SM Energy Company (NYSE: SM) announces its financial results for the
second quarter of 2013 and provides an operations update. In addition, a
new presentation concerning the Company's second quarter earnings and
operations update will be posted on the Company's website at www.sm-energy.com.
This presentation will be referenced during the conference call
scheduled for 8:00 a.m. Mountain Time (10:00 a.m. Eastern Time) on July
31, 2013. Information for the call can be found below.
SECOND QUARTER 2013 RESULTS
SM Energy reported net income for the second quarter of 2013 of $76.5
million, or $1.13 per diluted share. This compares to net income of
$24.9 million, or $0.37 per diluted share, for the same period of 2012.
Adjusted net income for the second quarter of 2013 was $51.8 million, or
$0.76 per diluted share, compared to adjusted net income of $5.9
million, or $0.09 per diluted share, for the same period of 2012.
Adjusted net income excludes certain items that the Company believes
affect the comparability of operating results and are generally items
whose timing and/or amount cannot be reasonably estimated.
Earnings before interest, taxes, depreciation, depletion, amortization,
accretion, and exploration expense ("EBITDAX") was $342.5 million for
the second quarter of 2013, a record level, and an increase of 60% from
$213.7 million for the same period of 2012.
Adjusted net income and EBITDAX are non-GAAP financial measures. Please
refer to the respective reconciliations in the Financial Highlights
section at the end of this release for additional information about
these measures.
Total operating revenues for the second quarter of 2013 were $559.4
million compared to $304.4 million for the same period of 2012, an 84%
increase from period to period. The table below provides the average
realized prices received by product for the Company, as well as the
adjusted prices received after taking into account cash settlements for
derivative transactions:
Average Realized Commodity Prices for the Three Months Ended June
30, 2013
|
|
|
Before the effect of derivative cash settlements
|
|
|
|
|
After the effect of derivative cash settlements
|
|
|
|
|
|
|
|
|
Oil ($/Bbl)
|
|
$
|
90.00
|
|
|
|
|
$
|
89.64
|
Gas ($/Mcf)
|
|
$
|
4.28
|
|
|
|
|
$
|
4.23
|
Natural gas liquids ($/Bbl)
|
|
$
|
34.09
|
|
|
|
|
$
|
36.00
|
Equivalent ($/BOE)
|
|
$
|
44.57
|
|
|
|
|
$
|
44.66
|
|
|
|
|
|
|
|
|
|
|
The table below presents key performance measures and metrics, as well
as previously provided guidance for the second quarter of 2013:
Production
|
|
Reported
|
|
|
|
|
2Q13 Guidance
|
|
|
|
|
|
|
|
|
Average daily production (MBOE/d)
|
|
|
131.8
|
|
|
|
|
|
115 - 121
|
Total production (MMBOE)
|
|
|
11.99
|
|
|
|
|
|
10.5 - 11.0
|
|
|
|
|
|
|
|
|
Costs
|
|
|
|
|
|
|
|
LOE ($/BOE)
|
|
$
|
4.69
|
|
|
|
|
$
|
5.00 - $5.25
|
Transportation ($/BOE)
|
|
$
|
5.59
|
|
|
|
|
$
|
4.65 - $4.90
|
Production taxes (% of pre-derivative oil, gas, and NGL
revenue)
|
|
|
5.0%
|
|
|
|
|
|
5.0% - 5.5%
|
|
|
|
|
|
|
|
|
G&A - Cash ($/BOE)
|
|
$
|
2.02
|
|
|
|
|
$
|
2.25 - $2.45
|
G&A - Cash NPP ($/BOE)
|
|
$
|
0.29
|
|
|
|
|
$
|
0.35 - $0.50
|
G&A - Non-cash ($/BOE)
|
|
$
|
0.64
|
|
|
|
|
$
|
0.75 - $0.90
|
Total G&A ($/BOE)
|
|
$
|
2.95
|
|
|
|
|
$
|
3.35 - $3.85
|
|
|
|
|
|
|
|
|
DD&A ($/BOE)
|
|
$
|
18.82
|
|
|
|
|
$
|
19.20 - $20.40
|
|
|
|
|
|
|
|
|
|
|
For the second quarter of 2013, SM Energy reported quarterly production
of 11.99 MMBOE, resulting in average daily production of 131.8 MBOE per
day, which is 12% above the midpoint of the Company's guidance range of
115 to 121 MBOE per day. Reported average daily production increased by
15% from quarterly production of 115.0 MBOE per day in the first quarter
of 2013. Reported production in the second quarter was comprised of 27%
oil/condensate, 19% NGLs, and 54% natural gas. The increase in the
quarterly natural gas percentage reflects a backlog of wells in oilier
portions of the Eagle Ford shale play that the Company expects to be
placed on production in the third quarter of 2013.
In the second quarter of 2013, the Company reported total per unit cash
costs at the lower end of its guidance range. The Company reported
quarterly LOE per unit costs below its guidance range due to lower
workover expense in the quarter, in addition to higher than anticipated
production growth in the Company's Eagle Ford shale program, which has
lower LOE per BOE than the Company's blended overall LOE rate. Greater
than anticipated production growth in the Eagle Ford shale program also
drove transportation expense higher than guidance for the quarter.
Additionally, Eagle Ford transportation expense per BOE was impacted in
the quarter by increased compression charges and increased fuel charges
resulting from higher natural gas prices in the quarter.
OPERATIONS UPDATE
Eagle Ford Shale
The Company's operated net production in the Eagle Ford shale averaged
66.1 MBOE per day in the second quarter of 2013, a 28% sequential
increase over first quarter production of 51.8 MBOE per day. Average
daily production in the second quarter of 2013 from the Company's
operated Eagle Ford shale program increased 92% over the second quarter
of 2012. During the second quarter of 2013, SM Energy made 22 flowing
completions in its operated Eagle Ford shale program. Due to operational
efficiencies from pad drilling, the Company currently expects to make
approximately 95 flowing completions in 2013 on its operated Eagle Ford
acreage. The last 15 wells in the Briscoe area averaged $5.4 million per
well, a 13% decrease in the cost per foot versus last year. As a result,
the additional completions over the Company's original budget of 75
flowing completions are not expected to significantly increase capital
investment in the program, as further discussed below.
In the non-operated portion of the Company's Eagle Ford shale program,
net production for the second quarter of 2013 averaged 17.4 MBOE per
day, an approximately 9% sequential increase over the first quarter 2013
production of 16.0 MBOE per day and an approximately 83% increase over
the second quarter of 2012. The operator ran nine drilling rigs during
the second quarter of 2013. Additionally, an affiliate of the operator
placed into service a gas processing plant late in the second quarter
and increased firm transportation capacity for these non-operated
properties.
Bakken / Three Forks
In the second quarter of 2013, the Company released two of its
contracted traditional rigs in its Bakken/Three Forks program and
contracted for a more efficient walking rig. SM Energy continues to
focus its drilling on the Bakken and Three Forks formations in its
Raven/Bear Den and Gooseneck prospects in McKenzie, Williams and Divide
Counties, North Dakota. Second quarter average daily production for the
Company's Bakken/Three Forks program was 13.7 MBOE per day, a 12%
sequential increase from the first quarter of 2013 and a 39% increase
from the second quarter of 2012. During the second quarter, the Company
made 12 gross flowing completions in its operated Bakken/Three Forks
program. The Company expects to make approximately 40 gross flowing
completions on its operated Bakken/Three Forks acreage in 2013.
Permian Basin
In the Permian Basin, the Company has approximately 125,000 net acres
and is currently developing the Bone Spring formation in southeast New
Mexico, delineating the Mississippian limestone in the northern Midland
Basin, and testing various shale targets in the Midland Basin. The
Company operated three drilling rigs during the second quarter of 2013
in its Permian region with plan to run a comparable program for the
remainder of the year.
During the quarter, the Company drilled a horizontal Wolfcamp shale well
on its acreage in the southern Midland Basin. The well is currently
flowing back after completion. Included in the aforementioned three rig
program is a single rig targeting the Wolfcamp shale. SM Energy will
also participate in several non-operated wells which are planned for the
remainder of the year. The Company holds approximately 20,000 acres with
Wolfcamp shale potential in this area, of which approximately 70% is
operated.
Powder River Basin
During the second quarter of 2013, SM Energy closed its previously
announced acquisition of approximately 40,000 net acres in the Powder
River Basin and now has approximately 110,000 total net acres in the
basin. Of these total net acres, approximately 65,000 net acres are
prospective for the Frontier formation, approximately 45,000 net acres
are prospective for the Shannon formation, and approximately 15,000 net
acres are prospective for the Sussex formation. The Company expects to
operate a one rig program focused on the Frontier formation in the
second half of the year.
East Texas
During the second quarter of 2013, SM Energy increased its acreage
position in its East Texas play to approximately 195,000 net acres from
the previously announced 150,000 net acres. The Company plans to drill
additional test wells on its acreage targeting the Eagle Ford and
Woodbine formations in the second half of 2013.
FINANCIAL POSITION AND LIQUIDITY
At the end of the second quarter of 2013, SM Energy had total long-term
debt outstanding of approximately $1.6 billion, comprised of $28.0
million drawn on its revolving credit facility and an aggregate amount
of $1.6 billion of senior notes. As of June 30, 2013, the Company's debt
to twelve month trailing EBITDAX decreased to 1.3 times and its
debt-to-book capitalization ratio was 52%.
UPDATED PRODUCTION, CAPITAL, AND PERFORMANCE GUIDANCE
SM Energy has increased its full-year 2013 production guidance by 10%
with only a 3% increase in associated development capital.
The Company's full-year 2013 updated production guidance range is now
47.3 - 48.6 MMBOE, an increase from the previously provided full-year
range of 42.8 - 44.5 MMBOE, and represents production growth of
approximately 30% year-over-year. The increase in production guidance is
due primarily to efficiencies achieved in the Company's Eagle Ford shale
program, where the Company will make an additional 20 flowing
completions in 2013. The Company expects its 2013 exit rate production
mix to be comprised of 50% liquids and 50% natural gas.
SM Energy is also reiterating its 15% annual production growth rates for
2014 and 2015 on retained assets, resulting in an expected 10% increase
in implied volumes for those years, adjusted for divestitures.
The Company's current forecast for 2013 capital investment is expected
to be approximately $1.65 billion, an increase of 10% from its
previously announced capital program of $1.5 billion. Development
capital is expected to be 3% higher than originally budgeted. The
remainder of the increase relates primarily to increased New Ventures
investment in the Powder River Basin and in East Texas and the
previously announced approximately $65 million acquisition of Powder
River Basin acreage. Based on the updated capital plan, production
guidance, and current expectations of commodity prices, the Company
expects projected year-end debt to trailing twelve-month EBITDAX to be
less than the previously guided 1.6 times.
The following table summarizes the updated capital allocations for 2013:
Capital Update
|
|
|
|
|
(in millions)
|
|
|
|
|
|
|
|
|
Updated 2013 Capital Plan
|
Development capital
|
|
|
|
|
Eagle Ford
|
|
|
|
$
|
655
|
Bakken/Three Forks
|
|
|
|
|
295
|
Permian
|
|
|
|
|
200
|
Other
|
|
|
|
|
90
|
Development subtotal
|
|
|
|
$
|
1,240
|
|
|
|
|
|
New Ventures capital
|
|
|
|
$
|
170
|
|
|
|
|
|
Non-drilling capital
|
|
|
|
|
Acquisitions
|
|
|
|
$
|
60
|
Other non-drilling
|
|
|
|
|
180
|
Non-drilling subtotal
|
|
|
|
$
|
240
|
|
|
|
|
|
Total
|
|
|
|
$
|
1,650
|
|
|
|
|
|
|
New Ventures capital includes allocations to test and delineate its
emerging resource plays in East Texas and the Powder River Basin. The
Other non-drilling capital portion of the updated capital program
includes amounts for facilities, land, and exploration-related items.
The Company is providing updated production and performance guidance for
the third quarter and full year 2013 in the table below:
Guidance for 2013
|
|
|
|
|
|
|
|
3Q13
|
|
|
|
|
FY2013
|
Production (MMBOE)
|
|
|
12.2 - 12.8
|
|
|
|
|
|
47.3 - 48.6
|
Average daily production (MBOE/d)
|
|
|
132 - 139
|
|
|
|
|
|
128 – 134
|
|
|
|
|
|
|
|
|
LOE ($/BOE)
|
|
$
|
4.55 - $4.80
|
|
|
|
|
$
|
4.65 - $4.90
|
Transportation ($/BOE)
|
|
$
|
5.50 - $5.75
|
|
|
|
|
$
|
5.30 - $5.60
|
Production taxes (% of pre-derivative oil, gas, and NGL
revenue)
|
|
|
5.0% - 5.5%
|
|
|
|
|
|
5.0% - 5.5%
|
|
|
|
|
|
|
|
|
G&A - Cash ($/BOE)
|
|
$
|
2.15 - $2.35
|
|
|
|
|
$
|
2.10 - $2.30
|
G&A - Cash NPP ($/BOE)
|
|
$
|
0.25 - $0.40
|
|
|
|
|
$
|
0.25 - $0.40
|
G&A - Non-cash ($/BOE)
|
|
$
|
0.45 - $0.60
|
|
|
|
|
$
|
0.50 - $0.65
|
Total G&A ($/BOE)
|
|
$
|
2.85 - $3.35
|
|
|
|
|
$
|
2.85 - $3.35
|
|
|
|
|
|
|
|
|
DD&A ($/BOE)
|
|
$
|
17.30 - $18.50
|
|
|
|
|
$
|
17.75 - $19.05
|
|
|
|
|
|
|
|
|
Effective income tax rate range
|
|
|
|
|
|
|
|
37.5% - 38.1%
|
% of income tax that is current
|
|
|
|
|
|
|
<5%
|
|
|
|
|
|
|
|
|
EARNINGS CALL INFORMATION
The Company has scheduled a teleconference to discuss these results and
other operational matters for July 31, 2013, at 8:00 a.m. Mountain time
(10:00 a.m. Eastern time). The call participation number is
877-445-0811, and the conference ID number is 19985517. An audio replay
of the call will be available approximately two hours after the call at
855-859-2056, with the conference ID number 19985517. International
participants may dial 617-401-8115 to take part in the conference call,
using the conference ID number 19985517, and may access a replay of the
call at 404-537-3406, using conference ID number 19985517. Replays may
be accessed through August 14, 2013.
This call is being webcast live and may be accessed at SM Energy
Company's website at www.sm-energy.com.
An audio recording of the conference call will be available at that site
through August 14, 2013.
INFORMATION ABOUT FORWARD-LOOKING STATEMENTS
This release contains forward-looking statements within the meaning of
securities laws, including forecasts and projections. The words
“anticipate,” “assume,” “believe,” “budget,” “estimate,” “expect,”
“forecast,” “intend,” “plan,” “project,” “will” and similar expressions
are intended to identify forward-looking statements. These statements
involve known and unknown risks, which may cause SM Energy's actual
results to differ materially from results expressed or implied by the
forward-looking statements. These risks include factors such as the
availability, proximity and capacity of gathering, processing and
transportation facilities; the uncertainty of negotiations to result in
an agreement or a completed transaction; the uncertain nature of
announced acquisition, divestiture, joint venture, farm down or similar
efforts and the ability to complete any such transactions, including,
but not limited to, the Company's announced plans to divest of assets
including those located in the Anadarko Basin; the uncertain nature of
expected benefits from the actual or expected acquisition, divestiture,
joint venture, farm down or similar efforts, including, but not limited
to, the Company's announced plans to divest of assets including those
located in the Anadarko Basin; the volatility and level of oil, natural
gas, and natural gas liquids prices; uncertainties inherent in
projecting future rates of production from drilling activities and
acquisitions; the imprecise nature of estimating oil and gas reserves;
the availability of additional economically attractive exploration,
development, and acquisition opportunities for future growth and any
necessary financings; unexpected drilling conditions and results;
unsuccessful exploration and development drilling results; the
availability of drilling, completion, and operating equipment and
services; the risks associated with the Company's commodity price risk
management strategy; uncertainty regarding the ultimate impact of
potentially dilutive securities; and other such matters discussed in the
“Risk Factors” section of SM Energy's 2012 Annual Report on Form 10-K.
The forward-looking statements contained herein speak as of the date of
this announcement. Although SM Energy may from time to time voluntarily
update its prior forward-looking statements, it disclaims any commitment
to do so except as required by securities laws.
ABOUT THE COMPANY
SM Energy Company is an independent energy company engaged in the
acquisition, exploration, development, and production of crude oil,
natural gas, and natural gas liquids in onshore North America. SM Energy
routinely posts important information about the Company on its website.
For more information about SM Energy, please visit its website at www.sm-energy.com.
|
SM ENERGY COMPANY
|
FINANCIAL HIGHLIGHTS
|
June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production Data
|
|
For the Three Months Ended June 30,
|
|
|
For the Six Months Ended June 30,
|
|
|
2013
|
|
|
2012
|
|
|
Percent Change
|
|
|
2013
|
|
|
2012
|
|
|
Percent Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average realized sales price, before the effects of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
derivative cash settlements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (per Bbl)
|
|
$
|
90.00
|
|
|
|
$
|
82.52
|
|
|
|
9
|
%
|
|
|
$
|
90.82
|
|
|
|
$
|
86.72
|
|
|
|
5
|
%
|
Gas (per Mcf)
|
|
4.28
|
|
|
|
2.34
|
|
|
|
83
|
%
|
|
|
3.96
|
|
|
|
2.62
|
|
|
|
51
|
%
|
NGL (per Bbl)
|
|
34.09
|
|
|
|
37.79
|
|
|
|
(10
|
)%
|
|
|
35.24
|
|
|
|
40.94
|
|
|
|
(14
|
)%
|
Equivalent (per BOE)
|
|
$
|
44.57
|
|
|
|
$
|
37.09
|
|
|
|
20
|
%
|
|
|
$
|
44.95
|
|
|
|
$
|
40.01
|
|
|
|
12
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average realized sales price, including the effects of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
derivative cash settlements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (per Bbl)
|
|
$
|
89.64
|
|
|
|
$
|
80.52
|
|
|
|
11
|
%
|
|
|
$
|
90.45
|
|
|
|
$
|
83.52
|
|
|
|
8
|
%
|
Gas (per Mcf)
|
|
4.23
|
|
|
|
3.02
|
|
|
|
40
|
%
|
|
|
4.08
|
|
|
|
3.31
|
|
|
|
23
|
%
|
NGL (per Bbl)
|
|
36.00
|
|
|
|
39.44
|
|
|
|
(9
|
)%
|
|
|
36.81
|
|
|
|
41.06
|
|
|
|
(10
|
)%
|
Equivalent (per BOE)
|
|
$
|
44.66
|
|
|
|
$
|
39.06
|
|
|
|
14
|
%
|
|
|
$
|
45.52
|
|
|
|
$
|
41.42
|
|
|
|
10
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MMBbls)
|
|
3.23
|
|
|
|
2.36
|
|
|
|
37
|
%
|
|
|
6.36
|
|
|
|
4.87
|
|
|
|
31
|
%
|
Gas (Bcf)
|
|
39.15
|
|
|
|
28.13
|
|
|
|
39
|
%
|
|
|
71.39
|
|
|
|
56.79
|
|
|
|
26
|
%
|
NGL (MMBbls)
|
|
2.24
|
|
|
|
1.38
|
|
|
|
62
|
%
|
|
|
4.08
|
|
|
|
2.54
|
|
|
|
60
|
%
|
MMBOE
|
|
11.99
|
|
|
|
8.43
|
|
|
|
42
|
%
|
|
|
22.34
|
|
|
|
16.88
|
|
|
|
32
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average daily production:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls per day)
|
|
35.5
|
|
|
|
25.9
|
|
|
|
37
|
%
|
|
|
35.1
|
|
|
|
26.7
|
|
|
|
31
|
%
|
Gas (MMcf per day)
|
|
430.2
|
|
|
|
309.2
|
|
|
|
39
|
%
|
|
|
394.4
|
|
|
|
312.0
|
|
|
|
26
|
%
|
NGL (MBbls per day)
|
|
24.6
|
|
|
|
15.2
|
|
|
|
62
|
%
|
|
|
22.5
|
|
|
|
14.0
|
|
|
|
61
|
%
|
MBOE
|
|
131.8
|
|
|
|
92.6
|
|
|
|
42
|
%
|
|
|
123.4
|
|
|
|
92.7
|
|
|
|
33
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per BOE Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized price before the effects of derivative cash settlements
|
|
$
|
44.57
|
|
|
|
$
|
37.09
|
|
|
|
20
|
%
|
|
|
$
|
44.95
|
|
|
|
$
|
40.01
|
|
|
|
12
|
%
|
Lease operating expense
|
|
4.69
|
|
|
|
5.48
|
|
|
|
(14
|
)%
|
|
|
4.96
|
|
|
|
5.07
|
|
|
|
(2
|
)%
|
Transportation costs
|
|
5.59
|
|
|
|
3.59
|
|
|
|
56
|
%
|
|
|
5.12
|
|
|
|
3.49
|
|
|
|
47
|
%
|
Production taxes
|
|
2.21
|
|
|
|
1.74
|
|
|
|
27
|
%
|
|
|
2.24
|
|
|
|
2.00
|
|
|
|
12
|
%
|
General and administrative
|
|
2.95
|
|
|
|
3.69
|
|
|
|
(20
|
)%
|
|
|
3.03
|
|
|
|
3.51
|
|
|
|
(14
|
)%
|
Operating profit, before the effects of derivative cash settlements
|
|
$
|
29.13
|
|
|
|
$
|
22.59
|
|
|
|
29
|
%
|
|
|
$
|
29.60
|
|
|
|
$
|
25.94
|
|
|
|
14
|
%
|
Derivative cash settlements
|
|
0.09
|
|
|
|
1.97
|
|
|
|
(95
|
)%
|
|
|
0.57
|
|
|
|
1.41
|
|
|
|
(60
|
)%
|
Operating profit, including the effects of derivative cash
settlements
|
|
$
|
29.22
|
|
|
|
$
|
24.56
|
|
|
|
19
|
%
|
|
|
$
|
30.17
|
|
|
|
$
|
27.35
|
|
|
|
10
|
%
|
Depletion, depreciation, amortization, and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
asset retirement obligation liability accretion
|
|
$
|
18.82
|
|
|
|
$
|
19.17
|
|
|
|
(2
|
)%
|
|
|
$
|
19.00
|
|
|
|
$
|
19.62
|
|
|
|
(3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SM ENERGY COMPANY
|
FINANCIAL HIGHLIGHTS
|
June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of
Operations
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except per share amounts)
|
|
For the Three Months Ended June 30,
|
|
|
For the Six Months Ended June 30,
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
Operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Oil, gas, and NGL production revenue
|
|
$
|
534,520
|
|
|
|
$
|
312,608
|
|
|
|
$
|
1,004,095
|
|
|
|
$
|
675,203
|
|
Realized hedge gain (loss)
|
|
(1,189
|
)
|
|
|
185
|
|
|
|
(1,288
|
)
|
|
|
1,837
|
|
Gain (loss) on divestiture activity
|
|
6,280
|
|
|
|
(24,176
|
)
|
|
|
5,706
|
|
|
|
(22,714
|
)
|
Other operating revenues
|
|
19,749
|
|
|
|
15,803
|
|
|
|
35,027
|
|
|
|
27,517
|
|
Total operating revenues
|
|
559,360
|
|
|
|
304,420
|
|
|
|
1,043,540
|
|
|
|
681,843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Oil, gas, and NGL production expense
|
|
149,737
|
|
|
|
91,134
|
|
|
|
275,370
|
|
|
|
178,266
|
|
Depletion, depreciation, amortization, and asset retirement
obligation liability accretion
|
|
225,731
|
|
|
|
161,608
|
|
|
|
424,440
|
|
|
|
331,178
|
|
Exploration
|
|
20,657
|
|
|
|
22,007
|
|
|
|
36,055
|
|
|
|
40,614
|
|
Impairment of proved properties
|
|
34,552
|
|
|
|
38,523
|
|
|
|
55,771
|
|
|
|
38,523
|
|
Abandonment and impairment of unproved properties
|
|
4,339
|
|
|
|
10,707
|
|
|
|
4,641
|
|
|
|
10,849
|
|
General and administrative
|
|
35,374
|
|
|
|
31,130
|
|
|
|
67,654
|
|
|
|
59,272
|
|
Change in Net Profits Plan liability
|
|
(5,438
|
)
|
|
|
(22,079
|
)
|
|
|
(7,363
|
)
|
|
|
(18,140
|
)
|
Unrealized and realized derivative gain
|
|
(85,190
|
)
|
|
|
(98,112
|
)
|
|
|
(54,618
|
)
|
|
|
(95,896
|
)
|
Other operating expenses
|
|
35,314
|
|
|
|
17,111
|
|
|
|
51,108
|
|
|
|
28,561
|
|
Total operating expenses
|
|
415,076
|
|
|
|
252,029
|
|
|
|
853,058
|
|
|
|
573,227
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
144,284
|
|
|
|
52,391
|
|
|
|
190,482
|
|
|
|
108,616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
24
|
|
|
|
5
|
|
|
|
36
|
|
|
|
75
|
|
Interest expense
|
|
(21,581
|
)
|
|
|
(12,712
|
)
|
|
|
(40,682
|
)
|
|
|
(26,990
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
122,727
|
|
|
|
39,684
|
|
|
|
149,836
|
|
|
|
81,701
|
|
Income tax expense
|
|
(46,205
|
)
|
|
|
(14,795
|
)
|
|
|
(56,587
|
)
|
|
|
(30,476
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
76,522
|
|
|
|
$
|
24,889
|
|
|
|
$
|
93,249
|
|
|
|
$
|
51,225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted-average common shares outstanding
|
|
66,295
|
|
|
|
64,585
|
|
|
|
66,254
|
|
|
|
64,345
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average common shares outstanding
|
|
67,893
|
|
|
|
67,556
|
|
|
|
67,711
|
|
|
|
67,806
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per common share
|
|
$
|
1.15
|
|
|
|
$
|
0.39
|
|
|
|
$
|
1.41
|
|
|
|
$
|
0.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per common share
|
|
$
|
1.13
|
|
|
|
$
|
0.37
|
|
|
|
$
|
1.38
|
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SM ENERGY COMPANY FINANCIAL HIGHLIGHTS June
30, 2013
|
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
(in thousands, except per share amounts)
|
|
June 30,
|
|
|
|
|
December 31,
|
ASSETS
|
|
2013
|
|
|
|
|
2012
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
176
|
|
|
|
|
|
$
|
5,926
|
|
Accounts receivable
|
|
291,197
|
|
|
|
|
|
254,805
|
|
Refundable income taxes
|
|
2,716
|
|
|
|
|
|
3,364
|
|
Prepaid expenses and other
|
|
30,340
|
|
|
|
|
|
30,017
|
|
Derivative asset
|
|
58,071
|
|
|
|
|
|
37,873
|
|
Deferred income taxes
|
|
13,136
|
|
|
|
|
|
8,579
|
|
Total current assets
|
|
395,636
|
|
|
|
|
|
340,564
|
|
|
|
|
|
|
|
|
|
Property and equipment (successful efforts method), at cost:
|
|
|
|
|
|
|
|
Land
|
|
1,857
|
|
|
|
|
|
1,845
|
|
Proved oil and gas properties
|
|
5,922,411
|
|
|
|
|
|
5,401,684
|
|
Less - accumulated depletion, depreciation, and amortization
|
|
(2,737,774
|
)
|
|
|
|
|
(2,376,170
|
)
|
Unproved oil and gas properties
|
|
234,741
|
|
|
|
|
|
175,287
|
|
Wells in progress
|
|
290,289
|
|
|
|
|
|
273,928
|
|
Materials inventory, at lower of cost or market
|
|
14,012
|
|
|
|
|
|
13,444
|
|
Oil and gas properties held for sale net of accumulated depletion,
depreciation and amortization of $55,348 in 2013 and $20,676
in 2012
|
|
87,310
|
|
|
|
|
|
33,620
|
|
Other property and equipment, net of accumulated depreciation of
$25,542 in 2013 and $22,442 in 2012
|
|
176,243
|
|
|
|
|
|
153,559
|
|
Total property and equipment, net
|
|
3,989,089
|
|
|
|
|
|
3,677,197
|
|
|
|
|
|
|
|
|
|
Noncurrent assets:
|
|
|
|
|
|
|
|
Derivative asset
|
|
28,798
|
|
|
|
|
|
16,466
|
|
Restricted cash
|
|
94,311
|
|
|
|
|
|
86,773
|
|
Other noncurrent assets
|
|
82,834
|
|
|
|
|
|
78,529
|
|
Total other noncurrent assets
|
|
205,943
|
|
|
|
|
|
181,768
|
|
Total Assets
|
|
$
|
4,590,668
|
|
|
|
|
|
$
|
4,199,529
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
577,452
|
|
|
|
|
|
$
|
525,627
|
|
Derivative liability
|
|
4,748
|
|
|
|
|
|
8,999
|
|
Other current liabilities
|
|
6,000
|
|
|
|
|
|
6,920
|
|
Total current liabilities
|
|
588,200
|
|
|
|
|
|
541,546
|
|
|
|
|
|
|
|
|
|
Noncurrent liabilities:
|
|
|
|
|
|
|
|
Revolving credit facility
|
|
28,000
|
|
|
|
|
|
340,000
|
|
6.625% Senior Notes Due 2019
|
|
350,000
|
|
|
|
|
|
350,000
|
|
6.50% Senior Notes Due 2021
|
|
350,000
|
|
|
|
|
|
350,000
|
|
6.50% Senior Notes Due 2023
|
|
400,000
|
|
|
|
|
|
400,000
|
|
5.0% Senior Notes Due 2024
|
|
500,000
|
|
|
|
|
|
—
|
|
Asset retirement obligation
|
|
118,383
|
|
|
|
|
|
112,912
|
|
Asset retirement obligation associated with oil and gas properties
held for sale
|
|
4,617
|
|
|
|
|
|
1,393
|
|
Net Profits Plan liability
|
|
71,464
|
|
|
|
|
|
78,827
|
|
Deferred income taxes
|
|
598,662
|
|
|
|
|
|
537,383
|
|
Derivative liability
|
|
1,525
|
|
|
|
|
|
6,645
|
|
Other noncurrent liabilities
|
|
52,914
|
|
|
|
|
|
66,357
|
|
Total noncurrent liabilities
|
|
2,475,565
|
|
|
|
|
|
2,243,517
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
Common stock, $0.01 par value - authorized: 200,000,000 shares;
issued: 66,412,394 shares in 2013 and 66,245,816 shares in
2012; outstanding, net of treasury shares: 66,389,982 shares in
2013 and 66,195,235 shares in 2012
|
|
664
|
|
|
|
|
|
662
|
|
Additional paid-in capital
|
|
254,940
|
|
|
|
|
|
233,642
|
|
Treasury stock, at cost: 22,412 shares in 2013 and 50,581 shares in
2012
|
|
(823
|
)
|
|
|
|
|
(1,221
|
)
|
Retained earnings
|
|
1,280,332
|
|
|
|
|
|
1,190,397
|
|
Accumulated other comprehensive loss
|
|
(8,210
|
)
|
|
|
|
|
(9,014
|
)
|
Total stockholders’ equity
|
|
1,526,903
|
|
|
|
|
|
1,414,466
|
|
Total Liabilities and Stockholders’ Equity
|
|
$
|
4,590,668
|
|
|
|
|
|
$
|
4,199,529
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SM ENERGY COMPANY
|
FINANCIAL HIGHLIGHTS
|
June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash
Flows
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
|
For the Six Months Ended June 30,
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
76,522
|
|
|
|
$
|
24,889
|
|
|
|
$
|
93,249
|
|
|
|
$
|
51,225
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
(Gain) loss on divestiture activity
|
|
(6,280
|
)
|
|
|
24,176
|
|
|
|
(5,706
|
)
|
|
|
22,714
|
|
Depletion, depreciation, amortization, and asset retirement
obligation liability accretion
|
|
225,731
|
|
|
|
161,608
|
|
|
|
424,440
|
|
|
|
331,178
|
|
Exploratory dry hole expense
|
|
5,727
|
|
|
|
7,592
|
|
|
|
5,886
|
|
|
|
8,198
|
|
Impairment of proved properties
|
|
34,552
|
|
|
|
38,523
|
|
|
|
55,771
|
|
|
|
38,523
|
|
Abandonment and impairment of unproved properties
|
|
4,339
|
|
|
|
10,707
|
|
|
|
4,641
|
|
|
|
10,849
|
|
Stock-based compensation expense
|
|
9,955
|
|
|
|
8,022
|
|
|
|
18,068
|
|
|
|
12,372
|
|
Change in Net Profits Plan liability
|
|
(5,438
|
)
|
|
|
(22,079
|
)
|
|
|
(7,363
|
)
|
|
|
(18,140
|
)
|
Unrealized derivative gain
|
|
(82,979
|
)
|
|
|
(81,666
|
)
|
|
|
(40,615
|
)
|
|
|
(74,014
|
)
|
Amortization of debt discount and deferred financing costs
|
|
1,363
|
|
|
|
951
|
|
|
|
2,440
|
|
|
|
4,616
|
|
Deferred income taxes
|
|
45,959
|
|
|
|
14,927
|
|
|
|
56,239
|
|
|
|
30,215
|
|
Plugging and abandonment
|
|
(2,368
|
)
|
|
|
(670
|
)
|
|
|
(3,746
|
)
|
|
|
(1,516
|
)
|
Other
|
|
3,933
|
|
|
|
(595
|
)
|
|
|
5,769
|
|
|
|
(867
|
)
|
Changes in current assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
(37,120
|
)
|
|
|
14,702
|
|
|
|
(59,284
|
)
|
|
|
735
|
|
Refundable income taxes
|
|
397
|
|
|
|
(28
|
)
|
|
|
648
|
|
|
|
2,978
|
|
Prepaid expenses and other
|
|
(1,034
|
)
|
|
|
(1,756
|
)
|
|
|
(680
|
)
|
|
|
(4,759
|
)
|
Accounts payable and accrued expenses
|
|
40,804
|
|
|
|
22,932
|
|
|
|
46,598
|
|
|
|
(4,019
|
)
|
Net cash provided by operating activities
|
|
314,063
|
|
|
|
222,235
|
|
|
|
596,355
|
|
|
|
410,288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from sale of oil and gas properties
|
|
16,036
|
|
|
|
13,731
|
|
|
|
20,343
|
|
|
|
15,410
|
|
Capital expenditures
|
|
(352,852
|
)
|
|
|
(370,351
|
)
|
|
|
(733,992
|
)
|
|
|
(705,366
|
)
|
Acquisition of proved and unproved oil and gas properties
|
|
(59,156
|
)
|
|
|
(5,312
|
)
|
|
|
(59,201
|
)
|
|
|
(5,312
|
)
|
Other
|
|
(2,915
|
)
|
|
|
(1,439
|
)
|
|
|
(4,940
|
)
|
|
|
111
|
|
Net cash used in investing activities
|
|
(398,887
|
)
|
|
|
(363,371
|
)
|
|
|
(777,790
|
)
|
|
|
(695,157
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from credit facility
|
|
293,000
|
|
|
|
776,500
|
|
|
|
516,500
|
|
|
|
802,500
|
|
Repayment of credit facility
|
|
(695,000
|
)
|
|
|
(739,500
|
)
|
|
|
(828,500
|
)
|
|
|
(741,500
|
)
|
Deferred financing costs related to credit facility
|
|
(3,444
|
)
|
|
|
—
|
|
|
|
(3,444
|
)
|
|
|
—
|
|
Net proceeds from 5.0% Senior Notes Due 2024
|
|
490,820
|
|
|
|
—
|
|
|
|
490,820
|
|
|
|
—
|
|
Net proceeds from 6.50% Senior Notes Due 2023
|
|
—
|
|
|
|
392,336
|
|
|
|
—
|
|
|
|
392,336
|
|
Repayment of 3.50% Senior Convertible Notes
|
|
—
|
|
|
|
(287,500
|
)
|
|
|
—
|
|
|
|
(287,500
|
)
|
Proceeds from sale of common stock
|
|
2,880
|
|
|
|
1,850
|
|
|
|
3,652
|
|
|
|
2,888
|
|
Dividends paid
|
|
(3,314
|
)
|
|
|
(3,208
|
)
|
|
|
(3,314
|
)
|
|
|
(3,208
|
)
|
Other
|
|
(29
|
)
|
|
|
556
|
|
|
|
(29
|
)
|
|
|
343
|
|
Net cash provided by financing activities
|
|
84,913
|
|
|
|
141,034
|
|
|
|
175,685
|
|
|
|
165,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
89
|
|
|
|
(102
|
)
|
|
|
(5,750
|
)
|
|
|
(119,010
|
)
|
Cash and cash equivalents at beginning of period
|
|
87
|
|
|
|
286
|
|
|
|
5,926
|
|
|
|
119,194
|
|
Cash and cash equivalents at end of period
|
|
$
|
176
|
|
|
|
$
|
184
|
|
|
|
$
|
176
|
|
|
|
$
|
184
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SM ENERGY COMPANY
|
FINANCIAL HIGHLIGHTS
|
June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income (GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
to adjusted net income (Non-GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
|
For the Six Months Ended June 30,
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net income (GAAP)
|
|
$
|
76,522
|
|
|
|
$
|
24,889
|
|
|
|
$
|
93,249
|
|
|
|
$
|
51,225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments net of tax: (1) |
|
|
|
|
|
|
|
|
|
|
|
Change in Net Profits Plan liability
|
|
(3,393
|
)
|
|
|
(13,844
|
)
|
|
|
(4,580
|
)
|
|
|
(11,374
|
)
|
Unrealized derivative gain
|
|
(51,779
|
)
|
|
|
(51,205
|
)
|
|
|
(25,263
|
)
|
|
|
(46,407
|
)
|
(Gain) loss on divestiture activity
|
|
(3,919
|
)
|
|
|
15,158
|
|
|
|
(3,549
|
)
|
|
|
14,241
|
|
Impairment of proved properties
|
|
21,561
|
|
|
|
24,154
|
|
|
|
34,690
|
|
|
|
24,154
|
|
Abandonment and impairment of unproved properties
|
|
2,708
|
|
|
|
6,713
|
|
|
|
2,887
|
|
|
|
6,802
|
|
Royalty adjustment (2) |
|
10,107
|
|
|
|
—
|
|
|
|
10,075
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income (Non-GAAP) (3) |
|
$
|
51,807
|
|
|
|
$
|
5,865
|
|
|
|
$
|
107,509
|
|
|
|
$
|
38,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average common shares outstanding:
|
|
67,893
|
|
|
|
67,556
|
|
|
|
67,711
|
|
|
|
67,806
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per diluted common share:
|
|
$
|
0.76
|
|
|
|
$
|
0.09
|
|
|
|
$
|
1.59
|
|
|
|
$
|
0.57
|
|
|
(1) For the three and six-month periods ended June 30,
2013, adjustments are shown net of tax using the Company's
effective rate of 37.6%, and 37.8% respectively, as calculated by
dividing income tax expense by income before income taxes on the
consolidated statement of operations. For the three and six-month
period ended June 30, 2012, adjustments are shown net of tax and
are calculated using a tax rate of 37.3%, which approximates the
Company's statutory tax rate for that period, as adjusted for
ordinary permanent differences.
|
|
(2) Royalty adjustment is included as a portion of
Other operating expense on the Company's Condensed Consolidated
Statement of Operations. The estimated liability is related to
ongoing discussions to clarify royalty payment provisions of
various leases on certain South Texas & Gulf Coast acreage.
|
|
(3) Adjusted net income excludes certain items that the
Company believes affect the comparability of operating results and
generally are items whose timing and/or amount cannot be
reasonably estimated. These items include non-cash adjustments and
impairments such as the change in the Net Profits Plan liability,
unrealized derivative gain, property impairments, and (gain) loss
on divestiture activity. The non-GAAP measure of adjusted net
income is presented because management believes it provides useful
additional information to investors for analysis of SM Energy's
fundamental business on a recurring basis. In addition, management
believes that adjusted net income is widely used by professional
research analysts and others in the valuation, comparison, and
investment recommendations of companies in the oil and gas
exploration and production industry, and many investors use the
published research of industry research analysts in making
investment decisions. Adjusted net income should not be considered
in isolation or as a substitute for net income, income from
operations, cash provided by operating activities or other income,
profitability, cash flow, or liquidity measures prepared under
GAAP. Since adjusted net income excludes some, but not all, items
that affect net income and may vary among companies, the adjusted
net income amounts presented may not be comparable to similarly
titled measures of other companies.
|
|
SM ENERGY COMPANY
|
FINANCIAL HIGHLIGHTS
|
June 30, 2013
|
EBITDAX
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income (GAAP) to EBITDAX (Non-GAAP) to net
cash provided by operating activities (GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
|
For the Six Months Ended June 30,
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (GAAP)
|
|
$
|
76,522
|
|
|
|
$
|
24,889
|
|
|
|
$
|
93,249
|
|
|
|
$
|
51,225
|
|
Interest expense
|
|
21,581
|
|
|
|
12,712
|
|
|
|
40,682
|
|
|
|
26,990
|
|
Interest income
|
|
(24
|
)
|
|
|
(5
|
)
|
|
|
(36
|
)
|
|
|
(75
|
)
|
Income tax expense
|
|
46,205
|
|
|
|
14,795
|
|
|
|
56,587
|
|
|
|
30,476
|
|
Depreciation, depletion, amortization, and asset retirement obligation
liability accretion
|
|
225,731
|
|
|
|
161,608
|
|
|
|
424,440
|
|
|
|
331,178
|
|
Exploration (1) |
|
18,383
|
|
|
|
22,007
|
|
|
|
31,607
|
|
|
|
40,614
|
|
Impairment of proved properties
|
|
34,552
|
|
|
|
38,523
|
|
|
|
55,771
|
|
|
|
38,523
|
|
Abandonment and impairment of unproved properties
|
|
4,339
|
|
|
|
10,707
|
|
|
|
4,641
|
|
|
|
10,849
|
|
Stock-based compensation expense
|
|
9,955
|
|
|
|
8,022
|
|
|
|
18,068
|
|
|
|
12,372
|
|
Unrealized derivative gain
|
|
(82,979
|
)
|
|
|
(81,666
|
)
|
|
|
(40,615
|
)
|
|
|
(74,014
|
)
|
Change in Net Profits Plan liability
|
|
(5,438
|
)
|
|
|
(22,079
|
)
|
|
|
(7,363
|
)
|
|
|
(18,140
|
)
|
(Gain) loss on divestiture activity
|
|
(6,280
|
)
|
|
|
24,176
|
|
|
|
(5,706
|
)
|
|
|
22,714
|
|
EBITDAX (Non-GAAP) (2)
|
|
342,547
|
|
|
|
213,689
|
|
|
|
671,325
|
|
|
|
472,712
|
|
Interest expense
|
|
(21,581
|
)
|
|
|
(12,712
|
)
|
|
|
(40,682
|
)
|
|
|
(26,990
|
)
|
Interest income
|
|
24
|
|
|
|
5
|
|
|
|
36
|
|
|
|
75
|
|
Income tax expense
|
|
(46,205
|
)
|
|
|
(14,795
|
)
|
|
|
(56,587
|
)
|
|
|
(30,476
|
)
|
Exploration
|
|
(18,383
|
)
|
|
|
(22,007
|
)
|
|
|
(31,607
|
)
|
|
|
(40,614
|
)
|
Exploratory dry hole expense
|
|
5,727
|
|
|
|
7,592
|
|
|
|
5,886
|
|
|
|
8,198
|
|
Amortization of debt discount and deferred financing costs
|
|
1,363
|
|
|
|
951
|
|
|
|
2,440
|
|
|
|
4,616
|
|
Deferred income taxes
|
|
45,959
|
|
|
|
14,927
|
|
|
|
56,239
|
|
|
|
30,215
|
|
Plugging and abandonment
|
|
(2,368
|
)
|
|
|
(670
|
)
|
|
|
(3,746
|
)
|
|
|
(1,516
|
)
|
Other
|
|
3,933
|
|
|
|
(595
|
)
|
|
|
5,769
|
|
|
|
(867
|
)
|
Changes in current assets and liabilities
|
|
3,047
|
|
|
|
35,850
|
|
|
|
(12,718
|
)
|
|
|
(5,065
|
)
|
Net cash provided by operating activities (GAAP)
|
|
$
|
314,063
|
|
|
|
$
|
222,235
|
|
|
|
$
|
596,355
|
|
|
|
$
|
410,288
|
|
|
(1) Stock-based compensation expense is a component of
exploration expense and general and administrative expense on the
accompanying statements of operations. Therefore, the exploration
line items shown in the reconciliation above will vary from the
amount shown on the accompanying statements of operations because of
the component of stock-based compensation expense recorded to
exploration.
|
|
(2) EBITDAX represents income (loss) before interest
expense, interest income, income taxes, depreciation, depletion,
amortization and accretion, exploration expense, property
impairments, non-cash stock compensation expense, unrealized
derivative gains, change in the Net Profit Plan liability, and gains
and losses on divestitures. EBITDAX excludes certain items that the
Company believes affect the comparability of operating results and
can exclude items that are generally one-time or whose timing and/or
amount cannot be reasonably estimated. EBITDAX is a non-GAAP measure
that is presented because the Company believes that it provides
useful additional information to investors, as a performance
measure, for analysis of the Company's ability to internally
generate funds for exploration, development, acquisitions, and to
service debt. The Company is also subject to financial covenants
under its credit facility based on its debt to EBITDAX ratio. In
addition, EBITDAX is widely used by professional research analysts
and others in the valuation, comparison, and investment
recommendations of companies in the oil and gas exploration and
production industry, and many investors use the published research
of industry research analysts in making investment decisions.
EBITDAX should not be considered in isolation or as a substitute for
net income, income from operations, net cash provided by operating
activities, profitability, or liquidity measures prepared under
GAAP. Because EBITDAX excludes some, but not all items that affect
net income and may vary among companies, the EBITDAX amounts
presented may not be comparable to similar metrics of other
companies.
|
|
Copyright Business Wire 2013