross Amounts Offset
 
Net Recognized Assets/ Liabilities
 
                       
Commodity contracts
 
Current derivative assets
  $ 154,310     $ -     $ 154,310  
Commodity contracts
 
Current derivative liabilities
  $ (171,761 )   $ -     $ (171,761 )
Commodity contracts
 
Noncurrent derivative liabilities
  $ (27,816 )   $ -     $ (27,816 )

The following table summarizes the location and amounts of the Company’s realized and unrealized gains and losses on derivative contracts in the Company’s Consolidated Statements of Operations:
 
Derivatives not designated as hedging contracts under ASC Topic 815
 
Statement of Operations Location
 
Gain (Loss) Recognized in Income Year Ended December 31, 2013
 
           
Unrealized loss on commodity contracts
 
Net gain on derivative contracts
  $ (45,267 )
Realized gain on commodity contracts
 
Net gain on derivative contracts
    341,536  
        $ 296,269  
 
At December 31, 2013, the Company had the following open crude oil and natural gas derivative contracts:
 
Period
 
Instrument
 
Commodity
 
Volume in Mmbtu's/ Bbl's
   
Fixed price
 
January 2014 - March 2014
 
Swap
 
Natural Gas
  120,000     $ 4.040  
January 2014 - March 2014
 
Swap
 
Natural Gas
  120,000     $ 4.122  
January 2014 - March 2015
 
Swap
 
Natural Gas
  834,000     $ 4.175  
January 2014 - December 2014
 
Swap
 
Crude Oil
  60,000     $ 93.850  
January 2014 - December 2014
 
Swap
 
Crude Oil
  64,800     $ 98.000  
 
 
G-22

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 5. FAIR VALUE MEASUREMENTS

FASB ASC Topic 820, Fair Value Measurements and Disclosure (“ASC Topic 820”), defines fair value as the price that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market participants at the measurement date. ASC Topic 820 provides a framework for measuring fair value, establishes a three level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date and requires consideration of the counterparty’s creditworthiness when valuing certain assets.

The three-level fair value hierarchy for disclosure of fair value measurements defined by ASC Topic 820 is as follows:

Level 1 – Unadjusted, quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. An active market is defined as a market where transactions for the financial instrument occur with sufficient frequency and volume to provide pricing information on an ongoing basis.

Level 2 – Inputs, other than quoted prices within Level 1, that are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life.

Level 3 – Prices or valuations that require unobservable inputs that are both significant to the fair value measurement and unobservable. Valuation under Level 3 generally involves a significant degree of judgment from management.

A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Where available, fair value is based on observable market prices or parameters or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market and the instrument’s complexity. The Company reflects transfers between the three levels at the beginning of the reporting period in which the availability of observable inputs no longer justifies classification in the original level. There were no transfers between fair value hierarchy levels for the year ended December 31, 2013.

Fair Value on a Recurring Basis

Derivative financial instruments are carried at fair value and measured on a recurring basis. The derivative financial instruments consist of swaps for crude oil and natural gas. The Company’s swaps are valued based on a discounted future cash flow model. The primary input for the model is published forward commodity price curves. The Company’s model is validated by the counterparty’s marked-to-market statements. The swaps are also designated as Level 2 within the valuation hierarchy.
 
 
G-23

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 5. FAIR VALUE MEASUREMENTS – CONTINUED

Fair Value on a Recurring Basis – Continued

The fair values of commodity derivative instruments in an asset position include a measure of counterparty nonperformance risk, and the fair values of commodity derivative instruments in a liability position include a measure of the Company’s nonperformance risk. These measurements were not material to the consolidated financial statements.

The following table sets forth, by fair value hierarchy level, the Company’s financial assets and liabilities that were accounted for at fair value as of December 31, 2013. There were no derivative instruments at December 31, 2012.

                     
Total
 
                     
Fair Value
 
                     
December 31,
 
   
Level 1
   
Level 2
   
Level 3
   
2013
 
                         
Financial assets
                       
Current derivative assets
  $ -     $ 154,310     $ -     $ 154,310  
                                 
Total financial assets
  $ -     $ 154,310     $ -     $ 154,310  
                                 
Financial liabilities
                               
Current derivative liabilities
  $ -     $ 171,761     $ -     $ 171,761  
Noncurrent derivative
                               
liabilities
    -       27,816       -       27,816  
                                 
Total financial liabilities
  $ -     $ 199,577     $ -     $ 199,577  
 
Other financial instruments include cash, accounts receivable and payable, and revenue royalties. The carrying amount of these instruments approximates fair value because of their short-term nature. The Company’s long-term debt obligation bears interest at floating market rates, therefore carrying amounts and fair value are approximately equal.
 
 
G-24

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 5. FAIR VALUE MEASUREMENTS – CONTINUED

Fair Value on a Nonrecurring Basis

Asset Impairment

Oil and gas properties are measured at fair value on a nonrecurring basis. The impairment charge reduces the oil and gas properties’ carrying values to their estimated fair values. These fair value measurements are classified as Level 3 measurements and include many unobservable inputs. Fair value is calculated as the estimated discounted future net cash flows attributable to the assets. The Company’s primary assumptions in preparing the estimated discounted future net cash flows to be recovered from oil and gas properties are based on (i) proved reserves, (ii) forward commodity prices and assumptions as to costs and expenses, and (iii) the estimated discount rate that would be used by potential purchasers to determine the fair value of the assets.

The Company recorded asset impairments of $9,817,182, $43,907,927 and $15,400,191 on proved properties during the years ended December 31, 2013, 2012, and 2011, respectively.

The Company recorded asset impairments of $2,480,499, $8,567,026, and $18,893,997 on unproved properties during the years ended December 31, 2013, 2012, and 2011, respectively. All of the 2013, 2012, and 2011 impairments were included in impairment expense.

Business Combinations

The Company records the identifiable assets acquired and liabilities assumed at fair value at the date of acquisition on a nonrecurring basis. Fair value may be estimated using comparable market data, a discounted cash flow method, or a combination of the two. In the discounted cash flow method, estimated future cash flows are based on management’s expectations for the future and include estimates of future oil and gas production, commodity prices based on commodity futures price strips as of the date of the estimate, operating and development costs, and a risk-adjusted discount rate. Significant Level 3 assumptions associated with the calculation of discounted cash flows used in the determination of fair value of the acquisition include the Company’s estimate of future natural gas and crude oil prices, operating and development costs, anticipated production of proved reserves, appropriate risk-adjusted discount rates and other relevant data. The Company’s acquisitions are discussed in Note 3 “Acquisitions and Divestitures”.
 
 
G-25

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
 
NOTE 5. FAIR VALUE MEASUREMENTS – CONTINUED

Fair Value on a Nonrecurring Basis – Continued

Asset Retirement Obligation
 
The asset retirement obligation estimates are derived from historical costs and management’s expectation of future cost environments; and therefore, the Company has designated these liabilities as Level 3. The significant inputs to this fair value measurement include estimates of plugging, abandonment and remediation costs, well life, inflation and credit-adjusted risk free rate. See Note 8, Asset Retirement Obligations,” for a reconciliation of the beginning and ending balances of the liability for the Company’s asset retirement obligations.

NOTE 6. MEMBERS’ EQUITY

The Company has three classes of membership interests, consisting of:
 
  2,608,200 authorized Class A Units, which represent equity interests in the Company. Based on the value of the Contributed Properties of $60,000,000 as of December 21, 2012, 600,000 Class A Units were issued to Encap. Subsequent to title defects claimed and agreed upon during 2013 in the amount of $7,000,000, the value of Contributed Properties, effective December 21, 2012, was reduced from $60,000,000 to $53,000,000, resulting in the retraction of 70,000 Class A Units previously issued to Encap on December 21, 2012. During 2013, the Company issued 1,034,920 of Class A Units pursuant to capital call notices. As of December 31, 2013, there were 1,564,920 Class A Units outstanding. Please see the subsection titled “Capital Call Notices” and the consolidated chart below for the activity related to the Class A Units for the years ended December 31, 2013 and 2012.
     
  67,300 authorized Class B Units, which represent equity interests in the Company. As of December 31, 2012, there were no Class B Units outstanding. During 2013, the Company issued 40,380 Class B Units. OVM is an entity controlled by Frank Lodzinski, the Company’s CEO and President, and facilitates investments from the Company’s management team and certain employees to the Company. Please see the subsection titled “Capital Call Notices” and the consolidated chart below for activity related to the issuance of Class B Units for the years ended December 31, 2013 and 2012.
 
 
G-26

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
 
NOTE 6. MEMBERS’ EQUITY – CONTINUED
 
  100,000 authorized Class C Membership Interests (“Class C Units”), which represent “profit interests” in the Company. On December 21, 2012, all of the authorized Class C Units were issued to OVM. Class C Units entitle OVM to receive distributions from the Company if certain previously agreed upon equity returns are achieved.
 
The allocation of income, losses, and distributions are consistent with the Company’s LLC Agreement. The Company’s Board of Managers consist of three representatives from EnCap, one representative from VILLco, and one representative from OVM.

Capital Call Notices

On January 8, 2013, the Company received cash investments in the amount of $16,800,000 related to its first capital call notice sent to Wells Fargo, VILLco, and OVM, resulting in the issuance of 151,200 Class A Units and 16,800 Class B Units.

On May 20, 2013, the Company received cash investments in the amount of $23,720,000 related to its second capital call notice to Investors, resulting in the issuance of 231,670 Class A Units and 5,530 Class B Units.

On June 25, 2013, the Company received cash investments in the amount of $67,010,000 related to its third capital call notice to Investors, resulting in the issuance of 652,050 Class A Units and 18,050 Class B Units.

The following tables summarizes the number of units and the associated dollar value attributable to the Contributed Properties and capital call notices.
 
   
Class A Units
   
Class B Units
   
Total Units
 
   
Units
   
Dollar Value
   
Units
   
Dollar Value
   
Units
   
Dollar Value
 
                                     
Balance as of December 31, 2012
    600,000     $ 61,267,174       -     $ -       600,000     $ 61,267,174  
                                                 
Adjustment to Contributed Properties valuation
    (70,000 )     -       -       -       (70,000 )     -  
                                                 
First capital call
    151,200       15,120,000       16,800       1,680,000       168,000       16,800,000  
                                                 
Second capital call
    231,670       23,167,000       5,530       553,000       237,200       23,720,000  
                                                 
Third capital call
    652,050       65,205,000       18,050       1,805,000       670,100       67,010,000  
                                                 
Balance as of December 31, 2013
    1,564,920     $ 164,759,174       40,380     $ 4,038,000       1,605,300     $ 168,797,174  
 
 
G-27

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
  
NOTE 7. LONG-TERM DEBT

On April 28, 2008, Destiny entered into a $40,000,000 senior secured revolving credit facility (“Destiny Credit Facility”). The Destiny Credit Facility was secured by substantially all of Destiny’s oil and gas properties. On April 21, 2011, all of the membership interests in Destiny were assigned to OVE, and OVE assumed the Destiny Credit Facility.

On June 29, 2011, OVE entered into a new four-year senior secured revolving credit facility (the “OVE Credit Facility”), and OVE assumed the outstanding balance of the Destiny Credit Facility. The OVE Credit Facility was subsequently assumed by OVR on December 21, 2012, the date upon which all of the membership interests in OVE were assigned to OVR. As of December 31, 2012, the borrowing base was $11,000,000, outstanding borrowings totaled $10,825,000, and outstanding letters of credit totaled $175,000.

On July 10, 2013, the Company entered into an amended and restated credit agreement (the “OVR Credit Facility”) which matures on June 29, 2017. BOKF, NA dba Bank of Texas and Wells Fargo Bank, National Association serve as lenders. All of the obligations under the OVR Credit Facility are secured by substantially all of the Company’s assets. The initial borrowing base of the OVR Credit Facility was $15,000,000, subject to scheduled redeterminations on May 1 and November 1 of each year as well as unscheduled redeterminations. In July 2013, the Company initiated an unscheduled redetermination due to the Eagle Ford Acquisition. The borrowing base increased to $39,500,000 on July 19, 2013, and subsequently increased to $44,500,000 on August 19, 2013. The borrowing base was reaffirmed at $44,500,000 in November 2013. As of December 31, 2013, the borrowing base was $44,500,000, outstanding borrowings totaled $10,825,000, and there were no outstanding letters of credit.

Outstanding borrowings under the OVR Credit Facility and the OVE Credit Facility, at the election of the Company, can bear interest at the LIBOR adjusted rate plus the applicable utilization margin of 2.25% to 4.25% (2.42%, 2.96% and 2.51% at December 31, 2013, 2012, and 2011, respectively) or at the base rate plus the applicable utilization-based margin of 1.00% to 3.00% (4.25%, 4.75% and 4.25% at December 31, 2013, 2012, and 2011, respectively). The Company pays a commitment rate of 0.500% on all unused borrowings.

The OVR Credit Facility and the OVE Credit Facility contain a number of customary covenants that, among other things, restrict, subject to certain exceptions, the Company’s ability to incur additional indebtedness, create liens on asset, pay dividends, and repurchase its capital stock. In addition, the Company is required to maintain certain financial ratios, including a minimum current ratio of 1.0 to 1.0 and a maximum annualized quarterly leverage ratio of 4.0 to 1.0. As of December 31, 2013 and 2012, the Company was in compliance with these covenants. The Company is also required to submit an audited annual report 120 days after the end of each fiscal period. For fiscal year 2013, the Company received a waiver, which extended the deadline to provide an audited annual report to July 31, 2014.
 
 
G-28

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
  
NOTE 7. LONG-TERM DEBT – CONTINUED

Debt issuance costs of $524,023 and $202,328 associated with the Company’s credit facilities have been capitalized as of December 31, 2013 and 2012, respectively, and are amortized on a straight-line basis over the term of the credit agreement. Amortization expense was $103,513, $47,811, and $31,288 for the years ended December 31, 2013, 2012, and 2011, respectively, and is included in “Interest expense” of the Consolidated Statements of Operations.
 
NOTE 8. ASSET RETIREMENT OBLIGATIONS

The Company has asset retirement obligations associated with the future plugging and abandonment of oil and gas properties and related facilities. The accretion of the asset retirement obligation is included in “Lease operating expense” in the Consolidated Statements of Operations. Revisions to the liability typically occur due to changes in the estimated abandonment costs, well economic lives, and the discount rate.

The following table summarizes the Company’s asset retirement obligation transactions recorded in accordance with the provisions of FASB ASC Topic 410, Asset Retirement and Environmental Obligations:

   
Year ended December 31,
 
       
2012
 
Beginning asset retirement obligation
  $ 3,937,743     $ 3,692,750  
Acquisitions (1)
    609,330       -  
Liabilities incurred
    316,345       112,396  
Accretion expense
    216,599       178,802  
Disposal of properties
    (109,641 )     (674,656 )
Revision of estimates
    (1,958,922 )     628,451  
                 
Ending asset retirement obligation
  $ 3,011,454     $ 3,937,743  
 
(1) See Note 3, "Acquisitions and Divestitures" for additional information on the Company's acquisition activities.
 
Based on expected timing of settlement, $69,956 of the asset retirement obligation is classified as current at December 31, 2013. At December 31, 2012, all amounts were classified as noncurrent.
 
 
G-29

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
  
NOTE 9. RELATED PARTY TRANSACTIONS

FASB ASC Topic 850, Related Party Disclosures (“ASC Topic 850”), requires that transactions with related parties that would make a difference in decision making be disclosed so that users of the financial statements can evaluate their significance. EnCap, the members of OVM, and Private Placement Investors are considered related parties under ASC Topic 850. The following are significant related party transactions between the Company and parties of Encap and the members of OVM as of and for the years ended December 31, 2013, 2012, and 2011 as well as significant related party transactions between the Company and the Private Placement Investors as of and for the year ended December 31, 2013.

The Company employs members of OVM. For the years ended December 31, 2013 and 2012, the Company made payments totaling $2,183,717 and $290,044, respectively, to these members as compensation for services and reimbursement of expenses. The payments are included in “General and administrative expense” on the Consolidated Statements of Operations or have been charged out to oil and gas properties. OVM did not provide services to the Company during 2011.

At December 31, 2013, the Company had a liability of $730,384 due to members of OVM, which is included in “Accrued expenses” on the Consolidated Balance Sheet. At December 31, 2012, the Company did not have a related party asset due from OVM members or a related party liability due to OVM members.

At December 31, 2013, the Company had a liability of $627,586 due to companies to which certain Private Placement Investors are significant related parties, which is included in “Accounts payable” on Consolidated Balance Sheet.

As described in Note 6, “Members’ Equity”, all of the authorized Class C Units were issued to OVM. Class C Units entitle OVM to receive distributions from the Company if certain previously agreed upon equity returns are achieved.

As described in Note 2 “Summary of Significant Accounting Policies”, on December 21, 2012, EnCap assigned all the membership interests in ECC VI and OVE to the Company. These transfers were recorded by the Company at the carrying amounts of the assets and liabilities contributed.

For the years ended December 31, 2012 and 2011, the Company incurred general and administrative expenses of approximately $240,000 and $360,000, respectively, related to services provided by Talon Oil and Gas, LLC, a subsidiary of EnCap. Talon Oil and Gas, LLC did not provide services to the Company during 2013. For the years ended December 31, 2013, 2012, and 2011, the Company incurred general and administrative expenses of $36,281, $57,736, and $51,127, respectively, related to services provided by Foothills Minerals, LLC., a subsidiary of Encap. For the years ended December 31, 2013, 2012, and 2011, the Company incurred overhead costs of $41,301, $165,585, and $158,871, respectively, related to services provided by Foothills Minerals, LLC, which is included in “Lease operating expense” on the Consolidated Statements of Operations.
 
 
G-30

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
 
NOTE 10. COMMITMENTS AND CONTINGENCIES

In the course of its business affairs and operations, the Company is subject to possible loss contingencies arising from federal, state, and local environmental, health and safety laws and regulations and third party litigation.

Well Control Incident

In December 2012, the Company was notified about a well control issue related to one of its non-operated wells. At December 31, 2012, the Company accrued a liability due to the operator and recorded a receivable from the Company’s insurance carrier, of approximately $470,000, which represents the costs incurred related to the well control issue through December 31, 2012. During 2013, the Company incurred additional costs and received insurance proceeds of $922,978. The insurance proceeds reduced the capital costs incurred on the non-operated well. The Company does not expect to receive additional proceeds.

There are no other matters, which in the opinion of the Company’s management, will have a material adverse effect on the consolidated financial position, consolidated results of operations, or consolidated cash flows of the Company as of and for the years ended December 31, 2013, 2012, and 2011.

Gas Purchase and Gas Processing Contract

As a part of the Eagle Ford Acquisition discussed in Note 3 “Acquisitions and Divestitures”, the Company ratified several long-term gas purchasing and gas processing contracts. As is customary in the industry, the Company has reserved gathering and processing capacity in a pipeline. In one of the contracts, the Company has a volume commitment, whereby the Company pays the owner of the pipeline a fee of $0.45 per MMBtu to hold 10,000 MMBtu per day of capacity for the Company’s use. Since the time of the acquisition, the Company has not been able to meet its delivery commitments. The rate and terms under this purchasing and processing contract expire on June 1, 2021.
 
Drilling Commitments

As of December 31, 2013, the Company had two drilling rigs under contract in the Eagle Ford. The Company contractually agreed to drill two wells at a drilling day rate of approximately $19,700 per day and another two wells at a drilling day rate of approximately $20,700 per day. As of December 31, 2013, drilling had commenced on two wells. Early termination of both drilling rig contracts prior to the commencement of operations would require termination payments of approximately $677,000, which would be paid in lieu of paying the remaining drilling commitments.
 
 
G-31

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
 
NOTE 10. COMMITMENTS AND CONTINGENCIES – CONTINUED

Lease Commitments

In April 2013, the Company entered into a three year lease agreement for office space in Houston, Texas, with an option to terminate the lease on July 31, 2014 and April 30, 2015, provided the Company gives the lessor six months’ notice. In January 2014, the Company gave written notice to the landlord to exercise the termination option and negotiated an extension of the first termination date. The Company’s lease will effectively terminate on November 30, 2014. The Company is contractually obligated under the office lease to make payments totaling $232,437 during 2014.

In September 2013, the Company entered into a seven month lease agreement for office space in Denver, Colorado, with an entity controlled by the principals of VILLco. As discussed in Note 2 “Summary of Significant Accounting Policies”, VILLco is a related party. As of December 31, 2013, the Company is contractually obligated under the office lease to make payments totaling $6,428 during 2014. On March 10, 2014, the Company exercised an option to extend the lease for six months. Please see Note 12 “Subsequent Events” for additional information.

Rent expense under non-cancellable operating leases was $121,208, $83,000, and $38,850 for the years ended December 31, 2013, 2012, and 2011, respectively.

Environmental

The Company’s operations are subject to risks normally associated with the exploration for and the production of oil and gas, including blowouts, fires, and environmental risks such as oil spills or gas leaks that could expose the Company to liabilities associated with these risks.
 
In the Company’s acquisition of existing or previously drilled well bores, the Company may not be aware of prior environmental safeguards, if any, that were taken at the time such wells were drilled or during such time the wells were operated. The Company maintains comprehensive insurance coverage that it believes is adequate to mitigate the risk of any adverse financial effects associated with these risks.
 
However, should it be determined that a liability exists with respect to any environmental cleanup or restoration, the liability to cure such a violation could still fall upon the Company. No claim has been made, nor is the Company aware of any liability which the Company may have, as it relates to any environmental cleanup, restoration, or the violation of any rules or regulations relating thereto except for the matter discussed above.
 
 
G-32

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 11. DISCLOSURES ABOUT OIL AND GAS PRODUCING ACTIVITIES (UNAUDITED)

Costs Incurred Related to Oil and Gas Activities

The Company’s oil and gas activities for 2013, 2012, and 2011 were entirely within the United States. Costs incurred in oil and gas producing activities were as follows:

   
Year Ended December 31,
 
       
2012
   
2011
 
Acquisition costs:                  
Proved
  $ 51,487,762     $ 1,608,671     $ 1,876,710  
Unproved
    32,863,367       11,589,199       4,542,660  
                         
Exploration costs:
                       
Exploratory drilling
    63,803       2,013,376       18,569  
Geological and geophysical
    393,917       -       -  
                         
Development costs
    32,510,927       24,221,422       15,067,920  
                         
Total additions
  $ 117,319,776     $ 39,432,668     $ 21,505,859  
 
The net changes in capitalized exploratory wells cost were as follows:

    December 31,  
       
2012
   
2011
 
                   
Balance, beginning of year
  $ 2,031,945     $ 18,569     $ 11,185  
                         
Additions to capitalized exploratory well costs pending the determination of proved reserves
    63,803       2,013,376       18,569  
                         
Capitalized exploratory well costs charged to expense
    (2,095,748 )     -       (11,185 )
                         
Balance, end of year
  $ -     $ 2,031,945     $ 18,569  
 
Estimated Quantities of Proved Oil and Gas Reserves

For the years ended December 31, 2013 and 2012, the estimate of proved reserves and related valuations were based on reports prepared by the Company’s independent petroleum engineers, Cawley, Gillespie & Associates, Inc. In connection with the Company’s external petroleum engineers performing their independent reserve estimations, the Company furnished the following information: (1) technical support data, (2) technical analysis of geological and engineering support information, (3) economic and production data and (4) our ownership interests. Proved reserve estimates included herein conform to the definitions prescribed by the U.S. Securities and Exchange Commission. For the years ended December 31, 2011 and 2010, the estimate of proved reserves and related valuations were based on reserve reports prepared by the Company as well as reserve reports prepared by various independent petroleum engineers. The estimates of proved reserves are inherently imprecise and are continually subject to revision based on production history, results of additional exploration and development, price changes and other factors.
 
 
G-33

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 11. DISCLOSURES ABOUT OIL AND GAS PRODUCING ACTIVITIES (UNAUDITED) – CONTINUED

Estimated Quantities of Proved Oil and Gas Reserves – Continued

Proved reserves are estimated quantities of crude oil, natural gas, and natural gas liquids which geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under economic and operating conditions existing as of the end of each respective year. Proved developed reserves are those which are expected to be recovered through existing wells with existing equipment and operating methods.

A summary of the Company’s changes in quantities of proved oil and gas reserves for the years ended December 31, 2013, 2012, and 2011 are as follows:
 
   
Oil
       
Natural Gas
   
NGLs
   
Total
 
   
(Bbl)
       
(Mcf)
   
(Bbl)
   
(BOE)
 
Balance - January 1, 2011
    1,500,827           106,755,881       -       19,293,474  
Extensions and discoveries
    -           9,597       -       1,600  
Sale of minerals in place
    (16,000 )         (608,200 )     -       (117,367 )
Production
    (68,692 )         (3,088,658 )     -       (583,468 )
Revision to previous estimates
    (234,366 )         (46,609,638 )     -       (8,002,639 )
                                     
    1,181,769           56,458,982       -       10,591,600  
Extensions and discoveries
    407,343           3,595,669       299,062       1,305,683  
Sale of minerals in place
    (301,133 )         (165,372 )     -       (328,695 )
Production
    (90,410 )         (2,297,554 )     (75,744 )     (549,080 )
Revision to previous estimates
    (679,144 )         (47,492,560 )     168,988       (8,425,583 )
                                     
    518,425           10,099,165       392,306       2,593,925  
Extensions and discoveries
    3,586,369           4,197,687       526,076       4,812,060  
Sale of minerals in place
    (14,589 )         -       -       (14,589 )
Purchases of minerals in place
    2,051,245           708,729       213,404       2,382,771  
Production
    (163,115 )         (2,635,417 )     (134,408 )     (736,759 )
Revision to previous estimates
    99,856           11,842,621       321,070       2,394,696  
                                     
    6,078,191           24,212,785       1,318,448       11,432,104  
                                     
Proved developed reserves:
                                   
                                     
    543,140           24,055,343       -       4,552,364  
    569,693           17,526,196       -       3,490,726  
    296,250           8,244,891       268,470       1,938,869  
    1,306,922           11,052,891       557,061       3,706,132  
                                     
Proved undeveloped reserves:
                                   
                                     
    957,687           82,700,538       -       14,741,110  
    612,076           38,932,786       -       7,100,874  
    222,175           1,854,274       123,836       655,056  
    4,771,269           13,159,894       761,387       7,725,972  
 
G-34

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 11. DISCLOSURES ABOUT OIL AND GAS PRODUCING ACTIVITIES (UNAUDITED) – CONTINUED

Estimated Quantities of Proved Oil and Gas Reserves – Continued

Notable changes in proved reserves for the year ended December 31, 2013, 2012, and 2011 included the following:
 
  Extensions and discoveries. The 2012 increase in extensions and discoveries of 1,305,683 BOE was primarily attributable to the Company’s non-operated Eagle Ford fields. The 2013 increase in extensions and discoveries of 4,812,060 BOE was primarily attributable to an increase of 818,000 BOE in our non-operated Eagle Ford fields and an increase of 3,918,000 BOE in our operated Eagle Ford field. The 2012 and 2013 increases are a result of successful drilling.
     
  Sale of minerals in place. The decreases in sale of minerals in place of 117,367 BOE, 328,695 BOE, and 14,589 BOE in 2011, 2012, and 2013, respectively, are attributable to the sale of non-core assets discussed in Note 3 “Acquisitions and Divestitures”.
     
  Revision to previous estimates. The 2011 downward revision to previous estimates of 8,002,639 BOE was primarily attributable to a downward revision in PUDs in certain gas fields. The 2012 downward revision of 8,425,583 BOE was primarily attributable to lower natural gas prices incorporated into the Company’s reserve estimates at December 31, 2012 as compared to December 31, 2011. The 2013 positive revision to previous estimates of 2,394,696 BOE was primarily attributable to the increase in natural gas prices from December 31, 2012 to the reserve estimates performed at December 31, 2013. Revisions to PUD reserves were 2,016,330 BOE as a result of this increase in natural gas prices.
 
Discounted Future Net Cash Flows

The standardized measure of discounted future net cash flows relating to proved oil and gas reserves and the changes in standardized measure of discounted future net cash flow to provide oil and natural gas reserves were prepared in accordance with ASC 932, Extractive Activities—Oil and Gas and based on oil and natural gas reserve and production volumes. Future cash inflows as of December 31, 2013, 2012, and 2011 were computed by applying average fiscal-year prices (calculated as the unweighted arithmetic average of the first-day-of-the-month price for each month within the 12-month period ended December 31, 2013, 2012, and 2011, respectively) to estimated future production. The oil and natural gas liquids prices were adjusted by lease or field for quality, transportation fees, and regional price differentials. Future production and development costs are computed by estimating the expenditures to be incurred in developing and producing the proved oil and natural gas reserves at year-end, based on year-end costs and assuming the continuation of existing economic conditions.
 
 
G-35

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 11. DISCLOSURES ABOUT OIL AND GAS PRODUCING ACTIVITIES (UNAUDITED) – CONTINUED

Discounted Future Net Cash Flows – Continued

The standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves is as follows:

     
       
2012
   
2011
 
Future cash inflows
  $ 718,048,500     $ 88,234,062     $ 320,507,627  
Future production costs
    (202,956,656 )     (32,966,585 )     (96,744,544 )
Future development costs
    (220,828,406 )     (15,270,532 )     (70,073,548 )
                         
Future net cash flows
    294,263,438       39,996,945       153,689,535  
10% annual discount for estimated timing of cash flows
    (168,906,757 )     (14,864,480 )     (84,449,284 )
                         
Standardized measure of discounted future cash flows
  $ 125,356,681     $ 25,132,465     $ 69,240,251  
                         
 
The changes in standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves are as follows:
 
  December 31,
       
2012
   
2011
 
Beginning of year
  $ 25,132,465     $ 69,240,251     $ 93,855,420  
Sales of oil and gas produced, net of production costs
    (20,287,228 )     (10,300,405 )     (11,987,811 )
Sales of minerals in place
    (379,816 )     (10,274,368 )     (1,815,800 )
Net changes in prices and production costs
    240,869       (6,132,807 )     3,248,829  
Extensions, discoveries, and improved recoveries
    48,006,461       16,374,985       8,817  
Previously estimated development costs incurred during the period
    3,226,661       -       2,853,000  
Net changes in future development costs
    (22,965,928 )     14,786,676       4,157,138  
Purchases of minerals in place
    56,068,939       -       -  
Revisions of previous quantity estimates
    26,258,514       (54,774,777 )     (36,675,214 )
Accretion of discount
    2,513,247       6,924,025       9,385,542  
Changes in timing of estimated cash flows and other
    7,542,497       (711,115 )     6,210,330  
                         
End of year
  $ 125,356,681     $ 25,132,465     $ 69,240,251  
                         
Prices, used in standardized measure
                       
Oil (per Bbl)
  $ 96.94     $ 94.71     $ 96.19  
Gas (per Mcf)
  $ 3.67     $ 2.75     $ 4.12  
 
 
G-36

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
 
NOTE 12. SUBSEQUENT EVENTS

Subsequent to December 31, 2013, the Company entered into the following derivative contracts:
 
Transaction Date   Period   Instrument   Commodity  
Volume in Mmbtu's/ Bbl's
   
Fixed Price
 
 
April 2014 - March 2015
 
Swap
 
Natural Gas
    525,000     $ 4.30  
 
April 2014 - December 2014
 
Swap
 
Natural Gas
    450,000     $ 4.55  
 
February 2014 - June 2014
 
Swap
 
Crude Oil
    25,000     $ 95.50  
 
April 2014 - December 2014
 
Swap
 
Natural Gas
    77,220     $ 4.60  
 
February 2014 - June 2014
 
Swap
 
Crude Oil
    25,000     $ 98.60  
 
January 2015 - June 2015
 
Swap
 
Crude Oil
    21,000     $ 91.50  
 
July 2014 - December 2014
 
Swap
 
Crude Oil
    30,000     $ 95.65  
 
July 2014 - December 2014
 
Swap
 
Crude Oil
    31,200     $ 98.55  
 
June 2014 - June 2014
 
Swap
 
Crude Oil
    1,800     $ 102.35  
 
July 2014 - December 2014
 
Swap
 
Crude Oil
    9,600     $ 100.05  
 
January 2015 - December 2015
 
Swap
 
Crude Oil
    66,000     $ 95.10  

On January 30 2014, the Company exercised the option to terminate the lease for the Houston, Texas office space, discussed in Note 10 “Commitments and Contingencies”. The Company’s lease will effectively terminate on November 30, 2014.

On February 4, 2014 and March 8, 2014, the Company amended one of the drilling contracts discussed in Note 10 “Commitments and Contingencies” to reflect the drilling of seven additional wells at a drilling day rate of approximately $19,200 per day.

On March 10, 2014, the Company exercised the option to extend the lease for the Denver, Colorado office space, discussed in Note 10 “Commitments and Contingencies”, from May 1, 2014 to October 31, 2014. Under the option, the Company is contractually obligated to make payments totaling $9,643 during 2014.

On April 6, 2014, the Company amended one of the drilling contracts discussed in Note 10 “Commitments and Contingencies”, to reflect the drilling of five additional wells at a drilling day rate of approximately $22,700 per day.

On April 11, 2014, the Company entered into a six month drilling rig contract at a drilling day rate of approximately $23,700 per day.

On May 15, 2014, Earthstone Energy, Inc. (“Earthstone”) and OVR entered into a definitive exchange agreement under which Earthstone will acquire all the subsidiaries of OVR in exchange for approximately 9.1 million shares of Earthstone common stock (the “Transaction”). The closing of the Transaction is subject to the approval of Earthstone stockholders. OVR’s management team will assume the same roles in the combined company.
 
 
G-37

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
  
NOTE 12. SUBSEQUENT EVENTS – CONTINUED

On May 22, 2014, the Company issued a $300,000 letter of credit which reduced the Company’s available borrowing base to $44,200,000.

On May 27, 2014, the Company entered into a 61 month lease agreement for office space in The Woodlands, Texas. The Company is contractually obligated under the office lease to make payments totaling $3,041,887. The lease will commence upon completion of a leasehold build out which is expected to be completed during the fourth quarter of 2014.
 
 
G-38

 

Unaudited Financial Statements of Oak Valley Resources, LLC as of and for the Six Months Ended June 30, 2014 and 2013
 
 
 
G-39

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

           
       
December 31,
 
    (Unaudited)     2013  
             
ASSETS            
CURRENT ASSETS
           
Cash
  $ 32,035,308     $ 25,422,741  
Accounts receivable:
               
Oil, natural gas, and natural gas liquids revenues
    12,121,154       8,121,930  
Joint interest billings and other
    8,671,019       7,541,245  
Prepaid expenses and other assets
    457,586       122,104  
Current derivative assets
    7,444       154,310  
                 
Total current assets
    53,292,511       41,362,330  
                 
OIL AND GAS PROPERTIES, successful efforts method
               
Proved properties
    210,977,471       184,075,412  
Unproved properties
    45,334,381       43,010,521  
                 
Total oil and gas properties
    256,311,852       227,085,933  
                 
Accumulated depreciation, depletion, and amortization
    (87,409,925 )     (79,788,805 )
                 
Net oil and gas properties
    168,901,927       147,297,128  
                 
NONCURRENT ASSETS
               
Office and other equipment, less accumulated depreciation of $333,038 and $191,088, respectively
    647,281       560,477  
Noncurrent derivative assets
    6,204       -  
Other noncurrent assets
    678,643       537,752  
Land
    100,637       100,637  
                 
TOTAL ASSETS
  $ 223,627,203     $ 189,858,324  
                 
LIABILITIES AND MEMBERS' EQUITY
               
                 
CURRENT LIABILITIES
               
Accounts payable
  $ 12,988,858     $ 7,428,304  
Accrued expenses
    5,660,883       5,768,144  
Revenues and royalties payable
    17,566,475       10,184,145  
Advances
    18,961,110       3,519,881  
Current derivative liabilities
    1,273,321       171,761  
Asset retirement obligations
    66,625       69,956  
                 
Total current liabilities
    56,517,272       27,142,191  
                 
NONCURRENT LIABILITIES
               
Noncurrent derivative liabilities
    -       27,816  
Long-term debt
    10,825,000       10,825,000  
Asset retirement obligations
    3,093,378       2,941,498  
                 
Total noncurrent liabilities
    13,918,378       13,794,314  
                 
Total liabilities
    70,435,650       40,936,505  
                 
COMMITMENTS AND CONTINGENCIES (Note 9)
               
                 
MEMBERS' EQUITY
    153,191,553       148,921,819  
                 
TOTAL LIABILITIES AND MEMBERS' EQUITY
  $ 223,627,203     $ 189,858,324  
 
The Notes to Consolidated Financial Statements are an integral part of these statements.
 
 
G-40

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
 
   
Three Months Ended June 30,
   
Six Months Ended June 30,
 
       
2013
   
2014
   
2013
 
REVENUES
                       
Oil, natural gas, and natural gas liquids revenues:
                       
Oil
  $ 8,508,149     $ 2,041,440     $ 16,376,135     $ 3,125,858  
Natural gas
    2,592,916       3,045,108       5,346,301       4,630,947  
Natural gas liquids
    957,177       1,122,331       1,913,527       1,562,190  
                                 
Total oil, natural gas, and natural gas liquids revenues     12,058,242       6,208,879       23,635,963       9,318,995  
                                 
Gathering and other income
    86,289       133,422       195,270       249,862  
Loss on sales of oil and gas properties
    -       (54,365 )     -       (54,365 )
                                 
Total revenues     12,144,531       6,287,936       23,831,233       9,514,492  
                                 
OPERATING EXPENSES
                               
Production costs:
                               
Lease operating expense     2,375,541       2,200,070       4,674,008       3,446,845  
Severance taxes     508,809       236,169       997,956       345,020  
Re-engineering and workovers
    121,580       115,830       319,523       144,219  
Depreciation, depletion, and amortization
    4,382,921       6,201,364       7,763,070       8,998,008  
Impairment expense
    -       44,372       -       44,372  
Exploration expense
    -       389,610       -       1,666,943  
General and administrative expense
    1,802,185       1,507,384       3,213,760       3,099,047  
                                 
Total operating expenses     9,191,036       10,694,799       16,968,317       17,744,454  
                                 
Income (loss) from operations     2,953,495       (4,406,863 )     6,862,916       (8,229,962 )
                                 
OTHER INCOME (EXPENSES)
                               
Interest expense
    (152,092 )     (101,650 )     (297,238 )     (195,178 )
Net gain (loss) on derivative contracts
    (1,274,786 )     295,080       (2,302,699 )     226,733  
Interest income
    -       (900 )     -       -  
Other income (expenses), net
    3,226       39,307       6,755       58,916  
                                 
Total other income (expenses)     (1,423,652 )     231,837       (2,593,182 )     90,471  
                                 
NET INCOME (LOSS)
  $ 1,529,843     $ (4,175,026 )   $ 4,269,734     $ (8,139,491 )
 
The Notes to Consolidated Financial Statements are an integral part of these statements.
 
 
G-41

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF MEMBERS’ EQUITY
(UNAUDITED)
 
   
Members' Equity
 
       
  $ 61,267,174  
         
Net loss
    (8,139,491 )
         
Members' equity contributions
    68,845,000  
         
BALANCE, June 30, 2013 (unaudited)
  $ 121,972,683  
         
  $ 148,921,819  
         
Net income
    4,269,734  
         
BALANCE, June 30, 2014 (unaudited)
  $ 153,191,553  
 
The Notes to Consolidated Financial Statements are an integral part of these statements.
 
 
G-42

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
 
   
Six Months Ended June 30,
 
       
2013
 
             
CASH FLOWS FROM OPERATING ACTIVITIES
           
Net income (loss)
  $ 4,269,734     $ (8,139,491 )
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
               
Depreciation, depletion, and amortization
    7,763,070       8,998,008  
Impairment of unproved oil and gas properties
    -       44,372  
Dry hole costs
    -       1,277,333  
Accretion of asset retirement obligations
    151,111       103,455  
Settlement of asset retirement obligation
    (31,120 )     -  
Unrealized (gain) loss on derivative contracts
    1,214,406       (238,215 )
Amortization of deferred financing costs
    75,570       29,312  
Loss on sale of assets
    -       54,365  
Changes in assets and liabilities:
               
Increase in accounts receivable
    (5,128,998 )     (2,376,826 )
Increase in prepaid expense and other
    (450,190 )     (142,153 )
Increase (decrease) in accounts payable and accrued expenses
    5,453,293       (922,433 )
Increase in revenue and royalties payable
    7,382,330       357,619  
Increase in advances
    15,441,229       -  
                 
Net cash provided by (used in) operating activities
    36,140,435       (954,654 )
                 
CASH FLOWS FROM INVESTING ACTIVITIES
               
Additions to oil and gas property and equipment
    (29,197,361 )     (13,726,069 )
Additions to other property and equipment
    (228,754 )     (386,759 )
Proceeds from sales of oil and gas properties
    -       487,471  
                 
Net cash used in investing activities
    (29,426,115 )     (13,625,357 )
                 
CASH FLOWS FROM FINANCING ACTIVITIES
               
Deferred financing costs
    (101,753 )     (41,079 )
Contributions
    -       68,845,000  
                 
Net cash provided by (used in) financing activities
    (101,753 )     68,803,921  
                 
Net increase in cash and cash equivalents
    6,612,567       54,223,910  
                 
CASH AND CASH EQUIVALENTS, at beginning of period
    25,422,741       20,151,399  
                 
CASH AND CASH EQUIVALENTS, at end of period
  $ 32,035,308     $ 74,375,309  
 
The Notes to Consolidated Financial Statements are an integral part of these statements.
 
 
G-43

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(CONTINUED)
 
   
Six Months Ended June 30,
 
       
2013
 
             
SUPPLEMENTAL CASH FLOW INFORMATION
           
Interest paid
  $ 220,968     $ 156,456  
                 
DISCLOSURE OF NON-CASH INVESTING ACTIVITIES
               
Asset retirement obligations
  $ 28,558     $ 150,839  
 
The Notes to Consolidated Financial Statements are an integral part of these statements.
 
 
G-44

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 1. ORGANIZATION AND BUSINESS

Oak Valley Resources, LLC (“OVR” or the “Company”), is a Delaware limited liability company formed on December 14, 2012. OVR is an independent energy company engaged in the acquisition, exploration, development, and production of crude oil, natural gas, and natural gas liquids (“NGL”). The Company currently has properties in Texas, Oklahoma, and Louisiana.

NOTE 2. BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

Presentation

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“US GAAP”) for interim financial statements. Accordingly, they do not include all of the information and notes required by US GAAP for complete financial statements. In the opinion of the Company’s management, the accompanying consolidated financial contain all normal and recurring adjustments considered necessary to present fairly, in all material respects, the Company’s interim results. However, operating results for the periods presented are not necessarily indicative of the results that may be expected for the full year.

These consolidated financial statements should be read in conjunction with the consolidated financial statements and accompanying notes included in our Annual Report for the year ended December 31, 2013.
All intercompany accounts and transactions are eliminated upon consolidation.

Subsequent Events

Management has evaluated subsequent events for the Company through August 28, 2014, the date upon which these consolidated financial statements were available to be issued. Please see Note 10 “Subsequent Events” for the results of that evaluation.
 
 
G-45

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 2. BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION – CONTINUED

Use of Estimates

The preparation of the Company's consolidated financial statements in conformity with US GAAP requires the Company's management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities, if any, at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the respective reporting periods. Estimates and assumptions that, in the opinion of the Company’s management are significant include oil and natural gas reserves and the related cash flow estimates used in depletion and impairment of oil and natural gas properties, the evaluation of unproved properties for impairment, fair value estimates, asset retirement obligations, oil and natural gas revenue accruals, lease operating expense accruals, and capital accruals. The Company bases its estimates and judgments on historical experience and on various other assumptions and information that are believed to be reasonable under the circumstances. Estimates and assumptions about future events and their effects cannot be perceived with certainty and, accordingly, these estimates may change as new events occur, as more experience is acquired, as additional information is obtained and as the Company's operating environment changes. Actual results may differ from the estimates and assumptions used in the preparation of the Company's consolidated financial statements.

Recently Issued Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (“ASU 2014-09”). ASU 2014-09 states that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The standard provides five steps an entity should apply in determining its revenue recognition. ASU 2014-09 must be applied retrospectively and is effective for annual reporting periods, and interim periods with that reporting period, beginning after December 15, 2016. Early adoption is not permitted. The Company is currently assessing the impact of the adoption of ASU 2014-09 on the Company's operating results, financial position and disclosures.
 
 
G-46

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 3. ACQUISTIONS AND DIVESTITURES

Pending Merger with Earthstone Energy, Inc.

On May 15, 2014, Earthstone Energy, Inc., a Delaware corporation (“Earthstone”) and OVR entered into an Exchange Agreement, whereby OVR will contribute to Earthstone the membership interests of its three wholly-owned subsidiaries, Oak Valley Operating, LLC, EF Non-Op, LLC and Sabine River Energy, LLC, each a Texas limited liability company (collectively, “Oak Valley”), inclusive of producing assets, undeveloped acreage and an estimated $142,500,000 of cash, in exchange for the issuance of approximately 9.1 million shares of Earthstone common stock, par value $0.001 per share (the “Common Stock”), to OVR (the “Exchange”). Following the Exchange, current Earthstone stockholders will own 16% and OVR will own 84% of Earthstone’s outstanding Common Stock, and six of the seven members of the Board will be persons who are affiliated with OVR.

The Exchange will be accounted for under FASB Accounting Standards Codification (“ASC”) 805, Business Combinations (“ASC Topic 805”), as a reverse acquisition for accounting purposes. In the Exchange, Earthstone is the acquirer for legal purposes, but for accounting purposes, Oak Valley will be deemed to be the acquirer and Earthstone the acquiree. As the accounting acquiree, the historical book value of Earthstone’s assets and liabilities will be remeasured and recorded at fair value on the public company’s balance sheet on the date of acquisition.

Eagle Ford Acquisition

In July 2013 and August 2013, the Company purchased producing wells and acreage in the Eagle Ford shale trend in Texas. As disclosed in the Company's Annual Report as of and for the year ended December 31, 2013, the Eagle Ford Acquisition was accounted for as a business combination in accordance with ASC Topic 805 which requires assets acquired and liabilities assumed to be measured at their acquisition date fair values. Certain assets and liabilities may be adjusted as additional information is obtained, but no later than one year from the respective acquisition dates. During the six months ended June 30, 2014, as a result of more accurate information obtained during the period, there were immaterial adjustments to the purchase price of the Eagle Ford Acquisition related to accruals, settlements, and working capital changes.
 
 
G-47

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 3. ACQUISTIONS AND DIVESTITURES – CONTINUED

Eagle Ford Acquisition – Continued

The following table provides the purchase price of the acquired properties and its allocation.

Purchase price
  $ 86,981,378  
         
Allocation of purchase price:
       
Proved properties
  $ 57,549,614  
Unproved properties
    30,041,094  
Asset retirement obligations
    (609,330 )
         
Total
  $ 86,981,378  
 
The amount of revenue and net income from the Eagle Ford Acquisition included in the Company’s consolidated statement of operations for the three months ended June 30, 2014 was $7,227,984 and $4,389,251, respectively. The amount of revenue and net income from the Eagle Ford Acquisition included in the Company’s consolidated statement of operations for the six months ended June 30, 2014 was $13,541,394 and $8,455,989, respectively. No revenue or net income was recorded for this acquisition during the three or six months ended June 30, 2013.

The following unaudited pro forma combined results of operations are provided for the three and six months ended June 30, 2013 as though the Eagle Ford Acquisition had been completed as of the beginning of the comparable prior interim reporting period, or January 1, 2013. The pro forma combined results of operations for the three months ended June 30, 2013 have been prepared by adjusting the historical results of the Company to include the historical results of the Eagle Ford Acquisition. These supplemental pro forma results of operations are provided for illustrative purposes only and do not purport to be indicative of the actual results that would have been achieved had the Eagle Ford Acquisition occurred at the beginning of the period presented. The pro forma results of operations do not include any cost savings or other synergies that resulted, or may result, from the Eagle Ford Acquisition, or any estimated costs that will be incurred to integrate the Eagle Ford Acquisition. Future results may vary significantly from the results reflected in the following unaudited pro forma financial table because of future events, transactions, and other factors.
 
 
G-48

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 3. ACQUISTIONS AND DIVESTITURES – CONTINUED

Eagle Ford Acquisition – Continued

The Company's historical financial information was adjusted to give effect to the pro forma events that were directly attributable to the Eagle Ford Acquisition and that were factually supportable. Adjustments and assumptions made for this pro forma calculation are consistent with those used in the Company's annual pro forma information discussed in Note 3, "Acquisitions and Divestitures" in the Company's Annual Report as of and for the year ended December 31, 2013.

   
Three Months Ended
   
Six Months Ended
 
         
   
(Unaudited)
   
(Unaudited)
 
             
Revenue
  $ 16,119,448     $ 26,381,964  
Net Income
  $ 2,838,895     $ 4,103,146  
 
2013 Divestitures

On May 17, 2013, the Company sold undeveloped acreage and working interest in nine wells located in Guadalupe County, Texas, and Caldwell County, Texas for cash consideration of $487,371. The Company recorded a loss on sale of $54,465 in the second quarter of 2013. The effective date of the sale was April 1, 2013.

On March 28, 2013, the Company sold undeveloped acreage in Harrison County, Texas, and the working interest in one well for cash consideration of $100. The Company recorded a gain on sale of $100 in the second quarter of 2013. The effective date of the sale was April 1, 2013.
 
NOTE 4. DERIVATIVE FINANCIAL INSTRUMENTS

The Company is exposed to certain risks relating to its ongoing business operations, such as commodity price risk. Derivative contracts are utilized to economically hedge the Company's exposure to price fluctuations and reduce the variability in the Company's cash flows associated with anticipated sales of future oil and natural gas production. The Company follows FASB ASC Topic 815, Derivatives and Hedging (“ASC Topic 815”), to account for its derivative financial instruments. The Company does not enter into derivative contracts for speculative trading purposes.
 
 
G-49

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 4. DERIVATIVE FINANCIAL INSTRUMENTS – CONTINUED

It is the Company's policy to enter into derivative contracts only with counterparties that are creditworthy financial institutions deemed by management as competent and competitive. The counterparties to the Company's current derivative contracts are lenders in the Company’s Credit Agreement. The Company did not post collateral under any of these contracts as they are secured under the Company's Credit Agreement.

The Company's crude oil and natural gas derivative positions consist of swaps. Swaps are designed so that the Company receives or makes payments based on a differential between fixed and variable prices for crude oil and natural gas. The Company has elected to not designate any of its derivative contracts for hedge accounting. Accordingly, the Company records the net change in the mark-to-market valuation of these derivative contracts, as well as all payments and receipts on settled derivative contracts, in "Net gain (loss) on derivative contracts" on the Consolidated Statements of Operations. All derivative contracts are recorded at fair market value and included in the Consolidated Balance Sheets as assets or liabilities.

The Company may have multiple hedge positions, with an individual derivative counterparty, that span several months, which may result in fair value asset and liability positions. At the end of each reporting period, those positions are offset to a single fair value asset or liability for each commodity and the netted balance is reflected in the Consolidated Balance Sheets as an asset or a liability.

The Company nets its derivative instrument fair value amounts executed with the same counterparty pursuant to an International Swap Dealers Association Master Agreement (“ISDA”), which provides for net settlement over the term of the contract. The ISDA is a standard contract that governs all derivative contracts entered into between the Company and the respective counterparty. Upon the mutual election of both parties, the ISDA allows the Company and the respective counterparty to offset amounts payable and receivable related to transactions that have identical terms.
 
 
G-50

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 4. DERIVATIVE FINANCIAL INSTRUMENTS – CONTINUED

The following table summarizes the location and fair value amounts of all derivative contracts on the Consolidated Balance Sheets as well as the gross recognized derivative assets, liabilities, and amounts offset in the Consolidated Balance Sheets as of June 30, 2014 and December 31, 2013.

         
       
Gross
         
Net
 
Derivatives not designated
     
Recognized
   
Gross
   
Recognized
 
as hedging contracts under
     
Assets/
   
Amounts
   
Assets/
 
ASC Topic 815
 
Balance Sheet Location
 
(Liabilities)
   
Offset
   
(Liabilities)
 
                       
Commodity contracts
 
Current derivative assets
  $ 37,726     $ (30,282 )   $ 7,444  
Commodity contracts
 
Current derivative liabilities
    (1,303,603 )     30,282       (1,273,321 )
Commodity contracts
 
Noncurrent derivative assets
    6,204       -       6,204  
 
         
       
Gross
         
Net
 
Derivatives not designated
     
Recognized
   
Gross
   
Recognized
 
as hedging contracts under
     
Assets/
   
Amounts
   
Assets/
 
ASC Topic 815
 
Balance Sheet Location
 
(Liabilities)
   
Offset
   
(Liabilities)
 
                       
Commodity contracts
 
Current derivative assets
  $ 154,310     $ -     $ 154,310  
Commodity contracts
 
Current derivative liabilities
    (171,761 )     -       (171,761 )
Commodity contracts
 
Noncurrent derivative liabilities
    (27,816 )     -       (27,816 )
 
The following table summarizes the location and amounts of the Company's realized and unrealized gains and losses on derivative contracts on the Company's Consolidated Statements of Operations for the three and six months ended June 30, 2014 and 2013.
 
       
Gain (Loss) Recognized in Income
 
Derivatives not designated as hedging
 
Statement of Operations
 
Three Months Ended June 30,
 
contracts under ASC Topic 815
 
Location
 
2014
   
2013
 
                 
Unrealized gain (loss) on commodity contracts
 
Net gain (loss) on derivative contracts
  $ (725,821 )   $ 306,562  
Realized loss on commodity contracts
 
Net gain (loss) on derivative contracts
    (548,965 )     (11,482 )
                     
        $ (1,274,786 )   $ 295,080  
 
       
Gain (Loss) Recognized in Income
 
Derivatives not designated as hedging
 
Statement of Operations
 
Six Months Ended June 30,
 
contracts under ASC Topic 815
 
Location
    2014       2013  
                     
Unrealized gain (loss) on commodity contracts
 
Net gain (loss) on derivative contracts
  $ (1,214,406 )   $ 238,215  
Realized loss on commodity contracts
 
Net gain (loss) on derivative contracts
    (1,088,293 )     (11,482 )
                     
        $ (2,302,699 )   $ 226,733  
 
 
G-51

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 4. DERIVATIVE FINANCIAL INSTRUMENTS – CONTINUED

At June 30, 2014, the Company had the following open crude oil and natural gas derivative contracts:

           
Volume in
   
           
Mmbtu's/
 
Fixed
Period
 
Instrument
 
Commodity
 
Bbl's
 
Price
                 
July 2014 - December 2014
 
Swap
 
Crude Oil
 
30,000
 
$ 93.850
July 2014 - December 2014
 
Swap
 
Crude Oil
 
30,000
 
$ 95.650
July 2014 - December 2014
 
Swap
 
Crude Oil
 
9,600
 
$ 100.050
July 2014 - December 2014
 
Swap
 
Crude Oil
 
31,200
 
$ 98.550
July 2014 - December 2014
 
Swap
 
Crude Oil
 
32,400
 
$ 98.000
January 2015 - June 2015
 
Swap
 
Crude Oil
 
21,000
 
$ 91.500
January 2015 - December 2015
 
Swap
 
Crude Oil
 
66,000
 
$ 95.100
July 2014 - December 2014
 
Swap
 
Natural Gas
 
51,480
 
$ 4.600
July 2014 - December 2014
 
Swap
 
Natural Gas
 
300,000
 
$ 4.550
July 2014 - March 2015
 
Swap
 
Natural Gas
 
375,000
 
$ 4.300
July 2014 - March 2015
 
Swap
 
Natural Gas
 
450,000
 
$ 4.175
 
NOTE 5. FAIR VALUE MEASUREMENTS

FASB ASC Topic 820, Fair Value Measurements and Disclosure (“ASC Topic 820”), defines fair value as the price that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market participants at the measurement date. ASC Topic 820 provides a framework for measuring fair value, establishes a three level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date and requires consideration of the counterparty’s creditworthiness when valuing certain assets.

The three-level fair value hierarchy for disclosure of fair value measurements defined by ASC Topic 820 is as follows:

Level 1 – Unadjusted, quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. An active market is defined as a market where transactions for the financial instrument occur with sufficient frequency and volume to provide pricing information on an ongoing basis.

Level 2 – Inputs, other than quoted prices within Level 1, that are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life.
 
 
G-52

 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 5. FAIR VALUE MEASUREMENTS – CONTINUED

Level 3 – Prices or valuations that require unobservable inputs that are both significant to the fair value measurement and unobservable. Valuation under Level 3 generally involves a significant degree of judgment from management.

A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Where available, fair value is based on observable market prices or parameters or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market and the instrument’s complexity. The Company reflects transfers between the three levels at the beginning of the reporting period in which the availability of observable inputs no longer justifies classification in the original level. There were no transfers between fair value hierarchy levels for the six months ended June 30, 2014.

Fair Value on a Recurring Basis

Derivative financial instruments are carried at fair value and measured on a recurring basis. The derivative financial instruments consist of swaps for crude oil and natural gas. The Company’s swaps are valued based on a discounted future cash flow model. The primary input for the model is published forward commodity price curves. The Company’s model is validated by the counterparty’s marked-to-market statements. The swaps are also designated as Level 2 within the valuation hierarchy.

The fair values of commodity derivative instruments in an asset position include a measure of counterparty nonperformance risk, and the fair values of commodity derivative instruments in a liability position include a measure of the Company’s nonperformance risk. The measurements are immaterial to the consolidated financial statements.
 
 
G-53

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 5. FAIR VALUE MEASUREMENTS – CONTINUED

Fair Value on a Recurring Basis – Continued

The following table sets forth, by fair value hierarchy level, the Company's financial assets and liabilities that were accounted for at fair value as of June 30, 2014 and December 31, 2013.

                     
Total
 
                     
Fair Value
 
                     
June 30,
 
   
Level 1
   
Level 2
   
Level 3
   
2014
 
                         
Financial assets
                       
Current derivative assets
  $ -     $ 7,444     $ -     $ 7,444  
Noncurrent derivative
                               
assets
    -       6,204       -       6,204  
                                 
Total financial assets
  $ -     $ 13,648     $ -     $ 13,648  
                                 
Financial liabilities
                               
Current derivative liabilities
  $ -     $ 1,273,321     $ -     $ 1,273,321  
                                 
Total financial liabilities
  $ -     $ 1,273,321     $ -     $ 1,273,321  
 
                     
Total
 
                     
Fair Value
 
                     
December 31,
 
   
Level 1
   
Level 2
   
Level 3
   
2013
 
                         
Financial assets
                       
Current derivative assets
  $ -     $ 154,310     $ -     $ 154,310  
                                 
Total financial assets
  $ -     $ 154,310     $ -     $ 154,310  
                                 
Financial liabilities
                               
Current derivative liabilities
  $ -     $ 171,761     $ -     $ 171,761  
Noncurrent derivative
                               
liabilities
    -       27,816       -       27,816  
                                 
Total financial liabilities
  $ -     $ 199,577     $ -     $ 199,577  
 
Other financial instruments include cash, accounts receivable and payable, and revenue royalties. The carrying amount of these instruments approximates fair value because of their short-term nature. The Company’s long-term debt obligation bears interest at floating market rates, therefore carrying amounts and fair value are approximately equal.
 
 
G-54

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 5. FAIR VALUE MEASUREMENTS – CONTINUED

Fair Value on a Nonrecurring Basis

 
Asset Impairment

Oil and gas properties are measured at fair value on a nonrecurring basis. The impairment charge reduces the oil and gas properties’ carrying values to their estimated fair values. These fair value measurements are classified as Level 3 measurements and include many unobservable inputs. Fair value is calculated as the estimated discounted future net cash flows attributable to the assets. The Company’s primary assumptions in preparing the estimated discounted future net cash flows to be recovered from oil and gas properties are based on (i) proved reserves, (ii) forward commodity prices and assumptions as to costs and expenses, and (iii) the estimated discount rate that would be used by potential purchasers to determine the fair value of the assets. The Company did not recognize any impairment write-downs with respect to its oil and gas properties during the three and six months ended June 30, 2014. The Company recognized asset impairments of $44,372 on unproved properties for both the three and six months ended June 30, 2013.

Business Combinations

The Company records the identifiable assets acquired and liabilities assumed at fair value at the date of acquisition on a nonrecurring basis. Fair value may be estimated using comparable market data, a discounted cash flow method, or a combination of the two. In the discounted cash flow method, estimated future cash flows are based on management’s expectations for the future and include estimates of future oil and gas production, commodity prices based on commodity futures price strips as of the date of the estimate, operating and development costs, and a risk-adjusted discount rate. Significant Level 3 assumptions associated with the calculation of discounted cash flows used in the determination of fair value of the acquisition include the Company’s estimate of future natural gas and crude oil prices, operating and development costs, anticipated production of proved reserves, appropriate risk-adjusted discount rates and other relevant data. The Company’s acquisitions are discussed in Note 3 “Acquisitions and Divestitures”.

Asset Retirement Obligation

The asset retirement obligation estimates are derived from historical costs and management's expectation of future cost environments; and therefore, the Company has designated these liabilities as Level 3. The significant inputs to this fair value measurement include estimates of plugging, abandonment and remediation costs, well life, inflation and credit-adjusted risk free rate. See Note 7, "Asset Retirement Obligations," for a reconciliation of the beginning and ending balances of the liability for the Company's asset retirement obligations.
 
 
G-55

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 6. LONG-TERM DEBT

On June 29, 2011, Oak Valley Energy, LLC (“OVE”) entered into a new four-year senior secured revolving credit facility (the “OVE Credit Facility”). The OVE Credit Facility was subsequently assumed by OVR on December 21, 2012, the date upon which all of the membership interests in OVE were assigned to OVR.

On July 10, 2013, the Company entered into an amended and restated credit agreement (the “OVR Credit Facility”) which matures on June 29, 2017. BOKF, NA dba Bank of Texas and Wells Fargo Bank, National Association serve as lenders. All of the obligations under the OVR Credit Facility are secured by substantially all of the Company’s assets. As of
June 30, 2014, the borrowing base was $44,500,000, outstanding borrowings totaled $10,825,000, and outstanding letters of credit totaled $300,000. As of December 31, 2013, the borrowing base was $44,500,000, outstanding borrowings totaled $10,825,000, and there were no outstanding letters of credit.

Outstanding borrowings under the OVR Credit Facility and the OVE Credit Facility, at the election of the Company, can bear interest at the LIBOR adjusted rate plus the applicable utilization margin of 2.25% to 4.25% (2.40% and 2.42% at June 30, 2014 and December 31, 2013, respectively) or at the base rate plus the applicable utilization-based margin of 1.00% to 3.00% (4.25% at June 30, 2014 and December 31, 2013, respectively). The Company pays a commitment rate of 0.500% on all unused borrowings.

The OVR Credit Facility contains a number of customary covenants that, among other things, restrict, subject to certain exceptions, the Company’s ability to incur additional indebtedness, create liens on asset, pay dividends, and repurchase its capital stock. In addition, the Company is required to maintain certain financial ratios, including a minimum current ratio of 1.0 to 1.0 and a maximum annualized quarterly leverage ratio of 4.0 to 1.0. As of June 30, 2014 and December 31, 2013, the Company was in compliance with respect to the financial covenants. Effective June 30, 2014, the OVR Credit Facility was amended to allow the Company to include unused aggregate commitments in the definition of current assets for the purposes of calculating the current ratio. The Company is also required to submit an audited annual report 120 days after the end of each fiscal period. For December 31, 2013, the Company received a waiver, which extended the deadline to provide an audited report to July 31, 2014.

Debt issuance costs of $550,206 and $524,023 associated with the Company’s credit facilities have been capitalized as of June 30, 2014 and December 31, 2013, respectively, and are amortized on a straight-line basis over the term of the credit agreement. Amortization expense was $37,785 and $14,656 for the three months ended June 30, 2014 and 2013, respectively, and $75,570 and $29,312 for the six months ended June 30, 2014 and 2013, respectively. Amortization expense is included in “Interest expense” on the Consolidated Statements of Operations.
 
 
G-56

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 7. ASSET RETIREMENT OBLIGATIONS

The Company has asset retirement obligations associated with the future plugging and abandonment of oil and gas properties and related facilities. The accretion of the asset retirement obligation is included in “Lease operating expense” in the Consolidated Statements of Operations. Revisions to the liability typically occur due to changes in the estimated abandonment costs, well economic lives, and the discount rate.

The following table summarizes the Company’s asset retirement obligation transactions recorded in accordance with the provisions of FASB ASC Topic 410, Asset Retirement and Environmental Obligations:

Asset retirement obligation as of December 31, 2013
  $ 3,011,454  
Liabilities settled
    (31,120 )
Liabilities incurred
    28,558  
Accretion expense
    151,111  
         
Asset retirement obligation as of June 30, 2014
  $ 3,160,003  
 
Based on expected timing of settlement, $66,625 and $69,956 of the asset retirement obligation is classified as current at June 30, 2014 and December 31, 2013, respectively.
 
NOTE 8. RELATED PARTY TRANSACTIONS

FASB ASC Topic 850, Related Party Disclosures (“ASC Topic 850”), requires that transactions with related parties that would make a difference in decision making be disclosed so that users of the financial statements can evaluate their significance. The following are significant related party transactions between the Company and Oak Valley Management (“OVM”) and certain Private Placement Investors for the three and six months ended June 30, 2014 and 2013, and as of June 30, 2014 and December 31, 2013. OVM members are management and employees of the Company. Private Placement Investors participated in the private placement offering which raised capital commitments in exchange for equity in the Company.

The Company employs members of OVM. For the three months ended June 30, 2014 and 2013, the Company made payments totaling $745,875 and $525,961, respectively, to these members as compensation for services. For the six months ended June 30, 2014 and 2013, the Company made payments totaling $2,126,583 and $881,946, respectively, to these members as compensation for services. The payments are included in General and administrative expense” on the Consolidated Statements of Operations or has been charged out to oil and gas properties.
 
 
G-57

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 8. RELATED PARTY TRANSACTIONS – CONTINUED

At December 31, 2013, the Company had a liability of $730,384 due to members of OVM, which is included in “Accrued expenses” on the Consolidated Balance Sheet. At June 30, 2014, the Company did not have a related party asset due from OVM members or a related party liability due to OVM members.

At June 30, 2014 and December 31, 2013, the Company had a liability of $403,661 and $627,586, respectively, due to companies to which certain Private Placement Investors are significant related parties, which is included in “Accounts payable” on Consolidated Balance Sheets.

NOTE 9. COMMITMENTS AND CONTINGENCIES

Gas Purchase and Gas Processing Contract

As a part of the Eagle Ford Acquisition discussed in Note 3 “Acquisitions and Divestitures”, the Company ratified several long-term gas purchasing and gas processing contracts. As is customary in the industry, the Company has reserved gathering and processing capacity in a pipeline. In one of the contracts, the Company has a volume commitment, whereby the Company pays the owner of the pipeline a fee of $0.45 per MMBtu to hold 10,000 MMBtu per day of capacity for the Company’s use. Since the time of the acquisition, the Company has not been able to meet its delivery commitments. The rate and terms under this purchasing and processing contract expire on June 1, 2021.

Drilling Commitments

As of June 30, 2014, the Company had three drilling rigs under contract. Under the first drilling contract, the Company contractually agreed to drill five wells at a drilling day rate of approximately $19,200 per day. As of June 30, 2014, the Company drilled four wells and was in the process of drilling the fifth well. Early termination of the drilling rig contract prior to drilling all five wells to total depth would require a termination payment of $145,000. Under the second drilling contract, the Company contractually agreed to drill five wells at a drilling day rate of approximately $22,600 and five more wells at a drilling day rate of approximately $26,100 for a total of ten wells. As of June 30, 2014, the Company completed drilling on four wells and drilling had not commenced on six wells. Early termination of the drilling rig contract prior to drilling all ten wells to total depth would require a termination payment of approximately $500,000. Under the third contract, the Company entered into a six month drilling rig contract that commenced on May 24, 2014 and ends on November 24, 2014, at a drilling day rate of approximately $23,700 per day. As of June 30, 2014, termination of the contract subsequent to spudding of a well will require the Company to pay approximately $2,200,000.
 
 
G-58

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 9. COMMITMENTS AND CONTINGENCIES – CONTINUED

Lease Commitments

On April 11, 2013, the Company entered into a three year lease agreement for office space in Houston, Texas, with an option to terminate the lease on July 31, 2014 and April 30, 2015, provided the Company gives the lessor six months’ notice. In January 2014, the Company gave written notice to the landlord to exercise the termination option and negotiated an extension of the first termination date. The Company’s lease will effectively terminate on November 30, 2014. As of June 30, 2014, the Company is contractually obligated under the office lease to make payments totaling $113,940 during 2014.

On September 19, 2013, the Company entered into a seven month lease agreement for office space in Denver, Colorado, with an entity controlled by the principals of VILLco Capital II, L.L.C. VILLco Capital II, L.L.C. is a related party. On March 10, 2014, the Company exercised the option to extend the lease until October 31, 2014. As of June 30, 2014, the Company is contractually obligated under the office lease to make payments totaling $6,428 during 2014.

On May 27, 2014, the Company entered into a 61 month lease agreement for office space in The Woodlands, Texas. The Company is contractually obligated under the office lease to make payments totaling $3,041,887. The lease will commence upon completion of a leasehold build out which is expected to be completed during the fourth quarter of 2014.

The table below shows the Company’s minimum future payments under non-cancelable operating leases as of June 30, 2014:

2014
  $ 169,378  
2015
    589,754  
2016
    599,556  
2017
    609,358  
2018
    619,160  
Thereafter
    575,049  
         
    $ 3,162,255  
 
Rent expense under non-cancellable operating leases was $73,049 and $13,140 for the three months ended June 30, 2014 and 2013, respectively. Rent expense under non-cancellable operating leases was $140,413 and $51,345 for the six months ended June 30, 2014 and 2013, respectively.
 
 
G-59

 
 
OAK VALLEY RESOURCES, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
 
NOTE 9. COMMITMENTS AND CONTINGENCIES – CONTINUED

Contingencies

In the course of its business affairs and operations, the Company is subject to possible loss contingencies arising from federal, state, and local environmental, health and safety laws and regulations and third party litigation. The Company may be a plaintiff or defendant in a pending or threatened legal proceeding arising in the normal course of its business. While the outcome and impact of currently pending legal proceedings cannot be determined, the Company’s management and legal counsel believe that the resolution of these proceedings through settlement or adverse judgment will not have a material effect on the Company’s unaudited condensed consolidated operating results, financial position or cash flows.

NOTE 10. SUBSEQUENT EVENTS

In July 2014, the Company completed one of the drilling commitments discussed in Note 9, Commitments and Contingencies” by drilling all five wells to total depth. After completing the drilling commitment, the Company released the drilling rig.
 
 
G-60

 

Statements of Revenues and Direct Operating Expenses of the Oak Valley Resources, LLC Acquisition Properties for the Years Ended December 31, 2012 and 2011 (Audited) and for the Six Months Ended June 30, 2013 and 2012 (Unaudited)
 
 
Report of Independent Registered Public Accounting Firm
 
To the Board of Managers of
Oak Valley Resources, LLC

We have audited the accompanying statements of revenues and direct operating expenses of the Oak Valley Resources Acquisition Properties for the years ended December 31, 2012 and 2011. These financial statements are the responsibility of the Oak Valley Resources, LLC management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the revenues and direct operating expenses of the Oak Valley Resources Acquisition Properties described in Note 1 for the years ended December 31, 2012 and 2011, in conformity with accounting principles generally accepted in the United States of America.

The accompanying financial statements reflect the revenues and direct operating expenses of the Oak Valley Resources Acquisition Properties as described in Note 1 and are not intended to be a complete presentation of the financial position, results of operations, or cash flows of the Oak Valley Resources Acquisition Properties.
 
Houston, Texas
 
 
G-61

 
 
OAK VALLEY RESOURCES ACQUISTION PROPERTIES
STATEMENTS OF REVENUES AND DIRECT OPERATING EXPENSES
 
   
Six Months Ended
   
Year Ended
 
   
June 30,
     
       
2012
   
2012
   
2011
 
   
(Unaudited)
             
Oil and gas revenues
                       
Oil
  $ 16,438,465     $ 5,554,411     $ 17,025,741     $ 1,832,008  
Natural gas and natural gas liquids
    429,007       50,607       483,121       23,177  
      16,867,472       5,605,018       17,508,862       1,855,185  
Direct operating expenses
                               
Production costs:
                               
Lease operating expense
    1,436,979       256,736       1,070,376       201,167  
Severance taxes
    786,934       259,815       819,405       85,953  
Re-engineering and workovers
    49,533       749       58,674       3,622  
Exploration expense
    389,610       -       -       434,888  
      2,663,056       517,300       1,948,455       725,630  
                                 
Excess of revenues over direct operating expenses
  $ 14,204,416     $ 5,087,718     $ 15,560,407     $ 1,129,555  
 
See notes to statements of revenues and direct operating expenses
 
 
G-62

 
 
Oak Valley Resources Acquisition Properties
Notes to Statements of Revenues and Direct Operating Expenses

Note 1—Properties and Basis of Presentation

The accompanying statements represent the interests in the revenues and direct operating expenses of the oil and natural gas producing properties acquired by Oak Valley Resources, LLC (“Oak Valley”) on July 19, 2013 from Halcon Resources Corporation and Ramshorn Investments, Inc., and August 19, 2013 from CEU Eagle Ford, LLC and Trigon Energy Management, LLC (collectively “the Sellers”) effective January 1, 2013. Oak Valley paid $87.7 million for the properties, after closing adjustments for normal operational activity and other purchase price adjustments that occurred between the effective date of the acquisition and the closing date of the acquisition. The properties are referred to herein as the “Oak Valley Resources Acquisition Properties” and are located in the Fayette and Gonzales counties in Texas.

The statements of revenues and direct operating expenses have been derived from Halcon Resources Corporation’s historical financial records and prepared on the accrual basis of accounting. Revenues and direct operating expenses relate to the historical net revenue interests and net working interests acquired by Oak Valley. Oil, natural gas and natural gas liquids revenues are recognized on the sales method when production is sold to a purchaser at a fixed or determinable price, when delivery has occurred and title has transferred, and if collectability of the revenue is probable. Revenues are reported net of overriding and other royalties due to third parties. Direct operating expenses include lease operating expenses, production and ad valorem taxes, transportation and all other direct operating costs associated with the properties. Direct operating expenses do not include corporate overhead, interest expense and income taxes.

The statements of revenues and direct operating expenses are not indicative of the financial condition or results of operations of the Oak Valley Resources Acquisition Properties going forward due to the omission of various operating expenses. During the periods presented, the Oak Valley Resources Acquisition Properties were not accounted for by Oak Valley as a separate business unit. As such, certain costs, such as depreciation, depletion and amortization of oil and gas properties, accretion of asset retirement obligations, general and administrative expenses, interest expense and income taxes were not allocated to the Oak Valley Resources Acquisition Properties.

The preparation of statements of revenues and direct operating expenses in conformity with accounting principles generally accepted in the United States of America requires management to make certain estimates and assumptions that affect the reported amounts of revenues and expenses during the reporting periods. Although these estimates are based on management’s best available knowledge of current and future events, actual results could be different from those estimates.

Note 2—Omitted Financial Information

Historical financial statements reflecting financial position, results of operations and cash flows required by accounting principles generally accepted in the United States of America are not presented as such information is not available on a property-by-property basis, nor is it practicable to obtain such information in these circumstances. Historically, no allocation of general and administrative, interest expense, corporate taxes, accretion of asset retirement obligations, and depreciation, depletion and amortization of oil and gas properties was made to the Oak Valley Resources Acquisition Properties. Accordingly, the statements of revenues and direct operating expenses are presented in lieu of the financial statements required under Rule 3-01 and Rule 3-02 of the Securities and Exchange Commission’s Regulation S-X.
 
 
G-63

 
 
Oak Valley Resources Acquisition Properties
Notes to Statements of Revenues and Direct Operating Expenses

Oil and Gas Reserve Information

The following tables summarize the net ownership interests in estimated quantities of proved, proved developed and proved undeveloped (“PUD”) oil and natural gas reserves of the Oak Valley Resources Acquisition Properties for the periods indicated, estimated by Oak Valley’s petroleum engineers, and the related summary of changes in estimated quantities of net remaining proved reserves during the periods indicated. Reserve estimates are inherently imprecise and estimates of new discoveries are more imprecise than those of producing oil and gas properties. Accordingly, reserve estimates are expected to change as additional performance data becomes available.

Supplemental Oil and Gas Reserve Information (Unaudited)

         
Natural Gas
       
         
and Natural
       
   
Oil
   
Gas Liquids
   
Total
 
   
(Bbl)
   
(Mcf)
   
(BOE) (1)
 
                   
Balance - January 1, 2011
    -       -       -  
                         
Extension and discoveries
    799,908       585,818       897,544  
Production
    (21,601 )     (4,412 )     (22,336 )
                         
    778,307       581,406       875,208  
                         
Extension and discoveries
    2,813,173       2,100,904       3,163,324  
Production
    (174,320 )     (95,864 )     (190,297 )
Revision to previous estimates
    (114,220 )     (126,843 )     (135,361 )
                         
    3,302,940       2,459,603       3,712,874  
                         
Proved developed reserves
                       
    307,707       263,817       351,676  
    1,467,236       1,175,955       1,663,229  
                         
Proved undeveloped reserves
                       
    470,600       317,589       523,532  
    1,835,704       1,283,648       2,049,645  
 
(1) Barrel of oil equivalent (BOE); assume a ratio of 6 Mcf of natural gas per barrel of oil
 
In 2012, the revision decrease in estimated oil, natural gas and natural gas liquids was 135,361 BOE; this downward revision resulted from removal of several PUD wells that were determined to be uneconomic based on well performance data from offsetting wells.

Proved reserves are estimated quantities of oil and natural gas which geological and engineering data demonstrate, with reasonable certainty, to be recoverable in future years from known reservoirs under existing economic and operating conditions (i.e., prices and costs) existing at the time the estimate is made. Proved developed reserves are proved reserves that can be expected to be recovered through existing wells and equipment in place and under operating methods being utilized at the time the estimates were made.
 
 
G-64

 
 
Oak Valley Resources Acquisition Properties
Notes to Statements of Revenues and Direct Operating Expenses
 
Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Natural Gas Reserves.

The following table sets forth the computation of the standardized measure of discounted future net cash flows relating to proved oil and gas reserves and the changes in standardized measure of discounted future net cash flows of the Oak Valley Resources Acquisition Properties in accordance with ASC 932, Extractive Activities—Oil and Gas and based on oil and natural gas reserve and production volumes. Future cash inflows as of December 31, 2012 and 2011 were computed by applying average fiscal-year prices (calculated as the unweighted arithmetic average of the first-day-of-the-month oil and gas prices for each month within the 12-month period ended December 31, 2012 and 2011) to estimated future production. Future production and development costs are computed by estimating the expenditures to be incurred in developing and producing the proved oil and natural gas reserves at year-end, based on year-end costs and assuming the continuation of existing economic conditions. Price changes based on inflation, federal regulatory changes and supply and demand are not considered. Estimated future production costs related to period-end reserves are based on period-end costs. Such costs include, but are not limited to, production taxes and direct operating costs. Inflation and other anticipatory costs are not considered until the actual cost change takes effect. In accordance with the ASC 932, a discount rate of 10% is applied to the annual future net cash flows.

In calculating the Standardized Measure, future net cash inflows were estimated by using the unweighted arithmetic average of first-day-of-the-month oil and gas prices for the period with the estimated future production of period-end proved reserves and assume continuation of existing economic conditions. These prices were $94.71 per barrel of oil and $2.75 per MMBtu of natural gas at December 31, 2012 and $96.19 per barrel of oil and $4.12 per MMBtu of natural gas at December 31, 2011. The index prices have been adjusted for historical average location and quality differentials. Future cash inflows were reduced by estimated future development, abandonment and production costs based on period-end costs resulting in net cash flow before tax. Future income tax expense was not considered as Oak Valley and the Oak Valley Resources Acquisition Properties are not tax-paying entities.

The Standardized Measure is not intended to be representative of the fair market value of the proved reserves. The calculations of revenues and costs do not necessarily represent the amounts to be received or expended. Accordingly, the estimates of future net cash flows from proved reserves and the present value thereof may not be materially correct when judged against actual subsequent results. Further, since prices and costs do not remain static, and no price or cost changes have been considered, and future production and development costs are estimates to be incurred in developing and producing the estimated proved oil and gas reserves, the results are not necessarily indicative of the fair market value of estimated proved reserves, and the results may not be comparable to estimates disclosed by other oil and gas producers.
 
 
G-65

 
 
Oak Valley Resources Acquisition Properties
Notes to Statements of Revenues and Direct Operating Expenses

     
       
2011
 
             
Future cash inflows
  $ 353,596,875     $ 84,674,448  
Future production costs
    (77,346,202 )     (18,415,214 )
Future development costs
    (71,646,525 )     (20,988,751 )
                 
Future net cash flows
    204,604,148       45,270,483  
                 
10% annual discount for estimated timing of cash flows
    (106,979,601 )     (24,541,744 )
                 
Standardized measure of discounted future cash flows
  $ 97,624,547     $ 20,728,739  
 
Changes in the Standardized Measure are as follows:
     
       
2011
 
             
Beginning of the year
  $ 20,728,739     $ -  
                 
Sales of oil and gas produced, net of production costs
    (15,560,407 )     (1,564,443 )
Net changes in prices and production costs
    81,570       -  
Extensions, discoveries and improved recoveries
    79,062,270       22,293,182  
Previously estimated development cost incurred during the period
    8,400,000       -  
Revision of previous quantity estimates
    (3,205,888 )     -  
Accretion of discount
    2,072,874       -  
Changes in timing of estimated cash flows and others
    6,045,389       -  
                 
End of the year
  $ 97,624,547     $ 20,728,739  
 
 
G-66

 
 
FINANCIAL STATEMENTS OF EARTHSTONE ENERGY, INC.
 
Audited Financial Statements of Earthstone Energy, Inc. as of and for the Years Ended March 31, 2014 and 2013

 
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
 
Board of Directors and Shareholders
Earthstone Energy, Inc.
Denver, Colorado
 
We have audited the accompanying consolidated balance sheets of Earthstone Energy, Inc. and Subsidiaries (the “Company”) as of March 31, 2014 and 2013, and the related statements of operations, shareholders’ equity, and cash flows for the years then ended. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
 
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
 
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Earthstone Energy, Inc. as of March 31, 2014 and 2013, and the results of their operations and their cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.
 
/s/ EKSH LLLP
Denver, Colorado
June 10, 2014
 
 
H-1

 
Earthstone Energy, Inc.
Consolidated Balance Sheets
Page 1 of 2
 
   
March 31,
     
       
2013
 
             
Assets
Current assets:
           
Cash and cash equivalents
 
$
2,671,000
   
$
2,180,000
 
Accounts receivable:
               
Oil and gas sales
   
3,895,000
     
2,753,000
 
Joint interest and other receivables, net of allowance of ($15,000) and ($38,000), respectively
   
758,000
     
630,000
 
Other current assets
   
1,043,000
     
814,000
 
                 
Total current assets
   
8,367,000
     
6,377,000
 
                 
Oil and gas properties, full cost method:
               
Proved properties
   
67,186,000
     
53,265,000
 
Unproved properties
   
773,000
     
2,156,000
 
Accumulated depletion and impairment
   
(31,496,000
)
   
(27,729,000
)
                 
Net oil and gas properties
   
36,463,000
     
27,692,000
 
                 
Support equipment and other non-current assets, net of accumulated depreciation of ($514,000) and ($416,000), respectively
   
791,000
     
611,000
 
                 
Total non-current assets
   
37,254,000
     
28,303,000
 
                 
Total assets
 
$
45,621,000
   
$
34,680,000
 
 
See accompanying notes to consolidated financial statements
 
 
H-2

 
 
Earthstone Energy, Inc.
Consolidated Balance Sheets
Page 2 of 2
 
   
March 31,
     
       
2013
 
             
Liabilities and Shareholders’ Equity
Current liabilities:
           
Accounts payable
 
$
430,000
   
$
1,631,000
 
Accrued liabilities
   
5,243,000
     
3,971,000
 
                 
Total current liabilities
   
5,673,000
     
5,602,000
 
                 
Long-term liabilities:
               
Long-term debt
   
9,000,000
     
4,000,000
 
Deferred tax liability
   
4,486,000
     
2,971,000
 
Asset retirement obligation, less current portion
   
2,068,000
     
1,809,000
 
                 
Total long-term liabilities
   
15,554,000
     
8,780,000
 
                 
Total liabilities
   
21,227,000
     
14,382,000
 
                 
Shareholders’ equity:
               
Preferred shares, $0.001 par value, 600,000 authorized and none issued or outstanding
   
-
     
-
 
Common shares, $0.001 par value, 6,400,000 shares authorized and 1,753,000 and 1,802,000 shares issued, respectively
   
18,000
     
18,000
 
Additional paid-in capital
   
23,436,000
     
23,278,000
 
Treasury stock, at cost, 24,000 and 82,000 shares, respectively
   
(458,000
)
   
(457,000
)
Accumulated earnings (deficit)
   
1,398,000
     
(2,541,000
)
                 
Total shareholders’ equity
   
24,394,000
     
20,298,000
 
                 
Total liabilities and shareholders’ equity
 
$
45,621,000
   
$
34,680,000
 
 
See accompanying notes to consolidated financial statements
 
 
H-3

 
Earthstone Energy, Inc.
Consolidated Statements of Operations
 
 
 
Year ended March 31,
 
       
2013
 
Revenues:
           
Oil and gas sales
 
$
17,440,000
   
$
10,982,000
 
Well service and water-disposal revenue
   
74,000
     
396,000
 
                 
Total revenues
   
17,514,000
     
11,378,000
 
                 
Expenses:
               
Oil and gas production
   
3,957,000
     
3,453,000
 
Production tax
   
1,582,000
     
971,000
 
Well service and water-disposal
   
100,000
     
94,000
 
Depletion and depreciation
   
3,881,000
     
2,017,000
 
Accretion of asset retirement obligation
   
202,000
     
177,000
 
General and administrative
   
2,628,000
     
2,625,000
 
                 
Total expenses
   
12,350,000
     
9,337,000
 
                 
Income from operations
   
5,164,000
     
2,041,000
 
                 
Other income (expense):
               
Interest and other income
   
73,000
     
62,000
 
Interest and other expenses
   
(173,000
)
   
(21,000
)
                 
Total other income (expense)
   
(100,000
)
   
41,000
 
                 
Income before income tax
   
5,064,000
     
2,082,000
 
                 
Current income tax (benefit) expense
   
(390,000
)
   
62,000
 
Deferred income tax expense
   
1,515,000
     
240,000
 
                 
Total income tax expense
   
1,125,000
     
302,000
 
                 
Net income
 
$
3,939,000
   
$
1,780,000
 
                 
Per share amounts:
               
Basic
 
$
2.27
   
$
1.03
 
Diluted
 
$
2.27
   
$
1.03
 
                 
Weighted average common shares outstanding:
               
Basic
   
1,731,812
     
1,720,712
 
Diluted
   
1,731,812
     
1,720,712
 
 
See accompanying notes to consolidated financial statements
 
 
H-4

 
Earthstone Energy, Inc.
Consolidated Statements of Shareholders’ Equity
Years ended March 31, 2014 and 2013
 
 
             
Additional
               
Accumulated
       
   
Common shares
   
paid-in
   
Treasury shares
   
earnings/
       
   
Shares
   
Amount
   
capital
   
Shares
   
Amount
   
(deficit)
   
Total
 
                                           
Balances at March 31, 2012
   
1,788,000
   
$
18,000
   
$
23,108,000
     
(82,000
)
 
$
(457,000
)
 
$
(4,321,000
)
 
$
18,348,000
 
                                                         
Share-based compensation
   
14,000
     
-
     
170,000
     
-
     
-
     
-
     
170,000
 
Net income
   
-
     
-
     
-
     
-
     
-
     
1,780,000
     
1,780,000
 
                                                         
Balances at March 31, 2013
   
1,802,000
   
$
18,000
   
$
23,278,000
     
(82,000
)
 
$
(457,000
)
 
$
(2,541,000
)
 
$
20,298,000
 
                                                         
Purchase of treasury shares
   
-
     
-
     
-
     
-
     
(1,000
)
   
-
     
(1,000
)
Share-based compensation
   
12,000
     
-
     
158,000
     
-
     
-
     
-
     
158,000
 
Reclassification of shares held in treasury
   
(58,000
)
   
-
     
-
     
58,000
     
-
     
-
     
-
 
Forfeitures
   
(3,000
)
   
-
     
-
     
-
     
-
     
-
     
-
 
Net income
   
-
     
-
     
-
     
-
     
-
     
3,939,000
     
3,939,000
 
                                                         
Balances at March 31, 2014
   
1,753,000
   
$
18,000
   
$
23,436,000
     
(24,000
)
 
$
(458,000
)
 
$
1,398,000
   
$
24,394,000
 
 
See accompanying notes to consolidated financial statements
 
 
H-5

 
Earthstone Energy, Inc.
Consolidated Statements of Cash Flows
 
 
 
Year ended March 31,
 
       
2013
 
Cash flows from operating activities:
           
Net income
 
$
3,939,000
   
$
1,780,000
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depletion and depreciation
   
3,881,000
     
2,017,000
 
Deferred income tax expense
   
1,515,000
     
240,000
 
Accretion of asset retirement obligation
   
202,000
     
177,000
 
Share-based compensation
   
158,000
     
170,000
 
Amortization of deferred financing costs
   
13,000
     
2,000
 
Change in:
               
Accounts receivable
   
(1,270,000
)
   
(904,000
)
Other current assets
   
(501,000
)
   
(74,000
)
Accounts payable and accrued liabilities
   
(1,496,000
)
   
459,000
 
                 
Net cash provided by operating activities
   
6,441,000
     
3,867,000
 
                 
Cash flows from investing activities:
               
Oil and gas properties
   
(10,934,000
)
   
(12,243,000
)
Proceeds from sale of oil and gas property and equipment
   
292,000
     
-
 
Purchases of support equipment and other non-current assets
   
(261,000
)
   
(174,000
)
                 
Net cash used in investing activities
   
(10,903,000
)
   
(12,417,000
)
                 
Cash flows from financing activities:
               
Borrowings on long-term debt
   
5,000,000
     
4,000,000
 
Deferred financing costs
   
(46,000
)
   
(48,000
)
Purchase of treasury shares
   
(1,000
)
   
-
 
                 
Net cash provided by financing activities
   
4,953,000
     
3,952,000
 
                 
Cash and cash equivalents:
               
Net increase (decrease) in cash and cash equivalents
   
491,000
     
(4,598,000
)
Cash and cash equivalents, beginning of year
   
2,180,000
     
6,778,000
 
                 
Cash and cash equivalents, end of year
 
$
2,671,000
   
$
2,180,000
 
                 
Supplemental disclosure of cash flow information:
               
Cash paid for interest
 
$
154,000
   
$
15,000
 
Cash paid for income tax
 
$
1,000
   
$
341,000
 
Non-cash:
               
Increase in oil and gas property due to asset retirement obligation
 
$
85,000
   
$
102,000
 
Accrued capital expenditures
 
$
1,539,000
   
$
1,546,000
 
Prepaid capital expenditures
 
$
272,000
   
$
9,000
 
 
See accompanying notes to consolidated financial statements
 
 
H-6

 
Earthstone Energy, Inc.
Notes to Consolidated Financial Statements
March 31, 2014
 
1. Summary of Significant Accounting Policies
 
Organization and Nature of Operations. Earthstone Energy, Inc. (the “Company”) was originally organized in July 1969 as Basic Earth Science Systems, Inc. and changed its name in 2010 to Earthstone Energy, Inc. The Company is principally engaged in the acquisition, exploration, development, and production of crude oil and natural gas properties, primarily operating in the North Dakota and Montana portions of the Williston Basin and South Texas.
 
On May 15, 2014 the Company and Oak Valley, entered into an Exchange Agreement. The Exchange Agreement provides that, upon the terms and subject to the conditions set forth in the Exchange Agreement, Oak Valley will contribute to the Company the membership interests of its three subsidiaries, each a Texas limited liability company, inclusive of producing assets, undeveloped acreage and an estimated $138 million of cash, in exchange for the issuance of approximately 9.1 million shares of the Company’s common stock. Following the Exchange, current Earthstone stockholders will own 16% of the Company’s outstanding Common Stock and Oak Valley will own 84% of the Company’s outstanding Common Stock. The Exchange Agreement has been approved by the board of directors of Earthstone and the board of managers of Oak Valley. See Note 12 below for further information.
 
Principles of Consolidation. The consolidated financial statements include the accounts of Earthstone Energy, Inc. and its wholly-owned subsidiary. All significant intercompany accounts and transactions have been eliminated. The Company does not have any unconsolidated special purpose entities.
 
At the directive of the U.S. Securities and Exchange Commission (“SEC”) to use “plain English” in public filings, the Company uses such terms as “we,” “our,” “us” or the Company in place of Earthstone Energy, Inc. and its wholly-owned subsidiary. When such terms are used in this manner throughout the notes to the audited consolidated financial statements, they are in reference only to the corporation, Earthstone Energy, Inc. and its subsidiaries, and are not used in reference to the Board, corporate officers, management, or any individual employee or group of employees.
 
Basis of Presentation. The Company prepares its financial statements in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
 
Oil and Gas Sales. The Company derives revenue primarily from the sale of produced natural gas and crude oil. Revenues from production on properties in which the Company shares an economic interest with other owners are recognized on the basis of the Company’s interest. Revenues are reported on a gross basis for the amounts received before taking into account production taxes and transportation costs, which are reported as separate expenses. Revenue is recorded and receivables are accrued using the sales method, which occurs in the month production is delivered to the purchaser, at which time ownership of the oil is transferred to the purchaser. Payment is generally received between 30 and 90 days after the date of production. Collection of the revenue may vary depending on the status of wells or the performance of the operator. Estimates of the amount of production delivered to purchasers and the prices at which it was delivered are necessary at year end. Management’s knowledge of the Company’s properties, their historical performance, the anticipated effect of weather conditions during the month of production, NYMEX and local spot market prices, and other factors are the basis for these estimates. Variances between estimates and the actual amounts received are recorded when payment is received, or when better information is available.
 
Oil and Gas Reserves. Oil and gas reserves represent theoretical, estimated quantities of crude oil and natural gas which geological and engineering data estimate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. There are numerous uncertainties inherent in estimating oil and gas reserves and their values, including many factors beyond the Company’s control. Accordingly, reserve estimates are different from the future quantities of oil and gas that are ultimately recovered and the corresponding lifting costs associated with the recovery of these reserves.
 
Oil and Gas Property. The Company uses the full cost method of accounting for costs related to its oil and gas property. Accordingly, all costs associated with the acquisition, exploration and development of oil and gas reserves (including the costs of unsuccessful efforts) are capitalized. These costs include land acquisition costs, geological and geophysical expense, carrying charges on non-producing properties, costs of drilling, and overhead charges directly related to acquisition and exploration activities.
 
 
H-7

 
 
Under the full cost method, no gain or loss is recognized upon the sale or abandonment of oil and gas property unless non-recognition of such gain or loss would significantly alter the relationship between capitalized costs and proved oil and gas reserves.
 
Capitalized costs are subject to a ceiling test, as prescribed by SEC regulations, that limits such pooled costs to the aggregate of the present value of future net cash flows attributable to proved oil and gas reserves, less future cash outflows associated with the asset retirement obligation that have been accrued plus the lower of cost or estimated fair value of unproved properties not being amortized less any associated tax effects. Prices are held constant for the productive life of each well. If the full cost pool of capitalized oil and gas property costs exceeds the ceiling, the excess is reflected as a non-cash charge to earnings. The write-down is permanent and not reversible in future periods, even though higher oil and gas prices in the future may subsequently and significantly increase the ceiling amount. As of the balance sheet date, capitalized costs did not exceed the ceiling test limit.
 
For the years ended March 31, 2014 and 2013, the oil and natural gas prices used to calculate the full cost ceiling limitation are the 12-month average prices, calculated as the unweighted arithmetic average price of oil and gas on the first day of each month for each of the 12 months prior to the last day of the reporting period (unless prices are defined by contractual arrangements) and net cash flows are discounted at ten percent.
 
Unproved properties are excluded from the ceiling test. Instead, these property costs are periodically reviewed for impairment by reviewing the status of the activity on those properties and surrounding properties either held by the Company or other parties.
Capitalized costs of oil and gas properties, excluding those pertaining to unproved properties, are depleted on a composite units-of-production method based on estimated proved reserves. For depletion purposes, the volume of reserves and production is converted into a common unit of measure at the energy equivalent conversion rate of six thousand cubic feet of natural gas to one barrel of crude oil. Investments in unproved properties and major development projects are not amortized until proved reserves associated with the projects can be determined or until impairment occurs. If the results of an assessment indicate that the properties are impaired, the amount of the impairment is added to the capitalized costs to be amortized.
 
Oil and Gas Production Costs. Costs incurred to operate and maintain wells and related equipment and facilities are expensed as incurred. Production costs (also referred to as lifting costs) include the costs of labor to operate the wells and related equipment and facilities, repairs and maintenance, materials, supplies, and fuel consumed and supplies utilized in operating the wells and related equipment and facilities, property taxes and insurance applicable to proved properties and wells and related equipment and facilities, and severance taxes.
 
Asset Retirement Obligation. The Company’s activities are subject to various laws and regulations, including legal and contractual obligation to plug, reclaim, remediate, or otherwise restore oil and gas property at the time such asset ceases to be productive. An asset retirement obligation (“ARO”) is initially measured at fair value and recorded as a liability with a corresponding asset when incurred if a reasonable estimate of fair value can be made. This is typically when a well is spud or an asset is placed in service. When the ARO is initially recorded, the Company capitalizes the cost by increasing the carrying value of the full cost pool. Over time, the liability increases for the change in its present value (and accretion expense is recorded), while the capitalized cost decreases by way of depletion of the full cost pool. Estimates are reviewed quarterly and adjusted in the period in which new information results in a change of estimate.
 
Income Tax. Income taxes are computed using the asset and liability method. Accordingly, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities, their respective tax bases as well as the effect of net operating losses, tax credits and tax credit carry-forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the year in which the differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in income tax rates is recognized in the results of operations in the period that includes the enactment date.
 
No uncertain tax positions were identified as of any date on or before March 31, 2014. The Company’s policy is to recognize interest and penalties related to uncertain tax benefits in income tax expense. As of March 31, 2014, the Company has not recognized any interest or penalties related to uncertain tax benefits. See Note 9 below for further information.
 
Earnings Per Share. Basic and diluted earnings per share are computed by dividing net income by the weighted average number of common shares outstanding for the period. Included in our basic and diluted earnings per share calculations are the unvested common shares issued to employees and directors of the Company. Inclusion of the unvested common shares in basic and diluted earnings per share has not resulted in a material variance between basic and diluted earnings per share.
 
 
H-8

 
 
Cash and Cash Equivalents. All highly liquid investments with original maturities of 90 days or less are considered to be cash equivalents. During the period and at the balance sheet date, balances of cash and cash equivalents exceeded the federally insured limit.
 
Fair Value Measurements. Financial instruments and nonfinancial assets and liabilities, whether measured on a recurring or non-recurring basis, are recorded at fair value. A fair value hierarchy, established by the Financial Accounting Standards Board (“FASB”), prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).
 
The Company’s financial instruments consist of cash and cash equivalents, trade receivables, trade payables and accrued liabilities, and long-term debt, all of which are considered to be representative of their fair market value, due to the short-term and highly liquid nature of these instruments.
 
As discussed in Note 6, the Company incurred asset retirement obligations of $85,000 for the year ended March 31, 2014 and asset retirement obligations of $69,000 and an additional $33,000 related to revisions in estimated liabilities for the year ended March 31, 2013, the value of which was determined using unobservable pricing inputs (or Level 3 inputs). The Company uses the income valuation technique to estimate the fair value of the obligation using several assumptions and judgments about the ultimate settlement amounts, inflation factors, credit adjusted discount rates, and timing of settlement.
 
Hedging Activities. The Company had no hedging activities in the years ended March 31, 2014 and 2013. Hedging strategies, or absence of hedging, may vary or change due to change of circumstances, unforeseen opportunities, inability to fund margin requirements, lending institution requirements and other events which the Company is not able to anticipate.
 
Support Equipment. Support equipment (including such items as vehicles, well servicing equipment, and office furniture and equipment) is stated at the lower of cost or market. Depreciation of support equipment is computed using primarily the straight-line method over periods ranging from five to seven years.
 
Inventory. Inventory, consisting primarily of tubular goods and oil field equipment to be used in future drilling operations or repair operations, is stated at the lower of cost or market, cost being determined by the FIFO method.
Commitments. The Company is committed to $9,880 per month plus maintenance fees on a 7,000 square foot office space located in downtown Denver, Colorado. The lease term ends on April 30, 2016. The Company does not have any off-balance sheet financing transactions, arrangements or obligations.
 
Major Customers and Operating Region. The Company operates exclusively within the United States of America. All of the Company’s assets are employed in and all of its revenues are derived from the oil and gas industry. Individual external purchasers of 10% or more of the Company’s oil and gas production revenue for the years ended March 31, 2014 and 2013 were as follows:
 
   
2014
   
2013
 
             
Valero Energy Corp.
   
11
%
   
17
%
Plains Marketing LP
   
6
%
   
10
%
Total
   
17
%
   
27
%
 
For the years ended March 31, 2014 and 2013, approximately 80% and 65%, respectively, of Earthstone’s oil and gas revenue was from non-operated properties where the Company has no direct contact with the actual purchaser. On these properties, Earthstone’s portion of the product was marketed by the 25 different companies who operate these wells. These 25 companies may, unbeknownst to the Company, market to one or more of the same purchasers to whom the Company sells directly. Therefore, the Company is unable to ascertain the total extent of combined purchaser concentration. It is not expected that the loss of any one of these purchasers would cause a material adverse impact on the Company’s results from operations, as alternative markets for oil and gas production are readily available.
 
 
H-9

 
 
Bad Debt Expense. A charge is recognized in general and administrative expenses and an allowance is established against specific receivable balances from joint interest owners in instances where working interest owners’ dispute amounts billed for their proportionate share in the cost of wells which the Company operates. As individual disputes are resolved, either the expense is reversed in the period of the resolution or the receivable is written down.
 
Share-Based Compensation. The Company recognizes all equity-based compensation as share-based compensation expense, included in general and administrative expenses, based on the fair value of the compensation measured at the grant date. The expense is recognized over the vesting period of the grant. See Note 8 below for information.
 
Use of Estimates. The preparation of financial statements in conformity with U.S. GAAP requires estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates and assumptions concern matters that are inherently uncertain. Estimates and assumptions are revised periodically and the effects of revisions are reflected in the financial statements in the period it is determined to be necessary. Actual results could differ from those estimates.
 
Reclassifications. Certain prior year amounts were reclassified to conform to current presentation. Such reclassifications had no effect on the prior year net income, accumulated deficit, net assets or total shareholders’ equity.
 
Recent Accounting Pronouncements. In December 2011, the FASB issued ASU 2011-11, Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities. This ASU requires the Company to disclose both net and gross information about assets and liabilities that have been offset. The disclosures under this new guidance are required to be provided retrospectively for all comparative periods presented. The Company was required to implement this guidance effective for the first quarter of fiscal 2014. The adoption of ASU 2011-11 did not have a material impact on its consolidated financial statements.
 
In July 2013, the FASB issued ASU No. 2013-11, Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists (“ASU 2013-11”). ASU 2013-11 addresses the diversity in practice that exists for the balance sheet presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. ASU 2013-11 requires that an unrecognized tax benefit, or a portion of an unrecognized tax benefit, be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward. ASU No. 2013-11 is effective for the Company’s fiscal quarter ending June 30, 2014. ASU 2013-11 impacts balance sheet presentation only. The Company is currently evaluating the impact of the new rule but believes the balance sheet impact will not be material.
 
Various other accounting pronouncements have been recently issued, most of which represented technical corrections to the accounting literature or were applicable to specific industries, and are not expected to have a material effect on the Company’s financial position, results of operations, or cash flows.
 
2. Other Current Assets
 
Other current assets as of March 31, 2014 and 2013 consisted of:
 
   
2014
   
2013
 
             
Prepaid income tax
 
$
379,000
   
$
112,000
 
Lease and well equipment inventory
   
310,000
     
371,000
 
Drilling and completion cost prepayments
   
223,000
     
210,000
 
Prepaid insurance premiums
   
91,000
     
88,000
 
Other current assets
   
40,000
     
33,000
 
                 
Total other current assets
 
$
1,043,000
   
$
814,000
 
 
 
H-10

 
 
Lease and well equipment inventory included in other current assets represents well site production equipment owned by the Company that has been removed from wells that the Company operates. This occurs when the Company plugs a well or replaces defective, damaged or suspect equipment on a producing well. In this case, salvaged equipment is valued at prevailing market prices, removed from the full cost pool and made available for sale. This equipment is carried on the balance sheet at a value not to exceed the original carrying value established at the time it was placed in inventory. This equipment is intended for resale to third parties at current fair market prices. Sale of this equipment is expected to occur in less than one year. This policy does not preclude the Company from further transferring serviceable equipment to other wells that the Company operates, on an as needed basis. During the year, the Company impaired approximately $61,000 of inventory to production expense.
 
Drilling and completion cost prepayments represent cash expenditures advanced by the Company to outside operators prior to the commencement of drilling and/or completion operations on a well.
 
3. Other Non-Current Assets
 
Other non-current assets as of March 31, 2014 and 2013 consisted of:
 
   
2014
   
2013
 
             
Support equipment and lease and well equipment inventory
 
$
590,000
   
$
500,000
 
Plugging bonds
   
122,000
     
65,000
 
Deferred financing costs
   
79,000
     
46,000
 
                 
Total other non-current assets
 
$
791,000
   
$
611,000
 
 
Support equipment represents non-oil and gas property (including such items as vehicles, office furniture and equipment and well servicing equipment) and is stated at the lower of cost or market. Depreciation of support equipment was $114,000 and $66,000 for the years ended March 31, 2014 and 2013, respectively, which was computed using primarily the straight-line method over periods ranging from five to seven years.
 
Non-current lease and well equipment inventory, unlike the equipment inventory in other current assets that is held for resale, is intended for use on leases that the Company operates. This equipment inventory represents well site production equipment that the Company owns that has either been purchased or has been removed from wells that the Company operates. When placed in inventory, new equipment is valued at cost and salvaged equipment is valued at prevailing market prices. The inventory is carried at the lower of the original carrying value or fair market value.
 
Plugging bonds represent Certificates of Deposit furnished by the Company to third parties who supply plugging bonds to federal and state agencies where the Company operates wells.
 
Deferred financing costs represent fees and expenses incurred in connection with the origination of the Company’s credit facility in December 2012. These costs will be amortized on a straight-line basis over the five year term of the facility.
 
4. Accrued Liabilities
 
Other current liabilities as of March 31, 2014 and 2013 consisted of:
 
   
2014
   
2013
 
             
Accrued operations payable
 
$
4,209,000
   
$
2,933,000
 
Accrued compensation
   
411,000
     
429,000
 
Short-term asset retirement obligation
   
317,000
     
296,000
 
Accrued income tax payable and other
   
180,000
     
213,000
 
Revenue and production taxes payable
   
126,000
     
100,000
 
                 
Total accrued liabilities
 
$
5,243,000
   
$
3,971,000
 
 
 
H-11

 
 
5. Long-Term Debt
 
On December 21, 2012 the Company entered into a $25 million senior secured revolving bank credit facility (the “Credit Facility”) with the Bank of Oklahoma (the “Bank”). The initial borrowing base on the Credit Facility was $6 million. The maturity date of the Credit Facility is December 21, 2017 and provides for a borrowing base subject to redetermination semi-annually each June and December and for certain unscheduled redeterminations. The Credit Facility is secured by mortgages on primarily all of the Company’s properties and an assignment of all the proceeds from severed and extracted hydrocarbons from the properties described in the mortgages. Until further notice, the Bank has suspended their right to receive the proceeds directly.
 
Effective September 10, 2013, the Company entered into a Waiver and First Amendment to Credit Agreement (the “Amended Credit Facility”) with the Bank in connection with a semiannual redetermination of the borrowing base. The redetermination resulted in an increase in the borrowing base from $6 million under the initial Credit Facility to $12 million under the Amended Credit Facility, which amount is subject to redetermination. The Company’s ability to remain in compliance with the financial covenants may be affected by events and other factors beyond the Company’s control, including market prices for the Company’s oil and gas and the rate at which the operators of projects drill in which the Company participates. Any future inability to comply with these covenants, unless waived by the Bank, could adversely affect the Company’s liquidity by rendering the Company unable to borrow further under the Amended Credit Facility.
 
The Credit Facility contains negative covenants that limit the Company’s ability, among other things, to pay any cash dividends, incur additional indebtedness, sell assets, enter into hedging contracts, change the nature of its business or operations, merge, consolidate or make investments. In addition, the Company is required to maintain a ratio of debt to EBITDAX (as defined in the credit agreement) of no greater than 4.0 to 1.0 and a current ratio (as defined in the credit agreement) of no less than 1.0 to 1.0. As of March 31, 2014, the Company was in compliance with all of the financial covenants under the Credit Facility. Should our Exchange Agreement with Oak Valley close we would require the consent of the Bank.
 
Payments of interest are due quarterly in arrears at prime plus 0.75% to 1.75% or LIBOR plus 1.75% to 2.75%, depending on the Company’s level of borrowing and election at the date of borrowing. Commitment fees on the unused amounts of the Credit Facility are due quarterly at rates from 0.35% to 0.50% on the unused amounts of the Credit Facility. At closing, the Company paid a borrowing base fee of $30,000, or 0.5%, on the $6 million borrowing base. An additional borrowing base fee of $30,000, or 5%, on the increase in borrowing base of $6 million under the Amended Credit Facility was paid by the Company during the year ended March 31, 2014. These costs have been recorded as deferred financing costs and will be amortized over the term of the facility. Deferred financing fees in the amount of $34,000 related to legal expenses and other costs to originate the Credit Facility and the Amended Credit Facility have been recorded. These costs will be amortized over the term on the facility. Amortization of deferred financing fees in the amount of $13,000 was recorded during the year ended March 31, 2014. Additional borrowing base fees may be payable upon future increases in the borrowing base, if any. As of March 31, 2014, the Company had an outstanding balance under the Credit Facility of $9 million.
 
6. Asset Retirement Obligation
 
For the purpose of determining the fair value of the asset retirement obligation incurred during the year ended March 31, 2014, the Company assumed an inflation rate of 4.07%, an estimated average asset life of 30 years, and a credit adjusted risk free interest rate of 7.85%.
 
The following reconciles the value of the asset retirement obligation for the periods presented. This included a short-term obligation of $317,000 and $296,000 as of March 31, 2014 and 2013, respectively, which was a component of accrued liabilities on the balance sheets:
 
   
2014
   
2013
 
             
Asset retirement obligation, beginning of year
 
$
2,105,000
   
$
1,826,000
 
Liabilities settled
   
(7,000
)
   
-
 
Liabilities incurred
   
85,000
     
69,000
 
Revisions in estimated liabilities
   
-
     
33,000
 
Accretion
   
202,000
     
177,000
 
Asset retirement obligation, end of year
   
2,385,000
     
2,105,000
 
                 
Less Current portion
   
(317,000
)
   
(296,000
)
                 
Asset retirement obligation, less current portion
 
$
2,068,000
   
$
1,809,000
 
 
 
H-12

 
 
7. Commitments
 
Office rent expense was approximately $202,000 and $158,000 for the years ended March 31, 2014 and 2013, respectively (including building maintenance charges). The Company is committed to a total of $247,000 for the remaining term on its 7,000 square foot office space located in downtown Denver, Colorado, ending April 30, 2016.
 
8. Shareholders’ Equity
 
Preferred Shares. The Company has 600,000 shares of authorized preferred stock with a par value of $0.001 available for issuance in such series and preferences as determined by the Board. Since inception, the Company has not issued any preferred shares.
 
Common Shares. The Company has authorized 6,400,000 shares of common stock with a par value of $0.001. The total issued common stock as of March 31, 2014, was 1,753,000 common shares.
 
Share-Based Compensation. On March 8, 2007, the Board adopted a Director Compensation Plan (“the Plan”) allotting up to 50,728 shares of the Company’s common stock to be issued to independent, non-employee directors. In connection with the Plan, an annual stock grant equal to $36,000 is awarded to each independent director. The number of shares included in each grant is calculated based upon the average closing price of the ten trading days preceding each April 1st anniversary date. Shares are subject to certain restrictions and vesting.
 
During the year ended March 31, 2014, 6,525 shares of common stock reserved for issuance under the Plan were authorized for issuance. Accordingly, as of March 31, 2014, 3,661 shares of common stock remain available for issuance under the Plan. Grants of shares of restricted stock vest one-third each year over three years. In accordance with the terms of the Plan, if a director’s participation as a member of the Board ceases or is terminated for any reason prior to the date the shares of restricted stock are fully vested, the unvested portion of the restricted stock shall be automatically forfeited and shall revert back to the Company. The aggregate number of restricted stock awards outstanding and subject to vesting at March 31, 2014, for each non-employee director was as follows: Robertson – 3,894 shares; Rodgers – 3,894; and Calerich – 3,938. In addition, each of the three independent directors was granted 1,679 shares of restricted stock on April 1, 2014, subject to vesting and forfeiture. All restricted shares are considered issued and outstanding shares of the Company’s common stock at the grant date and have the same dividend and voting rights as other common stock.
 
A summary of the status of the Company’s non-vested shares under the Director Compensation Plan as of March 31, 2014 and 2013, and changes during the years ended on those dates is presented below:
 
   
2014
   
2013
 
         
Weighted
         
Weighted
 
         
Average
         
Average
 
         
Grant
         
Grant
 
         
Date Fair
         
Date Fair
 
   
Shares
   
Value
   
Shares
   
Value
 
                         
Non-vested shares, beginning of year
   
11,755
   
$
207,000
     
14,779
   
$
186,000
 
Granted
   
6,525
     
108,000
     
4,929
     
108,000
 
Vested
   
(6,554
)
   
(99,000
)
   
(7,953
)
   
(87,000
)
Forfeited
   
-
     
-
     
-
     
-
 
 
H-13

 
 
    2014     2013  
         
Weighted
Average
Grant
Date Fair
         
Weighted
Average
Grant
Date Fair
 
   
Shares
   
Value
   
Shares
   
Value
 
Non-vested shares, end of year     11,726     $ 216,000       11,755     $ 207,000  
 
As of March 31, 2014, there was $216,000 of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted under the Director Compensation Plan. That cost is expected to be recognized over a weighted-average period of 1.70 years.
 
Share-based compensation expense of $110,000 and $100,000 was recognized during the years ended March 31, 2014 and 2013, respectively, for restricted share grants to independent directors.
 
The 2011 Equity Incentive Compensation Plan (“the Equity Plan”) was adopted by the Board on July 14, 2011, subject to the approval of our Stockholders, which was obtained on September 23, 2011, making the plan effective as of September 23, 2011. The Equity Plan was established to promote our interests and the interests of our Stockholders by encouraging the participants, namely employees, to increase their equity interest in us, thereby giving them an added incentive to work toward the Company’s continued growth and success, all the while enabling us to compete for the services of the individuals needed for our continued growth and success. Awards are in the form of restricted shares of common stock. These awards are subject to such restrictions as the Compensation Committee of the Board of Directors may impose, including vesting and risk of forfeiture.
 
The Equity Plan allows up to 150,000 shares of the Company’s common stock to be issued to personnel under the plan. During the year ended March 31, 2014, 5,013 shares were granted. Subsequent to the grants, 2,713 shares were forfeited. Subsequent to March 31, 2014, 3,831 shares have been granted. Accordingly, as of June 10, 2014, 135,202 shares of common stock remain available for issuance under the Equity Plan.
 
A summary of the status of the Company’s non-vested shares under the Equity Incentive Compensation Plan as of March 31, 2014 and 2013, and changes during the years ended on those dates is presented below:
 
   
2014
   
2013
 
         
Weighted
         
Weighted
 
         
Average
         
Average
 
         
Grant
         
Grant
 
         
Date Fair
         
Date Fair
 
   
Shares
   
Value
   
Shares
   
Value
 
                         
Non-vested shares, beginning of year
   
7,466
   
$
128,000
     
-
   
$
-
 
                                 
Granted
   
5,013
     
83,000
     
9,027
     
155,000
 
Vested
   
(2,918
)
   
(47,000
)
   
(1,275
)
   
(21,000
)
Forfeited
   
(2,713
)
   
(30,000
)
   
(286
)
   
(6,000
)
                                 
Non-vested shares, end of year
   
6,848
   
$
134,000
     
7,466
   
$
128,000
 
 
Share-based compensation expense of $48,000 and $70,000 was recognized during the years ended March 31, 2014 and 2013, respectively, for restricted share grants to employees.
 
As of March 31, 2014, there was $134,000 of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted under the Equity Incentive Compensation Plan. That cost is expected to be recognized over a weighted-average period of 1.78 years.
 
Treasury Shares. On October 22, 2008, the Company’s Board authorized a share buyback program for the Company to repurchase up to 5,000 shares of its common stock for a period of up to 18 months. The program did not require the Company to repurchase any specific number of shares, and the Company may terminate the repurchase program at any time. On November 13, 2009, the Board increased the number of shares authorized for repurchase to 15,000 shares. On February 10, 2010, the Board extended the termination date of the program from April 22, 2010 to October 22, 2011. On November 7, 2011, the Board further extended the termination date of the program from October 22, 2011 to October 22, 2013. On November 11, 2013, the Board approved a motion that allowed for up to $5,000 per year to be used to buy back blocks of 99 shares or less. During the year ended March 31, 2014, 30 shares were repurchased at an average price of $17 under the share buyback program and 10,298 shares remain available for future repurchase. No treasury shares have been retired.
 
 
H-14

 
 
9. Income Tax
 
The provision for income tax for the years ending March 31, 2014 and 2013 is comprised of the following:
 
   
Year Ended March 31,
 
       
2013
 
             
Current:
           
Federal
 
$
(387,000
)
 
$
40,000
 
State
   
(3,000
)
   
22,000
 
Total current income tax (benefit) expense
   
(390,000
)
   
62,000
 
                 
Deferred:
               
Federal
   
1,439,000
     
226,000
 
State
   
76,000
     
14,000
 
Total deferred income tax expense
   
1,515,000
     
240,000
 
                 
Income tax expense
 
$
1,125,000
   
$
302,000
 
 
A reconciliation between the income tax provision at the statutory rate on income tax and the income tax provision for the years ended March 31, 2014 and 2013 is as follows:
 
   
Year Ended March 31,
 
       
2013
 
             
Federal tax at statutory rate
 
$
1,722,000
   
$
708,000
 
State taxes, net of federal benefit
   
55,000
     
18,000
 
Excess percentage depletion
   
(678,000
)
   
(415,000
)
Changes in state rates and other adjustments to deferred taxes
   
26,000
     
(9,000
)
                 
Income tax expense
 
$
1,125,000
   
$
302,000
 
                 
Effective rate expressed as a percentage of income before income tax
   
22.2
%
   
14.5
%
 
The overall effective tax rate expressed as a percentage of book income before income tax for the year ended March 31, 2014 was 22.2%, as compared to the year ended March 31, 2013 when it was 14.5%, was higher due to a decrease in the percentage of current year excess depletion deduction between the comparable periods.
 
Income tax payments, net, were $1,000 and $341,000 for the years ended March 31, 2014 and 2013, respectively.
 
 
H-15

 
 
Net deferred tax assets and liabilities were comprised of:
 
Year Ended March 31,
 
       
2013
 
             
Deferred tax assets:
           
Statutory depletion carry-forward
 
$
2,190,000
   
$
1,467,000
 
Other accruals
   
103,000
     
131,000
 
Allowance for doubtful accounts
   
5,000
     
14,000
 
                 
Gross deferred tax assets
   
2,298,000
     
1,612,000
 
                 
Deferred tax liabilities:
               
Depreciation, depletion and intangible drilling costs
   
(6,784,000
)
   
(4,583,000
)
                 
Gross deferred tax liabilities
   
(6,784,000
)
   
(4,583,000
)
                 
Net deferred tax liabilities
 
$
(4,486,000
)
 
$
(2,971,000
)
 
Projections of future income taxes and their timing require significant estimates with respect to future operating results. Accordingly, deferred taxes may change significantly as more information and data is gathered with respect to such events as changes in commodity prices, their effect on the estimate of oil and gas reserves and the depletion of these long-lived reserves.
 
The Company is subject to U.S. federal income tax and income tax from multiple state jurisdictions. The tax years remaining subject to examination by tax authorities are the years ended March 31, 2010 through 2014.
 
ASC 740 provides detailed guidance for the financial statement recognition, measurement and disclosure of uncertain tax positions recognized in the financial statements. Tax positions must meet a “more-likely-than-not” recognition threshold before a benefit is recognized in the financial statements. As of March 31, 2014, the Company has not recorded a liability for uncertain tax positions. The Company recognizes interest and penalties related to uncertain tax positions in income tax (benefit)/expense. No interest and penalties related to uncertain tax positions were incurred during the years ended March 31, 2014 and 2013.
 
As of March 31, 2014, the Company has approximately $270,000 of state net operating loss carryovers. Under the various existing state laws, these net operating loss carryovers may be utilized to offset state taxable income through the year ended March 31, 2033. A portion of the net operating loss carryover begins to expire in 2018.
 
10. Related Party Transactions
 
The Company maintains a policy permitting officers or directors to assign to the Company or receive assignments from the Company in oil and gas prospects, but only on the same terms and conditions as accepted by independent third parties. This policy also allows officers or directors and the Company to participate together in oil and gas prospects generated by independent third parties, but only on the same terms and conditions as accepted by non-related third parties. During the years ended March 31, 2014 and 2013, no director or officer participated with the Company in any new oil and gas transaction. In prior years, Mr. Singleton has participated with the Company in the acquisition of producing properties on the same terms and conditions as other third parties. As such, Mr. Singleton paid for his proportionate share of the acquisition costs at the time of the acquisition. With respect to his working interest in the three producing wells in which he currently has an ownership, as of March 31, 2014 and 2013, the Company had no accrued balance due to or due from Mr. Singleton.
 
11. Oil and Gas Properties
 
The aggregate amount of capitalized costs related to oil and gas property and the aggregate amount of related accumulated depletion and impairment as of March 31, 2014 and 2013 are as follows:
 
 
H-16

 
 
   
2014
   
2013
 
             
Proved properties
 
$
67,186,000
   
$
53,265,000
 
Unproved properties
   
773,000
     
2,156,000
 
Less accumulated depletion and impairment
   
(31,496,000
)
   
(27,729,000
)
                 
Total oil and gas properties, net
 
$
36,463,000
   
$
27,692,000
 
 
The Company divested its interests in a salt water disposal well located in North Dakota for proceeds of $292,000 in the year ended March 31, 2014, which was accounted for as a reduction to proved properties. Under the full cost method, no gain or loss is recognized upon the sale or abandonment of oil and gas property unless non-recognition of such gain or loss would significantly alter the relationship between capitalized costs and proved oil and gas reserves.
 
The following shows, by category and year incurred, the oil and gas property costs applicable to unproved property that were excluded from the full cost pool depletion computation as of March 31, 2014:
 
                     
Total
 
   
Exploration
   
Development
   
Acquisition
   
Unproved
 
Costs Incurred During Year Ended
 
Costs
   
Costs
   
Costs
   
Property
 
                         
 
$
-
   
$
-
   
$
224,000
   
$
244,000
 
   
-
     
-
     
443,000
     
443,000
 
Prior Years
   
-
     
-
     
106,000
     
106,000
 
                                 
Total
 
$
-
   
$
-
   
$
773,000
   
$
773,000
 
 
Costs incurred in oil and gas property development, exploration and acquisition activities during the years ended March 31, 2014 and 2013 are summarized as follows:
 
   
2014
   
2013
 
             
Development costs
 
$
12,342,000
   
$
13,077,000
 
Exploration costs
   
488,000
     
-
 
Acquisitions:
               
Proved
   
-
     
-
 
Unproved
   
-
     
823,000
 
                 
Total costs of development, exploration and acquisition activities
 
$
12,830,000
   
$
13,900,000
 
 
12. Subsequent Events
 
On May 15, 2014, the Company announced that it had entered into an Exchange Agreement with Oak Valley Resources, LLC (“Oak Valley”) whereby the membership interests in three subsidiaries of Oak Valley, inclusive of producing assets, undeveloped acreage and an estimated $138 million of cash, would be contributed and transferred to the Company in exchange for the issuance of approximately 9.1 million shares of the Company’s common stock (“Common Stock”) to Oak Valley (the “Exchange”). Upon completion of the Exchange, current Company stockholders will own 16% of the Company’s outstanding Common Stock and Oak Valley will own 84% of the Company’s outstanding Common Stock. Closing conditions include the approval by our shareholders for the issuance to Oak Valley of the Common Stock in the Exchange, approval by our shareholders of an amendment to the certificate of incorporation to increase our authorized capital to 100,000,000 shares of Common Stock and 20,000,000 of Preferred Stock and listing approval by the NYSE MKT of the Common Stock to be issued to Oak Valley in the Exchange. It is anticipated that the Exchange transaction will not be completed until the third calendar quarter of 2014, subject to customary and specific closing conditions.
 
 
H-17

 
 
The foregoing summary of the Exchange does not purport to be complete and is qualified in its entirety by statements, documents and other information contained in the Current Report on Form 8-K as filed by the Company with the U.S. Securities Exchange Commission on May 16, 2014.
 
13. Unaudited Oil and Gas Reserves Information
 
As of March 31, 2014 and 2013, 100% of the estimated oil and gas reserves presented herein were derived from reports prepared by independent petroleum engineering firm Ryder Scott Company.
 
Proved developed reserves are reserves expected to be recovered through existing wells with existing equipment and operating methods. Proved undeveloped reserves are reserves expected to be recovered through wells yet to be completed.
 
Analysis of Changes in Proved Reserves. Estimated quantities of proved developed reserves (all of which are located within the United States), as well as the changes in proved developed and proved undeveloped reserves during the periods indicated, are presented in the following tables:
 
Proved Reserves
 
         
   
Oil
   
Gas
   
Oil
   
Gas
 
   
(Bbls)
   
(Mcf)
   
(Bbls)
   
(Mcf)
 
Proved Reserves:
                       
Balance, beginning of year
   
2,457,000
     
2,786,000
     
1,227,000
     
646,000
 
Revisions of previous estimates1
   
(88,000
)
   
245,000
     
101,000
     
148,000
 
Extensions and discoveries2
   
359,000
     
572,000
     
1,245,000
     
1,936,000
 
Sales of reserves in place
   
-
     
-
     
-
     
-
 
Improved recovery
   
-
     
-
     
7,000
     
163,000
 
Purchase of reserves
   
-
     
-
     
-
     
-
 
Production3
   
(174,000
)
   
(190,000
)
   
(123,000
)
   
(107,000
)
                                 
Balance, end of year
   
2,554,000
     
3,413,000
     
2,457,000
     
2,786,000
 
                                 
Proved developed reserves:
                               
Balance, beginning of year
   
1,388,000
     
1,182,000
     
1,077,000
     
515,000
 
                                 
Balance, end of year
   
1,526,000
     
1,773,000
     
1,388,000
     
1,182,000
 
                                 
Proved undeveloped reserves:
                               
Balance, beginning of year4
   
1,069,000
     
1,604,000
     
150,000
     
131,000
 
PUD converted to PDP
   
(405,000
)
   
(607,000
)
   
-
     
-
 
PUD added during the year
   
338,000
     
633,000
     
919,000
     
1,473,000
 
Revisions of previous estimates
   
26,000
     
10,000
     
-
     
-
 
                                 
Balance, end of year
   
1,028,000
     
1,640,000
     
1,069,000
     
1,604,000
 
                                 
1 Revisions of Previous Estimates – Estimates reflect an overall steady trend of increases in oil and gas prices since December 2008, when prices reached a 5-year low, offset by normal decline curves in wells.
2 Extensions and Discoveries – Additions during the year ended March 31, 2014 consisted of 62 wells, 57 in North Dakota and five in Montana. Extensions and discoveries during the year ended March 31, 2013 consisted of 103 wells, 102 in North Dakota and one in Louisiana.
3 Production – Volumes of oil and gas that were produced were removed from reserves during the year.
4 Proved undeveloped reserves - Positive revisions of 14,000 BOE, or 1%, were made to the March 31, 2013 estimated proved undeveloped reserves balance. The primary cause for these revisions was due to increases in pricing which extended the economic life of the wells. Within portions of the Company’s areas of operation, actual well results underperformed relative to the proved undeveloped forecasts in the March 31, 2013 reserve report. The proved undeveloped forecasts in these areas have been adjusted to reflect these well performances in the March 31, 2014 reserve report.
 
 
H-18

 
 
The table below sets forth a standardized measure of the estimated discounted future net cash flows attributable to the Company’s proved oil and gas reserves. Estimated future cash inflows were computed by applying the 12-month average price of oil and gas on the first day of each month to the estimated future production of proved oil and gas reserves as of March 31, 2014 and 2013. The future production and development costs represent the estimated future expenditures to be incurred in producing and developing the proved reserves, assuming continuation of existing economic conditions. Discounting the annual net cash flows at 10% illustrates the impact of timing on these future cash flows.
 
Standardized Measure of Estimated Discounted Future Net Cash Flows
 
   
For the years ended March 31,
 
       
2013
 
             
Future cash inflows
 
$
246,908,000
   
$
217,487,000
 
Future cash outflows:
               
Production cost
   
(91,392,000
)
   
(88,280,000
)
Development cost
   
(25,563,000
)
   
(28,255,000
)
Future income tax
   
(28,829,000
)
   
(25,675,000
)
                 
Future net cash flows
   
101,124,000
     
75,277,000
 
Adjustment to discount future annual net cash flows at 10%
   
(52,069,000
)
   
(43,661,000
)
                 
Standardized measure of discounted future net cash flows
 
$
49,055,000
   
$
31,616,000
 
 
The following table summarizes the principal factors comprising the changes in the standardized measure of estimated discounted net cash flows for each of the years ended March 31, 2014 and 2013:
 
Changes in Standardized Measure of Estimated Discounted Future Net Cash Flows
 
   
For the years ended March 31,
 
       
2013
 
             
Standardized measure, beginning of year
 
$
31,616,000
   
$
23,183,000
 
Sales of oil and gas, net of production cost1
   
(11,901,000
)
   
(6,558,000
)
Net change in sales prices, net of production cost
   
10,126,000
     
(9,648,000
)
Discoveries, extensions and improved recoveries, net of future development cost
   
6,021,000
     
21,075,000
 
Change in future development costs
   
-
     
-
 
Development costs incurred during the period that reduced future development cost
   
9,955,000
     
(2,757,000
)
Sales of reserves in place
   
-
     
-
 
Revisions of quantity estimates
   
(1,487,000
)
   
2,036,000
 
 
 
H-19

 
   
For the years ended March 31,
 
    2014     2013  
Accretion of discount
   
5,729,000
     
3,780,000
 
Net change in income tax
   
(941,000
)
   
3,320,000
 
Purchase of reserves
   
-
     
-
 
Changes in timing of rates of production
   
(63,000
)
   
(2,815,000
)
                 
Standardized measure, end of year
 
$
49,055,000
   
$
31,616,000
 
 
 
1
During the fiscal year ended March 31, 2014, we have revised our disclosure to include $971,000 of production taxes previously excluded from Sales of oil and gas, net of production costs as of March 31, 2014.
 
 
H-20

 
 
Unaudited Financial Statements of Earthstone Energy, Inc. as of and for the Three Months Ended June 30, 2014 and 2013
 
 
 
Earthstone Energy, Inc.
 
Condensed Consolidated Balance Sheets
 
Page 1 of 2
 
   
June 30,
     
       
2014
 
   
(Unaudited)
       
ASSETS
           
Current assets:
         
Cash and cash equivalents
 
$
2,119,000
   
$
2,671,000
 
Accounts receivable:
               
Oil and gas sales
   
4,282,000
     
3,895,000
 
Joint interest and other receivables
   
271,000
     
758,000
 
net of allowance of ($15,000) at June 30, 2014 and March 31, 2014
               
Other current assets
   
887,000
     
1,043,000
 
                 
Total current assets
   
7,559,000
     
8,367,000
 
                 
Oil and gas properties, full cost method:
               
Proved properties
   
69,850,000
     
67,186,000
 
Unproved properties
   
687,000
     
773,000
 
Accumulated depletion and impairment
   
(32,613,000
)
   
(31,496,000
)
                 
Net oil and gas properties
   
37,924,000
     
36,463,000
 
                 
Support equipment and other non-current assets
               
net of accumulated depreciation of ($542,000) and ($514,000), respectively
   
785,000
     
791,000
 
                 
Total non-current assets
   
38,709,000
     
37,254,000
 
                 
Total assets
 
$
46,268,000
   
$
45,621,000
 

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
 
 
H-21

 
 
Earthstone Energy, Inc.
 
Condensed Consolidated Balance Sheets
 
Page 2 of 2
 
             
   
June 30,
     
       
2014
 
   
(Unaudited)
       
LIABILITIES AND SHAREHOLDERS’ EQUITY
           
Current liabilities:
           
Accounts payable
 
$
341,000
   
$
430,000
 
Accrued liabilities
   
5,670,000
     
5,243,000
 
Total current liabilities
   
6,011,000
     
5,673,000
 
                 
Long-term liabilities:
               
Long-term debt
   
8,000,000
     
9,000,000
 
Deferred tax liability
   
4,695,000
     
4,486,000
 
Asset retirement obligation, less current portion
   
2,126,000
     
2,068,000
 
Total long-term liabilities
   
14,821,000
     
15,554,000
 
Total liabilities
   
20,832,000
     
21,227,000
 
                 
Shareholders’ equity:
               
Preferred shares, $0.001 par value, 600,000 authorized
   
-
     
-
 
and none issued or outstanding
               
Common shares, $0.001 par value, 6,400,000 shares authorized and
   
18,000
     
18,000
 
1,762,000 and 1,753,000 shares issued, respectively
               
Additional paid-in capital
   
23,481,000
     
23,436,000
 
Treasury stock, at cost, 15,000 and 24,000 shares, respectively
   
(458,000)
     
(458,000)
 
Retained earnings
   
2,395,000
     
1,398,000
 
                 
Total shareholders’ equity
   
25,436,000
     
24,394,000
 
                 
Total liabilities and shareholders’ equity
 
$
46,268,000
   
$
45,621,000
 
 
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
 
 
H-22

 
 
Earthstone Energy, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
 
   
Three Months Ended
 
     
       
2013
 
Revenues:
           
Oil and gas sales
 
$
5,214,000
   
$
3,582,000
 
Well service and water-disposal revenue
   
24,000
     
13,000
 
                 
Total revenues
   
5,238,000
     
3,595,000
 
                 
Expenses:
               
Oil and gas production
   
1,019,000
     
835,000
 
Production tax
   
473,000
     
309,000
 
Well service and water-disposal
   
19,000
     
37,000
 
Depletion and depreciation
   
1,145,000
     
786,000
 
Accretion of asset retirement obligation
   
53,000
     
49,000
 
General and administrative
   
1,258,000
     
693,000
 
                 
Total expenses
   
3,967,000
     
2,709,000
 
                 
Income from operations
   
1,271,000
     
886,000
 
                 
Other income (expense):
               
Interest and other income
   
4,000
     
8,000
 
Interest and other expenses
   
(61,000)
     
(33,000)
 
                 
Total other income (expense)
   
(57,000)
     
(25,000)
 
                 
Income before income tax
   
1,214,000
     
861,000
 
                 
Current income tax expense
   
6,000
     
27,000
 
Deferred income tax expense
   
211,000
     
141,000
 
                 
Total income tax expense
   
217,000
     
168,000
 
                 
Net income
 
$
997,000
   
$
693,000
 
                 
Per share amounts:
               
Basic
 
$
0.58
   
$
0.40
 
Diluted
 
$
0.58
   
$
0.40
 
                 
Weighted average common shares outstanding:
               
Basic
   
1,719,042
     
1,710,829
 
Diluted
   
1,724,512
     
1,710,829
 
 
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
 
 
H-23

 
 
Earthstone Energy, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
 
   
Three Months Ended
 
     
       
2013
 
Cash flows from operating activities:
           
Net income
 
$
997,000
   
$
693,000
 
Adjustments to reconcile net income to net cash provided by
               
operating activities:
               
Depletion and depreciation
   
1,145,000
     
786,000
 
Deferred income tax expense
   
211,000
     
141,000
 
Accretion of asset retirement obligation
   
53,000
     
49,000
 
Share-based compensation
   
45,000
     
47,000
 
Amortization of deferred financing costs
   
4,000
     
3,000
 
Change in:
               
Accounts receivable, net
   
100,000
     
419,000
 
Other current assets
   
(36,000)
     
34,000
 
Accounts payable, accrued and other liabilities
   
125,000
     
716,000
 
                 
Net cash provided by operating activities
   
2,644,000
     
2,888,000
 
                 
Cash flows from investing activities:
               
Oil and gas properties
   
(2,170,000)
     
(3,718,000)
 
Purchases of support equipment and other non-current assets
   
(26,000)
     
(144,000)
 
                 
Net cash used in investing activities
   
(2,196,000)
     
(3,862,000)
 
                 
Cash flows from financing activities:
               
Repayments on long-term debt
   
(1,000,000)
     
-
 
Borrowings on long-term debt
   
-
     
1,000,000
 
Deferred financing fees
   
-
     
(4,000)
 
                 
Net cash (used in) provided by financing activities
   
(1,000,000)
     
996,000
 
                 
Cash and cash equivalents:
               
Net (decrease) increase in cash and cash equivalents
   
(552,000)
     
22,000
 
Cash and cash equivalents, beginning of period
   
2,671,000
     
2,180,000
 
                 
Cash and cash equivalents, end of period
 
$
2,119,000
   
$
2,202,000
 
                 
Supplemental disclosure of cash flow information:
               
Cash paid for interest
 
$
62,000
   
$
31,000
 
Cash paid for income tax
 
$
-
   
$
-
 
Non-cash:
               
Increase in oil and gas property due to asset retirement obligation
 
$
8,000
   
$
19,000
 
Accrued capital expenditures
 
$
208,000
   
$
903,000
 
Prepaid capital expenditures
 
$
192,000
   
$
-
 
 
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
 
 
H-24

 
 
Earthstone Energy, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
June 30, 2014
 
1. Basis of Presentation

The accompanying interim financial statements of Earthstone Energy, Inc. (formerly Basic Earth Science Systems, Inc.) are unaudited. However, in the opinion of management, the interim data includes any applicable adjustments necessary for a fair presentation of the financial and operational results for the interim period according to generally accepted accounting principles in the United States of America (“U.S. GAAP”).
 
At the directive of the Securities and Exchange Commission (“SEC”) to use “plain English” in public filings, the Company will use such terms as “we,” “our,” “us” or the Company in place of Earthstone Energy, Inc. and its wholly-owned subsidiary. When such terms are used in this manner throughout the notes to the unaudited condensed consolidated financial statements, they are in reference only to the corporation, Earthstone Energy, Inc. and its subsidiaries, and are not used in reference to the Board of Directors, corporate officers, management, or any individual employee or group of employees.
 
The financial statements included herein have been prepared by the Company pursuant to the rules and regulations of the SEC. Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations. We believe the disclosures made are adequate to make the information not misleading and suggest that these financial statements be read in conjunction with the financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K for the previous fiscal year-end.
 
Further, the results of operations for the three months covered by this report, are not necessarily indicative of the operating results that may be expected for the full fiscal year.
 
Pending Strategic Combination. On May 15, 2014, the Company and Oak Valley Resources, LLC (“Oak Valley”), entered into an Exchange Agreement (the “Exchange Agreement”). The Exchange Agreement provides that upon the terms and subject to the conditions set forth in the Exchange Agreement, Oak Valley will contribute to the Company the membership interests of its three subsidiaries, each a limited liability company, inclusive of producing assets, undeveloped acreage and an estimated $138 million in cash (now an estimated $142.5 million) and contractually obligated capital contributions, in exchange for the issuance of approximately 9.1 million shares of the Company’s common stock (“Common Stock”) to Oak Valley (the “Exchange”). Following the Exchange, current Earthstone stockholders will own 16% of the Company’s outstanding Common Stock and Oak Valley will own 84% of the Company’s outstanding Common Stock. The Exchange Agreement has been approved by the Board of Directors of Earthstone and the board of managers of Oak Valley.
 
Pending closing of the Exchange, the Company has agreed in the Exchange Agreement to various covenants and restrictions related to the conduct of its business including, among others (i) to conduct its business in the ordinary course consistent with past practices, (ii) to retain the services of its present officers and key employees, (iii) to use commercially reasonable efforts to comply, in all material respects, with applicable laws and material contracts, (iv) not to issue, sell, grant, dispose of, accelerate or modify, as appropriate, any of its securities, (v) not to redeem, purchase or acquire any of its outstanding securities, except in connection with vesting, settlement of, forfeiture of, or tax withholding with respect to, any equity or equity-based awards granted under any Company equity plan that is outstanding as of the date of the Exchange Agreement, (vi) not to incur, refinance or assume any indebtedness for borrowed money other than borrowings under the Company’s existing credit facility, (viii) not to sell, transfer, lease, farmout or otherwise dispose of any of the Company’s properties with a fair market value in excess of $1 million, (ix) not to make any unbudgeted capital expenditure(s) in excess of $5 million without the consultation and consent of Oak Valley, which consent shall not be unreasonably withheld, delayed or conditioned, or except as may be reasonably required to conduct emergency operations, repairs or replacements on any well, pipeline or other facility, or (x) not to (A) materially increase the compensation of any executive officer, (B) pay any bonus or incentive compensation, (C) grant any new equity or non-equity based compensation award, except as required by applicable law or any employee benefit plans. The Company does not anticipate that the subject covenants and restrictions agreed to in the Exchange Agreement will materially interfere with, change, alter or otherwise impact the Company’s ongoing continuing activities over the next several months until the Exchange is consummated or otherwise terminated.
 
 
H-25

 
The foregoing descriptions of the Exchange and the Exchange Agreement do not purport to be complete and are qualified in their entirety by the other terms and provisions of the Exchange Agreement, a copy of which is attached to the Current Report on Form 8-K as filed by the Company with the SEC on May 16, 2014. A copy of the subject Form 8-K can be obtained by accessing the SEC’s website at http://www.sec.gov.
 
Fair Value Measurements. Financial instruments and nonfinancial assets and liabilities, whether measured on a recurring or non-recurring basis, are recorded at fair value. A fair value hierarchy, established by the Financial Accounting Standards Board (“FASB”), prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).
 
The Company’s financial instruments consist of cash and cash equivalents, trade receivables, trade payables, accrued liabilities, and long-term debt, all of which are considered to be representative of their fair market value, due to the short-term highly liquid nature and/or the floating interest rate structure of these instruments.
 
Use of Estimates. The preparation of financial statements in conformity with U.S. GAAP requires estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates and assumptions concern matters that are inherently uncertain. Estimates and assumptions are revised periodically and the effects of revisions are reflected in the financial statements in the period it is determined to be necessary. Actual results could differ from those estimates.
 
Recent Accounting Pronouncements. In December 2011, the FASB issued ASU 2011-11, Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities. This ASU requires the Company to disclose both net and gross information about assets and liabilities that have been offset. The disclosures under this new guidance are required to be provided retrospectively for all comparative periods presented. The Company was required to implement this guidance effective for the first quarter of fiscal 2014. The adoption of ASU 2011-11 did not have a material impact on its consolidated financial statements.
 
In July 2013, the FASB issued, ASU No. 2013-11, Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists (“ASU 2013-11”). ASU 2013-11 addresses the diversity in practice that exists for the balance sheet presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. ASU 2013-11 requires that an unrecognized tax benefit, or a portion of an unrecognized tax benefit, should be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward. ASU No. 2013-11 is effective for the Company’s fiscal quarter ending June 30, 2014. ASU 2013-11 impacts balance sheet presentation only. The impact of the new rule is not material.
 
2. Earnings Per Share
 
Basic earnings per share attributable to Earthstone shareholders is computed by dividing net income attributable to Earthstone shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share attributable to Earthstone shareholders is computed by dividing the net income attributable to Earthstone shareholders by the weighted average number of common shares outstanding during the period adjusted to include the effects of potentially dilutive securities. Potentially dilutive securities include incremental shares issuable upon the vesting of common shares issued to the employees and directors of Earthstone.
 
The amounts used in computing earnings per share and the effects of potentially dilutive securities on the weighted average number of common shares were as follows:
 
   
06/30/14
   
06/30/13
 
   
(Unaudited)
   
(Unaudited)
 
Net income attributable to Earthstone Energy, Inc.
           
shareholders
 
$
997,000
   
$
693,000
 
                 
Weighted average number of shares used in basic earnings
               
per share
   
1,719,042
     
1,710,829
 
 
 
H-26

 
 
      06/30/14      
06/30/13
 
      (Unaudited)       (Unaudited)  
Effects of dilutive securities:
   
 
         
     
 
     
 
 
Unvested common shares*
   
5,470
     
-
 
                 
Weighted average number of shares used in diluted
               
earnings per share
   
1,724,512
     
1,710,829
 
                 
Basic earnings per share attributable to Earthstone
               
Energy, Inc. shareholders
 
$
0.58
   
$
0.40
 
                 
Diluted earnings per share attributable to Earthstone
               
Energy, Inc. shareholders
 
$
0.58
   
$
0.40
 
 
* As of June 30, 2013, we have excluded unvested common shares outstanding from the calculation of diluted earnings per share, as the inclusion of these shares would have been anti-dilutive.
 
3. Other Current Assets
 
   
06/30/14
   
03/31/14
 
   
(Unaudited)
       
Prepaid income tax
 
$
373,000
   
$
379,000
 
Lease and well equipment inventory
   
310,000
     
310,000
 
Other current assets
   
73,000
     
40,000
 
Drilling and completion cost prepayments
   
71,000
     
223,000
 
Prepaid insurance premiums
   
60,000
     
91,000
 
Total other current assets
 
$
887,000
   
$
1,043,000
 
 
4. Accrued Liabilities
 
   
06/30/14
   
03/31/14
 
   
(Unaudited)
       
Accrued operations payable
 
$
4,574,000
   
$
4,209,000
 
Accrued compensation
   
433,000
     
411,000
 
Short-term asset retirement obligation
   
320,000
     
317,000
 
Accrued income tax payable and other
   
176,000
     
180,000
 
Revenue and production taxes payable
   
167,000
     
126,000
 
Total accrued liabilities
 
$
5,670,000
   
$
5,243,000
 
 
5. Oil and Gas Properties
 
   
06/30/14
   
03/31/14
 
   
(Unaudited)
       
Proved properties
 
$
69,850,000
   
$
67,186,000
 
Unproved properties
   
687,000
     
773,000
 
Less accumulated depletion and impairment
   
(32,613,000)
     
(31,496,000)
 
                 
Net oil and gas properties
 
$
37,924,000
   
$
36,463,000
 
 
 
H-27

 
 
As of June 30, 2014, the Company has recorded $69,850,000 as proved property costs. As of March 31, 2014, the Company had recorded $67,186,000 as proved property costs. Additions of $2,578,000 have been recorded during the three months ended June 30, 2014, and included in these additions are $2,561,000 related to intangible drilling and completion costs and tangible drilling and completion costs. Of the total additions recorded during the three months ended June 30, 2014, 80% relate to our work in North Dakota.
 
As of June 30, 2014, the Company has recorded $687,000 as unproved property costs. As of March 31, 2014, the Company had recorded $773,000 as unproved property costs. For the three months ended June 30, 2014, the Company recorded additional unproved property costs of $19,000 related to wells in progress. During the three months ended June 30, 2014, $49,000 in well costs and $55,000 in costs related to acreage were transferred from unevaluated to depletable properties. In addition, there were leased acreage expirations of approximately $1,000.
 
6. Long-Term Debt
 
During the quarter ended June 30, 2014, the Company repaid $1 million of the outstanding balance on its credit facility. As of June 30, 2014, the Company had an outstanding balance under the Credit Facility of $8 million.
 
7. Income Tax
 
The provision for income tax is comprised of:
 
   
Three Months Ended June 30,
 
       
2013
 
   
(Unaudited)
   
(Unaudited)
 
Current:
     
Federal
 
$
2,000
   
$
20,000
 
State
   
4,000
     
7,000
 
Total current income tax
   
6,000
     
27,000
 
                 
Deferred:
               
Federal
   
200,000
     
133,000
 
State
   
11,000
     
8,000
 
Total deferred income tax
   
211,000
     
141,000
 
                 
Income tax expense
 
$
217,000
   
$
168,000
 
 
A reconciliation between the income tax provision at the statutory rate on income tax and the income tax provision for the three months ended is as follows:
 
    Three Months Ended June 30,  
       
2013
 
   
(Unaudited)
   
(Unaudited)
 
Federal tax at statutory rate
 
$
413,000
   
$
292,000
 
State taxes, net of federal benefit
   
12,000
     
9,000
 
Excess percentage depletion
   
(203,000)
     
(135,000)
 
Other adjustments, net
   
(5,000)
     
2,000
 
                 
Income tax expense
 
$
217,000
   
$
168,000
 
Effective rate expressed as a percentage
of income before income tax
   
17.9%
     
19.5%
 
 
 
H-28

 
 
The overall effective tax rate expressed as a percentage of book income before income tax for the current three month period, as compared to the same period in the prior year, was lower due to an increase in the deduction for excess percentage depletion related to an increase in annualized oil and gas sales.
 
Net deferred tax assets and liabilities were comprised of:
 
   
June 30,
     
       
2014
 
   
(Unaudited)
       
Deferred tax assets:
         
Statutory depletion carry-forward
 
$
2,406,000
   
$
2,190,000
 
Net operating loss carry-forward
   
14,000
     
-
 
Other accruals
   
67,000
     
103,000
 
Allowance for doubtful accounts
   
5,000
     
5,000
 
                 
Gross deferred tax assets
   
2,492,000
     
2,298,000
 
                 
Deferred tax liabilities:
               
Depletion, depreciation and intangible drilling costs
   
(7,187,000)
     
(6,784,000)
 
                 
Gross deferred tax liabilities
   
(7,187,000)
     
(6,784,000)
 
                 
Deferred tax liabilities, net
 
$
(4,695,000)
   
$
(4,486,000)
 
 
Projections of future income taxes and their timing require significant estimates with respect to future operating results. Accordingly, deferred taxes may change significantly as more information and data is gathered with respect to such events as changes in commodity prices, their effect on the estimate of oil and gas reserves and the depletion of these long-lived reserves.
 
The Company is subject to U.S. federal income tax and income tax from multiple state jurisdictions.
 
The Company’s federal income tax returns for the prior three tax years of filings and state income tax returns for the prior four years of tax filings are still subject to examination by tax authorities.
 
 
H-29

 
 
FINANCIAL STATEMENTS OF THE FLATONIA CONTRIBUTION PROPERTIES
 
Statements of Revenues and Direct Operating Expenses of the 2014 Eagle Ford Acquisition Properties for the Years Ended December 31, 2013 and 2012 (Audited) and for the Six Months Ended June 30, 2014 and 2013 (Unaudited)
 
 
 
 
I-1

 
 
Report of Independent Registered Public Accounting Firm


To the Members of
Sabine River Energy, LLC

We have audited the accompanying statements of revenues and direct operating expenses of the 2014 Eagle Ford Acquisition Properties for the years ended December 31, 2013 and 2012. These financial statements are the responsibility of Sabine River Energy, LLC’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the revenues and direct operating expenses of the 2014 Eagle Ford Acquisition Properties described in Note 1 for the years ended December 31, 2013 and 2012, in conformity with accounting principles generally accepted in the United States of America.

The accompanying financial statements are not intended to be a complete presentation of the financial position, results of operations, or cash flows of the 2014 Eagle Ford Acquisition Properties.



Hein & Associates LLP
Houston, Texas
September 16, 2014
 
 
I-2

 
 
2014 EAGLE FORD ACQUISITION PROPERTIES
STATEMENTS OF REVENUES AND DIRECT OPERATING EXPENSES
                         
   
Six Months Ended
   
Year Ended
 
   
June 30,
     
       
2013
   
2013
   
2012
 
   
(Unaudited)
             
Oil and gas revenues
                       
Oil
  $ 8,554,781     $ 10,958,977     $ 18,230,166     $ 11,350,494  
Natural gas and natural gas liquids
    472,815       286,005       642,964       322,081  
      9,027,596       11,244,982       18,873,130       11,672,575  
Direct operating expenses
                               
Production costs:
                               
    Lease operating expense
    906,141       1,005,625       1,811,836       777,758  
    Severance taxes
    428,165       524,623       884,760       546,270  
Re-engineering and workovers
    43,581       33,022       87,700       39,116  
Exploration expense
    -       259,740       259,740       -  
      1,377,887       1,823,010       3,044,036       1,363,144  
                                 
Excess of revenues over direct operating expenses
  $ 7,649,709     $ 9,421,972     $ 15,829,094     $ 10,309,431  
 
See notes to statements of revenues and direct operating expenses
 
 
I-3

 
 
2014 Eagle Ford Acquisition Properties
Notes to Statements of Revenues and Direct Operating Expenses

Note 1—Properties and Basis of Presentation

The accompanying statements represent the interests in the revenues and direct operating expenses of the oil and natural gas producing properties to be acquired by Sabine River Energy, LLC (“Sabine”) and Earthstone Energy, Inc. (“Earthstone”). Sabine is currently a subsidiary of Oak Valley Resources (“Oak Valley”).  In the Exchange Agreement between Oak Valley and Earthstone, which for accounting purposes is characterized as a reverse acquisition, Oak Valley will exchange its membership interest in Sabine and two other subsidiaries for approximately 9,124,000 common shares of Earthstone stock. Upon the closing of the merger the seller, Flatonia Energy, LLC (“Flatonia”), will receive approximately 2,958,000 shares of common stock in Earthstone in exchange for approximately 28.57% of the interests held by Flatonia in the properties jointly acquired by Oak Valley and Flatonia in 2013.  Oak Valley and one of its subsidiaries is the current operator of the majority of these properties. The effective date of the sale will be July 1, 2014. The properties are referred to herein as the “2014 Eagle Ford Acquisition Properties” and are located in the Fayette and Gonzales counties in Texas.

The statements of revenues and direct operating expenses have been derived from Halcon Resources Corporation’s and Oak Valley Resource’s historical financial records and prepared on the accrual basis of accounting. Revenues and direct operating expenses relate to the historical net revenue interests and net working interests to be acquired by Sabine and Earthstone. Oil, natural gas and natural gas liquids revenues are recognized on the sales method when production is sold to a purchaser at a fixed or determinable price, when delivery has occurred and title has transferred, and if collectability of the revenue is probable. Revenues are reported net of overriding and other royalties due to third parties. Direct operating expenses include lease operating expenses, production and ad valorem taxes, transportation and all other direct operating costs associated with the properties. Direct operating expenses do not include corporate overhead, interest expense and income taxes.

The statements of revenues and direct operating expenses are not indicative of the financial condition or results of operations of the 2014 Eagle Ford Acquisition Properties going forward due to the omission of various operating expenses. During the periods presented, the 2014 Eagle Ford Acquisition Properties were not accounted for by Halcon or Oak Valley as a separate business unit. As such, certain costs, such as depreciation, depletion and amortization of oil and gas properties, accretion of asset retirement obligations, general and administrative expenses, interest expense and income taxes were not allocated to the 2014 Eagle Ford Acquisition Properties.

The preparation of statements of revenues and direct operating expenses in conformity with accounting principles generally accepted in the United States of America requires management to make certain estimates and assumptions that affect the reported amounts of revenues and expenses during the reporting periods. Although these estimates are based on management’s best available knowledge of current and future events, actual results could be different from those estimates.

Note 2—Omitted Financial Information

Historical financial statements reflecting financial position, results of operations and cash flows required by accounting principles generally accepted in the United States of America are not presented as such information was not available on a property-by-property basis, nor is it practicable to obtain such information in these circumstances. Historically, no allocation of general and administrative, interest expense, corporate taxes, accretion of asset retirement obligations, and depreciation, depletion and amortization of oil and gas properties was made to the 2014 Eagle Ford Acquisition Properties. Accordingly, the statements of revenues and direct operating expenses are presented in lieu of the financial statements required under Rule 3-01 and Rule 3-02 of the Securities and Exchange Commission’s Regulation S-X.
 
 
I-4

 
 
2014 Eagle Ford Acquisition Properties
Notes to Statements of Revenues and Direct Operating Expenses
 
Oil and Gas Reserve Information

The following tables summarize the net ownership interests in estimated quantities of proved, proved developed and proved undeveloped (“PUD”) oil and natural gas reserves of the 2014 Eagle Ford Acquisition Properties for the periods indicated, estimated by Oak Valley’s petroleum engineers, and the related summary of changes in estimated quantities of net remaining proved reserves during the periods indicated. Reserve estimates are inherently imprecise and estimates of new discoveries are more imprecise than those of producing oil and gas properties. Accordingly, reserve estimates are expected to change as additional performance data becomes available.

Supplemental Oil and Gas Reserve Information (Unaudited)
 
         
Natural Gas
       
         
and Natural
       
   
Oil
   
Gas Liquids
   
Total
 
   
(Bbl)
   
(Mcf)
   
(BOE) (1)
 
                   
Balance - January 1, 2012
    518,871       387,622       583,475  
                         
Extension and discoveries
    1,875,449       1,400,601       2,108,883  
Production
    (116,213 )     (63,908 )     (126,864 )
Revision to previous estimates
    (76,147 )     (84,582 )     (90,242 )
                         
    2,201,960       1,639,733       2,475,252  
                         
Extension and discoveries
    2,463,433       1,928,597       2,784,866  
Production
    (176,970 )     (131,891 )     (198,952 )
Revision to previous estimates
    (795,604 )     (303,973 )     (846,266 )
                         
    3,692,819       3,132,466       4,214,900  
                         
Proved developed reserves
                       
    978,157       783,966       1,108,821  
    712,320       783,803       842,957  
                         
Proved undeveloped reserves
                       
    1,223,803       855,767       1,366,431  
    2,980,499       2,348,663       3,371,943  
                         
 
(1)  
Barrel of oil equivalent (BOE); assumes a ratio of 6 MCF of natural gas per barrel of oil

In 2012, the revision decrease in estimated oil, natural gas and natural gas liquids was 90,242 BOE; this downward revision resulted from removal of several PUD wells that were determined to be uneconomic based on well performance data from offsetting wells.  In 2013, the revision decrease in estimated oil, natural gas and natural gas liquids was 846,266 BOE; this downward revision resulted from removal of several PUD wells that were determined to be uneconomic based on well performance data from offsetting wells.

Proved reserves are estimated quantities of oil and natural gas which geological and engineering data demonstrate, with reasonable certainty, to be recoverable in future years from known reservoirs under existing economic and operating conditions (i.e. prices and costs) existing at the time the estimate is made. Proved developed reserves are proved reserves that can be expected to be recovered through existing wells and equipment in place and under operating methods being utilized at the time the estimates were made.
 
 
I-5

 
 
2014 Eagle Ford Acquisition Properties
Notes to Statements of Revenues and Direct Operating Expenses
 
Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Natural Gas Reserves.

The following table sets forth the computation of the standardized measure of discounted future net cash flows relating to proved oil and gas reserves and the changes in standardized measure of discounted future net cash flows of the 2014 Eagle Ford Acquisition Properties in accordance with ASC 932, Extractive Activities—Oil and Gas and based on oil and natural gas reserve and production volumes. Future cash inflows as of December 31, 2013 and 2012 were computed by applying average fiscal-year prices (calculated as the unweighted arithmetic average of the first-day-of-the-month oil and gas prices for each month within the 12-month period ended December 31, 2013 and 2012) to estimated future production. Future production and development costs are computed by estimating the expenditures to be incurred in developing and producing the proved oil and natural gas reserves at year-end, based on year-end costs and assuming the continuation of existing economic conditions.  Price changes based on inflation, federal regulatory changes and supply and demand are not considered. Estimated future production costs related to period-end reserves are based on period-end costs. Such costs include, but are not limited to, production taxes and direct operating costs. Inflation and other anticipatory costs are not considered until the actual cost change takes effect. In accordance with the ASC 932, a discount rate of 10% is applied to the annual future net cash flows.

The prices, calculated as described above, were $96.94 per barrel of oil and $3.67 per MMBtu of natural gas at December 31, 2013 and $94.71 per barrel of oil and $2.75 per MMBtu of natural gas at December 31, 2012. The prices were based on index prices, which have been adjusted for historical average location and quality differentials. Future cash inflows were reduced by estimated future development, abandonment and production costs based on period-end costs resulting in net cash flow before tax. Future income tax expense was estimated based on an estimated effective tax rate of 35.8%.

The standardized measure is not intended to be representative of the fair market value of the proved reserves. The calculations of revenues and costs do not necessarily represent the amounts to be received or expended. Accordingly, the estimates of future net cash flows from proved reserves and the present value thereof may not be materially correct when judged against actual subsequent results. Further, since prices and costs do not remain static, and no price or cost changes have been considered, and future production and development costs are estimates to be incurred in developing and producing the estimated proved oil and gas reserves, the results are not necessarily indicative of the fair market value of estimated proved reserves, and the results may not be comparable to estimates disclosed by other oil and gas producers.
 
     
       
2012
 
             
Future cash inflows
  $ 373,051,946     $ 235,731,250  
Future production costs
    (90,164,203 )     (51,564,134 )
Future development costs
    (121,785,001 )     (47,764,350 )
Future income tax
    (22,190,523 )     (25,257,228 )
                 
Future net cash flows
    138,912,219       111,145,538  
                 
10% annual discount for estimated timing of cash flows
    (84,882,270 )     (58,289,448 )
                 
Standardized measure of discounted future cash flows
  $ 54,029,949     $ 52,856,090  
 
 
I-6

 
 
2014 Eagle Ford Acquisition Properties
Notes to Statements of Revenues and Direct Operating Expenses
 
Changes in the Standardized Measure are as follows:
 
     
       
2012
 
             
Beginning of the year
  $ 52,856,090     $ 13,819,159  
                 
Sales of oil and gas produced, net of production costs
    (16,088,834 )     (10,309,431 )
Net changes in prices and production costs
    (6,991,114 )     54,380  
Extensions, discoveries, and improved recoveries
    27,848,141       52,708,180  
Previously estimated development cost incurred during the period
    2,902,671       5,600,000  
Net changes in future development costs
    4,722       -  
Revision of previous quantity estimates
    (17,970,199 )     (2,137,259 )
Accretion of discount
    8,193,794       1,381,916  
Net change in income tax
    3,818,398       (12,226,941 )
Changed in timing of estimated cash flows and others
    (543,720 )     3,966,086  
                 
End of the year
  $ 54,029,949     $ 52,856,090  
 
 
I-7

 
 
PRELIMINARY PROXY MATERIAL, DATED OCTOBER 17, 2014
SUBJECT TO COMPLETION
 
EARTHSTONE ENERGY, INC.
PROXY FOR SPECIAL MEETING OF STOCKHOLDERS
 
The undersigned stockholder of Earthstone Energy, Inc. (“Earthstone”), acknowledges receipt of the Proxy Statement and Notice of Special Meeting of Stockholders to be held on ________, 2014, at _____ a.m., Denver Time, at Davis Graham & Stubbs LLP, 1550 Seventeenth Street, Suite 500, Denver, Colorado 80202, and hereby appoints __________ and __________, each with the power of substitution, as proxies to vote all the shares of the undersigned at said meeting and at all adjournments thereof, hereby ratifying and confirming all that said proxies may do or cause to be done by virtue hereof. The above-named proxies are instructed to vote all of the undersigned’s shares as follows:
 
1.  
Approval of the issuance of up to 9,124,452 shares of Earthstone common stock pursuant to the Exchange Agreement dated as of May 15, 2014, between Earthstone and Oak Valley Resources, LLC, a Delaware limited liability company (“Oak Valley”). Under the exchange agreement, Earthstone will acquire Oak Valley’s membership interests in its three wholly owned Texas limited liability companies, Oak Valley Operating, LLC, EF Non-Op, LLC, and Sabine River Energy, LLC (collectively, the “Oak Valley Subsidiaries), in exchange for up to 9,124,452 shares of Earthstone common stock. At the conclusion of the transactions contemplated by the exchange agreement, the Oak Valley Subsidiaries will be wholly owned subsidiaries of Earthstone;
 
o FOR     o AGAINST      oABSTAIN
 
2.  
Approval of the issuance of up to 2,957,304 shares of Earthstone common stock pursuant to the Contribution Agreement dated October 16, 2014 among Flatonia Energy, LLC, Parallel Resource Partners, LLC, Sabine River Energy, LLC, Oak Valley Operating LLC, Oak Valley and Earthstone (the “contribution agreement”). Under the contribution agreement, one of the Oak Valley Subsidiaries will acquire a 20% undivided ownership interest in certain oil and gas properties located in Fayette and Gonzales Counties, Texas (the “Flatonia contribution”). The Flatonia contribution cannot be completed if the exchange agreement is not approved;
 
o FOR     o AGAINST      oABSTAIN
 
3.  
Approval of an amendment to Earthstone’s certificate of incorporation increasing the total shares of stock from 7,000,000 shares consisting of 6,400,000 shares of common stock, $0.001 par value per share, and 600,000 shares of preferred stock, $0.001 par value per share, to 120,000,000 shares of stock, consisting of 100,000,000 shares of common stock, $0.001 par value per share, and 20,000,000 shares of preferred stock, $0.001 par value per share;
 
o FOR     o AGAINST      oABSTAIN
 
4.  
Approval and adoption of the Earthstone 2014 Long-Term Incentive Plan, which will, among other things, provide for the issuance of up to 750,000 shares of common stock under the plan to officers, directors and employees of the combined company following the exchange;
 
o FOR     o AGAINST      oABSTAIN
 
 
 

 
 
5.  
Approval, by a non-binding advisory vote, of the Employee Severance Compensation Plan, which provides that under certain circumstances one of Earthstone’s named executive officers may be entitled to receive compensation in connection with the exchange; and
 
o FOR     o AGAINST      oABSTAIN
 
6.  
Transaction of such other matters as may properly come before the special meeting or any adjournments or postponements of the special meeting.
 
o FOR     o AGAINST      oABSTAIN
 
YOU MAY VOTE IN FAVOR OF ALL THE ABOVE PROPOSALS WITHOUT CHECKING ANY OF THE ABOVE BOXES BY MERELY SIGNING, DATING AND RETURNING THIS PROXY. IF THIS PROXY IS PROPERLY EXECUTED AND ANY OF THE ABOVE BOXES ARE CHECKED, THIS PROXY WILL BE VOTED IN THE MANNER DIRECTED BY THE STOCKHOLDER.
 
PLEASE SIGN, DATE AND RETURN THIS PROXY IMMEDIATELY.
 
Date:
________, 2014
No. of Shares:
 
Sign Here:
 
   
 
Signature(s) of Stockholders(s)

Please sign your name exactly as it appears on your stock certificate. If shares are held jointly, each holder should sign. Executors, trustees, and fiduciaries should so indicate when signing.
 
Telephone and Internet Voting Instructions
 
You can vote by telephone OR Internet! Available 24 hours a day 7 days a week!
 
Instead of mailing your proxy, you may choose one of the two voting methods outlined below to vote your proxy.
 
To vote using the telephone:
 
  
Call toll free __________ any time on a touch-tone telephone. There is NO CHARGE to you for the call.
 
  
Please have your proxy card and the last four digits of your Social Security Number or Tax Identification Number available. Follow the simple instructions provided by the recorded message.
 
To vote using the Internet:
 
  
Go to the following website: __________
 
  
Please have your proxy card and the last four digits of your Social Security Number or Tax Identification Number available. Enter the information requested on your computer screen and follow the simple instructions.
 
If you vote by telephone or the Internet, please DO NOT mail back this proxy card.
 
Proxies submitted by telephone or the Internet must be received by 11:59 p.m., Denver Time, on __________, 2014.
 
THANK YOU FOR VOTING.
 
 
 

 
 
Annex A
 
EXCHANGE AGREEMENT
Dated as of May 15, 2014
between
EARTHSTONE ENERGY, INC.
and
OAK VALLEY RESOURCES, LLC
 
 
 
 

 
 
 
  ARTICLE I THE EXCHANGE   1
       
Section 1.1
The Exchange 
  1
Section 1.2
Closing 
  1
       
  ARTICLE II THE EXCHANGE CONSIDERATION   1
       
Section 2.1
Adjustments 
  1
Section 2.2
No Dissenters’ Rights 
  2
       
  ARTICLE III REPRESENTATIONS AND WARRANTIES OF EARTHSTONE   2
       
Section 3.1 Organization    2
Section 3.2 Capitalization of Earthstone    2
Section 3.3 Authority Relative to This Agreement    2
Section 3.4 Noncontravention    3
Section 3.5 Governmental Approvals    3
Section 3.6 Financial Statements    3
Section 3.7 Absence of Undisclosed Liabilities    4
Section 3.8 Absence of Certain Changes    4
Section 3.9 Title to Properties    4
Section 3.10 Compliance With Laws    5
Section 3.11 Tax Matters    5
Section 3.12 Legal Proceedings    5
Section 3.13 Brokerage Fees    6
Section 3.14 Permits    6
Section 3.15 Environmental Matters    6
Section 3.16 Revenue and Expense Information; Records    6
Section 3.17 Commitments    6
Section 3.18 No Alienation    6
Section 3.19 Make-Up Rights    6
Section 3.20 Imbalance    7
Section 3.21 Preferential Rights and Consents to Assign    7
Section 3.22 No Participating Hydrocarbons    7
Section 3.23 Disclosure    7
Section 3.24 Insurance    7
Section 3.25 Employees    7
Section 3.26 Agreements, Contracts and Commitments    7
Section 3.27 Hedging    8
Section 3.28 Regulatory Agencies    8
Section 3.29 Non-Consent    8
Section 3.30 Property Boundaries    8
Section 3.31 Current Payments    9
Section 3.32 No Other Royalties    9
Section 3.33 Reserve Reports    9
Section 3.34 NYSE MKT    9
Section 3.35 SEC Filings    9
Section 3.36 Securities Laws    10
Section 3.37 Sarbanes-Oxley Compliance    10
 
 
i

 
 
Section 3.38
Earthstone Fairness Opinion 
  10
Section 3.39 Earthstone Rights Agreement    10
Section 3.40 Benefit Plans    10
Section 3.41 No Excess Parachute Payments; Section 162(m)    11
       
  ARTICLE IV REPRESENTATIONS AND WARRANTIES OF OAK VALLEY   11
       
Section 4.1 Organization    11
Section 4.2 Capitalization of Oak Valley and Each Oak Valley Subsidiary    12
Section 4.3 Authority Relative to This Agreement    13
Section 4.4 Noncontravention    13
Section 4.5 Governmental Approvals    13
Section 4.6 Financial Statements    13
Section 4.7 Absence of Undisclosed Liabilities    14
Section 4.8 Absence of Certain Changes    14
Section 4.9 Title to Properties    14
Section 4.10 Compliance with Laws    15
Section 4.11 Tax Matters    15
Section 4.12 Legal Proceedings    16
Section 4.13 Brokerage Fees    16
Section 4.14 Permits    16
Section 4.15 Environmental Matters    16
Section 4.16 Revenue and Expense Information; Records    16
Section 4.17 Commitments    16
Section 4.18 No Alienation    16
Section 4.19 Make-Up Rights    17
Section 4.20 Imbalance    17
Section 4.21 Preferential Rights and Consents to Assign    17
Section 4.22 No Participating Hydrocarbons    17
Section 4.23 Disclosure    17
Section 4.24 Insurance    17
Section 4.25 Employees    17
Section 4.26 Agreements, Contracts and Commitments    18
Section 4.27 Hedging    18
Section 4.28 Regulatory Agencies    18
Section 4.29 Non-Consent    19
Section 4.30 Property Boundaries    19
Section 4.31 Current Payments    19
Section 4.32 No Other Royalties    19
Section 4.33 Reserve Reports    19
Section 4.34 Benefit Plans    19
Section 4.35 Investment Representations    20
       
  ARTICLE V ADDITIONAL COVENANTS AND AGREEMENTS   20
       
Section 5.1 Preparation of the Proxy Statement; Earthstone Stockholder Meeting    20
Section 5.2 Conduct of Business    21
Section 5.3 No Solicitation by Earthstone; Etc    24
Section 5.4 Commercially Reasonable Efforts    27
Section 5.5 Public Announcements    28
Section 5.6 Access to Information; Confidentiality    28
Section 5.7 Notification of Certain Matters    29
Section 5.8 Indemnification and Insurance    30
 
 
ii

 
 
Section 5.9
Fees and Expenses 
  30
Section 5.10 Section 16 Matters    31
Section 5.11 Employee Benefits    31
Section 5.12 Tax Treatment of the Exchange    31
Section 5.13 Oak Valley Agreement    31
Section 5.14 Governance Matters    31
Section 5.15 Notice Required by Rule 14f-1 Under Exchange Act    31
Section 5.16 Registration and Transfers of Exchange Securities    31
Section 5.17 Further Assurances..    32
Section 5.18 Capital Call..    32
Section 5.19 New Credit Facility..    32
Section 5.20 Oak Valley Hedges.    32
       
  ARTICLE VI CONDITIONS PRECEDENT   32
       
Section 6.1 Conditions to Each Party’s Obligation to Effect the Exchange    32
Section 6.2 Conditions to Obligations of Earthstone to Effect the Exchange    33
Section 6.3 Conditions to Obligation of Oak Valley to Effect the Exchange    33
Section 6.4 Frustration of Closing Conditions    34
       
  ARTICLE VII TERMINATION   34
       
Section 7.1 Termination    34
Section 7.2 Effect of Termination    35
Section 7.3 Fees and Expenses    36
       
  ARTICLE VIII MISCELLANEOUS   36
       
Section 8.1 No Survival, Etc    36
Section 8.2 Amendment or Supplement    37
Section 8.3 Extension of Time, Waiver, Etc    37
Section 8.4 Assignment    37
Section 8.5 Counterparts    37
Section 8.6 Entire Agreement; No Third-Party Beneficiaries    37
Section 8.7 Governing Law; Jurisdiction; Waiver of Jury Trial    37
Section 8.8 Specific Enforcement    38
Section 8.9 Notices    38
Section 8.10 Severability    39
Section 8.11 Interpretation    39
Section 8.12 Non-Recourse    40
 
 
iii

 
 
EXCHANGE AGREEMENT
 
This EXCHANGE AGREEMENT, dated as of May 15, 2014 (this “Agreement”), is by and between Earthstone Energy, Inc., a Delaware corporation (“Earthstone”), and Oak Valley Resources, LLC, a Delaware limited liability company (“Oak Valley”).  Earthstone and Oak Valley are sometimes referred to herein individually as a “Party” and, collectively, as the Parties.”  Certain terms used in this Agreement are defined in Annex 1.
 
W I T N E S S E T H:
 
WHEREAS, the Earthstone Board and the Oak Valley Board of Managers, respectively, have determined that it will be in the best interests of each Party and its equityholders, and that it will advance the long-term business interests of the Parties, to engage in a business combination whereby Oak Valley will contribute the membership interests of the Oak Valley Subsidiaries to Earthstone in consideration for the issuance of Earthstone common stock, par value $0.001 per share to Oak Valley (the “Exchange” and the “Earthstone Common Stock”, respectively); and
 
WHEREAS, subject to the approval of the Earthstone Stockholders, and further subject to the terms and conditions set forth herein, management of each of the Parties has determined to enter into the Exchange in accordance with this Agreement.
 
NOW, THEREFORE, in consideration of the representations, warranties, covenants and agreements contained in this Agreement, and intending to be legally bound, the Parties agree as follows:
 
ARTICLE I
The Exchange
 
 Section 1.1 The Exchange.  Upon the terms and subject to the conditions of this Agreement, at Closing, Oak Valley will contribute and transfer all equity interests in each of the three Oak Valley Subsidiaries to Earthstone and Earthstone shall issue 9,124,452 shares of Earthstone Common Stock to Oak Valley, subject to adjustment as provided herein (the “Exchange Consideration”).
 
 Section 1.2 Closing. The Closing shall take place at the offices of Davis Graham & Stubbs LLP, 1550 17th Street, Suite 500, Denver, Colorado 80202, on the second (2nd) business day after the satisfaction or waiver of the conditions set forth in ARTICLE VI (other than conditions that by their nature are to be satisfied at the Closing, but subject to the satisfaction or waiver of those conditions), or at such other place, date and time as Earthstone and Oak Valley shall agree.  The date on which the Closing actually occurs is referred to as the Closing Date.”
 
ARTICLE II
The Exchange Consideration
 
 Section 2.1 Adjustments.  Notwithstanding any provision of this Agreement to the contrary (but without in any way limiting the covenants in Section 5.2), if between the date of this Agreement and the Closing Date the number of outstanding shares of Earthstone Common Stock shall have been changed into a different number of shares or a different class by reason of the occurrence or record date of any dividend, subdivision, reclassification, recapitalization, split, split-up, share distribution, combination, exchange of shares or similar transaction, the Exchange Consideration shall be appropriately adjusted to reflect fully the effect of such dividend, subdivision, reclassification, split, combination, exchange of shares or similar transaction and to provide Oak Valley the same economic effect as contemplated by this Agreement prior to such event.  The Exchange Consideration may be reduced as provided in Section 5.18 or increased as provided in Section 5.2(b).
 
 
1

 
 
 Section 2.2 No Dissenters’ Rights. .No dissenters’ or appraisal rights shall be available with respect to the Exchange or the other transactions contemplated hereby.
 
ARTICLE III
Representations and Warranties of Earthstone
 
Except as disclosed in the disclosure letter delivered by Earthstone to Oak Valley (the “Earthstone Disclosure Schedule”) prior to the execution of this Agreement (provided that (i) disclosure in any section of the Earthstone Disclosure Schedule shall be deemed to be disclosure with respect to any other section of this Agreement to the extent that it is reasonably apparent on the face of such disclosure that it is applicable to such other section notwithstanding the omission of a reference or cross reference thereto and (ii) the mere inclusion of an item in such Earthstone Disclosure Schedule as an exception to a representation or warranty shall not be deemed an admission that such item represents a material exception or material fact, event or circumstance or that such item has had, would have or would reasonably be expected to have a Material Adverse Effect), Earthstone represents and warrants to Oak Valley that:
 
 Section 3.1 Organization. Earthstone is a corporation duly organized, validly existing and in good standing under the laws of the State of Delaware.  Earthstone has full power and authority to own, lease or otherwise hold and operate the Earthstone Properties and to carry on its business as presently conducted.  Earthstone is duly qualified and in good standing to do business as a foreign corporation in each jurisdiction in which the conduct or nature of its business or the ownership, leasing, holding or operating of its properties makes such qualification necessary, except such jurisdictions where the failure to be so qualified or in good standing, individually or in the aggregate, would not have a Material Adverse Effect.
 
 Section 3.2 Capitalization of Earthstone
 
 (a) All of the outstanding shares of Earthstone Common Stock have been duly authorized and validly issued in accordance with the Certificate of Incorporation, are fully paid and nonassessable, and, as of the respective dates of the SEC Filings and Earthstone Financial Statements, were issued and held as described therein.  On the date hereof, there are 1,737,991 issued and outstanding shares of Earthstone Common Stock. On the date hereof, Earthstone has no preferred stock or other equity securities issued or outstanding.
 
 (b) Subject to the receipt of the Earthstone Stockholder Approval, the shares of Earthstone Common Stock to be issued pursuant to this Agreement will be duly authorized in accordance with the Certificate of Incorporation, and, when issued and delivered pursuant to this Agreement in accordance with the terms hereof, will be validly issued, fully paid and nonassessable and will be issued free and clear of any lien, claim or Encumbrance.
 
 (c) Except for the shares of Earthstone Common Stock constituting the Exchange Consideration and outstanding options, warrants or other rights to purchase Earthstone Common Stock set forth in Earthstone’s Annual Report on Form 10-K for the year ended March 31, 2013 (the “Annual Report”) or as provided in the Earthstone Rights Agreement, there are no preemptive rights or other rights to subscribe for or to purchase any shares of Earthstone Common Stock.  Except for the shares of Earthstone Common Stock to be issued pursuant to this Agreement or as set forth on Section 3.2(c) of the Earthstone Disclosure Schedule, as of the date hereof, there are no shares of Earthstone Common Stock or shares of Earthstone preferred stock held in the treasury of Earthstone, there are no outstanding options, warrants or other rights to purchase, agreements or other obligations to issue, or rights to convert any obligations into or exchange any securities for, shares of Earthstone Common Stock or other securities of Earthstone.
 
 
2

 
 
 (d) Subject to the receipt of the Earthstone Stockholder Approval, Earthstone has all requisite power and authority to issue, exchange and deliver the Exchange Consideration in accordance with and upon the terms and conditions set forth in this Agreement.  As of the Closing Date, all corporate action for the authorization, issuance, exchange and delivery of the Exchange Consideration shall have been validly taken, and no other authorization by any of such parties is required therefor.
 
 Section 3.3 Authority Relative to This Agreement. Subject to the receipt of the Earthstone Stockholder Approval: (i) Earthstone has the full power and authority to execute and deliver this Agreement and to consummate the transactions contemplated hereby; (ii) the execution, delivery and performance by Earthstone of this Agreement, and the consummation by it of the transactions contemplated hereby, have been duly authorized, and no other corporate proceedings on the part of Earthstone is necessary to authorize the execution, delivery and performance by Earthstone of this Agreement and the consummation of the transactions contemplated hereby; and (iii) this Agreement has been duly executed and delivered by Earthstone and constitutes, and each other agreement, instrument or document executed or to be executed by Earthstone in connection with the transactions contemplated hereby has been, or when executed will be, duly executed and delivered by Earthstone and constitutes, or when executed and delivered will constitute, a valid and legally binding obligation of Earthstone enforceable against Earthstone in accordance with their respective terms, except that such enforceability may be limited by (A) applicable bankruptcy, insolvency, reorganization, moratorium and similar laws affecting creditors’ rights generally and (B) equitable principles which may limit the availability of certain equitable remedies (such as specific performance) in certain instances.
 
 Section 3.4 Noncontravention. Except for the receipt of the Earthstone Stockholder Approval, the required approval of NYSE MKT, and as otherwise indicated on Section 3.4 of the Earthstone Disclosure Schedule, the execution, delivery and performance by Earthstone of this Agreement and the consummation by Earthstone of the transactions contemplated hereby do not and will not (i) conflict with or result in a violation of any provision of its Certificate of Incorporation or bylaws, (ii) conflict with or result in a violation of any provision of, or constitute (with or without the giving of notice or the passage of time or both) a default under, or give rise (with or without the giving of notice or the passage of time or both) to any right of termination, cancellation or acceleration under, any bond, debenture, note, mortgage, indenture, lease, contract, agreement or other instrument or obligation to which Earthstone is a party or by which Earthstone or any of its properties may be bound, (iii) result in the creation or imposition of any Encumbrance upon the properties of Earthstone or (iv) assuming compliance with the matters referred to in Section 3.5, violate any Applicable Law binding upon Earthstone, except, in the case of clauses (ii), (iii) and (iv) above, for any such conflicts, violations, defaults, terminations, cancellations, accelerations or Encumbrances which would not, individually or in the aggregate, have a Material Adverse Effect on Earthstone.
 
 Section 3.5 Governmental Approvals. To the Knowledge of Earthstone, no material consent, approval, order or authorization of, or declaration, filing or registration with, any Governmental Authority is required to be obtained or made by Earthstone in connection with the execution, delivery or performance by Earthstone of this Agreement or the consummation by it of the transactions contemplated hereby, other than (i) compliance with any applicable federal or state securities or takeover laws, including the filing of a proxy statement with the SEC in connection with the Exchange (the “Proxy Statement”), as well as the filing of such other forms, notices and other documents as required under federal securities and state blue sky laws, and (ii) filings with Governmental Authorities to occur in the ordinary course following the consummation of the transactions contemplated hereby.
 
 
3

 
 
 Section 3.6 Financial Statements. Each of the financial statements (including any related notes thereto) contained in the SEC Filings (the “Earthstone Financial Statements”) (i) complied as to form in all material respects with the published rules and regulations of the SEC with respect thereto as of their respective dates; (ii) was prepared in accordance with GAAP applied on a consistent basis throughout the periods involved (except as may be indicated in the notes thereto and, in the case of unaudited interim financial statements, as may be permitted by the SEC for Quarterly Reports on Form 10-Q); and (iii) fairly presented in all material respects the financial position of Earthstone at the dates thereof and the results of Earthstone’s operations and cash flows for the periods indicated therein, subject, in the case of unaudited interim financial statements, to normal and year-end audit adjustments as permitted by GAAP and the applicable rules and regulations of the SEC.
 
 Section 3.7 Absence of Undisclosed Liabilities. To the Knowledge of Earthstone, Earthstone does not have any material liability or obligation (whether accrued, absolute, contingent, unliquidated or otherwise), including any liability or obligation with respect to the Earthstone Properties (whether accrued, absolute, contingent, unliquidated or otherwise) except (i) liabilities reflected in the latest unaudited interim financial statements filed with the SEC on Form 10-Q for the quarter ended December 31, 2013 (the “Earthstone Interim Financial Statements”) or described in the notes accompanying the Earthstone Interim Financial Statements, (ii) liabilities which have arisen since the date of the Earthstone Interim Financial Statements in the ordinary course of business (none of which is a material liability for breach of contract, tort or infringement), (iii) liabilities arising under executory provisions of contracts entered into in the ordinary course of business (none of which is a material liability for breach of contract) and (iv) liabilities disclosed on Section 3.7 of the Earthstone Disclosure Schedule.
 
 Section 3.8 Absence of Certain Changes. Except as disclosed on Section 3.8 of the Earthstone Disclosure Schedule, since the date of the Earthstone Interim Financial Statements, (i) there has not been any change, event or condition that would reasonably be expected to result in any Material Adverse Effect on the assets or financial condition of Earthstone or any of the Earthstone Properties, (ii) the business of Earthstone has been conducted only in the ordinary course consistent with past practice, (iii) Earthstone has not incurred any material liability, engaged in any material transaction or entered into any material agreement outside the ordinary course of business consistent with past practice with respect to its business and assets, including the Earthstone Properties, (iv) Earthstone has not suffered any loss, damage, destruction or other casualty to any of its assets, including the Earthstone Properties (whether or not covered by insurance) that would result in a Material Adverse Effect on Earthstone, and (v) there has been no event, condition, action or effect that, if taken during the period of time from the date of this Agreement through the Closing Date, would constitute a breach of Section 5.2.
 
 Section 3.9 Title to Properties
 
 (a) Earthstone has full beneficial interest in and legal title to all oil and gas properties forming the basis for the reserves reflected in the Earthstone Reserve Report as attributable to interests owned or held by Earthstone free and clear of all Encumbrances, except for Encumbrances set forth in Section 3.9 of the Earthstone Disclosure Schedule. The oil and gas leases and other agreements that provide Earthstone with operating rights in the oil and gas properties reflected in the Earthstone Reserve Report are in full force and effect as to the oil and gas properties reflected in the Earthstone Reserve Report, and the rentals, royalties and other payments due thereunder have been properly and timely paid and there is no existing default (or event that, with notice or lapse of time or both, would become a default) under any of such oil and gas leases or other agreements, except, in each case, as individually or in the aggregate has not had, and would not be reasonably likely to have or result in, a Material Adverse Effect on Earthstone.
 
 
4

 
 
 (b) All producing oil and gas wells operated by Earthstone and included in the Earthstone Properties have been operated and produced and, to the Knowledge of Earthstone, drilled, in accordance in all material respects with reasonable, prudent oil and gas field practice and in compliance in all material respects with applicable oil and gas leases and Applicable Law. All producing oil and gas wells and related material equipment are in an operable state of repair, adequate to maintain normal operations in accordance with past practices, ordinary wear and tear excepted.
 
 (c) All material proceeds from the sale of Hydrocarbons produced from the Earthstone Properties are being received by Earthstone in a timely manner and are not being held in suspense for any reason (except in the ordinary course of business).
 
 (d) Except as would not, individually or in the aggregate, have a Material Adverse Effect on Earthstone, neither Earthstone (as to wells operated by Earthstone) nor, to Earthstone’s Knowledge, an applicable operator (as to wells not operated by Earthstone), is in material breach of, or default under, any oil and gas lease, oil, gas, and mineral lease and sublease, royalty, overriding royalty, net profits interest, mineral fee interest, carried interest, interests under a concession, production sharing, risk service, technical service, service, or similar agreement that is, or constitutes an interest in, the Earthstone Properties.
 
 Section 3.10 Compliance With Laws. Except as disclosed on Section 3.10 of the Earthstone Disclosure Schedule, to the Knowledge of Earthstone, Earthstone has complied in all material respects with all Applicable Laws.  Except as disclosed on Section 3.10 of the Earthstone Disclosure Schedule, Earthstone has not received any written notice from any Governmental Authority, which has not been dismissed or otherwise disposed of, that Earthstone has not so complied.  Earthstone has not been charged or, to the Knowledge of Earthstone, threatened with, or under investigation with respect to, any material violation of any Applicable Law relating to any aspect of the business of Earthstone.
 
 Section 3.11 Tax Matters.Earthstone has filed all federal, state and local Tax Returns required to be filed by it, including those relating to real and personal property taxes, ad valorem taxes, severance taxes and any other Taxes imposed on or with respect to its assets, including the Earthstone Properties and any Production therefrom. All Tax Returns have been timely filed with the applicable taxing authority, except as set forth on Section 3.11 of the Earthstone Disclosure Schedule, and all Taxes required to be shown thereon have been paid.  There are no liens for Taxes (other than for Taxes not yet due and payable) upon Earthstone or any of its assets, including the Earthstone Properties.  There has been no issue raised or adjustment proposed (and to the Knowledge of Earthstone, none is pending) by the IRS or any other taxing authority in connection with any of such Tax Returns, nor has Earthstone received any written notice from the IRS or any such other taxing authority that any such Tax Return is being audited or may be audited or examined.  Earthstone has not received a written notice of a claim made by any Taxing authority in a jurisdiction where Earthstone does not file Tax Returns that it is or may be subject to Tax in such jurisdiction.  Earthstone has not agreed to the extension of any statute of limitations on the assessment or collection of any such Tax or with respect to any such Tax Return. There are no Tax rulings, requests for rulings or closing agreements with any taxing authority with respect to Earthstone.  Earthstone does not have any current or potential contractual obligation, through Tax sharing agreements or otherwise, to indemnify any other Person with respect to Taxes or to make any distribution with respect to any current or future tax liability.  Earthstone is not a “foreign person” as defined in Section 1445(f)(3) of the Internal Revenue Code of 1986, as amended (the “Code”).
 
 Section 3.12 Legal Proceedings. Except as set forth on Section 3.12 of the Earthstone Disclosure Schedule, there are no Proceedings pending or, to the Knowledge of Earthstone, threatened against or involving Earthstone or rights of Earthstone with respect to any of its assets, including the Earthstone Properties.  Earthstone is not subject to any material judgment, order, writ, injunction, or decree of any Governmental Authority.  There are no Proceedings pending or, to the Knowledge of Earthstone, threatened against Earthstone or its assets, including the Earthstone Properties, seeking to restrain, prohibit, or obtain damages or other relief in connection with this Agreement or the transactions contemplated hereby or which could reasonably be expected to affect Earthstone’s ability to consummate the transactions contemplated hereby.
 
 
5

 
 
Section 3.13 Brokerage Fees. Except for SunTrust Robinson Humphrey Inc. (“SunTrust”), the fees and expenses of which will be paid solely by Earthstone, neither Earthstone nor any Affiliate has retained any financial advisor, broker, agent or finder or paid or agreed to pay any financial advisor, broker, agent or finder on account of this Agreement, any transaction contemplated hereby or any other transaction.
 
Section 3.14 Permits. Earthstone holds all material Permits necessary or required for the conduct of its business as currently conducted.  Each of such Permits is in full force and effect and Earthstone is in material compliance with each such Permit.  Except as disclosed on Section 3.14 of the Earthstone Disclosure Schedule, Earthstone has not received any written notice from any Governmental Authority and no Proceeding is pending or, to the Knowledge of Earthstone, threatened with respect to any alleged failure by Earthstone to have any Permit.
 
Section 3.15 Environmental Matters. Except as disclosed on Section 3.15 of the Earthstone Disclosure Schedule, Earthstone has not received any written notice of any investigation or inquiry regarding the Earthstone Properties from any Governmental Authority under any Applicable Law pertaining to the environment, Hazardous Substances or Hazardous Wastes (“Applicable Environmental Laws”), including, without limitation, the Comprehensive Environmental Response, Compensation, and Liability Act of 1980, as amended by, inter alia, the Superfund Amendments and Reauthorization Act of 1986 (“CERCLA”), and the Resource Conservation and Recovery Act of 1976, as amended by, inter alia, the Used Oil Recycling Act of 1980 (“RCRA”), and the Solid Waste Disposal Act of 1976, as amended by the Solid Waste Disposal Act Amendments of 1980 and the Hazardous and Solid Waste Amendments of 1984 (“HSWA”). To the Knowledge of Earthstone, the Earthstone Properties have not been used for Disposal of any Hazardous Substance and no condition otherwise exists on any such property, such that such property would be subject to any material remedial obligations under any Applicable Environmental Laws.  The term “Hazardous Substance” as used herein shall have the meaning specified in CERCLA, and the terms “Hazardous Waste” and “Disposal” shall have the meanings specified in RCRA.
 
Section 3.16 Revenue and Expense Information; Records. The property list, cash receipts, disbursements and Production volumes with respect to the Earthstone Properties are true and correct in all material respects, and Earthstone has good and marketable title to the Earthstone Properties to which such receipts, disbursements and Production volumes relate.  Earthstone has not received any written notice of and does not have Knowledge of any material adverse claim against Earthstone’s title to the Earthstone Properties.  The Earthstone Records are true and correct in all material respects and accurately reflect the ownership and operation of the Earthstone Properties by Earthstone.
 
Section 3.17 Commitments. Except as set forth on Section 3.17 of the Earthstone Disclosure Schedule, to Earthstone’s Knowledge, Earthstone has incurred no material expenses, and has made no commitments to make material expenditures (and Earthstone has not entered into any agreements that would obligate Earthstone to make material expenditures), in connection with (and no other material obligations or liabilities have been incurred, outside the ordinary course of business consistent with past practices in connection with) the ownership or operation of the Earthstone Properties after the Closing Date.
 
 
6

 
 
 Section 3.18 No Alienation. Except as set forth on Section 3.18 of the Earthstone Disclosure Schedule, since December 31, 2013, Earthstone has not sold, assigned, conveyed, or transferred or contracted to sell, assign, convey or transfer any right or title to, or interest in, the Earthstone Properties, other than in the ordinary course of business (including the replacement of equipment for equipment of reasonably equivalent or greater value or the sale of Hydrocarbons produced from the Earthstone Properties in the regular course of business).
 
 Section 3.19 Make-Up Rights. To Earthstone’s Knowledge, Earthstone has not, nor has any other Person, received prepayments (including but not limited to, payments for gas not taken pursuant to “take-or-pay” or similar arrangements) for any Hydrocarbons produced from the Earthstone Properties as a result of which the obligation does or may exist to deliver Hydrocarbons produced from the Earthstone Properties after the Closing Date without then receiving payment (or without then receiving full payment) therefor or to make repayments in cash, and the working interest owners have not so delivered any Hydrocarbons from the Earthstone Properties or so made any such repayment in cash.
 
 Section 3.20 Imbalance. To Earthstone’s Knowledge, any imbalance among the owners of the interests in the wells and units included in the Earthstone Properties are consistent with those that are normal and customary in the oil and gas industry, and Section 3.20 of the Earthstone Disclosure Schedule sets forth all material gas imbalances affecting the Earthstone Properties as of the date hereof.  To Earthstone’s Knowledge, no condition exists affecting the operation of the Earthstone Properties which has materially impaired, or could reasonably be expected to materially impair, Production from or the operations of the Earthstone Properties.
 
 Section 3.21 Preferential Rights and Consents to Assign. To Earthstone’s Knowledge, there are no consents to assignment or waivers of preferential rights to purchase affecting the Earthstone Properties that must be obtained from third parties in order for Earthstone to consummate the transactions contemplated by this Agreement without violating or breaching a duty or obligation of Earthstone.
 
 Section 3.22 No Participating Hydrocarbons. Except as set forth on Section 3.22 of the Earthstone Disclosure Schedule, to Earthstone’s Knowledge, the Earthstone Properties do not include any unleased Hydrocarbons where Earthstone has agreed to bear a share of drilling, operating or other costs as a participating mineral owner.
 
 Section 3.23 Disclosure. No representation or warranty of Earthstone in this Agreement and no statement in the Earthstone Disclosure Schedule omits to state a material fact necessary to make the statements herein or therein, in light of the circumstances in which they were made, not misleading.  There is no fact known to Earthstone that has specific application to Earthstone or the Earthstone Properties (other than general economic or industry conditions) as far as Earthstone can reasonably foresee, that materially threatens the assets, business, prospects, financial condition, or results of operations of Earthstone or the Earthstone Properties that has not been set forth in this Agreement or the Earthstone Disclosure Schedule.
 
 Section 3.24 Insurance.   Section 3.24 of the Earthstone Disclosure Schedule contains a complete and correct list of material insurance policies maintained by or on behalf of Earthstone as of the date of this Agreement.
 
 Section 3.25 Employees.   There are no collective bargaining agreements or other labor union contracts applicable to any employees of Earthstone, and no such agreement or contract has been requested by an employee or group of employees of Earthstone.  Earthstone is in compliance in all material respects with all Applicable Laws pertaining to employment and employment practices and wages, hours and other terms and conditions of employment in respect of its employees, and has no accrued liability for any arrears of wages or any Taxes or penalties for failure to comply with any thereof.  There is no pending or, to the Knowledge of Earthstone, threatened Proceeding against or involving Earthstone by or before, and Earthstone is not subject to any judgment, order, writ, injunction, or decree of or inquiry from, any Governmental Authority in connection with any current, former or prospective employee of Earthstone. Section 3.25 of the Earthstone Disclosure Schedule, sets forth the bonuses, if any, to be paid to Earthstone employees before or as a result of the Closing.
 
 
7

 
 
 Section 3.26 Agreements, Contracts and Commitments. Section 3.26 of the Earthstone Disclosure Schedule lists all leases, contracts, agreements and instruments to which Earthstone is a party as of the date hereof and which are in any single case of material importance to the conduct of the business of Earthstone (true and correct copies of each such document requested by the Oak Valley Entities have been previously delivered to them and a written description of each oral arrangement so listed) (“Earthstone Material Contracts”).  Except as set forth on Section 3.26 of the Earthstone Disclosure Schedule and as contemplated hereby, Earthstone does not have as of the date hereof (i) any collective bargaining agreements or any agreements that contain any severance pay liabilities or obligations, (ii) any bonus, deferred compensation, pension, profit-sharing or retirement plans, programs or other similar employee benefit arrangements, (iii) any employment agreement, contract or commitment with an employee, or agreements to pay severance, (iv) any agreement of guarantee or indemnification running from Earthstone to any Person except as provided in Earthstone’s Certificate of Incorporation and bylaws, (v) any agreement, indenture or other instrument for borrowed money and any agreement or other instrument which contains restrictions with respect to payment of dividends or any other distribution in respect of the Earthstone Common Stock or any other outstanding securities, (vi) any agreement, contract or commitment containing any covenant limiting the freedom of Earthstone to engage in any line of business or compete with any Person, (vii) any agreement, contract or commitment relating to capital expenditures required to be disclosed on Section 3.17 of the Earthstone Disclosure Schedule, (viii) any agreement, contract or commitment relating to the acquisition of assets or capital stock of any business enterprise, or (ix) any agreement, contract or commitment not made in the ordinary course of business.  Except as set forth on Section 3.26 of the Earthstone Disclosure Schedule, Earthstone has not materially breached, nor to Earthstone’s Knowledge is there any claim or any legal basis for a claim that Earthstone has materially breached, any of the terms or conditions of any material agreement, contract or commitment set forth in the Earthstone Disclosure Schedule.
 
 Section 3.27 Hedging. Except as set forth on Section 3.27 of the Earthstone Disclosure Schedule, Earthstone is not engaged in any oil, natural gas or other futures or option trading in respect of which it has any material future liability, nor is it a party to any price swaps, hedges, futures or similar instruments.  Section 3.27 of the Earthstone Disclosure Schedule sets forth obligations of Earthstone for the delivery of Hydrocarbons attributable to any of the Earthstone Properties in the future on account of prepayment, advance payment, take-or-pay or similar obligations without then or thereafter being entitled to receive full value therefor.  Except as set forth on Section 3.27 of the Earthstone Disclosure Schedule, as of the date hereof, Earthstone is not bound by futures, hedge, swap, collar, put, call, floor, cap, option or other contracts that are intended to benefit from, relate to or reduce or eliminate the risk of fluctuations in the price of commodities, including Hydrocarbons, or securities.
 
 Section 3.28 Regulatory Agencies. Except as set forth on Section 3.28 of the Earthstone Disclosure Schedule, all currently effective filings heretofore made by Earthstone with the Federal Energy Regulatory Commission (“FERC”), and all other federal, state and local agencies or commissions (collectively, the “Regulatory Agencies”) were made in compliance with Applicable Laws and the factual information contained therein was true and correct in all material respects as of the respective dates of such filings.  The right of Earthstone to receive payment pursuant to any tariff, rate schedule or similar instrument filed with or subject to the jurisdiction of any Governmental Authority has not been suspended, and Earthstone has not received written notification questioning the validity of any such tariff, rate schedule or similar instrument which is material to the operations of the Earthstone Properties, taken as a whole, from any Governmental Authority or customer.  Neither Earthstone nor any portion of the Earthstone Properties is subject to the jurisdiction of FERC under the Natural Gas Act of 1938 (“NGA”).
 
 
8

 
 
 Section 3.29 Non-Consent. Except as set forth on Section 3.29 of the Earthstone Disclosure Schedule, to Earthstone’s Knowledge, there are no operations involving any of the Earthstone Properties to which Earthstone has become a non-consenting party.
 
 Section 3.30 Property Boundaries. To Earthstone’s Knowledge, all of the Earthstone Properties have been drilled and completed, as applicable, within the boundaries of the Earthstone Properties or within the limits otherwise permitted by contract, pooling or unit agreements, and by Applicable Law; and all drilling and completion of the Earthstone Properties and all development and operations on the Earthstone Properties have been conducted in all material respects in compliance with all applicable laws, ordinances, rules, regulations and permits, and judgments, orders and decrees of any court or governmental body or agency.
 
 Sectuib 3.31 Current Payments. To Earthstone’s Knowledge, except as expressly set forth on Section 3.31 of the Earthstone Disclosure Schedule, all proceeds from the sale of Hydrocarbons produced from the Earthstone Properties are currently being paid to Earthstone and no portion of such proceeds is currently being held in suspense by any Person by whom proceeds are paid except for immaterial amounts.
 
 Section 3.32 No Other Royalties. Except as expressly set forth in the Earthstone Reserve Report (defined below), to Earthstone’s Knowledge, the Earthstone Properties are not burdened by any material royalty, overriding royalty interests, Production payments or other material burdens on Production.
 
 Section 3.33 Reserve Reports. All information (excluding assumptions and estimates, but including the statement of the percentage of Hydrocarbons reserves from the wells and other interests evaluated therein to which Earthstone is entitled and the percentage of the costs and expenses related to such wells or interests to be borne by Earthstone) supplied to Ryder Scott Company, L.P. (“Ryder Scott”) by or on behalf of Earthstone that was material to such firms’ estimates of proved Hydrocarbons reserves attributable to the Earthstone Properties in connection with the preparation of the proved Hydrocarbons reserve reports concerning the Hydrocarbons of Earthstone as of March 31, 2014 (the “Earthstone Reserve Report”) was (at the time supplied or as modified or amended prior to the date hereof) to Earthstone’s Knowledge accurate in all material respects and Earthstone has no Knowledge of any material errors in such information that existed as of the date hereof.  To Earthstone’s Knowledge, the Earthstone Reserve Report, when issued, will be substantially comparable to the reserve report dated December 31, 2013 prepared by Earthstone in terms of dollar values and reserve volumes.  For purposes of this Agreement, the term “Hydrocarbons” means direct and indirect interests in and rights with respect to oil, gas, mineral, and related properties and assets of any kind and nature, direct or indirect, including working, leasehold and hydrocarbons and operating rights and royalties, overriding royalties, Production payments, net profit interests and other non-working interests and non-operating interests; all interests in rights with respect to oil, condensate, gas, casinghead gas and other liquid or gaseous hydrocarbons and other minerals or revenues therefrom, all contracts in connection therewith and claims and rights thereto (including all Hydrocarbons leases, operating agreements, unitization and pooling agreements and orders, division orders, transfer orders, mineral deeds, royalty deeds, Hydrocarbons sales, exchange and processing contracts and agreements, and in each case, interests thereunder), surface interests, fee interests, reversionary interests, reservations, and concessions; all easements, rights of way, licenses, permits, leases, and other interests associated with, appurtenant to, or necessary for the operation of any of the foregoing; and all interests in equipment and machinery (including wells, well equipment and machinery), Hydrocarbons Production, gathering, transmission, treating, processing, and storage facilities (including tanks, tank batteries, pipelines, and gathering systems), pumps, water plants, electric plants, gasoline and gas processing plants, refineries, and other tangible personal property and fixtures associated with, appurtenant to, or necessary for the operation of any of the foregoing.  Set forth on Section 3.33 of the Earthstone Disclosure Schedule is a list of all material Hydrocarbons, properties, interests and assets that were included in the Earthstone reserve report dated December 31, 2013 that have been disposed of prior to the date hereof.
 
 
9

 
 Section 3.34 NYSE MKT. The outstanding shares of the Earthstone Common Stock are listed for trading on the NYSE MKT.  Earthstone is in material compliance with all applicable rules and policies set forth in the NYSE MKT Listed Company Manual.
 
 Section 3.35 SEC Filings. Earthstone has timely filed and furnished with the SEC all forms, reports, certifications, prospectuses, proxy statements, schedules, statements, and other documents required to be filed by it since January 1, 2011 under the Securities Act, the Exchange Act, and all other federal securities laws.  All forms, reports, certifications, prospectuses, proxy statements, schedules, statements, and other documents (including all amendments thereto) filed or furnished on a voluntary basis on Form 8-K by Earthstone with the SEC since such date are herein collectively referred to as the SEC Filings.”  The SEC Filings, at the time filed, complied as to form in all material respects with applicable requirements of federal securities laws.  To the Knowledge of Earthstone, none of the SEC Filings, including, without limitation, any financial statements or schedules included therein, at the time filed, contained any untrue statement of a material fact or omitted to state any material fact required to be stated therein or necessary in order to make the statements contained therein, in light of the circumstances under which they were made, not misleading.  All Earthstone Material Contracts have been included in the SEC Filings, except for those contracts not required to be filed pursuant to the rules and regulations of the SEC.  As of the date of this Agreement, there are no outstanding or unresolved comments received from the SEC staff with respect to the SEC Filings.  To the Knowledge of Earthstone, none of the SEC Filings is the subject of ongoing SEC review or investigation.
 
 Section 3.36 Securities Laws. Assuming Oak Valley’s representations contained in this Agreement are true and correct, the offer and sale of the shares comprising the Exchange Consideration (a) are and will be exempt from the registration and prospectus delivery requirements of the Securities Act, (b) have been registered or qualified (or are exempt from registration and qualification) under the registration, permit or qualification requirements of all applicable state securities laws, and (c) are and will be accomplished in conformity with all other federal and applicable state securities laws.
 
 Section 3.37 Sarbanes-Oxley Compliance. Except as set forth on Section 3.37 of the Earthstone Disclosure Schedule, Earthstone is in compliance in all material respects with all applicable provisions of the Sarbanes-Oxley Act of 2002, and the rules and regulations promulgated by the SEC thereunder, that are effective as of the date of this Agreement.
 
 Section 3.38 Earthstone Fairness Opinion. The Earthstone Board has received the Earthstone Fairness Opinion as of or prior to the date hereof.
 
 Section 3.39 Earthstone Rights Agreement. Other than under the Earthstone Rights Agreement, the Company does not have any outstanding rights or “poison pills” other than any such rights or “poison pills” that will expire or terminate (without payment of any consideration by any of Earthstone or the Oak Valley Entities) prior to the Closing Date.  In furtherance of the foregoing, the Earthstone Board has taken appropriate action such that in connection with the consummation of the transactions contemplated by this Agreement (i) neither Oak Valley nor any of its “Affiliates” or “Associates” (as each such term is defined in the Earthstone Rights Agreement) are “Beneficial Owners” (as defined in the Earthstone Rights Agreement), (ii) neither Oak Valley nor any of its Affiliates or Associates are “Acquiring Persons” (as defined in the Earthstone Rights Agreement”); (iii) no “Distribution Date” or “Shares Acquisition Date” (each as defined in the Earthstone Rights Agreement) will be triggered as a result of the execution of this Agreement or the consummation pursuant to this Agreement of the Exchange and the other transactions contemplated by this Agreement pursuant to the terms hereof; and (iv) the Earthstone Rights Agreement has been amended to exempt this Agreement, the Voting Agreement and the transactions contemplated hereby and thereby from the application of the Rights Agreement.
 
 
10

 
 
 Section 3.40 Benefit Plans. No Benefit Plan of Earthstone or its ERISA Affiliates is a “defined benefit plan” within the meaning of Section 3(35) of ERISA, a “multiemployer plan,” as defined in Section 3(37) of ERISA, or a plan that is subject to the minimum funding standards of Section 302 of ERISA or 412 of the Code (a “Pension Plan”).  To the Knowledge of Earthstone, there have been no prohibited transactions (described under Section 406 of ERISA or Section 4975(c) of the Code) or breaches of fiduciary duty or any other breaches or violations of any law applicable to any of the Benefit Plans, in any such case that would subject Earthstone to any material Taxes, penalties or other liabilities. There are no investigations or audits of any Benefit Plan by any Governmental Authority currently pending and there have been no such investigations or audits that have been concluded that resulted in any liability to Earthstone, its Subsidiaries or its ERISA Affiliates that has not been fully discharged.  To the Knowledge of Earthstone, each Benefit Plan has been operated in all material respects in compliance with applicable law and in accordance with its terms, and all reports, descriptions and filings required by the Code, ERISA or any government agency with respect to each Benefit Plan of Earthstone or its ERISA Affiliates have, in all material respects, been timely and completely filed or distributed. Each Benefit Plan that is represented to be qualified under Section 401(a) of the Code has a current favorable determination letter or is based on a prototype document that has received a favorable opinion letter, all subsequent interim amendments have been made in a timely manner, and to the Knowledge of Earthstone, no such Benefit Plan has been amended or operated in a way which could reasonably be expected to adversely affect its qualified status or the qualified status of its related trust. There have been no terminations, partial terminations or discontinuances of contributions by Earthstone to any qualified plan during the preceding six years without notice to and approval by the IRS, to the extent such notice to and approval by the IRS is required by Applicable Law. There are no pending claims, lawsuits or actions relating to any Benefit Plan of Earthstone or its ERISA Affiliates (other than ordinary claims for benefits) and, to the Knowledge of Earthstone, none are threatened.  No Benefit Plan of Earthstone or its ERISA Affiliates provides retiree medical or retiree life insurance benefits, except as required under Section 4980B of the Code and subsequent guidance. Earthstone has not established or maintained, nor has any liability with respect to, any deferred compensation plan, program, or arrangement (including any “nonqualified deferred compensation plan”) which is not in compliance with Section 409A of the Code.
 
 Section 3.41 No Excess Parachute Payments; Section 162(m). No amount that will be received (whether in cash or property or vesting of property) by, or any benefit that will be provided to, any officer, director or employee of Earthstone or any of its Affiliates who is a “disqualified individual” (as defined in final Treasury Regulation 1.280G-1) under any employment, severance or termination agreement, other compensation arrangement or Benefit Plan currently in effect will be an “excess parachute payment” (as such term is defined in Section 280G(b)(1) of the Code) as a result of the transactions contemplated by the Exchange; and no such person is entitled to receive any additional payment from Earthstone in the event that the excise tax of Section 4999(a) of the Code is imposed on such person.  Earthstone has not paid and is not obligated to pay compensation to any employee that would be limited as a deduction pursuant to Section 162(m) of the Code.
 
 
11

 
 
ARTICLE IV
Representations and Warranties of Oak Valley
 
Except as disclosed in the disclosure letter delivered by Oak Valley to Earthstone (the “Oak Valley Disclosure Schedule”) prior to the execution of this Agreement (provided that (i) disclosure in any section of the Oak Valley Disclosure Schedule shall be deemed to be disclosure with respect to any other section of this Agreement to the extent that it is reasonably apparent on the face of such disclosure that it is applicable to such other section notwithstanding the omission of a reference or cross reference thereto and (ii) the mere inclusion of an item in such Oak Valley Disclosure Schedule as an exception to a representation or warranty shall not be deemed an admission that such item represents a material exception or material fact, event or circumstance or that such item has had, would have or would reasonably be expected to have a Material Adverse Effect), Oak Valley represents and warrants to Earthstone that:
 
 Section 4.1 Organization.
 
(a)  Oak Valley is a limited liability company, duly organized, validly existing and in good standing under the laws of the State of Delaware.  Oak Valley has full power and authority to own, lease or otherwise hold and operate the Oak Valley Properties and to carry on its business as presently conducted.  Oak Valley is duly qualified and in good standing to do business as a foreign limited liability company in each jurisdiction in which the conduct or nature of its business or the ownership, leasing, holding or operating of its properties makes such qualification necessary, except such jurisdictions where the failure to be so qualified or in good standing, individually or in the aggregate, would not have a Material Adverse Effect.
 
(b)  Each Oak Valley Subsidiary is a limited liability company, duly organized, validly existing and in good standing under the laws of the State of Texas.  Each Oak Valley Subsidiary has full power and authority to own, lease or otherwise hold and operate the Oak Valley Properties and to carry on its business as presently conducted.  Each Oak Valley Subsidiary is duly qualified and in good standing to do business as a foreign limited liability company in each jurisdiction in which the conduct or nature of its business or the ownership, leasing, holding or operating of its properties makes such qualification necessary, except such jurisdictions where the failure to be so qualified or in good standing, individually or in the aggregate, would not have a Material Adverse Effect.
 
 Section 4.2 Capitalization of Oak Valley and Each Oak Valley Subsidiary.
 
(a)  The issued and outstanding limited liability company interests of Oak Valley are held of record by those individuals and entities set forth in Section 4.2(a) of the Oak Valley Disclosure Schedule, in the percentages set forth therein, and constitute all of the issued and outstanding limited liability company interests of Oak Valley.  Except as set forth in Section 4.2(a) of the Oak Valley Disclosure Schedule, there are outstanding: (i) no limited liability company interests, voting debt or other voting Securities of Oak Valley; (ii) no Securities of Oak Valley convertible into or exchangeable for limited liability company interests, or other voting Securities of Oak Valley; and (iii) no options, warrants, calls, rights (including preemptive rights), commitments or agreements to which Oak Valley is a party or by which it is bound in any case obligating Oak Valley to issue, deliver, sell, purchase, redeem or acquire, or cause to be issued, delivered, sold, purchased, redeemed or acquired, additional limited liability company interests or any other Securities of Oak Valley or any other Person or obligating Oak Valley to grant, extend or enter into any such option, warrant, call, right, commitment or agreement.  Except as contemplated in Section 5.13, there are not as of the date hereof and there will not be at the Closing Date any member agreements, voting trusts or other agreements or understandings to which Oak Valley is a party or by which it is bound relating to the voting of any limited liability company interests or voting securities of Oak Valley from, or the casting of votes by, the members of Oak Valley with respect to the Exchange.
 
 
12

 
 
(b) All of the issued and outstanding limited liability company interests of each Oak Valley Subsidiary are held beneficially and of record by Oak Valley.  All outstanding limited liability company interests of each Oak Valley Subsidiary are validly issued, fully paid and non-assessable, and are not subject to preemptive rights. Except as set forth in Section 4.2(b) of the Oak Valley Disclosure Schedule, there are outstanding: (i) no limited liability company interests, voting debt or other voting Securities of any Oak Valley Subsidiary; (ii) no Securities of any Oak Valley Subsidiary convertible into or exchangeable for limited liability company interests, or other voting Securities of any Oak Valley Subsidiary; and (iii) no options, warrants, calls, rights (including preemptive rights), commitments or agreements to which any Oak Valley Subsidiary is a party or by which it is bound, in any case obligating any Oak Valley Subsidiary to issue, deliver, sell, purchase, redeem or acquire, or cause to be issued, delivered, sold, purchased, redeemed or acquired, additional limited liability company interests or any other Securities of any Subsidiary or any other Person or obligating any Oak Valley Subsidiary to grant, extend or enter into any such option, warrant, call, right, commitment or agreement.  There are not as of the date hereof and there will not be at the Closing Date any member agreements, voting trusts or other agreements or understandings to which any Oak Valley Subsidiary is a party or by which it is bound relating to the voting of any limited liability company interests or voting securities of any Oak Valley Subsidiary from, or the casting of votes by, the member of any Oak Valley Subsidiary with respect to the Exchange.  The limited liability company agreements of each Oak Valley Subsidiary have been duly authorized, executed and delivered by Oak Valley and are, and will be at the Closing, valid and legally binding agreements, enforceable against each Oak Valley Subsidiary and its member in accordance with its terms.
 
Section 4.3 Authority Relative to This Agreement. Oak Valley has the full power and authority to execute and deliver this Agreement and to consummate the transactions contemplated hereby.  The execution, delivery and performance by Oak Valley of this Agreement, and the consummation of the transactions contemplated hereby, have been duly authorized, and no other limited liability company proceedings on the part of Oak Valley is necessary to authorize the execution, delivery and performance by Oak Valley of this Agreement and the consummation of the transactions contemplated hereby. Oak Valley, in accordance with its limited liability company agreement and the Delaware Limited Liability Company Act (the “DLLCA”), has irrevocably approved the Exchange and this Agreement, and declared the Exchange and this Agreement to be in the best interests of its members.  This Agreement has been duly executed and delivered by Oak Valley and constitutes, and each other agreement, instrument or document executed or to be executed by Oak Valley in connection with the transactions contemplated hereby has been, or when executed will be, duly executed and delivered by Oak Valley and constitutes, or when executed and delivered will constitute, a valid and legally binding obligation of Oak Valley enforceable against Oak Valley in accordance with its respective terms, except that such enforceability may be limited by (i) applicable bankruptcy, insolvency, reorganization, moratorium and similar laws affecting creditors’ rights generally and (ii) equitable principles which may limit the availability of certain equitable remedies (such as specific performance) in certain instances.
 
Section 4.4 Noncontravention. Except as otherwise indicated on Section 4.4 of the Oak Valley Disclosure Schedule, the execution, delivery and performance by Oak Valley of this Agreement and the consummation by it of the transactions contemplated hereby, do not and will not (i) conflict with or result in a violation of any provision of the limited liability company agreement or other governing instruments of Oak Valley, (ii) conflict with or result in a violation of any provision of, or constitute (with or without the giving of notice or the passage of time or both) a default under, or give rise (with or without the giving of notice or the passage of time or both) to any right of termination, cancellation or acceleration under, any bond, debenture, note, mortgage, indenture, lease, contract, agreement or other instrument or obligation to which Oak Valley or any Oak Valley Subsidiary is a party or by which Oak Valley, any Oak Valley Subsidiary or any of the Oak Valley Properties may be bound, (iii) result in the creation or imposition of any Encumbrance upon the Oak Valley Properties or (iv) assuming compliance with the matters referred to in Section 4.5, violate any Applicable Law binding upon Oak Valley.
 
 
13

 
 
Section 4.5 Governmental Approvals. To the Knowledge of Oak Valley, no material consent, approval, order or authorization of, or declaration, filing or registration with, any Governmental Authority is required to be obtained or made by Oak Valley or any Oak Valley Subsidiary in connection with the execution, delivery or performance by it of this Agreement or the consummation by it of the transactions contemplated hereby, other than (i) compliance with any applicable state securities or takeover laws, and (ii) filings with Governmental Authorities to occur in the ordinary course following the consummation of the transactions contemplated hereby.
 
Section 4.6 Financial Statements. Oak Valley has delivered to Earthstone (i) the audited consolidated balance sheets of Oak Valley as of December 31, 2012, 2011 and 2010, and the related audited statements of operations, members’ equity and cash flows for the years then ended, and the notes and schedules thereto (the “Audited Oak Valley Financial Statements”), and (ii) the unaudited consolidated balance sheet of Oak Valley as of December 31, 2013, and the related statement of operations and comprehensive income for the year then ended (the “Unaudited Oak Valley Financial Statements” and together with the Audited Oak Valley Financial Statements, the “Oak Valley Annual Financial Statements”).  The Oak Valley Annual Financial Statements (A) have been prepared from the books and records of Oak Valley in conformity with GAAP applied on a basis consistent with preceding years throughout the periods involved, and (B) accurately and fairly present in all material respects the consolidated financial position of Oak Valley as of the respective dates thereof and its consolidated results of operations and cash flows for the periods then ended.  When the annual audit by Oak Valley’s independent auditor with respect to Oak Valley’s Unaudited Annual Financial Statements is completed, (i) the audit report attached to such financial statements will contain an unqualified opinion by such independent auditor; and (ii) such financial statements will reflect the same financial position and results of operations as are set forth in the Unaudited Oak Valley Financial Statements, subject to audit adjustments, which will not be material in the aggregate.
 
Section 4.7 Absence of Undisclosed Liabilities. To the Knowledge of Oak Valley, neither Oak Valley nor any Oak Valley Subsidiary has any material liability or obligation (whether accrued, absolute, contingent, unliquidated or otherwise), including any liability or obligation with respect to the Oak Valley Properties, except (i) liabilities reflected in the Unaudited Oak Valley Financial Statements, (ii) liabilities which have arisen since the date of the Unaudited Oak Valley Financial Statements in the ordinary course of business (none of which is a material liability for breach of contract, tort or infringement), (iii) liabilities arising under executory provisions of contracts entered into in the ordinary course of business (none of which is a material liability for breach of contract) and (iv) liabilities disclosed on Section 4.7 of the Oak Valley Disclosure Schedule).
 
Section 4.8 Absence of Certain Changes. Except as disclosed on Section 4.8 of the Oak Valley Disclosure Schedule, since the date of the Unaudited Oak Valley Financial Statements, (i) there has not been any material adverse change in, or any event or condition that would reasonably be expected to result in any Material Adverse Effect on the assets or financial condition of Oak Valley and each Oak Valley Subsidiary or any of the Oak Valley Properties, (ii) the business of Oak Valley and each Oak Valley Subsidiary has been conducted only in the ordinary course consistent with past practice, (iii) neither Oak Valley nor any Oak Valley Subsidiary has incurred any material liability, engaged in any material transaction or entered into any material agreement outside the ordinary course of business consistent with past practice with respect to its business and assets, including the Oak Valley Properties, (iv) neither Oak Valley nor any Oak Valley Subsidiary has suffered any material loss, damage, destruction or other casualty to any of its assets, including any of the Oak Valley Properties (whether or not covered by insurance) and (v) there has been no event, condition, action or effect that, if taken during the period of time from the date of this Agreement through the Closing Date, would constitute a breach of Section 5.2.
 
 
14

 
 
Section 4.9 Title to Properties
 
(a) The Oak Valley Subsidiaries have full beneficial interest in and legal title to all oil and gas properties forming the basis for the reserves reflected in the Oak Valley Reserve Report as attributable to interests owned or held by Oak Valley free and clear of all Encumbrances, except for Encumbrances set forth in Section 4.9 of the Oak Valley Disclosure Schedule. The oil and gas leases and other agreements that provide the Oak Valley Subsidiaries with operating rights in the oil and gas properties reflected in the Oak Valley Reserve Report are in full force and effect as to the oil and gas properties reflected in the Oak Valley Reserve Report, and the rentals, royalties and other payments due thereunder have been properly and timely paid and there is no existing default (or event that, with notice or lapse of time or both, would become a default) under any of such oil and gas leases or other agreements, except, in each case, as individually or in the aggregate has not had, and would not be reasonably likely to have or result in, a Material Adverse Effect on Oak Valley.
 
 (b) All producing oil and gas wells operated by Oak Valley and included in the Oak Valley Properties have been operated and produced and, to the Knowledge of Oak Valley, drilled, in accordance in all material respects with reasonable, prudent oil and gas field practice and in compliance in all material respects with applicable oil and gas leases and Applicable Law. All producing oil and gas wells and related material equipment are in an operable state of repair, adequate to maintain normal operations in accordance with past practices, ordinary wear and tear excepted.
 
 (c) All material proceeds from the sale of Hydrocarbons produced from the Oak Valley Properties are being received by Oak Valley in a timely manner and are not being held in suspense for any reason (except in the ordinary course of business).
 
 (d) Except as would not, individually or in the aggregate, have a Material Adverse Effect on Oak Valley, neither Oak Valley (as to wells operated by Oak Valley) nor, to Oak Valley’s Knowledge, an applicable operator (as to wells not operated by Oak Valley), is in material breach of, or default under, any oil and gas lease, oil, gas, and mineral lease and sublease, royalty, overriding royalty, net profits interest, mineral fee interest, carried interest, interests under a concession, production sharing, risk service, technical service, service, or similar agreement that is, or constitutes an interest in, the Oak Valley Properties.
 
Section 4.10 Compliance with Laws. Except as disclosed on Section 4.10 of the Oak Valley Disclosure Schedule, to the Knowledge of Oak Valley, Oak Valley and each Oak Valley Subsidiary has complied in all material respects with all Applicable Laws.  Except as disclosed on Section 4.10, neither Oak Valley nor any Oak Valley Subsidiary has received any written notice from any Governmental Authority, which has not been dismissed or otherwise disposed of, or that Oak Valley and each Oak Valley Subsidiary has not complied with.  Neither Oak Valley nor any Oak Valley Subsidiary has been charged or, to the Knowledge of Oak Valley, threatened with, or under investigation with respect to, any material violation of any Applicable Law relating to any aspect of the business of Oak Valley or any Oak Valley Subsidiary.
 
 
15

 
 
Section 4.11 Tax Matters. Oak Valley and each Oak Valley Subsidiary has filed all federal, state and local Tax Returns, including those relating to real and personal property taxes, ad valorem taxes, severance taxes and any other Taxes imposed on or with respect to any of its assets, including the Oak Valley Properties and any Production therefrom.  All Tax Returns have been timely filed with the applicable taxing authority, except as set forth on Section 4.11 of the Oak Valley Disclosure Schedule, and all Taxes required to be shown thereon have been paid.  There are no liens for Taxes (other than for Taxes not yet due and payable) upon Oak Valley or any Oak Valley Subsidiary or any of the Oak Valley Properties.  There has been no issue raised or adjustment proposed (and to the Knowledge of Oak Valley, none is pending) by the IRS or any other taxing authority in connection with any Tax Returns, nor has Oak Valley or any Oak Valley Subsidiary received any written notice from the IRS or any other taxing authority that any Tax Return is being audited or may be audited or examined.  Neither Oak Valley nor any Oak Valley Subsidiary has received a written notice of a claim made by any Taxing authority in a jurisdiction where Oak Valley or any Oak Valley Subsidiary does not file Tax Returns that it is or may be subject to Tax in such jurisdiction.  Neither Oak Valley nor any Oak Valley Subsidiary has agreed to the extension of any statute of limitations on the assessment or collection of any Tax or with respect to any Tax Return.  There are no Tax rulings, requests for rulings or closing agreements with any taxing authority with respect to Oak Valley or any Oak Valley Subsidiary.  Neither Oak Valley nor any Oak Valley Subsidiary has any current or potential contractual obligation, through Tax sharing agreements or otherwise, to indemnify any other Person with respect to Taxes or to make any distribution with respect to any current or future tax liability.  None of Oak Valley, any Oak Valley Subsidiary or any of their respective members have filed an election on IRS Form 8832, Entity Classification Election, causing Oak Valley or any Oak Valley Subsidiary to be classified as an association taxable as a corporation for U.S. federal income tax purposes. Oak Valley is not a “foreign person” as defined in Section 1445(f)(3) of the Code.
 
Section 4.12 Legal Proceedings. Except as set forth on Section 4.12 of the Oak Valley Disclosure Schedule, there are no Proceedings pending or, to the Knowledge of Oak Valley, threatened against or involving Oak Valley or any Oak Valley Subsidiary or rights of Oak Valley or any Oak Valley Subsidiary with respect to any of their respective assets, including the Oak Valley Properties.  Neither Oak Valley nor any Oak Valley Subsidiary is subject to any material judgment, order, writ, injunction, or decree of any Governmental Authority.  There are no Proceedings pending or, to the Knowledge of Oak Valley, threatened against Oak Valley or any Oak Valley Subsidiary or their respective assets, including the Oak Valley Properties, seeking to restrain, prohibit, or obtain damages or other relief in connection with this Agreement or the transactions contemplated hereby or which could reasonably be expected to affect Oak Valley’s ability to consummate the transactions contemplated hereby.
 
Section 4.13 Brokerage Fees. Neither Oak Valley nor any Oak Valley Subsidiary has retained any financial advisor, broker, agent or finder or paid or agreed to pay any financial advisor, broker, agent or finder on account of this Agreement or any transaction contemplated hereby.
 
Section 4.14 Permits. Oak Valley and each Oak Valley Subsidiary holds all material Permits necessary or required for the conduct of its business as currently conducted.  Each of such Permits is in full force and effect and Oak Valley and each Oak Valley Subsidiary is in material compliance with each such Permit.  Except as disclosed on Section 4.14 of the Oak Valley Disclosure Schedule, neither Oak Valley nor any Oak Valley Subsidiary has received any written notice from any Governmental Authority and no Proceeding is pending or, to the Knowledge of Oak Valley, threatened with respect to any alleged failure by Oak Valley, or any Oak Valley Subsidiary to have any Permit.
 
Section 4.15 Environment Matters. Except as disclosed on Section 4.15 of the Oak Valley Disclosure Schedule, neither Oak Valley nor any Oak Valley Subsidiary has received any written notice of any investigation or inquiry regarding the Oak Valley Properties from any Governmental Authority under any Applicable Environmental Laws, including, without limitation, CERCLA, RCRA and HSWA.  To the Knowledge of Oak Valley, the Oak Valley Properties have not been used for Disposal of any Hazardous Substance and no condition otherwise exists on any such property, such that such property would be subject to any material remedial obligations under any Applicable Environmental Laws.
 
 
16

 
 
Section 4.16 Revenue and Expense Information: Records. The property list, cash receipts, disbursements and Production volumes with respect to the Oak Valley Properties described are true and correct in all material respects, and the Oak Valley Subsidiaries, collectively, have good and marketable title to the Oak Valley Properties to which such receipts, disbursements and Production volumes relate.  Neither Oak Valley nor any Oak Valley Subsidiary has received any written notice of and does not have Knowledge of any material adverse claim against any Oak Valley Subsidiaries’ title to the Oak Valley Properties.  The Oak Valley Records are true and correct in all material respects and accurately reflect the ownership and operation of the Oak Valley Properties.
 
Section 4.17 Commitments. Except as set forth on Section 4.17 of the Oak Valley Disclosure Schedule, to Oak Valley’s Knowledge, neither Oak Valley nor any Oak Valley Subsidiary has incurred any material expenses or made commitments to make material expenditures (and neither Oak Valley nor any Oak Valley Subsidiary has entered into any agreements that would obligate Earthstone to make material expenditures), in connection with (and no other material obligations or liabilities have been incurred outside the ordinary course of business consistent with past practices, in connection with) the ownership or operation of the Oak Valley Properties after the Closing Date.
 
Section 4.18 No Alienation. Since December 31, 2013, neither Oak Valley nor any Oak Valley Subsidiary has sold, assigned, conveyed, or transferred or contracted to sell, assign, convey or transfer any right or title to, or interest in, the Oak Valley Properties, other than in the ordinary course of business (including the replacement of equipment for equipment of reasonably equivalent or greater value or the sale of Hydrocarbons produced from the Earthstone Properties in the regular course of business).
 
Section 4.19 Make-Up Rights. To Oak Valley’s Knowledge, neither Oak Valley nor any Oak Valley Subsidiary has, nor has any other Person, received prepayments (including but not limited to, payments for Hydrocarbons not taken pursuant to “take-or-pay” or similar arrangements) for any Hydrocarbons produced from the Oak Valley Properties as a result of which the obligation does or may exist to deliver Hydrocarbons produced from the Oak Valley Properties after the Closing Date without then receiving payment (or without then receiving full payment) therefor or to make repayments in cash, and the working interest owners have not so delivered any Hydrocarbons from the Oak Valley Properties or so made any such repayment in cash.
 
Section 4.20 Imbalace. To Oak Valley’s Knowledge, any imbalance among the owners of the interests in the wells and units included in the Oak Valley Properties are consistent with those that are normal and customary in the oil and gas industry, and Section 4.20 of the Oak Valley Disclosure Schedule sets forth all material gas imbalances affecting the Oak Valley Properties as of the date hereof.  To Oak Valley’s Knowledge, no condition exists affecting the operation of the Oak Valley Properties which has materially impaired, or could reasonably be expected to materially impair, Production from or the operations of the Oak Valley Properties.
 
Section 4.21 Preferential Rights and Consents to Assign. To Oak Valley’s Knowledge, there are no consents to assignment or waivers of preferential rights to purchase affecting the Oak Valley Properties that must be obtained from third parties in order for Oak Valley or the Oak Valley Subsidiaries to consummate the transactions contemplated by this Agreement without violating or breaching a duty or obligation of Oak Valley or any Oak Valley Subsidiary.
 
 
17

 
 
Section 4.22 No Participating Hydrocarbons. To Oak Valley’s Knowledge, the Oak Valley Properties do not include any unleased Hydrocarbons where Oak Valley or any Oak Valley Subsidiary has agreed to bear a share of drilling, operating or other costs as a participating mineral owner.
 
Section 4.23 Disclosure. No representation or warranty of Oak Valley in this Agreement and no statement in the Oak Valley Disclosure Schedule pertaining to Oak Valley or any Oak Valley Subsidiary omits to state a material fact necessary to make the statements herein or therein, in light of the circumstances in which they were made, not misleading.  There is no fact known to Oak Valley that has specific application to Oak Valley or any Oak Valley Subsidiary or the Oak Valley Properties (other than general economic or industry conditions) as far as Oak Valley can reasonably foresee, that materially threatens the assets, business, prospects, financial condition, or results of operations of Oak Valley and each Oak Valley Subsidiary or the Oak Valley Properties that has not been set forth in this Agreement or the Oak Valley Disclosure Schedule.
 
Section 4.24 Insurance, Section 4.24 of the Oak Valley Disclosure Schedule contains a complete and correct list of material insurance policies maintained by or on behalf of Oak Valley as of the date of this Agreement.
 
Section 4.25 Employees. There are no collective bargaining agreements or other labor union contracts applicable to any employees of Oak Valley or any Oak Valley Subsidiary, and no such agreement or contract has been requested by an employee or group of employees of Oak Valley or any Oak Valley Subsidiary.  Oak Valley and each Oak Valley Subsidiary is in compliance in all material respects with all Applicable Laws pertaining to employment and employment practices and wages, hours and other terms and conditions of employment in respect of its employees, and has no accrued liability for any arrears of wages or any Taxes or penalties for failure to comply with any thereof.  There is no pending or, to the Knowledge of Oak Valley, threatened Proceeding against or involving Oak Valley or any Oak Valley Subsidiary by or before, and Oak Valley and each Oak Valley Subsidiary is not subject to any judgment, order, writ, injunction, or decree of or inquiry from, any Governmental Authority in connection with any current, former or prospective employee of Oak Valley or any Oak Valley Subsidiary.
 
Section 4.26 Agreements, Contracts and Commitments. Section 4.26 of the Oak Valley Disclosure Schedule lists all leases, contracts, agreements and instruments to which Oak Valley and each Oak Valley Subsidiary is a party as of the date hereof and which are in any single case of material importance to the conduct of the business of Oak Valley and each Oak Valley Subsidiary (true and correct copies of each such document requested by Earthstone have been previously delivered) (“Oak Valley Material Contracts”).  Except as set forth in Section 4.26 of the Oak Valley Disclosure Schedule, neither Oak Valley nor any Oak Valley Subsidiary has, as of the date hereof (i) any collective bargaining agreements or any agreements that contain any severance pay liabilities or obligations, (ii) any bonus, deferred compensation, pension, profit-sharing or retirement plans, programs or other similar employee benefit arrangements except as otherwise set forth in its limited liability company agreement, (iii) any employment agreement, contract or commitment with an employee, or agreements to pay severance, (iv) any agreement of guarantee or indemnification running from Oak Valley or any Oak Valley Subsidiary to any Person, except as set forth in its limited liability company agreement, (v) any agreement, indenture or other instrument for borrowed money and any agreement or other instrument which contains restrictions with respect to payment of dividends or any other outstanding securities, (vi) any agreement, contract or commitment containing any covenant limiting the freedom of Oak Valley or any Oak Valley Subsidiary to engage in any line of business or compete with any Person, (vii) any agreement, contract or commitment relating to capital expenditures required to be disclosed in Section 4.17 of the Oak Valley Disclosure Schedule, (viii) any agreement, contract or commitment relating to the acquisition of assets or capital stock of any business enterprise, or (ix) any agreement, contract or commitment not made in the ordinary course of business.  Except as set forth in Section 4.26 of the Oak Valley Disclosure Schedule, neither Oak Valley nor any Oak Valley Subsidiary has materially breached, nor to Oak Valley’s Knowledge is there any claim or any legal basis for a claim that Oak Valley or any Oak Valley Subsidiary has materially breached, any of the terms or conditions of any material agreement, contract or commitment set forth in the Oak Valley Disclosure Schedule.
 
 
18

 
 
Section 4.27 Hedging. Except as set forth on Section 4.27 of the Oak Valley Disclosure Schedule, neither Oak Valley nor any Oak Valley Subsidiary is engaged in any oil, natural gas or other futures or option trading in respect of which it has any material future liability, nor is it a party to any price swaps, hedges, futures or similar instruments.  Section 4.27 of the Oak Valley Disclosure Schedule sets forth for the periods shown obligations of Oak Valley and any Oak Valley Subsidiary for the delivery of Hydrocarbons attributable to any of the Oak Valley Properties in the future on account of prepayment, advance payment, take-or-pay or similar obligations without then or thereafter being entitled to receive full value therefor.  Except as set forth in Section 4.27 of the Oak Valley Disclosure Schedule, as of the date hereof, neither Oak Valley nor any Oak Valley Subsidiary is bound by futures, hedge, swap, collar, put, call, floor, cap, option or other contracts that are intended to benefit from, relate to or reduce or eliminate the risk of fluctuations in the price of commodities, including Hydrocarbons, or securities.
 
Section 4.28 Regulatory Agencies. Except as set forth in Section 4.28 of the Oak Valley Disclosure Schedule, all currently effective filings heretofore made by Oak Valley or any Oak Valley Subsidiary with FERC, and all other Regulatory Agencies were made in compliance with Applicable Laws and the factual information contained therein was true and correct in all material respects as of the respective dates of such filings.  The right of Oak Valley and any Oak Valley Subsidiary to receive payment pursuant to any tariff, rate schedule or similar instrument filed with or subject to the jurisdiction of any Governmental Authority has not been suspended, and neither Oak Valley nor any Oak Valley Subsidiary has received written notification questioning the validity of any such tariff, rate schedule or similar instrument which is material to the operations of the Oak Valley Properties, taken as a whole, from any Governmental Authority or customer.  Neither Oak Valley nor any Oak Valley Subsidiary, nor any portion of the Oak Valley Properties is subject to the jurisdiction of FERC under the NGA.
 
Section 4.29 Non-Consent. To Oak Valley’s Knowledge, there are no operations involving any of the Oak Valley Properties to which Oak Valley or any Oak Valley Subsidiary has become a non-consenting Person.
 
Section 4.30 Property Boundaries. To Oak Valley’s Knowledge, all of the Oak Valley Properties have been drilled and completed, as applicable, within the boundaries of the Oak Valley Properties or within the limits otherwise permitted by contract, pooling or unit agreements, and by Applicable Law; and all drilling and completion of the Oak Valley Properties and all development and operations on the Oak Valley Properties have been conducted in all material respects in compliance with all applicable laws, ordinances, rules, regulations and permits, and judgments, orders and decrees of any court or governmental body or agency.
 
Section 4.31 Current Payments. To Oak Valley’s Knowledge, except as expressly set forth in Section 4.31 of the Oak Valley Disclosure Schedule, all proceeds from the sale of Hydrocarbons produced from the Oak Valley Properties are currently being paid to Oak Valley or the applicable Oak Valley Subsidiary and no portion of such proceeds is currently being held in suspense by any Person by whom proceeds are paid except for immaterial amounts.
 
Section 4.32 No Other Royalties. Except as expressly set forth in the Oak Valley Reserve Report, to Oak Valley’s Knowledge, the Oak Valley Properties are not burdened by any material royalty, overriding royalty interests, Production payments or other material burdens on Production.
 
 
19

 
 
Section 4.33 Reserve Reports. All information (excluding assumptions and estimates, but including the statement of the percentage of Hydrocarbons reserves from the wells and other interests evaluated therein to which Oak Valley or any Oak Valley Subsidiary is entitled and the percentage of the costs and expenses related to such wells or interests to be borne by Oak Valley or any Oak Valley Subsidiary) used by or on behalf of Oak Valley or any Oak Valley Subsidiary that was material to estimates of proved Hydrocarbons reserves attributable to the Oak Valley Properties in connection with the preparation of the proved Hydrocarbons reserve reports prepared by Cawley, Gillespie & Associates, Inc., independent petroleum engineers, as of December 31, 2013 (the “Oak Valley Reserve Report”) was (at the time supplied or as modified or amended prior to the issuance of the Oak Valley Reserve Report) to Oak Valley’s Knowledge accurate in all material respects and Oak Valley has no Knowledge of any material errors in such information that existed at the time of such issuance.  Set forth on Section 4.33 of the Oak Valley Disclosure Schedule is a list of all material Hydrocarbons, properties, interests and assets that were included in the Oak Valley Reserve Report that have been disposed of prior to the date hereof.
 
Section 4.34 Benefit Plans. No Benefit Plan of Oak Valley or its ERISA Affiliates is a “defined benefit plan” within the meaning of Section 3(35) of ERISA, a “multiemployer plan,” as defined in Section 3(37) of ERISA, or a Pension Plan.  To the Knowledge of Oak Valley, there have been no prohibited transactions (described under Section 406 of ERISA or Section 4975(c) of the Code) or breaches of fiduciary duty or any other breaches or violations of any law applicable to any of the Benefit Plans, in any such case, that would subject Oak Valley to any material Taxes, penalties or other liabilities. There are no investigations or audits of any Benefit Plan by any Governmental Authority currently pending and there have been no such investigations or audits that have been concluded that resulted in any liability to Oak Valley, its Subsidiaries or its ERISA Affiliates that has not been fully discharged.  To the Knowledge of Oak Valley, each Benefit Plan has been operated in all material respects in compliance with applicable law and in accordance with its terms, and all reports, descriptions and filings required by the Code, ERISA or any government agency with respect to each Benefit Plan of Oak Valley or its ERISA Affiliates have, in all material respects, been timely and completely filed or distributed. Each Benefit Plan that is represented to be qualified under Section 401(a) of the Code has a current favorable determination letter or is based on a prototype document that has received a favorable opinion letter, all subsequent interim amendments have been made in a timely manner, and to the Knowledge of Oak Valley, no such Benefit Plan has been amended or operated in a way which could reasonably be expected to adversely affect its qualified status or the qualified status of its related trust. There have been no terminations, partial terminations or discontinuances of contributions by Oak Valley to any qualified plan during the preceding six years without notice to and approval by the IRS, to the extent such notice to and approval by the IRS is required by Applicable Law. There are no pending claims, lawsuits or actions relating to any Benefit Plan of Oak Valley or its ERISA Affiliates (other than ordinary claims for benefits) and, to the Knowledge of Oak Valley, none are threatened.  No Benefit Plan provides retiree medical or retiree life insurance benefits, except as required under Section 4980B of the Code and subsequent guidance. Oak Valley has not established or maintained, nor has any liability with respect to, any deferred compensation plan, program, or arrangement (including any “nonqualified deferred compensation plan”) which is not in compliance with Section 409A of the Code.
 
Section 4.35 Investment Representations. Oak Valley is acquiring the securities representing the Exchange Consideration (“Exchange Securities”) for its own account for investment purposes only and not with a view to the distribution thereof.  Oak Valley is an accredited investor as that term is defined in Regulation D promulgated by the SEC under the Securities Act.  Oak Valley understands and agrees that the Exchange Securities have not been registered under the Securities Act or any state securities laws, and that accordingly, they will not be fully transferable except as permitted under various exemptions contained in the Securities Act and applicable state securities laws, or upon satisfaction of the registration and prospectus delivery requirements of the Securities Act and applicable state securities laws.  Oak Valley acknowledges that it must bear the economic risk of its investment in the Exchange Securities for an indefinite period of time (subject, however, to Earthstone’s obligations pursuant to the Registration Rights Agreement) since they have not been registered under the Securities Act and applicable state securities laws and therefore cannot be sold unless they are subsequently registered or an exemption from registration is available. Absent an effective registration statement under the Securities Act and applicable state securities laws covering the disposition of the Exchange Securities, Oak Valley will not sell, transfer, assign, pledge, hypothecate or otherwise dispose of any or all of the Exchange Securities, absent a valid exemption from the registration and prospectus delivery requirements of the Securities Act and the registration or qualification requirements of any applicable state securities laws.  Oak Valley acknowledges that a legend setting forth the foregoing restrictions will be included on each of the certificates evidencing the Exchange Securities.
 
 
20

 
 
ARTICLE V
Additional Covenants and Agreements
 
Section 5.1 Preparation of the Proxy Statement: Earthstone Stockhoder Meeting.
 
(a)  As soon as reasonably practicable following the date of this Agreement, Earthstone shall prepare and file with the SEC a preliminary Proxy Statement to obtain Earthstone Stockholder Approval.  Earthstone shall use its reasonable best efforts to have the Proxy Statement cleared for use under the Exchange Act as promptly as practicable after such filing.  Earthstone shall use its reasonable best efforts to cause the Proxy Statement to be mailed to the Earthstone Stockholders as promptly as practicable after the clearance is received from the SEC.  If at any time prior to the Closing Date any information relating to Earthstone, Oak Valley or the Oak Valley Subsidiaries, or any of their respective Affiliates, directors or officers, is discovered by any Party that should be set forth in an amendment or supplement to the Proxy Statement so that it would not include any misstatement of a material fact or omit to state any material fact necessary to make the statements therein, in light of the circumstances under which they were made, not misleading, the Party that discovers such information shall promptly notify the other Parties hereto and an appropriate amendment or supplement describing such information shall be promptly filed with the SEC and, to the extent required by Applicable Law, disseminated to the Earthstone Stockholders.  Earthstone shall notify Oak Valley of the receipt of any comments from the SEC and of any request by the SEC for amendments or supplements to the Proxy Statement or for additional information.
 
(b)  Subject to Section 5.3, Earthstone shall, (i) as soon as reasonably practicable following the date of this Agreement, establish a record date for, duly call, give notice of, convene and hold a special meeting of the Earthstone Stockholders (the “Earthstone Stockholders Meeting”) for the purpose of obtaining the Earthstone Stockholder Approval and (ii) through the Earthstone Board, recommend to the Earthstone Stockholders (A) an amendment to the Earthstone Certificate of Incorporation increasing the total authorized capital to 100,000,000 shares of Earthstone Common Stock and 20,000,000 shares of Earthstone preferred stock, (B) the issuance of the Exchange Consideration pursuant to this Agreement, and (C) the adoption of the New Equity Incentive Plan (collectively, the “Earthstone Board Recommendation”).  Except to the extent there is an Adverse Recommendation Change, the Proxy Statement shall include a copy of the Earthstone Fairness Opinion and (subject to Section 5.3) the Earthstone Board Recommendation.  Notwithstanding anything in this Agreement to the contrary, Earthstone may postpone or adjourn the Earthstone Stockholders Meeting (i) to solicit additional proxies for the purpose of obtaining the Earthstone Stockholder Approval, (ii) for the absence of quorum, (iii) to allow reasonable additional time for the filing and/or mailing of any supplemental or amended disclosure that Earthstone has determined after consultation with outside legal counsel is necessary under Applicable Law and for such supplemental or amended disclosure to be disseminated and reviewed by the Earthstone Stockholders prior to the Earthstone Stockholders Meeting and (iv) if Earthstone has delivered any notice contemplated by Section 5.3(c).
 
 
21

 
 
Section 5.2 Conduct of  Business.
 
(a)  Except (i) as expressly permitted by this Agreement, (ii) as set forth in the Earthstone Disclosure Schedule or the Oak Valley Disclosure Schedule, (iii) as required by Applicable Law, (iv) as provided for or contemplated by any agreement of any Party or any of their respective Subsidiaries in effect as of the date of this Agreement or (v) as agreed in writing by the other Parties (which consent shall not be unreasonably withheld, delayed or conditioned), during the period from the date of this Agreement until the Closing, each of Earthstone and the Oak Valley Subsidiaries shall, and shall cause each of their respective Subsidiaries to, (A) conduct its business in the ordinary course of business consistent with past practice, (B) use commercially reasonable efforts to maintain and preserve intact its business organization and the goodwill of those having business relationships with it and retain the services of its present officers and key employees, (C) use commercially reasonable efforts to keep in full force and effect all material insurance policies, other than changes to such policies made in the ordinary course of business, and (D) use commercially reasonable efforts to comply in all material respects with all Applicable Laws and the requirements of all Material Contracts.  Without limiting the generality of the foregoing, except (i) as expressly permitted by this Agreement, (ii) as set forth in the Earthstone Disclosure Schedule or the Oak Valley Disclosure Schedule, (iii) as required by Applicable Law, (iv) as required by any Material Contracts in effect as of the date of this Agreement or (iv) as agreed in writing by the other Parties, during the period from the date of this Agreement to the Closing, each of Earthstone and the Oak Valley Subsidiaries shall not, and shall not permit any of its Subsidiaries to:
 
(i)   (A) issue, sell, grant, dispose of, accelerate the vesting of or modify, as applicable, any of its Securities, or any Securities or rights convertible into, exchangeable or exercisable for, or evidencing the right to subscribe for, any Securities or any other agreements of any character to purchase or acquire any of its Securities or rights convertible into, exchangeable or exercisable for, or evidencing the right to subscribe for, any of the foregoing; (B) redeem, purchase or otherwise acquire any of its outstanding Securities, or any rights, warrants, options, calls, commitments or any other agreements of any character to acquire any of its Securities, except in connection with the vesting, settlement or forfeiture of, or tax withholding with respect to, any equity or equity-based awards granted under any Earthstone equity plan and outstanding as of the date of this Agreement; (C) declare, set aside for payment or pay any dividend on, or make any other distribution in respect of, any Securities, or otherwise make any payments to its equityholders in their capacity as such; or (D) split, combine, subdivide or reclassify any Securities;
 
(ii)  (A) incur, refinance or assume any indebtedness for borrowed money or guarantee any such indebtedness for borrowed money (or enter into a “keep well” or similar agreement with respect to such indebtedness) or issue or sell any debt securities or options, warrants, calls or other rights to acquire any debt securities of Earthstone or the Oak Valley Subsidiaries or any of their respective Subsidiaries, other than (1) borrowings under such Parties’ respective credit facilities, or any replacement or modification thereof, and additional borrowings, in each case in this Section 5.2(a)(ii)(A)(1) not in excess of the borrowing base as of the date hereof or the borrowing base as may be redetermined under their respective existing credit facilities, (2) refinancing, replacement or amendment of any indebtedness that may default or come due as a result of the transactions contemplated hereby (provided, that the Parties shall consult with each other in connection with any such action) or that is required to be repaid or repurchased pursuant to its terms, (3) intercompany borrowings among Earthstone on the one hand, and the Oak Valley Subsidiaries on the other hand, and (4) repayments of borrowings from either Party or any of its Subsidiaries by such Party or any of its Subsidiaries and guarantees by either Party or any of its Subsidiaries of indebtedness of such Party or any of its Subsidiaries, or (B) except as permitted pursuant to clause (A) above, prepay or repurchase any long-term indebtedness for borrowed money or debt Securities of either Party or any of its Subsidiaries (other than (1) revolving indebtedness, (2) borrowing from either Party or any of its Subsidiaries and (3) repayments or repurchases required pursuant to the terms of such indebtedness or debt Securities);
 
 
22

 
 
(iii)  sell, transfer, lease, farmout or otherwise dispose of any of the Earthstone Properties or the Oak Valley Properties, as applicable, with a fair market value in excess of $1,000,000, with respect to Earthstone or $12,500,000 with respect to the Oak Valley Subsidiaries, in the aggregate, without consultation and consent of the other Party which consent shall not be unreasonably withheld, delayed or conditioned, except (1) pursuant to contracts in force at the date of this Agreement and listed on the Earthstone Disclosure Schedule or the Oak Valley Disclosure Schedule, as applicable, correct and complete copies of which have been made available to the other Party, (2) dispositions of obsolete or worthless equipment which is replaced with equipment and materials of comparable or better value and utility, or (3) transactions (including sales of oil, natural gas, natural gas liquids and other produced Hydrocarbons) in the ordinary course of business consistent with past practice;
 
(iv)  make any capital expenditure or capital expenditures (which shall include, any investments by contribution to capital, property transfers, purchase of Securities or otherwise) in excess of $5,000,000, with respect to Earthstone or $20,000,000 with respect to the Oak Valley Subsidiaries, in the aggregate for any fiscal year, without consultation and consent of the other Party which consent shall not be unreasonably withheld, delayed or conditioned, except for any such capital expenditures set forth in Section 5.2(a)(iv) of the Earthstone Disclosure Schedule or Section 5.2(a)(iv) of the Oak Valley Disclosure Schedule, as applicable, or except as may be reasonably required to conduct emergency operations, repairs or replacements on any well, pipeline, or other facility;
 
(v)   except as set forth in the Earthstone Disclosure Schedule, directly or indirectly acquire (A) by merging or consolidating with, or by purchasing all of or a substantial equity interest in, or by any other manner, any Person or division, business or equity interest of any Person, or (B) except in the ordinary course of business consistent with past practice, any assets that, in the aggregate, have a purchase price in excess of $1,000,000; provided, that Oak Valley shall not be subject to this Section 5.2(a)(v) and in lieu thereof shall be subject to the limitations set forth in Section 5.2(b);
 
(vi)  make any loans or advances to any Person (other than (A) travel, relocation expenses and similar expenses or advances to its employees in the ordinary course of business consistent with past practice, (B) loans and advances to such Party or any of its Subsidiaries and (C) trade credit granted in the ordinary course of business consistent with past practice);
 
(vii) (A) except in the ordinary course of business consistent with past practice, enter into any contract or agreement that would be a Material Contract or hedge agreement if in existence as of the date of this Agreement or (B) except in the ordinary course of business consistent with past practice, terminate or amend in any material respect any Material Contract, or (C) (1) waive any material rights under any Material Contract, (2) enter into or extend the term or scope of any Material Contract that materially restricts that Party or any of its Subsidiaries from engaging in any line of business or in any geographic area, (3) enter into any Material Contract that would be breached by, or require the consent of any third party in order to continue in full force following, consummation of the transactions contemplated hereby, or (4) release any Person from, or modify or waive any provision of, any standstill, confidentiality or similar agreement, in each case, related to a sale of that Party or any of its Subsidiaries;
 
 
23

 
 
(viii) except as required by Applicable Law (including to avoid the imposition of any penalty taxes under Section 409A of the Code), or as required by the terms, as of the date hereof, of any Benefit Plan set forth in the Earthstone Disclosure Schedule or the Oak Valley Disclosure Schedule, as applicable, and except as set forth in Section 5.2(a)(viii) of the Oak Valley Disclosure Schedule (A) materially increase the compensation of any executive officer, (B) pay any bonus or incentive compensation, (C) grant any new equity or non-equity based compensation award, (D) except for the adoption of the New Equity Incentive Plan and as contemplated in Section 5.11, enter into, establish, amend or terminate any Benefit Plan or any other agreement or arrangement which would be a Benefit Plan if it were in effect on the date of this Agreement, or (E) fund any Benefit Plan or trust relating thereto;
 
(ix)   except as required by Applicable Law, (A) change its fiscal year or any method of tax accounting, (B) make, change or revoke any material Tax election, (C) settle or compromise any material liability for Taxes or (D) file any material amended Tax Return;
 
(x)    make any changes in financial accounting methods, principles or practices (or change an annual accounting period), except insofar as may be required by a change in GAAP or Applicable Law;
 
(xi)   amend its certificate of incorporation, bylaws, certificate of formation, limited liability company agreement or any other organizational documents;
 
(xii)  adopt a plan or agreement of complete or partial liquidation, dissolution, restructuring, recapitalization, merger, consolidation or other reorganization;
 
(xiii) except as provided under any agreement entered into prior to the date of this Agreement and disclosed in the Earthstone Disclosure Schedule or the Oak Valley Disclosure Schedule, as applicable, pay, discharge, settle or satisfy any suit, action, claims or proceeding, in excess of $250,000 individually or $1,000,000 in the aggregate for Oak Valley or in excess of $50,000 individually or $200,000 in the aggregate for Earthstone, without consultation and consent of the other Party which consent shall not be unreasonably withheld, delayed or conditioned; or
 
(xiv) agree, in writing or otherwise, to take any of the foregoing actions, or take any action or agree, in writing or otherwise, to take any action which would in any material respect impede or delay the ability of the Parties to satisfy any of the conditions to the transactions contemplated hereby, other than as permitted in Section 5.3.
 
(b)  Notwithstanding Section 5.2(a)(v), prior to the Closing Date, Oak Valley and any of the Oak Valley Subsidiaries may enter into an agreement for or consummate an acquisition of oil and gas properties (including by merging or consolidating with, or by purchasing all or substantially all of the assets, business, division or equity interests of any Person) (such properties, the “Acquired Properties”) in exchange for (i) cash (“Oak Valley Interim Cash Acquisition”), (ii) Earthstone Common Stock, to be consummated at or immediately following the Closing, subject to the consummation of the Exchange and with Earthstone’s participation and consent (which shall not be unreasonably withheld, delayed or conditioned) (“Oak Valley Interim Stock Acquisition”), (iii) limited liability company interests of Oak Valley (“Oak Valley Interim LLC Unit Acquisition”), (iv) cash and Earthstone Common Stock (with Earthstone’s participation and consent which shall not be unreasonably withheld, delayed or conditioned) (“Oak Valley Interim Cash-Stock Acquisition”) or (v) cash and limited liability company interests of Oak Valley (“Oak Valley Interim Cash-LLC Unit Acquisition”, and together with the Oak Valley Interim Cash Acquisition, Oak Valley Interim Stock Acquisition, Oak Valley Interim LLC Unit Acquisition and Oak Valley Interim Cash-Stock Acquisition, the “Oak Valley Interim Acquisitions”); provided that, Oak Valley and the Oak Valley Subsidiaries shall not be permitted to enter into any agreement for or consummate any Oak Valley Interim Acquisition, (A) with any Person that is an Affiliate of Oak Valley or the Oak Valley Subsidiaries, (B) after the date the Earthstone notifies Oak Valley that the Proxy Statement has been cleared for use by the SEC under the Exchange Act, (C) that would result in the Closing Cash Contribution to be made by Oak Valley to the Oak Valley Subsidiaries at Closing to be less than $75,000,000, or (D) that would result in the existing Earthstone stockholders holding, immediately after the Closing and after giving effect to all Oak Valley Interim Acquisitions, less than twelve percent (12%) of the outstanding Earthstone Common Stock. If any Oak Valley Interim Cash Acquisition, Oak Valley Interim Cash-Stock Acquisition or Oak Valley Interim Cash-LLC Unit Acquisition is consummated prior to Closing, Oak Valley shall provide prompt notice to Earthstone and the amount of cash contributed to the Oak Valley Subsidiaries at Closing shall be reduced as provided in Section 5.18.  Neither an Oak Valley Interim Stock Acquisition nor an Oak Valley Interim Cash-Stock Acquisition shall result in any modification to the Exchange Consideration to be issued to Oak Valley at Closing; provided, however, that the issuance of Earthstone Common Stock in connection with such Oak Valley Interim Stock Acquisition or Oak Valley Interim Cash-Stock Acquisition at Closing to the counterparty of such transaction will have the effect of reducing the proportionate share of Earthstone Common Stock to be held by Oak Valley and stockholders of Earthstone immediately after the Closing.  If Oak Valley consummates an Oak Valley Interim LLC Unit Acquisition or an Oak Valley Interim Cash-LLC Unit Acquisition prior to Closing, the Exchange Consideration to be issued to Oak Valley shall be increased by a number of shares of Earthstone Common Stock equal to the LLC unit portion of the purchase price of such Oak Valley Interim LLC Unit Acquisition divided by 25.98. All Acquired Properties shall either be held by one or more of the Oak Valley Subsidiaries that will be contributed to Earthstone at Closing or shall be conveyed by the applicable seller directly to Earthstone at Closing.
 
 
24

 
 
Section 5.3 No Solicitation by Earthstone: Etc.
 
 (a) Except as otherwise permitted hereunder, Earthstone shall not, and shall use its best efforts to cause its directors, officers, employees, investment bankers, financial advisors, attorneys, accountants, agents and other representatives (collectively, “Representatives”) not to, directly or indirectly: (i) solicit, initiate, knowingly facilitate, knowingly encourage or knowingly induce any inquiries or any proposals that constitute the submission of an Alternative Proposal, (ii) furnish confidential information or enter into any confidentiality agreement, merger agreement, letter of intent, agreement in principle, stock purchase agreement, asset purchase agreement or exchange agreement, option agreement or other similar agreement relating to an Alternative Proposal (an “Acquisition Agreement”), or (iii) withdraw, modify or qualify, or propose publicly to withdraw, modify or qualify, in a manner adverse to Oak Valley, the Earthstone Board Recommendation or publicly recommend the approval or adoption of, or publicly approve or adopt, or propose to publicly recommend, approve or adopt, any Alternative Proposal (the taking of any action described in clause (iii) being referred to as an “Adverse Recommendation Change”).  Without limiting the foregoing, it is understood that any violation of the foregoing restrictions by Earthstone’s Representatives shall be deemed to be a breach of this Section 5.3 by Earthstone unless such violation is committed without the Knowledge of Earthstone and Earthstone uses reasonable efforts to promptly cure such violation once Earthstone is made aware of such violation.
 
 (b) Notwithstanding anything to the contrary contained in Section 5.3(a), if at any time prior to obtaining the Earthstone Stockholder Approval, (i) Earthstone has received an Alternative Proposal that the Earthstone Board believes is bona fide, (ii) the Earthstone Board, after consultation with its financial advisors and outside legal counsel, determines in good faith that such Alternative Proposal constitutes or could reasonably be expected to lead to or result in a Superior Proposal and (iii) such Alternative Proposal did not result from a material breach of this Section 5.3, then Earthstone may (A) furnish information, including confidential information, with respect to Earthstone and its Subsidiaries to the Person making such Alternative Proposal, and (B) participate in discussions or negotiations regarding such Alternative Proposal; provided that Earthstone will not, and will use reasonable best efforts to cause its Representatives not to, disclose any non-public information to such Person unless Earthstone has, or first enters into, a confidentiality agreement with such Person with confidentiality provisions that are not less restrictive to such Person than the provisions of the Confidentiality Agreement are to Oak Valley (provided that such confidentiality agreement need not include “standstill” provisions or similar restrictions).
 
 
25

 
 
 (c) In addition to the other obligations of Earthstone set forth in this Section 5.3, Earthstone shall promptly advise Oak Valley, orally and in writing, and in no event later than three (3) business days after receipt, if any proposal, offer, inquiry or other contact is received by, any information is requested from, or any discussions or negotiations are sought to be initiated with, Earthstone in respect of any Alternative Proposal, and shall, in any such notice to Oak Valley, indicate the identity of the Person making such proposal, offer, inquiry or other contact and the terms and conditions of any proposals or offers or the nature of any inquiries or contacts (and shall include with such notice copies of any written materials received from or on behalf of such Person relating to such proposal, offer, inquiry or request), and thereafter shall promptly keep Oak Valley reasonably informed of all material developments affecting the status and terms of any such proposals, offers, inquiries or requests (and Earthstone shall promptly provide Oak Valley with copies of any additional written materials received by Earthstone or that Earthstone has delivered to any third party making an Alternative Proposal that relate to such proposals, offers, inquiries or requests) and of the status of any such discussions or negotiations.
 
 (d) Notwithstanding the foregoing, if Earthstone receives a written Alternative Proposal that the Earthstone Board believes is bona fide and the Earthstone Board, after consultation with its financial advisors and outside legal counsel, concludes that such Alternative Proposal constitutes a Superior Proposal, then the Earthstone Board may, at any time prior to obtaining the Earthstone Stockholder Approval, if it determines in good faith, after consultation with outside counsel, that the failure to take such action would be reasonably likely to be inconsistent with its fiduciary duties under Applicable Law, effect an Adverse Recommendation Change or enter into an Acquisition Agreement; provided, however, that Earthstone shall not be entitled to exercise its right to make any Adverse Recommendation Change in response to a Superior Proposal or execute or enter into an Acquisition Agreement for a Superior Proposal (x) until three (3) business days after Earthstone provides written notice to Oak Valley (an “Earthstone Notice”) advising Oak Valley that the Earthstone Board or a committee thereof has received a Superior Proposal, specifying the material terms and conditions of such Superior Proposal, and identifying the person or group making such Superior Proposal and, at the request of Oak Valley, Earthstone shall negotiate in good faith with Oak Valley during such three (3) business day period, with respect to any alternative transaction (including any modifications to the terms of this Agreement) that would allow the Earthstone Board not to make such Adverse Recommendation Change consistent with its fiduciary duties (it being understood that any change in the financial or other material terms of a Superior Proposal shall require a new Earthstone Notice and a new three (3) business day period under this Section 5.3(d)).
 
 (e) For purposes of this Agreement:
 
(i)  Alternative Proposal” means any inquiry, proposal or offer from any Person or “group” (as defined in Section 13(d) of the Exchange Act), other than Oak Valley and its Subsidiaries, relating to any (A) direct or indirect acquisition (whether in a single transaction or a series of related transactions), outside of the ordinary course of business, of assets of Earthstone and its Subsidiaries (including securities of Subsidiaries) equal to twenty percent (20%) or more of Earthstone’s consolidated assets or to which twenty percent (20%) or more of Earthstone’s revenues on a consolidated basis are attributable, (B) direct or indirect acquisition (whether in a single transaction or a series of related transactions) of beneficial ownership (within the meaning of Section 13 under the Exchange Act) of twenty percent (20%) or more of any class of equity securities of Earthstone, (C) tender offer or exchange offer that if consummated would result in any Person or “group” (as defined in Section 13(d) of the Exchange Act) beneficially owning twenty percent (20%) or more of any class of equity securities of Earthstone or (D) merger, consolidation, unit exchange, share exchange, business combination, recapitalization, liquidation, dissolution or similar transaction involving Earthstone which is structured to permit such Person or group to acquire beneficial ownership of at least twenty percent (20%) of Earthstone’s consolidated assets or equity interests; in each case, other than the transactions contemplated hereby.
 
 
26

 
 
(ii)  Superior Proposal” means a bona fide written Alternative Proposal, obtained after the date of this Agreement and not in breach of this Section 5.3 (other than an immaterial breach), to acquire, directly or indirectly, more than fifty percent (50%) of the outstanding equity securities of Earthstone or assets of Earthstone and its Subsidiaries on a consolidated basis, made by a third party, which is on terms and conditions which the Earthstone Board determines in its good faith to be more favorable to the Earthstone Stockholders from a financial point of view than the transactions contemplated hereby.
 
 (f)   Notwithstanding anything in this Section 5.3 to the contrary, the Earthstone Board may, at any time prior to obtaining the Earthstone Stockholder Approval, effect an Adverse Recommendation Change in response to an Intervening Event if the Earthstone Board concludes in good faith, after consultation with outside counsel and its financial advisors, that the failure to take such action would be reasonably likely to be inconsistent with its fiduciary duties under Applicable Law; provided, however, that Earthstone shall provide Oak Valley with three (3) business days’ prior written notice advising Oak Valley it intends to effect an Adverse Recommendation Change and specifying, in reasonable detail, the reasons therefor (including the material facts and circumstances related to the applicable Intervening Event), and during such three (3) business day period, Earthstone shall consider in good faith any proposal by Oak Valley to amend the terms and conditions of this Agreement in a manner that would allow the Earthstone Board not to make such Adverse Recommendation Change consistent with its fiduciary duties.  The term “Intervening Event” means, with respect to Earthstone, a material event or circumstance that arises or occurs after the date of this Agreement and was not, prior to the date of this Agreement, reasonably foreseeable by the Earthstone Board; provided, however, that in no event shall any of the following constitute an Intervening Event: (i) the receipt, existence or terms of an Alternative Proposal or any matter relating thereto or consequence thereof; (ii) an agreement to acquire or the acquisition by Oak Valley of oil and gas properties by purchase, merger or otherwise, provided that such acquisition is in compliance with Section 5.2(b), and provided further that any materially adverse fact or circumstance regarding the acquired properties discovered after the execution of such agreement may constitute an Intervening Event; (iii) a change in the market price of Earthstone’s securities; or (iv) announcement of the Exchange Agreement.
 
 (g)  Nothing contained in this Agreement shall prevent Earthstone or the Earthstone Board from issuing a “stop, look and listen” communication pursuant to Rule 14d-9(f) under the Exchange Act or complying with Rule 14d-9 and Rule 14e-2 under the Exchange Act or other Applicable Law with respect to an Alternative Proposal if the Earthstone Board determines in good faith (after consultation with outside legal counsel) that the failure to take such action would be reasonably likely to be inconsistent with its fiduciary duties under Applicable Law; provided that any Adverse Recommendation Change may only be made in accordance with Sections 5.3(d) and (f).  For the avoidance of doubt, a public statement that describes Earthstone’s receipt of an Alternative Proposal and the operation of this Agreement with respect thereto shall not be deemed an Adverse Recommendation Change.
 
 
27

 
 
Section 5.4 Commercially Reasonable Efforts
 
(a) Subject to the terms and conditions of this Agreement (including Section 5.3 and Section 5.4(d)), each of Oak Valley and the Oak Valley Subsidiaries, on the one hand, and Earthstone, on the other hand, shall cooperate with the other and use (and shall cause their respective Subsidiaries to use) its commercially reasonable efforts to (i) take, or cause to be taken, all actions, and do, or cause to be done, all things, necessary, proper or advisable to cause the conditions to the Closing to be satisfied as promptly as practicable (and in any event no later than the Outside Date) and to consummate and make effective, in the most expeditious manner practicable, the transactions contemplated hereby, including preparing and filing promptly and fully all documentation to effect all necessary filings, notifications, notices, petitions, statements, registrations, submissions of information, applications and other documents (including any required or recommended filings under applicable Antitrust Laws), (ii) obtain promptly (and in any event no later than the Outside Date) all approvals, consents, clearances, expirations or terminations of waiting periods, registrations, permits, authorizations and other confirmations from any Governmental Authority or third party necessary, proper or advisable to consummate the transactions contemplated hereby, (iii) defend any lawsuits or other legal proceedings, whether judicial or administrative, challenging this Agreement or the consummation of the transactions contemplated hereby and (iv) obtain all necessary consents, approvals or waivers from third parties.  For purposes of this Agreement, “Antitrust Laws” means the Sherman Act, as amended, the Clayton Act, as amended, the HSR Act, the Federal Trade Commission Act, as amended, and all other Applicable Laws issued by a Governmental Authority that are designed or intended to prohibit, restrict or regulate actions having the purpose or effect of monopolization or restraint of trade or lessening of competition.
 
 (b) In furtherance and not in limitation of the foregoing, Oak Valley and Earthstone shall each use its commercially reasonable efforts to (i) take all action necessary to ensure that no state takeover statute or similar Applicable Law is or becomes applicable to any of the transactions contemplated hereby and (ii) if any state takeover statute or similar Applicable Law becomes applicable to any of the transactions contemplated hereby, take all action necessary to ensure that such transaction may be consummated as promptly as practicable on the terms contemplated by this Agreement and otherwise minimize the effect of such Applicable Law on the transaction.
 
 (c) Each of the Parties hereto shall use (and shall cause their respective Subsidiaries to use) its reasonable best efforts to (i) cooperate in all respects with each other in connection with any filing or submission with a Governmental Authority in connection with the transactions contemplated hereby and in connection with any investigation or other inquiry by or before a Governmental Authority relating to the transactions contemplated hereby, including any proceeding initiated by a private Person, (ii) promptly inform the other Party of (and supply to the other Party) any communication received by such Party from, or given by such Party to, the Federal Trade Commission, the Antitrust Division of the Department of Justice, or any other Governmental Authority and any material communication received or given in connection with any proceeding by a private Person, in each case regarding any of the transactions contemplated hereby, (iii) permit the other Party to review in advance and incorporate the other Party’s reasonable comments in any communication to be given by it to any Governmental Authority with respect to obtaining any clearances required under any Antitrust Law in connection with the transactions contemplated hereby and (iv) consult with the other Party in advance of any meeting or teleconference with any Governmental Authority or, in connection with any proceeding by a private Person, with any other Person, and, to the extent not prohibited by the Governmental Authority or other Person, give the other Party the opportunity to attend and participate in such meetings and teleconferences.  Earthstone shall have the principal responsibility for devising and implementing the strategy for obtaining any clearances required under any Antitrust Law in connection with the transactions contemplated hereby and shall take the lead in all meetings and communications with any Governmental Authority in connection with obtaining such clearances; provided, however, that Earthstone shall consult in advance with Oak Valley and in good faith take Oak Valley’s views into account regarding the overall strategy.  The Parties shall take reasonable efforts to share information protected from disclosure under the attorney-client privilege, work product doctrine, joint defense privilege or any other privilege pursuant to this Section 5.4 in a manner so as to preserve the applicable privilege.
 
 
28

 
 
 (d) Earthstone and Oak Valley (including by causing their respective Subsidiaries) agree to use their reasonable best efforts to (x) resolve any objections that a Governmental Authority or other Person may assert under any Antitrust Law with respect to the transactions contemplated hereby, and (y) avoid or eliminate each and every impediment under any Antitrust Law that may be asserted by any Governmental Authority with respect to the transactions contemplated hereby, in each case, so as to enable the Closing to occur as promptly as practicable and in any event no later than the Outside Date, and including taking or agreeing to take the types of actions, but subject to the limitations, described in the following sentence.  Notwithstanding the foregoing or any other provision of this Agreement, each of Earthstone and Oak Valley shall not, without the other Party’s prior written consent, commit to any divestiture transaction or agree to any restriction on its business, and nothing in this Section 5.4 shall (i) limit any applicable rights a Party may have to terminate this Agreement pursuant to Section 7.1 in a case where Section 7.1 permits such termination or (ii) require either of Earthstone or Oak Valley to offer, accept or agree to (A) dispose or hold separate any part of such Party’s or its respective Subsidiaries’ businesses, operations or assets (or a combination thereof), (B) not compete in any geographic area or line of business, and/or (C) restrict the manner in which, or whether, either Party or any of their Affiliates may carry on business in any part of the world.
 
Section 5.5 Public Announcements. The initial press release with respect to the execution of this Agreement shall be a joint press release to be reasonably agreed upon by Earthstone and Oak Valley.  Thereafter, neither Earthstone nor Oak Valley shall issue or cause the publication of any press release or other public announcement (to the extent previously issued or made in accordance with this Agreement) with respect to this Agreement or the transactions contemplated hereby without the prior consent of the other Party (which consent shall not be unreasonably withheld or delayed), except as may be required by Applicable Law or by any applicable listing agreement with the NYSE MKT as determined in the good faith judgment of Earthstone (in which case Earthstone shall not issue or cause the publication of such press release or other public announcement without prior consultation with Oak Valley); provided, however, that Earthstone shall not be required by this Section 5.5 to consult with any other party with respect to a public announcement in connection with the receipt and existence of an Alternative Proposal that the Earthstone Board believes is bona fide and matters related thereto or an Adverse Recommendation Change but nothing in this proviso shall limit any obligation of Earthstone under Section 5.3(c) to advise and inform Oak Valley; provided, further, that each Party and their respective controlled affiliates may make statements that are consistent with statements made in previous press releases, public disclosures or public statements made by Earthstone or Oak Valley in compliance with this Section 5.5.
 
Section 5.6 Access to Information: Confidentiality
 
 (a) Upon reasonable notice and subject to Applicable Laws relating to the exchange of information, each Party shall, and shall cause each of its Subsidiaries to afford to the other Party and its Representatives reasonable access during normal business hours (and, with respect to books and records, the right to copy) to all of its and its Subsidiaries’ properties, commitments, books, contracts, records and correspondence (in each case, whether in physical or electronic form), officers, employees, accountants, counsel, financial advisors and other Representatives.  Each Party shall furnish promptly to the other Party (i) a copy of each report, schedule and other document filed or submitted by it pursuant to the requirements of federal or state securities laws and a copy of any communication (including “comment letters”) received by such party from the SEC concerning compliance with securities laws and (ii) all other information concerning its and its Subsidiaries’ business, properties and personnel as the other Party may reasonably request (including information necessary to prepare the Proxy Statement).  Except for disclosures permitted by the terms of the Confidentiality Agreement, dated as of April 18, 2013, between Earthstone and Oak Valley (as it may be amended from time to time, the “Confidentiality Agreement”), each Party and its Representatives shall hold information received from the other Party pursuant to this Section 5.6 in confidence in accordance with the terms of the Confidentiality Agreement.
 
 
29

 
 
 (b) This Section 5.6 shall not require either Party to permit any access, or to disclose any information, that in the reasonable, good faith judgment of such Party would reasonably be expected to result in (i) any violation of any contract or Applicable Law to which such Party or its Subsidiaries is a party or is subject or cause any privilege (including attorney-client privilege) that such Party or any of its Subsidiaries would be entitled to assert to be undermined with respect to such information and such undermining of such privilege could in such Party’s good faith judgment adversely affect in any material respect such Party’s position in any pending or, what such Party believes in good faith could be, future litigation or (ii) if such Party or any of its Subsidiaries, on the one hand, and the other Party or any of its Subsidiaries, on the other hand, are adverse parties in a litigation, such information being reasonably pertinent thereto; provided that, in the case of clause (i), the Parties hereto shall cooperate in seeking to find a way to allow disclosure of such information (including by entering into a joint-defense or similar agreement) to the extent doing so (1) would not (in the good faith belief of the party being requested to disclose the information) reasonably be likely to result in the violation of any such contract or Applicable Law or reasonably be likely to cause such privilege to be undermined with respect to such information or (2) could reasonably (in the good faith belief of the party being requested to disclose the information) be managed through the use of customary “clean-room” arrangements pursuant to which appropriately designated Representatives of the other Party shall be provided access to such information; provided, further, that the Party being requested to disclose the information shall (x) notify the other Party that such disclosures are reasonably likely to violate its or its Subsidiaries’ obligations under any such contract or Applicable Law or are reasonably likely to cause such privilege to be undermined, (y) communicate to the other Party in reasonable detail the facts giving rise to such notification and the subject matter of such information (to the extent it is able to do so in accordance with the first proviso in this Section 5.6(b)) and (z) in the case where such disclosures are reasonably likely to violate its or its Subsidiaries’ obligations under any contract, use reasonable commercial efforts to seek consent from the applicable third party to any such contract with respect to the disclosures prohibited thereby (to the extent not otherwise expressly prohibited by the terms of such contract).
 
         (c) No investigation, or information received, pursuant to this Section 5.6 will modify any of the representations and warranties of the Parties hereto.
 
Section 5.7 Notification of Certain Matters. Oak Valley shall give prompt notice to Earthstone, and Earthstone shall give prompt notice to Oak Valley of (i) any notice or other communication received by such Party from any Governmental Authority in connection with the transactions contemplated hereby or from any Person alleging that the consent of such Person is or may be required in connection with the transactions contemplated hereby, if the subject matter of such communication or the failure of such Party to obtain such consent is reasonably likely to be material to Oak Valley or Earthstone, (ii) any actions, suits, claims, investigations or proceedings commenced or, to such Party’s knowledge, threatened against, relating to or involving or otherwise affecting such Party or any of its Subsidiaries and that relate to the transactions contemplated hereby, (iii) the discovery of any fact or circumstance that, or the occurrence or non-occurrence of any event the occurrence or non-occurrence of which, would result in the failure to be satisfied of any of the conditions to the Closing in ARTICLE VI and (iv) any material failure of such Party to comply with or satisfy any covenant or agreement to be complied with or satisfied by it hereby which would result in the failure to be satisfied of any of the conditions to the Closing in ARTICLE VI; provided that, in the case of clauses (iii) and (iv), the failure to comply with this Section 5.7 shall not result in the failure to be satisfied of any of the conditions to the Closing in ARTICLE VI, or give rise to any right to terminate this Agreement under ARTICLE VII, if the underlying fact, circumstance, event or failure would not in and of itself give rise to such failure or right.
 
 
30

 
 
Section 5.8 Indemnification and Insurance
 
 (a) For purposes of this Section 5.8, (i) “Indemnified Person” shall mean any person who is now, or has been or becomes at any time prior to the Closing Date, an officer, director or employee of Oak Valley or any of its Subsidiaries and also with respect to any such Person, in his or her capacity as a director, officer, employee, manager, member, trustee or fiduciary of another corporation, foundation, partnership, joint venture, trust, pension or other employee benefit plan or enterprise (whether or not such other entity or enterprise is affiliated with Oak Valley) serving at the request of or on behalf of Oak Valley or any Oak Valley Subsidiary and together with such Person’s heirs, executors or administrators and (ii) “Proceeding” shall mean any actual or threatened claim, action, suit, proceeding or investigation, whether civil, criminal, administrative, investigative or otherwise and whether or not such claim, action, suit, proceeding or investigation results in a formal civil or criminal litigation or regulatory action.
 
 (b) From and after the Closing Date, solely to the extent that Oak Valley or any of its Subsidiaries would be permitted to indemnify an Indemnified Person, Earthstone jointly and severally agree to (i) indemnify and hold harmless against any cost or expenses (including attorneys’ fees), judgments, fines, losses, claims, damages or liabilities and amounts paid in settlement in connection with any Proceeding, and provide advancement of expenses to, all Indemnified Persons to the fullest extent permitted under Applicable Law and (ii) honor the provisions regarding elimination of liability of directors, indemnification of officers, directors and employees and advancement of expenses contained in the Oak Valley Charter Documents and comparable governing instruments of any Subsidiary of Oak Valley immediately prior to the Closing Date and ensure that the certificate of formation and limited liability company agreement of the Oak Valley Subsidiaries shall, for a period of six (6) years following the Closing Date, contain provisions no less favorable with respect to indemnification, advancement of expenses and exculpation of present and former directors, officers, employees and agents of Oak Valley and its Subsidiaries than are presently set forth in the Oak Valley Charter Documents.  Any right of indemnification of an Indemnified Person pursuant to this Section 5.8(b) shall not be amended, repealed or otherwise modified at any time in a manner that would adversely affect the rights of such Indemnified Person as provided herein.
 
 (c) For a period of six (6) years following the Closing Date, Earthstone shall not amend its certificate of incorporation or bylaws to contain less favorable provisions with respect to indemnification, advancement of expenses and exculpation of present and former directors, officers, employees and agents of Earthstone or its Subsidiaries.  Prior to or within ninety (90) days following the Closing Date, Earthstone shall purchase “run-off” director and officer indemnification insurance to insure the existing officers and directors of Earthstone for a period of six (6) years following the Closing Date in substantially the same amount as the director and officer indemnification insurance policy in existence as of the date of this Agreement.
 
 
31

 
 
Section 5.9 Fees and Expenses. All fees and expenses incurred in connection with the transactions contemplated hereby including all legal, accounting, financial advisory, consulting and all other fees and expenses of third parties incurred by a party in connection with the negotiation and effectuation of the terms and conditions of this Agreement and the transactions contemplated hereby, shall be the obligation of the respective Party incurring such fees and expenses.
 
Section 5.10 Section 16 Matters. Prior to the Closing Date, Earthstone and Oak Valley shall take all such steps as may be required (to the extent permitted under Applicable Law) to cause any acquisitions of Earthstone Common Stock resulting from the transactions contemplated by this Agreement by each individual who is subject to the reporting requirements of Section 16(a) of the Exchange Act, or will become subject to such reporting requirements with respect Earthstone, to be exempt under Rule 16b-3 promulgated under the Exchange Act.
 
Section 5.11 Employee Benefits. At Closing, the benefits payable to Earthstone employees as set forth in Section 3.25 of the Earthstone Disclosure Schedule shall be paid.  If requested by Oak Valley, Earthstone will terminate its 401(k) Plan effective the day before Closing; provided, that in such event, Oak Valley or the applicable Oak Valley Subsidiary shall amend, if necessary, its 401(k) plan to cover the employees of Earthstone or cause Earthstone to adopt the Oak Valley or the applicable Oak Valley Subsidiary 401(k) plan to cover the employees of Earthstone, effective as of Closing.
 
Section 5.12 Tax Treatment of the Exchange. For federal (and applicable state) income Tax purposes, the Parties hereto shall, and shall cause their Affiliates to, treat the Exchange as a contribution by Oak Valley of the membership interests of the Oak Valley Subsidiaries in exchange for the Earthstone Common Stock in a nontaxable transaction described in Section 351 of the Code.  The Parties (or their respective members or stockholders) shall not take any position inconsistent with such treatment on any Tax Return or for any other Tax or non-Tax purpose unless otherwise required by Applicable Law.
 
Section 5.13 Oak Valley Agreement. Oak Valley has taken all steps necessary to approve the Exchange and agrees during the term of this Agreement not to reverse or supersede its previous approval of the Exchange.  Oak Valley shall not take any action that could reasonably be expected to impede, interfere with, delay, discourage, adversely affect or inhibit the timely consummation of the Exchange or the fulfillment of the conditions under this Agreement.  Oak Valley will not, directly or indirectly, transfer, sell, offer, exchange, assign, pledge or otherwise dispose of or encumber (“Transfer”) any of its interests in the Oak Valley Subsidiaries or enter into any contract, option or other agreement with respect to, or consent to, a Transfer of, any of the Oak Valley Subsidiary interests or Oak Valley’s voting or economic interest therein. Any attempted Transfer of Oak Valley Subsidiary interests or any interest therein in violation of this Section 5.13 shall be null and void.
 
Section 5.14 Governance Matters.For a period of two (2) years following the Closing Date, Oak Valley shall not undertake or initiate a “going private” or similar transaction or series of transactions that either has a reasonable likelihood or a purpose of producing, either directly or indirectly, any of the effects described in paragraph (a)(3)(ii) of Rule 13e-3 under the Exchange Act.
 
Section 5.15 Notice Required by Rule 14f-1 Under Exchange Act. Any notice required under Rule 14f-1 under the Exchange Act concerning the changes in the composition of the Earthstone Board as herein provided shall be made on a timely basis.
 
Section 5.16 Registration and Transfers of Exchange Securities. Earthstone agrees that it will, following the Closing, effect the transfer of the Exchange Securities on its books and records upon receipt of an opinion of experienced counsel reasonably acceptable to Earthstone stating that Oak Valley’s proposed sale or transfer of the Exchange Securities is exempt from the registration and qualification requirements of the Securities Act and any applicable state securities laws.
 
 
32

 
 
Section 5.17 Further Assurances Except for the assets and agreements identified on Section 5.17 of the Oak Valley Disclosure Schedule, and $500,000 in cash (which shall be retained by Oak Valley), Oak Valley shall (i) cause all of its existing assets and agreements to be contributed to the Oak Valley Subsidiaries prior to Closing, and (ii) if not so contributed, from time to time on or after the Closing, promptly do, execute, acknowledge and deliver all such further acts, deeds, certificates, bills of sale, assignments, transfers, conveyances, and other documents as may be reasonably required to transfer to Earthstone any assets and agreements that are held directly by Oak Valley on the date hereof.
 
Section 5.18 Capital CallOak Valley shall call capital from its members prior to the Closing Date in the aggregate amount of $107,020,000 (the “Oak Valley Capital Call”) and shall promptly exercise all rights and remedies permitted under its limited liability company agreement to cause its members to contribute their respective share of the Oak Valley Capital Call prior to the Closing Date in order to satisfy the condition set forth in Section 6.2(d); provided that, in the event one or more Oak Valley members fails to fund their respective share of the Oak Valley Capital Call (such amount, the “Oak Valley Cash Shortfall”), Oak Valley shall be permitted to use its commercially reasonable discretion to determine in which order to exercise the remedies available to it under its limited liability company agreement  so as to promptly cause the funding of the Oak Valley Capital Call sufficient to satisfy the Minimum Oak Valley Capital Contribution.  If there exists an Oak Valley Cash Shortfall, the Closing Cash Contribution (as defined below) shall be reduced in the amount of such Oak Valley Cash Shortfall and the Exchange Consideration shall be reduced by a number of shares equal to the Oak Valley Cash Shortfall, divided by 25.98, rounded to the nearest whole share.  Oak Valley shall use the proceeds of the Oak Valley Capital Call (i) to consummate any Oak Valley Interim Cash Acquisition or Oak Valley Interim Cash-Stock Acquisition, as permitted pursuant to Section 5.2(b), and (ii) to make the Closing Cash Contribution.  “Closing Cash Contribution” means a cash contribution from Oak Valley to the Oak Valley Subsidiaries in an amount equal to the Oak Valley Capital Call, less the cash portion of the purchase price paid by Oak Valley prior to Closing in connection with any Oak Valley Interim Cash Acquisition or Oak Valley Interim Cash-Stock Acquisition permitted pursuant to Section 5.2(b).
 
Section 5.19 New Credit FacilityEach Party shall use commercially reasonable best efforts to negotiate with a lender reasonably acceptable to Oak Valley a reserve based revolving credit facility substantially in the form of Oak Valley’s existing credit facility to be entered into by Earthstone at Closing (“New Credit Facility”) and borrow amounts under the New Credit Facility sufficient to repay (i) all outstanding indebtedness under Earthstone’s existing credit facility at Closing, and (ii) all outstanding indebtedness under Oak Valley’s existing credit facility at Closing.
 
Section 5.20 Oak Valley HedgesAt Closing, Earthstone shall execute and deliver a novation agreement in a form to be reasonably agreed to by Earthstone, Oak Valley and each counterparty to cause Earthstone to accept the transfer by novation of, all the rights, liabilities, duties and obligations of Oak Valley under and in respect of each of the existing transactions entered in by Oak Valley under the ISDA Master Agreements set forth in Section 4.27 of the Oak Valley Disclosure Schedule or entered into after the date hereof in the ordinary course of business consistent with past practice.
 
ARTICLE VI
Conditions Precedent
 
Section 6.1 Conditions to Each Party's Obligation to Effect the Exchange. The respective obligations of each Party hereto to effect the Exchange shall be subject to the satisfaction (or waiver, if permissible under Applicable Law) on or prior to the Closing Date of the following conditions:
 
 
33

 
 
(a)  Earthstone Stockholder Approval.  The Earthstone Stockholder Approval shall have been obtained in accordance with the General Corporation Law of the State of Delaware, the Certificate of Incorporation of Earthstone and the Earthstone Bylaws.
 
(b)  No Injunctions or Restraints.  No Applicable Law, injunction, judgment or ruling enacted, promulgated, issued, entered, amended or enforced by any Governmental Authority (collectively, “Restraints”) shall be in effect enjoining, restraining, preventing or prohibiting consummation of the transactions contemplated hereby or making the consummation of the transactions contemplated hereby illegal.
 
(c)  Share Listing.  The Earthstone Common Stock deliverable to Oak Valley as contemplated by this Agreement shall have been approved for listing on the NYSE MKT, subject to official notice of issuance.
 
Section 6.2 Conditions to Obligations of Earthstone to Effect the Exchange. The obligations of Earthstone to effect the Exchange are further subject to the satisfaction (or waiver, if permissible under Applicable Law) on or prior to the Closing Date of the following conditions:
 
(a)   Representations and Warranties.  (i) The representations and warranties of Oak Valley contained in Section 4.1 and Section 4.3, shall be true and correct in all respects, in each case both when made and at and as of the Closing Date, as if made at and as of such time (except to the extent expressly made as of an earlier date, in which case as of such date); and (ii) all other representations and warranties of Oak Valley set forth herein shall be true and correct both when made and at and as of the Closing Date, as if made at and as of such time (except to the extent expressly made as of an earlier date, in which case as of such date), except, in the case of this clause (ii), where the failure of such representations and warranties to be so true and correct (without giving effect to any limitation as to “materiality” or “Material Adverse Effect” set forth in any individual such representation or warranty) does not have, and would not reasonably be expected to have, individually or in the aggregate, a Material Adverse Effect.  Earthstone shall have received a certificate signed on behalf of Oak Valley by an executive officer of Oak Valley to such effect.
 
(b)  Performance of Obligations of Oak Valley.  Oak Valley shall have performed in all material respects all obligations required to be performed by it under this Agreement at or prior to the Closing Date, and Earthstone shall have received a certificate signed on behalf of Oak Valley by an executive officer of Oak Valley to such effect.
(c)  Certificate of Non-Foreign Status.  Oak Valley shall have delivered to Earthstone a certification of Oak Valley’s non-foreign status satisfying the requirements of Treasury Regulations Section 1.1445-2(b)(2)(iv)(B).
 
(d)  Capital Contributions.  Oak Valley shall provide evidence that it has received the Minimum Oak Valley Capital Contribution from its members and shall have (i) contributed such amounts to the Oak Valley Subsidiaries on or prior to the Closing Date, or (ii) used such amounts to consummate Oak Valley Interim Acquisitions as permitted pursuant to Section 5.2(b).
 
(e)  Assignment.  Oak Valley shall execute and deliver an assignment of membership interests in form and substance reasonably satisfactory to Earthstone to convey all of the outstanding equity interests in the Oak Valley Subsidiaries to Earthstone.
 
 
34

 
 
Section 6.3 Conditions to Obligation of Oak Valley to Effect the Exchange. The obligation of Oak Valley to effect the Exchange is further subject to the satisfaction (or waiver, if permissible under Applicable Law) on or prior to the Closing Date of the following conditions:
 
(a) Representations and Warranties.  (i) The representations and warranties of Earthstone contained in Section 3.1 and Section 3.3 shall be true and correct in all respects, in each case both when made and at and as of the Closing Date, as if made at and as of such time; and (ii) all other representations and warranties of Earthstone set forth herein shall be true and correct both when made and at and as of the Closing Date, as if made at and as of such time (except to the extent expressly made as of an earlier date, in which case as of such date), except, in the case of this clause (ii), where the failure of such representations and warranties to be so true and correct (without giving effect to any limitation as to “materiality” or “Material Adverse Effect” set forth in any individual such representation or warranty) does not have, and would not reasonably be expected to have, individually or in the aggregate, a Material Adverse Effect.  Oak Valley shall have received a certificate signed on behalf of Earthstone by an executive officer of Earthstone to such effect.
 
(b)  Performance of Obligations of Earthstone.  Earthstone shall have performed in all material respects all obligations required to be performed by them under this Agreement at or prior to the Closing Date, and Oak Valley shall have received a certificate signed on behalf of Earthstone by an executive officer of Earthstone to such effect.
 
(c)  Resignation of Earthstone Directors and Officers.  At Closing, except for Ray Singleton, all directors and officers of Earthstone shall resign, and Mr. Singleton shall elect six nominees of Oak Valley as directors of Earthstone, each to serve until the next annual meeting of Earthstone stockholders.  The Earthstone Board, as then constituted, shall appoint the appropriate officers of Earthstone, including Mr. Singleton as an Executive Vice President - Northern Region.  At Closing, Earthstone shall be appointed as the managing member of each Oak Valley Subsidiary.
 
(d)  Registration Rights Agreement.  The Registration Rights Agreement in the form of Exhibit A hereto (the “Registration Rights Agreement”) shall have been approved, duly executed and delivered by Earthstone.
 
Section 6.4 Frustration of Closing Conditions. Neither Oak Valley nor Earthstone may rely on the failure of any condition set forth in Section 6.1, 6.2 or 6.3, as the case may be, to be satisfied if such failure was caused by such Party’s failure to use its reasonable best efforts to consummate the Exchange and the other transactions contemplated hereby, or other breach of or noncompliance with this Agreement.
 
ARTICLE VII
Termination
 
Section 7.1 Termination. This Agreement may be terminated and the transactions contemplated hereby abandoned at any time prior to the Closing:
 
(a)  by the mutual written consent of the Oak Valley Board of Managers and the Earthstone Board.
 
(b)  by either of Oak Valley or Earthstone:
 
 
35

 
 
(i) if the Closing shall not have been consummated on or before November 30, 2014 (the “Outside Date”); provided, that (A) the right to terminate this Agreement under this Section 7.1(b)(i) shall not be available (x) to a Party if the inability to satisfy such condition was due to the failure of such Party to perform any of its obligations under this Agreement, or (y) to a Party if another Party has filed (and is then pursuing) an action seeking specific performance as permitted by Section 8.8, (B) the right to terminate this Agreement under this Section 7.1(b)(i) shall not be available to Oak Valley until December 31, 2014 if the failure of the Parties to satisfy the conditions in Article VI is due to the failure of the condition in Section 6.2(d) and Oak Valley is then pursuing and has not yet exhausted its remedies under its limited liability company agreement as provided in Section 5.18 and (C) if Oak Valley terminates pursuant to this Section 7.1(b)(i) due to a failure of the condition in Section 6.2(d), Oak Valley shall, as a condition of such termination, pay to Earthstone an amount equal to Earthstone’s documented, out-of-pocket expenses incurred in connection with this Agreement and the transaction contemplated hereby, in an amount not to exceed $600,000;
 
(ii) if any Restraint having the effect set forth in Section 6.1(b) shall be in effect and shall have become final and nonappealable; provided, however, that the right to terminate this Agreement under this Section 7.1(b)(ii) shall not be available to a Party if such Restraint was due to the failure of such Party to perform any of its obligations under this Agreement; or
 
(iii) if the Earthstone Stockholder Meeting shall have concluded and the Earthstone Stockholder Approval shall not have been obtained.
 
(c)  by Oak Valley:
 
(i) if an Adverse Recommendation Change shall have occurred;
 
(ii)  prior to the receipt of the Earthstone Stockholder Approval, if Earthstone shall be in Willful Breach of its obligations pursuant to Section 5.3, other than in the case where (x) such Willful Breach is a result of an isolated action by a Person that is a Representative of Earthstone (other than a director or officer of Earthstone), (y) such Willful Breach was not caused by, or within the Knowledge of, Earthstone and (z) Earthstone takes appropriate actions to remedy such Willful Breach upon discovery thereof; provided that Oak Valley shall not have the right to terminate this Agreement pursuant to this Section 7.1(c)(ii) if Oak Valley is then in material breach of any of its representations, warranties, covenants or agreements contained in this Agreement; or
 
(iii) if Earthstone shall have breached or failed to perform any of its representations, warranties, covenants or agreements set forth in this Agreement (or if any of the representations or warranties of Earthstone set forth in this Agreement shall fail to be true), which breach or failure (A) would (if it occurred or was continuing as of the Closing Date) give rise to the failure of a condition set forth in Section 6.3(a) or 6.3(b) and (B) is incapable of being cured, or is not cured, by Earthstone within thirty (30) days following receipt of written notice from Oak Valley of such breach or failure; provided that Oak Valley shall not have the right to terminate this Agreement pursuant to this Section 7.1(c)(iii) if Oak Valley is then in material breach of any of its representations, warranties, covenants or agreements contained in this Agreement.
 
(d) by Earthstone:
 
(i) at any time prior to receipt of the Earthstone Stockholder Approval, in order to accept a Superior Proposal; or
 
 
36

 
 
(ii) if Oak Valley shall have breached or failed to perform any of its representations, warranties, covenants or agreements set forth in this Agreement (or if any of the representations or warranties of Earthstone set forth in this Agreement shall fail to be true), which breach or failure (A) would (if it occurred or was continuing as of the Closing Date) give rise to the failure of a condition set forth in Section 6.2(a) or 6.2(b) and (B) is incapable of being cured, or is not cured, by Oak Valley within thirty (30) days following receipt of written notice from Earthstone of such breach or failure; provided that Earthstone shall not have the right to terminate this Agreement pursuant to this Section 7.1(d)(ii) if Earthstone is then in material breach of any of its representations, warranties, covenants or agreements contained in this Agreement.
 
Section 7.2 Effect of Termination. In the event of the termination of this Agreement as provided in Section 7.1, written notice thereof shall be given to the other Party or Parties, specifying the provision of this Agreement pursuant to which such termination is made, and this Agreement shall forthwith become null and void (other than the provisions in Section 5.9 (Fees and Expenses), 7.2 (Effect of Termination) and 7.3 (Fees and Expenses) and the last sentence of Section 5.6(a) (Confidentiality), and the provisions in ARTICLE VIII, all of which shall survive termination of this Agreement), and there shall be no liability on the part of Earthstone or any Oak Valley Entity or their respective directors, officers and Affiliates, except Oak Valley and/or Earthstone may have liability as provided in Section 7.3.
 
Section 7.3 Fees and Expenses
 
(a) In the event that (A) an Alternative Proposal shall have been publicly proposed or publicly disclosed prior to, and not withdrawn at the time of, the date of the Earthstone Stockholder Meeting (or, if the Earthstone Stockholder Meeting shall not have occurred, prior to the termination of this Agreement pursuant to Section 7.1(b)(i)) and (B) this Agreement is terminated by Oak Valley or Earthstone pursuant to Section 7.1(b)(i) or Section 7.1(b)(iii), and (C) Earthstone enters into a definitive agreement with respect to, or consummates, an Alternative Proposal within twelve (12) months after the date this Agreement is terminated, then Earthstone shall pay the Termination Fee to Oak Valley upon the consummation of any such transaction.  For purposes of this Section 7.3(a), the term “Alternative Proposal” shall have the meaning assigned to such term in Section 5.3(d)(i), except that the references to “20%” shall be deemed to be references to “50%.”
 
 (b) In the event this Agreement is terminated by Oak Valley pursuant to Section 7.1(c)(i) or by Earthstone pursuant to Section 7.1(d)(i), Earthstone shall pay to Oak Valley, within two (2) business days after the date of termination, the Termination Fee.
 
 (c) Any payment of the Termination Fee shall be made within two (2) business days of either Party’s termination of this Agreement under this ARTICLE VII, in cash by wire transfer of immediately available funds to an account designated in writing by Oak Valley, and the payment of such Termination Fee shall be the sole and exclusive remedy available to Oak Valley.
 
 (d) In the event that Earthstone shall fail to pay the Termination Fee required pursuant to this Section 7.3 when due, such fee shall accrue interest for the period commencing on the date such fee became past due, at a rate equal to the legal rate of interest provided for in Section 2301 of Title 6 of the Delaware Code.  The Parties acknowledge that the provisions of this Section 7.3 are an integral part of the transactions contemplated hereby and that, without these agreements, they would not enter into this Agreement.
 
 (e) The Parties agree that (i) provisions of this Section 7.3 are the sole and exclusive remedy available to the Oak Valley Entities, and that, other than the provisions of this Section 7.3 relating to payment of the Termination Fee, Earthstone shall have no liability to any Oak Valley Entity of any kind in respect of this Agreement and the transactions contemplated hereby; and (ii) Earthstone shall have all available remedies, whether at law or in equity (including specific performance as set forth in Section 8.8), for any breach of this Agreement by the Oak Valley Entities.  In no event shall Earthstone be required to pay the Termination Fee on more than one occasion.
 
 
37

 
 
ARTICLE VIII
Miscellaneous
 
Section 8.1 No Survival, Etc. Except as otherwise provided in this Agreement, the representations, warranties and agreements of each Party hereto shall remain operative and in full force and effect regardless of any investigation made by or on behalf of any other Party hereto, whether prior to or after the execution of this Agreement.  The representations, warranties, covenants and agreements in this Agreement shall terminate at the Closing or, except as otherwise provided in Section 7.2, upon the termination of this Agreement pursuant to Section 7.1, as the case may be, except that the covenants and agreements set forth in ARTICLE II and Section 5.8, 5.9, 5.11, 5.12, 5.14, 5.16 and 5.17 and any other agreement in this Agreement that contemplates performance after the Closing shall survive the Closing and those set forth in Section 5.9, 7.2 and 7.3, in the last sentence of Section 5.6(a) and this ARTICLE VIII shall survive termination of this Agreement.  The Confidentiality Agreement shall (i) survive termination of this Agreement in accordance with its terms and (ii) terminate as of the Closing.
 
Section 8.2 Amendment or Supplement. At any time prior to the Closing, this Agreement may be amended or supplemented in any and all respects, whether before or after receipt of the Earthstone Stockholder Approval, by written agreement of the Parties hereto, by action taken or authorized by their respective boards of directors, boards of managers or other governing bodies; provided, however, that following approval of the Exchange and the other transactions contemplated hereunder by the Earthstone Stockholders, there shall be no amendment or change to the provisions of this Agreement which by Applicable Law would require further approval by the Earthstone Stockholders without such approval.
 
Section 8.3 Extention of Time, Waiver, Etc . At any time prior to the Closing, any Party may, subject to Applicable Law, (a) waive any inaccuracies in the representations and warranties of any other Party hereto, (b) extend the time for the performance of any of the obligations or acts of any other Party hereto or (c) waive compliance by the other Party with any of the agreements contained herein or, except as otherwise provided herein, waive any of such Party’s conditions.  Notwithstanding the foregoing, no failure or delay by any Party in exercising any right hereunder shall operate as a waiver thereof nor shall any single or partial exercise thereof preclude any other or further exercise thereof or the exercise of any other right hereunder.  Any agreement on the part of a Party hereto to any such extension or waiver shall be valid only if set forth in an instrument in writing signed on behalf of such Party.
 
Section 8.4 Assignment. Neither this Agreement nor any of the rights, interests or obligations hereunder shall be assigned, in whole or in part, by operation of law or otherwise, by any of the Parties without the prior written consent of the other Parties.  Subject to the preceding sentence, this Agreement shall be binding upon, inure to the benefit of, and be enforceable by, the Parties hereto and their respective successors and permitted assigns.  Any purported assignment not permitted under this Section 8.4 shall be null and void.
 
Section 8.5 Counterparts. This Agreement may be executed in counterparts (each of which shall be deemed to be an original but all of which taken together shall constitute one and the same agreement) and shall become effective when one or more counterparts have been signed by each of the Parties and delivered to the other Parties.
 
 
38

 
 
Section 8.6 Entire Agreement: No Third-Party Beneficiaries. This Agreement, including the Annex and Exhibits hereto, the Earthstone Disclosure Schedule, the Oak Valley Disclosure Schedule and the Confidentiality Agreement (a) constitute the entire agreement, and supersede all other prior agreements and understandings, both written and oral, among the Parties with respect to the subject matter of this Agreement and thereof and (b) shall not confer upon any Person other than the Parties hereto any rights (including third-party beneficiary rights or otherwise) or remedies hereunder, except for, in the case of clause (b), (i) the provisions of Section 5.8 and Section 8.12 and (ii) the right of Oak Valley to receive the Exchange Consideration after the Closing (a claim by Oak Valley with respect to which may not be made unless and until the Closing shall have occurred).
 
Section 8.7 Governing Law: Jurisdiction: Waiver of Jury Trial.
 
(a) This Agreement shall be governed by, and construed in accordance with, the laws of the State of Delaware, applicable to contracts executed in and to be performed entirely within that State.
 
(b)  Each of the Parties hereto irrevocably agrees that any legal action or proceeding with respect to this Agreement and the rights and obligations arising hereunder, or for recognition and enforcement of any judgment in respect of this Agreement and the rights and obligations arising hereunder brought by the other Party hereto or its successors or assigns, shall be brought and determined exclusively in the Delaware Court of Chancery and any state appellate court therefrom within the State of Delaware (or, if the Delaware Court of Chancery declines to accept jurisdiction over a particular matter, any state or federal court within the State of Delaware).  Each of the Parties hereto hereby irrevocably submits with regard to any such action or proceeding for itself and in respect of its property, generally and unconditionally, to the personal jurisdiction of the aforesaid courts and agrees that it will not bring any action relating to this Agreement or any of the transactions contemplated by this Agreement in any court other than the aforesaid courts.  Each of the Parties hereto hereby irrevocably waives, and agrees not to assert as a defense, counterclaim or otherwise, in any action or proceeding with respect to this Agreement, (i) any claim that it is not personally subject to the jurisdiction of the above named courts for any reason other than the failure to serve in accordance with this Section 8.7, (ii) any claim that it or its property is exempt or immune from the jurisdiction of any such court or from any legal process commenced in such courts (whether through service of notice, attachment prior to judgment, attachment in aid of execution of judgment, execution of judgment or otherwise) and (iii) to the fullest extent permitted by the Applicable Law, any claim that (x) the suit, action or proceeding in such court is brought in an inconvenient forum, (y) the venue of such suit, action or proceeding is improper or (z) this Agreement, or the subject matter hereof, may not be enforced in or by such courts.
 
(c)  EACH PARTY HEREBY IRREVOCABLY WAIVES ALL RIGHT TO TRIAL BY JURY IN ANY ACTION, PROCEEDING OR COUNTERCLAIM (WHETHER BASED ON CONTRACT, TORT OR OTHERWISE) ARISING OUT OF OR RELATING TO THIS AGREEMENT OR THE TRANSACTIONS CONTEMPLATED HEREBY OR THE ACTIONS OF ANY PARTY IN THE NEGOTIATION, ADMINISTRATION, PERFORMANCE AND ENFORCEMENT OF THIS AGREEMENT AND THE TRANSACTIONS CONTEMPLATED BY THIS AGREEMENT.
 
Section 8.8 Specific Enforcement.
 
(a)  The Parties agree that irreparable damage would occur and that the Parties would not have any adequate remedy at law in the event that any of the provisions of this Agreement were not performed in accordance with their specific terms or were otherwise breached and it is accordingly agreed that the Parties shall be entitled to an injunction or injunctions to prevent breaches of this Agreement and that the Parties shall be entitled to enforce specifically the terms and provisions of this Agreement, in each case, in accordance with this Section 8.8 in the Delaware Court of Chancery or any federal court sitting in the State of Delaware, this being in addition to any other remedy to which it is entitled at law or in equity.  Each of the Parties agrees that it will not oppose the granting of an injunction, and each Party agrees that it will not oppose the granting of specific performance and other equitable relief as provided herein on the basis that (x) either Party has an adequate remedy at law or (y) an award of specific performance is not an appropriate remedy for any reason at law or equity; provided, however, that the remedy provided hereunder is not available to Oak Valley to remedy any action of Earthstone in the exercise of its rights under Section 5.3.  Each Party further agrees that no Party shall be required to obtain, furnish or post any bond or similar instrument in connection with or as a condition to obtaining any remedy referred to in this Section 8.8, and each Party irrevocably waives any right it may have to require the obtaining, furnishing or posting of any such bond or similar instrument.
 
 
39

 
 
Section 8.9 Notices.  Notices, requests and other communications to any Party hereunder shall be in writing and shall be deemed given when delivered personally, facsimiled (which is confirmed) or sent by overnight courier (providing proof of delivery) to the Parties at the following addresses:
 
 
If to Earthstone, to:
 
 
 
Earthstone Energy, Inc.
 
633 Seventeenth Street, Suite 2320
 
 
Fax:  (303) 773-8099
 
 
with a copy (which shall not constitute notice) to:
 
 
Brian Boonstra
 
Davis Graham & Stubbs LLP
 
1550 Seventeenth Street, Suite 500
 
 
Fax: (303) 893-1379
 
 
If to the Oak Valley Entities, to:
 
 
 
Oak Valley Resources, LLC
 
110 Cypress Station Drive, Suite 220
 
 
Fax: (281) 298-4272
 
 
with a copy (which shall not constitute notice) to:
 
 
Reid A. Godbolt
 
Jones & Keller, P.C.
 
1999 Broadway, Suite 3150
 
 
Fax: (303) 573-8133
 
or such other address or facsimile number as such Party may hereafter specify by like notice to the other Parties hereto.  All such notices, requests and other communications shall be deemed received on the date of receipt by the recipient thereof if received prior to 5:00 p.m. in the place of receipt and such day is a business day in the place of receipt.  Otherwise, any such notice, request or communication shall be deemed not to have been received until the next succeeding business day in the place of receipt.
 
 
40

 
 
Section 8.10 Severability. If any term or other provision of this Agreement is determined by a court of competent jurisdiction to be invalid, illegal or incapable of being enforced by any rule of law or public policy, all other terms, provisions and conditions of this Agreement shall nevertheless remain in full force and effect.  Upon such determination that any term or other provision is invalid, illegal or incapable of being enforced, the Parties hereto shall negotiate in good faith to modify this Agreement so as to effect the original intent of the Parties as closely as possible to the fullest extent permitted by applicable law in an acceptable manner to the end that the transactions contemplated hereby are fulfilled to the extent possible.
 
Section 8.11 Interpretation.
 
(a)  When a reference is made in this Agreement to an Article, a Section, Exhibit or Schedule, such reference shall be to an Article of, a Section of, or an Exhibit or Schedule to, this Agreement unless otherwise indicated.  The table of contents and headings contained in this Agreement are for reference purposes only and shall not affect in any way the meaning or interpretation of this Agreement.  Whenever the words include,”includes” or “including” are used in this Agreement, they shall be deemed to be followed by the words without limitation.”  The words hereof,”herein” and “hereunder” and words of similar import when used in this Agreement shall refer to this Agreement as a whole and not to any particular provision of this Agreement.  All terms defined in this Agreement shall have the defined meanings when used in any certificate or other document made or delivered pursuant hereto unless otherwise defined therein.  The definitions contained in this Agreement are applicable to the singular as well as the plural forms of such terms and to the masculine as well as to the feminine and neuter genders of such term.  Any agreement, instrument or statute defined or referred to herein or in any agreement or instrument that is referred to herein means such agreement, instrument or statute as from time to time amended, modified or supplemented, including (in the case of agreements or instruments) by waiver or consent and (in the case of statutes) by succession of comparable successor statutes and references to all attachments thereto and instruments incorporated therein.  References to a Person are also to its permitted successors and assigns.
 
(b)  The Parties hereto have participated jointly in the negotiation and drafting of this Agreement with the assistance of counsel and other advisors and, in the event an ambiguity or question of intent or interpretation arises, this Agreement shall be construed as jointly drafted by the Parties hereto and no presumption or burden of proof shall arise favoring or disfavoring any Party by virtue of the authorship of any provision of this Agreement or interim drafts of this Agreement.
 
Section 8.12 Non-Recourse. No past, present or future director, officer, employee, incorporator, member, partner, stockholder, agent, attorney, representative or affiliate of any Party hereto or of any of their respective Affiliates shall have any liability (whether in contract or in tort) for any obligations or liabilities of such Party arising under, in connection with or related to this Agreement or for any claim based on, in respect of, or by reason of, the transactions contemplated hereby; provided, however, that nothing in this Section 8.12 shall limit any liability of the Parties to this Agreement for breaches of the terms and conditions of this Agreement.
 
[signature page follows]
 
 
 
41

 
 
IN WITNESS WHEREOF, the Parties hereto have caused this Agreement to be duly executed and delivered as of the date first above written.
 
EARTHSTONE ENERGY, INC.
 
By: /s/ Ray Singleton                                                                      
Title: President and Chief Executive Officer
 
OAK VALLEY RESOURCES, LLC
 
By: /s/ Frank A. Lodzinski                                                                                
Title: President and Chief Executive Officer
 
 
[SIGNATURE PAGE TO EXCHANGE AGREEMENT]

 
 
ANNEX 1
 
DEFINITIONS
 
 (a) As used in this Agreement, the following terms have the meanings ascribed thereto below:
 
Affiliate” means, as to any Person, any other Person that, directly or indirectly, controls, or is controlled by, or is under common control with, such Person.  For this purpose, “control” (including, with its correlative meanings, “controlled by” and “under common control with” means the possession, directly or indirectly, of the power to direct or cause the direction of management or policies of a Person, whether through the ownership of securities or partnership or other ownership interests, by contract or otherwise.
 
Applicable Law” means any statute, law, rule or regulation or any judgment, order, writ, injunction or decree of any Governmental Authority to which a specified Person or property is subject.
 
Benefit Plan” means (i) all “employee benefit plans” within the meaning of Section 3(3) of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), and (ii) all other compensation or employee benefit plans, programs, policies, agreements or other arrangements, whether or not subject to ERISA, including, cash or equity or equity-based, employment, retention, change of control, health, medical, dental, disability, accident, life insurance, vacation, severance, retirement, pension, savings, or termination, in each case of clauses (i) and (ii) that are sponsored, maintained, contributed to or required to be contributed to by Earthstone, Oak Valley or any of their Subsidiaries for the benefit of current or former employees, directors or consultants of Earthstone, Oak Valley or any of their Subsidiaries or with respect to which Earthstone, Oak Valley or any of their Subsidiaries have any current or contingent liability.  A “multiemployer plan” within the meaning of Section 4001(a)(3) of ERISA) (a “Multiemployer Plan”) shall be considered a Benefit Plan.
 
business day” means a day other than a Saturday, a Sunday or other day on which the SEC or banks in Denver, Colorado are authorized or required by Law to be closed.
 
Certificate of Incorporation” means the Amended and Restated Certificate of Incorporation of Earthstone as approved by the Earthstone Stockholders at the 2009 annual meeting of the Earthstone Stockholders, as amended.
 
Earthstone Board” means the Board of Directors of Earthstone.
 
Earthstone Fairness Opinion” means an opinion of SunTrust, dated as of the date of this Agreement, to the effect that, as of such date, and subject to the assumptions and qualifications set forth therein, from a financial point of view, the Exchange Consideration is fair to Earthstone.
 
Earthstone Properties” means the Properties of Earthstone.
 
Earthstone Records” means all data, files or records in Earthstone’s control or possession pertaining to the ownership and operation of the Earthstone Properties, including but not limited to all abstracts of title, accounting records, property tax records, financial reports and projections, escrow reports, books, contract files, division order files, documents evidencing the prices currently paid for production, engineering data, geological and geophysical reports, lease files, logs, maps, pressure data, Production records, supplemental abstracts of title, title curative materials, title opinions, title reports and other data useful to or used in connection with the development, exploration or operation of the Earthstone Properties.
 
Annex 1
 
Page 1

 
 
Earthstone Rights Agreement” means the Rights Agreement dated February 4, 2009 between Earthstone and Corporate Stock Transfer, Inc.
 
Earthstone Stockholder Approval” means the affirmative vote or consent of (i) at least a majority of the outstanding shares of Earthstone Common Stock in favor of an amendment to the Earthstone Certificate of Incorporation increasing the total authorized capital to 100,000,000 shares of Earthstone Common Stock and 20,000,000 shares of preferred stock of Earthstone, (ii) at least a majority of the outstanding shares of Earthstone Common Stock represented in person or by proxy at the Earthstone Stockholders Meeting in favor of the issuance of the Exchange Consideration pursuant to this Agreement, and (iii) at least a majority of the outstanding shares of Earthstone Common Stock represented in person or by proxy at the Earthstone Stockholders Meeting in favor of the New Equity Incentive Plan.
 
Earthstone Stockholders” means the holders of the Earthstone Common Stock.
 
Earthstone Stockholders Meeting” means a special meeting of the Earthstone Stockholders for the purpose of obtaining the Earthstone Stockholder Approval.
 
Encumbrance” means liens, charges, pledges, options, mortgages, deeds of trust, security interests, claims, restrictions (whether on voting, sale, transfer, disposition or otherwise), easements and other encumbrances of every type and description, whether imposed by law, agreement, understanding or otherwise.
 
ERISA” is defined in the definition of the term “Benefit Plan.”
 
ERISA Affiliate” means, with respect to any entity, trade, or business, any other entity, trade, or business that is a member of a group described in Section 414(b), (c), (m) or (o) of the Code or Section 4001(b)(1) of ERISA that includes the first entity, trade, or business, or that is a member of the same “controlled group” as the first entity, trade, or business pursuant to Section 4001(a)(14) of ERISA.
 
Exchange Act” means the Securities Exchange Act of 1934, as amended, and the rules and regulations promulgated thereunder.
 
GAAP” means generally accepted accounting principles in the United States.
 
Governmental Authority” means any government, court, arbitrator, regulatory or administrative agency, commission or authority or other governmental instrumentality, federal, state or local, domestic, foreign or multinational.
 
HSR Act” means the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, and the rules and regulations promulgated thereunder.
 
IRS” means the Internal Revenue Service.
 
ISDA Master Agreement” means the ISDA 2002 Master Agreement or the 1992 Master Agreement, each as published by the International Swaps and Derivatives Association, Inc.
 
Knowledge” (i) when used with respect to Earthstone, means the actual knowledge of Ray Singleton and (ii) when used with respect to Oak Valley, means the actual knowledge of Frank Lodzinski, Robert Anderson and Christopher Cottrell.
 
Material Adverse Effect” means, when used with respect to a Person, any change, effect, event or occurrence that, individually or in the aggregate, has had or would reasonably be expected to have a material adverse effect on the business, financial condition or results of operations of such Person and its Subsidiaries, taken as a whole; provided, however, that any adverse changes, effects, events or occurrences resulting from or due to any of the following shall be disregarded in determining whether there has been a Material Adverse Effect:  (i) changes, effects, events or occurrences generally affecting the United States or global economy, the financial, credit, debt, securities or other capital markets or political, legislative or regulatory conditions or changes in the industries in which such Person operates; (ii) the announcement or pendency of this Agreement or the transactions contemplated hereby or the performance of this Agreement (including, for the avoidance of doubt, performance of the Parties’ obligations under Section 5.4); (iii) any change in the market price or trading volume of Earthstone Common Stock (it being understood and agreed that the foregoing shall not preclude any other Party to this Agreement from asserting that any facts or occurrences giving rise to or contributing to such change that are not otherwise excluded from the definition of Material Adverse Effect should be deemed to constitute, or be taken into account in determining whether there has been, or would reasonably be expected to be, a Material Adverse Effect); (iv) acts of war or terrorism (or the escalation of the foregoing) or natural disasters or other force majeure events; (v) changes in any Applicable Laws or regulations applicable to such Person or applicable accounting regulations or principles or the interpretation thereof; (vi) any legal proceedings commenced by or involving any current or former member, partner or stockholder of such Person (on their own or on behalf of such Person) arising out of or related to this Agreement or the transactions contemplated hereby; and (vii) changes, effects, events or occurrences generally affecting the prices of oil, gas, natural gas, natural gas liquids or other commodities; provided, however, that changes, effects, events or occurrences referred to in clauses (i), (iv) and (v) above shall be considered for purposes of determining whether there has been or would reasonably be expected to be a Material Adverse Effect if and to the extent such state of affairs, changes, effects, events or occurrences has had or would reasonably be expected to have a disproportionate adverse effect on such Person and its Subsidiaries, as compared to other companies operating in the industries in which such Person and its Subsidiaries operate.
 
Annex 1
 
Page 2

 
 
Material Contracts” means the Oak Valley Material Contracts and the Earthstone Material Contracts.
 
Minimum Oak Valley Capital Contribution” means $100,000,000.
 
Multiemployer Plan” is defined in the definition of the term “Benefit Plan.”
 
New Equity Incentive Plan” means an equity incentive plan, in a form to be mutually agreed by the Parties, with an aggregate number of shares of no more than 750,000.
 
NYSE MKT” means the NYSE MKT LLC.
 
Other Minerals” shall mean sulphur, lignite, coal, uranium, thorium, iron, geothermal steam, water, carbon dioxide, helium and all other minerals, ores or substances of value which are not generally produced from a wellbore in conjunction with the Production of Hydrocarbons.
 
Oak Valley Board of Managers” means the five member board of managers as constituted under the Oak Valley Charter Documents.
 
Oak Valley Charter Documents” means the certificate of formation and limited liability company agreement of Oak Valley as currently in effect.
 
Oak Valley Properties” means the Properties of Oak Valley, including the Properties of each of its Subsidiaries.
 
Oak Valley Records” means all data, files or records in Oak Valley’s control or possession pertaining to the ownership and operation of the Oak Valley Properties, including but not limited to all abstracts of title, accounting records, property tax records, financial reports and projections, escrow reports, books, contract files, division order files, documents evidencing the prices currently paid for production, engineering data, geological and geophysical reports, lease files, logs, maps, pressure data, Production records, supplemental abstracts of title, title curative materials, title opinions, title reports and other data useful to or used in connection with the development, exploration or operation of the Oak Valley Properties.
 
Annex 1
 
Page 3

 
 
Oak Valley Subsidiary” means each direct and indirect Subsidiary of Oak Valley.
 
Oak Valley Subsidiaries” means the three limited liability companies formed under Texas law and known as Oak Valley Operating, LLC, EF Non-Op, LLC and Sabine River Energy, LLC, respectively.
 
Person” means an individual, a corporation, a limited liability company, a partnership, an association, a trust or any other entity, including a Governmental Authority.
 
Permit” means all licenses, permits, franchises, consents, approvals and other authorizations of or from any Governmental Authority.
 
Proceeding” means all proceedings, actions, claims, suits, investigations and inquiries by or before any arbitrator or Governmental Authority.
 
Production” is defined in the definition of the term “Properties.”
 
Properties” (with respect to any of the Parties, the Properties of such Party or Parties, also designated herein as the Earthstone Properties and the Oak Valley Properties) shall mean:
 
(a) All of the Party’s interest in and to the Hydrocarbons and Other Minerals in, under and that may be produced from (or pursuant to the terms of) its properties, rights and interests;
 
(b) All other right, title and interest of a Party, of whatever kind or character, in and to (i) the Hydrocarbons and Other Minerals in, under and that may be produced from its lands (including without limitation interests in oil, gas and mineral leases, overriding royalty interests, fee royalty interests, fee Hydrocarbons and other interests) and (ii) any other oil, gas and/or mineral property, right, interest or license, whether real/immovable, personal/movable, vested, contingent or otherwise, to the extent any such property, right, interest or license is located, or relates to lands located, anywhere in the United States;
 
(c) All of a Party’s interests in and to all Hydrocarbons and/or Other Mineral unitization, pooling and/or communitization agreements, declarations and/or orders, and in and to the properties, rights and interests covered and the units created thereby, which cover, affect or otherwise relate to the properties, rights and interests described in clause (a) or (b) above;
 
(d) All of a Party’s interest in and rights under all operating agreements, Production sales contracts, processing agreements, transportation agreements, gas balancing agreements, farm-out and/or farm-in agreements, salt water disposal agreements, area of mutual interest agreements and other contracts and/or agreements which cover, affect, or otherwise relate to the properties, rights and interests described in clause (a), (b), or (c) above or to the operation of such properties, rights and interests or to the treating, handling, storing, processing, transporting or marketing of Hydrocarbons or Other Minerals produced from (or allocated to) such properties, rights and interests, as same may be amended or supplemented from time to time;
 
(e) all of a Party’s interest in and to all improvements, fixtures, movable or immovable property and other real and/or personal property (including, without limitation, all wells, pumping units, wellhead equipment, tanks, pipelines, flow lines, gathering lines, compressors, dehydration units, separators, meters, buildings, injection facilities, salt water disposal facilities, and power, telephone and telegraph lines), and all easements, servitudes, rights-of-way, surface leases, licenses, permits and other surface rights, which are now or hereafter used, or held for use, in connection with the properties, rights and interests described in clause (a), (b) or (c) above, or in connection with the operation of such properties, rights and interests, or in connection with the treating, handling, storing, processing, transporting or marketing of Hydrocarbons or Other Minerals produced from (or allocated to) such properties, rights and interests;
 
Annex 1
 
Page 4

 
 
(f) all Hydrocarbons and Other Minerals produced from or allocated to the properties, rights and interests described in clauses (a), (b) and/or (c) above, and any products processed or obtained therefrom (herein collectively called the “Production”), together with (i) all proceeds of Production (regardless of whether the severance of the Production to which such proceeds relates occurred on, before or after the Closing Date hereof), and (ii) all liens and security interests securing payment of the proceeds from the sale of such Production, including, but not limited to, those liens and security interests provided for under statutes enacted in the jurisdiction in which the Properties are located, or statutes made applicable to the Properties under federal law (or some combination of federal and state law);
 
(g) all payments received in lieu of Production from the properties, rights and interests described in clauses (a), (b) and/or (c) above (regardless of whether such payments accrued, and/or the events which gave rise to such payments occurred, on, before or after the Closing Date hereof, including, without limitation, (i) “take or pay” payments and similar payments, (ii) payments received in settlement of or pursuant to a judgment rendered with respect to take or pay or similar obligations or other obligations under a Production sales contract, (iv) payments received under a gas balancing agreement or similar written or oral arrangement, as a result of (or received otherwise in settlement of or pursuant to judgment rendered with respect to) rights held by a Party as a result of the Party (and/or its predecessors in title) taking or having taken less gas from lands covered by a property right or interest described in clauses (a), (b) and/or (c) above, than their ownership of such property right or interest would entitle them to receive and (v) shut-in rental or royalty payments;
 
(h) to the extent legally transferable, all favorable contract rights and choses in action (i.e. rights to enforce contracts or to bring claims thereunder) related to the properties, rights and interests described in clauses (a) through (g) above (regardless of whether the same arose, and/or the events which gave rise to the same occurred on, before or after the Closing Date hereof, and further regardless of whether same arise under contract, the law or in equity); and
 
(i) all rights, estates, powers and privileges appurtenant to the foregoing rights, interests and properties, including without limitation executive rights (i.e. rights to execute leases), rights to receive bonuses and delay rentals and rights to grant pooling authority.
 
SEC” means the Securities and Exchange Commission.
 
Securities” means any class or series of equity interest in a Party, including without limitation, the Earthstone Common Stock and the limited liability company interests of each limited liability company that is a Subsidiary of any Party.
 
Securities Act” means the Securities Act of 1933, as amended, and the rules and regulations promulgated thereunder.
 
Subsidiary” when used with respect to any Party, means any corporation, limited liability company, partnership, association, trust or other entity the accounts of which would be consolidated with those of such Party in such Party’s consolidated financial statements if such financial statements were prepared in accordance with GAAP, as well as any other corporation, limited liability company, partnership, association, trust or other entity of which securities or other ownership interests representing more than fifty percent (50%) of the equity or more than fifty percent (50%) of the ordinary voting power (or, in the case of a partnership, more than fifty percent (50%) of the general partnership interests or, in the case of a limited liability company, the managing member) are, as of such date, owned by such Party or one or more Subsidiaries of such Party or by such Party and one or more Subsidiaries of such Party.
 
Annex 1
 
Page 5

 
 
Tax” means any income taxes or similar assessments or any sales, excise, occupation, use, ad valorem, property, Production, severance, transportation, employment, payroll, franchise or other tax imposed by any United States federal, state or local taxing authority, including any interest, penalties or additions attributable thereto.
 
Tax Return” means any return or report, including any related or supporting information, with respect to Taxes.
 
Termination Fee” means an amount, in cash, equal to $1,000,000.
 
Voting Agreement” means that certain voting agreement dated on the date hereof, between Oak Valley and Ray Singleton.
 
Willful Breach” means (i) with respect to any breaches or failures to perform any of the covenants or other agreements contained in this Agreement, a material breach that is a consequence of an act or intentional omission undertaken by the breaching Party (or, in the case of Section 5.3 with respect to Earthstone, the consequence of an act or omission of a Subsidiary of Earthstone, or of a Representative of Earthstone at the direction of Earthstone) with the Knowledge that the taking of, or failure to take, such act would, or would be reasonably expected to, cause a material breach of such covenant or agreement and (ii) the failure by any Party to consummate the transactions contemplated hereby after all of the conditions set forth in ARTICLE VI have been satisfied or waived (by the Party entitled to waive any such applicable conditions).
 
 
Annex 1
 
Page 6

 
 
The following terms are defined on the page of this Agreement set forth after such term below:
 
Acquired Properties 24
Acquisition Agreement 24
Adverse Recommended Change 24
Affiliate Annex 1
Agreement
1
Alternative Proposal 
25
Annual Report 
2
Antitrust Laws 
27
Applicable Environmental Laws 
6
Applicable Law
Annex 1
Audited Oak Valley Financial Statements 
13
Benefit PlanAnnex
 1
business day
1
CERCLA 
6
Certificate 
3
Certificate of IncorporationAnnex  
1
Closing 
1
Closing Cash Contribution 
32
Closing Date 
1
Code 
5
Confidentiality Agreement 
28
Disposa 
 l6
DLLCA 
13
Earthstone
  1
Earthstone Board  
Annex 1
Earthstone Board Recommendation 
20
Earthstone Common Stock 
1
Earthstone Disclosure Schedule 
2
Earthstone Fairness Opinion
Annex 1
Earthstone Financial Statements 
3
Earthstone Interim Financial Statements
  4
Earthstone Material Contracts 
8
Earthstone Notice 
25
Earthstone Properties
Annex 1
Earthstone Records 
Annex 1
Earthstone Reserve Report 
9
Earthstone Rights Agreement
Annex 1
Earthstone Stockholder Approval
Annex 1
Earthstone Stockholders
Annex 1
Earthstone Stockholders Meeting
20, Annex 1
Encumbrance  
Annex 1
ERISAAnnex 
Annex 1
ERISA Affiliate
Annex 1
Exchange 
1
Exchange Act
Annex 1
Exchange Consideration
  1
Exchange Securities 
18
 
Annex 1
 
Page 7

 
 
FERC 
8
GAAP
Annex 1
Government Authority
Annex 1
Hazardous Substance 
6
Hazardous Waste 
6
HSR
Annex 1
HSWA 
6
Hydrocarbons 
9
Indemnified Person 
29
Intervening Event 
26
ISDA Master Agreement
Annex 1
Material Adverse Effect
Annex 1
Annex 1
Minimum Oak Valley Capital Contributions
Annex 1
Multiemployer PlanAnnex  
Annex 1
New Equity Incentive Plan
Annex 1
NGA 
  8
NYSE MKT
Annex 1
Oak Valley 
1
Oak Valley Annual Financial Statements 
13
Oak Valley Board of Managers
Annex 1
Oak Valley Capital Call 
32
Oak Valley Cash Shortfall 
32
Oak Valley Disclosure Schedule 
11
Oak Valley Interim Acquisitions 
24
Oak Valley Interim Cash Acquisition 
24
Oak Valley Interim Cash-LLC Unit Acquisition 
24
Oak Valley Interim Cash-Stock Acquisition 
24
Oak Valley Interim LLC Unit Acquisition 
24
Oak Valley Interim Stock Acquisition 
24
Oak Valley Material Contracts 
18
Oak Valley Properties 
Annex 1
Oak Valley Records   
Annex 1
Oak Valley Reserve Report 
19
Oak Valley Subsidiaries  
Annex 1
Other Minerals 
Annex 1
Outside Date 
33
Party or Parties 
1
Pension Plan 
10
Permit 
Annex 1
Person 
Annex 1
Proceeding
28, Annex 1
Production
Annex 1
Properties
Annex 1
Proxy Statement 
3
RCRA 
6
Registration Rights Agreement 
33
Regulatory Agencies 
8
Representatives 
23
Restraints 
32
Ryder Scott 
9
 
Annex 1
 
Page 8

 
 
SEC
Annex 1
SEC Filings 
10
Securities
Annex 1
Securities Act
Annex 1
Subsidiary
Annex 1
SunTrust 
6
Superior Proposal 
26
Tax Return
Annex 1
Termination Fee
Annex 1
Transfer 
31
Unaudited Oak Valley Financial Statements 
13
Voting Agreement
Annex 1
Willful Breach
Annex 1
 
 
Annex 1
 
Page 9

 
 
 Exhibit A
 
REGISTRATION RIGHTS AGREEMENT
 
 
This Registration Rights Agreement (this “Agreement”) dated as of [_________ ___], 2014, is entered into by and between Earthstone Energy, Inc., a Delaware corporation (the “Company”), and Oak Valley Resources, LLC, a Delaware limited liability company (“Oak Valley”).
 
RECITALS
 
WHEREAS, pursuant to that certain Exchange Agreement between the Company and Oak Valley executed on May 15, 2014 (the “Exchange Agreement”), Oak Valley will receive the number of shares of common stock, $0.001 par value per share (“Earthstone Common Stock”), as set forth on Schedule 1 attached hereto; and
 
WHEREAS, as a condition to Oak Valley’s obligation to consummate the transactions contemplated by the Exchange Agreement, the Company has agreed to grant to the Stockholders certain registration rights with respect to their Registrable Securities as set forth herein.
 
NOW, THEREFORE, in consideration of the mutual promises contained herein and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:
 
Section 1.                      Definitions. For purposes of this Agreement, the following terms shall have the respective meanings assigned to them in this Section 1. All capitalized terms used but not defined in this Agreement shall have the meanings assigned to them in the Exchange Agreement.
 
Exchange Act” shall mean the Securities Exchange Act of 1934, as amended, and the rules and regulations promulgated thereunder.
 
Registrable Securities” shall mean (i) the shares of Earthstone Common Stock issued to Oak Valley pursuant to the Exchange Agreement (which, for purposes hereof, shall mean the Earthstone Common Stock) and (ii) any securities issued or issuable with respect to the shares described in clause (i) above by way of a stock dividend or stock split or in connection with a combination of shares, recapitalization, merger, consolidation or other reorganization; provided, however, that as to any particular Registrable Securities, such securities shall cease to be Registrable Securities when (i) a registration statement with respect to the sale of such securities shall have become effective under the Securities Act and such securities shall have been disposed of in accordance with such registration statement or (ii) such securities shall have been sold to the public pursuant to Rule 144 (or any successor provision) under the Securities Act.
 
Securities Act” shall mean the Securities Act of 1933, as amended, and the rules and regulations promulgated thereunder.
 
Stockholders” shall mean Oak Valley and any members of Oak Valley that become holders of Registrable Securities as a result of distributions of Registrable Securities by Oak Valley.
 
Section 2. Demand Registration Rights.
 
2.1 The Company hereby grants to the Stockholders, and to each of them, the right to require the Company to use its reasonable best efforts to cause the registration for sale in a public offering of all or a portion of the Stockholders’ Registrable Securities in accordance with this Section 2; provided, however, that the Company shall not have any obligation to effect more than a total of three (3) effective registrations pursuant to this Section 2 or effect more than one (1) in any six (6) month period. If the Company shall have received a written request submitted by one or more Stockholders owning at least a majority of the Registrable Securities outstanding at the time of such request (the “Requisite Holders”) that such Stockholders desire to have the Company register Registrable Securities for sale and specifying the number of Registrable Securities proposed to be sold (for the purposes of this Section 2, together with the Registrable Securities referred to in Section 2.1.2 below, “Shares”), which request shall in no event cover Shares with less than a $5 million estimated offering price, and the proposed plan for distribution of the Shares, the Company will:
 
 
 
 

 
 
        2.1.1 Give prompt (but in any event within fifteen (15) days after the receipt of the Requisite Holders’ notice) notice to all other Stockholders of such request and of such other Stockholders’ rights to have their Registrable Securities included in such registration.
 
2.1.2 Upon the request of any such Stockholder made within fifteen (15) days after the receipt by such Stockholder of the notice given pursuant to Section 2.1.1 (which request shall specify the Registrable Securities intended to be included in such registration by such Stockholder and the intended method or methods of disposition thereof), the Company will use its reasonable best efforts to effect the registration of all Shares which the Company has been so requested to register pursuant to this Section 2.1.
 
2.1.3 Prepare and file as soon as practicable, but in no event later than sixty (60) days from the date notice is received from the Requisite Holders a registration statement under the Securities Act (“Registration Statement”) with the Securities and Exchange Commission (“SEC”) on Form S-1 (or Form S-3, if the Company is entitled to use such form, or other appropriate forms available for use by the Company) and use its reasonable best efforts to cause such Registration Statement to become effective in order that the Stockholders may sell the Shares in accordance with the proposed plan of distribution.
 
2.1.4 Prepare and file with the SEC such amendments and supplements to such Registration Statement and the prospectus used in connection therewith including any preliminary prospectus or supplemental or amended prospectus (the “Prospectus”) as may be necessary to keep such Registration Statement continuously effective and to comply with the provisions of the Securities Act with respect to the offer of the Shares during the period required for distribution of the Shares, which period shall not be in excess of the earlier of (i) nine (9) months from the effective date of such Registration Statement, and (ii) the sale or other disposition of all Shares covered by such Registration Statement.
 
2.1.5 Furnish to each Stockholder such number of copies of the Prospectus (including any preliminary prospectus or supplemental or amended prospectus) as such Stockholder may reasonably request in order to facilitate the sale and distribution of the Shares.
 
2.1.6 Notwithstanding the foregoing, if the Company shall furnish to each Stockholder that requested registration a certificate signed by the President of the Company stating that, in the good faith judgment of the board of directors of the Company, it would be detrimental to the Company and its stockholders for such Registration Statement to be filed and it is therefore essential to defer the filing of such Registration Statement, the Company shall have the right to defer such filing for a period of not more than ninety (90) days after receipt of the request of the Requisite Holders; provided, however, that the Company may not utilize this right with respect to a request under Section 2 more than once in any twelve (12) month period.
 
 
2

 
 
2.2 The right of each Stockholder to require the Company to register Shares pursuant to the provisions of this Section 2 shall be subject to the condition that if a request for registration is made within sixty (60) days prior to the conclusion of the Company’s then current fiscal year, the Company shall have the right to delay the filing of the Registration Statement until the Company files with the SEC its audited financial statements for such fiscal year.
 
2.3 If the Requisite Holders intend to distribute the Registrable Securities covered by the notice pursuant to Section 2.1 by means of an underwriter, the Requisite Holders shall so advise the Company as a part of the notice made pursuant to Section 2.1 and provide the name of the managing underwriter or underwriters that the Requisite Holders propose to engage in connection with the proposed public offering. If the managing underwriter of such underwritten offering shall inform the Company and the Stockholders requesting that their Shares be registered pursuant to this Section 2 by letter of its belief that the amount of Shares requested to be included in such registration exceeds the amount which can be sold in (or during the time of) such offering within a price range acceptable to the Requisite Holders, then the Company will include in such registration such amount of Shares which the Company is so advised can be sold in (or during the time of) such offering pro rata on the basis of the amount of such Shares so proposed to be sold and so requested to be included by the respective Stockholders.
 
2.4 A registration shall not be deemed to have been effected (i) unless a Registration Statement has been declared effective by the SEC and remained effective for the period specified in Section 2.1.4, (ii) if, after it has become effective, such registration is terminated by a stop order, injunction or other order of the SEC or other governmental agency or court prior to the time period specified in Section 2.1.4, or (iii) if the conditions to closing specified in any purchase agreement or underwriting agreement entered into in connection with such registration are not satisfied for any reason, other than as a result of the voluntary termination of such offering by the Requisite Holders or any failure by the Requisite Holders to satisfy or perform the conditions or covenants on their part to be satisfied or performed.
 
        Section 3. Piggy-Back Registration Rights.
 
3.1 If the Company proposes to file, on its own behalf or on behalf of any holder of Earthstone Common Stock or other securities of the Company, a Registration Statement under the Securities Act on Form S-1 or S-3 or similar forms available for use by the Company, other than pursuant to Section 2 of this Agreement or on Form S-8 in connection with a dividend reinvestment, employee stock purchase, option, equity incentive, or similar plan or on Form S-4 in connection with a merger, consolidation or reorganization, the Company shall give written notice to each Stockholder at least ten (10) days before the filing with the SEC of such Registration Statement. Such notice shall offer to include in such filing all or a portion of the Registrable Securities owned by each Stockholder. If a Stockholder desires to include all or a portion of its Registrable Securities in such Registration Statement, it shall give written notice to the Company within three (3) business days after the date of mailing of such offer specifying the amount of Registrable Securities to be registered (for purposes of this Section 3, “Shares”). The Company shall thereupon include in such filing the Shares, subject to priorities in registration set forth in this Agreement, and subject to its right to withdraw such filing, and shall use its reasonable best efforts to effect the registration under the Securities Act of the Shares.
 
3.2 The right of a Stockholder to have Shares included in any Registration Statement in accordance with the provisions of this Section 3 shall be subject to the following conditions:
 
 
3

 
 
3.2.1 The Company shall have the right to require that the Stockholder agree to refrain from offering or selling any shares of Earthstone Common Stock that it owns which are not included in any such Registration Statement in accordance with this Section 3 for any reasonable time period, not to exceed one hundred twenty (120) days, as may be specified by any managing underwriter of the offering to which such Registration Statement relates.
 
3.2.2 If (i) a registration pursuant to this Section 3 involves an underwritten offering of the securities being registered to be distributed (on a firm commitment basis) by or through one or more underwriters of recognized standing under underwriting terms appropriate for such a transaction and (ii) the managing underwriter of such underwritten offering shall inform the Company and the Stockholders who have requested that their Shares be registered pursuant to this Section 3 by letter of its belief that the amount of Shares requested to be included in such registration exceeds the amount which can be sold in (or during the time of) such offering within a price range acceptable to the Company, then the Company will include in such registration such amount of securities which the Company is so advised can be sold in (or during the time of) such offering as follows: first, the securities being offered by the Company for its own account; second, the Shares of the Stockholders which are requested to be included in such registration pro rata on the basis of the amount of such Shares so proposed to be sold and so requested to be included by such Stockholders; and third, the securities of the Company, if any, proposed to be included in the registration by any other holders of the Company’s securities (whether or not such holders have contractual rights to include such securities in the registration).
 
3.2.3 The Company shall furnish each Stockholder with such number of copies of the Prospectus as such Stockholder may reasonably request in order to facilitate the sale and distribution of its Shares.
 
3.3 Notwithstanding the foregoing, the Company in its sole discretion may determine not to file the Registration Statement or proceed with the offering as to which the notice specified in Section 3.1 is given without liability to the Stockholders.
 
Section 4.  Participation in Underwritten Registrations. A Stockholder may not participate in any registration hereunder which relates to an underwritten offering unless such Stockholder (a) agrees to sell its Shares included in such registration on the basis provided in any underwriting arrangements approved by the holders of at least a majority of the Registrable Securities to be included in such registration, or by a Person appointed by such holders to act on their behalf to approve such arrangements, and (b) completes and executes all questionnaires, powers of attorney, indemnities, underwriting agreements and other documents reasonably required under the terms of such underwriting arrangements; provided, however, that no Stockholder shall be required to make any representations or warranties to, or agreements with, the Company or any underwriters other than such representations, warranties or agreements as are customary and reasonably requested by the underwriters.
 
Section 5.  Exclusive Registration Rights and Transfer. The rights of Oak Valley, as the initial Stockholder under this Agreement, may upon notice to the Company be transferred to any of Oak Valley’s equity owners to which any Registrable Securities are transferred. However, the rights of the Stockholders under this Agreement may not be assigned or transferred otherwise without the Company’s written consent. Except as provided in this Section 5, the rights granted under this Agreement are granted specifically to and for the benefit of the Stockholders and shall not pass to any other transferee of Registrable Securities. From and after the date of this Agreement, the Company will not, without the prior written consent of Stockholders holding at least a majority of the Registrable Securities then outstanding, enter into any agreement with respect to its securities that violates or is detrimental to the rights granted to the Stockholders in this Agreement. The foregoing shall not restrict or prevent the Company from entering into any other agreement with any party pertaining to the registration by the Company of such party’s Earthstone Common Stock; provided, however, that no such agreement shall grant to any Person registration rights that are superior or preferential to the rights granted to the Stockholders hereunder or that would otherwise frustrate the purposes of this Agreement. Except as set forth in Schedule 2 attached hereto, the Company represents and warrants to the Stockholders that, as of the date hereof, the Company is not a party to any agreement, other than this Agreement, pertaining to the registration by the Company of Earthstone Common Stock.
 
 
4

 
 
Section 6. Expenses. The Company shall bear all the expenses in connection with any Registration Statement under this Agreement, other than transfer taxes payable on the sale of Shares, the fees and expenses of counsel engaged by the Stockholders and fees, commissions and discounts of brokers, dealers and underwriters.
 
Section 7. Recall of Prospectuses, etc. With respect to a Registration Statement or amendment thereto filed pursuant to this Agreement, if, at any time, the Company notifies the Stockholders that an amendment to such Registration Statement or an amendment or supplement to the prospectus included therein is necessary or appropriate, the Stockholders will forthwith cease selling and distributing Shares thereunder and will, upon the Company’s request, forthwith redeliver to the Company all copies of such Registration Statement and prospectuses then in its possession or under its control. The Company will use its reasonable best efforts to cause any such amendment or supplement to become effective as soon as practicable and will furnish the Stockholders with a reasonable number of copies of such amended or supplemented prospectus (and the period during which the Company is required to use its best efforts to maintain such Registration Statement in effect pursuant to this Agreement will be increased by a number of days equal to the number of days in the period from the date on which the Stockholders were required to cease selling and distributing Shares thereunder to the date on which the Company delivers copies of such effective amendment or supplement to the Stockholders).
 
Section 8. Cooperation. The Company shall be entitled to require the Stockholders to cooperate with the Company in connection with a registration of Registrable Securities pursuant to this Agreement and each Stockholder will furnish (i) such information concerning such Stockholder as may be required by the Company or the SEC in connection therewith and (ii) such representations, undertakings and agreements as may be required by the SEC in connection therewith.
 
Section 9. Registration Procedures. Upon the receipt of a request for registration of any Registrable Securities pursuant to Section 2 or Section 3 of this Agreement, the Company will use its reasonable best efforts to effect the registration of the Registrable Securities in accordance with the intended method of disposition thereof, and pursuant thereto the Company will as expeditiously as possible:
 
9.1.1 Prepare and file with the SEC a Registration Statement on an appropriate form under the Securities Act and use its reasonable best efforts to cause such Registration Statement to become effective at the earliest practicable date; provided that before filing a Registration Statement or prospectus or any amendments or supplements thereto,  the Company will promptly furnish to the holders of Registrable Securities to be registered pursuant to this Agreement (the “Registered Holders”) and the underwriters, if any, copies of all such documents proposed to be filed, which documents will be subject to the review of the Registered Holders and the underwriters, and the Company will not file any Registration Statement or amendment thereto, or any prospectus or any supplement thereto (other than documents incorporated by reference) to which the Registered Holders or the underwriters, if any, shall reasonably object in light of the requirements of the Securities Act and any other applicable laws and regulations.
 
 
5

 
 
9.1.2 Prepare and file with the SEC such amendments and post-effective amendments to the Registration Statement as may be necessary to keep such Registration Statement effective for the applicable period; cause the related prospectus to be filed pursuant to Rule 424(b) (or any successor provision) under the Securities Act; cause such prospectus to be supplemented by any required prospectus supplement and, as so supplemented, to be filed pursuant to Rule 424(b) (or any successor provision) under the Securities Act; and comply with the provisions of the Securities Act with respect to the disposition of all securities covered by such Registration Statement during the applicable period in accordance with the intended methods of disposition set forth in such Registration Statement or prospectus or supplement to such prospectus.
 
9.1.3 Notify the Registered Holders and the managing underwriters, if any, promptly, and (if requested by any such Person) confirm such advice in writing, (i) when a prospectus or any prospectus supplement or post-effective amendment has been filed, and, with respect to a Registration Statement or any post-effective amendment, when the same has become effective, (ii) of any request by the SEC for amendments or supplements to a Registration Statement or related prospectus or for additional information, (iii) of the issuance by the SEC of any stop order suspending the effectiveness of a Registration Statement or the initiation of any proceeding for that purpose, (iv) if at any time the representations and warranties of the Company contemplated by Section 9.1.10 cease to be true and correct, (v) of the receipt by the Company of any notification with respect to the suspension of qualification of any of the Registrable Securities for sale in any jurisdiction or the initiation of any proceeding for such purpose, (vi) of the happening of any event which requires the making of any changes in a Registration Statement or related prospectus so that such documents will not contain any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading and (vii) of the Company’s reasonable determination that a post-effective amendment to a Registration Statement would be appropriate or that there exist circumstances not yet disclosed to the public which make further sales under such Registration Statement inadvisable pending such disclosures and post-effective amendment.
 
9.1.4 Make reasonable efforts to obtain the withdrawal of any order suspending the effectiveness of a Registration Statement, or the lifting of any suspension of the qualification of any of the Registrable Securities for sale in any jurisdiction, as soon as practicable.
 
9.1.5 If requested by the managing underwriters or the Registered Holders in connection with an underwritten offering, immediately incorporate in a prospectus supplement or post-effective amendment such information as the managing underwriters and the Registered Holders agree should be included therein regarding the number of shares of Registrable Securities being sold to such underwriters and the purchase price being paid therefor by such underwriters and with respect to any other terms of the underwritten (or best efforts underwritten) offering of the Registrable Securities to be sold in such offering; make all required filings of such prospectus supplement or post-effective amendment as soon as notified of the matters to be incorporated in such prospectus supplement or post-effective amendment; and supplement or make amendments to any Registration Statement if requested by the Registered Holders or any underwriter of such Registrable Securities.
 
 
6

 
 
9.1.6 If requested, furnish to the Registered Holders and each managing underwriter, if any, without charge, at least one signed copy of the Registration Statement, any post-effective amendment thereto, including financial statements and schedules, all documents incorporated therein by reference and all exhibits (including those incorporated by reference).
 
9.1.7 Deliver without charge to the Registered Holders and the underwriters, if any, as many copies of the prospectus or prospectuses (including each preliminary prospectus) and any amendment or supplement thereto as such Persons may reasonably request; and the Company consents to the use of such prospectus or any amendment or supplement thereto by such Registered Holders and the underwriters, if any, in connection with the offer and sale of the Registrable Securities covered by such prospectus or any amendment or supplement thereto.
 
9.1.8 Prior to any public offering of Registrable Securities, register or qualify or cooperate with the Registered Holders, the underwriters, if any, and respective counsel in connection with the registration or qualification of such Registrable Securities for offer and sale under the securities or Blue Sky laws of such jurisdictions as the Registered Holders or an underwriter reasonably requests in writing; keep each such registration or qualification effective during the period the Registration Statement is required to be kept effective and do any and all other acts or things necessary or advisable to enable the disposition in such jurisdictions of the Registrable Securities covered by the applicable Registration Statement; provided, however, that the Company will not be required in connection therewith or as a condition thereto to qualify generally to do business or subject itself to general service of process in any such jurisdiction where it is not then so subject.
 
9.1.9 Upon the occurrence of any event contemplated by Section 9.1.3(ii)-(vii) above, prepare, to the extent required, a supplement or post-effective amendment to the applicable Registration Statement or related prospectus or any document incorporated therein by reference or file any other required document so that, as thereafter delivered to the purchaser of the Registrable Securities being sold thereunder, such prospectus will not contain an untrue statement of a material fact or omit to state any material fact necessary to make the statements therein, in light of the circumstances under which they were made, not misleading.
 
9.1.10 If the Registrable Securities to be covered by such registration are to be offered in an underwritten offering: (i) make such representations and warranties to the Registered Holders as to the Registration Statement, prospectus and documents incorporated by reference, if any, in form, substance and scope as are customarily made by issuers to underwriters in underwritten offerings and confirm the same if and when requested; (ii) obtain opinions of counsel to the Company and updates thereof with respect to the Registration Statement and the prospectus in the form, scope and substance which are customarily delivered in underwritten offerings; (iii) enter into an underwriting agreement in form, scope and substance as is customary in underwritten offerings; (iv) obtain comfort letters and updates thereof from the Company’s independent certified public accountants addressed to the Registered Holders and the underwriters, if any, such letters to be in customary form and covering matters of the type customarily covered in comfort letters by accountants in connection with underwritten offerings; (v) cause the underwriting agreement to include indemnification provisions and procedures customarily included in underwriting agreements in underwritten offerings; and (vi) the Company shall deliver such documents and certificates as may be requested by the Registered Holders and the managing underwriters, if any, to evidence compliance with clause (i) above and with any customary conditions contained in the underwriting agreement or other agreement entered into by the Company. The above shall be done at each closing under such underwriting or similar agreement or as and to the extent required thereunder.
 
 
7

 
 
9.1.11 Make available for inspection by a representative of the Registered Holders, any underwriter participating in any disposition pursuant to such registration, and any attorney or accountant retained by the Registered Holders or such underwriter, all financial and other records, pertinent corporate documents and properties of the Company, and cause the Company’s officers, directors and employees to supply all information reasonably requested by any such representative, underwriter, attorney or accountant in connection with such registration; provided, that any records, information or documents that are designated by the Company in writing as confidential shall be kept confidential by such Persons unless disclosures of such records, information or documents is required by court or administrative order.
 
9.1.12 Otherwise use its reasonable best efforts to comply with all applicable rules and regulations of the SEC and make generally available to its security holders earning statements satisfying the provisions of Section 11(a) of the Securities Act and Rule 158 thereunder, no later than 90 days after the end of any 12-month period (i) commencing at the end of any fiscal quarter in which Registrable Securities are sold to underwriters in a firm or best efforts underwritten offering and (ii) beginning with the first day of the Company’s first fiscal quarter next succeeding each sale of Registrable Securities after the effective date of a Registration Statement, which statements shall cover said 12-month periods, and which requirement shall be satisfied if the Company timely files complete and accurate information on Forms 10-Q, 10-K and 8-K under the Exchange Act.
 
9.1.13 Use its reasonable best efforts to list all Registrable Securities covered by the Registration Statement on the NYSE MKT and any other securities exchange or trading market on which any of the equity securities of the Company of the same class as the Registrable Securities are then listed.
 
9.1.14 At all times during the term of this Agreement, maintain the effectiveness of the registration of the Earthstone Common Stock under the Exchange Act and use its reasonable best efforts to prepare and file in a timely manner all documents and reports required by the Exchange Act.
 
9.1.15 If the Company, in the exercise of its reasonable judgment, objects to any change requested by the Registered Holders or the underwriters, if any, to any Registration Statement or prospectus or any amendments or supplements thereto (including documents incorporated or to be incorporated therein by reference) as provided for in this Section 9, the Company shall not be obligated to make any such change and such Registered Holders may withdraw their Registrable Securities from such registration, in which event (i) the Company shall pay all registration expenses (including its counsel fees and expenses) incurred in connection with such Registration Statement or amendment thereto or prospectus or supplement thereto, and (ii) in the case of a registration being effected pursuant to Section 2, such registration shall not count as one of the registrations the Company is obligated to effect pursuant to Section 2.
 
 
 
8

 
 
Section 10. Indemnification.
 
10.1 In the event of any registration of any securities under the Securities Act pursuant to this Agreement, the Company will indemnify and hold harmless the Stockholders, any underwriter and each other Person, if any, who controls a Stockholder or underwriter within the meaning of the Securities Act, and the respective officers, directors, partners, managers, members and employees of such Stockholders, underwriters and controlling Persons, from and against any and all losses, claims, damages or liabilities, joint or several, to which any such indemnified Person may become subject, under the Securities Act or otherwise, insofar as such losses, claims, damages or liabilities (or action in respect thereof) arise out of or are based upon any untrue statement or alleged untrue statement of any material fact contained in a Registration Statement or preliminary prospectus or final or summary prospectus contained therein, or any amendment or supplement thereto, and any other document prepared by the Company and provided to Registered Holders for their use in connection with the registered offering, or arise out of or are based upon the omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements made therein (in the case of a prospectus or preliminary prospectus, in light of the circumstances under which they were made) not misleading, and will reimburse such indemnified Persons for any reasonable legal and other expenses incurred by them in connection with investigating or defending any such action or claim, excluding any amounts paid in settlement of any litigation, commenced or threatened, if such settlement is effected without the prior written consent of the Company; provided, however, that the Company will not be liable to an indemnified Person in any such case to the extent that any such loss, claim, damage, liability or expense arises out of or is based upon an untrue statement or omission or alleged untrue statement or omission made in a Registration Statement, preliminary prospectus or final or summary prospectus or any amendment or supplement thereto or other document, in reliance upon and in conformity with written information furnished to the Company by or on behalf of such indemnified Person, specifically for use in the preparation thereof; and provided further, that the indemnity agreement contained in this Section 10 with respect to any preliminary prospectus shall not inure to the benefit of any indemnified Person using the same in respect of any loss, claim, damage, liability or action asserted by someone who purchased shares from such Person if a copy of an amended preliminary prospectus or prospectus supplement was delivered by the Company to the Registered Holders and the underwriters, if any, prior to the pricing of the sale of the securities (if an underwritten offering) or prior to the effectiveness of the Registration Statement, but was not delivered to the purchaser of the securities from the indemnified Person, and the untrue statement or omission or alleged untrue statement or omission of a material fact contained in such preliminary prospectus was corrected in the amended preliminary prospectus or prospectus supplement.
 
10.2 In the event of any registration of securities under the Securities Act pursuant to this Agreement, the Registered Holders, severally and not jointly, will indemnify and hold harmless the Company, each of its directors and officers, any underwriter and each other Person, if any, who controls the Company or such underwriter within the meaning of the Securities Act, against any losses, claims, damages or liabilities to which any such indemnified Person may become subject, under the Securities Act or otherwise, insofar as such losses, claims, damages or liabilities (or action in respect thereof) arise out of or are based upon any untrue statement or alleged untrue statement of any material fact contained in such Registration Statement or preliminary prospectus or final or summary prospectus contained therein, or any amendment or supplement thereto, or arise out of or are based upon the omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements made therein (in the case of a prospectus or preliminary prospectus, in light of the circumstances under which they were made) not misleading, and will reimburse such indemnified Persons for any reasonable legal and other expenses incurred by them in connection with investigating or defending any such action or claim, excluding any amounts paid in settlement of any litigation, commenced or threatened, if such settlement is effected without the prior written consent of the indemnifying Registered Holder; but in all cases only if, and to the extent that any such loss, claim, damage, liability or expense arises out of or is based upon an untrue statement or alleged untrue statement or omission or alleged omission therein made in reliance upon and in conformity with written information furnished to the Company by or on behalf of the indemnifying Registered Holder specifically for use in the preparation thereof. Notwithstanding the foregoing, the amount of the indemnity provided by each Registered Holder pursuant to this Section 10 shall not exceed the net proceeds received by such Registered Holder in the related registration and sale.
 
 
9

 
 
 
10.3 Promptly after receipt by a party entitled to indemnification under Section 10.1 or 10.2 hereof of notice of the commencement of any action, such indemnified party will, if a claim in respect thereof is to be made against the indemnifying party under either of such Sections, notify the indemnifying party in writing of the commencement thereof. In case any such action is brought against the indemnified party and it shall so notify the indemnifying party of the commencement thereof, the indemnifying party shall be entitled to participate in, and, to the extent that it so chooses, to assume the defense thereof with counsel reasonably satisfactory to such indemnified party, and, after notice from the indemnifying party that it so chooses, such indemnifying party shall not be liable for any legal or other expenses subsequently incurred by such indemnified party in connection with the defense thereof; provided, however, that if the indemnifying party fails to take reasonable steps necessary to diligently defend such claim within twenty (20) days after receiving notice from the indemnified party that the indemnified party believes the indemnifying party has failed to take such steps, the indemnified party may assume its own defense and the indemnifying party shall be liable for any expenses therefor. The indemnity and contribution agreements in this Section 10 are in addition to any liabilities which the indemnifying parties may have pursuant to law.
 
10.4 If the indemnification provided for in this Section 10 from the indemnifying party is unavailable to an indemnified party hereunder in respect of any losses, claims, damages, liabilities or expenses referred to herein, or is insufficient to hold the indemnified party harmless therefrom, then the indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses in such proportion as is appropriate to reflect the relative fault of the indemnifying party and indemnified parties in connection with the actions which resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative fault of such indemnifying party and indemnified parties shall be determined by reference to, among other things, whether any action in question, including any untrue or alleged untrue statement of a material fact or omission or alleged omission to state a material fact, has been made by, or relates to information supplied by, such indemnifying party or indemnified parties, and the parties’ relative intent, knowledge, access to information and opportunity to correct or prevent such action. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to above shall be deemed to include, subject to the limitations set forth in this Section 10, any legal or other fees or expenses reasonably incurred by such party in connection with any investigation or proceeding.
 
    The parties hereto agree that it would not be just and equitable if contribution pursuant to this Section 10 were determined by pro rata allocation or by any other method of allocation which does not take into account the equitable considerations referred to in the immediately preceding paragraph. No Person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Securities Act) shall be entitled to contribution from any Person who was not guilty of such fraudulent misrepresentation.
 
 
10

 
 
Section 11. Sales under Rule 144. With a view to making available to the Stockholders the benefits of Rule 144 promulgated under the Securities Act and any other similar rule or regulation of the SEC that may at any time permit the Stockholders to sell the Registrable Securities without registration, the Company agrees to:
 
(a) make and keep available adequate current public information, as those terms are understood and defined in Rule 144 (or any successor provision);
 
(b) use reasonable best efforts to file with the SEC in a timely manner all reports and other documents required to be filed by the Company under the Securities Act and the Exchange Act; and
 
(c) furnish to any Stockholder forthwith upon request (i) a written statement by the Company that it has complied with the foregoing requirements and (ii) such other information as may be reasonably requested by Stockholder in availing itself of any rule or regulation of the SEC which permits the selling of any such securities without registration.
 
Section 12. Removal of Legend. The Company agrees, to the extent allowed by law, to remove any legends on certificates representing Registrable Securities describing transfer restrictions applicable to such securities (i) upon the sale of such securities pursuant to an effective Registration Statement under the Securities Act or in accordance with the provisions of Rule 144 under the Securities Act, or (ii) upon the written request of any holder of Registrable Securities if such securities may then be sold without restriction under Rule 144.
 
Section 13. Notices. Any notice to be given by any party hereunder to any other shall be in writing, mailed by certified or registered mail, return receipt requested, or via overnight delivery service and shall be addressed to the other parties at the addresses listed on the signature pages hereof. Notice shall be deemed effective upon receipt or refusal.
 
Section 14. Modification. Notwithstanding anything to the contrary in this Agreement or otherwise, no modification, amendment or waiver of any of the provisions of this Agreement shall be effective unless in writing and signed by the Company and the Stockholders holding not less than 75% of the Registrable Securities then outstanding. Any such modification, amendment or waiver shall be binding on all holders of Registrable Securities and all Persons who may thereafter acquire any Registrable Securities.
 
Section 15. Non-Waiver. The failure to enforce at any time any of the provisions of this Agreement, or to require at any time performance by any other party of any of the provisions hereof, shall in no way be construed to be a waiver of such provisions.
 
Section 16. Partial Invalidity. If any clause, sentence, paragraph, section or part of this Agreement shall be deemed invalid, unenforceable or against public policy, the part that is invalid, unenforceable or contrary to public policy shall not affect, impair, invalidate or nullify the remainder of this Agreement, but the invalidity, unenforceability or contrariness to public policy shall be confined only to the clause, sentence, paragraph, section or part of this Agreement so invalidated, unenforceable or against public policy.
 
 
11

 
 
Section 17. Termination of Registration Right. No Stockholder shall be entitled to exercise any right provided for in this Agreement after the third anniversary of the Closing of the transactions contemplated by the Exchange Agreement (the “Termination Date”). Notwithstanding any other provision of this Agreement to the contrary, the registration rights granted under Section 2 will terminate prior to the Termination Date as to any Stockholder upon the first day the Stockholder is able to sell all of the Registrable Securities owned by such Holder under Rule 144 within any given three-month period.
 
Section 18. Construction. The language in all parts of this Agreement shall in all cases be construed simply, according to its fair meaning, and shall not be construed strictly for or against either of the parties hereto.
 
Section 19. Governing Law. This Agreement shall be governed and construed according to the laws of the State of Delaware, without regard to its conflicts of law principles.
 
Section 20. Counterparts. This Agreement may be executed in one or more counterparts, each of which shall constitute an original and all of which together shall constitute but one and the same instrument.
 
Section 21. Successors and Assigns. This Agreement shall be binding upon and inure to the benefit of and be enforceable by the parties hereto and their respective successors and permitted assigns.
 
Section 22. Specific Performance. The parties agree that, to the extent permitted by law, (i) the obligations imposed on them in this Agreement are special, unique and of an extraordinary character, and that in the event of a breach by any such party damages would not be an adequate remedy and (ii) the other party shall be entitled to specific performance and injunctive and equitable relief in addition to any other remedy to which it may be entitled at law or in equity.
 
[Signature Pages Follow]
 
 
12

 
 
IN WITNESS WHEREOF, the parties have executed this Agreement as of the date first written above.
 
EARTHSTONE ENERGY, INC.
 
 
 
By: ________________________________________          
Name:           Ray Singleton
Title:           President and Chief Executive Officer
 
Address for Notice:
 
Earthstone Energy, Inc.
633 Seventeenth Street, Suite 2320
Attention: Chief Executive Officer
Fax: (303) 773-8099
 
 
OAK VALLEY RESOURCES, LLC
 
 
 
By: _________________________________________
Name:           Frank Lodzinski
Title:           Chief Executive Officer
 
Address for Notice:
 
Oak Valley Resources, LLC
110 Cypress Station Drive, Suite 220
Fax: (281) 298-4272
 
With a copy (which shall not constitute notice) to:
 
Jones & Keller, P.C.
1999 Broadway, Suite 3150
Attention:  Reid A. Godbolt
Fax: (303) 573-8133
 
 
 
13

 
 
Schedule 1
 
Securities to be Acquired by Oak Valley Resources, LLC to the Exchange Agreement
 
 
1.           [   ] shares of Earthstone Common Stock, $0.001 par value per share.
 
 
 
14

 
 
Schedule 2
 
Other Agreements Pertaining to Registration of Common Stock
 
 
None
 
 
15

 
 
Annex B
 
AMENDED AND RESTATED
VOTING AGREEMENT

THIS AMENDED AND RESTATED VOTING AGREEMENT (this “Agreement”), is dated as of October 16, 2014 by and between Oak Valley Resources, LLC, a Delaware limited liability company (the “Company”), and Ray Singleton (“Stockholder”).
 
 
WHEREAS, Stockholder is, as of the date hereof, the record and beneficial owner of that number of shares of common stock, $0.001 par value per share (the “Earthstone Common Stock”), of Earthstone Energy, Inc., a Delaware corporation (“Earthstone”), set forth opposite Stockholder’s name on Schedule A hereto;
 
 
WHEREAS, effective as of May 15, 2014, Earthstone and the Company entered into that certain Exchange Agreement, (as the same may be amended or supplemented, the “Exchange Agreement”), providing for, among other things, the exchange of Earthstone Common Stock for the membership interests of the Oak Valley Subsidiaries (the “Exchange”), upon the terms and subject to the conditions set forth in the Exchange Agreement (capitalized terms used and not otherwise defined herein shall have the meanings attributed thereto in the Exchange Agreement) and, in order to induce the Company to enter into the Exchange Agreement, Stockholder and the Company concurrently entered into a Voting Agreement (the “Original Voting Agreement”); and
 
 
WHEREAS, concurrently with the execution and delivery of this Agreement, Earthstone and the Company have entered into a Contribution Agreement (as the same may be amended and supplemented, the “Contribution Agreement”), by and among the Company, Earthstone, Flatonia Energy, LLC, a Delaware limited liability company (“Flatonia”), Parallel Resource Partners, LLC, Oak Valley Operating, LLC and Sabine River Energy, LLC, providing for the issuance of Earthstone Common Stock to Flatonia, upon the terms and subject to the conditions set forth in the Contribution Agreement (the “Contribution Agreement Share Issuance”); and
 
 
WHEREAS, Stockholder and the Company desire to amend and restate the Original Agreement to include (i) the approval of the Contribution Agreement Share Issuance in Sections 3 and 4 hereof and (ii) Flatonia as a third party beneficiary hereof; and
 
 
WHEREAS, as a condition to the willingness of the Company to enter into the Contribution Agreement, and in order to induce the Company to enter into the Contribution Agreement, Stockholder has agreed to enter into this Agreement.
 
 
NOW, THEREFORE, in consideration of the execution and delivery by the Company of the Contribution Agreement and the mutual representations, warranties, covenants and agreements contained herein, and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto hereby amend and restate the Original Voting Agreement as follows:
 
Section 1. Representations and Warranties of Stockholder. Stockholder hereby represents and warrants to the Company as follows:
 
 
1

 
 
(a) Stockholder is the beneficial owner (within the meaning of Rule 13d-3 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) and unless otherwise indicated, the record owner of the shares of Earthstone Common Stock (as may be adjusted from time to time pursuant to Section 5 hereof, the “Shares”) set forth opposite Stockholder’s name on Schedule A to this Agreement and such Shares represent all of the shares of Earthstone Common Stock beneficially owned by Stockholder as of the date hereof. For purposes of this Agreement, the term “Shares” shall include any shares of Earthstone Common Stock issuable to Stockholder upon exercise or conversion of any existing right, contract, option, or warrant to purchase, or securities convertible into or exchangeable for, Earthstone Common Stock (“Stockholder Rights”) that are currently exercisable or convertible or become exercisable or convertible and any other shares of Earthstone Common Stock Stockholder may acquire or beneficially own during the term of this Agreement.
 
(b) Stockholder has all requisite power and authority to execute and deliver this Agreement and to consummate the transactions contemplated hereby. This Agreement has been validly executed and delivered by Stockholder and, assuming that this Agreement constitutes the legal, valid and binding obligation of the Company, constitutes the legal, valid and binding obligation of Stockholder, enforceable against Stockholder in accordance with its terms (except insofar as enforceability may be limited by applicable bankruptcy, insolvency, reorganization, moratorium or similar laws affecting creditors’ rights generally, or by principles governing the availability of equitable remedies).
 
(c) The execution and delivery of this Agreement by Stockholder does not, and the performance of this Agreement by Stockholder will not, (i) conflict with any agreement, arrangement or understanding to which Stockholder is a party or is bound, (ii) conflict with or violate any judgment, order, decree, statute, law, ordinance, rule or regulation applicable to Stockholder or by which he is bound or affected, (iii)(A) result in any breach of or constitute a default (or an event that with notice or lapse of time or both would become a default) under, (B) give to any other person any rights of termination, amendment, acceleration or cancellation of, or (C) result in the creation of any pledge, claim, lien, charge, encumbrance or security interest of any kind or nature whatsoever upon any of the properties or assets of Stockholder under, any agreement, contract, indenture, note or instrument to which Stockholder is a party or by which it is bound or affected, except, in the case of clause (i), (ii) or (iii), for such conflicts, breaches, defaults or other occurrences that would not prevent or materially delay the performance by Stockholder of any of Stockholder’s obligations under this Agreement, or (iv) except for applicable requirements, if any, of the Exchange Act, the Securities Act of 1933, as amended (the “Securities Act”), the NYSE MKT (the “NYSE MKT”), require any filing by Stockholder with, or any permit, authorization, consent or approval of, any governmental or regulatory authority, except where the failure to make such filing or obtain such permit, authorization, consent or approval would not prevent or materially delay the performance by Stockholder of any of Stockholder’s obligations under this Agreement.
 
 
2

 
 
(d) The Shares and the certificates representing the Shares owned by Stockholder are now and at all times during the term hereof will be held by Stockholder, or by a nominee or custodian for the benefit of Stockholder, free and clear of all pledges, liens, charges, claims, security interests, proxies, voting trusts or agreements, understandings or arrangements or any other encumbrances whatsoever, except for any such encumbrances or proxies arising hereunder or under applicable federal and state securities laws. Stockholder owns of record or beneficially no shares of Earthstone Common Stock other than Stockholder’s Shares.
 
(e) As of the date hereof, neither Stockholder, nor any of his properties or assets is subject to any order, writ, judgment, injunction, decree, determination or award that would prevent or delay the consummation of the transactions contemplated hereby.
 
(f) Stockholder understands and acknowledges that the Company is entering into the Exchange Agreement in reliance upon Stockholder’s execution and delivery of this Agreement.
 
(g) Stockholder understands and acknowledges that the Company and Flatonia are entering into the Contribution Agreement in reliance upon Stockholder’s execution and delivery of this Agreement.
 
Section 2. Representations and Warranties of the Company. The Company hereby represents and warrants to Stockholder as follows:
 
(a) The Company is a limited liability company duly organized, validly existing and in good standing under the laws of the jurisdiction of its incorporation. The Company has all requisite power and authority to execute and deliver this Agreement, to perform its obligations hereunder and to consummate the transactions contemplated hereby, and has taken all necessary corporate action to authorize the execution, delivery and performance of this Agreement. This Agreement has been duly executed and delivered by the Company, and assuming that this Agreement constitutes the legal, valid and binding obligation of Stockholder, constitutes the legal, valid and binding obligation of the Company, enforceable against the Company in accordance with the terms of this Agreement (except insofar as enforceability may be limited by applicable bankruptcy, insolvency, reorganization, moratorium or similar laws affecting creditors’ rights generally, or by principles governing the availability of equitable remedies).
 
(b) The execution and delivery of this Agreement by the Company does not, and the performance of this Agreement by the Company will not, (i) conflict with the certificate of organization or operating agreement of the Company as presently in effect, (ii) conflict with or violate any judgment, order, decree, statute, law, ordinance, rule or regulation applicable to the Company or by which it is bound or affected, (iii) (A) result in any breach of or constitute a default (or an event that with notice or lapse of time or both would become a default) under, (B) give to any other person any rights of termination, amendment, acceleration or cancellation of, or (C) result in the creation of any pledge, claim, lien, charge, encumbrance or security interest of any kind or nature whatsoever upon any of the properties or assets of the Company under, any agreement,
 
 
3

 
 
contract, indenture, note or instrument to which the Company is a party or by which it is bound or affected, except, in the case of clause (i), (ii) or (iii), for such conflicts, breaches, defaults or other occurrences that would not prevent or materially delay the performance by the Company of its obligations under this Agreement, or (iv) except for applicable requirements, if any, of the Exchange Act, the Securities Act or the NYSE MKT, require any filing by the Company with, or any permit, authorization, consent or approval of, any governmental or regulatory authority, except where the failure to make such filing or obtain such permit, authorization, consent or approval would not prevent or materially delay the performance by the Company of its obligations under this Agreement.
 
(c) As of the date hereof, neither the Company nor any of its properties or assets is subject to any order, writ, judgment, injunction, decree, determination or award that would prevent or delay the consummation of the transactions contemplated hereby.
 
Section 3. Covenants of Stockholder. Stockholder agrees as follows:
 
(a) Stockholder shall not, except as contemplated by the terms of this Agreement, sell, transfer, pledge, assign or otherwise dispose of, or enter into any contract, option or other arrangement (including any profit-sharing arrangement) or understanding with respect to the sale, transfer, pledge, assignment or other disposition of, the Shares (including any options or warrants to purchase Earthstone Common Stock) to any person (any such action, a “Transfer”). For purposes of clarification, the term “Transfer” shall include, without limitation, any short sale (including any “short sale against the box”), pledge, transfer, and the establishment of any open “put equivalent position” within the meaning of Rule 16a-1(h) under the Exchange Act. Notwithstanding the foregoing, (i) Transfers of Shares as bona fide gifts, or (ii) distributions of Shares to affiliates, affiliated partnerships or other affiliated entities of the undersigned, shall not be prohibited by this Agreement; provided that in the case of any such transfer or distribution pursuant to clause (i) or (ii), each donee or distributee shall execute and deliver to the Company a valid and binding counterpart to this Agreement.
 
(b) Stockholder shall not, except as contemplated by the terms of this Agreement (i) enter into any voting arrangement, whether by proxy, voting agreement, voting trust, power-of-attorney or otherwise, with respect to the Shares or (ii) take any other action that would in any way restrict, limit or interfere with the performance of his obligations hereunder or the transactions contemplated hereby or make any representation or warranty of Stockholder herein untrue or incorrect in any material respect.
 
(c) At any meeting of stockholders of Earthstone called to vote upon the Exchange or in connection with any stockholder consent in respect of a vote on the Exchange, the Contribution Agreement Share Issuance, the Exchange Agreement or any other transaction contemplated by the Exchange Agreement or the Contribution Agreement or at any adjournment thereof or in any other circumstances upon which a vote, consent or other approval (including by written consent) with respect to such matters is sought, Stockholder shall vote (or cause to be voted), or shall consent, execute a consent or cause to be executed a consent in respect of, Stockholder’s Shares in favor of
 
 
4

 
 
the Exchange, the Contribution Agreement Share Issuance, the adoption by Earthstone of the Exchange Agreement and the approval of any other transactions contemplated by the Exchange Agreement or the Contribution Agreement.
 
(d) Stockholder agrees to permit Earthstone to publish and disclose in the Proxy Statement and related filings under the securities laws Stockholder’s identity and ownership of Shares and the nature of its commitments, arrangements and understandings under this Agreement and any other information required by applicable law.
 
Section 4. Grant of Irrevocable Proxy; Appointment of Proxy.
 
(a) Stockholder hereby irrevocably grants to, and appoints, Frank A. Lodzinski, and any other individual who shall hereafter be designated by the Company, Stockholder’s proxy and attorney-in-fact (with full power of substitution), for and in the name, place and stead of Stockholder, to vote Stockholder’s Shares, or grant a consent or approval in respect of such Shares, at any meeting of stockholders of Earthstone or at any adjournment thereof or in any other circumstances upon which their vote, consent or other approval is sought, in favor of the Exchange, the Contribution Agreement Share Issuance, the adoption by Earthstone of the Exchange Agreement and the approval of the other transactions contemplated by the Exchange Agreement or the Contribution Agreement.
 
(b) Stockholder represents that any existing proxies given in respect of Stockholder’s Shares are not irrevocable, and that any such proxies are hereby revoked.
 
(c) Stockholder hereby affirms that the irrevocable proxy set forth in this Section 4 is given in connection with the execution of the Exchange Agreement and the Contribution Agreement, and that such irrevocable proxy is given to secure the performance of the duties of Stockholder under this Agreement. Stockholder hereby further affirms that the irrevocable proxy is coupled with an interest and may under no circumstances be revoked, except upon termination of this Agreement pursuant to Section 7. Stockholder hereby ratifies and confirms all that such irrevocable proxy may lawfully do or cause to be done by virtue hereof. Such irrevocable proxy is executed and intended to be irrevocable in accordance with applicable law. Such irrevocable proxy shall be valid until the termination of this Agreement pursuant to Section 7 herein.
 
Section 5. Adjustments Upon Share Issuances, Changes in Capitalization. In the event of any change in Earthstone Common Stock or in the number of outstanding shares of Earthstone Common Stock by reason of a stock dividend, subdivision, reclassification, recapitalization, split, combination, exchange of shares or other similar event or transaction or any other change in the corporate or capital structure of Earthstone (including, without limitation, the declaration or payment of an extraordinary dividend of cash, securities or other property), and consequently the number of Shares changes or is otherwise adjusted, this Agreement and the obligations hereunder shall attach to any additional shares of Earthstone Common Stock, Stockholder Rights or other securities or rights of Earthstone issued to or acquired by Stockholder.
 
 
5

 
 
Section 6. Further Assurances. Stockholder will, from time to time, execute and deliver, or cause to be executed and delivered, such additional or further transfers, assignments, endorsements, consents and other instruments as the Company may reasonably request for the purpose of effectively carrying out the transactions contemplated by this Agreement and to vest the power to vote Stockholder’s Shares as contemplated by Section 3 herein.
 
Section 7. Termination. This Agreement, and all rights and obligations of the parties hereunder, shall terminate upon the earlier of (a) the Closing Date and (b)(i) with respect to the obligations to vote on the Exchange Agreement and the Contribution Agreement, the date upon which the Exchange Agreement is terminated pursuant to Section 7.1 thereof, including, any termination in connection with the Earthstone Board’s decision to accept a Superior Proposal and (ii) with respect to the obligation to vote on the Contribution Agreement, the date on which the Contribution Agreement is terminated in accordance with its terms. Notwithstanding the foregoing, Sections 7, 8 and 9 hereof shall survive any termination of this Agreement.
 
Section 8. Action in Stockholder Capacity Only. No person executing this Agreement who is or becomes during the term hereof a director or officer of Earthstone makes any agreement or understanding herein in his or her capacity as such director or officer. Stockholder signs solely in his capacity as the record holder and beneficial owner of, or the trustee of a trust whose beneficiaries are the beneficial owners of, Stockholder’s Shares and nothing herein shall prohibit, limit, restrict or affect any actions taken by or fiduciary duties of Stockholder or any of his affiliates in its or their capacity as an officer or director of Earthstone to the extent permitted by the Exchange Agreement and applicable law.
 
Section 9. Miscellaneous.
 
(a) Assignment. Neither this Agreement nor any of the rights, interests or obligations hereunder shall be assigned by any of the parties without the prior written consent of the other parties. Subject to the preceding sentence, this Agreement will be binding upon, inure to the benefit of and be enforceable by the parties and their respective successors and assigns.  This Agreement shall also inure to the benefit of and be enforceable by Flatonia, who shall be deemed a third party beneficiary hereof.  Stockholder agrees that this Agreement and the obligations of Stockholder hereunder shall attach to Stockholder’s Shares and shall be binding upon any person or entity to which legal or beneficial ownership of such Shares shall pass, whether by operation of law or otherwise, including without limitation Stockholder’s successors.
 
(b) Expenses. All costs and expenses incurred in connection with this Agreement and the transactions contemplated thereby shall be paid by the party incurring such expenses.
 
(c) Amendments. This Agreement may not be amended except by an instrument in writing signed by each of the parties hereto and in compliance with applicable law.
 
(d) Notice. All notices and other communications hereunder shall be in writing and shall be deemed duly given if delivered personally, mailed by registered or
 
 
6

 
 
certified mail (return receipt requested), overnight delivery or sent via facsimile to the parties at the following addresses (or at such other address for a party as shall be specified by like notice):
 
(i)  
if to Stockholder, to the address set forth under the name of Stockholder on Schedule A hereto; and
 
(ii)  
if to the Company, addressed to it at:
 
Oak Valley Resources, LLC
110 Cypress Station Drive, Suite 220
Houston, Texas 77090
Attention: Frank A. Lodzinski
Fax: (281) 298-4272

 
with a copy to (which shall not constitute notice):
 

 
Jones & Keller, P.C.
1999 Broadway, Suite 3150
Denver, Colorado 80202
Attention: Reid A. Godbolt
Fax: (303) 573-8133

 
(e) Interpretation. The headings contained in this Agreement are for reference purposes only and shall not affect in any way the meaning or interpretation of this Agreement. In this Agreement, unless a contrary intention appears, (i) the words “herein,” “hereof” and “hereunder” and other words of similar import refer to this Agreement as a whole and not to any particular Section or other subdivision and (ii) reference to any Section means such Section hereof. No provision of this Agreement shall be interpreted or construed against any party hereto solely because such party or its legal representative drafted such provision.
 
(f) Counterparts. This Agreement may be executed in two or more counterparts, each of which shall be deemed an original but all of which shall be considered one and the same agreement. Delivery of an executed counterpart signature page of this Agreement by facsimile is as effective as executing and delivering this Agreement in the presence of the other parties.
 
(g) Entire Agreement. This Agreement constitutes the entire agreement of the parties and supersedes all prior agreements and undertakings, both written and oral, between the parties, or any of them, with respect to the subject matter hereof, and except as otherwise expressly provided herein, is not intended to confer upon any other Person any rights or remedies hereunder.
 
(h) Governing Law; Consent to Jurisdiction; Waiver of Trial by Jury. This Agreement shall be governed by, and construed in accordance with, the laws of the State of Delaware, without regard to laws that may be applicable under conflicts of laws
 
 
7

 
 

principles. Each of the parties hereto irrevocably and unconditionally (i) agrees that any suit, action or other legal proceeding arising out of or relating to this Agreement shall be brought in the state courts of the State of Delaware (or, if such courts do not have jurisdiction or do not accept jurisdiction, in the United States District Court located in the State of Delaware), (ii) consents to the jurisdiction of any such court in any such suit, action or proceeding, and (iii) waives any objection that such party may have to the laying of venue of any such suit, action or proceeding in any such court. Each of the parties hereto agrees that a final judgment in any such action or proceeding shall be conclusive and may be enforced in other jurisdictions by suit on the judgment or in any other manner provided by law. Each party to this Agreement irrevocably consents to service of process in the manner provided for notices in Section 9(d). Nothing in this Agreement will affect the right of any party to this Agreement to serve process in any other manner permitted by law.
 
EACH PARTY ACKNOWLEDGES AND AGREES THAT ANY CONTROVERSY WHICH MAY ARISE UNDER THIS AGREEMENT IS LIKELY TO INVOLVE COMPLICATED AND DIFFICULT ISSUES, AND THEREFORE IT HEREBY IRREVOCABLY AND UNCONDITIONALLY WAIVES ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY LITIGATION DIRECTLY OR INDIRECTLY ARISING OUT OF OR RELATING TO THIS AGREEMENT AND ANY OF THE AGREEMENTS DELIVERED IN CONNECTION HEREWITH OR THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY. EACH PARTY CERTIFIES AND ACKNOWLEDGES THAT (A) NO REPRESENTATIVE, AGENT OR ATTORNEY OF ANY OTHER PARTY HAS REPRESENTED, EXPRESSLY OR OTHERWISE, THAT SUCH OTHER PARTY WOULD NOT, IN THE EVENT OF LITIGATION, SEEK TO ENFORCE EITHER OF SUCH WAIVERS, (B) IT UNDERSTANDS AND HAS CONSIDERED THE IMPLICATIONS OF SUCH WAIVERS, (C) IT MAKES SUCH WAIVERS VOLUNTARILY, AND (D) IT HAS BEEN INDUCED TO ENTER INTO THIS AGREEMENT BY, AMONG OTHER THINGS, THE MUTUAL WAIVERS AND CERTIFICATIONS IN THIS SECTION 9(h).
 
(i) Specific Performance. The parties to this Agreement agree that irreparable damage would occur in the event that any provision of this Agreement was not performed in accordance with the terms of this Agreement and that the Company shall be entitled to specific performance of the terms of this Agreement in addition to any other remedy at law or equity.
 
(j) Severability. If any term, provision, covenant or restriction of this Agreement is held by a court of competent jurisdiction or other authority to be invalid, void, unenforceable or against its regulatory policy, the remainder of the terms, provisions, covenants and restrictions of this Agreement shall remain in full force and effect and shall in no way be affected, impaired or invalidated.
 
(k) Non-Recourse. No past, present or future employee, partner, agent, attorney, representative or affiliate of Stockholder hereto or of any of their respective affiliates shall have any liability (whether in contract or in tort) for any obligations or
 
 
8

 
 
 liabilities of such party arising under, in connection with or related to this Agreement or for any claim based on, in respect of, or by reason of, the transactions contemplated hereby; provided, however, that nothing in this Section 9(k) shall limit any liability of Stockholder hereto for his breaches of the terms and conditions of this Agreement.
 
(l) Waiver. No failure or delay by any party in exercising any right, power or privilege hereunder shall operate as a waiver thereof nor shall any single or partial exercise thereof preclude any other or further exercise thereof or the exercise of any other right, power or privilege. The rights and remedies herein provided shall be cumulative and not exclusive of any rights or remedies provided by applicable law.
 
[Remainder of Page Intentionally Left Blank; Signature Page Follows]
 
 
9

 
 

 
IN WITNESS WHEREOF, the Company has caused this Agreement to be signed by its officer thereunto duly authorized and Stockholder has signed this Agreement, all as of the date first written above.
 
    OAK VALLEY RESOURCES, LLC  
       
  By: /s/ Frank A. Lodzinski  
  Name: Frank A. Lodzinski  
  Title: Chief Executive Officer  
       
 
 
 

 


IN WITNESS WHEREOF, the Company has caused this Agreement to be signed by its officer thereunto duly authorized and Stockholder has signed this Agreement, all as of the date first written above.
 
    STOCKHOLDER:  
       
    Ray Singleton  
       
  By: /s/ Ray Singleton  
  Name: Ray Singleton  

 
 

 
 
SCHEDULE A

OWNERSHIP OF SHARES

Name and Address of Stockholder
 
Number of Shares of
Earthstone Common Stock
 
 
 
633 Seventeenth Street
Suite 2320
 
453,360

 
 
 

 
 
Annex C
 
 


Board of Directors
Earthstone Energy, Inc.
633 Seventeenth Street, Suite 2320

Members of the Board of Directors:

We understand that Earthstone Energy, Inc. (“Earthstone”) is considering entering into an Exchange Agreement (the “Agreement”) by and between Earthstone and Oak Valley Resources, LLC (“Oak Valley”), pursuant to which, among other things, Oak Valley will contribute and transfer all equity interests in each of Oak Valley Operating, LLC, EF Non-Op, LLC and Sabine River Energy, LLC (collectively, the “Oak Valley Subsidiaries) to Earthstone, and in consideration of such contribution, Earthstone will issue to Oak Valley an aggregate of approximately 9.12 million shares, subject to adjustment as set forth in the Agreement (the “Exchange Consideration”), of common stock, par value $0.001 per share, of Earthstone (the “Earthstone Common Stock”) to Oak Valley (the “Exchange”).
 
You have requested that SunTrust Robinson Humphrey, Inc. (“STRH”) render its opinion (this “Opinion”) to the Board of Directors of Earthstone (solely in its capacity as such) (the “Board”) with respect to the fairness, from a financial point of view, to Earthstone of the Exchange Consideration to be issued by Earthstone in the Exchange pursuant to the Agreement.
 
In connection with this Opinion, we have conducted such reviews, analyses and inquiries as we have deemed necessary and appropriate under the circumstances.  Among other things, we have reviewed a draft, dated May 11, 2014, of the Agreement; certain publicly available business and financial information relating to Earthstone and Oak Valley; the historical reported price and historical trading activity for the shares of the Earthstone Common Stock; certain other information relating to the historical, current and future business, financial condition, results of operations and prospects of Earthstone made available to us by Earthstone, including certain financial projections prepared by the management of Earthstone relating to Earthstone (the “Earthstone Projections”); certain other information relating to the historical, current and future business, financial condition, results of operations and prospects of the Oak Valley Subsidiaries made available to us by Oak Valley, including certain financial projections prepared by the management of Oak Valley relating to the Oak Valley Subsidiaries (the “Oak Valley Subsidiaries Projections”); the current and projected financial and operating performance of Earthstone and the Oak Valley Subsidiaries as compared to that of other companies with publicly traded equity securities that we deemed relevant; a reserve report prepared by Earthstone’s independent oil and gas reserve engineers with respect to the proved developed producing, proved developed non-producing, and  proved undeveloped oil and natural gas reserve production data for the business and corresponding pricing data as of March 31, 2013 (the “Earthstone Reserve Report”), as rolled forward by the management of Earthstone and reviewed by Earthstone’s independent oil and gas reserve engineers as of January 1, 2014 (the “Earthstone Roll Forward Report”); a reserve report prepared by Oak Valley’s independent oil and gas reserve engineers with respect to the proved developed producing, proved developed non-producing, proved undeveloped, and probable and possible oil and natural gas reserve production data for the Oak Valley Subsidiaries and corresponding pricing data as of January 1, 2014 (the “Oak Valley Reserve Report”); and the publicly available financial terms of certain transactions that we deemed relevant. We also have had discussions with certain members of the managements of Earthstone and the Oak Valley Subsidiaries regarding the business, financial condition, results of operations, and prospects of Earthstone and the Oak Valley Subsidiaries, respectively, and the Exchange and have undertaken such other studies, analyses and investigations as we deemed appropriate.  
 
 
1

 

We have relied upon and assumed, without independent verification, the accuracy and completeness of all data, material and other information furnished, or otherwise made available, to us, discussed with or reviewed by us, or publicly available, including without limitation, the Earthstone Reserve Report, the Earthstone Roll Forward Report, and the Oak Valley Reserve Report, and do not assume any responsibility with respect to such data, material and other information.  Our role in reviewing such data, material and other information was limited solely to performing such review as we deemed necessary and appropriate to support this Opinion.  In addition, the management of Earthstone has advised us, and we have assumed, that the Earthstone Projections have been reasonably prepared in good faith on bases reflecting the best currently available estimates and judgments of the management of Earthstone, as to the future financial results and condition of Earthstone.  In addition, the management of Oak Valley has advised us, and we have assumed, that the Oak Valley Subsidiaries Projections have been reasonably prepared in good faith on bases reflecting the best currently available estimates and judgments of the management of Oak Valley, as to the future financial results and condition of the Oak Valley Subsidiaries.  We express no opinion with respect to the Earthstone Projections or the Oak Valley Subsidiaries Projections, or the assumptions on which they are based, or any other assumptions discussed herein.  We are not oil or natural gas reserve valuation experts and do not express any opinion with respect to such subject matter.  If the conclusions set forth in the Earthstone Reserve Report, the Earthstone Roll Forward Report, or the Oak Valley Reserve Report are not accurate, the conclusions set forth in this Opinion could be materially affected.  We have relied upon and assumed, without independent verification, that there has been no change in the business, assets, liabilities, financial condition, results of operations, cash flows or prospects of Earthstone or the Oak Valley Subsidiaries since the date of the most recent financial statements and other information, financial or otherwise, provided to us and that there is no information, facts or circumstances that would make any of the information discussed with or reviewed by us inaccurate, incomplete or misleading.
 
We also have relied upon and assumed without independent verification that (a) the representations and warranties of all parties to the Agreement are true and correct; (b) each party to the Agreement will fully and timely perform all of the covenants and agreements required to be performed by such party under the Agreement; (c) all conditions to the consummation of the Exchange will be satisfied without waiver thereof; (d) the Exchange will be consummated in accordance with the terms of the Agreement without waiver, modification or amendment of any term, condition or agreement therein; and (e) in the course of obtaining any regulatory or third party consents, approvals or agreements in connection with the Exchange, no delay, limitation, restriction or condition will be imposed that would have an adverse effect on Earthstone or the Oak Valley Subsidiaries or the expected benefits of the Exchange.  In addition, we have assumed that the Agreement, when executed by the parties thereto, will conform to the draft reviewed by us in all respects material to our analysis and this Opinion.
 
Furthermore, in connection with this Opinion, we have not been requested to make, and have not made, any physical inspection or independent appraisal or evaluation of any of the assets, properties or liabilities (fixed, contingent, derivative, off-balance-sheet or otherwise) of Earthstone or the Oak Valley Subsidiaries or any other person or entity, nor were we provided with any such appraisal or evaluation, other than the Earthstone Reserve Report, the Earthstone Roll Forward Report, and the Oak Valley Reserve Report.  We have undertaken no independent analysis of any potential or actual litigation, regulatory action, possible unasserted claims or other contingent liabilities to which Earthstone, the Oak Valley Subsidiaries, or any other person or entity is or may be a party or is or may be subject, or of any governmental investigation of any possible unasserted claims or other contingent liabilities to which Earthstone or the Oak Valley Subsidiaries is or may be a party or is or may be subject.  We have not been requested to, and did not, solicit any indications of interest from third parties with respect to the acquisition of all or any portion of Earthstone, or control thereof, or any other party, or any alternatives to the Exchange.
 
 
2

 
 
This Opinion is necessarily based on financial, economic, monetary, market and other conditions as in effect on, and the information made available to us as of, the date hereof.  We have no obligation to update, revise, reaffirm or withdraw this Opinion or otherwise comment upon events occurring or information that becomes available after the date hereof.
 
This Opinion only addresses the fairness, from a financial point of view of the Exchange Consideration to be issued by Earthstone pursuant to the Agreement and does not address any other term, aspect or implication of the Exchange or any agreement, arrangement or understanding entered into in connection therewith or otherwise.  We have not been requested to opine as to, and this Opinion does not express an opinion as to or otherwise address, among other things: (i) the underlying business decision of Earthstone, its security holders or any other person or entity to proceed with or effect the Exchange; (ii) the form, structure or any other portion or aspect of, the Exchange; (iii) the fairness of any portion, term, aspect or implication of the Exchange to the holders of equity or debt of Earthstone, or any particular holder of securities, creditors or other constituencies of Earthstone, or to any other person or entity; (iv) the relative merits of the Exchange as compared to any alternative business strategies that might exist for Earthstone or any other person or entity or the effect of any other transaction in which Earthstone or any other person or entity might engage; (v) whether or not Earthstone or any other person or entity is paying reasonably equivalent value in the Exchange under any applicable laws relating to bankruptcy, insolvency, fraudulent conveyance or similar matters; (vi) the solvency, creditworthiness, viability, ability to pay debts when due, or fair value of Earthstone or any other participant in the Exchange, or any of their respective assets, including under any applicable laws relating to bankruptcy, insolvency, fraudulent conveyance or similar matters, or the impact of the Exchange on such matters; or (vii) the fairness, financial or otherwise, or the amount, nature or any other aspect of any compensation or consideration payable to or received by any officers, directors or employees of any party to the Exchange or any class of such persons, relative to the Exchange Consideration or otherwise.  In addition, we express no opinion as to the Oak Valley Interim Acquisitions (as defined in the Agreement), if any, or as to any adjustment in the Exchange Consideration or in the amount of cash to be contributed by Oak Valley to the Oak Valley Subsidiaries pursuant to Section 5.2(b) of the Agreement.  Furthermore, no opinion, counsel or interpretation is intended in matters that require legal, regulatory, accounting, tax or other similar professional advice.  It is assumed that such opinions, counsel or interpretations have been or will be obtained from appropriate professional sources.  Furthermore, we have relied, with your consent, on the assessments by Earthstone, the Board, and their respective advisors as to all legal, regulatory, accounting, and tax matters with respect to Earthstone and the Exchange.
 
We have acted as financial advisor to the Board in connection with the Exchange and will receive a fee for our services, a portion of which is payable upon delivery of this Opinion and a substantial portion of which is contingent upon the consummation of the Exchange.  In addition, Earthstone has agreed to reimburse certain of our expenses and to indemnify us and certain related parties for certain liabilities arising out of our engagement.  We and our affiliates (including SunTrust Bank) may in the future provide, investment banking, investment management, treasury management, wealth management and other financial services to Earthstone and its affiliates and associates for which we and our affiliates would expect to receive compensation.  We and our affiliates (including SunTrust Bank) may have in the past provided and are currently providing investment banking, investment management, treasury management, wealth management and other financial services to certain affiliates of Oak Valley, for which we and our affiliates have received and would expect to receive compensation, and may in the future provide such services to Oak Valley and/or its affiliates for which we and our affiliates would expect to receive compensation.
 
 
3

 
 
We are a full service securities firm engaged in securities trading and brokerage activities as well as providing investment banking and other financial services.  In the ordinary course of business, we and our affiliates (including SunTrust Bank) may acquire, hold or sell, for our and our affiliates’ own accounts and the accounts of customers, equity, debt and other securities and financial instruments (including bank loans and other obligations) of Earthstone, Oak Valley, their respective affiliates and any other party that may be involved in the Exchange, as well as provide investment banking and other financial services to such persons or entities, including for which we and our affiliates would expect to receive compensation.  In addition, we and our affiliates (including SunTrust Bank) may have other financing and business relationships with Earthstone, Oak Valley, their respective affiliates and associates and any other person or entity that may be involved with the Exchange.
 
This Opinion is furnished for the use of the Board (solely in its capacity as such) in connection with its evaluation of the Exchange.  This Opinion should not be construed as creating any fiduciary duty on the part of STRH to any person or entity.  This Opinion is not intended to be, and does not constitute, a recommendation to the Board, any security holder of Earthstone, or any other person or entity as to how to act or vote with respect to any matter relating to the Exchange or otherwise.  The issuance of this Opinion has been approved by an internal committee of STRH authorized to approve opinions of this nature.
 
Based upon and subject to the foregoing, it is our opinion that, as of the date hereof, the Exchange Consideration to be issued by Earthstone in the Exchange pursuant to the Agreement is fair, from a financial point of view, to Earthstone.

 
 

 
4

 
 
Annex D
 
 
CONTRIBUTION AGREEMENT
 
BY AND AMONG
 
FLATONIA ENERGY, LLC
 
PARALLEL RESOURCE PARTNERS, LLC
 
AND
 
SABINE RIVER ENERGY, LLC
 
OAK VALLEY OPERATING, LLC
 
OAK VALLEY RESOURCES, LLC
 
AND
 
EARTHSTONE ENERGY, INC.
 
__________________________________________
 
 
EXECUTION DATE: October 16, 2014
 
__________________________________________
 

 
 

 
 
TABLE OF CONTENTS
 
    Page
ARTICLE 1 DEFINITIONS AND INTERPRETATION
  2
Section 1.1
Defined Terms
 
2
Section 1.2
References and Rules of Construction
 
2
       
ARTICLE 2 THE CONTRIBUTION
  3
Section 2.1
The Contribution
 
3
Section 2.2
Assets
 
3
Section 2.3
Excluded Assets
 
4
Section 2.4
Effective Time; Proration of Costs and Revenues
 
4
Section 2.5
Procedures
 
5
     
ARTICLE 3 ISSUANCE OF EARTHSTONE CONTRIBUTION SHARES
  6
Section 3.1
Consideration for the Contribution
 
6
Section 3.2
Issuance by Earthstone of the Earthstone Contribution Shares to Flatonia.
 
6
Section 3.3
Allocation of Contribution Consideration.
 
7
Section 3.4
Cash Settlement to Reflect Effective Time
 
7
     
ARTICLE 4 CONSENTS AND PREFERENTIAL RIGHTS TO PURCHASE
  9
Section 4.1
Consents to Assignment and Preferential Rights to Purchase
 
9
Section 4.2
Casualty Loss or Condemnation
 
10
     
ARTICLE 5 REPRESENTATIONS AND WARRANTIES OF PRP
  10
Section 5.1
Generally.
 
10
Section 5.2
Existence and Qualification
 
10
Section 5.3
Authorization and Enforceability
 
10
Section 5.4
No Conflicts
 
11
Section 5.5
Liability for Brokers’ Fees
 
11
Section 5.6
Litigation
 
11
Section 5.7
Consents, Approvals or Waivers
 
11
Section 5.8
Bankruptcy
 
11
     
ARTICLE 6 REPRESENTATIONS AND WARRANTIES OF FLATONIA
  12
Section 6.1
Generally.
 
12
Section 6.2
Existence and Qualification
 
12
Section 6.3
Authorization and Enforceability
 
12
Section 6.4
No Conflicts
 
12
Section 6.5
Liability for Brokers’ Fees
 
13
Section 6.6
Litigation
 
13
Section 6.7
Taxes and Assessments
 
13
Section 6.8
 
14
Section 6.9
Bonds and Letters of Credit
 
14
Section 6.10
Bankruptcy
 
15
 
 
i

 
 
Section 6.11 No Plan or Intention to Dispose   15 
Section 6.12
Securities Law Investment Representation
 
15
Section 6.13
Defensible Title
 
15
Section 6.14
Certain Disclaimers
 
15
     
ARTICLE 7 REPRESENTATIONS AND WARRANTIES OF SABINE, OAK VALLEY AND  OAK VALLEY OPERATOR
  16
Section 7.1
Generally.
 
16
Section 7.2
Existence and Qualification
 
17
Section 7.3
Authorization and Enforceability; Ownership of Sabine and Oak Valley Operator
 
17
Section 7.4
No Conflicts
 
17
Section 7.5
Liability for Brokers’ Fees
 
18
Section 7.6
Litigation
 
18
Section 7.7
Securities Law Compliance
 
18
Section 7.8
Independent Evaluation
 
18
Section 7.9
Consents, Approvals or Waivers
 
18
Section 7.10
Bankruptcy
 
19
Section 7.11
Exchange Agreement Representations
 
19
Section 7.12
Limitation
 
19
     
ARTICLE 8 REPRESENTATIONS AND WARRANTIES OF EARTHSTONE
  19
Section 8.1
Generally.
 
19
Section 8.2
Existence and Qualification
 
20
Section 8.3
Authorization and Enforceability
 
20
Section 8.4
Capitalization of Earthstone.
 
20
Section 8.5
No Conflicts
 
21
Section 8.6
Liability for Brokers’ Fees
 
21
Section 8.7
Litigation
 
21
Section 8.8
Governmental Approvals
 
21
Section 8.9
Securities Laws
 
22
Section 8.10
Earthstone Rights Agreement
 
22
Section 8.11
Exchange Agreement Representations
 
22
     
ARTICLE 9 COVENANTS OF THE PARTIES
  22
Section 9.1
Access
 
22
Section 9.2
Government Reviews
 
23
Section 9.3
Public Announcements; Confidentiality
 
24
Section 9.4
Operation of Business
 
25
Section 9.5
Further Assurances
 
25
Section 9.6
Operating Agreement
 
25
Section 9.7
Proxy Statement; Earthstone Stockholder Meeting; Exchange Agreement
 
25
Section 9.8
Registration Rights
 
26
Section 9.9
Listing of the Earthstone Contribution Shares
 
26
Section 9.10
Flatonia’s Right to Designate a Board Member
 
26
Section 9.11
Notice Required by Rule 14f-1 under Exchange Act
 
27
Section 9.12
Section 16 Matters
 
27
 
 
ii

 
 
Section 9.13
Tax Treatment of the Transaction
 
27
Section 9.14
Post-Closing Actions of Sabine
 
27
Section 9.15
Earthstone Voting Agreement.
 
27
     
ARTICLE 10 CONDITIONS TO CLOSING
  28
Section 10.1
Mutual Conditions to Closing
 
28
Section 10.2
Flatonia’s and PRP’s Conditions to Closing
 
28
Section 10.3
Oak Valley Entities’ Conditions to Closing
 
29
Section 10.4
Earthstone’s Conditions to Closing
 
30
Section 10.5
Frustration of Closing Conditions
 
31
     
ARTICLE 11 CLOSING
  31
Section 11.1
Time and Place of Closing
 
31
Section 11.2
Obligations of PRP and Flatonia at Closing
 
31
Section 11.3
Obligations of the Oak Valley Entities at Closing
 
32
Section 11.4
Obligations of Earthstone at Closing
 
33
Section 11.5
Closing and Post-Closing Cash Settlement
 
33
     
ARTICLE 12 TERMINATION
  35
Section 12.1
Termination
 
35
Section 12.2
Ability to Terminate
 
36
Section 12.3
Effect of Termination
 
36
     
ARTICLE 13 ASSUMPTION; INDEMNIFICATION
  36
Section 13.1
Assumption by Sabine
 
36
Section 13.2
Indemnification
 
36
Section 13.3
Indemnification Actions
 
37
Section 13.4
Limitation on Actions
 
39
     
ARTICLE 14 TAX MATTERS
  40
Section 14.1
Responsibility for Tax Filings and Payment
 
40
Section 14.2
Apportionment of Property Taxes
 
40
Section 14.3
Refunds
 
41
Section 14.4
Audits
 
41
Section 14.5
Transfer Taxes, Recording Fees & Transaction Fees
 
41
     
ARTICLE 15 MISCELLANEOUS
  42
Section 15.1
Counterparts
 
42
Section 15.2
Notices
 
42
Section 15.3
Certain Fees
 
44
Section 15.4
Governing Law; Jurisdiction
 
44
Section 15.5
Waivers
 
45
Section 15.6
Assignment
 
45
Section 15.7
Entire Agreement
 
45
Section 15.8
Amendment
 
45
Section 15.9
No Third Party Beneficiaries
 
45
Section 15.10
Construction
 
45
 
 
iii

 
 
Section 15.11
Limitation on Damages
 
45
Section 15.12
Recording
 
46
Section 15.13
Conspicuous
 
46
Section 15.14
Time of Essence
 
46
Section 15.15
Severability
 
46
Section 15.16
Specific Performance
 
46
 
APPENDICES:
 
  Appendix A  - Definitions
  Appendix B  - SBE-Ramshorn Assignments
  Appendix C - OV Assignments
 
EXHIBITS:
 
  Exhibit A-1  - Leases
  Exhibit A-2   - Wells
  Exhibit A-3 - Certain Excluded Assets
  Exhibit B     - Form of Conveyance
  Exhibit C-1   - Form of Amended Operating Agreement
  Exhibit C-2    - Form of Memorandum of Operating Agreement
  Exhibit D  - Form of Registration Rights Agreement
 
SCHEDULES:
 
Flatonia Disclosure Schedule
 
  Section 5.1 - PRP Knowledge Persons
  Section 6.1 - Flatonia Knowledge Persons
  Section 6.4 - Conflicts and Approvals
  Section 6.6  - Litigation
  Section 6.7 - Taxes
  Section 6.8 - Material Contracts
  Section 6.9 - Flatonia Financial Assurances
  Section 9.4 - Interim Operating Actions
 
Oak Valley Disclosure Schedule
 
  Section 3.3 - Allocation of Contribution Consideration
  Section 7.1  - Oak Valley Knowledge Persons
  Section 7.4 - No Conflicts
  Section 7.9   - Consents, Approvals and Waivers
  Section 7.11 - Exchange Agreement Representations
 
 
iv

 
 
Earthstone Disclosure Schedule
 
  Section 8.1 - Earthstone Knowledge Persons
  Section 8.4  - Issuable Earthstone Shares
  Section 8.5  - Conflicts and Approvals
  Section 8.11 - Exchange Agreement Representations
 
 
 
 
 
 
 
 
 
 
v

 
 
CONTRIBUTION AGREEMENT
 
This Contribution Agreement (this “Agreement”) is dated as of October 16, 2014 (the “Execution Date”), by and among Flatonia Energy, LLC, a Delaware limited liability company (“Flatonia”), Parallel Resource Partners, LLC, a Delaware limited liability company (“PRP”), Sabine River Energy, LLC, a Texas limited liability company (“Sabine”), Oak Valley Operating, LLC, a Texas limited liability company (“Oak Valley Operator”), Oak Valley Resources, LLC, a Delaware limited liability company (“Oak Valley”) and Earthstone Energy, Inc., a Delaware corporation (“Earthstone”).  Each of Flatonia, PRP, Sabine, Oak Valley Operator, Oak Valley and Earthstone is sometimes referred to herein individually as a “Party” and collectively, they are referred to herein as the Parties.”
 
RECITALS:
 
WHEREAS, Oak Valley Operator, Sabine, Flatonia and PRP are parties to that certain Participation Agreement dated July 3, 2013 (the “Participation Agreement”);
 
WHEREAS, Oak Valley Operator, Sabine and Flatonia are parties to that certain Operating Agreement dated July 19, 2013 (the “Operating Agreement”);
 
WHEREAS, the Participation Agreement and Operating Agreement relate to the joint ownership by Flatonia and Sabine of certain oil and gas properties (the “Jointly-Owned Properties”) located in Fayette and Gonzales Counties, Texas;
 
WHEREAS, Flatonia currently holds a 70% undivided ownership interest (on an 8/8ths basis) in the Jointly-Owned Properties, and Sabine currently holds a 30% undivided ownership interest (on an 8/8ths basis) in the Jointly-Owned Properties;
 
WHEREAS, shares of common stock, par value $0.001 per share, of Earthstone (“Earthstone Common Stock”) are listed for trading on the NYSE MKT;
 
WHEREAS, Earthstone and Oak Valley have entered into that certain Exchange Agreement dated as of May 15, 2014, as amended on September 26, 2014, (the “Exchange Agreement”), pursuant to which Oak Valley will contribute to Earthstone all of Oak Valley’s interests in Oak Valley Operator, EF Non-Op, LLC and Sabine in consideration for the issuance by Earthstone to Oak Valley of 9,124,452 fully paid and non-assessable shares of Earthstone Common Stock;
 
WHEREAS, Section 5.2(b)(ii) of the Exchange Agreement permits Oak Valley, during the period between the signing and closing of the transactions contemplated by the Exchange Agreement, to enter into agreements with other parties to acquire additional assets in consideration for the issuance by Earthstone of additional shares of Earthstone Common Stock, on the terms and subject to the conditions set forth in Section 5.2(b)(ii) of the Exchange Agreement;
 
WHEREAS, in accordance with Section 5.2(b)(ii) of the Exchange Agreement, Flatonia desires to contribute to Sabine, as a wholly-owned subsidiary of Earthstone immediately following the consummation of the transactions contemplated by the Exchange Agreement, the interest in the Jointly-Owned Properties described below and referred to as the Assets,” in consideration for the issuance by Earthstone to Flatonia of the Earthstone Contribution Shares (as defined below) and the assumption by Sabine of the Assumed Sabine Obligations (as defined below) in the manner and upon the terms and conditions hereinafter set forth;
 
 
 

 
 
WHEREAS, it is the intent of the parties that, after the consummation of the transactions contemplated by the Exchange Agreement, the contribution of the Assets to Sabine by Flatonia (the “Contribution”) and the issuance of the Earthstone Contribution Shares to Flatonia, (w) Flatonia will continue to hold a 50% undivided ownership interest (on an 8/8ths basis) in the Jointly-Owned Properties, (x) Sabine will hold a 50% undivided ownership interest (on an 8/8ths basis) in the Jointly-Owned Properties, (y) Oak Valley Operator will continue as operator of the Jointly-Owned Properties under the Operating Agreement and (z) Oak Valley and Flatonia will control Earthstone immediately after the transactions by owning, in a manner consistent with Section 351 of the Internal Revenue Code of 1986, as amended, at least 80% of the Earthstone Common Stock, on an as-converted, as-exercised basis.
 
NOW, THEREFORE, in consideration of the premises and mutual promises, representations, warranties, covenants, conditions and agreements contained herein, and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Parties, intending to be legally bound by the terms hereof, agree as follows:
 
ARTICLE 1
 
DEFINITIONS AND INTERPRETATION
 
Section 1.1 Defined Terms.  In addition to the terms defined in the introductory paragraph and the Recitals of this Agreement, for purposes hereof, capitalized terms used herein and not otherwise defined shall have the meanings set forth in Appendix A.
 
Section 1.2 References and Rules of Construction.  All references in this Agreement to Exhibits, Schedules, Appendices, Articles, Sections, subsections, clauses and other subdivisions refer to the corresponding Exhibits, Schedules, Appendices, Articles, Sections, subsections, clauses and other subdivisions of or to this Agreement unless expressly provided otherwise.  Titles appearing at the beginning of any Exhibits, Schedules, Appendices, Articles, Sections, subsections, clauses and other subdivisions of this Agreement are for convenience only, do not constitute any part of this Agreement and shall be disregarded in construing the language hereof.  The words “this Agreement,” “herein,” “hereby,” “hereunder” and “hereof,” and words of similar import, refer to this Agreement as a whole and not to any particular Article, Section, subsection, clause or other subdivision unless expressly so limited.  The words “this Article,” “this Section,” “this subsection,” “this clause” and words of similar import refer only to the Article, Section, subsection and clause hereof in which such words occur.  The words “including” and “includes” (in their various forms) means “including without limitation” and corresponding derivative expressions.  The words “shall” and “will” are used interchangeably and have the same meaning.  All references to “$” or “dollars” shall be deemed references to United States dollars.  Each accounting term not defined herein will have the meaning given to it under GAAP as interpreted as of the date of this Agreement.  Unless expressly provided to the contrary, the word “or” is not exclusive.  Pronouns in masculine, feminine or neuter genders shall be construed to state and include any other gender, and words, terms and titles (including
 
 
2

 
 
terms defined herein) in the singular form shall be construed to include the plural and vice versa, unless the context otherwise requires.  Appendices, Exhibits and Schedules referred to herein are attached to and by this reference incorporated herein for all purposes.  Reference herein to any federal, state, local or foreign Law shall be deemed to also refer to all rules and regulations promulgated thereunder, unless the context requires otherwise, and reference herein to any agreement, instrument or Law means such agreement, instrument or Law as from time to time amended, modified or supplemented, including, in the case of agreements or instruments, by waiver or consent and, in the case of Laws, by succession of comparable successor Laws.  References to a Person are also to its permitted successors and permitted assigns.
 
ARTICLE 2
 
THE CONTRIBUTION
 
Section 2.1 The Contribution.  At the Closing, upon the terms and subject to the conditions of this Agreement, Flatonia shall contribute, convey, assign, transfer and deliver the Assets to Sabine, substantially in the form of the Conveyance, and Sabine’s acquisition and acceptance of the Assets in consideration for Earthstone’s issuance of the Earthstone Contribution Shares and Sabine’s assumption of the Assumed Sabine Obligations (together, the “Contribution Consideration”).  It is the intent of Flatonia and Sabine that, as a result of the Conveyance delivered by Flatonia to Sabine pursuant to this Agreement, from and after the Effective Time, the total amount of right, title and interest owned by Flatonia and Sabine in the Assets shall be owned 50% by Flatonia and 50% by Sabine.
 
Section 2.2 Assets.  As used herein, the term “Assets” means, subject to the terms and conditions of this Agreement, an undivided 28.57142857% of all of Flatonia’s right, title and interest in and to the following (but excepting and excluding, in all such instances, the Excluded Assets):
 
(a) The oil and gas leases; subleases and other leaseholds; interests in fee; carried interests; reversionary interests; net profits interests; royalty interests; overriding royalty interests; forced pooled interests; farmout rights; options; mineral interests and other properties and interests described on Exhibit A-1, subject to the depth limitations and other restrictions as may be set forth in such Exhibit A-1 or in documents of record affecting same (collectively, the “Leases”);
 
(b) All oil, gas, water or injection wells located on the lands covered by the Leases or lands pooled therewith (collectively, the “Lands”), whether producing, shut-in, or temporarily abandoned, including the wells shown on Exhibit A-2 attached hereto (collectively, the “Wells”);
 
(c) All leasehold interests of Flatonia in or to any currently existing pooled units covering any of the Lands or all or a part of any Leases, or which include any Wells, including those pooled units related to the properties and associated with the Wells shown on Exhibit A-2 (the “Units”; the Units, together with the Leases, Lands and Wells, being hereinafter referred to as the “Properties”);
 
 
3

 
 
(d) all contracts, agreements and instruments by which the Properties are bound or subject, or that relate to or are otherwise applicable to the Properties, but only to the extent applicable to the Properties (rather than Flatonia’s or any of its Affiliates’ other properties), including operating agreements, unitization, pooling and communitization agreements, declarations and orders, joint venture agreements, farmin and farmout agreements, exploration agreements, participation agreements, area of mutual interest agreements, exchange agreements, transportation or gathering agreements, and agreements for the sale and purchase of oil, gas or casinghead gas and processing agreements, to the extent applicable to the Properties or the production of Hydrocarbons produced in association therewith from the Properties (collectively, the “Contracts”), but excluding any contracts, agreements and instruments to the extent transfer would result in a violation of applicable Law, or is restricted by a Third Party agreement, and provided that Contracts shall not include the instruments constituting the Leases;
 
(e) All easements (including subsurface easements), permits, licenses, servitudes, rights-of-way, surface leases and other surface rights (collectively, the “Surface Agreements”) appurtenant to, and used or held for use in connection with, the Properties, whether part of the premises covered by the Leases or Units or otherwise, but excluding any permits and other rights to the extent transfer would result in a violation of applicable Law, or is restricted by a Third Party agreement;
 
(f) All treatment and processing plants and equipment, machinery, fixtures and other tangible personal property and improvements located on the Properties or used or held for use in connection with the operation of the Properties (the “Equipment”);
 
(g) All flowlines, pipelines, gathering systems and appurtenances thereto located on the Properties or used or held for use in connection with the operation of the Properties;
 
(h) All Hydrocarbons produced from or attributable to the Leases, Lands, Wells and Units from and after the Effective Time, together with and subject to Imbalances associated with the Properties; and
 
(i) To the extent transferable, and subject to payment by Sabine of all Third Party transfer and license fees, all geological and geophysical data (including all seismic data, as well as reprocessed data) related exclusively to the Properties.
 
Section 2.3 Excluded Assets.  Notwithstanding anything to the contrary, the Assets shall not include, and there is excepted, reserved and excluded from this transaction, the Excluded Assets.  In the event Sabine comes into possession of any Excluded Assets, it shall deliver such Excluded Assets, as promptly as possible, to or as directed by Flatonia.
 
Section 2.4 Effective Time; Proration of Costs and Revenues.
 
(a) Sabine shall be entitled to (i) all production of Hydrocarbons from or attributable to the Assets after 7:01 a.m., Central Time, on July 1, 2014 (the “Effective Time”), and all products and proceeds attributable thereto and (ii) all other income, proceeds, receipts and
 
 
4

 
 
credits earned with respect to the Assets after the Effective Time, and Sabine shall be responsible for all Property Costs incurred or attributable to the period after the Effective Time.
 
(b) Flatonia shall be entitled to (i) all production of Hydrocarbons from or attributable to the Assets prior to and at the Effective Time, and all products and proceeds attributable thereto and (ii) all other income, proceeds, receipts and credits earned with respect to the Assets prior to and at the Effective Time, and Flatonia shall be responsible for, and entitled to any refunds with respect or attributable to (including, for the avoidance of doubt, any Tax benefit (including refunds, credits or rebates), any reduction in severance Taxes that may be realized after the Effective Time but that results from payments or production for periods prior to and at the Effective Time), and all Property Costs incurred or attributable to the period prior to and at the Effective Time.
 
(c) Should Sabine receive after the Closing any proceeds or other income to which Flatonia is entitled under Section 2.4(b), Sabine shall fully disclose, account for and promptly remit the same to Flatonia.  If, after the Closing, Flatonia receives any proceeds or other income with respect to the Assets to which Sabine is entitled under Section 2.4(a), Flatonia shall fully disclose, account for, and promptly remit same to Sabine.
 
(d) Should Sabine pay after the Closing any Property Costs for which Flatonia is responsible under Section 2.4(b), Flatonia shall reimburse Sabine promptly after receipt from Sabine of an invoice, accompanied by copies of the relevant vendor or other invoice and proof of payment, with respect to such Property Costs.  Should Flatonia pay after the Closing any Property Costs for which Sabine is responsible under Section 2.4(a), Sabine shall reimburse Flatonia promptly after receipt from Flatonia of an invoice, accompanied by copies of the relevant vendor or other invoice and proof of payment, with respect to such Property Costs.
 
(e) Notwithstanding the foregoing, Flatonia shall have no further entitlement to amounts earned from the sale of Hydrocarbons produced from or attributable to the Assets and other income earned with respect to the Assets and no further responsibility for Property Costs (other than Property Taxes specifically allocated to Flatonia as provided in Article 14) incurred with respect to the Assets following the final determination and payment of the Cash Settlement in accordance with Section 11.5(b).
 
(f) Right-of-way fees, insurance premiums and other Property Costs (other than Property Taxes) that are paid periodically shall be prorated based on the number of days in the applicable period falling before and the number of days in the applicable period falling on or after the day of the Effective Time.  Property Taxes shall be prorated as set forth in Section 14.2.  In each case, Sabine shall be responsible for the portion allocated to the period after the Effective Time, and Flatonia shall be responsible for the portion allocated to the period before the Effective Time.
 
Section 2.5 Procedures.
 
(a) For purposes of allocating production and accounts receivable with respect thereto under Section 2.4, (i) liquid Hydrocarbons shall be deemed to be “from or attributable to” the Properties when they pass through the inlet flange of the pipeline connecting into the storage
 
 
5

 
 
facilities into which they are run or, if there are no such storage facilities, when they pass through the LACT meters or similar meters at the point of entry into the pipelines through which they are transported from the field and (ii) gaseous Hydrocarbons shall be deemed to be “from or attributable to” the Properties when they pass through the delivery point sales meters on the pipelines through which they are transported (or whichever meter is closest to the well).  Sabine shall utilize reasonable interpolative procedures to arrive at an allocation of production when exact meter readings or gauging and strapping data is not available.  Sabine shall provide to Flatonia evidence of all meter readings and all gauging and strapping procedures conducted on or about the Effective Time in connection with the Assets, together with all data necessary to support any estimated allocation, for purposes of establishing the Cash Settlement pursuant to Section 3.4.  The terms “earned” and “incurred” shall be interpreted in accordance with GAAP and Council of Petroleum Accountants Society (“COPAS”) standards, and expenditures which are incurred pursuant to an operating agreement, unit agreement or similar agreement shall be deemed incurred when expended by the operator of the applicable Property in accordance with such operator’s practice as of the time before the Execution Date.
 
(b) Sabine shall handle all joint interest audits and other audits of Property Costs covering the period for which Sabine or Flatonia is in whole or in part responsible under Section 2.4, except that any Tax Audits shall be handled as provided in Article 14; provided, however, that, except with respect to any Tax Audits that are handled as provided in Article 14, Sabine shall not agree to any adjustments to previously assessed costs for which Flatonia is liable, or any compromise of any audit claims to which Flatonia would be entitled, without the prior written consent of Sabine, which consent shall not be unreasonably withheld.  Each Party shall provide the other Party with a copy of all applicable audit reports and written audit agreements received by such Party or its Affiliates and relating to periods for which any such Party is partially responsible.
 
ARTICLE 3
 
ISSUANCE OF EARTHSTONE CONTRIBUTION SHARES
 
Section 3.1 Consideration for the Contribution.  Immediately following the consummation of the transactions contemplated by the Exchange Agreement and prior to the consummation of the Contribution, Sabine will be a single member limited liability company that is wholly owned by Earthstone.  In consideration for the Contribution, (x) Earthstone shall issue the Earthstone Contribution Shares to Flatonia in accordance with Section 3.2, and (y) Sabine shall assume the Assumed Sabine Obligations.  The parties intend for the transfer of the Assets by Flatonia to Sabine to be a transfer to Earthstone for U.S. federal income tax purposes (and for purposes of any state or local taxes that follow the federal treatment), in light of the treatment of Sabine as disregarded as an entity separate from Earthstone under Treasury Regulations Section 301.7701-3(b).
 
Section 3.2 Issuance by Earthstone of the Earthstone Contribution Shares to Flatonia.  At the Closing, in partial consideration for Flatonia’s contribution of the Assets to Sabine, Earthstone will issue to Flatonia a number of fully paid and non-assessable shares of Earthstone Common Stock equal to the Earthstone Share Amount (the “Earthstone Contribution Shares”).  The “Earthstone Share Amount” is such that, after giving effect to the transactions contemplated by the Exchange Agreement and after giving effect to the issuance by Earthstone to Flatonia of
 
 
6

 
 
the Earthstone Contribution Shares, Flatonia will own, beneficially and of record, 21.4% of the Earthstone Common Stock, on an as-converted, as-exercised basis (rounded to the nearest whole share).
 
Section 3.3 Allocation of Contribution Consideration.
 
(a) The “Allocated Value” for any Asset equals the value allocated to such Asset on Section 3.3 of the Oak Valley Disclosure Schedule.  Notwithstanding anything to the contrary in this Agreement, Flatonia has accepted such Allocated Values for purposes of this Agreement and the transactions contemplated hereby but makes no representation or warranty as to the accuracy of such values.
 
(b) For U.S. federal income Tax purposes (and for purposes of any state or local taxes that follow the federal treatment), Earthstone and Flatonia agree that the Post-Closing Payment, if any, paid by Sabine to Flatonia will be allocated among the Assets transferred to Sabine in accordance with the principles of Revenue Ruling 68-55, 1968-1 C.B. 140, and in a manner reasonably consistent with the Allocated Values.  Such allocation will be set forth in a separate schedule delivered by Flatonia to Sabine within 90 days after the Closing (the “Tax Allocations”).  Earthstone and Flatonia agree that (i) the Tax Allocations, as may be subsequently adjusted by Flatonia to reflect any additional payment obligations of the Parties hereunder or as otherwise determined appropriate by agreement of the Parties, shall be used by Flatonia and Earthstone as the basis for reporting asset values and other items for purposes of all federal, state and local Tax returns and (ii) they will not take positions inconsistent with such Tax Allocations in filing Tax Returns, notices to Governmental Bodies, audit or other proceedings with respect to Taxes or in other documents or notices relating to the transactions contemplated by this Agreement, except as otherwise required by applicable Laws following a final determination by the relevant Governmental Body.
 
Section 3.4 Cash Settlement to Reflect Effective Time.  In addition to the issuance of the Earthstone Contribution Shares to Flatonia and the assumption by Sabine of the Assumed Sabine Obligations, Flatonia or Sabine shall make a cash settlement to the other (the “Cash Settlement”) (x) in accordance with the terms of this Agreement and, to the extent not inconsistent with this Agreement, in accordance with GAAP and COPAS as consistently applied in the oil and gas industry in Texas and (y) as set forth in Section 3.4(a) and Section 3.4(b), for amounts identified on or before the 180th day after the Closing (the “Cut-off Date”).  If the amount calculated in Section 3.4(a) exceeds the amount calculated in Section 3.4(b), Sabine shall make a payment to Flatonia in the amount of such excess in accordance with Section 11.5.  If the amount calculated in Section 3.4(b) exceeds the amount calculated in Section 3.4(a), Flatonia shall make a payment to Sabine in the amount of such excess in accordance with Section 11.5.
 
(a) In connection with the calculation of the Cash Settlement, the amount described in this Section 3.4(a) shall be equal to the sum of the following amounts, without duplication:
 
(i) an amount equal to all Property Costs and other costs attributable to the Assets, or the production of Hydrocarbons therefrom, incurred or attributable to the period after the Effective Time (or apportioned to Sabine or Earthstone pursuant to
 
 
7

 
 
Article 14) but paid by Flatonia, as is consistent with Section 2.4(a) and Section 2.4(b), but excluding any amounts previously reimbursed to Flatonia pursuant to Section 2.4(d);
 
(ii) an amount equal to all proceeds to which Flatonia is entitled pursuant to Section 2.4(b), to the extent that such proceeds have been received by Sabine and not remitted or paid to Flatonia;
 
(iii) an amount equal to all Property Costs and other expenses attributable to the Assets and incurred after the Effective Time (or apportioned to Sabine or Earthstone pursuant to Article 14), and which have been paid by Flatonia, including  bonuses, rentals, cash calls and advances to Third Party operators, in each case for expenses not yet incurred but paid by Flatonia, and an amount equal to any Tax benefit (including refunds, credits or rebates) as of the Cut-off Date agreed by the Parties to be attributable to any reduction in severance Taxes that may be realized after the Effective Time but that results from payments or production for periods prior to or at the Effective Time;
 
(iv) to the extent that proceeds for the associated production prior to and at the Effective Time have not been received by or remitted to Flatonia, an amount equal to the aggregate volumes of Hydrocarbons stored in stock tanks, pipelines, line fill or other storage as of the Effective Time and the volume of Hydrocarbons contained in gathering lines associated with production from the Properties and applicable pipelines (including any line fill) as of the Effective Time, in each case, from or attributable to the Assets or the production of Hydrocarbons therefrom multiplied by the applicable contract price for such volumes at the Effective Time;
 
(v) without duplication of Section 3.4(a)(iii), an amount equal to 28.57142857% of the total amount of all outstanding Prepayments as of the Closing Date; and
 
(vi) any other amount provided for elsewhere in this Agreement or otherwise agreed upon in writing by the Parties as an increase in the amount due to Flatonia in connection with the Cash Settlement.
 
(b) In connection with the calculation of the Cash Settlement, the amount described in this Section 3.4(b) shall be equal to the sum of the following amounts, without duplication:
 
(i) an amount equal to all Property Costs and other costs attributable to the Assets or the production of Hydrocarbons therefrom that are incurred or attributable to the period prior to and at the Effective Time (or apportioned to Flatonia pursuant to Article 14) but paid by Sabine, as is consistent with Section 2.4(a) and Section 2.4(b), but excluding any amounts previously reimbursed to Sabine pursuant to Section 2.4(d);
 
(ii) an amount equal to all proceeds to which Sabine is entitled pursuant to Section 2.4(a), to the extent that such amounts have been received by Flatonia and not remitted or paid to Sabine;
 
 
8

 
 
(iii) the amount of (a) any reduction in value of the Assets caused by Casualty Losses, as set forth in Section 4.2(a) or (b) the Allocated Value for any portion of the Assets taken in condemnation or under right of eminent domain, as set forth in Section 4.2(b);
 
(iv) an amount equal to the Allocated Value, if any, of any Assets excluded from this transaction pursuant to Section 4.1; and
 
(v) any other amount provided for elsewhere in this Agreement or otherwise agreed upon in writing by the Parties as an increase in the amount due to Sabine in connection with the Cash Settlement.
 
ARTICLE 4
 
CONSENTS AND PREFERENTIAL RIGHTS TO PURCHASE
 
Section 4.1 Consents to Assignment and Preferential Rights to Purchase.  Sabine will, at the earliest practicable date, use reasonable efforts, consistent with industry practices in transactions of this type, to identify, with respect to all Properties, (a) all preferential rights to purchase (“Preferential Rights”) and requirements that consents to assignment (“Consents”) be obtained that would be applicable to the assignment of the Assets to Sabine and (b) the names and addresses of parties holding such rights (“Sabine Consent Parties”), and provide a list of same to Flatonia.  Likewise, Flatonia will, at the earliest practicable date, use reasonable efforts, consistent with industry practices in transactions of this type, to identify, with respect to all Properties, (i) all Preferential Rights and requirements that Consents be obtained that would be applicable to the transactions contemplated hereby under contracts or agreements to which Sabine or any of its Affiliates are not a party and (ii) the names and addresses of parties holding such rights (“Flatonia Consent Parties”), and provide a list of same to Sabine.  In attempting to identify such Preferential Rights and Consents, and the names and addresses of such parties holding the same, Sabine and Flatonia shall in no event be obligated to go beyond their respective records.  Sabine will promptly request from the Sabine Consent Parties, and Flatonia will promptly request from the Flatonia Consent Parties, in each case, in accordance with the documents creating such rights, execution of the Consents and/or waivers of Preferential Rights so identified, and Sabine and Flatonia shall provide copies of such requests to the other, as applicable; provided, however, that neither Sabine nor Flatonia shall have an obligation to ensure that such Consents or waivers of Preferential Rights are obtained.  If a party from whom a waiver of a Preferential Right is requested exercises its Preferential Right, Sabine or Flatonia, as applicable, shall so notify the other, and Flatonia will tender to such party the required interest in the Property at a price equal to its Allocated Value, proportionately reduced if less than the entire Property must be tendered (the “PR Value”), and if such interest in such Property is actually sold to such party so exercising such right, such interest in such Property will be excluded from the transaction contemplated hereby and the amount calculated under Section 3.4(b) will be increased by such Allocated Value or PR Value, as applicable.  Except for Consents in documents that state that such Consent cannot be unreasonably withheld (or words similar thereto), if a Person from whom a Consent is requested refuses to give such Consent, unless otherwise agreed by the Parties, the interest in the Property affected by such Consent will be excluded from the transaction contemplated hereby and the amount calculated under Section 3.4(b) will be increased by the Allocated Value of such excluded interest.
 
 
9

 
 
Section 4.2 Casualty Loss or Condemnation.
 
(a) If prior to the Closing Date any portion of the Properties is destroyed or taken as a result of a Casualty (a “Casualty Loss”), Sabine will nevertheless be required to complete the transactions contemplated hereby, and such Casualty Loss shall be treated as an increase in the amount calculated under Section 3.4(b) equal to the lesser of: (i) the Allocated Value of the Property affected by such Casualty and (ii) the amount of such Casualty Loss.  Flatonia will not voluntarily compromise, settle or adjust any Casualty Loss without prior consultation with Sabine.  In such event, all rights to insurance proceeds and claims against third parties related to such Casualty Loss shall belong to Flatonia.
 
(b) If after the Execution Date, but prior to the Closing Date, any portion of the Assets is taken in condemnation or under right of eminent domain by any Governmental Body, (i) the affected Asset shall be excluded from the Assets conveyed at Closing and shall be deemed an Excluded Asset and (ii) the amount calculated under Section 3.4(b) shall be increased by the Allocated Value for such Asset, if any.  If any action for condemnation or taking under right of eminent domain is pending or threatened with respect to any portion of the Assets after the Execution Date, but no taking of such Asset occurs prior to the Closing Date, Flatonia shall, at the Closing, sell, assign and convey to Sabine or subrogate Sabine to Flatonia’s right, title and interest (if any) in such taking, including any insurance claims, unpaid awards and other rights against Third Parties (other than Persons within the Flatonia Group) arising out of the taking, insofar as they are attributable to the Assets (or portions thereof) threatened to be taken.
 
ARTICLE 5
 
REPRESENTATIONS AND WARRANTIES OF PRP
 
Section 5.1 Generally.
 
(a) Any representation or warranty qualified to “PRP’s Knowledge” or with any similar knowledge qualification is limited to matters within the Actual Knowledge of the individuals listed in Section 5.1 of the Flatonia Disclosure Schedule.
 
(b) Subject to the foregoing provisions of this Section 5.1, the disclaimers and waivers contained in this Agreement and the other terms and conditions of this Agreement, PRP represents and warrants as of the Execution Date the matters set out in Section 5.2 through Section 5.7.
 
Section 5.2 Existence and Qualification.  PRP is a limited liability company, validly existing and in good standing under the Laws of its jurisdiction of organization and is duly qualified to do business in, and is in good standing in, the jurisdictions in which the conduct or nature of its business or the ownership, leasing, holding or operating of its properties makes such qualification necessary, except such jurisdictions where the failure to be so qualified or in good standing, individually or in the aggregate, would not have a Flatonia Material Adverse Effect.
 
Section 5.3 Authorization and Enforceability.  PRP has the requisite limited liability company power, authority and capacity to execute and deliver this Agreement and the other instruments and agreements to be executed and delivered by it as contemplated hereby and to consummate the transactions contemplated hereby and thereby.  The execution, delivery and
 
 
10

 
 
performance of this Agreement and all documents required to be executed and delivered by PRP at the Closing, and the performance of the transactions contemplated hereby and thereby, have been duly and validly authorized by all necessary limited liability company action on the part of PRP.  This Agreement has been duly executed and delivered by PRP (and all documents required hereunder to be executed and delivered by PRP at the Closing will be duly executed and delivered by PRP) and this Agreement constitutes, and at the Closing such documents will constitute, the valid and binding obligations of PRP, enforceable in accordance with their terms, subject to any bankruptcy, insolvency, reorganization, moratorium, fraudulent transfer or other Laws, now or hereafter in effect, relating to or limiting creditors’ rights generally and to general principles of equity (regardless of whether such enforceability is considered in a proceeding in equity or at Law).
 
Section 5.4 No Conflicts.  The execution, delivery and performance of this Agreement by PRP, and consummation of the transactions contemplated by this Agreement, will not (a) violate any provision of the organizational documents of PRP, (b) conflict with or result in a violation of any provision of, or constitute (with or without the giving of notice or the passage of time or both) a default under, or give rise (with or without the giving of notice or the passage of time or both) to any right of termination, cancellation or acceleration under, any bond, debenture, note, mortgage, indenture, lease, contract, agreement or other instrument or obligation to which PRP is a party or by which PRP or any of its properties may be bound, (c) violate any Law applicable to PRP or (d) result in the creation or imposition of any claims, liens, mortgages, security interests and deeds of trust upon the properties of PRP, except any matters described in clauses (b), (c) or (d) of this Section 5.4 that, individually or in the aggregate, would not have or reasonably be expected to have a Flatonia Material Adverse Effect.
 
Section 5.5 Liability for Brokers’ Fees.  No Party other than PRP or Flatonia shall directly or indirectly have any responsibility, liability or expense, as a result of undertakings or agreements of PRP entered into in connection with this Agreement, for brokerage fees, finder’s fees, agent’s commissions or other similar forms of compensation in connection with this Agreement or any agreement or transaction contemplated hereby.
 
Section 5.6 Litigation.  There are no actions, suits or proceedings that are pending, or to PRP’s Knowledge, threatened in writing, before any Governmental Body against PRP that would not have or reasonably be expected to have a Flatonia Material Adverse Effect.
 
Section 5.7 Consents, Approvals or Waivers.  PRP’s execution, delivery and performance of this Agreement (and any document required to be executed and delivered by PRP at the Closing) is not and will not be subject to any consent, approval, or waiver from any Governmental Body or other Third Party.
 
Section 5.8 Bankruptcy.  There are no bankruptcy, insolvency, reorganization or receivership proceedings pending against, being contemplated by, or to PRP’s Knowledge, threatened against PRP.
 
 
11

 
 
ARTICLE 6
 
REPRESENTATIONS AND WARRANTIES OF FLATONIA
 
Section 6.1 Generally.
 
(a) Any representation or warranty qualified to “Flatonia’s Knowledge” or with any similar knowledge qualification is limited to matters within the Actual Knowledge of the individuals listed in Section 6.1 of the Flatonia Disclosure Schedule.
 
(b) Subject to the foregoing provisions of this Section 6.1, the disclaimers and waivers contained in this Agreement and the other terms and conditions of this Agreement, Flatonia represents and warrants as of the Execution Date the matters set out in Section 6.2 through Section 6.12.
 
Section 6.2 Existence and Qualification.  Flatonia (a) is a limited liability company, validly existing and in good standing under the Laws of its jurisdiction of organization and is duly qualified to do business in, and is in good standing in, the jurisdictions in which the conduct or nature of its business or the ownership, leasing, holding or operating of its properties makes such qualification necessary, except such jurisdictions where the failure to be so qualified or in good standing, individually or in the aggregate, would not have a Material Adverse Effect on Flatonia and (b) has all requisite corporate power and authority to own, lease, operate and use the assets and properties currently owned, leased, operated and owned by it, including the Assets.
 
Section 6.3 Authorization and Enforceability.  Flatonia has the requisite limited liability company power, authority and capacity to execute and deliver this Agreement and the other instruments and agreements to be executed and delivered by it as contemplated hereby and to consummate the transactions contemplated hereby and thereby.  The execution, delivery and performance of this Agreement and all documents required to be executed and delivered by Flatonia at the Closing, and the performance of the transactions contemplated hereby and thereby, have been duly and validly authorized by all necessary limited liability company action on the part of Flatonia.  This Agreement has been duly executed and delivered by Flatonia (and all documents required hereunder to be executed and delivered by Flatonia at the Closing will be duly executed and delivered by Flatonia) and this Agreement constitutes, and at the Closing such documents will constitute, the valid and binding obligations of Flatonia, enforceable in accordance with their terms, subject to any bankruptcy, insolvency, reorganization, moratorium, fraudulent transfer or other Laws, now or hereafter in effect, relating to or limiting creditors’ rights generally and to general principles of equity (regardless of whether such enforceability is considered in a proceeding in equity or at Law).
 
Section 6.4 No Conflicts.  Except as set forth on Section 6.4 of the Flatonia Disclosure Schedule, the execution, delivery and performance of this Agreement by Flatonia, and the consummation of the transactions contemplated by this Agreement, will not (a) violate any provision of the organizational documents of Flatonia, (b) conflict with or result in a violation of any provision of, or constitute (with or without the giving of notice or the passage of time or both) a default under, or give rise (with or without the giving of notice or the passage of time or both) to any right of termination, cancellation or acceleration under, any bond, debenture, note, mortgage, indenture, lease, contract, agreement or other instrument or obligation to which
 
 
12

 
 
Flatonia is a party or by which Flatonia or any of the Assets may be bound, (c) violate any Law applicable to Flatonia or any of the Assets or (d) result in the creation or imposition of any claims, liens, mortgages, security interests and deeds of trust upon the Assets other than a Permitted Encumbrance, except any matters described in clause (b), (c) or (d) of this Section 6.4 that, individually or in the aggregate, would not have or reasonably be expected to have a Flatonia Material Adverse Effect.
 
Section 6.5 Liability for Brokers’ Fees.  No Party other than PRP or Flatonia shall directly or indirectly have any responsibility, liability or expense, as a result of undertakings or agreements of Flatonia entered into in connection with this Agreement, for brokerage fees, finder’s fees, agent’s commissions or other similar forms of compensation in connection with this Agreement or any agreement or transaction contemplated hereby.
 
Section 6.6 Litigation.  Except as disclosed on Section 6.6 of the Flatonia Disclosure Schedule, there are no actions, suits or proceedings pending, or to Flatonia’s Knowledge, threatened in writing, before any Governmental Body that would have or reasonably be expected to have a Flatonia Material Adverse Effect.
 
Section 6.7 Taxes and Assessments.  Except as disclosed on Section 6.7 of the Flatonia Disclosure Schedule; provided, however, to the extent any of the following representations are made with respect to Property Taxes, such representations are made to Flatonia’s Knowledge:
 
(a) Flatonia has paid all Taxes due and payable by it that could give rise to a lien (other than a Permitted Encumbrance) on any of the Assets;
 
(b) Flatonia has timely filed all Tax Returns required to be filed by it as a result of the ownership of the Assets or the production of Hydrocarbons therefrom, and all such Tax Returns are true, correct and complete in all material respects;
 
(c) there is no action, suit, proceeding or audit currently pending (or threatened in writing) with respect to any such Taxes or any such Tax Returns;
 
(d) Flatonia has not agreed to extend the statute of limitations for assessment of any such Taxes;
 
(e) none of the Assets is properly reportable as owned by a partnership subject to Subchapter K of the Code for U.S. federal income tax purposes; and
 
(f) Flatonia is not a “foreign person” as defined in Section 1445(f)(3) of the Code.
 
 
13

 
 
Section 6.8 Material Contracts.
 
(a) Section 6.8 of the Flatonia Disclosure Schedule sets forth a list of the following Contracts affecting or relating to Flatonia’s interest in the Properties and to which Sabine, or an Affiliate of Sabine, is not a party or is not bound (the “Material Contracts”):
 
(i) Any Contract that can be reasonably expected to result in aggregate payments or receipts of revenue by Flatonia of more than $1,000,000 during the current or any subsequent year, including any transportation and processing or similar contract or Hydrocarbon sales contract, in each case, that is not terminable without penalty on 60 days’ or less notice (but specifically excluding customary joint operating agreements);
 
(ii) Any mortgage, deed of trust or security interest encumbering any Asset (other than Permitted Encumbrances) that will not be terminated at or prior to the Closing;
 
(iii) Any Contracts with Affiliates of Flatonia that will be binding on the Assets or Sabine after the Closing;
 
(iv) Any hedges, swaps or other derivatives Contracts that will be binding on the Assets or Sabine after the Closing; and
 
(v) Any Contract that constitutes an area of mutual interest agreement or any other agreement that purports to restrict, limit or prohibit the manner in which, or the locations in which, Flatonia conducts business within or adjacent to the Properties that will be binding on the Assets or Sabine after the Closing.
 
(b) Except as disclosed on Section 6.8 of the Flatonia Disclosure Schedule, each Material Contract set forth (or required to be set forth) on Section 6.8 of the Flatonia Disclosure Schedule is a legal, valid and binding obligation against Flatonia and, to the knowledge of Flatonia, each other party thereto, is enforceable in accordance with its terms against Flatonia, and to the Knowledge of Flatonia, each other party thereto and is in full force and effect, subject to any bankruptcy, insolvency, reorganization, moratorium, fraudulent transfer or other Laws, now or hereafter in effect, relating to or limiting creditors’ rights generally and to general principles of equity (regardless of whether such enforceability is considered in a proceeding in equity or at Law).  Neither Flatonia nor, to the Knowledge of Flatonia, any other party thereto, is in default under any Material Contract, and no event, occurrence, condition or act has occurred that, with the giving of notice, the lapse of time or the happening of any other event or condition, would become a default or event of default by Flatonia or, to the Knowledge of Flatonia, any other party thereto, that in each case would have or  reasonably be expected to have, individually or in the aggregate, a Flatonia Material Adverse Effect.
 
Section 6.9 Bonds and Letters of Credit.  Section 6.9 of the Flatonia Disclosure Schedule lists all bonds, letters of credit, guarantees and other similar commitments held by Flatonia that are required by Third Parties in order for Flatonia to own the Assets (the “Flatonia Financial Assurances”), excluding, however, any bonds, letters of credit, guarantees and other
 
 
14

 
 
similar commitments required by any Governmental Bodies in order for Flatonia or its Affiliates to own or operate the Assets.
 
Section 6.10 Bankruptcy.  There are no bankruptcy, insolvency, reorganization or receivership proceedings pending against, being contemplated by, or to Flatonia’s Knowledge, threatened against Flatonia.
 
Section 6.11 No Plan or Intention to Dispose.  Flatonia has no present plan or intention to dispose of the Earthstone Contribution Shares.
 
Section 6.12 Securities Law Investment Representation.  Flatonia is acquiring the securities representing the Earthstone Contribution Shares for its own account for investment purposes only and not with a view to the distribution thereof.  Flatonia is an accredited investor as that term is defined in Regulation D promulgated by the SEC under the Securities Act.  Flatonia understands and agrees that the Earthstone Contribution Shares have not been registered under the Securities Act or any state securities Laws, and that accordingly, they will not be fully transferable except as permitted under various exemptions contained in the Securities Act and applicable state securities Laws, or upon satisfaction of the registration and prospectus delivery requirements of the Securities Act and applicable state securities Laws.  Flatonia acknowledges that it must bear the economic risk of its investment in the Earthstone Contribution Shares for an indefinite period of time (subject, however, to the terms and conditions of the Registration Rights Agreement) since they have not been registered under the Securities Act and applicable state securities Laws and therefore cannot be sold unless they are subsequently registered or an exemption from registration is available. Absent an effective registration statement under the Securities Act and applicable state securities Laws covering the disposition of the Earthstone Contribution Shares, Flatonia will not sell, transfer, assign, pledge, hypothecate or otherwise dispose of any or all of the Earthstone Contribution Shares, absent a valid exemption from the registration and prospectus delivery requirements of the Securities Act and the registration or qualification requirements of any applicable state securities Laws.  Flatonia acknowledges that a legend setting forth the foregoing restrictions will be included on each of the certificates evidencing the Earthstone Contribution Shares.
 
Section 6.13 Defensible Title.  The Assets are free and clear of any liens, encumbrances, burdens, claims and other defects arising by, through or under Flatonia that would cause Flatonia not to have Defensible Title to the Assets.
 
Section 6.14 Certain Disclaimers
 
(a) .  THE EXPRESS REPRESENTATIONS AND WARRANTIES OF FLATONIA CONTAINED ABOVE IN THIS ARTICLE 6 (OR IN ANY CONVEYANCE EXECUTED PURSUANT TO THIS AGREEMENT) ARE EXCLUSIVE AND ARE IN LIEU OF ALL OTHER REPRESENTATIONS AND WARRANTIES, EXPRESS, IMPLIED, STATUTORY OR OTHERWISE, AND FLATONIA EXPRESSLY DISCLAIMS ANY AND ALL SUCH OTHER REPRESENTATIONS AND WARRANTIES.  WITHOUT LIMITATION OF THE FOREGOING, THE ASSETS SHALL BE CONVEYED PURSUANT HERETO WITHOUT ANY WARRANTY OR REPRESENTATION, WHETHER EXPRESS, IMPLIED, STATUTORY OR OTHERWISE, RELATING TO TITLE TO THE ASSETS (EXCEPT AS SET FORTH IN THE CONVEYANCE EXECUTED PURSUANT TO THIS AGREEMENT) OR RELATING TO THE CONDITION, QUANTITY, QUALITY,
 
 
15

 
 
FITNESS FOR A PARTICULAR PURPOSE, CONFORMITY TO THE MODELS OR SAMPLES OF MATERIALS OR MERCHANTABILITY OF ANY EQUIPMENT OR ITS FITNESS FOR ANY PURPOSE, AND, EXCEPT AS PROVIDED OTHERWISE IN THE FIRST SENTENCE OF THIS PARAGRAPH, WITHOUT ANY OTHER EXPRESS, IMPLIED, STATUTORY OR OTHER WARRANTY OR REPRESENTATION WHATSOEVER.  SABINE SHALL HAVE INSPECTED, OR WAIVED (AND UPON CLOSING SHALL BE DEEMED TO HAVE WAIVED WITH RESPECT TO THE ASSETS CONVEYED TO SABINE IN SUCH CLOSING) ITS RIGHT TO INSPECT THE ASSETS FOR ALL PURPOSES AND SATISFIED ITSELF AS TO THEIR PHYSICAL AND ENVIRONMENTAL CONDITION, BOTH SURFACE AND SUBSURFACE, INCLUDING CONDITIONS SPECIFICALLY RELATED TO THE PRESENCE, RELEASE OR DISPOSAL OF HAZARDOUS SUBSTANCES, SOLID WASTES, ASBESTOS AND OTHER MAN MADE FIBERS, OR NORM.  EXCEPT AS PROVIDED OTHERWISE IN THE FIRST SENTENCE OF THIS PARAGRAPH, SABINE IS RELYING SOLELY UPON ITS OWN INSPECTION OF THE ASSETS, AND SABINE SHALL ACCEPT ALL OF THE SAME IN THEIR “AS IS, WHERE IS” CONDITION.  ALSO WITHOUT LIMITATION OF THE FOREGOING, FLATONIA MAKES NO WARRANTY OR REPRESENTATION, EXPRESS, IMPLIED, STATUTORY OR OTHERWISE, AS TO THE ACCURACY OR COMPLETENESS OF ANY DATA, REPORTS, RECORDS, PROJECTIONS, INFORMATION OR MATERIALS NOW, HERETOFORE OR HEREAFTER FURNISHED OR MADE AVAILABLE TO SABINE OR ANY OTHER PERSON IN CONNECTION WITH THIS AGREEMENT INCLUDING RELATIVE TO PRICING ASSUMPTIONS, OR QUALITY OR QUANTITY OF HYDROCARBON RESERVES (IF ANY) ATTRIBUTABLE TO THE ASSETS OR THE ABILITY OR POTENTIAL OF THE ASSETS TO PRODUCE HYDROCARBONS OR THE ENVIRONMENTAL CONDITION OF THE ASSETS OR ANY OTHER MATTERS CONTAINED IN ANY MATERIALS FURNISHED OR MADE AVAILABLE TO SABINE OR ANY OTHER PERSON BY FLATONIA OR BY FLATONIA’S AGENTS OR REPRESENTATIVES.  ANY AND ALL SUCH DATA, RECORDS, REPORTS, PROJECTIONS, INFORMATION AND OTHER MATERIALS (WRITTEN OR ORAL) FURNISHED BY FLATONIA OR OTHERWISE MADE AVAILABLE OR DISCLOSED TO SABINE OR ANY OTHER PERSON ARE PROVIDED TO SABINE AS A CONVENIENCE AND SHALL NOT CREATE OR GIVE RISE TO ANY LIABILITY OF OR AGAINST FLATONIA AND ANY RELIANCE ON OR USE OF THE SAME SHALL BE AT SABINE’S SOLE RISK TO THE MAXIMUM EXTENT PERMITTED BY LAW.
 
ARTICLE 7
 
REPRESENTATIONS AND WARRANTIES OF SABINE, OAK VALLEY AND
 
OAK VALLEY OPERATOR
 
Section 7.1 Generally.
 
(a) Any representation or warranty qualified to the “knowledge of the Oak Valley Entities” or with any similar knowledge qualification is limited to matters within the Actual Knowledge of the individuals listed in Section 7.1 of the Oak Valley Disclosure Schedule.
 
(b) Subject to the foregoing provisions of this Section 7.1, the disclaimers and waivers contained in this Agreement and the other terms and conditions of this Agreement, each of Oak Valley Entity hereby jointly and severally represents and warrants as of the Execution Date the matters set out in Section 7.2 through Section 7.12.
 
 
16

 
 
Section 7.2 Existence and Qualification.  Each Oak Valley Entity is a limited liability company, validly existing and in good standing under the Laws of the state of its formation and is duly qualified to do business in, and is in good standing in, the jurisdictions in which the conduct or nature of its business or the ownership, leasing, holding or operating of its properties makes such qualification necessary, except such jurisdictions where the failure to be so qualified or in good standing, individually or in the aggregate, would not have a Material Adverse Effect on such Oak Valley Entity.
 
Section 7.3 Authorization and Enforceability; Ownership of Sabine and Oak Valley Operator.
 
(a) Each Oak Valley Entity has the requisite limited liability company power, authority and capacity to execute and deliver this Agreement and the other instruments and agreements to be executed and delivered by it as contemplated hereby and to consummate the transactions contemplated hereby and thereby.  The execution, delivery and performance of this Agreement and all documents required to be executed and delivered by each Oak Valley Entity at the Closing, and the performance of the transactions contemplated hereby and thereby, have been duly and validly authorized by all necessary limited liability company action on the part of such Oak Valley Entity.  This Agreement has been duly executed and delivered by each Oak Valley Entity (and all documents required hereunder to be executed and delivered by such Oak Valley Entity at the Closing will be duly executed and delivered by such Oak Valley Entity) and this Agreement constitutes, and at the Closing such documents will constitute, the valid and binding obligations of each Oak Valley Entity, enforceable in accordance with their respective terms, subject to any bankruptcy, insolvency, reorganization, moratorium, fraudulent transfer or other Laws, now or hereafter in effect, relating to or limiting creditors’ rights generally and to general principles of equity (regardless of whether such enforceability is considered in a proceeding in equity or at Law).
 
(b) All of the issued and outstanding limited liability company interests of each of Sabine and Oak Valley Operator are held beneficially and of record by Oak Valley.  The limited liability company agreement of each of Sabine and Oak Valley Operator has been duly authorized, executed and delivered by Oak Valley and is, and will be at the Closing, a valid and legally binding agreement, enforceable against Sabine or Oak Valley Operator, as applicable, and its sole member in accordance with its terms.
 
Section 7.4 No Conflicts.  Except as disclosed on Section 7.4 of the Oak Valley Disclosure Schedule, the execution, delivery and performance of this Agreement by each Oak Valley Entity, and the transactions contemplated by this Agreement, will not (a) violate any provision of the organizational documents of any Oak Valley Entity, (b) conflict with or result in a violation of any provision of, or constitute (with or without the giving of notice or the passage of time or both) a default under, or give rise (with or without the giving of notice or the passage of time or both) to any right of termination, cancellation or acceleration under, any bond, debenture, note, mortgage, indenture, lease, contract, agreement or other instrument or obligation to which any Oak Valley Entity is a party or by which any Oak Valley Entity or any of its properties may be bound, (c) violate any Law applicable to such Oak Valley Entity or (d) result in the creation or imposition of any claims, liens, mortgages, security interests and deeds of trust upon the properties of each Oak Valley Entity, except any matters described in clause (b), (c) or
 
 
17

 
 
 (d) of this Section 7.4 that, individually or in the aggregate, would not have or reasonably be expected to have a Material Adverse Effect on any Oak Valley Entity.
 
Section 7.5 Liability for Brokers’ Fees.  No Party other than one or more Oak Valley Entities shall directly or indirectly have any responsibility, liability or expense, as a result of undertakings or agreements of any Oak Valley Entity, for brokerage fees, finder’s fees, agent’s commissions or other similar forms of compensation in connection with this Agreement or any agreement or transaction contemplated hereby.
 
Section 7.6 Litigation.  There are no actions, suits or proceedings pending, or to the knowledge of the Oak Valley Entities, threatened in writing, before any Governmental Body that would have or reasonably be expected to have a Material Adverse Effect on any Oak Valley Entity.
 
Section 7.7 Securities Law Compliance.  Sabine is acquiring the Assets for investment and not with a view toward, or for sale in connection with, any distribution thereof, nor with any present intention of distributing or selling such Assets within the meaning of the Securities Act and applicable state securities Laws.
 
Section 7.8 Independent Evaluation.
 
(a) Sabine is knowledgeable of the oil and gas business (including the exploration and production and gathering segments thereof) and of the usual and customary practices of Persons involved in such business, including those in the areas where the Assets are located.  Sabine is capable of making such investigation, inspection, review and evaluation of the Assets as a prudent purchaser would deem appropriate under the circumstances including with respect to all matters relating to the Assets, their value, operation and suitability for investment.  Sabine has conducted its own investigation, inspection, review and evaluation of the Assets and acknowledges that as a result of its current partial ownership of the Assets, Sabine has full access to the Assets and to the appropriate personnel, premises and records for such purpose to its satisfaction.
 
(b) In making the decision to enter into this Agreement and to consummate the transactions contemplated hereby, each Oak Valley Entity acknowledges that it (i) has not relied upon any statements, representations (whether oral or written), or any information provided by PRP or Flatonia, (ii) has relied solely on the basis of its own independent due diligence investigation of the Assets and the terms and conditions of this Agreement, except to the limited extent of the representations,  warranties and covenants of PRP and Flatonia set forth in Article 5 and Article 6, respectively, and in each other document required to be executed and delivered by PRP and Flatonia at the Closing.
 
Section 7.9 Consents, Approvals or Waivers.  Except for Customary Post-Closing Consents and as set forth on Section 7.9 of the Oak Valley Disclosure Schedule, the execution, delivery and performance of this Agreement by each Oak Valley Entity (and any document required to be executed and delivered by any Oak Valley Entity at the Closing) is not and will not be subject to any consent, approval, or waiver from any Governmental Body or other Third Party.
 
 
18

 
 
Section 7.10 Bankruptcy.  There are no bankruptcy, insolvency, reorganization or receivership proceedings pending against, being contemplated by, or to the knowledge of the Oak Valley Entities, threatened against any Oak Valley Entity.
 
Section 7.11 Exchange Agreement Representations.  Except as disclosed on Section 7.11 of the Oak Valley Disclosure Schedule: (a) the representations and warranties made by Oak Valley in Sections 4.1, 4.2 and 4.3 of the Exchange Agreement are true and correct and (b) all other representations and warranties made by Oak Valley in the Exchange Agreement are true and correct in all material respects.
 
Section 7.12 No Plan or Intention to Dispose.  Oak Valley has no present plan or intention to dispose of the Earthstone Common Stock received pursuant to the Exchange Agreement.
 
Section 7.13 Limitation.  Each Oak Valley Entity acknowledges the following: THE ASSETS HAVE BEEN USED FOR EXPLORATION, DEVELOPMENT AND PRODUCTION OF HYDROCARBONS, AND THERE MAY BE PETROLEUM, PRODUCED WATER, WASTE, OR HAZARDOUS SUBSTANCES OR MATERIALS LOCATED IN, ON OR UNDER THE PROPERTIES OR ASSOCIATED WITH THE ASSETS.  EQUIPMENT AND SITES INCLUDED IN THE ASSETS MAY CONTAIN ASBESTOS, NORM OR OTHER HAZARDOUS SUBSTANCES.  NORM MAY AFFIX OR ATTACH ITSELF TO THE INSIDE OF WELLS, MATERIALS AND EQUIPMENT AS SCALE, OR IN OTHER FORMS.  THE WELLS, MATERIALS AND EQUIPMENT LOCATED ON THE PROPERTIES OR INCLUDED IN THE ASSETS MAY CONTAIN NORM AND OTHER WASTES OR HAZARDOUS SUBSTANCES.  NORM CONTAINING MATERIAL AND/OR OTHER WASTES OR HAZARDOUS SUBSTANCES MAY HAVE COME IN CONTACT WITH VARIOUS ENVIRONMENTAL MEDIA, INCLUDING WATER, SOILS OR SEDIMENT.  SPECIAL PROCEDURES MAY BE REQUIRED FOR THE ASSESSMENT, REMEDIATION, REMOVAL, TRANSPORTATION OR DISPOSAL OF ENVIRONMENTAL MEDIA, WASTES, ASBESTOS, NORM AND OTHER HAZARDOUS SUBSTANCES FROM THE ASSETS.
 
ARTICLE 8
 
REPRESENTATIONS AND WARRANTIES OF EARTHSTONE
 
Section 8.1 Generally.
 
(a) Any representation or warranty qualified to “Earthstone’s Knowledge” or with any similar knowledge qualification is limited to matters within the Actual Knowledge of the individuals listed in Section 8.1 of the Earthstone Disclosure Schedule.
 
(b) Subject to the foregoing provisions of this Section 8.1, the disclaimers and waivers contained in this Agreement and the other terms and conditions of this Agreement, Earthstone represents and warrants as of the Execution Date the matters set out in Section 8.2 through Section 8.11.
 
 
19

 
 
Section 8.2 Existence and Qualification.  Earthstone is a corporation, validly existing and in good standing under the Laws of the State of Delaware and is duly qualified to do business in, and is in good standing in, the jurisdictions in which the conduct or nature of its business or the ownership, leasing, holding or operating of its properties makes such qualification necessary, except such jurisdictions where the failure to be so qualified or in good standing, individually or in the aggregate, would not have a Material Adverse Effect on Earthstone.
 
Section 8.3 Authorization and Enforceability.  Subject to the receipt of the Earthstone Stockholder Approval, (a) Earthstone has the requisite corporate power, authority and capacity to execute and deliver this Agreement and the other instruments and agreements to be executed and delivered by it as contemplated hereby and to consummate the transactions contemplated hereby and thereby; (b) the execution, delivery and performance of this Agreement and all documents required to be executed and delivered by Earthstone at the Closing, and the performance of the transactions contemplated hereby and thereby, have been duly and validly authorized by all necessary corporate action on the part of Earthstone; and (c) this Agreement has been duly executed and delivered by Earthstone (and all documents required hereunder to be executed and delivered by Earthstone at the Closing will be duly executed and delivered by Earthstone) and this Agreement constitutes, and at the Closing such documents will constitute, the valid and binding obligations of Earthstone, enforceable in accordance with their terms, subject to any bankruptcy, insolvency, reorganization, moratorium, fraudulent transfer or other Laws, now or hereafter in effect, relating to or limiting creditors’ rights generally and to general principles of equity (regardless of whether such enforceability is considered in a proceeding in equity or at Law).
 
Section 8.4 Capitalization of Earthstone.
 
(a) All of the outstanding shares of Earthstone Common Stock have been duly authorized and validly issued in accordance with the Certificate of Incorporation, are fully paid and nonassessable, and, as of the respective dates of the SEC Filings and Earthstone Financial Statements (in each case, as defined in the Exchange Agreement, but determined as of the Execution Date), were issued and held as described therein.  On the date hereof, there are 1,737,420 issued and outstanding shares of Earthstone Common Stock. On the date hereof, Earthstone has no preferred stock or other equity securities issued or outstanding.
 
(b) Subject to the receipt of the Earthstone Stockholder Approval, the shares of Earthstone Common Stock to be issued pursuant to this Agreement will be duly authorized in accordance with the Certificate of Incorporation, and, when issued and delivered pursuant to this Agreement in accordance with the terms hereof, will be validly issued, fully paid and nonassessable and will be issued free and clear of any lien, claim or encumbrance.
 
(c) Except for the shares of Earthstone Common Stock constituting the Earthstone Contribution Shares and outstanding options, warrants or other rights to purchase Earthstone Common Stock set forth in the Earthstone Annual Report (as defined in the Exchange Agreement) or as provided in the Earthstone Rights Agreement or the Exchange Agreement, there are no preemptive rights or other rights to subscribe for or to purchase any shares of Earthstone Common Stock.  Except for the shares of Earthstone Common Stock to be issued
 
 
20

 
 
pursuant to this Agreement or the Exchange Agreement (as set forth on Section 8.4 of the Earthstone Disclosure Schedule), as of the date hereof, there are no shares of Earthstone Common Stock or shares of Earthstone preferred stock held in the treasury of Earthstone, there are no outstanding options, warrants or other rights to purchase, agreements or other obligations to issue, or rights to convert any obligations into or exchange any securities for, shares of Earthstone Common Stock or other securities of Earthstone.
 
(d) Subject to the receipt of the Earthstone Stockholder Approval, Earthstone has all requisite power and authority to issue, exchange and deliver the Earthstone Contribution Shares in accordance with and upon the terms and conditions set forth in this Agreement.  As of the Closing Date, all corporate action for the authorization, issuance, exchange and delivery of the Earthstone Contribution Shares shall have been validly taken, and no other authorization by any of such parties is required therefor.
 
Section 8.5 No Conflicts
 
(a) .  Except for the receipt of the Earthstone Stockholder Approval, the required approval of NYSE MKT and as otherwise indicated on Section 8.5 of the Earthstone Disclosure Schedule, the execution, delivery and performance by Earthstone of this Agreement and the consummation by Earthstone of the transactions contemplated hereby do not and will not (a) conflict with or result in a violation of any provision of its Certificate of Incorporation or bylaws, (b) conflict with or result in a violation of any provision of, or constitute (with or without the giving of notice or the passage of time or both) a default under, or give rise (with or without the giving of notice or the passage of time or both) to any right of termination, cancellation or acceleration under, any bond, debenture, note, mortgage, indenture, lease, contract, agreement or other instrument or obligation to which Earthstone is a party or by which Earthstone or any of its properties may be bound, (c) violate any Law applicable to Earthstone or (d) result in the creation or imposition of any claims, liens, mortgages, security interests and deeds of trust upon the properties of Earthstone, except any matters described in clause (b), (c) or (d) of this Section 8.5 that, individually or in the aggregate, would not have or reasonably be expected to have a Material Adverse Effect on Earthstone.
 
Section 8.6 Liability for Brokers’ Fees
 
(a) .  No Party other than Earthstone shall directly or indirectly have any responsibility, liability or expense, as a result of undertakings or agreements of Earthstone, for brokerage fees, finder’s fees, agent’s commissions or other similar forms of compensation in connection with this Agreement or any agreement or transaction contemplated hereby.
 
Section 8.7 Litigation.  There are no actions, suits or proceedings pending, or to Earthstone’s Knowledge, threatened in writing, before any Governmental Body that would have or reasonably be expected to have a Material Adverse Effect on Earthstone.
 
Section 8.8 Governmental Approvals.  To the Knowledge of Earthstone, no material consent, approval, order or authorization of, or declaration, filing or registration with, any Governmental Body is required to be obtained or made by Earthstone in connection with the execution, delivery or performance by Earthstone of this Agreement or the consummation by it of the transactions contemplated hereby, other than (a) compliance with any applicable federal or state securities or takeover Laws, including the filing of the Proxy Statement, as well as the filing of such other forms, notices and other documents as required under federal securities and state
 
 
21

 
 
blue sky Laws and (b) filings with Governmental Bodies to occur in the ordinary course following the consummation of the transactions contemplated hereby.
 
Section 8.9 Securities Laws.  Assuming the representations of Flatonia contained in Section 6.11 of this Agreement are true and correct, the offer and sale of the shares comprising the Earthstone Contribution Shares (a) are and will be exempt from the registration and prospectus delivery requirements of the Securities Act, (b) have been registered or qualified (or are exempt from registration and qualification) under the registration, permit or qualification requirements of all applicable state securities laws, and (c) are and will be accomplished in conformity with all other federal and applicable state securities Laws.
 
Section 8.10 Earthstone Rights Agreement.  Other than under the Earthstone Rights Agreement, Earthstone does not have any outstanding rights or “poison pills” other than any such rights or “poison pills” that will expire or terminate (without payment of any consideration by any Party) prior to the Closing Date.  In furtherance of the foregoing, the Earthstone Board has taken appropriate action such that in connection with the consummation of the transactions contemplated by this Agreement (a) none of Oak Valley and any of its “Affiliates” or “Associates” (as each such term is defined in the Earthstone Rights Agreement) and PRP and Flatonia and any of their respective “Affiliates” or “Associates” are “Beneficial Owners” (as defined in the Earthstone Rights Agreement), (b) none of Oak Valley and any of its “Affiliates” or “Associates” and PRP and Flatonia and any of their respective “Affiliates” or “Associates” are “Acquiring Persons” (as defined in the Earthstone Rights Agreement”); (c) no “Distribution Date” or “Shares Acquisition Date” (each as defined in the Earthstone Rights Agreement) will be triggered as a result of the execution of this Agreement or the consummation pursuant to this Agreement of the acquisition of the Assets and the issuance of the Earthstone Contribution Shares and the other transactions contemplated by this Agreement pursuant to the terms hereof; and (d) the Earthstone Rights Agreement has been amended to exempt this Agreement and the transactions contemplated hereby and thereby from the application of the Earthstone Rights Agreement.
 
Section 8.11 Exchange Agreement Representations
 
Section 8.12 .  Except as disclosed on Section 8.11 of the Earthstone Disclosure Schedule: (a) the representations and warranties made by Earthstone in Sections 3.1, 3.2, 3.3 and 3.34 of the Exchange Agreement are true and correct and (b) all other representations and warranties made by Earthstone in the Exchange Agreement are true and correct in all material respects.
 
ARTICLE 9
 
COVENANTS OF THE PARTIES
 
Section 9.1 Access
 
(a) From and after the Execution Date until the Closing, upon reasonable notice and subject to applicable Laws relating to the exchange of information, each Party shall, and shall cause each of its Subsidiaries to afford to the other Parties and their respective Representatives reasonable access during normal business hours (and, with respect to books and records, the right to copy) to all of its and its Subsidiaries’ properties, commitments, books, contracts, records and correspondence (in each case, whether in physical or electronic form),
 
 
22

 
 
officers, employees, accountants, counsel, financial advisors and other Representatives, in each case, to the extent reasonably related to the transactions contemplated by this Agreement.  Each Party shall furnish promptly to each other Party (i) a copy of each report, schedule and other document filed or submitted by it pursuant to the requirements of federal or state securities laws and a copy of any communication (including “comment letters”) received by such Party from the SEC concerning compliance with securities Laws and (ii) all other information concerning its and its Subsidiaries’ business, properties and personnel as the other Parties may reasonably request.  Except for disclosures permitted by the terms of this Agreement, each Party and its Representatives shall hold information received from each other Party pursuant to this Section 9.1 in confidence in accordance with the terms of Section 9.3(b).
 
(b) This Section 9.1 shall not require any Party to permit any access, or to disclose any information, that in the reasonable, good faith judgment of such Party would reasonably be expected to result in (i) any violation of any contract or applicable Law to which such Party or its Subsidiaries is a party or is subject or cause any privilege (including attorney-client privilege) that such Party or any of its Subsidiaries would be entitled to assert to be undermined with respect to such information and such undermining of such privilege could in such Party’s good faith judgment adversely affect in any material respect such Party’s position in any pending or, what such Party believes in good faith could be, future litigation or (ii) if such Party or any of its Subsidiaries, on the one hand, and any of the other Parties or any of their Subsidiaries, on the other hand, are adverse parties in a litigation, such information being reasonably pertinent thereto; provided, however, that, in the case of clause (i), the Parties shall cooperate in seeking to find a way to allow disclosure of such information (including by entering into a joint-defense or similar agreement) to the extent doing so (1) would not (in the good faith belief of the Party being requested to disclose the information) reasonably be likely to result in the violation of any such contract or applicable Law or reasonably be likely to cause such privilege to be undermined with respect to such information or (2) could reasonably (in the good faith belief of the Party being requested to disclose the information) be managed through the use of customary “clean-room” arrangements pursuant to which appropriately designated Representatives of the other Parties shall be provided access to such information; provided, further that the Party being requested to disclose the information shall (x) notify the other Parties that such disclosures are reasonably likely to violate its or its Subsidiaries’ obligations under any such contract or applicable Law or are reasonably likely to cause such privilege to be undermined, (y) communicate to the other Parties in reasonable detail the facts giving rise to such notification and the subject matter of such information (to the extent it is able to do so in accordance with the first proviso in this Section 9.1(b)) and (z) in the case where such disclosures are reasonably likely to violate its or its Subsidiaries’ obligations under any contract, use reasonable commercial efforts to seek consent from the applicable third party to any such contract with respect to the disclosures prohibited thereby (to the extent not otherwise expressly prohibited by the terms of such contract).
 
(c) No investigation, or information received, pursuant to this Section 9.1 will modify any of the representations and warranties of the Parties.
 
Section 9.2 Government Reviews.  In a timely manner, the Parties shall (a) make all required filings, prepare all required applications and conduct negotiations with each Governmental Body as to which such filings, applications or negotiations are necessary or
 
 
23

 
 
appropriate in the consummation of the transactions contemplated hereby and (b) provide such information as each may reasonably request to make such filings, prepare such applications and conduct such negotiations.  Each Party shall reasonably cooperate with and use reasonable efforts to assist the other with respect to such filings, applications, and negotiations.
 
Section 9.3 Public Announcements; Confidentiality.
 
(a) The initial press release with respect to the execution of this Agreement shall be a joint press release to be reasonably agreed upon by the Parties.  Thereafter, no Party shall issue or cause the publication of any press release or other public announcement (to the extent previously issued or made in accordance with this Agreement) with respect to this Agreement or the transactions contemplated hereby without the prior consent of the other Parties (which consent shall not be unreasonably withheld or delayed), except as may be required by applicable Law or by any applicable listing agreement with the NYSE MKT as determined in the good faith judgment of Earthstone (in which case Earthstone shall not issue or cause the publication of such press release or other public announcement without prior consultation with the other Parties); provided, however, that Earthstone shall not be required by this Section 9.3(a) to consult with any other Party with respect to a public announcement in connection with the receipt and existence of an Alternative Proposal (as defined in the Exchange Agreement) that the Earthstone Board believes is bona fide and matters related thereto or an Adverse Recommendation Change (as defined in the Exchange Agreement) but nothing in this proviso shall limit any obligation of Earthstone under Section 5.3(c) of the Exchange Agreement to advise and inform Oak Valley or under Section 9.3(c) to advise and inform PRP; provided further, that each Party and their respective controlled affiliates may make statements that are consistent with statements made in previous press releases, public disclosures or public statements made by the Parties in compliance with this Section 9.3(a).
 
(b) Notwithstanding anything in Section 9.3(a) to the contrary, the Parties shall keep all information and data relating to this Agreement and the transactions contemplated hereby strictly confidential except for disclosures to Representatives of the Parties and any disclosures required to perform this Agreement; provided, however, that the foregoing shall not restrict disclosures that (i) are necessary for a Party to perform this Agreement (including such disclosure to Governmental Bodies or Third Parties holding Preferential Rights, rights of consent or other rights that may be applicable to the transactions contemplated by this Agreement as is reasonably necessary to provide notices, seek waivers, amendments or termination of such rights, or seek such consents); (ii) are required (upon advice of counsel) by applicable securities or other Laws or the applicable rules of any stock exchange having jurisdiction over the Parties or their respective Affiliates; or (iii) are otherwise subject to an undertaking of confidentiality from each Person receiving such information in form reasonably acceptable to the non-disclosing Parties.
 
(c) Earthstone and Oak Valley shall promptly advise PRP, orally and in writing, and in no event later than three (3) business days after receipt, if any proposal, offer, inquiry is received by or any discussions or negotiations are sought to be initiated with, Earthstone in respect of any Alternative Proposal and shall, in any such notice to PRP, indicate the identity of the Person making such proposal, offer or inquiry and the terms and conditions of any proposals or offers or the nature of any inquiries, and thereafter shall promptly keep PRP reasonably informed of all material developments affecting the status and terms of any such
 
 
24

 
 
proposals, offers, inquiries or requests and of the status of any such discussions or negotiations; provided, however, that no such notice shall be required in the event that such proposal, offer or inquiry does not and could not reasonably be expected to adversely affect Flatonia or PRP or to delay or impair the consummation of the transactions contemplated by this Agreement.
 
Section 9.4 Operation of Business.  Except as to (a) the matters set forth on Section 9.4 of the Flatonia Disclosure Schedule and (b) any other matters approved by the Oak Valley Entities, from the Execution Date until the Closing Date, Flatonia:
 
(i) will conduct its business related to the Assets in the ordinary course consistent with recent practices;
 
(ii) will not voluntarily terminate, materially amend, execute or extend any Material Contract;
 
(iii) will not transfer, sell, swap, hypothecate, encumber or otherwise dispose of any Assets, except for sales and dispositions of Hydrocarbon production in the ordinary course of business consistent with recent practices;
 
(iv) will pay, when due, expenses, taxes, revenues, and other obligations with respect to the Assets, and will not waive any rights of substantial value with respect to any of the Assets; and
 
(v) will not enter into an agreement with respect to any of the foregoing.
 
Section 9.5 Further Assurances.  After Closing, the Parties agree to take such further actions and to execute, acknowledge and deliver all such further documents as are reasonably requested by any other Party for carrying out the purposes of this Agreement or of any document delivered pursuant to this Agreement.
 
Section 9.6 Operating Agreement.  At Closing, Sabine, Oak Valley Operator and Flatonia shall execute the form of Joint Operating Agreement attached hereto as Exhibit C-1 (the “Amended Operating Agreement”) and the form of Memorandum of Operating Agreement attached hereto as Exhibit C-2 (the “Memorandum of Operating Agreement”).
 
Section 9.7 Proxy Statement; Earthstone Stockholder Meeting; Exchange Agreement.  Subject to Section 5.3 of the Exchange Agreement, Earthstone and Oak Valley agree to comply with the provisions of Section 5.1 of the Exchange Agreement and, in connection therewith, will include in the Proxy Statement (as defined in the Exchange Agreement) (x) the solicitation of proxies from Earthstone’s stockholders of the stockholder approval required under applicable Law in connection with the issuance of the Earthstone Contribution Shares hereunder and (y) the Earthstone Board’s unanimous recommendation that Earthstone’s stockholders vote in favor of granting such stockholder approval (the “Earthstone Contribution Board Recommendation”).  In the event of an Adverse Recommendation Change (as defined in the Exchange Agreement), the Earthstone Board may withdraw, modify or qualify, or propose publicly to withdraw, modify or qualify, the Earthstone Contribution Board Recommendation.  Earthstone and Oak Valley agree that they will not amend, modify or waive any provision under the Exchange Agreement in a
 
 
25

 
 
manner that would, or could be reasonably expected to, adversely affect PRP or Flatonia or delay or impair the consummation of the transactions contemplated by this Agreement without the prior written consent of PRP, and each reference in this Agreement to the Exchange Agreement (and any document the form of which is specified as an attachment to the Exchange Agreement) shall refer to the Exchange Agreement (and any such other document in the form attached to the Exchange Agreement) executed on May 15, 2014, as amended on September 26, 2014.
 
Section 9.8 Registration Rights.  At the Closing, Earthstone, Flatonia, PRP and Oak Valley will execute and deliver a Registration Rights Agreement relating to the Earthstone Contribution Shares substantially in the form attached hereto as Exhibit D (the “Registration Rights Agreement”).
 
Section 9.9 Listing of the Earthstone Contribution Shares.  Earthstone shall use its reasonable best efforts to cause the Earthstone Contribution Shares to be approved for listing on the NYSE MKT prior to the Closing, subject to official notice of issuance.
 
Section 9.10 Flatonia’s Right to Designate a Board Member and Board Observer Rights.
 
(a) From and after the Closing Date, Earthstone and Oak Valley shall, upon the request of Flatonia, take all required action to (a) increase the size of the Earthstone Board to at least 8 directors and (b) appoint one individual designated in writing by the Flatonia Board of Managers to serve as a member of the Earthstone Board, which director will be designated as a Class III director of Earthstone (the “Flatonia Designee”).  Subject to the provisions of the last sentence of this Section 9.10(a), the Board of Managers of Flatonia will continue to have the right to designate a Flatonia Designee to serve as a director of Earthstone, and Earthstone and the Earthstone Board will cause each such Flatonia Designee to be nominated to serve as a director and will recommend that Earthstone’s stockholders vote in favor of the election of such Flatonia Designee.  If the Flatonia Designee ceases to serve as a member of the Earthstone Board for any reason, then Flatonia shall have the right to designate a successor in accordance with this Section 9.10(a).   Any voting securities of Earthstone held by Oak Valley or any of its Affiliates will be voted (which term will include the execution of a written consent of stockholders) in favor of the election of the Flatonia Designee and will not be voted in favor of any action that is inconsistent with the rights set forth in this Section 9.10(a).  Flatonia (and any assignee permitted under this sentence) will have the right to assign all, but not less than all, of its rights under this Section 9.10(a) to PRP or to any Affiliate of PRP.  Notwithstanding the foregoing provisions of this Section 9.10(a), Flatonia’s rights under this Section 9.10(a) shall be extinguished if at any time PRP and its Affiliates collectively own less than 7.5% of the issued and outstanding shares of Earthstone Common Stock.
 
(b) During any period in which Flatonia has the right to designate a Flatonia Designee to the Earthstone Board as set forth in Section 9.10(a) but (x) a Flatonia Designee is not serving on the Earthstone Board and (y) Flatonia has elected not to designate a Flatonia Designee, Flatonia may designate one individual who will not be a member of the Earthstone Board, but who may attend and act as an observer (the “Flatonia Observer”) at any meeting (whether in person, telephonic, electronic or otherwise) of the Earthstone Board.  The Flatonia Observer will not count as a member of the Earthstone Board for any purpose, including, without
 
 
26

 
 
limitation, for voting purposes or for purposes of determining whether a quorum exists.  The Flatonia Observer will execute a confidentiality agreement on a mutually agreeable form with Earthstone as a condition to being permitted to attend such meetings.  Earthstone shall give the Flatonia Observer at least two days’ prior written notice of each such meeting.
 
Section 9.11 Notice Required by Rule 14f-1 under Exchange Act.  Any notice required under Rule 14f-1 under the Exchange Act concerning the changes in the composition of the Earthstone Board as herein provided shall be made on a timely basis.
 
Section 9.12 Section 16 Matters.  Prior to the Closing Date, Earthstone, Oak Valley, PRP and Flatonia shall take all such steps as may be required (to the extent permitted under applicable Law) to cause any acquisitions of Earthstone Contribution Shares resulting from the transactions contemplated by this Agreement by each person who is subject to the reporting requirements of Section 16(a) of the Exchange Act, or will become subject to such reporting requirements, with respect to Earthstone, to be exempt under Rule 16b-3 promulgated under the Exchange Act.
 
Section 9.13 Tax Treatment of the Transaction.  For U.S. federal income tax purposes (and for purposes of any state or local taxes that follow the federal treatment), the Parties hereto shall, and shall cause their Affiliates to, treat the following as a single integrated transaction qualifying (in whole or in part) for nonrecognition of gain or loss pursuant to Section 351 of the Code: (a) the Contribution and any Post-Closing Payment or other payment payable by Flatonia to Sabine pursuant to Section 11.5, Article 13 or Article 14 in exchange for the Earthstone Contribution Shares and (b) the “Exchange” (as defined and set forth in the Exchange Agreement) by Oak Valley of the membership interests of Oak Valley Operator, EF Non-Op, LLC and Sabine to Earthstone in exchange for Earthstone Common Stock.  The Parties (or their respective members or stockholders) shall not take any position inconsistent with such treatment on any Tax Return unless otherwise required by Law following a final determination as defined in Section 1313 of the Code.  Any Post-Closing Payment or other payment payable by Sabine to Flatonia in cash pursuant to Section 11.5, Article 13 or Article 14 shall be treated as money received by Flatonia in such transaction as described in Section 351(b) of the Code.
 
Section 9.14 Post-Closing Actions of Sabine.  From and after the closing of the transactions contemplated by the Exchange Agreement, Earthstone shall cause Sabine to comply with its covenants, agreements and obligations under this Agreement and any document delivered in connection with the Closing pursuant to this Agreement.
 
Section 9.15 Earthstone Voting Agreement.  Contemporaneously with the execution of this Agreement, Ray Singleton and Flatonia will enter into an amended and restated voting agreement pursuant to which Ray Singleton, as a stockholder of Earthstone Common Stock, will vote his shares of Earthstone Common Stock in favor of the transactions contemplated by the Exchange Agreement and this Agreement, including the issuance of the Earthstone Contribution Shares to Flatonia.
 
 
27

 
 
ARTICLE 10
 
CONDITIONS TO CLOSING
 
Section 10.1 Mutual Conditions to Closing.  The obligations of each Party to consummate the transactions contemplated by this Agreement are subject to the satisfaction (or waiver by such Party) on or prior to the Closing of each of the following conditions precedent:
 
(a) No Injunction.  On the Closing Date, no Order restraining, enjoining or otherwise prohibiting the consummation of the transactions contemplated by this Agreement shall have been issued and remain in force, and no suit, action or other proceeding by any Governmental Body seeking to restrain, enjoin or otherwise prohibit the consummation of the transactions contemplated by this Agreement shall be pending before any Governmental Body;
 
(b) Governmental Consents.  All material consents and approvals of any Governmental Body required for the consummation of the transactions contemplated under this Agreement, except Customary Post-Closing Consents, shall have been granted, or the necessary waiting period shall have expired, or early termination of the waiting period shall have been granted;
 
(c) Closing of the Transactions Contemplated by the Exchange Agreement.  The transactions contemplated by the Exchange Agreement shall have been consummated in accordance with the Exchange Agreement without any waiver or modification thereof except as permitted pursuant to Section 9.7.
 
(d) Earthstone Stockholder Approval of Earthstone Contribution Shares.  The Earthstone Stockholder Approval shall have been obtained in accordance with the General Corporation Law of the State of Delaware, the Certificate of Incorporation and the Bylaws of Earthstone; and
 
(e) Listing of Earthstone Contribution Shares.  The Earthstone Contribution Shares deliverable to Flatonia as contemplated by this Agreement shall have been approved for listing on the NYSE MKT, subject to official notice of issuance.
 
Section 10.2 Flatonia’s and PRP’s Conditions to Closing.  In addition to the conditions set forth in Section 10.1, the obligations of PRP and Flatonia to consummate the transactions contemplated by this Agreement are subject to the satisfaction (or waiver by PRP and Flatonia) on or prior to the Closing of each of the following conditions precedent:
 
(a) Representations.
 
(i) (A) The representations and warranties of the Oak Valley Entities set forth in Section 7.2 and Section 7.3, shall be true and correct in all respects, in each case both when made and at and as of the Closing Date, as if made at and as of such time (except to the extent expressly made as of an earlier date, in which case as of such date); and (B) all other representations and warranties of the Oak Valley Entities set forth herein shall be true and correct both when made and at and as of the Closing Date, as if made at and as of such time (except to the extent expressly made as of an earlier date, in which case as of such date), except, in the case of this clause (B), where the failure of such
 
 
28

 
 
representations and warranties to be so true and correct (without giving effect to any limitation as to “materiality” or “Material Adverse Effect” set forth in any individual such representation and warranty) does not have, and would not reasonably be expected to have, individually or in the aggregate, a Material Adverse Effect; and
 
(ii) (A) the representations and warranties of Earthstone set forth in Section 8.2, Section 8.3 and Section 8.4 of this Agreement shall be true and correct in all respects, in each case both when made and at and as of the Closing Date as though made on and as of such time (other than representations and warranties that refer to a specified date which need only be true and correct on and as of such specified date) and (B) all other representations and warranties of Earthstone set forth herein shall be true and correct both when made and at and as of the Closing Date, as if made at and as of such time (except to the extent expressly made as of an earlier date, in which case as of such date), except, in the case of this clause (B), where the failure of such representations and warranties to be so true and correct (without giving effect to any limitation as to “materiality” or “Material Adverse Effect” set forth in any individual such representation and warranty) does not have, and would not reasonably be expected to have, individually or in the aggregate, a Material Adverse Effect; and
 
(b) Performance of Covenants.
 
(i) The Oak Valley Entities shall have performed and observed, in all material respects, all covenants and agreements to be performed or observed by them under this Agreement prior to or on the Closing Date; and
 
(ii) Earthstone shall have performed and observed, in all material respects, all covenants and agreements to be performed or observed by it under this Agreement prior to or on the Closing Date.
 
Section 10.3 Oak Valley Entities’ Conditions to Closing.  In addition to the conditions set forth in Section 10.1, the obligations of the Oak Valley Entities to consummate the transactions contemplated by this Agreement are subject to the satisfaction (or waiver by the Oak Valley Entities) on or prior to the Closing of each of the following conditions precedent:
 
(a) Representations.
 
(i) (A) The representations and warranties of PRP and Flatonia set forth in Sections 5.2 and 5.3 and Sections 6.2 and 6.3, respectively, shall be true and correct in all respects, in each case both when made and at and as of the Closing Date, as if made at and as of such time; and (B) all other representations and warranties of PRP and Flatonia set forth herein shall be true and correct both when made and at and as of the Closing Date, as if made at and as of such time (except to the extent expressly made as of an earlier date, in which case as of such date), except, in the case of this clause (B), where the failure of such representations and warranties to be so true and correct (without giving effect to any limitation as to “materiality” or “Material Adverse Effect” set forth in any individual such representation and warranty) does not have, and would not reasonably be expected to have, individually or in the aggregate, a Material Adverse Effect; and
 
 
29

 
 
(ii) (A) the representations and warranties of Earthstone set forth in Section 8.2, Section 8.3 and Section 8.4 shall be true and correct in all respects, in each case both when made and at and as of the Closing Date, as if made at and as of such time; and (B) all other representations and warranties of Earthstone set forth herein shall be true and correct both when made and at and as of the Closing Date, as if made at and as of such time (except to the extent expressly made as of an earlier date, in which case as of such date), except, in the case of this clause (B), where the failure of such representations and warranties to be so true and correct (without giving effect to any limitation as to “materiality” or “Material Adverse Effect” set forth in any individual such representation and warranty) does not have, and would not reasonably be expected to have, individually or in the aggregate, a Material Adverse Effect; and
 
(b) Performance.
 
(i) PRP and Flatonia shall have performed and observed, in all material respects, all covenants and agreements to be performed or observed by them under this Agreement prior to or on the Closing Date; and
 
(ii) Earthstone shall have performed and observed, in all material respects, all covenants and agreements to be performed or observed by it under this Agreement prior to or on the Closing Date.
 
Section 10.4 Earthstone’s Conditions to Closing.  In addition to the conditions set forth in Section 10.1, the obligations of Earthstone to consummate the transactions contemplated by this Agreement are subject to the satisfaction (or waiver by Earthstone) on or prior to the Closing of each of the following conditions precedent:
 
(a) Representations.
 
(i) (A) The representations and warranties of PRP and Flatonia set forth in Sections 5.2 and 5.3 and Sections 6.2 and 6.3, respectively, shall be true and correct in all respects, in each case both when made and at and as of the Closing Date, as if made at and as of such time; and (B) all other representations and warranties of PRP and Flatonia set forth herein shall be true and correct both when made and at and as of the Closing Date, as if made at and as of such time (except to the extent expressly made as of an earlier date, in which case as of such date), except, in the case of this clause (B), where the failure of such representations and warranties to be so true and correct (without giving effect to any limitation as to “materiality” or “Material Adverse Effect” set forth in any individual such representation and warranty) does not have, and would not reasonably be expected to have, individually or in the aggregate, a Material Adverse Effect; and
 
(ii) (A) the representations and warranties of the Oak Valley Entities set forth in Section 7.2 and Section 7.3, shall be true and correct in all respects, in each case both when made and at and as of the Closing Date, as if made at and as of such time (except to the extent expressly made as of an earlier date, in which case as of such date); and (B) all other representations and warranties of the Oak Valley Entities set forth herein shall be true and correct both when made and at and as of the Closing Date, as if made at
 
 
30

 
 
and as of such time (except to the extent expressly made as of an earlier date, in which case as of such date), except, in the case of this clause (B), where the failure of such representations and warranties to be so true and correct (without giving effect to any limitation as to “materiality” or “Material Adverse Effect” set forth in any individual such representation and warranty) does not have, and would not reasonably be expected to have, individually or in the aggregate, a Material Adverse Effect; and
 
(b) Performance.
 
(i) PRP and Flatonia shall have performed and observed, in all material respects, all covenants and agreements to be performed or observed by them under this Agreement prior to or on the Closing Date; and
 
(ii) the Oak Valley Entities shall have performed and observed, in all material respects, all covenants and agreements to be performed or observed by it under this Agreement prior to or on the Closing Date.
 
Section 10.5 Frustration of Closing Conditions.  No Party hereto may rely on the failure of any condition set forth in Section 10.1, 10.2, 10.3 or 10.4, as the case may be, to be satisfied if the failure of such condition to be satisfied was caused by such Party’s failure to use its reasonable best efforts to consummate the transactions contemplated hereby, or other breach of or noncompliance with this Agreement.
 
ARTICLE 11
 
CLOSING
 
Section 11.1 Time and Place of Closing.  Consummation of the contribution transaction as contemplated by this Agreement (the “Closing”), shall, unless otherwise agreed to in writing by the Parties, take place at the offices of Davis Graham & Stubbs, LLP, 1550 Seventeenth Street, Suite 500, Denver, Colorado 80202, immediately following closing of the Exchange Agreement, or if all conditions in Article 10 to be satisfied prior to the Closing have not yet been satisfied or waived by such date, within five Business Days of such conditions having been satisfied or waived (in each case, excluding any conditions that by their nature are to be satisfied at the Closing, but subject to the fulfillment or waiver of such conditions), subject to the Parties’ rights to terminate this Agreement under Article 12.  The date on which the Closing occurs is herein referred to as the Closing Date.”
 
Section 11.2 Obligations of PRP and Flatonia at Closing.  At the Closing, upon the terms and subject to the conditions of this Agreement, and subject to the simultaneous performance by the other Parties of their respective obligations pursuant to Section 11.3 and Section 11.4, PRP and Flatonia shall deliver or cause to be delivered:
 
(a) to Sabine, counterparts of the Conveyance, in sufficient duplicate originals to allow recording in all appropriate jurisdictions and offices, duly executed by Flatonia and acknowledged before a notary public;
 
(b) to Sabine and Oak Valley Operator, counterparts of the Amended Operating Agreement, duly executed by Flatonia and acknowledged before a notary public;
 
 
31

 
 
(c) to Sabine and Oak Valley Operator, counterparts of the Memorandum of Operating Agreement, duly executed by Flatonia and acknowledged before a notary public;
 
(d) to Earthstone and Oak Valley, counterparts of the Flatonia Registration Rights Agreement, duly executed by Flatonia;
 
(e) to the Oak Valley Parties, a certificate duly executed by an authorized executive officer of PRP and an authorized executive officer of Flatonia, dated as of the Closing Date, certifying on behalf of PRP and Flatonia that the conditions set forth in Sections 10.3(a)(i) and 10.3(b)(i) have been fulfilled;
 
(f) to Earthstone, a certificate duly executed by an authorized executive officer of PRP and an authorized executive officer of Flatonia, dated as of the Closing Date, certifying on behalf of PRP and Flatonia that the conditions set forth in Sections 10.4(a)(i) and 10.4(b)(i) have been fulfilled;
 
(g) to Sabine, an executed statement described in Treasury Regulation § 1.1445-2(b)(2) certifying that Flatonia is not a “foreign person” within the meaning of Section 1445(f)(3) of the Code;
 
(h) to the Oak Valley Parties and Earthstone, with respect to any approvals received by PRP or Flatonia pursuant to a filing or application under Section 9.2, copies of those approvals;
 
(i) if applicable, to Sabine, a wire transfer in immediately available funds of the Closing Payment to the account designated by Sabine, which designation shall be furnished to Flatonia no later than two days prior to the Closing Date;
 
(j) to Sabine, a partial release of liens, mortgages, security interests, pledges, restrictions or any other type of burden or encumbrance (i) covering the interest in the Assets being assigned by Flatonia in the Conveyance, and (ii) arising under or created pursuant to the WF Deed of Trust, in a form reasonably satisfactory to Sabine; and
 
(k) all other instruments, documents and other items reasonably necessary to effectuate the terms of this Agreement as may be reasonably requested by the other Parties.
 
Section 11.3 Obligations of the Oak Valley Entities at Closing.  At the Closing, upon the terms and subject to the conditions of this Agreement, and subject to the simultaneous performance by the other Parties of their respective obligations pursuant to Section 11.2 and Section 11.4, the Oak Valley Entities shall deliver or cause to be delivered:
 
(a) if applicable, to Flatonia, a wire transfer in immediately available funds of the Closing Payment to the account designated by Flatonia, which designation shall be furnished to Sabine no later than two days prior to the Closing Date;
 
(b) to Flatonia, counterparts of the Conveyance, in sufficient duplicate originals to allow recording in all appropriate jurisdictions and offices, duly executed by Sabine and acknowledged before a notary public;
 
 
32

 
 
(c) to Flatonia, counterparts of the Amended Operating Agreement, duly executed by Sabine and Oak Valley Operator and acknowledged before a notary public;
 
(d) to Flatonia, counterparts of the Memorandum of Operating Agreement, duly executed by Sabine and Oak Valley Operator and acknowledged before a notary public;
 
(e) to Earthstone and Flatonia, counterparts of the Flatonia Registration Rights Agreement, duly executed by Oak Valley;
 
(f) to PRP and Flatonia, a certificate duly executed by an authorized executive officer of each Oak Valley Entity, dated as of the Closing Date, certifying on behalf of such Oak Valley Entity that the conditions set forth in Section 10.2(a)(i) and 10.2(b)(i) have been fulfilled;
 
(g) to Earthstone, a certificate duly executed by an authorized executive officer of each Oak Valley Entity, dated as of the Closing Date, certifying on behalf of such Oak Valley Entity that the conditions set forth in Section 10.4(a)(ii) and 10.4(b)(ii) have been fulfilled;
 
(h) to the other Parties, with respect to any approvals received by Earthstone pursuant to a filing or application under Section 9.2, copies of those approvals; and
 
(i) all other instruments, documents and other items reasonably necessary to effectuate the terms of this Agreement as may be reasonably requested by the other Parties.
 
Section 11.4 Obligations of Earthstone at Closing.  At the Closing, upon the terms and subject to the conditions of this Agreement, and subject to the simultaneous performance by the other Parties of their respective obligations pursuant to Section 11.2 and Section 11.3, Earthstone shall deliver or cause to be delivered:
 
(a) to Flatonia, the Earthstone Contribution Shares;
 
(b) to Flatonia and Oak Valley, counterparts of the Flatonia Registration Rights Agreement, duly executed by Earthstone;
 
(c) to PRP and Flatonia, a certificate duly executed by an authorized executive officer of Earthstone, dated as of the Closing Date, certifying on behalf of Earthstone that the conditions set forth in Section 10.2(a)(ii) and 10.2(b)(ii) have been fulfilled;
 
(d) to the Oak Valley Entities, a certificate duly executed by an authorized executive officer of Earthstone, dated as of the Closing Date, certifying on behalf of Earthstone that the conditions set forth in Section 10.3(a)(ii) and 10.3(b)(ii) have been fulfilled;
 
(e) to the other Parties, with respect to any approvals received by Earthstone pursuant to a filing or application under Section 9.2, copies of those approvals; and
 
(f) all other instruments, documents and other items reasonably necessary to effectuate the terms of this Agreement as may be reasonably requested by the other Parties.
 
 
33

 
 
Section 11.5 Closing and Post-Closing Cash Settlement.
 
(a) Not later than five Business Days prior to the Closing Date, Sabine shall prepare and deliver to Flatonia, using the best information available to Sabine and Oak Valley Operator, a preliminary settlement statement estimating the initial amount of the Cash Settlement as set forth in Section 3.4.  Such preliminary settlement statement shall set forth the initial amounts calculated pursuant to Section 3.4(a) and pursuant to Section 3.4(b), and shall net such amounts to reflect the total positive amount due by Flatonia to Sabine, or by Sabine to Flatonia, as applicable (in either case, the “Closing Payment”).
 
(b) As soon as reasonably practicable after the Closing but not later than the 180th day following the Closing Date, Sabine shall prepare and deliver to Flatonia a statement setting forth the final calculation of the amounts described in Section 3.4(a) and Section 3.4(b), showing the calculation of each amount, based, to the extent possible, on actual credits, charges, receipts and other items before and after the Effective Time.  Sabine shall, at Flatonia’s request, supply documentation in reasonable detail available to support any credit, charge, receipt or other item.  As soon as reasonably practicable but not later than the 30th day following receipt of Sabine’s statement hereunder, Flatonia shall deliver to Sabine a written report containing any changes that Flatonia proposes be made to such statement.  Sabine may deliver a written report to Flatonia during this same period reflecting any changes that Sabine proposes to be made to such statement as a result of additional information received after the statement was prepared, and if Sabine delivers such a report, Flatonia shall have an additional 30 days following receipt of such report to propose any changes to the initial statement or such subsequent report.  The Parties shall undertake to agree on the final statement of the Cash Settlement no later than 240 days after the Closing Date.  In the event that the Parties cannot reach agreement within such period of time, either Party may refer the remaining matters in dispute to the Houston, Texas office of Ernst & Young LLP for review and final determination by arbitration.  The accounting firm shall conduct the arbitration proceedings in Houston, Texas in accordance with the Commercial Arbitration Rules of the American Arbitration Association, to the extent such rules do not conflict with the terms of this Section 11.5.  The Parties shall instruct the accounting firm to deliver to the Parties a written determination within 30 days after submission of the matters in dispute, which shall be final and binding on both Parties, without right of appeal.  In determining the proper amount of any item in the Cash Settlement, the accounting firm shall not increase the amounts proposed by Flatonia or Sabine, as applicable.  The accounting firm shall act as an independent neutral expert for the limited purpose of determining the specific disputed matters submitted by the Parties and may not award Damages, interest or penalties to the Parties with respect to any matter.  Flatonia and Sabine shall each bear its own legal fees and other costs of presenting its case.  Flatonia shall bear one-half and Sabine shall bear one-half of the costs and expenses of the accounting firm.  Within ten days after the earlier of (i) the expiration of Flatonia’s 30-day review period without delivery of any written report by Flatonia and (ii) the date on which the Parties finally determine the Cash Settlement or the accounting firm finally determines the disputed matters submitted to it, as applicable, Flatonia shall net (1) the final amount owing to Flatonia with the final amount owing to Sabine (the “Final Netted Amount”), and (2) the Final Netted Amount with the Closing Payment, taking into account, in each case, the Party owing and the Party entitled to each such amount (such final netted amount, the “Post-Closing Payment”), and the Party owing the Post-Closing Payment shall pay the other Party such
 
 
34

 
 
amount.  Any Post-Closing Payment owing pursuant to this Section 11.5(b) shall bear interest from the Closing Date to the date of payment at the Prime Rate.
 
(c) Flatonia shall assist Sabine in the preparation of the final statement of the Cash Settlement under Section 11.5(b) by furnishing invoices, receipts and such other assistance as may be reasonably requested by Sabine to facilitate such process post-Closing.
 
(d) All payments made or to be made under this Agreement to Flatonia shall be made by electronic transfer of immediately available funds to the account designated by Flatonia.  All payments made or to be made hereunder to Sabine shall be made by electronic transfer of immediately available funds to the account designated by Sabine.
 
ARTICLE 12
 
TERMINATION
 
Section 12.1 Termination.  This Agreement may be terminated at any time prior to the Closing:
 
(a) by the mutual written consent of Flatonia, Sabine and Earthstone;
 
(b) by any Party if the Closing has not occurred on or before February 28, 2015 or such later date as shall be mutually agreed; provided, however, that no Party shall be entitled to terminate this Agreement under this clause (b) if the Closing has failed to occur because such Party negligently or willfully failed to perform or observe in any material respect its covenants or agreements hereunder;
 
(c) by any Party, if the Exchange Agreement is terminated pursuant to Section 7.1 of the Exchange Agreement;
 
(d) by PRP and Flatonia, upon delivery of written notice to the other Parties at any time prior to the Closing in the event that any Party other than PRP and Flatonia has breached in any material respect any representation, warranty or covenant contained in this Agreement such that any of the conditions to closing in Sections 10.1 or 10.2 would not be satisfied, PRP and Flatonia have notified the other Parties of the breach in writing, and the breach has continued without cure for a period of 30 days after the written notice of breach;
 
(e) by the Oak Valley Entities, upon delivery of written notice to the other Parties at any time prior to the Closing in the event that any Party other than the Oak Valley Entities has breached in any material respect any representation, warranty or covenant contained in this Agreement such that any of the conditions to closing in Sections 10.1 or 10.3 would not be satisfied, the Oak Valley Entities have notified the other Parties of the breach in writing, and the breach has continued without cure for a period of 30 days after the written notice of breach; and
 
(f) by Earthstone, upon delivery of written notice to the other Parties at any time prior to the Closing in the event that any other Party has breached in any material respect any representation, warranty or covenant contained in this Agreement such that any of the conditions to closing in Sections 10.1 or 10.4 would not be satisfied, Earthstone has notified the
 
 
35

 
 
other Parties of the breach in writing, and the breach has continued without cure for a period of 30 days after the written notice of breach.
 
Section 12.2 Ability to Terminate
 
(a) .  No Party shall be entitled to terminate this Agreement under Section 12.1 if the Closing has failed to occur because such Party negligently or willfully failed to perform or observe in any material respect its covenants or agreements hereunder; provided that this Section 12.2 shall not limit in any manner the ability of Earthstone or Oak Valley to terminate this Agreement without fault pursuant to Section 12.1(c) following the termination of the Exchange Agreement pursuant to Section 7.1(b)(iii), 7.1(c)(i) or 7.1(d)(i) thereof.
 
Section 12.3 Effect of Termination.  If this Agreement is terminated pursuant to Section 12.1, this Agreement shall become void and of no further force or effect, except for the provisions of Section 9.3, this Article 12, Article 15 and Appendix A, which shall continue in full force and effect, and Flatonia shall be free immediately to enjoy all rights of ownership of the Assets and to sell, transfer, encumber or otherwise dispose of the Assets to any Person without any restriction under this Agreement.  Notwithstanding anything to the contrary in this Agreement, the termination of this Agreement under Section 12.1 shall not relieve either Party, subject to Section 15.11, from liability for any prior willful or deliberate failure to perform or observe in any material respect any of its agreements or covenants contained herein that are to be performed or observed at or prior to the Closing; provided that Earthstone shall have no liability under this Agreement pursuant to this Section 12.3 or otherwise in the event this Agreement is terminated pursuant to Section 12.1(c) following the termination of the Exchange Agreement pursuant to Section 7.1(b)(iii), 7.1(c)(i) or 7.1(d)(i) thereof.
 
ARTICLE 13
 
ASSUMPTION; INDEMNIFICATION
 
Section 13.1 Assumption by Sabine.           Without limiting the Oak Valley Entities’ rights to indemnity under Section 13.2, Sabine shall assume and hereby agrees to fulfill, perform, pay and discharge (or cause to be timely fulfilled, performed, paid or discharged) all of the Assumed Sabine Obligations.
 
Section 13.2 Indemnification.
 
(a) From and after the Closing, Earthstone shall indemnify, defend and hold harmless the Flatonia Group from and against all Damages incurred, suffered by or asserted against such Persons caused by or arising out of or resulting from the Assumed Sabine Obligations (including, for purposes of certainty, Environmental Liabilities under CERCLA and other Environmental Laws), EVEN IF SUCH DAMAGES ARE CAUSED IN WHOLE OR IN PART BY THE NEGLIGENCE (WHETHER SOLE, JOINT OR CONCURRENT), STRICT LIABILITY OR OTHER LEGAL FAULT OF THE FLATONIA GROUP.
 
(b) From and after the Closing, Flatonia shall indemnify, defend and hold harmless Earthstone and Sabine from and against all Damages incurred, suffered by or asserted against such Persons caused by or arising out of or resulting from the Retained Flatonia Obligations, EVEN IF SUCH DAMAGES ARE CAUSED IN WHOLE OR IN PART BY
 
 
36

 
 
THE NEGLIGENCE (WHETHER SOLE, JOINT OR CONCURRENT), STRICT LIABILITY OR OTHER LEGAL FAULT OF EARTHSTONE.
 
(c) Except for the Conveyance or the remedies set forth in Section 13.2(a), 13.2(b), 12.3 and 15.16, notwithstanding anything to the contrary contained in this Agreement, this Section 13.2 contains the Parties’ exclusive remedies against each other for any reason arising under this Agreement, including with respect to breaches of the representations, warranties of the Parties in Article 5, Article 6, Article 7 and Article 8 and the covenants and agreements of the Parties in this Agreement and the affirmations of such representations, warranties, covenants and agreements contained in the certificate delivered by each Party at the Closing.  Except for the Conveyance or the remedies set forth in Section 13.2(a), 13.2(b), 12.3 and 15.16, if the Closing occurs, EACH PARTY RELEASES, REMISES AND FOREVER DISCHARGES THE OTHER PARTIES AND THEIR RESPECTIVE AFFILIATES AND ALL SUCH PARTIES’ OFFICERS, DIRECTORS, EMPLOYEES, AGENTS, ADVISORS AND OTHER REPRESENTATIVES FROM ANY AND ALL SUITS, LEGAL OR ADMINISTRATIVE PROCEEDINGS, CLAIMS, DEMANDS, DAMAGES, LOSSES, COSTS, LIABILITIES, INTEREST, OR CAUSES OF ACTION WHATSOEVER, IN LAW OR IN EQUITY, KNOWN OR UNKNOWN, WHICH SUCH PARTIES MIGHT NOW OR SUBSEQUENTLY MAY HAVE, BASED ON, RELATING TO OR ARISING OUT OF (i) THIS AGREEMENT, (ii) FLATONIA’S OWNERSHIP, USE OR OPERATION OF THE ASSETS, (iii) THE CONDITION, QUALITY, STATUS OR NATURE OF THE ASSETS, INCLUDING RIGHTS TO CONTRIBUTION UNDER CERCLA OR ANY OTHER ENVIRONMENTAL LAW, (iv) BREACHES OF STATUTORY OR IMPLIED WARRANTIES, (v) NUISANCE OR OTHER TORT ACTIONS, (vi) RIGHTS TO PUNITIVE DAMAGES AND COMMON LAW RIGHTS OF CONTRIBUTION AND (vii) RIGHTS UNDER INSURANCE MAINTAINED BY FLATONIA OR ANY PERSON WHO IS AN AFFILIATE OF FLATONIA, EVEN IF CAUSED IN WHOLE OR IN PART BY THE NEGLIGENCE (WHETHER SOLE, JOINT OR CONCURRENT), STRICT LIABILITY OR OTHER LEGAL FAULT OF ANY RELEASED PERSON.
 
(d) The indemnity of each Party provided in this Section 13.2 shall be for the benefit of and extend to each Person included in the Flatonia Group and the Earthstone Group, as applicable; provided, however, that any claim for indemnity under this Section 13.2 by any such Person must be brought and administered by a Party to this Agreement.  No Indemnified Person shall have any rights against any Party under the terms of this Section 13.2 except as may be exercised on its behalf by a Party, as applicable, pursuant to this Section 13.2(d).  Each Party may elect to exercise or not exercise indemnification rights under this Section 13.2 on behalf of the other Indemnified Persons affiliated with it in its sole discretion and shall have no liability to any such other Indemnified Persons for any action or inaction under this Section 13.2.
 
Section 13.3 Indemnification Actions.  Except as provided in Article 14, all claims for indemnification under Section 13.2 shall be asserted and resolved as follows:
 
(a) For purposes hereof, (i) the term “Indemnifying Person” when used in connection with particular Damages means the Party having an obligation to indemnify another Person or Persons with respect to such Damages pursuant to this Article 13 and (ii) the term
 
 
37

 
 
Indemnified Person” when used in connection with particular Damages means the Person or Persons having the right to be indemnified with respect to such Damages by another Person or Persons pursuant to this Article 13.
 
(b) To make a claim for indemnification under Section 13.2, an Indemnified Person shall notify the Indemnifying Person of its claim under this Section 13.3, including the specific details of and specific basis under this Agreement for its claim (the “Claim Notice”).  In the event that the claim for indemnification is based upon a claim by a Third Party against the Indemnified Person (a “Third Person Claim”), the Indemnified Person shall provide its Claim Notice promptly after the Indemnified Person has actual knowledge of the Third Person Claim and shall enclose a copy of all papers (if any) served with respect to the Third Person Claim; provided, however, that the failure of any Indemnified Person to give notice of a Third Person Claim as provided in this Section 13.3 shall not relieve the Indemnifying Person of its obligations under Section 13.2 except to the extent such failure results in insufficient time being available to permit the Indemnifying Person to effectively defend against the Third Person Claim or otherwise prejudices the Indemnifying Person’s ability to defend against the Third Person Claim.  In the event that the claim for indemnification is based upon an inaccuracy or breach of a representation, warranty, covenant or agreement, the Claim Notice shall specify the representation, warranty, covenant or agreement which was inaccurate or breached.
 
(c) In the case of a claim for indemnification based upon a Third Person Claim, the Indemnifying Person shall have 30 days (or such lesser time as is required to respond to such Third Person Claim) from its receipt of the Claim Notice to notify the Indemnified Person whether it intends to assume the defense of such Third Person Claim under this Article 13.  If the Indemnifying Person does not notify the Indemnified Person within such 30-day (or lesser) period whether the Indemnifying Person intends to assume the defense of such Third Person Claim, it shall be conclusively deemed to have declined the right to assume the defense of such Third Person Claim.  The Indemnified Person is authorized, prior to and during such 30-day (or lesser) period, to file any motion, answer or other pleading that it shall deem necessary or appropriate to protect its interests or those of the Indemnifying Person and that is not prejudicial to the Indemnifying Person.
 
(d) If the Indemnifying Person so timely elects to assume the defense under Section 13.3(c), it shall have the right and obligation to diligently defend at its sole cost and expense the Indemnified Person against the Third Person Claim.  The Indemnifying Person shall have full control of such defense and proceedings, including any compromise or settlement thereof.  If requested by the Indemnifying Person, the Indemnified Person agrees to cooperate in contesting any Third Person Claim which the Indemnifying Person elects to contest; provided, however, that the Indemnified Person shall not be required to bring any counterclaim or cross-complaint against any Person.  The Indemnified Person may at its own expense participate in, but not control, any defense or settlement of any Third Person Claim controlled by the Indemnifying Person pursuant to this Section 13.3(d).  An Indemnifying Person shall not, without the written consent of the Indemnified Person, compromise or settle any Third Person Claim or consent to the entry of any judgment with respect thereto that (i) does not result in a final resolution of the Indemnified Person’s liability with respect to the Third Person Claim, including in the case of a settlement an unconditional written release of the Indemnified Person
 
 
38

 
 
or (ii) may materially and adversely affect the Indemnified Person other than as a result of money Damages covered by the indemnity.
 
(e) If the Indemnifying Person does not assume the defense of such Third Person Claim, or following such assumption, fails to diligently defend, prosecute or settle the Third Person Claim, then the Indemnified Person shall have the right to defend against the Third Person Claim, at the sole cost and expense of the Indemnifying Person, if the Indemnified Person is entitled to indemnification hereunder, with counsel of the Indemnified Person’s choosing, subject to the right of the Indemnifying Person to indemnify against the applicable Third Person Claim at any time prior to settlement or final determination thereof.  If the Indemnifying Person has not yet admitted its obligation to provide indemnification with respect to a Third Person Claim, the defense of which has been assumed by the Indemnified Person, the Indemnified Person shall send written notice to the Indemnifying Person of any proposed settlement and the Indemnifying Person shall have the option for 10 days following receipt of such notice to (i) admit in writing its obligation to provide indemnification with respect to the Third Person Claim and (ii) if its obligation is so admitted, consent to or reject, in its reasonable judgment, the proposed settlement.  If the Indemnified Person settles any Third Person Claim over the objection of the Indemnifying Person after the Indemnifying Person has timely admitted its obligation in writing in accordance with this clause (e) and assumed the defense of a Third Person Claim, the Indemnified Person shall be deemed to have waived any right to indemnity therefor.  Failure by the Indemnifying Person to timely respond to such notice shall be deemed a consent to the settlement, but not an admission of its obligation to provide indemnification.
 
(f) In the case of a claim for indemnification not based upon a Third Person Claim, the Indemnifying Person shall have 30 days from its receipt of the Claim Notice to (i) cure the Damages complained of, (ii) admit its obligation to provide indemnification with respect to such Damages or (iii) dispute the claim for such indemnification.  If the Indemnifying Person does not notify the Indemnified Person within such 30-day period that it has cured the Damages or that it disputes the claim for such indemnification, the Indemnifying Person shall be conclusively deemed obligated to provide such indemnification hereunder.
 
Section 13.4 Limitation on Actions.
 
(a) The representations, warranties, covenants and agreements in this Agreement shall terminate at the Closing or, except as otherwise provided in Section 12.3, upon the termination of this Agreement pursuant to Section 12.1, as the case may be, except that the covenants and agreements set forth in Section 9.5, 9.14 and Article 13 and any other agreement in this Agreement that contemplates performance after the Closing shall survive the Closing, the covenants and agreements in Sections 3.3(b) and 9.13 shall survive the Closing until 30 days after the expiration of the applicable statute of limitations, and those set forth in Section 9.3, Article 12, this Article 13, Article 15 and Appendix A shall survive termination of this Agreement.
 
(b) The amount of any Damages for which an Indemnified Person is entitled to indemnity under this Article 13 shall be reduced by the amount of insurance proceeds or Tax benefits, if any, actually realized by the Indemnified Person or its Affiliates with respect to such Damages within 12 months after the Closing Date, net of any collection costs and excluding the
 
 
39

 
 
 proceeds of any insurance policy issued or underwritten by the Indemnified Person or its Affiliates.
 
(c) Earthstone and Sabine shall not be entitled to indemnification or any other remedy under this Agreement with respect to any Damages or other liability, loss, cost, expense, claim, award or judgment attributable to or arising out of the actions of Oak Valley Operator as operator of any of the Properties.
 
(d) Notwithstanding anything herein to the contrary, in no event will Flatonia Group or Earthstone Group be entitled to duplicate recovery under this Article 13 with respect to any adjustments to the Cash Settlement pursuant to Section 3.4 or Section 11.5.
 
ARTICLE 14
 
TAX MATTERS
 
Section 14.1 Responsibility for Tax Filings and Payment.  After the Closing Date, Sabine and Earthstone shall be responsible for paying any and all Property Taxes due with respect to the ownership and operation of the Assets or the production of Hydrocarbons therefrom and shall file with the appropriate Governmental Body any and all Tax Returns required to be filed with respect to such Property Taxes.  To the extent a Tax Return for which Sabine or Earthstone is responsible hereunder relates to a Tax period that ends before or includes the Effective Time, Sabine or Earthstone shall prepare such Tax Return in a manner consistent with Flatonia’s past practice except as otherwise required by applicable Laws, and shall submit such Tax Return to Flatonia for its review and comment no fewer than 30 days prior to the due date therefor.  Earthstone shall cause such Tax Return to be timely filed, incorporating any reasonable comments received from Flatonia prior to the due date therefor.
 
Section 14.2 Apportionment of Property Taxes.  For purposes of this Agreement, Property Taxes due with respect to the ownership and operation of the Assets or the production of Hydrocarbons therefrom, but excluding Property Taxes that are based on the quantity or value of production of Hydrocarbons, shall be apportioned between Flatonia, on the one hand, and Sabine and Earthstone, on the other hand, as of the Effective Time with (a) Flatonia being responsible for all such Property Taxes for Tax periods ending prior to the Effective Time and a proportionate share of the actual amount of such Taxes for a Tax period in which the Effective Time occurs (a “Current Tax Period”) determined by multiplying such actual Taxes by a fraction, the numerator of which is the number of days in the Current Tax Period prior to the day that includes the Effective Time and the denominator of which is the total number of days in the Current Tax Period and (b) Sabine and Earthstone being responsible for all such Property Taxes for Tax periods beginning on or after the day that includes the Effective Time and a proportionate share of the actual amount of such Taxes for a Current Tax Period determined by multiplying such actual Taxes by a fraction, the numerator of which is the number of days in the Current Tax Period on and after the day that includes the Effective Time and the denominator of which is the total number of days in the Current Tax Period.  Property Taxes that are based on the quantity of or the value of production of Hydrocarbons shall be apportioned between Flatonia, on the one hand, and Sabine and Earthstone, on the other hand, based on the number of units or value of production actually produced, as applicable, before and at, with regards to Flatonia, or after, with regards to Sabine and Earthstone, the Effective Time.
 
 
40

 
 
Section 14.3 Refunds.  Sabine and Earthstone agree to pay to Flatonia the amount of any refund, credit against Tax or other Tax benefit (including any refunds, credits or rebates) together with any interest thereon received from a Governmental Body after the Closing by Sabine, Earthstone or their Affiliates in respect of any Property Taxes due with respect to the ownership and operation of the Assets, or the production of Hydrocarbons therefrom (including, for the avoidance of doubt, any Tax benefit or amount attributable to a reduction in severance Taxes that may be realized after the Effective Time but that results from payments or production for periods prior to or at the Effective Time), prior to or at the Effective Time (determined in the manner described in Section 14.2) to the extent not otherwise taken into account under Section 2.4 or as a Post-Closing Payment under Section 11.5, within five days after such refund, credit or other benefit is actually received or realized by Sabine, Earthstone or their Affiliates. Payments to Flatonia under this Section 14.3 shall be net of (1) any reasonable out-of-pocket costs associated in obtaining such refund, credit against Tax or other Tax benefit, (2) any Tax required to be withheld on such payment, and (3) any Taxes imposed on Sabine, Earthstone or any of their Affiliates as a result of such refunds (net of any Tax benefit resulting from such payment).  If there is a subsequent reduction by a Governmental Body (or by virtue of a change in applicable Tax law), of any amounts with respect to which a payment has been made to Flatonia pursuant to this Section 14.3, then Flatonia shall pay Earthstone an amount equal to such reduction plus any interest or penalties imposed by a Governmental Body with respect to such reduction.  Notwithstanding anything to the contrary in this Section 14.3, Sabine, Earthstone and their Affiliates shall be entitled to any Property Tax refund, credit or benefit arising as a result of the carryback of a Tax attribute from a taxable period (or portion thereof) that begins after the Effective Time.
 
Section 14.4 Audits.  From and after the Closing, each of Sabine and Earthstone, on the one hand, and Flatonia, on the other hand (the “Tax Indemnified Person”), shall notify the other Party in writing within 15 days of receipt by the Tax Indemnified Person of written notice of any pending or threatened audits, adjustments, claims, examinations, assessments or other proceedings with respect to any Taxes that are likely to affect the liability of such other Party under this Agreement (a “Tax Audit”). If the Tax Indemnified Person fails to give such timely notice to the other Party, it shall not be entitled to indemnification or reimbursement for any Taxes arising in connection with such Tax Audit to the extent such failure to give notice actually and materially adversely affects the other Party. If such Tax Audit relates to Taxes for which Flatonia is responsible (in whole or in part) hereunder, Flatonia shall be entitled to conduct and control the defense and settlement of such Tax Audit, but (a) Sabine and Earthstone shall be entitled to participate in any such Tax Audit relating to Taxes for which they may be responsible hereunder at their own expense and (b) Flatonia shall not settle, compromise or concede any portion of any Tax Audit that is reasonably likely to adversely affect the Tax liability of Sabine or Earthstone without the consent of Sabine or Earthstone, which consent shall not be unreasonably withheld, delayed or conditioned.
 
Section 14.5 Transfer Taxes, Recording Fees & Transaction Fees.  Sabine and Earthstone shall bear any sales, use, excise, real property transfer or gain, gross receipts, goods and services, registration, recording fees, capital, documentary, stamp or similar Taxes (including any penalties, interest or additional amounts which may be imposed with respect thereto but not including any income or franchise taxes) (collectively, “Transfer Taxes”) imposed upon, or with respect to, the transfer of the Assets or other transactions contemplated
 
 
41

 
 
hereby, including any fees or payments to lessors with respect to such transfers or other transactions under the Leases (if any).  Sabine, Earthstone and Flatonia shall cooperate in good faith to minimize the incurrence of any such Transfer Taxes, fees or payments, including the filing or submission of an appropriate certificate or other evidence of exemption by Sabine or Earthstone.  Except as otherwise provided herein, all costs and expenses (including legal and financial advisory fees and expenses) incurred in connection with, or in anticipation of, this Agreement and the transactions contemplated hereby shall be paid by the Party incurring such expenses.
 
ARTICLE 15
 
MISCELLANEOUS
 
Section 15.1 Counterparts.  This Agreement may be executed in counterparts, each of which shall be deemed an original instrument, but all such counterparts together shall constitute but one agreement.  Any Party’s delivery of an executed counterpart signature page by facsimile or email is as effective as executing and delivering this Agreement in the presence of the other Party.  No Party shall be bound until such time as all of the Parties have executed counterparts of this Agreement.
 
Section 15.2 Notices.  All notices and other communications that are required or may be given pursuant to this Agreement must be given in writing, in English and delivered personally, by courier, by facsimile or email or by registered or certified mail, postage prepaid, as follows:
 
If to Flatonia or PRP:
 
Parallel Resource Partners, LLC
700 Louisiana St., 50th Floor
Houston, TX 77002
Attn:  John K. Howie
Facsimile:  (713) 238-9501
Email:  JHowie@ParallelResourcePartners.com
 
And
 
Parallel Resource Partners, LLC
200 Crescent Court, Suite 200
Dallas, TX 75201
Attn:  Jonathan Siegler
Facsimile:  (682) 626-1335
Email:  JSiegler@ParallelResourcePartners.com
 
With a copy(which shall not constitute notice) to:
 
 
42

 
 
Sidley Austin LLP
1000 Louisiana St., Suite 6000
Houston, TX 77002
Attn:  J. Mark Metts
Facsimile:  (713) 495-7799
Email:  mmetts@sidley.com
 
And
 
Baker & McKenzie LLP
700 Louisiana St., Suite 3000
Houston, TX 77002
Attn:  Louis Davis
Facsimile: (713) 427-5099
Email:  Louis.Davis@bakermckenzie.com
 
If to an Oak Valley Entity:
 
Oak Valley Resources, LLC
110 Cypress Station Drive, Suite 220
Houston, Texas 77090
Attn: Frank A. Lodzinski
Facsimile: (281) 298-4272
Email:  frank@oakvalleyllc.com
 
With a copy (which shall not constitute notice) to:
 
Jones & Keller, P.C.
1999 Broadway, Suite 3150
Denver, Colorado 80202
Attn: Reid A. Godbolt
Facsimile: (303) 573-8133
Email:  rgodbolt@joneskeller.com
 
If to Earthstone:
 
Earthstone Energy, Inc.
633 Seventeenth Street, Suite 2320
Denver, Colorado 80202
Attn:  Ray Singleton
Facsimile:  (303) 773-8099
Email:  rsingleton@earthstoneenergy.com
 
With a copy (which shall not constitute notice) to:
 
 
43

 
 
Davis Graham & Stubbs LLP
1550 Seventeenth Street, Suite 500
Denver, Colorado 80202
Attn:  Brian Boonstra
Facsimile:  (303) 893-1379
Email:  brian.boonstra@dgslaw.com
 
Any Party may change its address for notice by providing notice to the other Parties in the manner set forth above.  All notices shall be deemed to have been duly given and the receiving Party charged with notice (a) if personally delivered, when received, (b) if sent by facsimile during normal business hours of the recipient, upon confirmation of transmission, or if sent by facsimile after normal business hours of the recipient, on the next Business Day, (c) if sent by email during normal business hours of the recipient, upon having obtained electronic delivery confirmation thereof, or if sent by email after normal business hours of the recipient, on the next Business Day, (d) if mailed, two Business Days after the date of mailing to the address below or (e) if sent by overnight courier, one day after sending.
 
Section 15.3 Certain Fees.  Except as otherwise provided herein, all costs and expenses (including legal and financial advisory fees and expenses) incurred in connection with, or in anticipation of, this Agreement and the transactions contemplated hereby shall be paid by the Party incurring such expenses.
 
Section 15.4 Governing Law; Jurisdiction.
 
(a) THIS AGREEMENT AND THE LEGAL RELATIONS BETWEEN THE PARTIES SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF TEXAS WITHOUT REGARD TO PRINCIPLES OF CONFLICTS OF LAW WHICH WOULD PERMIT OR REQUIRE THE APPLICATION OF THE LAWS OF ANOTHER JURISDICTION.
 
(b) THE PARTIES HEREBY IRREVOCABLY SUBMIT TO THE EXCLUSIVE JURISDICTION OF THE FEDERAL COURTS OF THE UNITED STATES OF AMERICA OR THE CIVIL DISTRICT COURTS OF THE STATE OF TEXAS LOCATED IN HARRIS COUNTY, TEXAS AND APPROPRIATE APPELLATE COURTS THEREFROM, AND EACH PARTY HEREBY IRREVOCABLY AGREES THAT ALL CLAIMS IN RESPECT OF ANY DISPUTE, CONTROVERSY OR CLAIM ARISING OUT OF OR RELATING TO THIS AGREEMENT OR ANY DOCUMENT DELIVERED IN CONNECTION HEREWITH MAY BE HEARD AND DETERMINED IN SUCH COURTS.  THE PARTIES HEREBY IRREVOCABLY WAIVE, TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAWS, ANY OBJECTION WHICH THEY MAY NOW OR HEREAFTER HAVE TO THE LAYING OF VENUE OF ANY SUCH DISPUTE, CONTROVERSY OR CLAIM BROUGHT IN ANY SUCH COURT OR ANY DEFENSE OF INCONVENIENT FORUM FOR THE MAINTENANCE OF SUCH DISPUTE, CONTROVERSY OR CLAIM.  EACH PARTY AGREES THAT A JUDGMENT IN ANY SUCH DISPUTE MAY BE ENFORCED IN OTHER JURISDICTIONS BY SUIT ON THE JUDGMENT OR IN ANY OTHER MANNER PROVIDED BY APPLICABLE LAW.
 
 
44

 
 
(c) EACH OF THE PARTIES HEREBY UNCONDITIONALLY AND IRREVOCABLY WAIVES ALL RIGHT TO TRIAL BY JURY IN ANY ACTION, PROCEEDING OR COUNTERCLAIM ARISING OUT OF OR RELATING TO THIS AGREEMENT OR ANY DOCUMENT DELIVERED IN CONNECTION HEREWITH.  EACH PARTY ACKNOWLEDGES THAT IT HAS HAD AN OPPORTUNITY TO CONSULT WITH INDEPENDENT COUNSEL AND THAT IT HAS KNOWINGLY AND VOLUNTARILY AGREED TO THIS WAIVER OF ITS RIGHT TO TRIAL BY JURY.
 
Section 15.5 Waivers.  Any failure by any Party to comply with any of its obligations, agreements or conditions herein contained may be waived by the Party to whom such compliance is owed by an instrument signed by such Party and expressly identified as a waiver, but not in any other manner.  No waiver of, or consent to a change in, any of the provisions of this Agreement shall be deemed or shall constitute a waiver of, or consent to a change in, other provisions hereof (whether or not similar), nor shall such waiver constitute a continuing waiver unless otherwise expressly provided.
 
Section 15.6 Assignment.  No Party shall assign all or any part of this Agreement, nor shall any Party assign or delegate any of its rights or duties hereunder, without the prior written consent of the other Parties, which consent may be withheld for any reason, and any assignment or delegation made without such consent shall be void.  Subject to the foregoing, this Agreement shall be binding upon and inure to the benefit of the Parties and their respective successors and permitted assigns.
 
Section 15.7 Entire Agreement.  This Agreement (including, for purposes of certainty, the Appendices, Exhibits and Schedules attached hereto), the documents to be executed hereunder and the Conveyances constitute the entire agreement among the Parties pertaining to the subject matter hereof, and supersede all prior agreements, understandings, negotiations and discussions, whether oral or written, of the Parties pertaining to the subject matter hereof.
 
Section 15.8 Amendment.  This Agreement may be amended or modified only by an agreement in writing executed by all Parties and expressly identified as an amendment or modification.
 
Section 15.9 No Third Party Beneficiaries.  Nothing in this Agreement shall entitle any Person other than a Party to any claim, cause of action, remedy or right of any kind, except the rights expressly provided in Section 13.2 to the Persons described therein.
 
Section 15.10 Construction.  The Parties acknowledge that (a) each Party has had the opportunity to exercise business discretion in relation to the negotiation of the details of the transaction contemplated hereby, (b) this Agreement is the result of arms-length negotiations from equal bargaining positions and (c) each Party and its counsel participated in the preparation and negotiation of this Agreement.  Any rule of construction that a contract be construed against the drafter shall not apply to the interpretation or construction of this Agreement.
 
Section 15.11 Limitation on Damages.  NOTWITHSTANDING ANYTHING TO THE CONTRARY, EXCEPT IN CONNECTION WITH ANY DAMAGES INCURRED BY THIRD PARTIES FOR WHICH INDEMNIFICATION IS SOUGHT UNDER THE
 
 
45

 
 
TERMS OF THIS AGREEMENT, NONE OF THE PARTIES AND ANY MEMBER OF THE FLATONIA GROUP, THE OAK VALLEY GROUP OR THE EARTHSTONE GROUP SHALL BE ENTITLED TO CONSEQUENTIAL, SPECIAL, INDIRECT, PUNITIVE OR EXEMPLARY DAMAGES OR DAMAGES FOR LOST PROFITS IN CONNECTION WITH THIS AGREEMENT AND THE TRANSACTIONS CONTEMPLATED HEREBY AND, EXCEPT AS OTHERWISE PROVIDED IN THIS SENTENCE, EACH OF THE PARTIES, FOR ITSELF AND ON BEHALF OF THE MEMBERS OF THE FLATONIA GROUP, OAK VALLEY GROUP AND EARTHSTONE GROUP, AS APPLICABLE, HEREBY EXPRESSLY WAIVES ANY RIGHT TO CONSEQUENTIAL, SPECIAL, INDIRECT, PUNITIVE OR EXEMPLARY DAMAGES OR DAMAGES FOR LOST PROFITS IN CONNECTION WITH OR WITH RESPECT TO THIS AGREEMENT AND THE TRANSACTIONS CONTEMPLATED HEREBY.
 
Section 15.12 Recording.  As soon as practicable after the Closing, Sabine shall record the Conveyances and the Memorandum of Operating Agreement delivered at the Closing in the appropriate counties as well as with any appropriate Governmental Bodies, and Sabine shall provide Flatonia with copies of all recorded or approved instruments.
 
Section 15.13 Conspicuous.  THE PARTIES AGREE THAT, TO THE EXTENT REQUIRED BY APPLICABLE LAW TO BE EFFECTIVE, THE PROVISIONS IN THIS AGREEMENT IN BOLD-TYPE ALL CAPS FONT ARE “CONSPICUOUS” AND COMPLY WITH THE EXPRESS NEGLIGENCE RULE FOR THE PURPOSE OF ANY APPLICABLE LAW.
 
Section 15.14 Time of Essence.  This Agreement contains a number of dates and times by which performance or the exercise of rights is due, and the Parties intend that each and every such date and time be the firm and final date and time, as agreed.  For this reason, each Party hereby waives and relinquishes any right it might otherwise have to challenge its failure to meet any performance or rights election date applicable to it on the basis that its late action constitutes substantial performance, to require the other Parties to show prejudice, or on any equitable grounds.  Without limiting the foregoing, time is of the essence in this Agreement.  If the date specified in this Agreement for giving any notice or taking any action is not a Business Day (or if the period during which any notice is required to be given or any action taken expires on a date which is not a Business Day), then the date for giving such notice or taking such action (and the expiration date of such period during which notice is required to be given or action taken) shall be the next day that is a Business Day.
 
Section 15.15 Severability.  The invalidity or unenforceability of any term or provision of this Agreement in any situation or jurisdiction shall not affect the validity or enforceability of the other terms or provisions hereof or the validity or enforceability of the offending term or provision in any other situation or in any other jurisdiction, and the remaining terms and provisions shall remain in full force and effect unless doing so would result in an interpretation of this Agreement that is manifestly unjust.
 
Section 15.16 Specific Performance.  The Parties agree that if any of the provisions of this Agreement were not performed in accordance with their specific terms, irreparable damage
 
 
46

 
 
would occur, no adequate remedy at Law would exist and damages would be difficult to determine, and the Parties shall be entitled to specific performance of the terms hereof and immediate injunctive relief, without the necessity of proving the inadequacy of money damages as a remedy, in addition to any other remedy available at Law or in equity.
 
[Signature Pages Follow]
 
 
 
 
 
 
47

 
 
IN WITNESS WHEREOF, this Agreement has been signed by each of the Parties on the Execution Date.
 
  PRP:  
     
  PARALLEL RESOURCE PARTNERS, LLC  
       
 
By:
/s/ John K. Howie  
       
  Name: John K. Howie  
       
  Title: Managing Director  
                                                                
 
FLATONIA:
 
     
  FLATONIA ENERGY, LLC  
       
 
By:
/s/ John K. Howie  
       
  Name: John K. Howie  
       
  Title: President  
  
 
SABINE:
 
     
  SABINE RIVER ENERGY, LLC  
       
 
By:
/s/ Frank A. Lodzinski  
       
  Name: Frank A. Lodzinski  
       
  Title: President  
                                                              
 
OAK VALLEY:
 
     
  OAK VALLEY RESOURCES, LLC  
       
 
By:
/s/ Frank A. Lodzinski  
       
  Name: Frank A. Lodzinski  
       
  Title: Chief Executive Officer and President  
 
 
 
OAK VALLEY OPERATOR:
 
     
  OAK VALLEY RESOURCES, LLC  
       
 
By:
/s/ Frank A. Lodzinski  
       
  Name: Frank A. Lodzinski  
       
  Title: President  
 
                                                                                                                                   
 
 

 
 
 
EARTHSTONE:
 
     
 
EARTHSTONE ENERGY, INC.
 
       
 
By:
/s/ Ray Singleton  
       
  Name: Ray Singleton  
       
  Title: President  
 
                        
 
 
 
 
 
 
                                         
 
 
 

 
 
APPENDIX A
 
ATTACHED TO AND MADE A PART OF THAT
 
CERTAIN CONTRIBUTION AGREEMENT
 
DATED AS OF OCTOBER 16, 2014
 
DEFINITIONS
 
Actual Knowledge” means (a) with respect to PRP and Flatonia, information personally known by the individuals set forth on Sections 5.1 and 6.1, as applicable, of the Flatonia Disclosure Schedule, (b) with respect to the Oak Valley Entities, information personally known by the individuals set forth on Section 7.1 of the Oak Valley Disclosure Schedule and (c) with respect to Earthstone, information personally known by the individuals set forth on Section 8.1 of the Earthstone Disclosure Schedule.
 
Affiliate” means, with respect to any Person, any Person that directly or indirectly Controls, is Controlled by or is under common Control with such Person.
 
Agreement” has the meaning set forth in the Preamble of this Agreement.
 
Allocated Leasehold” means (a) the portion of the leased premises under a Lease that would be held by production or drilling operations on a Well if the Lease were otherwise to terminate and (b) if in the case of any Well clause (a) is not applicable, a portion of the leased premises under the applicable Lease comprising (i) in the case of a vertical Well, 80 acres, in the form of a square with the wellbore in the center and (ii) in the case of a horizontal Well, (A) the acreage included within the proration unit plat for the Well as filed by the operator of such Well with the Texas Railroad Commission or (B) the acreage prescribed by the applicable field rules or orders.
 
Allocated Value” has the meaning set forth in Section 3.3(a).
 
Amended Operating Agreement” has the meaning set forth in Section 9.6.
 
Asbestos and Related Liabilities” means any and all Damages, obligations and responsibilities relating to or arising from, directly or indirectly, the existence or alleged existence of any one or more of asbestos, NORM, polychlorinated biphenyls, chromium and/or lead-based paint at, on or within the Properties, including any contamination resulting therefrom.
 
Assets” has the meaning set forth in Section 2.2.
 
Assumed Sabine Obligations” means (a) all obligations and liabilities of Flatonia (including Environmental Liabilities), known or unknown, with respect to or arising from the Assets, other than the Retained Flatonia Obligations, regardless of whether such obligations or liabilities arose prior to, on or after the Effective Time, including obligations and liabilities relating in any manner to the use, ownership or operation of the Assets, including (i) obligations to furnish makeup gas and/or settle Imbalances attributable to the Assets according to the terms of applicable gas sales, processing, gathering or transportation Contracts, (ii) obligations to pay Working Interests, royalties, overriding royalties and other interest owners’ revenues or proceeds
 
 
Appendix A-1

 
 
attributable to sales of Hydrocarbons produced from the Assets and any Suspense Funds, (iii)  Decommissioning and Asbestos and Related Liabilities, (iv) any obligations to abandon, clean up, restore and/or remediate the premises covered by or related to the Assets in accordance with applicable Contracts and Laws and (v) all obligations applicable to or imposed on the lessee, owner, or operator under the Leases, Surface Agreements and Contracts, or as required by any applicable Law, including the payment of all Taxes for which Sabine is responsible hereunder; (b) all obligations under the Leases, Contracts and Surface Agreements; and (c) Sabine’s obligations under Article 14; but excluding, in all such instances, prior to the Cut-off Date, the amount of the Cash Settlement, which will be exclusively settled and accounted for pursuant to the terms of Section 3.4(b) and Section 11.5.
 
Business Day” means each calendar day except Saturdays, Sundays, and United States federal holidays.
 
Cash Settlement” has the meaning set forth in Section 3.4.
 
Casualty” means acts of God, terrorist acts, fire, explosion, earthquake, flood, wind storm, blizzard, tornado, condemnation, exercise of eminent domain, confiscation or seizure.
 
Casualty Loss” has the meaning set forth in Section 4.2.
 
Central Time” means the central standard time zone of the United States of America.
 
CERCLA” means the Comprehensive Environmental Response, Compensation and Liability Act, 42 U.S.C. § 9601 et seq., as amended.
 
Certificate of Incorporation” means that Amended and Restated Certificate of Incorporation of Earthstone, dated February 26, 2010, as amended by that Certificate of Amendment to the Certificate of Incorporation, dated December 20, 2010.
 
Claim Notice” has the meaning set forth in Section 13.3(b).
 
Closing” has the meaning set forth in Section 11.1.
 
Closing Date” has the meaning set forth in Section 11.1.
 
Closing Payment” has the meaning set forth in Section 11.5(a).
 
Code” means the U.S. Internal Revenue Code of 1986, as amended.
 
Consents” has the meaning set forth in Section 4.1.
 
Contracts” has the meaning set forth in Section 2.2(d).
 
Contribution” has the meaning set forth in the Recitals of this Agreement.
 
Contribution Consideration” has the meaning set forth in Section 2.1.
 
 
Appendix A-2

 
 
Control” means the ability to direct the management and policies of a Person through ownership of voting shares or other equity rights, pursuant to a written agreement, or otherwise.  The terms “Controls” and “Controlled by” and other derivatives shall be construed accordingly.
 
Conveyance” means the form of Conveyance attached hereto as Exhibit B.
 
COPAS” has the meaning set forth in Section 2.5(a).
 
Current Tax Period” has the meaning set forth in Section 14.2.
 
Customary Post-Closing Consents” means the consents and approvals from Governmental Bodies for the assignment of the Assets to Sabine that are customarily obtained after the assignment of properties similar to the Assets, consents to assignment of Surface Agreements that may not be unreasonably withheld and consents of lessors under Leases or counterparties under Material Contracts that, in each case, may not be unreasonably withheld.
 
Cut-off Date” has the meaning set forth in Section 3.4.
 
Damages” means the amount of any actual liability, loss, cost, expense, claim, award or judgment incurred or suffered by any Person to be indemnified under this Agreement arising out of or resulting from the indemnified matter, whether attributable to personal injury or death, property damage, contract claims (including contractual indemnity claims), torts, or otherwise, including reasonable fees and expenses of attorneys, consultants, accountants or other agents and experts reasonably incident to matters indemnified against, and the costs of investigation and/or monitoring of such matters, and the costs of enforcement of the indemnity; provided, however, that the term “Damages” shall not include (a) loss of profits or other consequential damages suffered by any Person claiming indemnification except as otherwise provided in Section 15.11 and (b) any liability, loss, cost, expense, claim, award or judgment to the extent resulting from or to the extent increased by the actions or omissions of any Indemnified Person after the Closing Date.
 
Decommissioning” means all decommissioning, dismantlement and removal activities and obligations with respect to the Properties as are required by Laws, Contracts or Surface Agreements associated with the Properties or any Governmental Body and further including all well plugging, replugging and abandonment, dismantlement and removal of buildings, facilities, pipelines and flowlines and all other assets of any kind related to or associated with operations or activities conducted on the Properties; and associated site clearance, site restoration and site remediation on the Properties.
 
Defensible Title” means the right, title and interest of Flatonia acquired in the Assets pursuant to the SBE-Ramshorn Assignments and the OV Assignments, subject to the Permitted Encumbrances.
 
DOJ” means the U.S. Department of Justice.
 
Earthstone” has the meaning set forth in the Preamble of this Agreement.
 
Earthstone Board” means the Board of Directors of Earthstone.
 
 
Appendix A-3

 
 
Earthstone Common Stock” has the meaning set forth in the Recitals of this Agreement.
 
Earthstone Contribution Shares” has the meaning set forth in Section 3.2.
 
Earthstone Group” means Earthstone, its current and former Affiliates, and each of their respective stockholders, officers, directors, employees, agents, advisors and other representatives.
 
Earthstone Rights Agreement” means the Rights Agreement dated February 4, 2009 between Earthstone and Corporate Stock Transfer, Inc., as amended by that First Amendment to the Rights Agreement, dated May 15, 2014 and that Second Amendment to the Rights Agreement, dated as of May 15, 2014.
 
Earthstone Share Amount” has the meaning set forth in Section 3.2.
 
Earthstone Stockholder Approval” means the affirmative vote or consent of (i) the holders of the outstanding shares of Earthstone Common Stock in the manner provided under the definition of “Earthstone Stockholder Approval” in the Exchange Agreement, and (ii) at least a majority of the outstanding shares of Earthstone Common Stock that are represented in person or by proxy at the Earthstone Stockholders Meeting in favor of the issuance of the Earthstone Contribution Shares.
 
Effective Time” has the meaning set forth in Section 2.4.
 
Environmental Laws” means, as in effect as of the Execution Date, CERCLA, the Resource Conservation and Recovery Act, 42 U.S.C. § 6901 et seq.; the Federal Water Pollution Control Act, 33 U.S.C. § 1251 et seq.; the Clean Air Act, 42 U.S.C. § 7401 et seq.; the Hazardous Materials Transportation Act, 49 U.S.C. § 1471 et seq.; the Toxic Substances Control Act, 15 U.S.C. §§ 2601 through 2629; the Oil Pollution Act, 33 U.S.C. § 2701 et seq.; the Emergency Planning and Community Right-to-Know Act, 42 U.S.C. § 11001 et seq.; the Safe Drinking Water Act, 42 U.S.C. §§ 300f through 300j and all other Laws as of the Execution Date of any Governmental Body having jurisdiction over the Property in question addressing pollution or protection of the environment and all regulations as of the Execution Date implementing the foregoing that are applicable to the operation and maintenance of the Assets.
 
Environmental Liabilities” means any and all environmental response costs (including costs of Remediation), damages, natural resource damages, settlements, consulting fees, expenses, penalties, fines, orphan share, prejudgment and post judgment interest, court costs, attorneys’ fees and other liabilities incurred or imposed (a) pursuant to any Order, notice of responsibility, directive (including requirements embodied in Environmental Laws) or similar act (including settlements) by any Governmental Body to the extent arising out of any violation of, or remedial obligation under, any Environmental Laws that are attributable to the ownership or operation of the Assets or (b) pursuant to any claim or cause of action by a Governmental Body or other Person for personal injury, property damage, damage to natural resources, remediation or response costs to the extent arising out of any violation of, or any remediation obligation under, any Environmental Laws, in each case, that is attributable to the ownership or operation of the Assets.
 
 
Appendix A-4

 
 
Equipment” has the meaning set forth in Section 2.2(f).
 
Exchange Act” means the Securities Exchange Act of 1934, as amended.
 
Exchange Agreement” has the meaning set forth in the Recitals to this Agreement.
 
Excluded Assets” means (a) Excluded Records, (b) the amounts calculated under Section 3.4(a), (c) all claims and causes of action of Flatonia arising under or with respect to any Lease or Contract that are attributable to the period of time prior to the Effective Time (including any claims for refunds, credits or rebates), (d) subject to Section 4.2, all rights and interests of Flatonia or its Affiliates (i) under any policy or agreement of insurance or indemnity agreement, (ii) under any bond and (iii) any insurance or condemnation proceeds or awards arising, in each case, from acts, omissions or events, or damage to or destruction of property prior to the Closing Date, (e) any Tax benefits (including any refunds, credits, rebates, and net operating loss carry-forwards) attributable to ownership and operation of the Assets or the production of Hydrocarbons therefrom prior to and at the Effective Time or to Flatonia’s assets or operations unrelated to the Assets or its business generally, including, for the avoidance of doubt, any reduction in severance Taxes (including any refund, credit or rebate) that may be realized after the Effective Time but that results from payments or production for periods prior to the Effective Time, (f) all personal property of Flatonia not included within the definition of Assets, (g) all geophysical and other seismic and related technical data and information relating to the Assets to the extent that such geophysical and other seismic and related technical data and information is not transferable without payment of a fee or other consideration that Sabine has not agreed in writing to pay, but in any event excluding all interpretations, analyses and related interpretative data of Flatonia shall be excluded from the “Assets”, (h) all of Flatonia’s proprietary computer software, patents, trade secrets, copyrights, names, trademarks, logos and other intellectual property, except for proprietary geophysical, geological and similar data to be transferred from Flatonia to Sabine pursuant to Section 2.2(i), (i) all data and Contracts that cannot be disclosed to Sabine as a result of confidentiality arrangements under agreements with Third Parties; provided, however, that Flatonia has used its commercially reasonable efforts to obtain a waiver of any such confidentiality restriction, (j) any of the Assets excluded from the transactions contemplated hereunder pursuant to Section 4.1, or Section 4.2 and (k) any other items set forth on Exhibit A-3.
 
Excluded Records” means (a) all corporate, financial, income and franchise Tax and legal records of Flatonia that relate to Flatonia’s business generally whether or not also relating to the Assets, (b) any Records to the extent disclosure or transfer is restricted by any Third Party license agreement, other Third Party agreement or applicable Law; provided, however, that Flatonia has used its commercially reasonable efforts to obtain a waiver of any such confidentiality restriction, (c) computer software, (d) all legal records and legal files of Flatonia and all other work product of and attorney-client communications with any of Flatonia’s legal counsel, other than copies of title opinions and Contracts, (e) personnel records, (f) records relating to Flatonia’s sale process for the Assets, including bids received from and records of negotiations with Third Parties, (g) records relating to engineering forecasts, evaluations and reserve estimates, (h) any records with respect to the other Excluded Assets and (i) any records retained pursuant to Section 2.2(i).
 
 
Appendix A-5

 
 
Execution Date” has the meaning set forth in the Preamble of this Agreement.
 
Final Netted Amount” has the meaning set forth in Section 11.5(b).
 
Flatonia” has the meaning set forth in the Preamble of this Agreement.
 
Flatonia Consent Parties” has the meaning set forth in Section 4.1.
 
Flatonia Designee” has the meaning set forth in Section 9.10(a).
 
Flatonia Financial Assurances” has the meaning set forth in Section 6.9.
 
Flatonia Group” means Flatonia and its current and former Affiliates and PRP and its current and former Affiliates, and each of their respective members, equity owners, officers, directors, employees, agents, advisors and other representatives.
 
Flatonia Observer” has the meaning set forth in Section 9.10(b).
 
Flatonia Material Adverse Effect” means an event, effect or circumstance that, individually or in the aggregate with all other events, effects or circumstances, does or would reasonably be expected to have a material adverse effect on (a) the ownership or operation of the Assets, taken as a whole or (b) the ability of Flatonia or PRP to consummate the transactions contemplated by this Agreement; provided, however, that, for the purpose of clause (a) hereof, none of the following shall be taken into account in determining whether a Material Adverse Effect has or would reasonably be expected to occur: (i) any effect resulting from changes in generally applicable market, economic, financial or political conditions (including changes in fuel supply or Hydrocarbon transportation markets or interest rates) in Texas, the United States or worldwide, or any outbreak of hostilities, war or terrorist acts; (ii) any effect that affects the Hydrocarbon exploration and production or development industry generally, including any changes in the prices of Hydrocarbons or other commodities; (iii) any effect resulting from entering into this Agreement or the announcement of the transactions contemplated herein; (iv) Casualty Losses; (v) acts or failures to act of Governmental Bodies or a change in Laws from and after the Execution Date, in each case, generally applicable to oil and gas producers in Texas; (vi) matters that are cured or no longer exist by the earlier of the Closing and the termination of this Agreement, without cost or liability to Sabine; (vii) reclassification or recalculation of reserves in the ordinary course of business; or (viii) declines in well performance due to natural causes.  The Party claiming that a Material Adverse effect has occurred shall have the burden of proof with respect to whether a Material Adverse Effect has occurred.
 
Flatonia Registration Rights Agreement” has the meaning set forth in Section 9.8.
 
FTC” means the U.S. Federal Trade Commission.
 
GAAP” means U.S. generally accepted accounting principles.
 
Governmental Body” means any instrumentality, subdivision, court, arbitral body, administrative agency, commission, official or other governmental authority of the United States or any other country or any state, province, prefect, municipality, locality or other government or
 
 
Appendix A-6

 
 
political subdivision thereof, or any quasi-governmental or private body exercising any administrative, executive, judicial, legislative, police, regulatory, taxing, importing or other governmental or quasi-governmental body.
 
Hazardous Substances” means any pollutants, contaminants, toxic or hazardous substances, materials, wastes, constituents, compounds or chemicals that are regulated by, or may form the basis of liability under any Laws, including asbestos-containing materials (but excluding any NORM).
 
Hydrocarbons” means oil, gas, condensate and other gaseous and liquid hydrocarbons or any combination thereof.
 
Imbalances” means any imbalance (a) at the wellhead between the amount of Hydrocarbons produced from a Well and allocated to the interest of Flatonia therein and the shares of production from the relevant Well to which Flatonia was entitled or (b) at the pipeline flange between the amount of Hydrocarbons nominated by or allocated to Flatonia and the Hydrocarbons actually delivered on behalf of Flatonia at that point.
 
Indemnified Person” has the meaning set forth in Section 13.3(a).
 
Indemnifying Person” has the meaning set forth in Section 13.3(a).
 
Jointly-Owned Properties” has the meaning set forth in the Recitals to this Agreement.
 
Lands” has the meaning set forth in Section 2.2(b).
 
Laws” means all Permits, statutes, rules, regulations, ordinances, Orders, and codes of Governmental Bodies.
 
Leases” has the meaning set forth in Section 2.2(a).
 
Material Adverse Effect” means, when used with respect to a Person, any change, effect, event or occurrence that, individually or in the aggregate, has had or would reasonably be expected to have a material adverse effect on the business, financial condition or results of operations of such Person and its Subsidiaries, taken as a whole; provided, however, that any adverse changes, effects, events or occurrences resulting from or due to any of the following shall be disregarded in determining whether there has been a Material Adverse Effect:  (i) changes, effects, events or occurrences generally affecting the United States or global economy, the financial, credit, debt, securities or other capital markets or political, legislative or regulatory conditions or changes in the industries in which such Person operates; (ii) the announcement or pendency of this Agreement or the transactions contemplated hereby or the performance of this Agreement; (iii) any change in the market price or trading volume of Earthstone Common Stock (it being understood and agreed that the foregoing shall not preclude any other Party to this Agreement from asserting that any facts or occurrences giving rise to or contributing to such change that are not otherwise excluded from the definition of Material Adverse Effect should be deemed to constitute, or be taken into account in determining whether there has been, or would reasonably be expected to be, a Material Adverse Effect); (iv) acts of war or terrorism (or the escalation of the foregoing) or natural disasters or other force majeure
 
 
Appendix A-7

 
 
events; (v) changes in any applicable Laws or regulations applicable to such Person or applicable accounting regulations or principles or the interpretation thereof; (vi) any legal proceedings commenced by or involving any current or former member, partner or stockholder of such Person (on their own or on behalf of such Person) arising out of or related to this Agreement or the transactions contemplated hereby; and (vii) changes, effects, events or occurrences generally affecting the prices of oil, gas, natural gas, natural gas liquids or other commodities; provided, however, that changes, effects, events or occurrences referred to in clauses (i), (iv) and (v) above shall be considered for purposes of determining whether there has been or would reasonably be expected to be a Material Adverse Effect if and to the extent such state of affairs, changes, effects, events or occurrences has had or would reasonably be expected to have a disproportionate adverse effect on such Person and its Subsidiaries, as compared to other companies operating in the industries in which such Person and its Subsidiaries operate.
 
Material Contracts” has the meaning set forth in Section 6.8(a).
 
Memorandum of Operating Agreement” has the meaning set forth in Section 9.6.
 
Net Revenue Interest” means, with respect to any Property, the interest in and to all Hydrocarbons produced, saved and sold from or allocated to such Property, after giving effect to all royalties, overriding royalties, production payments, net profits interests and other similar burdens upon, measured by or payable out of production therefrom.
 
NORM” means naturally occurring radioactive material.
 
Oak Valley” has the meaning set forth in the Preamble of this Agreement.
 
Oak Valley Entity” means Oak Valley, Oak Valley Operator and Sabine.  Sabine is included in such definition by the Parties, notwithstanding the fact that, after the closing of the transactions contemplated by the Exchange Agreement, and prior to the Closing, Sabine will be wholly owned by Earthstone.
 
Oak Valley Group” means each Oak Valley Entity and its respective current and former Affiliates, and each of their respective members, equity owners, officers, directors, employees, agents, advisors and other representatives.
 
Oak Valley Operator” has the meaning set forth in the Preamble of this Agreement.
 
Operating Agreement” has the meaning set forth in the Recitals of this Agreement.
 
Order” means any judgment, order, consent order, injunction, decree or writ of any Governmental Body.
 
OV Assignments” means the assignments listed on Appendix C.
 
Participation Agreement” has the meaning set forth in the Recitals of this Agreement.
 
Party” and “Parties” have the meanings set forth in the Preamble of this Agreement.
 
 
Appendix A-8

 
 
Permits” means any permits, approvals or authorizations by, or filings with, Governmental Bodies.
 
Permitted Encumbrances” means any or all of the following:
 
(a) royalties and any overriding royalties, net profits interests, free gas arrangements, production payments, reversionary interests and other similar burdens on production to the extent that the net cumulative effect of such burdens does not reduce Flatonia’s Net Revenue Interest below that shown in the applicable Exhibit for a Well or increase Flatonia’s Working Interest above that shown in the applicable Exhibit for a Well without a proportionate increase in the Net Revenue Interest of Flatonia;
 
(b) all unit agreements, pooling agreements, operating agreements, farmout agreements, Hydrocarbon production sales contracts, division orders and other contracts, agreements and instruments applicable to the Properties, to the extent that the net cumulative effect of such instruments does not reduce Flatonia’s Net Revenue Interest below that shown in the applicable Exhibit for a Well or increase Flatonia’s Working Interest above that shown in the applicable Exhibit for a Well without a proportionate increase in the Net Revenue Interest of Flatonia;
 
(c) Preferential Rights and Consents and similar transfer restrictions, including Customary Post-Closing Consents;
 
(d) liens for Taxes or assessments not yet delinquent or, if delinquent, being contested in good faith by appropriate actions;
 
(e) materialman’s, mechanic’s, repairman’s, employee’s, contractor’s, operator’s and other similar liens or charges arising in the ordinary course of business for amounts not yet delinquent (including any amounts being withheld as provided by Law), or if delinquent, being contested in good faith by appropriate actions;
 
(f) excepting circumstances where such rights have already been triggered, rights of reassignment arising upon final intention to abandon or release all or any of the Assets;
 
(g) easements, rights-of-way, covenants, servitudes, Permits, surface leases and other rights in respect of surface operations that do not prevent or adversely affect operations as currently conducted on the Properties covered by the Assets;
 
(h) Imbalances;
 
(i) all rights reserved to or vested in any Governmental Bodies to control or regulate any of the Assets in any manner and all obligations and duties under all applicable Laws;
 
(j) any lien, charge or other encumbrance on or affecting the Assets that is expressly waived, bonded or paid by Sabine at or prior to the Closing or that is discharged by Flatonia at or prior to the Closing;
 
 
Appendix A-9

 
 
(k) any lien or trust arising in connection with workers’ compensation, unemployment insurance, pension or employment Laws or regulations;
 
(l) the terms and conditions of the Contracts;
 
(m) any lien or encumbrance created by a lessor;
 
(n) liens, mortgages, security interests, pledges, restrictions or any other type of burden or encumbrance arising under or created pursuant to the WF Deed of Trust;
 
(o) liens created by Law or retained in Leases to secure the obligation of the lessee to pay royalty or royalties (provided that any such liens arise in the ordinary course for amounts not yet delinquent); and
 
(p) all other liens, charges, encumbrances, defects or irregularities that do not, individually or in the aggregate, materially detract from the value of or materially interfere with the use or ownership of the Wells, Undeveloped Leases or Units subject thereto or affected thereby (as currently used or owned), which would be accepted by a reasonably prudent purchaser engaged in the business of owning and operating oil and gas properties in the United States, and which do not reduce Flatonia’s Net Revenue Interest below that shown in the applicable Exhibit for a Well or increase Flatonia’s Working Interest above that shown in the applicable Exhibit for a Well without a proportionate increase in the Net Revenue Interest of Flatonia.
 
Person” means any individual, firm, corporation, partnership, limited liability company, joint venture, association, trust, unincorporated organization, Governmental Body or any other entity.
 
Post-Closing Payment” has the meaning set forth in Section 11.5(b).
 
PR Value” has the meaning set forth in Section 4.1.
 
Preferential Rights” has the meaning set forth in Section 4.1.
 
Prepayments” means all prepayments, cash call and advances made by Flatonia to Oak Valley Operator, as Operator, pursuant to the Operating Agreement, for expenses, as of the applicable date, not yet incurred.
 
Prime Rate” means the rate of interest published from time to time as the “Prime Rate” in the “Money Rates” section of The Wall Street Journal.
 
Properties” has the meaning set forth in Section 2.2(c).
 
Property Costs” means (a) all operating and production expenses, including costs of insurance, rentals, shut-in payments and royalty payments; title examination and curative actions; Property Taxes (but not income or franchise Taxes) attributable to the ownership or operation of the Assets or the production of Hydrocarbons therefrom; and gathering, processing and transportation costs in respect of Hydrocarbons produced from the Properties, and capital
 
 
Appendix A-10

 
 
expenditures, including bonuses, broker fees, acquisition costs of royalty interests or other burdens on production, and other lease or other royalty acquisition, extension or renewal costs, costs of drilling and completing wells and costs of acquiring equipment, incurred in the ownership and operation of the Assets in the ordinary course of business and (b) overhead costs charged to the Assets under the applicable operating agreement.
 
Property Taxes” means all real property, personal property, ad valorem, severance, production and similar Taxes.
 
PRP” has the meaning set forth in the Preamble of this Agreement.
 
Representatives” means (a) partners, employees, officers, directors, members, equity owners and counsel of a Party or any of its Affiliates or any prospective purchaser of an interest in a Party; (b) any consultant, advisor or agent retained by a Party or the parties listed in subsection (a) above; and (c) any bank, other financial institution or entity funding, or proposing to fund, such Party’s operations in connection with the Assets, including any consultant retained by such bank, other financial institution or entity.
 
Retained Flatonia Obligations” means all obligations and liabilities of Flatonia, known or unknown, with respect to or arising from (a) the Excluded Assets and (b) Flatonia’s obligations under Sections 2.4 and 3.4 and Article 14.
 
SBE-Ramshorn Assignments” means the assignments listed on Appendix B.
 
Sabine” has the meaning set forth in the Preamble of this Agreement.
 
Sabine Consent Parties” has the meaning set forth in Section 4.1.
 
SEC” means the United States Securities and Exchange Commission, or any successor agency.
 
SEC Filings” has the meaning set forth in the Exchange Agreement.
 
Securities Act” means the Securities Act of 1933, as amended.
 
Subsidiary” when used with respect to any Party, means any corporation, limited liability company, partnership, association, trust or other entity the accounts of which would be consolidated with those of such Party in such Party’s consolidated financial statements if such financial statements were prepared in accordance with GAAP, as well as any other corporation, limited liability company, partnership, association, trust or other entity of which securities or other ownership interests representing more than fifty percent (50%) of the equity or more than fifty percent (50%) of the ordinary voting power (or, in the case of a partnership, more than fifty percent (50%) of the general partnership interests or, in the case of a limited liability company, the managing member) are, as of such date, owned by such Party or one or more Subsidiaries of such Party or by such Party and one or more Subsidiaries of such Party.
 
Surface Agreements” has the meaning set forth in Section 2.2(e).
 
 
Appendix A-11

 
 
Suspense Funds” means proceeds of production and associated penalties and interest in respect of any of the Properties that are payable to Third Parties and are being held in suspense by Oak Valley Operator as the operator of such Properties.
 
Tax Allocations” has the meaning set forth in Section 3.3(b).
 
Tax Audit” has the meaning set forth in Section 14.4.
 
Tax Return” means any return (including any information return), report, statement, schedule, notice, form, election, claim for refund or other document (including any attachments thereto and amendments thereof) filed with or submitted to, or required to be filed with or submitted to, any Governmental Body with respect to any Tax.
 
Tax Indemnified Person” has the meaning set forth in Section 14.4.
 
Taxes” means all federal, state, local, and foreign income, profits, franchise, sales, use, ad valorem, property, severance, production, excise, stamp, documentary, gross receipts, goods and services, registration, capital, transfer, employment, estimated or withholding taxes or other assessments, duties, fees or charges imposed by any Governmental Body, including any interest, penalties or additional amounts that may be imposed with respect thereto.
 
Third Party” means any Person other than a Party to this Agreement or an Affiliate of a Party to this Agreement.
 
Third Person Claim” has the meaning set forth in Section 13.3(b).
 
Transfer Taxes” has the meaning set forth in Section 14.5.
 
Undeveloped Lease” means the portion of any Lease that is not included within the boundaries of a Unit or the Allocated Leasehold associated with any Well drilled thereon.
 
Units” has the meaning set forth in Section 2.2(c).
 
Wells” has the meaning set forth in Section 2.2(b).
 
WF Deed of Trust” means that certain Deed of Trust, Mortgage, Fixture Filing, Assignment of As-Extracted Collateral, Security Agreement and Financing Statement dated July 19, 2013, and recorded at Volume 1655, Page 891, Official Records, Fayette County, Texas, and at Volume 1133, Page 190, Official Records, Gonzales County, Texas.
 
Working Interest” with respect to any Property, means the interest in and to such Property that is burdened with the obligation to bear and pay costs and expenses of maintenance, development and operations on or in connection with such Property, but without regard to the effect of any royalties, overriding royalties, production payments, net profits interests and other similar burdens upon, measured by or payable out of production therefrom.
 
 
Appendix A-12

 
 
EXHIBIT D
 
FORM OF REGISTRATION RIGHTS AGREEMENT
 
This Registration Rights Agreement (this “Agreement”) dated as of [_________ ___], 2014, is entered into by and among Earthstone Energy, Inc., a Delaware corporation (the “Company”), Parallel Resource Partners, LLC, a Delaware limited liability company (“PRP”) and Flatonia Energy, LLC, a Delaware limited liability company and a portfolio company managed by PRP (“Flatonia”) and, solely for the purposes of Sections 6 and 10 hereof, Oak Valley Resources, LLC (“Oak Valley”).
 
RECITALS
 
WHEREAS, pursuant to that certain Exchange Agreement between the Company and Oak Valley executed on May 15, 2014 (the “Exchange Agreement”), Oak Valley will receive the number of shares of common stock, $0.001 par value per share (“Earthstone Common Stock”) set forth beneath the heading for Oak Valley on Schedule 1 attached hereto;
 
WHEREAS, as a condition to Oak Valley’s obligation to consummate the transactions contemplated by the Exchange Agreement, the Company has agreed to grant to Oak Valley and certain other parties certain registration rights with respect to the Earthstone Common Stock received by Oak Valley pursuant to the Exchange Agreement, on the terms and subject to the conditions set forth in that certain Registration Rights Agreement by and between the Company and Oak Valley dated as of the date hereof (the “Oak Valley Registration Rights Agreement”);
 
WHEREAS, in accordance with Section 5.2(b)(ii) of the Exchange Agreement, the Company, Oak Valley, Sabine River Energy, LLC, a wholly-owned subsidiary of Oak Valley, Oak Valley Operating LLC, a wholly owned subsidiary of Oak Valley, PRP and Flatonia have entered into that certain Contribution Agreement dated as of October 16, 2014 (the “Flatonia Contribution Agreement”);
 
WHEREAS, pursuant to the Flatonia Contribution Agreement, Flatonia will receive the number of shares of Earthstone Common Stock set forth beneath the heading for Flatonia on Schedule 1 attached hereto;
 
WHEREAS, as a condition to Flatonia’s and PRP’s respective obligations to consummate the transactions contemplated by the Flatonia Contribution Agreement, the Company has agreed to grant to Flatonia, PRP and the other Stockholders (as defined below) certain registration rights with respect to the Registrable Securities, on the terms and subject to the conditions set forth herein;
 
NOW, THEREFORE, in consideration of the mutual promises contained herein and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:
 
Section 1. Definitions. For purposes of this Agreement, the following terms shall have the respective meanings assigned to them in this Section 1. All capitalized terms
 
 
1

 
 
used but not defined in this Agreement shall have the respective meanings assigned to them in the Flatonia Contribution Agreement.
 
Additional Holder” means any holder of Earthstone Common Stock that (a) is not a Stockholder and (b) has the right to participate with respect to such Earthstone Common Stock in a Demand Registration or a Shelf Registration, as applicable.
 
Affiliate” shall mean, with respect to any Person, any other Person directly or indirectly controlling, controlled by or under common control with such Person; provided, however, that no securityholder of the Company shall be deemed an Affiliate of any other securityholder solely by reason of any investment in the Company.  For the purpose of this definition, the term “control” (including, with correlative meanings, the terms controlling,”controlled by” and “under common control with”), as used with respect to any Person, means the possession, directly or indirectly, of the power to direct or cause the direction of the management and policies of such Person, whether through the ownership of voting securities, by contract or otherwise.
 
Exchange Act” shall mean the Securities Exchange Act of 1934, as amended, and the rules and regulations promulgated thereunder.
 
Person” means an individual, corporation, partnership, limited liability company, association, trust or other entity or organization, including a government or political subdivision or an agency or instrumentality thereof, and shall include any successor (by merger or otherwise) thereto.
 
Registrable Securities” shall mean (a) the shares of Earthstone Common Stock issued to Flatonia pursuant to the Flatonia Contribution Agreement and (b) any securities issued or issuable with respect to the shares described in clause (a) above by way of a stock dividend or stock split or in connection with a combination of shares, recapitalization, merger, consolidation or other reorganization; provided, however, that as to any particular Registrable Securities, such securities shall cease to be Registrable Securities when (i) a registration statement with respect to the sale of such securities shall have become effective under the Securities Act and such securities shall have been disposed of in accordance with such registration statement or (ii) such securities shall have been sold to the public pursuant to Rule 144 (or any successor provision) under the Securities Act.
 
Registration Statement” means any registration statement of the Company under the Securities Act that covers any of the Registrable Securities pursuant to the provisions of this Agreement.
 

Securities Act” shall mean the Securities Act of 1933, as amended, and the rules and regulations promulgated thereunder.
 
Shelf Registered Securities” means any Registrable Securities whose offer and sale is registered pursuant to a Registration Statement filed in connection with a Shelf Registration.
 
Stockholders” shall mean Flatonia, PRP and any Affiliates of PRP that become holders of Registrable Securities as a result of transfers of Registrable Securities by Flatonia, PRP or any Affiliate of PRP in accordance with applicable securities laws.
 
 
2

 
 
1.1  
Each of the following terms is defined in the Section set forth opposite such term:
 
Term
 
Section
Agreement
 
Preamble
Company
 
Preamble
Demand Registration
 
2.1
Earthstone Common Stock
 
First Recital
Exchange Agreement
 
First Recital
Flatonia
 
Preamble
Flatonia Contribution Agreement
 
Third Recital
Lock-Up Period
 
9
Lock-Up Provisions
 
9
Oak Valley
 
Preamble
Oak Valley Registration Rights Agreement
 
Second Recital
Prospectus
 
2.1.5
PRP
 
Preamble
Registered Holders
 
12.1.1
Requested Shelf Registered Securities
 
3.2
Requisite Holders
 
2.1
SEC
 
2.1.4
Shares
 
2.1, 3.1 and 4.1
Shelf Public Offering
 
3.2
Shelf Public Offering Notice
 
3.2
Shelf Public Offering Request
 
3.2
Shelf Public Offering Requesting Stockholders
 
3.2
Shelf Registration
 
3.1
Tag-Along Selling Holder
 
10.1
Tag-Along Participant
 
10.1
Termination Date
 
19
 
Section 2. Demand Registration Rights.
 
2.1  
The Company hereby grants to the Stockholders, and to each of them, the right to require, subject to the Lock-Up Provisions, the Company to use its reasonable best efforts to cause the registration for sale in a public offering of all or a portion of the Stockholders’ Registrable Securities in accordance with this Section 2 (a “Demand Registration”); provided, however, that the Company shall not have any obligation to effect more than a total of two (2) effective Demand Registrations pursuant to this Section 2 or effect more than one (1) in any six (6) month period. If the Company shall have received a written request submitted by one or more Stockholders owning at least a majority of the Registrable Securities outstanding at the time of such request (the “Requisite Holders”) that such Stockholders desire to have the Company register Registrable Securities for sale and specifying the number of Registrable Securities proposed to be sold (for the purposes of this Section 2, together with the Registrable Securities referred to in Section 2.1.2 below, “Shares”), which request shall in no event cover Shares with less than a
 
 
3

 
 
  $5 million estimated offering price, and the proposed plan for distribution of the Shares, the Company will:
 
2.1.1  
Give prompt (but in any event within fifteen (15) days after the receipt of the Requisite Holders’ notice) notice to all other Stockholders of such request and of such other Stockholders’ rights to have their Registrable Securities included in such Demand Registration.
 
2.1.2  
Upon the request of any such Stockholder made within fifteen (15) days after the receipt by such Stockholder of the notice given pursuant to Section 2.1.1 (which request shall specify the Registrable Securities intended to be included in such Demand Registration by such Stockholder and the intended method or methods of disposition thereof), the Company will use its reasonable best efforts to effect the registration of all Shares which the Company has been so requested to register pursuant to this Section 2.1.2.
 
2.1.3  
Prepare and file as soon as practicable, but in no event later than sixty (60) days from the date notice is received from the Requisite Holders a Registration Statement with the Securities and Exchange Commission (“SEC”) on Form S-1, or other appropriate forms available for use by the Company, and use its reasonable best efforts to cause such Registration Statement to become effective in order that the Stockholders may sell the Shares in accordance with the proposed plan of distribution.
 
2.1.4  
Prepare and file with the SEC such amendments and supplements to such Registration Statement and the prospectus used in connection therewith including any preliminary prospectus or supplemental or amended prospectus (the “Prospectus”) as may be necessary to keep such Registration Statement continuously effective and to comply with the provisions of the Securities Act with respect to the offer of the Shares during the period required for distribution of the Shares, which period shall not be in excess of the earlier of (i) nine (9) months from the effective date of such Registration Statement, and (ii) the sale or other disposition of all Shares covered by such Registration Statement.
 
2.1.5  
Furnish to each Stockholder such number of copies of the Prospectus (including any preliminary prospectus or supplemental or amended prospectus) as such Stockholder may reasonably request in order to facilitate the sale and distribution of the Shares.
 
2.2  
Notwithstanding the foregoing, if the Company shall furnish to each Stockholder that requested such Demand Registration a certificate signed by the President of the Company stating that, in the good faith judgment of the board of directors of the Company, it would be detrimental to the Company and its stockholders for such Registration Statement to be filed and it is therefore essential to defer the filing of such Registration Statement, the Company shall have the right to defer
 
 
4

 
 
  such filing for a period of not more than ninety (90) days after receipt of the request of the Requisite Holders; provided, however, that the Company may not utilize this right (or any comparable right under the Oak Valley Registration Rights Agreement or any other registration rights or similar agreement) with respect to a Demand Registration request under Section 2 or any demand registration request pursuant to the Oak Valley Registration Rights Agreement or any such other agreement more than once in any twelve (12) month period.
 
2.3  
The right of each Stockholder to require the Company to register Shares pursuant to the provisions of this Section 2 shall be subject to the condition that if a request for a Demand Registration is made within sixty (60) days prior to the conclusion of the Company’s then current fiscal year, the Company shall have the right to delay the filing of the Registration Statement until the Company files with the SEC its audited financial statements for such fiscal year.
 
2.4  
If the Requisite Holders intend to distribute the Registrable Securities covered by the notice pursuant to Section 2.1 by means of an underwriter, the Requisite Holders shall so advise the Company as a part of the notice made pursuant to Section 2.1 and provide the name of the managing underwriter or underwriters that the Requisite Holders propose to engage in connection with the proposed public offering. If the managing underwriter of such underwritten offering shall inform the Company and the Stockholders requesting that their Shares be registered pursuant to this Section 2 by letter of its belief that the amount of Shares requested to be included in such registration exceeds the amount that can be sold in (or during the time of) such offering within a price range acceptable to the Requisite Holders, then the Company will include in such registration such amount of Shares that the Company is so advised can be sold in (or during the time of) such offering prorata on the basis of the amount of such Shares so proposed to be sold and so requested to be included by the Stockholders. All Shares requested to be included in the registration by Stockholders will be given priority over the inclusion of shares of Earthstone Common Stock requested for inclusion by any Additional Holders.
 
2.5  
A registration shall not be deemed to have been effected (i) unless a Registration Statement has been declared effective by the SEC and remained effective for the period specified in Section 2.1.5, (ii) if, after it has become effective, such registration is terminated by a stop order, injunction or other order of the SEC or other governmental agency or court prior to the time period specified in Section 2.1.5, or (iii) if the conditions to closing specified in any purchase agreement or underwriting agreement entered into in connection with such registration are not satisfied for any reason, other than as a result of the voluntary termination of such offering by the Requisite Holders or any failure by the Requisite Holders to satisfy or perform the conditions or covenants on their part to be satisfied or performed.
 
2.6  
The Stockholders acknowledge that certain Additional Holders may, subject to compliance with the provisions of the Oak Valley Registration Rights Agreement,
 
 
5

 
 
  have piggy-back registration rights with respect to shares of Earthstone Common Stock owned by such Additional Holders, and the Stockholders will cooperate with the Company and such Additional Holders in connection with the exercise of any such piggy-back registration rights.
 
Section 3. Shelf Registration Rights.
 
3.1  
At any time after the date that is six months after the date hereof and upon written request submitted by the Requisite Holders, (i) if the Company is eligible to use Form S-3 in connection with a secondary public offering of its equity securities and (ii) a Shelf Registration on a Form S-3 registering Registrable Securities for resale is not then effective, the Company shall (A) give written notice to all of the Stockholders as promptly as practicable but in no event later than 15 days after the Company receives such request, and (B) as promptly as practicable, register, under the Securities Act on Form S-3 for an offering on a delayed or continuous basis pursuant to Rule 415 promulgated under the Securities Act (a “Shelf Registration”), the offer and sale of all of the Registrable Securities owned by the Stockholders and such other Persons as the Company shall determine to include in the Shelf Registration (for the purposes of this Section 3 only, such shares of Earthstone Common Stock to be offered and sold in such Shelf Registration, including those owned by Stockholders and those owned by Additional Holders and other Persons, shall be the “Shelf Shares”).  The “Plan of Distribution” section of such Shelf Registration shall permit the disposition of Shelf Shares pursuant to firm-commitment underwritten public offerings, block trades, agented transactions, sales directly into the market, purchases or sales by brokers and sales not involving a public offering.  With respect to each Shelf Registration, the Company shall (a) file a Registration Statement as promptly as practicable, but in no event later than 20 days after receiving a request from the Requisite Holders to file such Registration Statement, and (b) cause such Registration Statement to remain effective until the earlier of the date (1) on which all of the Shelf Shares covered by such Shelf Registration (except for those Shelf Shares, if any, held by Additional Holders or other Persons) are no longer Registrable Securities and (2) on which the Company cannot extend the effectiveness of such Shelf Registration because it is no longer eligible for use of Form S-3.
 
3.2  
Upon written request by Stockholders holding a majority of the Shelf Registered Securities owned by Stockholders (such Stockholders, the “Shelf Public Offering Requesting Stockholders”), which request (the “Shelf Public Offering Request”) shall specify the class or series and amount of such Shelf Public Offering Requesting Stockholders’ Shelf Registered Securities to be sold (the “Requested Shelf Registered Securities”), the Company shall perform its obligations hereunder with respect to the sale of such Requested Shelf Registered Securities in the form of a firm commitment underwritten public offering (unless otherwise consented to by the Shelf Public Offering Requesting Stockholder) (a “Shelf Public Offering”) if the aggregate proceeds expected to be received from the sale of the Requested Shelf Registered Securities equals or exceeds $3 million.  Promptly upon receipt of a Shelf Public Offering Request, the Company shall
 
 
6

 
 
 
provide notice (the “Shelf Public Offering Notice”) of such proposed Shelf Public Offering (which notice shall state the material terms of such proposed Shelf Public Offering, to the extent known, as well as the identity of the Shelf Public Offering Requesting Stockholders) to the other Stockholders holding Shelf Registered Securities and to the “Stockholders” (as defined in the Oak Valley Registration Rights Agreement) holding Shelf Registered Securities.  Such holders of Shelf Registered Securities may, by written request to the Company and the Shelf Public Offering Requesting Stockholders, within five (5) business days after receipt of such Shelf Public Offering Notice, include up to all of their Shelf Registered Securities of the same class or series as the Requested Shelf Registered Securities in such proposed Shelf Public Offering; provided, however, that any such Shelf Registered Securities must be sold subject to the same terms as are applicable to the Shelf Registered Securities of the Shelf Public Offering Requesting Stockholders.  The lead managing underwriter or underwriters selected for such Shelf Public Offering shall be proposed by the Shelf Public Offering Requesting Stockholders in the Shelf Public Offering Request. The Company shall not have any obligation to effect more than a total of five (5) underwritten Shelf take-downs at the request of any Stockholders pursuant to this Section 3.2, to effect more than one (1) underwritten Shelf take-down at the request of any Stockholders in any six (6) month period, or to effect any underwritten Shelf take-down at the request of any Stockholders within 90 days of an underwritten offering undertaken by the Company.  The Company’s obligation to effect an underwritten Shelf take-down pursuant to this Section 3.2 shall be subject to the ability of the Company to defer such offering under the conditions, and subject to the terms of, Section 2.2.
 
3.3  
In a Shelf Public Offering, if the lead managing underwriter shall inform the Company and the Shelf Public Offering Requesting Stockholders by letter of its belief that the amount of Shelf Registered Securities requested to be included in such Shelf Public Offering exceeds the amount that can be sold in (or during the time of) such offering within a price range acceptable to the Shelf Public Offering Requesting Stockholders, then the Company will include in such Shelf Public Offering such amount of Shelf Registered Securities that the Company is so advised can be sold in (or during the time of) such Shelf Public Offering prorata on the basis of the amount of such Shelf Registered Securities so proposed to be sold and so requested to be included in the Shelf Public Offering by each Stockholder. All Shelf Registered Securities owned by Stockholders will be given first priority in any underwritten offering prior to inclusion of any shares of Earthstone Common Stock requested to be included pursuant to registration rights of any other Person; provided, however, that the “Stockholders” (as defined in the Oak Valley Registration Rights Agreement) will be paripassu with the Stockholders; provided further that if the effect of such paripassu treatment results in the cutback of any Shelf Registered Securities owned by any Stockholders, then such Shelf take-down shall not count against any of the limits contained in Section 3.2.
 
 
7

 
 
3.4  
Notwithstanding anything to the contrary, no Shelf Registration shall be required pursuant to this Section 3 if a Demand Registration is then in effect.  In addition, no Shelf Registration pursuant to this Section 3 shall be deemed a Demand Registration or be counted against the number of Demand Registrations to which the Stockholders are entitled under Section 2.
 
Section 4. Piggy-Back Registration Rights.
 
4.1  
If, subject to the Lock-Up Provisions, the Company proposes to file, on its own behalf or on behalf of any holder of Earthstone Common Stock or other securities of the Company, a Registration Statement under the Securities Act on Form S-1 or S-3 or similar forms available for use by the Company, other than pursuant to Section 2 or Section 3 of this Agreement or on Form S-8 in connection with a dividend reinvestment, employee stock purchase, option, equity incentive, or similar plan or on Form S-4 in connection with a merger, consolidation or reorganization, the Company shall give written notice to each Stockholder at least fifteen (15) days before the filing with the SEC of such Registration Statement. Such notice shall offer to include in such filing all or a portion of the Registrable Securities owned by each Stockholder. If a Stockholder desires to include all or a portion of its Registrable Securities in such Registration Statement, it shall give written notice to the Company within five (5) business days after the date of mailing of such offer specifying the amount of Registrable Securities to be registered (for purposes of this Section 4, “Piggyback Shares”). The Company shall thereupon include in such filing the Piggyback Shares, subject to priorities in registration set forth in this Agreement, and subject to its right to withdraw such filing, and shall use its reasonable best efforts to effect the registration under the Securities Act of the Piggyback Shares.
 
4.2  
The right of a Stockholder to have Piggyback Shares included in any Registration Statement in accordance with the provisions of this Section 4 shall be subject to the following conditions:
 
4.2.1  
The Company shall have the right to require that the Stockholder agree to refrain from offering or selling any shares of Earthstone Common Stock that it owns which are not included in any such Registration Statement in accordance with this Section 4 for any reasonable time period, not to exceed one hundred twenty (120) days, as may be specified by any managing underwriter of the offering to which such Registration Statement relates.
 
4.2.2  
If (i) a registration pursuant to this Section 4 involves an underwritten offering of the securities being registered to be distributed (on a firm commitment basis) by or through one or more underwriters of recognized standing under underwriting terms appropriate for such a transaction and (ii) the managing underwriter of such underwritten offering shall inform the Company and the Stockholders who have requested that their Piggyback Shares be registered pursuant to this Section 4 by letter of its
 
 
8

 
 
  belief that the amount of Shares requested to be included in such registration exceeds the amount which can be sold in (or during the time of) such offering within a price range acceptable to the Company, then the Company will include in such registration such amount of securities which the Company is so advised can be sold in (or during the time of) such offering as follows: first, the securities being offered by the Company for its own account; second, the Piggyback Shares of the Stockholders and the Additional Holders that are requested to be included in such registration prorata on the basis of the number of such Piggyback Shares so proposed to be sold and so requested to be included by such Stockholders and Additional Holders; and third, the securities of the Company, if any, proposed to be included in the registration by any other holders of the Company’s securities, other than the Additional Holders (whether or not such holders have contractual rights to include such securities in the registration).
 
4.2.3  
The Company shall furnish each Stockholder with such number of copies of the Prospectus as such Stockholder may reasonably request in order to facilitate the sale and distribution of its Shares.
 
4.3  
Notwithstanding the foregoing, the Company in its sole discretion may determine not to file the Registration Statement or proceed with the offering as to which the notice specified in Section 4.1 is given without liability to the Stockholders.
 
Section 5. Participation in Underwritten Registrations. A Stockholder may not participate in any registration hereunder that relates to an underwritten offering unless such Stockholder (a) agrees to sell its Shares included in such registration on the basis provided in any underwriting arrangements approved, with respect to offerings pursuant to Section 2 or 3, by Stockholders owning at least a majority of the Registrable Securities to be included in such registration, or by a Person appointed by such holders to act on their behalf to approve such arrangements, or, with respect to offerings pursuant to Section 4, by the Company or the other Person at whose request the registration is being undertaken, and (b) completes and executes all questionnaires, powers of attorney, indemnities, underwriting agreements and other documents reasonably required under the terms of such underwriting arrangements; provided, however, that no Stockholder shall be required to make any representations or warranties to, or agreements with, the Company or any underwriters other than such representations, warranties or agreements as are customary and reasonably requested by the underwriters.
 
Section 6. Exclusive Registration Rights and Transfer. The rights of Flatonia, as the initial Stockholder under this Agreement, may upon notice to the Company be transferred to PRP or to any Affiliate of PRP to which any Registrable Securities are transferred in accordance with applicable law. However, the rights of the Stockholders under this Agreement may not be assigned or transferred otherwise without the Company’s written consent.  Except as provided in this Section 6, the rights granted under this Agreement are granted specifically to and for the benefit of the Stockholders and shall not pass to any other transferee of Registrable Securities that is not an Affiliate
 
 
9

 
 
of Flatonia or PRP.  From and after the date of this Agreement, the Company will not, without the prior written consent of Stockholders holding at least a majority of the Registrable Securities then outstanding, enter into any agreement or amend any existing agreement with respect to its securities that violates or is detrimental to the rights granted to the Stockholders in this Agreement.  The foregoing shall not restrict or prevent the Company from amending or entering into any other agreement with any party pertaining to the registration by the Company of such party’s Earthstone Common Stock; provided, however, that no such agreement or amendment shall grant to any Person registration rights that are superior or preferential to the rights granted to the Stockholders hereunder or that would otherwise frustrate the purposes of this Agreement.  The Company, Oak Valley, PRP and Flatonia hereby agree that the rights of Oak Valley and its permitted assigns to register Earthstone Common Stock under the Oak Valley Registration Rights Agreement are, subject to the provisions of this Agreement (including, without limitation, the Lock-Up Provisions) and the Oak Valley Registration Rights Agreement, pari passu with the rights of Flatonia and its permitted assigns to register Earthstone Common Stock under this Agreement.  Except as set forth in Schedule 2 attached hereto, the Company represents and warrants to the Stockholders that, as of the date hereof, the Company is not a party to any agreement, other than this Agreement and the Oak Valley Registration Rights Agreement, pertaining to the registration by the Company of Earthstone Common Stock.
 
Section 7. Expenses. The Company shall bear all the expenses in connection with any Registration Statement under this Agreement, other than transfer taxes payable on the sale of Shares, the fees and expenses of counsel engaged by the Stockholders and fees, commissions and discounts of brokers, dealers and underwriters.
 
Section 8. Recall of Prospectuses, etc. With respect to a Registration Statement or amendment thereto filed pursuant to this Agreement, if, at any time, the Company notifies the Stockholders that an amendment to such Registration Statement or an amendment or supplement to the prospectus included therein is necessary or appropriate, the Stockholders will forthwith cease selling and distributing Shares thereunder and will, upon the Company’s request, forthwith redeliver to the Company all copies of such Registration Statement and prospectuses then in its possession or under its control. The Company will use its reasonable best efforts to cause any such amendment or supplement to become effective as soon as practicable and will furnish the Stockholders with a reasonable number of copies of such amended or supplemented prospectus (and the period during which the Company is required to use its best efforts to maintain such Registration Statement in effect pursuant to this Agreement will be increased by a number of days equal to the number of days in the period from the date on which the Stockholders were required to cease selling and distributing Shares thereunder to the date on which the Company delivers copies of such effective amendment or supplement to the Stockholders).
 
Section 9. Lock-Up Provisions.  Each Stockholder agrees that such Stockholder will not, without the prior written consent of the Company, during the period commencing on the Closing Date (as such term is defined in the Flatonia Contribution Agreement) and ending on the one year anniversary of the Closing Date (the “Lock-Up Period”), sell or
 
 
10

 
 
transfer any Registrable Securities.  Notwithstanding the foregoing, nothing in this Agreement shall prohibit or restrict:
 
(i)           sales or transfers of Registrable Securities to PRP or any Affiliate of PRP, as permitted in Section 6 hereof; provided, however, that any such acquirer or transferee shall be subject to the provisions of this Section 9;
 
(ii)           the ability of the Stockholders to exercise their piggy-back registration rights pursuant to Section 4 of this Agreement in connection with the sale of Earthstone Common Stock by any “Stockholder” (as defined in the Oak Valley Registration Rights Agreement), whether upon exercise of its own demand registration rights, piggyback registration rights or otherwise; or
 
(iii)           the ability of the Stockholders to exercise their tag-along rights pursuant to Section 10 of this Agreement.
 
Each Stockholder agrees to execute and deliver such other agreements as may be reasonably requested by the Company which are consistent with the foregoing provisions (the “Lock-Up Provisions”) or which are necessary to give further effect thereto.
 
Section 10. Tag-Along Rights.
 
10.1  
If, during the Lock-Up Period, any “Stockholder” (as defined in the Oak Valley Registration Rights Agreement) proposes or agrees to transfer all or a portion of the shares of Earthstone Common Stock (including beneficial ownership with respect thereto) held by such Person that are not sold as part of a public offering (each such Person, a “Tag-Along Selling Holder”) to a Person that is not an Affiliate of such Tag-Along Selling Holder, then each Stockholder will have the right to participate in such transfer as provided herein; provided, however, that the foregoing provisions will not apply to transfers by gift of a de minimis number of shares to immediate family members of the transferor (or trusts for the sole benefit of immediate family members).  Not later than thirty (30) days prior to the consummation of any such transaction, the Tag-Along Selling Holder will deliver or cause to be delivered a notice to each Stockholder, which notice will specify the terms and conditions of the proposed sale and the maximum number of shares of Earthstone Common Stock the purchaser is willing to purchase on the same terms.  Each Stockholder will have fifteen (15) days from the receipt of such notice in which to elect to participate in the transfer pursuant to the rights granted herein, and each such Stockholder who so elects to participate, together with each Tag-Along Selling Holder, will be referred to as a Tag-Along Participant.”  Oak Valley agrees that it will not transfer beneficial ownership of any shares of Earthstone Common Stock prior to the end of the Lock-Up Period unless the proposed transferee of such beneficial ownership agrees in writing to be bound by the provisions of this Section 10, and the parties to this Agreement agree that any purported transfer of any such beneficial ownership not in compliance with this Section 10 will be null and void ab initio.
 
 
11

 
 
10.2  
Each Tag-Along Participant will be entitled to transfer any number of shares of Earthstone Common Stock held by such Person up to an amount equal to the product of (i) the maximum number of shares of Earthstone Common Stock the purchaser is willing to purchase multiplied by (ii) the total number of shares of Earthstone Common Stock held by such Tag-Along Participant divided by the total number of shares of Earthstone Common Stock held by all of the Tag-Along Participants, such product to be then rounded down to the next whole share of Earthstone Common Stock.  If any Tag-Along Participant elects to transfer less than the maximum number of shares of Earthstone Common Stock such Person is entitled to transfer pursuant to the provisions of this Section 10.2, then each fully participating Tag-Along Participant will have the right to transfer additional shares of Earthstone Common Stock, prorata according to the respective number of shares of Earthstone Common Stock offered in the transfer by all such fully participating Tag-Along Participants (and further prorata if any such fully participating Tag-Along Participant elects to transfer less than its prorata portion of additional shares of Earthstone Common Stock, provided that such allocation will be determined within twenty-five (25) days after the date of the applicable notice given by the Tag-Along Selling Holder pursuant to Section 10.1).
 
10.3  
All reasonable costs and expenses incurred by the Tag-Along Participants pursuant to this Section 10 will be allocated prorata based upon the number of shares of Earthstone Common Stock transferred by each Tag-Along Participant.
 
Section 11. Cooperation. The Company shall be entitled to require the Stockholders to cooperate with the Company in connection with a registration of Registrable Securities pursuant to this Agreement, and each Stockholder will furnish (i) such information concerning such Stockholder as may be required by the Company or the SEC in connection therewith and (ii) such representations, undertakings and agreements as may be required by the SEC in connection therewith.
 
Section 12. Registration Procedures. Upon the receipt of a request for registration of any Registrable Securities pursuant to Section 2 Section 3 or Section 4 of this Agreement, the Company will use its reasonable best efforts to effect the registration of the Registrable Securities in accordance with the intended method of disposition thereof, and pursuant thereto the Company will as expeditiously as possible:
 
12.1.1  
Prepare and file with the SEC a Registration Statement on an appropriate form under the Securities Act and use its reasonable best efforts to cause such Registration Statement to become effective at the earliest practicable date, provided that before filing a Registration Statement or prospectus or any amendments or supplements thereto, the Company will promptly furnish to the holders of Registrable Securities to be registered pursuant to this Agreement (the “Registered Holders”) and the underwriters, if any, copies of all such documents proposed to be filed, which documents will be subject to the review of the Registered Holders and the underwriters, and the Company will not file any Registration Statement or amendment thereto, or any prospectus or any supplement thereto (other than
 
 
12

 
 
  documents incorporated by reference) to which the Registered Holders or the underwriters, if any, shall reasonably object in light of the requirements of the Securities Act and any other applicable laws and regulations.
 
12.1.2  
Prepare and file with the SEC such amendments and post-effective amendments to the Registration Statement as may be necessary to keep such Registration Statement effective for the applicable period; cause the related prospectus to be filed pursuant to Rule 424(b) (or any successor provision) under the Securities Act; cause such prospectus to be supplemented by any required prospectus supplement and, as so supplemented, to be filed pursuant to Rule 424(b) (or any successor provision) under the Securities Act; and comply with the provisions of the Securities Act with respect to the disposition of all securities covered by such Registration Statement during the applicable period in accordance with the intended methods of disposition set forth in such Registration Statement or prospectus or supplement to such prospectus.
 
12.1.3  
Notify the Registered Holders and the managing underwriters, if any, promptly, and (if requested by any such Person) confirm such advice in writing, (i) when a prospectus or any prospectus supplement or post-effective amendment has been filed, and, with respect to a Registration Statement or any post-effective amendment, when the same has become effective, (ii) of any request by the SEC for amendments or supplements to a Registration Statement or related prospectus or for additional information, (iii) of the issuance by the SEC of any stop order suspending the effectiveness of a Registration Statement or the initiation of any proceeding for that purpose, (iv) if at any time the representations and warranties of the Company contemplated by Section 12.1.10 cease to be true and correct, (v) of the receipt by the Company of any notification with respect to the suspension of qualification of any of the Registrable Securities for sale in any jurisdiction or the initiation of any proceeding for such purpose, (vi) of the happening of any event that requires the making of any changes in a Registration Statement or related prospectus so that such documents will not contain any untrue statement of a material fact or omit to state any material fact required to be stated therein or necessary to make the statements therein not misleading and (vii) of the Company’s reasonable determination that a post-effective amendment to a Registration Statement would be appropriate or that there exist circumstances not yet disclosed to the public that make further sales under such Registration Statement inadvisable pending such disclosures and post-effective amendment.
 
12.1.4  
Make reasonable efforts to obtain the withdrawal of any order suspending the effectiveness of a Registration Statement, or the lifting of any suspension of the qualification of any of the Registrable Securities for sale in any jurisdiction, as soon as practicable.
 
 
13

 
 
12.1.5  
If requested by the managing underwriters or the Registered Holders in connection with an underwritten offering, immediately incorporate in a prospectus supplement or post-effective amendment such information as the managing underwriters and the Registered Holders agree should be included therein regarding the number of Registrable Securities being sold to such underwriters and the purchase price being paid therefor by such underwriters and with respect to any other terms of the underwritten (or best efforts underwritten) offering of the Registrable Securities to be sold in such offering; make all required filings of such prospectus supplement or post-effective amendment as soon as notified of the matters to be incorporated in such prospectus supplement or post-effective amendment; and supplement or make amendments to any Registration Statement if requested by the Registered Holders or any underwriter of such Registrable Securities.
 
12.1.6  
If requested, furnish to the Registered Holders and each managing underwriter, if any, without charge, at least one signed copy of the Registration Statement, any post-effective amendment thereto, including financial statements and schedules, all documents incorporated therein by reference and all exhibits (including those incorporated by reference).
 
12.1.7  
Deliver without charge to the Registered Holders and the underwriters, if any, as many copies of the prospectus or prospectuses (including each preliminary prospectus) and any amendment or supplement thereto as such Persons may reasonably request; and the Company consents to the use of such prospectus or any amendment or supplement thereto by such Registered Holders and the underwriters, if any, in connection with the offer and sale of the Registrable Securities covered by such prospectus or any amendment or supplement thereto.
 
12.1.8  
Prior to any public offering of Registrable Securities, register or qualify or cooperate with the Registered Holders, the underwriters, if any, and respective counsel in connection with the registration or qualification of such Registrable Securities for offer and sale under the securities or Blue Sky laws of such jurisdictions as the Registered Holders or an underwriter reasonably requests in writing; keep each such registration or qualification effective during the period the Registration Statement is required to be kept effective and do any and all other acts or things necessary or advisable to enable the disposition in such jurisdictions of the Registrable Securities covered by the applicable Registration Statement; provided, however, that the Company will not be required in connection therewith or as a condition thereto to qualify generally to do business or subject itself to general service of process in any such jurisdiction where it is not then so subject.
 
12.1.9  
Upon the occurrence of any event contemplated by Section 12.1.3(ii)-(vii) above, prepare, to the extent required, a supplement or post-effective
 
 
14

 
 
  amendment to the applicable Registration Statement or related prospectus or any document incorporated therein by reference or file any other required document so that, as thereafter delivered to the purchaser of the Registrable Securities being sold thereunder, such prospectus will not contain an untrue statement of a material fact or omit to state any material fact necessary to make the statements therein, in light of the circumstances under which they were made, not misleading.
 
12.1.10  
If the Registrable Securities to be covered by such registration are to be offered in an underwritten offering: (i) make such representations and warranties to the Registered Holders as to the Registration Statement, prospectus and documents incorporated by reference, if any, in form, substance and scope as are customarily made by issuers to underwriters in underwritten offerings and confirm the same if and when requested; (ii) obtain opinions of counsel to the Company and updates thereof with respect to the Registration Statement and the prospectus in the form, scope and substance that are customarily delivered in underwritten offerings; (iii) enter into an underwriting agreement in form, scope and substance as is customary in underwritten offerings; (iv) obtain comfort letters and updates thereof from the Company’s independent certified public accountants addressed to the Registered Holders and the underwriters, if any, such letters to be in customary form and covering matters of the type customarily covered in comfort letters by accountants in connection with underwritten offerings; (v) cause the underwriting agreement to include indemnification provisions and procedures customarily included in underwriting agreements in underwritten offerings; and (vi) the Company shall deliver such documents and certificates as may be requested by the Registered Holders and the managing underwriters, if any, to evidence compliance with clause (i) above and with any customary conditions contained in the underwriting agreement or other agreement entered into by the Company. The above shall be done at each closing under such underwriting or similar agreement or as and to the extent required thereunder.
 
12.1.11  
Make available for inspection by a representative of the Registered Holders, any underwriter participating in any disposition pursuant to such registration, and any attorney or accountant retained by the Registered Holders or such underwriter, all financial and other records, pertinent corporate documents and properties of the Company, and cause the Company’s officers, directors and employees to supply all information reasonably requested by any such representative, underwriter, attorney or accountant in connection with such registration; provided, however, that any records, information or documents that are designated by the Company in writing as confidential shall be kept confidential by such Persons unless disclosures of such records, information or documents is required by court or administrative order.
 
 
15

 
 
12.1.12  
Otherwise use its reasonable best efforts to comply with all applicable rules and regulations of the SEC and make generally available to its security holders earning statements satisfying the provisions of Section 11(a) of the Securities Act and Rule 158 thereunder, no later than 90 days after the end of any 12-month period (i) commencing at the end of any fiscal quarter in which Registrable Securities are sold to underwriters in a firm or best efforts underwritten offering and (ii) beginning with the first day of the Company’s first fiscal quarter next succeeding each sale of Registrable Securities after the effective date of a Registration Statement, which statements shall cover said 12-month periods, and which requirement shall be satisfied if the Company timely files complete and accurate information on Forms 10-Q, 10-K and 8-K under the Exchange Act.
 
12.1.13  
Use its reasonable best efforts to list all Registrable Securities covered by the Registration Statement on the NYSE MKT and any other securities exchange or trading market on which any of the equity securities of the Company of the same class as the Registrable Securities are then listed.
 
12.1.14  
At all times during the term of this Agreement, maintain the effectiveness of the registration of the Registrable Securities under the Exchange Act and use its reasonable best efforts to prepare and file in a timely manner all documents and reports required by the Exchange Act.
 
12.1.15  
If the Company, in the exercise of its reasonable judgment, objects to any change requested by the Registered Holders or the underwriters, if any, to any Registration Statement or prospectus or any amendments or supplements thereto (including documents incorporated or to be incorporated therein by reference) as provided for in this Section12, the Company shall not be obligated to make any such change and such Registered Holders may withdraw their Registrable Securities from such registration, in which event (i) the Company shall pay all registration expenses (including its counsel fees and expenses) incurred in connection with such Registration Statement or amendment thereto or prospectus or supplement thereto, and (ii) in the case of a Demand Registration being effected pursuant to Section 2, such registration shall not count as one of the Demand Registrations the Company is obligated to effect pursuant to Section 2.
 
Section 13. Indemnification.
 
13.1  
In the event of any registration of any securities under the Securities Act pursuant to this Agreement, the Company will indemnify and hold harmless the Stockholders, any underwriter and each other Person, if any, who controls a Stockholder or underwriter within the meaning of the Securities Act, and the respective officers, directors, partners, managers, members and employees of such Stockholders, underwriters and controlling Persons, from and against any and all
 
 
16

 
 
   losses, claims, damages or liabilities, joint or several, to which any such indemnified Person may become subject, under the Securities Act or otherwise, insofar as such losses, claims, damages or liabilities (or action in respect thereof) arise out of or are based upon any untrue statement or alleged untrue statement of any material fact contained in a Registration Statement or preliminary prospectus or final or summary prospectus contained therein, or any amendment or supplement thereto, and any other document prepared by the Company and provided to Registered Holders for their use in connection with the registered offering, or arise out of or are based upon the omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements made therein (in the case of a prospectus or preliminary prospectus, in light of the circumstances under which they were made) not misleading, and will reimburse such indemnified Persons for any reasonable legal and other expenses incurred by them in connection with investigating or defending any such action or claim, excluding any amounts paid in settlement of any litigation, commenced or threatened, if such settlement is effected without the prior written consent of the Company; provided, however, that the Company will not be liable to an indemnified Person in any such case to the extent that any such loss, claim, damage, liability or expense arises out of or is based upon an untrue statement or omission or alleged untrue statement or omission made in a Registration Statement, preliminary prospectus or final or summary prospectus or any amendment or supplement thereto or other document, in reliance upon and in conformity with written information furnished to the Company by or on behalf of such indemnified Person, specifically for use in the preparation thereof; and provided further that the indemnity agreement contained in this Section 13 with respect to any preliminary prospectus shall not inure to the benefit of any indemnified Person using the same in respect of any loss, claim, damage, liability or action asserted by someone who purchased shares from such Person if a copy of an amended preliminary prospectus or prospectus supplement was delivered by the Company to the Registered Holders and the underwriters, if any, prior to the pricing of the sale of the securities (if an underwritten offering) or prior to the effectiveness of the Registration Statement, but was not delivered to the purchaser of the securities from the indemnified Person, and the untrue statement or omission or alleged untrue statement or omission of a material fact contained in such preliminary prospectus was corrected in the amended preliminary prospectus or prospectus supplement.
 
13.2  
In the event of any registration of securities under the Securities Act pursuant to this Agreement, the Registered Holders, severally and not jointly, will indemnify and hold harmless the Company, each of its directors and officers, any underwriter and each other Person, if any, who controls the Company or such underwriter within the meaning of the Securities Act, against any losses, claims, damages or liabilities to which any such indemnified Person may become subject, under the Securities Act or otherwise, insofar as such losses, claims, damages or liabilities (or action in respect thereof) arise out of or are based upon any untrue statement or alleged untrue statement of any material fact contained in such Registration Statement or preliminary prospectus or final or summary prospectus
 
 
17

 
 
  contained therein, or any amendment or supplement thereto, or arise out of or are based upon the omission or alleged omission to state therein a material fact required to be stated therein or necessary to make the statements made therein (in the case of a prospectus or preliminary prospectus, in light of the circumstances under which they were made) not misleading, and will reimburse such indemnified Persons for any reasonable legal and other expenses incurred by them in connection with investigating or defending any such action or claim, excluding any amounts paid in settlement of any litigation, commenced or threatened, if such settlement is effected without the prior written consent of the indemnifying Registered Holder; but in all cases only if, and to the extent that any such loss, claim, damage, liability or expense arises out of or is based upon an untrue statement or alleged untrue statement or omission or alleged omission therein made in reliance upon and in conformity with written information furnished to the Company by or on behalf of the indemnifying Registered Holder specifically for use in the preparation thereof. Notwithstanding the foregoing, the amount of the indemnity provided by each Registered Holder pursuant to this Section 13 shall not exceed the net proceeds received by such Registered Holder in the related registration and sale.  Each Registered Holder’s indemnification pursuant to this Section 13 is several in the proportion that the proceeds of the offering received by such Registered Holder bears to the total proceeds of the offering received by all such Registered Holders and not joint.
 
13.3  
Promptly after receipt by a party entitled to indemnification under Section 13.1 or 13.2 hereof of notice of the commencement of any action, such indemnified party will, if a claim in respect thereof is to be made against the indemnifying party under either of such Sections, notify the indemnifying party in writing of the commencement thereof. In case any such action is brought against the indemnified party and it shall so notify the indemnifying party of the commencement thereof, the indemnifying party shall be entitled to participate in, and, to the extent that it so chooses, to assume the defense thereof with counsel reasonably satisfactory to such indemnified party, and, after notice from the indemnifying party that it so chooses, such indemnifying party shall not be liable for any legal or other expenses subsequently incurred by such indemnified party in connection with the defense thereof; provided, however, that if the indemnifying party fails to take reasonable steps necessary to diligently defend such claim within twenty (20) days after receiving notice from the indemnified party that the indemnified party believes the indemnifying party has failed to take such steps, the indemnified party may assume its own defense and the indemnifying party shall be liable for any expenses therefor. The indemnity and contribution agreements in this Section 13 are in addition to any liabilities which the indemnifying parties may have pursuant to law.
 
13.4  
If the indemnification provided for in this Section 13 from the indemnifying party is unavailable to an indemnified party hereunder in respect of any losses, claims, damages, liabilities or expenses referred to herein, or is insufficient to hold the indemnified party harmless therefrom, then the indemnifying party, in lieu of indemnifying such indemnified party, shall contribute to the amount paid or
 
 
18

 
 
  payable by such indemnified party as a result of such losses, claims, damages, liabilities or expenses in such proportion as is appropriate to reflect the relative fault of the indemnifying party and indemnified parties in connection with the actions that resulted in such losses, claims, damages, liabilities or expenses, as well as any other relevant equitable considerations. The relative fault of such indemnifying party and indemnified parties shall be determined by reference to, among other things, whether any action in question, including any untrue or alleged untrue statement of a material fact or omission or alleged omission to state a material fact, has been made by, or relates to information supplied by, such indemnifying party or indemnified parties, and the parties’ relative intent, knowledge, access to information and opportunity to correct or prevent such action. The amount paid or payable by an indemnified party as a result of the losses, claims, damages, liabilities and expenses referred to above shall be deemed to include, subject to the limitations set forth in this Section 13, any legal or other fees or expenses reasonably incurred by such party in connection with any investigation or proceeding.  Notwithstanding the foregoing, the amount of the contribution required to be paid by each Registered Holder pursuant to this Section 13.4 shall not exceed the net proceeds received by such Registered Holder in the related registration and sale.  Each Registered Holder’s obligation to contribute pursuant to this Section 13.4 is several in the proportion that the proceeds of the offering received by such Registered Holder bears to the total proceeds of the offering received by all such Registered Holders and not joint.
 
The parties hereto agree that it would not be just and equitable if contribution pursuant to this Section 13 were determined by prorata allocation or by any other method of allocation that does not take into account the equitable considerations referred to in the immediately preceding paragraph. No Person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the Securities Act) shall be entitled to contribution from any Person who was not guilty of such fraudulent misrepresentation.
 
Section 14. Sales under Rule 144. With a view to making available to the Stockholders the benefits of Rule 144 promulgated under the Securities Act and any other similar rule or regulation of the SEC that may at any time permit the Stockholders to sell the Registrable Securities without registration, the Company agrees to:
 
14.1  
make and keep available adequate current public information, as those terms are understood and defined in Rule 144 (or any successor provision);
 
14.2  
use reasonable best efforts to file with the SEC in a timely manner all reports and other documents required to be filed by the Company under the Securities Act and the Exchange Act; and
 
14.3  
furnish to any Stockholder forthwith upon request (i) a written statement by the Company that it has complied with the foregoing requirements and (ii) such other information as may be reasonably requested by Stockholder in availing itself of any rule or regulation of the SEC that permits the selling of any such securities without registration.
 
 
19

 
 
Section 15. Removal of Legend. The Company agrees, to the extent allowed by law, to remove any legends on certificates representing Registrable Securities describing transfer restrictions applicable to such securities (i) upon the sale of such securities pursuant to an effective Registration Statement under the Securities Act or in accordance with the provisions of Rule 144 under the Securities Act, or (ii) upon the written request of any holder of Registrable Securities if such securities may then be sold without restriction under Rule 144.
 
Section 16. Notices. Any notice to be given by any party hereunder to any other shall be in writing, mailed by certified or registered mail, return receipt requested, or via overnight delivery service and shall be addressed to the other parties at the addresses listed on the signature pages hereof. Notice shall be deemed effective upon receipt or refusal.
 
Section 17. Modification. Notwithstanding anything to the contrary in this Agreement or otherwise, no modification, amendment or waiver of any of the provisions of this Agreement shall be effective unless in writing and signed by the Company and the Stockholders holding not less than 75% of the Registrable Securities then outstanding. Any such modification, amendment or waiver shall be binding on all holders of Registrable Securities and all Persons who may thereafter acquire any Registrable Securities.
 
Section 18. Non-Waiver. The failure to enforce at any time any of the provisions of this Agreement, or to require at any time performance by any other party of any of the provisions hereof, shall in no way be construed to be a waiver of such provisions.
 
Section 19. Partial Invalidity. If any clause, sentence, paragraph, section or part of this Agreement shall be deemed invalid, unenforceable or against public policy, the part that is invalid, unenforceable or contrary to public policy shall not affect, impair, invalidate or nullify the remainder of this Agreement, but the invalidity, unenforceability or contrariness to public policy shall be confined only to the clause, sentence, paragraph, section or part of this Agreement so invalidated, unenforceable or against public policy.
 
Section 20. Termination of Registration Right. No Stockholder shall be entitled to exercise any right provided for in this Agreement after the third anniversary of the Closing of the transactions contemplated by the Contribution Agreement (the “Termination Date”). Notwithstanding any other provision of this Agreement to the contrary, the registration rights granted under Section 2 and Section 3 will terminate prior to the Termination Date as to any Stockholder upon the first day the Stockholder is able to sell all of the Registrable Securities owned by such Holder under Rule 144 within any given three-month period.
 
Section 21. Construction. The language in all parts of this Agreement shall in all cases be construed simply, according to its fair meaning, and shall not be construed strictly for or against either of the parties hereto.
 
 
20

 
 
Section 22. Governing Law. This Agreement shall be governed and construed according to the laws of the State of Delaware, without regard to its conflicts of law principles.
 
Section 23. Counterparts. This Agreement may be executed in one or more counterparts, each of which shall constitute an original and all of which together shall constitute but one and the same instrument.
 
Section 24. Successors and Assigns. This Agreement shall be binding upon and inure to the benefit of and be enforceable by the parties hereto and their respective successors and permitted assigns.
 
Section 25. Specific Performance. The parties agree that, to the extent permitted by law, (i) the obligations imposed on them in this Agreement are special, unique and of an extraordinary character, and that in the event of a breach by any such party damages would not be an adequate remedy and (ii) the other party shall be entitled to specific performance and injunctive and equitable relief in addition to any other remedy to which it may be entitled at law or in equity.
 
[Signature Pages Follow]
 
 
21

 
 
IN WITNESS WHEREOF, the parties have executed this Agreement as of the date first written above.
 
EARTHSTONE ENERGY, INC.
 
By: _______________________________
Name:  ____________________________
Title: ____________________________
 
Address for Notice:
 
Earthstone Energy, Inc.
633 Seventeenth Street, Suite 2320
Attention: Chief Executive Officer
Fax: (303) 773-8099
 
 
FLATONIA ENERGY, LLC
 
By:_________________________________
Title: President
 
 
PARALLEL RESOURCE PARTNERS, LLC
 
By:_________________________________
Title: Managing Director
 
Address for Notice to Flatonia and PRP:
 
Parallel Resource Partners, LLC
700 Louisiana St., 50th Floor
Attn:  John Howie, Managing Director
Fax:
 
With a copy (which shall not constitute notice) to:
 
Sidley Austin LLP
1000 Louisiana St., Suite 6000
 
 
22

 
 
Attn:  J. Mark Metts
Fax:  (713) 495-7799
 
SOLELY FOR THE PURPOSE OF SECTIONS 6 AND 10:
 
OAK VALLEY RESOURCES, LLC
 
By: _______________________________
Name: ____________________________
Title: ____________________________
 

 
23

 
 
Schedule 1
 
Securities to be Acquired by Oak Valley Resources, LLC pursuant to the Exchange Agreement
 
1.           [9,124,452] shares of Earthstone Common Stock, $0.001 par value per share.
 
Securities to be Acquired by Flatonia Energy, LLC pursuant to the Flatonia Contribution Agreement
 
1.           [2,957,304] shares of Earthstone Common Stock, $0.001 par value per share.
 

 
24

 

 
Schedule 2
 
Other Agreements Pertaining to Registration of Common Stock
 
None
 

 


 
 
25

 
 
Annex E
 
STATE OF DELAWARE
CERTIFICATE OF AMENDMENT
 
Earthstone Energy, Inc., a corporation organized and existing under and by virtue of the General Corporation Law of the State of Delaware (the “Company”), does hereby certify:
 
FIRST: That at a meeting of the Board of Directors of the Company, resolutions were duly adopted setting forth a proposed amendment of the Certificate of Incorporation of the Company, declaring said amendment to be advisable and calling a meeting of the stockholders of the Company for consideration thereof. The resolution setting forth the proposed amendment is as follows:
 
RESOLVED, that the Certificate of Incorporation of the Company be amended by deleting Article 4 thereof and by substituting in lieu thereof the following new Article 4:
 
ARTICLE 4
CAPITAL STOCK
 
4.1 Common Stock.
 
(a) The total number of shares of common stock, par value $0.001 per share, that the Company is authorized to issue is 100,000,000.
 
(b) Each holder of common stock shall be entitled to one vote for each share of common stock held on all matters as to which holders of common stock shall be entitled to vote. Except for and subject to those preferences, rights, and privileges expressly granted to the holders of all classes of stock at the time outstanding having prior rights, and any series of preferred stock which may from time to time come into existence, and except as may be otherwise provided by the laws of the State of Delaware, the holders of common stock shall have exclusively all other rights of stockholders of the Company, including, but not limited to, (i) the right to receive dividends when, as and if declared by the Board of Directors out of assets lawfully available therefore and (ii) in the event of any distribution of assets upon the dissolution and liquidation of the Company, the right to receive ratably and equally all of the assets of the Company remaining after the payment to the holders of preferred stock of the specific amounts, if any, which they are entitled to receive as may be provided herein or pursuant hereto.
 
(c) Effective as of 5:00 p.m., Eastern Time, on December 31, 2010 (the “Effective Date”), each ten (10) shares of the Company’s common stock, par value $0.001 per share, issued and outstanding shall, automatically and without any action on the part of the respective holders thereof, be combined and converted into one (1) share of common stock, par value $0.001 per share, of the Company. No fractional shares shall be issued in connection with the reverse split and in lieu thereof, one share shall be issued in lieu of any fractional shares.
 
4.2 Preferred Stock.
 
(a) The total number of shares of preferred stock, par value $0.001 per share, that the Company is authorized to issue is 20,000,000.
 
 
1

 
 
(b) The Board of Directors is expressly authorized at any time, and from time to time, to provide for the issuance of shares of preferred stock in one or more series, with such voting powers, full or limited, or without voting powers and with such designations, preferences and relative, participating, optional or other special rights, and qualifications, limitations or restrictions thereof, as shall be stated and expressed in the resolution or resolutions providing for the issue thereof adopted by the Board of Directors, subject to the limitations prescribed by law and in accordance with the provisions hereof, including but not limited to the following:
 
(i) The designation of the series and the number of shares to constitute the series.
 
(ii) The dividend rate of the series, the conditions and dates upon which such dividends shall be payable, the relation which such dividends shall bear to the dividends payable on any other class or classes of stock, and whether such dividends shall be cumulative or noncumulative.
 
(iii) Whether the shares of the series shall be subject to redemption by the corporation and, if made subject to such redemption, the times, prices and other terms and conditions of such redemption.
 
(iv) The terms and amount of any sinking fund provided for the purchase or redemption of the shares of the series.
 
(v) Whether or not the shares of the series shall be convertible into or exchangeable for shares of any other class or classes or of any other series of any class or classes of stock of the corporation, and, if provision be made for conversion or exchange, the times, prices, rates, adjustments and other terms and conditions of such conversion or exchange.
 
(vi) The extent, if any, to which the holders of the shares of the series shall be entitled to vote with respect to the election of directors or otherwise.
 
(vii) The restrictions, if any, on the issue or reissue of any additional preferred stock.
 
(viii) The rights of the holders of the shares of the series upon the dissolution, liquidation, or winding up of the corporation.”
 
SECOND: That thereafter, pursuant to resolution of its Board of Directors, a special meeting of the stockholders of the Company was duly called and held upon notice in accordance with Section 222 of the General Corporation Law of the State of Delaware at which meeting the necessary number of shares as required by statute were voted in favor of the amendment.
 
THIRD: That said amendment was duly adopted in accordance with the provisions of Section 242 of the General Corporation Law of the State of Delaware.
 
[Remainder of Page Intentionally Left Blank]
 
 
2

 
 
IN WITNESS WHEREOF, the Company has caused this certificate to be signed this _____ day of __________, 2014.
 
EARTHSTONE ENERGY, INC.
 

 
By:    ____________________________________
Name:
Title:

 
3

 
 
Annex F
 
EARTHSTONE ENERGY, INC.
2014 LONG-TERM INCENTIVE PLAN
 
ARTICLE I
PURPOSE
 
1.1 Purpose. The purposes of this Plan are to create incentives which are designed to motivate Participants to put forth maximum effort toward the success and growth of the Company and to enable the Company to attract and retain experienced individuals who by their position, ability and diligence are able to make important contributions to the Company’s success. Toward these objectives, this Plan provides for the grant of Options, Restricted Stock Awards, Restricted Stock Units, SARs, Performance Units, Performance Bonuses, Stock Awards and Other Incentive Awards to Eligible Employees and the grant of Nonqualified Stock Options, Restricted Stock Awards, Restricted Stock Units, SARs, Performance Units, Stock Awards and Other Incentive Awards to Consultants and Eligible Directors, subject to the conditions set forth in this Plan.
 
ARTICLE II
DEFINITIONS
 
2.1 Affiliated Entity” means any corporation, partnership, limited liability company or other form of legal entity in which a majority of the ownership interest thereof is owned or controlled, directly or indirectly, by the Company or one or more of its Subsidiaries or Affiliated Entities or a combination thereof. For purposes hereof, the Company, a Subsidiary or an Affiliated Entity shall be deemed to have a majority ownership interest in a partnership or limited liability company if the Company, such Subsidiary or Affiliated Entity shall be allocated a majority of partnership or limited liability company gains or losses or shall be or control a managing director or a general partner of such partnership or limited liability company.
 
2.2 Award” means, individually or collectively, any Option, Restricted Stock Award, Restricted Stock Unit, SAR, Performance Unit, Performance Bonus, Stock Award or Other Incentive Award granted under this Plan to an Eligible Employee by the Board or any Nonqualified Stock Option, Performance Unit, SAR, Restricted Stock Award, Restricted Stock Unit, Stock Award or Other Incentive Award granted under this Plan to a Consultant or an Eligible Director by the Board, in either case pursuant to such terms, conditions, restrictions, and/or limitations, if any, as the Board may establish by the Award Agreement or otherwise.
 
2.3 Award Agreement” means any written or electronic instrument that establishes the terms, conditions, restrictions, and/or limitations applicable to an Award in addition to those established by this Plan and by the Board’s exercise of its administrative powers.
 
2.4 Board” means the Board of Directors of the Company and, if the Board has appointed a Committee as provided in Section 3.2, the term “Board” shall include such Committee.
 
2.5 Cash Dividend Right” means a contingent right, granted in tandem with a specific Restricted Stock Unit Award, to receive an amount in cash equal to the cash distributions made by the Company with respect to a share of Common Stock during the period such Award is outstanding.
 
 
1

 
2.6 Change of Control Event” means each of the following:
 
(a) Any transaction in which shares of voting securities of the Company representing more than 50% of the total combined voting power of all outstanding voting securities of the Company are issued by the Company, or sold or transferred by the stockholders of the Company, in either case resulting in those persons and entities who beneficially owned voting securities of the Company representing more than 50% of the total combined voting power of all outstanding voting securities of the Company immediately prior to such transaction ceasing to beneficially own voting securities of the Company representing more than 50% of the total combined voting power of all outstanding voting securities of the Company immediately after such transaction;
 
(b) The merger or consolidation of the Company with or into another entity resulting in those persons and entities who beneficially owned voting securities of the Company representing more than 50% of the total combined voting power of all outstanding voting securities of the Company immediately prior to such merger or consolidation ceasing to beneficially own voting securities representing more than 50% of the total combined voting power of all outstanding voting securities of the surviving corporation or resulting entity immediately after such merger of consolidation; or
 
(c) The sale of all or substantially all of the Company’s assets unless those persons and entities who beneficially owned voting securities of the Company representing more than 50% of the total combined voting power of all outstanding voting securities of the Company immediately prior to such asset sale beneficially own voting securities of the purchasing entity representing more than 50% of the total combined voting power of all outstanding voting securities of the purchasing entity immediately after such asset sale.
 
2.7 Code” means the Internal Revenue Code of 1986, as amended. References in this Plan to any section of the Code shall be deemed to include any amendments or successor provisions to such section and any regulations under such section.
 
2.8 Committee” means the Committee appointed by the Board as provided in Section 3.2.
 
2.9 Common Stock” means the common stock, $0.001 par value per share, of the Company, and after substitution, such other stock as shall be substituted therefore as provided in Article XII.
 
2.10 Company” means Earthstone Energy, Inc., a Delaware corporation.
 
2.11 Consultant” means any individual who is engaged by the Company, a Subsidiary or an Affiliated Entity to render bona-fide consulting or advisory services, which services are not in connection with the offer or sale of securities in a capital-raising transaction and do not directly or indirectly promote or maintain a market for the Company’s securities.
 
2.12 Date of Grant” means the date on which the grant of an Award is authorized by the Board or such later date as may be specified by the Board as the Date of Grant in such authorization.
 
 
2

 
2.13 Disability” means the Participant is unable to continue providing services by reason of any medically determinable physical or mental impairment which can be expected to result in death or can be expected to last for a continuous period of not less than 12 months. For purposes of this Plan, the determination of Disability shall be made in the sole and absolute discretion of the Board.
 
2.14 Dividend Unit Right” means a contingent right, granted in tandem with a specific Restricted Stock Unit Award, to have an additional number of Restricted Stock Units credited to a Participant in respect of the Award equal to the number of whole shares of Common Stock that could be purchased at Fair Market Value upon, and with the amount of, each cash distribution made by the Company during the period such Award is outstanding with respect to a number of shares of Common Stock equal to the number of Restricted Stock Units subject to the Award at the time of each such distribution.
 
2.15 Eligible Employee” means any employee of the Company, a Subsidiary, or an Affiliated Entity as approved by the Board.
 
2.16 Eligible Director” means any member of the Board who is not an employee of the Company, a Subsidiary or an Affiliated Entity, or a Consultant.
 
2.17 Exchange Act” means the Securities Exchange Act of 1934, as amended.
 
2.18 Fair Market Value” means (a) during such time as the Common Stock is registered under Section 12 of the Exchange Act, the closing sales price of the Common Stock  as quoted by an established stock exchange or automated quotation system on the day for which such value is to be determined, or, if there was no quoted price for such day, then for the last preceding business day on which there was a quoted price as reported in The Wall Street Journal or such other sources as the Board deems reliable, or (b) during any such time as the Common Stock is not listed upon an established stock exchange or automated quotation system, the mean between dealer “bid” and “ask” prices of the Common Stock in the over-the-counter market on the day for which such value is to be determined, as reported in The Wall Street Journal or such other source as the Board deems reliable, or (c) during any such time as the Common Stock cannot be valued pursuant to (a) or (b) above, the fair market value of the Common Stock as determined in good faith by the Board using a “reasonable application of a reasonable valuation method” within the meaning of Treasury Regulation Section 1.409A-1(b)(5)(iv)(B) or any successor provision.
 
2.19 Incentive Stock Option” means an Option that is intended to be an “incentive stock option” within the meaning of Section 422 of the Code.
 
2.20 Nonqualified Stock Option” means an Option which is not an Incentive Stock Option.
 
2.21 Other Incentive Award” means an incentive award granted to an Eligible Employee, Consultant or Eligible Director under Article XI of this Plan.
 
2.22 Option” means an Award granted under Article V of this Plan and includes both Nonqualified Stock Options and Incentive Stock Options to purchase shares of Common Stock.
 
2.23 Participant” means an Eligible Employee, a Consultant or an Eligible Director to whom an Award has been granted by the Board under this Plan.
 
 
3

 
2.24 Performance Bonus” means the bonus which may be granted to Eligible Employees under Article X of this Plan.
 
2.25 Performance Units” means those monetary units and/or units representing fictional shares of Common Stock that may be granted to Eligible Employees, Consultants or Eligible Directors pursuant to Article IX hereof.
 
2.26 Plan” means the Earthstone Energy, Inc. 2014 Long-Term Incentive Plan.
 
2.27 Restricted Stock Award” means an Award granted to an Eligible Employee, Consultant or Eligible Director under Article VI of this Plan.
 
2.28 Restricted Stock Unit” means an Award granted to an Eligible Employee, Consultant or Eligible Director under Article VII of this Plan.
 
2.29 SAR” means a stock appreciation right granted to an Eligible Employee, Consultant or Eligible Director under Article VIII of this Plan.
 
2.30 Stock Award” means an Award granted to an Eligible Employee, Consultant or Eligible Director under Article XI of this Plan.
 
2.31 Subsidiary” means a “subsidiary corporation” of the Company, as defined in Section 424(f) of the Code.
 
ARTICLE III
ADMINISTRATION
 
3.1 Shares Subject to this Plan. Subject to the limitations set forth herein, 750,000 shares of Common Stock are reserved for issuance pursuant to Awards made under this Plan. The limitations of this Section 3.1 shall be subject to the adjustment provisions of Article XII.
 
3.2 Administration of this Plan by the Board. The Board shall administer this Plan. The Board may, by resolution, appoint a committee of one or more members of the Board to administer this Plan and delegate its powers described under this Section 3.2 for purposes of Awards granted to Eligible Employees and Consultants; provided, however, that no such delegation shall be effective with respect to Awards for individuals subject to Section 16 of the Exchange Act with respect to the Company unless the committee consists solely of two or more “non-employee directors.” Subject to the provisions of this Plan, the Board shall have exclusive power to:
 
(a) Select Eligible Employees and Consultants to participate in this Plan.
 
(b) Determine the time or times when Awards will be made to Eligible Employees or Consultants.
 
(c) Determine the form of an Award, whether an Incentive Stock Option, Nonqualified Stock Option, Restricted Stock Award, Restricted Stock Unit, SAR, Performance Unit, Performance Bonus, Stock Award or Other Incentive Award, the number of shares of Common Stock, Performance Units or Restricted Stock Units subject to the Award, the amount and all the terms, conditions (including performance requirements), restrictions and/or limitations, if any, of an Award, including the time and conditions of exercise or vesting, and the terms of any Award Agreement, which may include the waiver or amendment of prior terms and conditions or acceleration or early vesting or payment of an Award under certain circumstances determined by the Board.
 
 
4

 
(d) Determine whether Awards will be granted singly or in combination.
 
(e) Accelerate the vesting, exercise or payment of an Award or the performance period of an Award.
 
(f) Take any and all other action it deems necessary or advisable for the proper operation or administration of this Plan.
 
3.3 Administration of Grants to Eligible Directors. The Board shall have the exclusive power to select Eligible Directors to participate in this Plan and to determine the number of Nonqualified Stock Options, Performance Units, Restricted Stock Units, SARs, Stock Awards, Other Incentive Awards or the number of shares of Common Stock subject to a Restricted Stock Award awarded to Eligible Directors selected for participation. If the Board appoints a committee to administer this Plan, it may delegate to the committee administration of all other aspects of the Awards made to Eligible Directors.

3.4 The Board to Make Rules and Interpret Plan. The Board in its sole discretion shall have the authority, subject to the provisions of this Plan, to establish, adopt, or revise such rules and regulations and to make all such determinations relating to this Plan, as it may deem necessary or advisable for the administration of this Plan. The Board’s interpretation of this Plan or any Awards and all decisions and determinations by the Board with respect to this Plan shall be final, binding, and conclusive on all parties.
 
3.5 Section 162(m) Provisions. The Company intends for this Plan to permit, but not require, the grant of  Awards that qualify for the exception from Section 162(m) of the Code for “qualified performance based compensation.” In the event Awards granted hereunder are intended to be “qualified performance based compensation,” a Committee composed of two or more “outside directors” within the meaning of Section 162(m) of the Code shall make such Awards and shall exercise all administrative authority with respect to such Awards.  Nothing herein shall require that the Board or the Committee grant awards that satisfy the “qualified performance based compensation” requirements of Section 162(m) of the Code, and neither the Board, nor the Committee, nor the Company shall be liable for any failure to satisfy such requirements.
 
3.6 Indemnification. In addition to such other rights of indemnification as they may have as members of the Board, and to the extent allowed by applicable laws, the Board shall be indemnified by the Company against the reasonable expenses, including attorneys’ fees, actually incurred in connection with any action, suit or proceeding or in connection with any appeal therein, to which the Board may be party by reason of any action taken or failure to act under or in connection with this Plan or any Award granted under this Plan, and against all amounts paid by the Board in settlement thereof (provided, however, that the settlement has been approved by the Company, which approval shall not be unreasonably withheld) or paid by the Board in satisfaction of a judgment in any such action, suit or proceeding, except in relation to matters as to which it shall be adjudged in such action, suit or proceeding that such Board did not act in good faith and in a manner which such person reasonably believed to be in the best interests of the Company, or in the case of a criminal proceeding, had no reason to believe that the conduct complained of was unlawful; provided, however, that within 60 days after institution of any such action, suit or proceeding, the Board shall, in writing, offer the Company the opportunity at its own expense to handle and defend such action, suit or proceeding.
 
 
5

 
ARTICLE IV
GRANT OF AWARDS
 
4.1 Grant of Awards. Awards granted under this Plan shall be subject to the following conditions:
 
(a) Subject to Article XII, the aggregate number of shares of Common Stock covered by Options and/or SARs granted to any Eligible Employee in any calendar year may not exceed 250,000.
 
(b) Subject to Article XII, the aggregate number of shares of Common Stock that may be issued pursuant to Awards (other than Options and/or SARs) granted to any Eligible Employee in any calendar year may not exceed 150,000.
 
(c) The maximum aggregate amount that may be paid in cash pursuant to Awards (other than Options and/or SARs) granted to any Eligible Employee in any calendar year may not exceed $2,000,000.
 
(d) Any shares of Common Stock related to Awards which terminate by expiration, forfeiture, cancellation or otherwise without the issuance of shares of Common Stock or are exchanged in the Board’s discretion for Awards not involving the issuance of shares of Common Stock, shall be available again for grant under this Plan and shall not be counted against the shares authorized under Section 3.1. Any shares of Common Stock issued as Restricted Stock Awards that subsequently are forfeited without vesting shall again be available for grant under this Plan and shall not be counted against the shares authorized under Section 3.1. Any Awards that, pursuant to the terms of the applicable Award Agreement, are to be settled in cash, whether or not denominated in or determined with reference to shares of Common Stock (for example, SARs, Performance Units or Restricted Stock Units to be settled in cash), shall not be counted against the shares authorized under Section 3.1.  Shares of Common Stock withheld to satisfy applicable withholding taxes pursuant to Section 13.3 shall NOT be available for future issuance under the Plan.
 
(e) Common Stock delivered by the Company in payment of an Award authorized under Articles V and VI of this Plan may be authorized and unissued Common Stock or Common Stock held in the treasury of the Company.
 
(f) The Board shall, in its sole discretion, determine the manner in which fractional shares arising under this Plan shall be treated.
 
(g) Share of Common Stock issued hereunder may be evidenced in any manner determined by the Board, including, but not limited to, separate certificates or book-entry registration
 
(h) The Board shall be prohibited from canceling, reissuing or modifying Awards if such action will have the effect of repricing the Participant’s Award, unless such action is approved in advance by the Company’s stockholders.
 
 
6

 
(i) Eligible Directors and Consultants may only be granted Nonqualified Stock Options, Performance Units, Restricted Stock Awards, Restricted Stock Units, SARs, Stock Awards or Other Incentive Awards under this Plan.
 
(j) The maximum term of any Award shall be ten years.
 
ARTICLE V
STOCK OPTIONS
 
5.1 Grant of Options. The Board may, from time to time, subject to the provisions of this Plan and such other terms and conditions as it may determine, grant Options to Eligible Employees. These Options may be Incentive Stock Options or Nonqualified Stock Options, or a combination of both. The Board may, subject to the provisions of this Plan and such other terms and conditions as it may determine, grant Nonqualified Stock Options to Eligible Directors and Consultants. Notwithstanding the foregoing, Nonqualified Stock Options may be granted only to Eligible Employees, Eligible Directors and Consultants performing services for the Company or a corporation or other type of entity in a chain of corporations or other entities in which each corporation or other entity has a “controlling interest” in another corporation or entity in the chain, starting with the Company and ending with the corporation or other entity for which the Eligible Employee, Eligible Director or Consultant performs services. For purposes of this Section 5.1, the term “controlling interest” means (a) in the case of a corporation, ownership of stock possessing at least 50% of total combined voting power of all classes of stock entitled to vote of such corporation or at least 50% of the total value of shares of all classes of stock of such corporation; (b) in the case of a partnership, ownership of at least 50% of the profits interest or capital interest of such partnership; (c) in the case of a sole proprietorship, ownership of the sole proprietorship; or (d) in the case of a trust or estate, ownership of an actuarial interest (as defined in Treasury Regulation Section 1.414(c)-2(b)(2)(ii)) of at least 50% of such trust or estate. Each grant of an Option shall be evidenced by an Award Agreement executed by the Company and the Participant, and shall contain such terms and conditions and be in such form as the Board may from time to time approve, subject to the requirements of Section 5.2.
 
5.2 Conditions of Options. Each Option so granted shall be subject to the following conditions:
 
(a) Exercise Price. As limited by Section 5.2(e) below, each Option shall state the exercise price which shall be set by the Board at the Date of Grant; provided, however, no Option shall be granted at an exercise price which is less than the Fair Market Value of the Common Stock on the Date of Grant unless the Option is granted through the assumption of, or in substitution for, outstanding awards previously granted to individuals who became Eligible Employees (or other service providers) as a result of a merger, consolidation, acquisition or other corporate transaction involving the Company which complies with Treasury Regulation Section 1.409A-1(b)(5)(v)(D).
 
(b) Form of Payment. The exercise price of an Option may be paid (i) in cash or by check, bank draft or money order payable to the order of the Company; (ii) subject to prior approval by the Board in its discretion, by delivering previously acquired shares of Common Stock having an aggregate Fair Market Value on the date of payment equal to the amount of the exercise price, but only to the extent such exercise of an Option would not result in an adverse accounting charge to the Company for financial accounting purposes with respect to the shares used to pay the exercise price unless otherwise determined by the Board; (iii) subject to prior approval by the Board in its discretion, by withholding shares of Common Stock which otherwise would be acquired on exercise having an aggregate Fair Market Value at on the date of payment equal to the amount of the exercise price; or (iv) subject to prior approval by the Board in its discretion, by a combination of the foregoing. In addition to the foregoing, the Board may permit an Option granted under this Plan to be exercised by a broker-dealer acting on behalf of a Participant through procedures approved by the Board. Such procedures may include a broker either (x) selling all of the shares of Common Stock received when an Option is exercised and paying the Participant the proceeds of the sale (minus the exercise price, withholding taxes and any fees due to the broker) or (y) selling enough of the shares of Common Stock received upon exercise of the Option to cover the exercise price, withholding taxes and any fees due to the broker and delivering to the Participant (either directly or through the Company) a stock certificate for the remaining shares of Common Stock.
 
 
7

 
(c) Exercise of Options.
 
(i) Options granted under this Plan shall be exercisable, in whole or in such installments and at such times, and shall expire at such time, as shall be provided by the Board in the Award Agreement. Exercise of an Option shall be by written notice to the Secretary of the Company (or such other officer as may be designated by the Board) at least two business days in advance of such exercise (or such lesser period of time as the Board may require) stating the election to exercise in the form and manner determined by the Board. Every share of Common Stock acquired through the exercise of an Option shall be deemed to be fully paid at the time of exercise and payment of the exercise price.
 
(ii) Unless otherwise provided in an Award Agreement, the following provisions will apply to the exercisability of Options following the termination of a Participant’s employment or service with the Company, a Subsidiary or an Affiliated Entity:
 
(A) If an Eligible Employee’s employment with the Company, a Subsidiary or an Affiliated Entity terminates as a result of death or Disability, the Eligible Employee (or personal representative in the case of death) shall be entitled to purchase all or any part of the shares subject to any (i) vested Incentive Stock Option for a period of up one year and (ii) vested Nonqualified Stock Option during the remaining term of the Option. If an Eligible Employee’s employment terminates for any other reason, the Eligible Employee shall be entitled to purchase all or any part of the shares subject to any vested Option for a period of up to three months from such date of termination. In no event shall any Option be exercisable past the term of the Option. The unvested portion of any Option shall be forfeited immediately upon termination; provided, however, that the Board may, in its sole discretion, accelerate the vesting of unvested Options in the event of termination of employment of any Participant.
 
(B) In the event a Consultant ceases to provide services to the Company or an Eligible Director terminates service as a director of the Company, the unvested portion of any Award shall be forfeited unless otherwise accelerated pursuant to the terms of the Eligible Director’s Award Agreement or by the Board. Unless otherwise provided in the applicable Award Agreement, the Consultant or Eligible Director shall have a period of three years following the date he ceases to provide consulting services or ceases to be a director, as applicable, to exercise any Nonqualified Stock Options which are otherwise exercisable on his date of termination of service. In no event shall any Option be exercisable past the term of the Option.
 
 
8

 
(d) Other Terms and Conditions. Among other conditions that may be imposed by the Board, if deemed appropriate, are those relating to (i) the period or periods and the conditions of exercisability of any Option; (ii) the minimum periods during which Participants must be employed by the Company, its Subsidiaries, or an Affiliated Entity, or must hold Options before they may be exercised; (iii) the minimum periods during which shares acquired upon exercise must be held before sale or transfer shall be permitted; (iv) conditions under which such Options or shares may be subject to forfeiture; (v) the frequency of exercise or the minimum or maximum number of shares that may be acquired at any one time; (vi) the achievement by the Company of specified performance criteria; and (vii) non-compete and protection of business matters.
 
(e) Special Restrictions Relating to Incentive Stock Options.
 
(i) Options issued in the form of Incentive Stock Options shall only be granted to Eligible Employees of the Company or a Subsidiary, and not to Eligible Employees of an Affiliated Entity unless such entity shall be considered as a “disregarded entity” under the Code and shall not be distinguished for federal tax purposes from the Company or the applicable Subsidiary.
 
(ii) No Incentive Stock Option shall be granted to an Eligible Employee who owns or who would own immediately before the grant of such Incentive Stock Option more than 10% of the combined voting power of the Company or its Subsidiaries or a “parent corporation”, unless (A) at the time such Option is granted the exercise price is at least 110% of the Fair Market Value of a share of Common Stock on the date of grant and (B) such Option by its terms is not exercisable after the expiration of five years from the date of grant. For purposes of this Section 5.2(e), “parent corporation” means a “parent corporation” of the Company, as defined in Section 424(e) of the Code.
 
(iii) To the extent that the aggregate Fair Market Value (determined at the time an Incentive Stock Option is granted) of shares of Common Stock with respect to which Incentive Stock Options are exercisable for the first time by an individual during any calendar year under all incentive stock option plans of the Company and its Subsidiaries and parent corporations exceeds $100,000, such excess Incentive Stock Options shall be treated as Nonqualified Stock Options. The Board shall determine, in accordance with applicable provisions of the Code, Treasury Regulations and other administrative pronouncements, which of a Participant’s Options will not constitute Incentive Stock Options because of such limitation and shall notify the Participant of such determination as soon as practicable after such determination.
 
 
9

 
(iv) Each Participant awarded an Incentive Stock Option shall notify the Company in writing immediately after the date he or she makes a disqualifying disposition of any shares of Common Stock acquired pursuant to the exercise of such Incentive Stock Option. A disqualifying disposition is any disposition (including any sale) of such Common Stock before the later of (i) two years after the Date of Grant of the Incentive Stock Option or (ii) one year after the date of exercise of the Incentive Stock Option.
 
(v) Except in the case of death, an Option will not be treated as an Incentive Stock Option unless at all times beginning on the Date of Grant and ending on the day three months (one year in the case of a Participant who is “disabled” within the meaning of Section 22(e)(3) of the Code) before the date of exercise of the Option, the Participant is an employee of the Company or a parent corporation of the Company or a Subsidiary (or a corporation or a parent corporation or subsidiary corporation of such corporation issuing or assuming an Option in a transaction to which Section 424(a) of the Code applies).
 
(f) Application of Funds. The proceeds received by the Company from the sale of Common Stock pursuant to Options will be used for general corporate purposes.
 
(g) Stockholder Rights. No Participant shall have a right as a stockholder with respect to any share of Common Stock subject to an Option prior to purchase of such shares of Common Stock by exercise of the Option.
 
ARTICLE VI
RESTRICTED STOCK AWARDS
 
6.1 Grant of Restricted Stock Awards. The Board may, from time to time, subject to the provisions of this Plan and such other terms and conditions as it may determine, grant a Restricted Stock Award to Eligible Employees, Consultants or Eligible Directors. Restricted Stock Awards shall be awarded in such number and at such times during the term of this Plan as the Board shall determine. Each Restricted Stock Award shall be subject to an Award Agreement setting forth the terms of such Restricted Stock Award and may be evidenced in such manner as the Board deems appropriate, including without limitation, a book-entry registration or issuance of a stock certificate or certificates.
 
6.2 Conditions of Restricted Stock Awards. The grant of a Restricted Stock Award shall be subject to the following:
 
(a) Restriction Period. Restricted Stock Awards granted to an Eligible Employee shall require the holder to remain in the employment of the Company, a Subsidiary, or an Affiliated Entity for a prescribed period. Restricted Stock Awards granted to Consultants or Eligible Directors shall require the holder to provide continued services to the Company for a period of time. These employment and service requirements are collectively referred to as a Restriction Period.” The Board shall determine the Restriction Period or Periods which shall apply to the shares of Common Stock covered by each Restricted Stock Award or portion thereof. In addition to any time vesting conditions determined by the Board vesting and/or the grant of Restricted Stock Awards may be subject to the achievement by the Company of specified performance criteria as may from time to time be established by the Board. The Board also will determine whether the Award is intended to satisfy the Section 162(m) Requirements, as described in Exhibit A attached hereto, in which case the performance criteria shall be based upon the Company’s achievement of all or any of the operational, financial or stock performance criteria set forth on Exhibit A. At the end of the Restriction Period, or upon the later fulfillment of any other specified vesting conditions, the restrictions imposed by the Board shall lapse with respect to the shares of Common Stock covered by the Restricted Stock Award or portion thereof. In addition to acceleration of vesting upon the occurrence of a Change of Control Event as provided in Section 13.4, the Board may, in its discretion, accelerate the vesting of a Restricted Stock Award in the case of the death or Disability of the Participant who is an Eligible Employee or resignation of a Participant who is a Consultant or an Eligible Director.
 
 
10

 
(b) Restrictions. The holder of a Restricted Stock Award may not sell, transfer, pledge, exchange, hypothecate, or otherwise dispose of the shares of Common Stock represented by the Restricted Stock Award during the applicable Restriction Period or prior to the fulfillment of any other specified vesting conditions. The Board shall impose such other restrictions and conditions on any shares of Common Stock covered by a Restricted Stock Award as it may deem advisable including, without limitation, restrictions under applicable federal or state securities laws, and may legend the certificates representing shares of Common Stock covered by a Restricted Stock Award to give appropriate notice of such restrictions.
 
(c) Rights as Stockholders. Unless otherwise provided in the Award Agreement, during any Restriction Period (and prior to the fulfillment of any other specified vesting conditions), the Participant shall have all of the rights of a stockholder with respect to the shares, including, but not by way of limitation, the right to vote such shares and to receive dividends. If any dividends or other distributions are paid in shares of Common Stock, all such shares shall be subject to the same risk of forfeiture and same restrictions on transferability as the shares of Common Stock covered by the Restricted Stock Award with respect to which they were paid.
 
ARTICLE VII
RESTRICTED STOCK UNITS
 
7.1 Grant of Restricted Stock Units. The Board may, from time to time, subject to the provisions of this Plan and such other terms and conditions as it may determine, grant Restricted Stock Units to Eligible Employees, Consultants or Eligible Directors. Restricted Stock Units shall be awarded in such number and at such times during the term of this Plan as the Board shall determine. Each Award of Restricted Stock Units shall be subject to an Award Agreement setting forth the terms of such Award of Restricted Stock Units. A Participant shall not be required to make any payment for Restricted Stock Units.
 
7.2 Conditions of Restricted Stock Units. The grant of Restricted Stock Units shall be subject to the following:
 
(a) Restriction Period. Restricted Stock Units granted to an Eligible Employee shall require the holder to remain in the employment of the Company, a Subsidiary, or an Affiliated Entity for a prescribed period. Restricted Stock Units granted to Consultants or Eligible Directors shall require the holder to provide continued services to the Company for a period of time. These employment and service requirements are collectively referred to as a Restriction Period.” The Board shall determine the Restriction Period or Periods which shall apply to the Restricted Stock Units. In addition to any time vesting conditions determined by the Board vesting and/or the grant of Restricted Stock Units may be subject to the achievement by the Company of specified performance criteria as may from time to time be established by the Board. The Board also will determine whether the Award is intended to satisfy the Section 162(m) Requirements, as described in Exhibit A attached hereto, in which case the performance criteria shall be based upon the Company’s achievement of all or any of the operational, financial or stock performance criteria set forth on Exhibit A. At the end of the Restriction Period, or upon the later fulfillment of any other specified vesting conditions, the restrictions imposed by the Board shall lapse with respect to the Restricted Stock Units. In addition to acceleration of vesting upon the occurrence of a Change of Control Event as provided in Section 13.4, the Board may, in its discretion, accelerate the vesting of an Award of Restricted Stock Units in the case of the death or Disability of the Participant who is an Eligible Employee or resignation of a Participant who is a Consultant or an Eligible Director.
 
 
11

 
(b) Lapse of Restrictions. Upon the lapse of restrictions with respect to each Restricted Stock Unit, the Participant shall be entitled to receive one share of Common Stock or an amount of cash equal to the Fair Market Value of one share of Common Stock, as provided in the Award Agreement.
 
(c) Cash Dividend Rights and Dividend Unit Rights. The Board may, in its sole discretion, grant a tandem Cash Dividend Right or Dividend Unit Right grant with respect to Restricted Stock Units. A grant of Cash Dividend Rights may provide that such Cash Dividend Rights shall be paid directly to the Participant at the time of payment of the related dividend, be credited to a bookkeeping account subject to the same vesting and payment provisions as the tandem Award (with or without interest in the sole discretion of the Board), or be subject to such other provisions or restrictions as determined by the Board in its sole discretion. A grant of Dividend Unit Rights may provide that such Dividend Unit Rights shall be subject to the same vesting and payment provisions as the tandem Award or be subject to such other provisions and restrictions as determined by the Board in its sole discretion.
 
ARTICLE VIII
STOCK APPRECIATION RIGHTS
 
8.1 Grant of SARs. The Board may from time to time, in its sole discretion, subject to the provisions of this Plan and subject to other terms and conditions as the Board may determine, grant a SAR to any Eligible Employee, Consultant or Eligible Director. SARs may be granted in tandem with an Option, in which event, the Participant has the right to elect to exercise either the SAR or the Option. Upon the Participant’s election to exercise one of these Awards, the other tandem Award is automatically terminated. SARs may also be granted as an independent Award separate from an Option. Each grant of a SAR shall be evidenced by an Award Agreement executed by the Company and the Participant and shall contain such terms and conditions and be in such form as the Board may from time to time approve, subject to the requirements of this Plan. The exercise price of the SAR shall not be less than the Fair Market Value of a share of Common Stock on the Date of Grant of the SAR.
 
8.2 Exercise and Payment. SARs granted under this Plan shall be exercisable in whole or in installments and at such times as shall be provided by the Board in the Award Agreement. Exercise of a SAR shall be by written notice to the Secretary of the Company at least two business days in advance of such exercise (or such lesser period of time as the Board may require). The amount payable with respect to each SAR shall be equal in value to the excess, if any, of the Fair Market Value of a share of Common Stock on the exercise date over the exercise price of the SAR. Payment of amounts attributable to a SAR shall be made in cash or in shares of Common Stock, as provided by the terms of the applicable Award Agreement.
 
 
12

 
8.3 Restrictions. In the event a SAR is granted in tandem with an Incentive Stock Option, the Board shall use commercially reasonable efforts to subject the SAR to restrictions necessary to ensure satisfaction of the requirements under Section 422 of the Code. In the case of a SAR granted in tandem with an Incentive Stock Option to an Eligible Employee who owns more than 10% of the combined voting power of the Company or its Subsidiaries or a “parent corporation” (as defined in Section 424(e) of the Code) on the date of such grant, the amount payable with respect to each SAR shall be equal in value to the applicable percentage of the excess, if any, of the Fair Market Value of a share of Common Stock on the exercise date over the exercise price of the SAR, which exercise price shall not be less than 110% of the Fair Market Value of a share of Common Stock on the date the SAR is granted.
 
ARTICLE IX
PERFORMANCE UNITS
 
9.1 Grant of Awards. The Board may, from time to time, subject to the provisions of this Plan and such other terms and conditions as it may determine, grant Performance Units to Eligible Employees, Consultants and Eligible Directors. Each Award of Performance Units shall be evidenced by an Award Agreement executed by the Company and the Participant, and shall contain such terms and conditions and be in such form as the Board may from time to time approve, subject to the requirements of Section 9.2.
 
9.2 Conditions of Awards. Each Award of Performance Units shall be subject to the following conditions:
 
(a) Establishment of Award Terms. Each Award shall state the target, maximum and minimum value of each Performance Unit payable upon the achievement of performance goals.
 
(b) Achievement of Performance Goals. The Board shall establish performance targets for each Award.  If  the Award is intended to satisfy the Section 162(m) Requirements, as described in Exhibit A, the performance targets shall be based on some or all of the operational, financial or stock performance criteria listed in Exhibit A. The Board shall also establish such other terms and conditions as it deems appropriate to such Award. The Award may be paid out in cash or Common Stock as determined in the sole discretion of the Board.
 
ARTICLE X
PERFORMANCE BONUS
 
10.1 Grant of Performance Bonus. The Board may from time to time, subject to the provisions of this Plan and such other terms and conditions as the Board may determine, grant a Performance Bonus to certain Eligible Employees selected for participation. The Board will determine the amount that may be earned as a Performance Bonus in any period of one year or more upon the achievement of a performance target established by the Board. The Board shall select the applicable performance target(s) for each period in which a Performance Bonus is awarded. The performance target shall be based upon all or some of the operational, financial or performance criteria more specifically listed in Exhibit A attached hereto and shall be intended to satisfy the Section 162(m) Requirements, as described in Exhibit A.
 
 
13

 
10.2 Payment of Performance Bonus. In order for any Participant to be entitled to payment of a Performance Bonus, the applicable performance target(s) established by the Board must first be obtained or exceeded. Payment of a Performance Bonus may be made in cash or shares of Common Stock, as provided by the terms of the applicable Award Agreement.
 
ARTICLE XI
STOCK AWARDS AND OTHER INCENTIVE AWARDS
 
11.1  Grant of Stock Awards. The Board may, from time to time, subject to the provisions of this Plan and such other terms and conditions as it may determine, grant Stock Awards of shares of Common Stock not subject to vesting or forfeiture restrictions to Eligible Employees, Consultants or Eligible Directors. Stock Awards shall be awarded with respect to such number of shares of Common Stock and at such times during the term of this Plan as the Board shall determine. Each Stock Award shall be subject to an Award Agreement setting forth the terms of such Stock Award. The Board may in its sole discretion require a Participant to pay a stipulated purchase price for each share of Common Stock covered by a Stock Award.
 
11.2 Grant of Other Incentive Awards. The Board may, from time to time, subject to the provisions of this Plan and such other terms and conditions as it may determine, grant Other Incentive Awards to Eligible Employees, Consultants or Eligible Directors. Other Incentive Awards may be granted based upon, payable in or otherwise related to, in whole or in part, shares of Common Stock if the Board, in its sole discretion, determines that such Other Incentive Awards are consistent with the purposes of this Plan. Such Awards may include, but are not limited to, Common Stock awarded as a bonus, dividend equivalents, convertible or exchangeable debt securities, other rights convertible or exchangeable into Common Stock, purchase rights for Common Stock, Awards with value and payment contingent upon the Company’s performance or any other factors designated by the Board, and awards valued by reference to the book value of Common Stock or the value of securities of or the performance of specified subsidiaries. Long-term cash Awards also may be made under this Plan. Cash Awards also may be granted as an element of or a supplement to any Awards permitted under this Plan. Awards may also be granted in lieu of obligations to pay cash or deliver other property under this Plan or under other plans or compensation arrangements, subject to any applicable provision under Section 16 of the Exchange Act. Each grant of an Other Incentive Award shall be evidenced by an Award Agreement that shall specify the amount of the Other Incentive Award and the terms, conditions, restrictions and limitations applicable to such Award. Payment of Other Incentive Awards shall be made at such times and in such form, which may be cash, shares of Common Stock or other property (or a combination thereof), as established by the Board, subject to the terms of this Plan.
 
ARTICLE XII
STOCK ADJUSTMENTS
 
12.1 Recapitalizations and Reorganizations. In the event that the shares of Common Stock, as constituted on the effective date of this Plan, shall be changed into or exchanged for a different number or kind of shares of stock or other securities of the Company or of another corporation (whether by reason of merger, consolidation, recapitalization, reclassification, stock split, spin-off, combination of shares or otherwise), or if the number of such shares of Common Stock shall be increased through the payment of a stock dividend, or a dividend on the shares of Common Stock, or if rights or warrants to purchase securities of the Company shall be issued to holders of all outstanding Common Stock, then the maximum number and kind of shares of Common Stock available for issuance under this Plan, the maximum number and kind of shares of Common Stock for which any individual may receive Awards in any calendar year under this Plan, the number and kind of shares of Common Stock covered by outstanding Awards, and the price per share or the applicable market value or performance target of such Awards will be appropriately adjusted by the Board to reflect any increase or decrease in the number of, or change in the kind or value of, issued shares of Common Stock to preclude, to the extent practicable, the enlargement or dilution of rights under such Awards. Notwithstanding the provisions of this Section 12.1, (i) the number and kind of shares of Common Stock available for issuance as Incentive Stock Options under this Plan shall be adjusted only in accordance with the applicable provisions of Sections 422 and 424 of the Code and the regulations thereunder, and (ii) outstanding Awards and Award Agreements shall be adjusted in accordance with (A) Sections 422 and 424 of the Code and the regulations thereunder with respect to Incentive Stock Options and (B) Section 409A of the Code with respect to Nonqualified Stock Options, SARs and, to the extent applicable, other Awards. In the event there shall be any other change in the number or kind of the outstanding shares of Common Stock, or any stock or other securities into which the Common Stock shall have been changed or for which it shall have been exchanged, then if the Board shall, in its sole discretion, determine that such change equitably requires an adjustment in the shares available under and subject to this Plan, or in any Award, theretofore granted, such adjustments shall be made in accordance with such determination. No fractional shares of Common Stock or units of other securities shall be issued pursuant to any such adjustment, and any fractions resulting from any such adjustment shall be eliminated in each case by rounding downward to the nearest whole share.
 
 
14

 
12.2 Adjustments Upon Change of Control Event. Upon the occurrence of a Change of Control Event, the Board, in its sole discretion, without the consent of any Participant or holder of the Award, and on such terms and conditions as it deems appropriate, may take any one or more of the following actions in connection with such Change in Control Event:
 
(a) provide for either (i) the termination of any Award in exchange for an amount of cash, if any, equal to the amount that would have been attained upon the realization of the Participant’s rights (and, for the avoidance of doubt, if as of the date of the occurrence of such transaction or event, the Board determines in good faith that no amount would have been attained upon the realization of the Participant’s rights, then such Award may be terminated by the Board without payment) or (ii) the replacement of such Award with other rights or property selected by the Board in its sole discretion;
 
(b) provide that such Award be assumed by a successor or survivor entity, or a parent or subsidiary thereof, or be exchanged for similar rights or awards covering the equity of the successor or survivor, or a parent or subsidiary thereof, with appropriate adjustments as to the number and kind of equity interests and prices;
 
(c) make adjustments in the number and type of Common Stock (or other securities or property) subject to outstanding Awards, and in the number and kind of outstanding Awards or in the terms and conditions of, and the vesting criteria included in, outstanding Awards, or both;
 
(d) accelerate any vesting schedule to which an Award is subject;
 
 
15

 
(e) provide that such Award shall be payable, notwithstanding anything to the contrary in this Plan or the applicable Award Agreement; and/or
 
(f) provide that the Award cannot become payable after such event, i.e., shall terminate upon such event.
 
Notwithstanding the foregoing, any such action contemplated under this Section 12.2 shall be effective only to the extent that such action will not cause any Award that is designed to satisfy Section 409A of the Code to fail to satisfy such section.
 
ARTICLE XIII
GENERAL
 
13.1 Effective Date; Amendment or Termination of this Plan. This Plan shall become effective on the date of the closing of the transactions contemplated by that certain Exchange Agreement by and among the Company and Oak Valley Resources dated May 15, 2014 (the “Effective Date”).  The Board may alter, suspend or terminate this Plan at any time. In addition, the Board may, from time to time, amend this Plan in any manner, but may not without stockholder approval adopt any amendment which would (i) increase the aggregate number of shares of Common Stock available under this Plan (except by operation of Article XII), (ii) materially modify the requirements as to eligibility for participation in this Plan, or (iii) materially increase the benefits to Participants provided by this Plan. Unless terminated earlier by the Board pursuant to this Section 13.1, this Plan shall terminate on the day prior to the tenth anniversary of the Effective Date. This Plan shall continue in effect until all matters relating to the payment of Awards and administration of this Plan have been settled.
 
13.2 Transferability. The Board may, in its discretion, authorize all or a portion of the Nonqualified Stock Options granted under this Plan to be on terms which permit transfer by the Participant to (i) the ex-spouse of the Participant pursuant to the terms of a domestic relations order, (ii) the spouse, children or grandchildren of the Participant (“Immediate Family Members”), (iii) a trust or trusts for the exclusive benefit of such Immediate Family Members, or (iv) a partnership or limited liability company in which such Immediate Family Members are the only partners or members. In addition there may be no consideration for any such transfer. The Award Agreement pursuant to which such Nonqualified Stock Options are granted expressly provides for transferability in a manner consistent with this Section 13.2. Subsequent transfers of transferred Nonqualified Stock Options shall be prohibited except as set forth below in this Section 13.2. Following transfer, any such Nonqualified Stock Options shall continue to be subject to the same terms and conditions as were applicable immediately prior to transfer, provided that for purposes of Section 5.2(c)(ii) or similar provisions of an Award Agreement the term “Participant” shall be deemed to refer to the transferee. The events of termination of employment of Section 5.2(c)(ii) or similar provisions of an Award Agreement shall continue to be applied with respect to the original Participant, following which the Nonqualified Stock Options shall be exercisable by the transferee only to the extent, and for the periods specified in Section 5.2(c)(ii). No transfer pursuant to this Section 13.2 shall be effective to bind the Company unless the Company shall have been furnished with written notice of such transfer together with such other documents regarding the transfer as the Board shall request. With the exception of a transfer in compliance with the foregoing provisions of this Section 13.2, all other types of Awards authorized under this Plan shall be transferable only by will or the laws of descent and distribution; however, no such transfer shall be effective to bind the Company unless the Board has been furnished with written notice of such transfer and an authenticated copy of the will and/or such other evidence as the Board may deem necessary to establish the validity of the transfer and the acceptance by the transferee of the terms and conditions of such Award.
 
 
16

 
13.3 Withholding Taxes. Unless otherwise paid by the Participant, the Company, its Subsidiaries or any of its Affiliated Entities shall be entitled to deduct from any payment under this Plan, regardless of the form of such payment, the amount of all applicable income and employment taxes required by law to be withheld with respect to such payment, may require the Participant to pay to it such tax prior to and as a condition of the making of such payment, and shall be entitled to deduct from any other compensation payable to the Participant any withholding obligations with respect to Awards. In accordance with any applicable administrative guidelines it establishes, the Board may allow a Participant to pay the amount of taxes required by law to be withheld from an Award by (i) directing the Company to withhold from any payment of the Award a number of shares of Common Stock having a Fair Market Value on the date of payment equal to the minimum amount of the required withholding taxes or (ii) delivering to the Company previously owned shares of Common Stock having a Fair Market Value on the date of payment equal to the amount of the required withholding taxes. However, any payment made by the Participant pursuant to either of the foregoing clauses (i) or (ii) shall not be permitted if it would result in an adverse accounting charge with respect to such shares used to pay such taxes unless otherwise approved by the Board.
 
13.4 Change of Control. Unless otherwise provided in the applicable Award Agreement, Awards granted under this Plan to any Eligible Employee, Consultant or Eligible Director shall be immediately vested, fully earned and exercisable upon the occurrence of a Change of Control Event.
 
13.5 Amendments to Awards. Subject to the limitations of Article IV, such as the prohibition on repricing of Options, the Board may at any time unilaterally amend the terms of any Award Agreement, whether or not presently exercisable or vested, to the extent it deems appropriate. However, amendments which are adverse to the Participant shall require the Participant’s consent.
 
13.6 Regulatory Approval and Listings. In the sole discretion of the Board, the Company may file with the Securities and Exchange Commission and keep continuously effective, a Registration Statement on Form S-8 with respect to shares of Common Stock subject to Awards hereunder. Notwithstanding anything contained in this Plan to the contrary, the Company shall have no obligation to issue shares of Common Stock under this Plan prior to the obtaining of any approval from, or satisfaction of any waiting period or other condition imposed by, any governmental agency which the Board shall, in its sole discretion, determine to be necessary or advisable. In addition, and notwithstanding anything contained in this Plan to the contrary, at such time as the Company is subject to the reporting requirements of Section 12 of the Exchange Act, the Company shall have no obligation to issue shares of Common Stock under this Plan prior to:
 
(a) the admission of such shares to listing on the stock exchange on which the Common Stock may be listed; and
 
(b) the completion of any registration or other qualification of such shares under any state or federal law or ruling of any governmental body which the Board shall, in its sole discretion, determine to be necessary or advisable.

13.7 Right to Continued Employment. Participation in this Plan shall not give any Eligible Employee any right to remain employed by or in the service of the Company, any Subsidiary, or any Affiliated Entity. The Company or, in the case of employment or services with a Subsidiary or an Affiliated Entity, the Subsidiary or Affiliated Entity, reserves the right to terminate any Participant at any time. Further, the adoption of this Plan shall not be deemed to give any Eligible Employee or any other individual any right to be selected as a Participant or to be granted an Award.
 
 
17

 
13.8 Reliance on Reports. Each member of the Board shall be fully justified in relying or acting in good faith upon any report made by the independent public accountants of the Company and its Subsidiaries and upon any other information furnished in connection with this Plan by any person or persons other than himself or herself. In no event shall any person who is or shall have been a member of the Board be liable for any determination made or other action taken or any omission to act in reliance upon any such report or information or for any action taken, including the furnishing of information, or failure to act, if in good faith.
 
13.9 Construction. Masculine pronouns and other words of masculine gender shall refer to both men and women. The titles and headings of the sections in this Plan are for the convenience of reference only, and in the event of any conflict, the text of this Plan, rather than such titles or headings, shall control.
 
13.10 Governing Law. This Plan shall be governed by and construed in accordance with the laws of the State of Delaware except as superseded by applicable federal law.
 
13.11 Other Laws. The Board may refuse to issue or transfer any shares of Common Stock or other consideration under an Award if, acting in its sole discretion, it determines that the issuance or transfer of such shares or such other consideration might violate any applicable law or regulation or entitle the Company to recover the same under Section 16(b) of the Exchange Act, and any payment tendered to the Company by a Participant, other holder or beneficiary in connection with the exercise of such Award shall be promptly refunded to the relevant Participant, holder or beneficiary. In addition, by accepting or exercising any Award granted under this Plan (or any predecessor plan), the Participant agrees to abide and be bound by any policies adopted by the Company pursuant to Section 954 of the Dodd-Frank Wall Street Reform and Consumer Protection Act and any rules or exchange listing standards promulgated thereunder calling for the repayment and/or forfeiture of any Award or payment resulting from an accounting restatement. Such repayment and/or forfeiture provisions shall apply whether or not the Participant is employed by or affiliated with the Company.
 
13.12 No Trust or Fund Created. Neither this Plan nor an Award shall create or be construed to create a trust or separate fund of any kind or a fiduciary relationship between the Company and a Participant or any other person. To the extent that a Participant acquires the right to receive payments from the Company pursuant to an Award, such right shall be no greater than the right of any general unsecured creditor of the Company.

IN WITNESS WHEREOF, this Plan has been executed to be effective on the Effective Date.

       
 
EARTHSTONE ENERGY, INC.
     
 
By:
   
 
Name:
   
 
Title:
   

 
18

 
 
EXHIBIT A
 
2014 Long-Term Incentive Plan
162(m) Provisions and Performance Criteria
 
Requirements of Section 162(m) of the Code. The Board will have the discretion to determine whether all or any portion of a Restricted Stock Award, Restricted Stock Unit Award, Performance Unit Award, Performance Bonus, Stock Award or Other Incentive Award is intended to satisfy the requirements for “performance-based compensation” under Section 162(m) of the Code (the “162(m) Requirements”). The performance criteria for any such Award that is intended to satisfy the 162(m) Requirements shall be established in writing by the Board based on one or more performance criteria listed in this Exhibit A not later than 90 days after commencement of the performance period with respect to such Award or any such other date as may be required or permitted for “performance-based compensation” under the 162(m) Requirements, provided that the outcome of the performance in respect of the goals remains substantially uncertain as of such time. At the time of the grant of an Award and to the extent permitted under Section 162(m) of the Code and the regulations thereunder for an Award intended to satisfy the 162(m) Requirements, the Board may provide for the manner in which the performance goals will be measured in light of specified corporate transactions, extraordinary events, accounting changes and other similar occurrences. All determinations made by the Board as to the establishment or achievement of performance goals, or the final settlement of an Award intended to satisfy the 162(m) Requirements shall be made in writing.
 
Performance Criteria.   The performance criteria to be used for purposes of Awards intended to meet the 162(m) Requirements shall be set in the Committee’s sole discretion and may be described in terms of objectives that are related to the individual Participant or objectives that are Company-wide or related to a subsidiary, division, department, region, function or business unit of the Company in which the Participant is employed or with respect to which the Participant performs services, and shall consist of one or more or any combination of the following criteria:
 
Operational Criteria may include:
 
●  
Reserve additions/replacements

●  
Finding & development costs

●  
Production volume

●  
Production Costs
 
Financial Criteria may include:
 
●  
Earnings
 
●  
EBITDA (net income, earnings before interest, taxes, depreciation and amortization)
 
●  
Earnings per share

●  
Free cash flow

 
19

 
 
●  
Cash flow

●  
Operating income

●  
General and Administrative Expenses

●  
Debt to equity ratio

●  
Debt to cash flow

●  
Debt to EBITDA

●  
EBITDA to Interest

●  
Return on Assets

●  
Return on Equity

●  
Return on Invested Capital

●  
Profit returns/margins

Stock Performance Criteria:
 
●  
Stock price appreciation

●  
Total stockholder return

●  
Relative stock price performance
 
Certification and Negative Discretion. Before payment is made in relation to any Award that is intended to satisfy the 162(m) Requirements, the Board shall certify the extent to which the performance goals and other material terms of the Award have been satisfied, and the Board in its sole discretion shall have the authority to reduce, but not to increase, the amount payable and/or the number of shares of Common Stock to be granted, issued, retained or vested pursuant to any such Award.
 
Committee. In the case of an Award intended to meet the Section 162(m) Requirements, the term “Board” shall mean the Committee, which shall be composed of two or more “outside directors” within the meaning of Section 162(m) of the Code, and the Committee may not delegate its duties with respect to such Awards.

 
20

 
 
Annex G
 
EARTHSTONE ENERGY, INC.
 
EMPLOYEE SEVERANCE COMPENSATION PLAN
and
Summary Plan Description

 
ARTICLE I
INTRODUCTION
 
The Board of Directors of Earthstone Energy, Inc. recognizes that, as is the case with many publicly held corporations, the possibility of a Change in Control exists.  This possibility, and the uncertainty it creates with employees, may be detrimental to the Company and its stockholders if employees are distracted and/or leave the Company.
 
The Board considers the avoidance of such loss and distraction to be essential to protecting and enhancing the best interests of the Company and its stockholders.  The Board also believes that when a Change in Control is perceived as imminent, or is occurring, the Board should be able to receive and rely on disinterested service from employees regarding the best interests of the Company and its stockholders without concern that the employees might be distracted or concerned by their personal uncertainties and risks created by the perception of an imminent or occurring Change in Control.
 
In addition, the Board believes that it is consistent with the Company’s employment practices and policies and in the best interests of the Company and its stockholders to compensate its employees whose employment terminates in connection with or following a Change in Control.
 
Accordingly, the Board has determined that appropriate steps should be taken to assure the Company of the employees’ continued employment and attention and dedication to duty, and to seek to ensure the availability of their continued service, notwithstanding the possibility, threat or occurrence of a Change in Control.
 
In order to fulfill the above purposes, the Board hereby adopts this Earthstone Energy, Inc. Employee Severance Compensation Plan, to be effective as of May 13, 2014 (the “Effective Date”).
 
ARTICLE II
ESTABLISHMENT OF PLAN
 
As of the Effective Date, the Company hereby adopts its severance compensation plan known as the Earthstone Energy, Inc. Employee Severance Compensation Plan, as set forth in this document.  This document shall also serve as the Summary Plan Description for the Plan.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 1
 
 
 

 
 
ARTICLE III
DEFINITIONS
 
As used herein, the following words and phrases shall have the following respective meanings unless the context clearly indicates otherwise.
 
(a) Affiliate.  Any entity that is treated as the same employer as the Company under Sections 414(b), (c), (m), or (o) of the Code, any entity required to be aggregated with the Company pursuant to regulations adopted under Section 409A of the Code, or any entity otherwise designated as an Affiliate by the Company.
 
(b) Annual Base Salary.
 
(i) for any Participant who is a full-time employee on the date of the Change in Control, the greater of (A) the Participant’s annual base salary in effect on the date of the Change in Control, or (B) the Participant’s annual base salary in effect on the Date of Termination (assuming full-time employment).  In the event the Participant is paid on an hourly basis, the annual base salary on the relevant date shall be the product of the Participant’s hourly rate of pay on such date, multiplied by 2,080.

(ii)  for any Participant who is a part-time employee on the Date of Termination, the greater of (A) the Participant’s annual base salary in effect on the date of the Change in Control (taking into account the Participant’s normal part-time schedule on such date), or (B) the Participant’s annual base salary in effect on the Date of Termination (taking into account the Participant’s normal part-time or full-time work schedule on such date).  In the event the Participant is paid on an hourly basis, the annual base salary on the relevant date shall be the product of the Participant’s hourly rate of pay on such date, multiplied by the number of hours worked by the Participant per year based on the Participant’s normal part-time or full-time work schedule on such date.
 
(c) Board.  The Board of Directors of the Company.
 
(d) Cause.  Cause shall mean:
 
(i) conviction of a felony or a crime involving fraud or moral turpitude; or
 
(ii) theft, material act of dishonesty or fraud, intentional falsification of any employment or Company records, or commission of any criminal act which impairs Employee’s ability to perform appropriate employment duties for the Company; or
 
(iii) intentional or reckless conduct or gross negligence materially harmful to the Company or any successor to the Company after a Change in Control, including violation of a non-competition or confidentiality agreement, if any; or
 
(iv) gross negligence or willful misconduct in the performance of Employee’s assigned duties.
 
Cause shall not include mere unsatisfactory performance in the achievement of Employee’s job objectives.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 2
 
 
 
 

 
 
(e) Change in Control.  A Change in Control of the Company shall be deemed to have occurred if (i) any individual, entity, or group(within the meaning of Section 13(d)(3) or 14(d)(2) of the Securities Exchange Act of 1934 (the “Exchange Act”)) other than a trustee or other fiduciary holding securities under an employee benefit plan of the Company, is or becomes the beneficial owner (as such term is used in Rule 13d-3 under the Exchange Act) of securities of the Company representing 50 percent or more of the combined voting power of the Company; or (ii) the following individuals cease for any reason to constitute a majority of the number of directors then serving:  individuals who, as of the Effective Date, constitute the Company’s Board of Directors and any new director (other than a director whose initial assumption of office is in connection with an actual or threatened election contest, including but not limited to a consent solicitation, relating to the election of directors of the Company) whose appointment or election by the Board or nomination for election by the Company’s stockholders was approved or recommended by a vote of at least two-thirds of the directors then still in office who either were directors on the Effective Date, or whose appointment, election or nomination for election was previously so approved or recommended; or (iii) there is consummated a merger or consolidation of the Company or any direct or indirect subsidiary of the Company with any corporation, other than a merger or consolidation that would result in the voting securities of the Company outstanding immediately prior to such merger or consolidation continuing to represent (either by remaining outstanding or by being converted into voting securities of the surviving entity or any parent thereof) at least 50 percent of the combined voting power of the securities of the Company or such surviving entity or its parent outstanding immediately after such merger or consolidation, or a merger or consolidation effected to implement a recapitalization of the Company (or similar transaction) in which no person is or becomes the beneficial owner, directly or indirectly, of securities of the Company representing 50 percent or more of the combined voting power of the Company’s then outstanding securities; or (iv) the Company’s stockholders approve a plan of complete liquidation or dissolution of the Company or there is consummated  the sale or disposition by the Company of all or substantially all of the Company’s assets, other than a sale or disposition by the Company of all or substantially all of the Company’s assets to an entity, at least 50 percent of the combined voting power of the voting securities of which are owned by the stockholders of the Company in substantially the same proportions as their ownership of the Company immediately prior to such sale.  In addition, if a Change in Control constitutes a payment event with respect to any payment under the Plan which provides for the deferral of compensation and is subject to Section 409A of the Code, the transaction or event described in clauses (i), (ii), (iii) and (iv) with respect to such payment must also constitute a “change in control event,” as defined in Treasury Regulation Section 1.409A-3(i)(5) before any such payment can be made.
 
(f) Code.  The Internal Revenue Code of 1986, as amended from time to time.
 
(g) Company.  Earthstone Energy, Inc. and any successor to such entity.
 
(h) Date of Termination.  The date on which a Participant ceases to be an Employee of an Employer as a result of a Separation from Service.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 3
 
 
 

 
 
(i) Disability.  A physical or mental illness, injury, or condition that prevents Employee from performing substantially all of Employee’s duties associated with Employee’s position or title with the Company for at least 90 days in a 12-month period.
 
(j) Eligible Employee.  Any employee of any Employer.
 
(k) Employer.  The Company and any Affiliate that participates in the Plan pursuant to Article IX hereof.
 
(l) ERISA.  The Employee Retirement Income Security Act of 1974, as amended from time to time.
 
(m) Good Reason.  Good Reason, with respect to a Participant’s Separation from Service, means, unless otherwise specified by the Board in writing, any of the following events or conditions that occur without the Participant’s written consent, and that remain in effect after notice has been provided by the Participant to the Company of such event or condition and the expiration of a 30 day cure period: (i) a material reduction in the Participant’s base compensation; (ii) a material diminution in the Participant’s authority, duties, or responsibilities; (iii) a material change in the geographic location at which the Participant performs services; or (iv) the Company’s breach of Article IX hereof.  In the case of a Participant’s allegation of Good Reason, (1) Participant shall provide written notice to the Company of the event alleged to constitute Good Reason within 30 days after the initial occurrence of such event, and (2) the Company shall have the opportunity to remedy the alleged Good Reason event within 30 days from receipt of notice of such allegation.
 
(n) Participant.  An individual who is designated as such pursuant to Section 4.1.
 
(o) Plan.  The Earthstone Energy, Inc. Employee Severance Compensation Plan, as set forth in this document.
 
(p) Plan Administrator.  The Company.
 
(q) Separation Benefits.  The benefits described in Article VI that are provided to qualifying Participants under the Plan.
 
(r) Separation from Service.  A Participant’s termination or deemed termination from employment with the Employer.  For purposes of determining whether a Separation from Service has occurred, the employment relationship is treated as continuing intact while the Participant is on military leave, sick leave or other bona fide leave of absence if the period of such leave does not exceed six months, or if longer, so long as the Participant retains a right to reemployment with his Employer under an applicable statute or by contract.  For this purpose, a leave of absence constitutes a bona fide leave of absence only if there is a reasonable expectation that the Participant will return to perform services for the Employer.  If the period of leave exceeds six months and the Participant does not retain a right to reemployment under an applicable statute or by contract, the employment relationship will be deemed to terminate on the first date immediately following such six-month period.  For purposes of this Plan, a Separation from Service occurs at the date as of which the facts and circumstances indicate either that, after such date: (i) the Participant and Employer reasonably anticipate the Participant will perform no further services for the Company or an Affiliate (whether as an employee or an independent contractor), or (ii) that the level of bona fide services the Participant will perform for the Company or any Affiliate (whether as an employee or independent contractor) will permanently decrease to no more than 20 percent of the average level of bona fide services performed over the immediately preceding 36- month period or, if the Participant has been providing services to the Company or an Affiliate for less than 36 months, the full period over which the Participant has rendered services, whether as an employee or independent contractor.  The determination of whether a Separation from Service has occurred shall be governed by the provisions of Treasury Regulation section 1.409A-1, as amended, taking into account the objective facts and circumstances with respect to the level of bona fide services performed by the Participant after a certain date.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 4
 
 
 

 
 
(s) Weekly Base Salary.  The Employee’s Annual Base Salary divided by fifty-two (52).
 
(t) Year.  The calendar year, unless otherwise specified.
 
(u) Years of Service Calculation.  The number of weeks for which an Eligible Employee is entitled to receive such Employee’s Weekly Base Salary pursuant to Section 6.2, which number shall be equal to the sum of (i) seventeen (17), plus (ii) the product of (A) three (3), times (B) the number of full consecutive years such Employee has been employed by the Company as of the Date of Termination; provided, that in no event will the Years of Service Calculation exceed fifty-two (52) weeks.
 
ARTICLE IV
ELIGIBILITY
 
4.1 Participation.  The Board shall, in its sole discretion, select from the group of Eligible Employees those individuals who may participate in the Plan.  Any Eligible Employee selected for participation shall become a Participant upon written notification by the Board (or its designee) to such Eligible Employee of his or her participation in the Plan.
 
4.2 Duration of Participation.
 
(a) Prior to the time that the Board knows or should know that a Change in Control is under consideration, is being negotiated or is otherwise contemplated, a Participant shall continue to participate in the Plan at the sole discretion of the Board, which may terminate the individual’s participation in the Plan for any reason.  A Participant shall automatically cease participation in the Plan when he ceases to be an Eligible Employee of any Employer prior to a Change in Control.
 
(b) On and after a Change in Control, a Participant shall cease to be a Participant in the Plan if he ceases to be an Eligible Employee of any Employer and is not entitled to payment of a Separation Benefit or any other benefits under the Plan.  A Participant entitled to payment of a Separation Benefit or any other amounts under the Plan shall remain a Participant in the Plan until the full amount of the Separation Benefit and any other amounts payable under the Plan have been paid.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 5
 
 
 

 
 
ARTICLE V
ENTITLEMENT TO BENEFITS
 
5.1 Separations from Service That Give Rise to Separation Benefits Under This Plan.  A Participant shall be entitled to Separation Benefits as set forth in Article VI below if, at any time following a Change in Control and prior to the first anniversary of the Change in Control, the Participant incurs a Separation from Service from an Employer that is (a) initiated by the Participant’s Employer for any reason other than Cause, death or Disability, or (b) initiated by the Participant for Good Reason within 90 days following the expiration of the cure period afforded the Company to rectify the condition giving rise to Good Reason.
 
5.2 Eligibility for Equity Incentive Benefits.  All Participants at the time of a Change in Control shall be eligible to receive the equity incentive benefits provided in Article VII.
 
ARTICLE VI
SEPARATION BENEFITS
 
6.1 Separation Benefits; General.  If a Participant’s employment is terminated in circumstances entitling the participant to Separation Benefits pursuant to Section 5.1, the Company shall provide to such Participant the cash payments set forth in Section 6.2 below.
 
6.2 Cash Severance.  Participants shall be eligible for cash severance equal to the aggregate of the following amounts:
 
(a) The Employer shall pay to Employee a cash severance payment equal to (i) the Employee’s Weekly Base Salary, multiplied by (ii) the Employee’s Years of Service Calculation, to be paid out in equal installments over a period of weeks equal to such Employee’s Years of Service Calculation, according to the Employer’s regular payroll schedule, and commencing on the first regularly scheduled payroll date following the Date of Termination; and
 
(b) Provided the Employee timely elects continuation coverage under the Consolidated Omnibus Budget Reconciliation Act of 1985, as amended (“COBRA”), the Employer shall pay for nine (9) months following the Date of Termination (or such shorter period as Employee is entitled to COBRA continuation coverage under the terms of the Company’s insurance policies or plans) 100% of the premiums for the coverage elected by Employee.
 
6.3 Code Section 409A; Specified Employees.
 
(a) Subject to Section 6.3(b) hereof, to the extent permitted under Code Section 409A, any separate payment or benefit under this Plan or otherwise shall not be deemed “nonqualified deferred compensation” subject to Code Section 409A, to the extent provided in the exceptions in Treasury Regulation Section 1.409A-1(b)(4), Section 1.409A-1(b)(9) or any other applicable exception or provision of Code Section 409A.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 6
 
 
 

 
 
(b) Notwithstanding anything to the contrary in this Plan, no compensation or benefits shall be paid to a Participant during the six-month period following his or her Date of Termination to the extent that the Company determines that the Participant is a “specified employee” as of the Date of Termination and that paying such amounts at the time or times indicated in this Plan would be a prohibited distribution under Code Section 409A(a)(2)(B)(i).  If the payment of any such amounts is delayed as a result of the previous sentence, then on the first business day following the end of such six-month period (or such earlier date upon which such amount can be paid under Code Section 409A without being subject to additional taxes, including as a result of the Participant’s death), the Company shall pay to the Participant a lump-sum amount equal to the cumulative amount that would have otherwise been payable to the Participant during such six-month period.
 
(c) To the extent that any payments or reimbursements provided to the Participant under Sections 11.7 are deemed to constitute compensation to the Participant, such amounts shall be paid or reimbursed reasonably promptly, but not later than December 31 of the year following the year in which the expense was incurred.  The amount of any payments or expense reimbursements that constitute compensation in one year shall not affect the amount of payments or expense reimbursements constituting compensation that are eligible for payment or reimbursement in any subsequent year, and the Participant’s right to such payments or reimbursement of any such expenses shall not be subject to liquidation or exchange for any other benefit.
 
6.4 Withholding. All payments to the Participant in accordance with the provisions of this Plan shall be subject to applicable withholding of local, state, Federal and foreign taxes, as determined in the sole discretion of the Company.
 
ARTICLE VII
EQUITY INCENTIVE BENEFITS
 
All of a Participant’s restricted stock awards (as defined in the Company’s 2011 Equity Compensation Plan) then held by the Participant, shall vest in full immediately prior to a Change in Control.
 
ARTICLE VIII
PARTICIPATING EMPLOYERS
 
Any Affiliate of the Company may become a participating Employer in the Plan following approval by the Company.  The provisions of the Plan shall be fully applicable to the Employees of any such Affiliate who are Participants pursuant to Section 4.1.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 7
 
 
 

 
 
ARTICLE IX
SUCCESSOR TO COMPANY
 
This Plan shall bind any successor of the Company, its assets or its businesses (whether direct or indirect, by purchase, merger, consolidation or otherwise), in the same manner and to the same extent that the Company would be obligated under this Plan if no succession had taken place.
 
In the case of any transaction in which a successor would not by the foregoing provision or by operation of law be bound by this Plan, the Company shall require such successor expressly and unconditionally to assume and agree to perform the Company’s obligations under this Plan, in the same manner and to the same extent that the Company would be required to perform if no such succession had taken place.
 
The term “Company,” as used in this Plan, shall mean the Company as hereinbefore defined and any successor or assignee to the business or assets which by reason hereof becomes bound by this Plan.
 
ARTICLE X
DURATION, AMENDMENT AND TERMINATION
 
10.1 Duration.  If a Change in Control has not occurred, this Plan shall continue indefinitely unless and until terminated by the Board pursuant to Section 10.2, below.  If a Change in Control occurs while this Plan is in effect, the Plan shall continue in full force and effect for one year following such Change in Control, and shall then automatically terminate; provided, however, that all Participants who become entitled to any payments hereunder shall continue to receive such payments notwithstanding any termination of the Plan.
 
10.2 Amendment or Termination.  The Board may amend or terminate this Plan for any reason prior to a Change in Control except that the Plan shall not be terminated or amended to reduce any benefits provided under the Plan at a time when the Board knows or should know that a Change in Control is under consideration, is being negotiated or is otherwise contemplated.  In the event of a Change in Control, this Plan shall automatically terminate as set forth in Section 10.1 but may not be amended or prematurely terminated.
 
10.3 Procedure for Extension, Amendment or Termination.  Any amendment or termination of this Plan by the Board in accordance with the foregoing shall be made by action of the Board in accordance with the Company’s certificate of incorporation and by-laws and applicable law.
 
ARTICLE XI
MISCELLANEOUS
 
11.1 Full Settlement.  The Company’s obligation to make the payments provided for under this Plan and otherwise to perform its obligations hereunder shall not be affected by any set-off, counterclaim, recoupment, defense or other claim, right or action which the Company may have against a Participant or others.  In no event shall a Participant be obligated to seek other employment or take any other action by way of mitigation of the amounts payable to the Participant under any of the provisions of this Plan and such amounts shall not be reduced whether or not the Participant obtains other employment.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 8
 
 
 

 
 
11.2 Employment Status.  This Plan does not constitute a contract of employment or impose on the Participant or the Participant’s Employer any obligation for the Participant to remain an Employee or change the status of the Participant’s employment or the policies of the Participant’s Employer regarding termination of employment.
 
11.3 Confidential Information.  Each Participant shall hold in a fiduciary capacity for the benefit of the Company all secret or confidential information, knowledge or data relating to an Employer, and their respective businesses, which shall have been obtained by the Participant during the Participant’s employment by the Participant’s Employer and which shall not be or become public knowledge (other than by acts by the Participant or representatives of the Participant in violation of this Plan).  After termination of a Participant’s employment with the Company or other Employer, the Participant shall not, without the prior written consent of the Company or as may otherwise be required by law or legal process, communicate or divulge any such information, knowledge or data to anyone other than the Company and those designated by it.  In no event shall an asserted violation of the provisions of this Section 11.3 constitute a basis for deferring or withholding any amounts otherwise payable under this Plan.
 
11.4 Named Fiduciary; Administration. The Company is the named fiduciary and Plan Administrator of the Plan, and shall administer the Plan, acting through the Company’s Compensation Committee.  The Plan Administrator shall have full and complete discretionary authority to administer, construe, and interpret the Plan, to decide all questions of eligibility, to determine the amount, manner and time of payment, and to make all other determinations deemed necessary or advisable for the Plan.  The Plan Administrator shall review and determine all claims for benefits under this Plan.
 
11.5 Claim Procedure.
 
(a) Filing a Claim.  All claims and inquiries concerning benefits under the Plan must be submitted to the Plan Administrator in writing.  The claimant may submit written comments, documents, records or any other information relating to the claim.  Furthermore, the claimant shall be provided, upon request and free of charge, reasonable access to, and copies of, all documents, records and other information relevant to the claim for benefits.  If an Employee or former Employee makes a written request alleging a right to receive benefits under this Plan or alleging a right to receive an adjustment in benefits being paid under the Plan, the Company shall treat it as a claim for benefits.
 
(b) Review of Claims; Claims Denial.  The Plan Administrator shall initially deny or approve all claims for benefits under the Plan.  If any claim for benefits is denied in whole or in part, the Plan Administrator shall notify the claimant in writing of such denial and shall advise the claimant of his right to a review thereof.  Such written notice shall set forth, in a manner calculated to be understood by the claimant, specific reasons for such denial, specific references to the Plan provisions on which such denial is based, a description of any information or material necessary for the claimant to perfect his claim, an explanation of why such material is necessary and an explanation of the Plan’s review procedure, and the time limits applicable to such procedures.  Furthermore, the notification shall include a statement of the claimant’s right to bring a civil action under Section 502(a) of ERISA following an adverse benefit determination on review.  Such written notice shall be given to the claimant within a reasonable period of time, which normally shall not exceed 90 days, after the claim is received by the Plan Administrator.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 9
 
 
 

 
 
(c) Appeals.  Any claimant or his duly authorized representative, whose claim for benefits is denied in whole or in part, may appeal such denial by submitting to the Plan Administrator a request for a review of the claim within 60 days after receiving written notice of such denial from the Plan Administrator.  The Plan Administrator shall give the claimant upon request, and free of charge, reasonable access to, and copies of, all documents, records and other information relevant to the claim of the claimant, in preparing his request for review.  The request for review must be in writing.  The request for review shall set forth all of the grounds upon which it is based, all facts in support thereof, and any other matters which the claimant deems pertinent.  The Plan Administrator may require the claimant to submit such additional facts, documents, or other materials as the Plan Administrator may deem necessary or appropriate in making its review.
 
(d) Review of Appeals.  The Plan Administrator shall act upon each request for review within 60 days after receipt thereof.  The review on appeal shall consider all comments, documents, records and other information submitted by the claimant relating to the claim without regard to whether this information was submitted or considered in the initial benefit determination.
 
(e) Decision on Appeals.  The Plan Administrator shall give written notice of its decision to the claimant.   If the Plan Administrator confirms the denial of the application for benefits in whole or in part, such notice shall set forth, in a manner calculated to be understood by the claimant, the specific reasons for such denial, and specific references to the Plan provisions on which the decision is based.  The notice shall also contain a statement that the claimant is entitled to receive upon request, and free of charge, reasonable access to, and copies of, all documents, records and other information relevant to the claimant’s claim for benefits.  Information is relevant to a claim if it was relied upon in making the benefit determination or was submitted, considered or generated in the course of making the benefit determination, whether it was relied upon or not.  The notice shall also contain a statement of the claimant’s right to bring an action under ERISA Section 502(a).  If the Plan Administrator has not rendered a decision on a request for review within 60 days after receipt of the request for review, the claimant’s claim shall be deemed to have been approved.  The Plan Administrator’s decision shall be final and not subject to further review within the Company.  There are no voluntary appeals procedures after appellate review by the Plan Administrator.
 
(f) Determination of Time Periods.  If the day on which any of the foregoing time periods is to end is a Saturday, Sunday or holiday recognized by the Company, the period shall extend until the next following business day.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 10
 
 
 

 
 
11.6 Unfunded Plan Status.  All payments pursuant to the Plan shall be made from the general funds of the Company and no special or separate fund shall be established or other segregation of assets made to assure payment.  No Participant or other person shall have under any circumstances any interest in any particular property or assets of the Company as a result of participating in the Plan.  Notwithstanding the foregoing, the Company may (but shall not be obligated to) create one or more grantor trusts, the assets of which are subject to the claims of the Company’s creditors, to assist it in accumulating funds to pay its obligations under the Plan.
 
11.7 Attorney Fees; Interest.  The Company agrees to pay as incurred, to the full extent permitted by law, all legal fees and expenses which a Participant may reasonably incur as a result of any contest (regardless of the outcome thereof) by the Company, the Participant, or others of the validity or enforceability of, or liability under, any provision of this Plan or any guarantee of performance thereof (including as a result of any contest by the Participant about the amount of any payment pursuant to this Plan), plus in each case interest on any delayed payment at the applicable Federal rate provided for in Section 7872(f)(2)(A) of the Code.  The foregoing right to legal fees and expenses shall not apply to any contest brought by a Participant (or other party seeking payment under the Plan) that is found by a court of competent jurisdiction to be frivolous or vexatious.
 
11.8 Code Section 409A Savings Clause.  The payments and benefits provided hereunder are intended to be exempt from or compliant with the requirements of Section 409A of the Code.  Notwithstanding any provision of this Plan to the contrary, in the event that the Company reasonably determines that any payments or benefits hereunder are not either exempt from or compliant with the requirements of Section 409A of the Code, the Company shall have the right to adopt such amendments to this Plan or adopt such other policies and procedures (including amendments, policies and procedures with retroactive effect), or take any other actions, that are necessary or appropriate (i) to preserve the intended tax treatment of the payments and benefits provided hereunder, (ii) to preserve the economic benefits with respect to such payments and benefits, and (iii) to exempt such payments and benefits from Section 409A of the Code or to comply with the requirements of Section 409A of the Code and thereby avoid the application of penalty taxes thereunder; provided, however, that this Section 11.8 does not, and shall not be construed so as to, create any obligation on the part of the Company to adopt any such amendments, policies or procedures or to take any other such actions or to indemnify any Participant for any failure to do so.
 
11.9 Validity and Severability.  The invalidity or unenforceability of any provision of the Plan shall not affect the validity or enforceability of any other provision of the Plan, which shall remain in full force and effect, and any prohibition or unenforceability in any jurisdiction shall not invalidate or render unenforceable such provision in any other jurisdiction.
 
11.10 Governing Law.  The validity, interpretation, construction and performance of the Plan shall in all respects be governed by the laws of Colorado without reference to principles of conflict of law, except to the extent pre-empted by Federal law.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 11
 
 
 

 
 
I hereby certify that this Earthstone Energy, Inc. Employee Severance Compensation Plan was duly adopted by the Board of Directors of Earthstone Energy, Inc. on May 13, 2014.
 
Executed on this 13th day of May, 2014.
 


By: /s/ Ray Singleton                                                                                                           
Ray Singleton, President and Chief Executive Officer
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 12
 
 
 

 
 
SUMMARY PLAN DESCRIPTION PROVISIONS
 
Statement of ERISA Rights.
 
If you are a Participant in the Plan, you are entitled to certain rights and protections under the Employee Retirement Income Security Act of 1974 (“ERISA”).  ERISA provides that all Plan participants shall be entitled to:
 
Receive Information About Your Plan and Benefits.  Examine, without charge, at the Plan Administrator’s office and at other specified locations, such as worksites, all documents governing the Plan, including a copy of the latest annual report (Form 5500 Series) filed by the Plan with the U.S. Department of Labor and available at the Public Disclosure Room of the Employee Benefits Security Administration.
 
Obtain, upon written request to the Plan Administrator, copies of documents governing the operation of the Plan, including copies of the latest annual report (Form 5500 Series) and updated summary plan description.  The Plan Administrator may make a reasonable charge for the copies.
 
Prudent Actions by Plan Fiduciaries.  In addition to creating rights for Plan participants, ERISA imposes duties upon the people who are responsible for the operation of the Plan.  The people who operate your Plan, called “fiduciaries” of the Plan, have a duty to do so prudently and in the interest of you and other Plan participants and beneficiaries.  No one, including the Company or any other person, may fire you or otherwise discriminate against you in any way to prevent you from obtaining a benefit that the employer has promised you in writing under this Plan or exercising your rights under ERISA.
 
Enforce Your Rights.  If your Plan eligibility or your benefit claim is denied or ignored, in whole or in part, you have a right to know why this was done, to obtain copies of documents relating to the decision without charge, and to appeal any denial, all within certain time schedules.
 
Under ERISA, there are steps you can take to enforce the above rights.  For instance, if you request a copy of Plan documents or the latest annual report from the Plan and do not receive them within 30 days, you may file suit in a Federal court.   In such a case, the court may require the Plan Administrator to provide the materials and pay you up to $110 a day until you receive the materials, unless the materials were not sent because of reasons beyond the control of the Plan Administrator.  If you have been selected as the recipient of benefits under this Plan and you have a claim for those benefits which is denied or ignored, in whole or in part, you may file suit in a State or Federal court.  If you are discriminated against for asserting your rights, you may seek assistance from the U.S. Department of Labor, or you may file suit in a Federal court.  The court will decide who should pay court costs and legal fees.  If you are successful the court may order the person you have sued to pay these costs and fees.  If you lose, the court may order you to pay these costs and fees, for example, if it finds your claim is frivolous.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 13
 
 
 

 
 
Assistance With Your Questions.  If you have any questions about the Plan, you should contact the Plan Administrator.  If you have any questions about this statement or about your rights under ERISA, or if you need assistance in obtaining documents from the Plan Administrator, you should contact the nearest office of the Employee Benefits Security Administration, U.S. Department of Labor, listed in your telephone directory or the Division of Technical Assistance and Inquiries, Employee Benefit Security Administration, U.S. Department of Labor, 200 Constitution Avenue N.W., Washington, D.C. 20210.  You may also obtain certain publications about your rights and responsibilities under ERISA by calling the publications hotline of the Employee Benefits Security Administration or on the World Wide Web (http://askebsa.dol.gov/).
 
Other Important Facts
 
1.  
Plan Name:
 
Earthstone Energy Employee Severance Compensation Plan
 
2.  
Plan Year:
 
The Plan Year is the calendar year.
 
3.  
Name and Address of Plan Sponsor and Plan Administrator:
 
Earthstone Energy, Inc.
633 17th Street
Suite 1900
Denver, Colorado 80202

4.  
Type of Plan:
 
The Plan is a severance plan and is a welfare plan under ERISA.  It is unfunded.  Benefits under the Plan are paid from the Company’s general assets.
 
5.  
Plan Numbers:
 
The Plan Number is 50[2].
 
6.  
Employer Identification Number of the Company, the Plan Sponsor, is:
 
84-0592823
 
7.  
Agent for Legal Process:
 
Services of legal process may be made upon the Plan Administrator.
 
Earthstone Energy, Inc.
Employee Severance Compensation Plan
Page 14

 

Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘PRER14A’ Filing    Date    Other Filings
3/31/33
6/1/21
12/31/19
12/21/17
6/29/17
12/15/16
4/30/16
12/31/15
4/30/15
2/28/15
1/31/15
12/31/14
11/30/14
11/24/14
10/31/14
Filed on:10/17/148-K
10/16/148-K
10/15/14
10/14/14
10/13/14
10/12/14
10/10/14
10/9/14
10/8/14
10/7/14
10/6/14
9/30/1410-Q
9/29/14
9/26/148-K
9/25/14
9/23/14
9/22/14
9/16/14
9/15/14
9/10/14
9/9/148-K
9/4/14
9/2/14
8/29/14
8/28/14
8/27/14
8/25/14
8/22/14
8/21/14
8/19/14
8/18/148-K
8/17/14
8/11/1410-Q
8/7/14
8/5/14
7/31/14
7/20/14
7/18/14
7/15/14
7/14/14
7/12/14
7/10/14
7/8/14
7/1/14
6/30/1410-Q
6/26/14
6/25/14
6/20/14
6/19/14
6/16/14
6/11/14
6/10/1410-K,  8-K
6/9/148-K
6/4/14
5/30/14
5/27/14SC 13D,  SC 13D/A
5/24/14
5/22/14
5/16/148-A12B/A,  8-K
5/15/148-K
5/14/14
5/13/14
5/12/14
5/11/14
5/9/14
5/8/14
5/5/14
5/2/14
5/1/14
4/30/14
4/25/14
4/23/14
4/21/14
4/18/14
4/16/14
4/14/14
4/11/14
4/10/14
4/8/14
4/6/14
4/4/14
4/3/148-K
4/1/144
3/31/1410-K,  10-K/A
3/27/14
3/25/14
3/24/14
3/10/14
3/8/14
3/5/14
3/3/14
2/28/14
2/24/14
2/13/1410-Q
2/6/14
2/4/14
1/22/14
1/6/14
1/1/14
12/31/1310-Q
12/10/13
12/9/13
11/20/13
11/13/13
11/11/13
11/1/13
10/22/13
10/9/13
10/1/138-K
9/25/138-K,  DEF 14A
9/19/13
9/10/13
9/9/138-K
9/6/138-K
9/5/13
8/27/13
8/19/13
8/5/13
7/19/13
7/10/13
7/3/13
7/2/13
6/30/1310-Q
6/25/13
6/13/13
6/1/13
5/22/13
5/20/13
5/17/13
5/8/13
5/6/13
4/25/13
4/24/13
4/22/13
4/18/13
4/11/13
4/3/13
4/1/13
3/31/1310-K
3/28/13
3/1/13
2/19/13
2/10/13
2/5/13
1/8/13
1/1/13
12/31/1210-Q
12/21/128-K
12/18/12
12/14/12
12/3/12
11/11/12
9/12/12
6/30/1210-Q
5/15/12
5/14/12
4/4/12
3/31/1210-K,  10-K/A
3/8/12
2/16/12
2/7/128-K
2/1/12
1/25/12
1/1/12
12/31/1110-Q
12/1/11
11/7/11
10/22/11
9/23/11
9/1/11
7/14/11
6/29/118-K
5/26/11
5/18/11
4/28/11
4/21/11
3/25/118-K
2/28/11
1/1/11
12/31/1010-Q
12/20/10
12/9/10
12/7/10
12/1/10
4/22/10
3/31/1010-K
2/26/10
2/10/10
11/13/09
2/4/098-K
10/22/08
4/28/08
8/13/07
4/1/074
3/8/07
6/13/06
 List all Filings


1 Subsequent Filing that References this Filing

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

10/31/14  SEC                               UPLOAD10/03/17    1:158K Earthstone Energy Inc.
Top
Filing Submission 0001354488-14-005158   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Wed., Apr. 24, 8:28:57.4am ET