• | Quarterly average daily production of 139 MBOE per day, compared to guidance range of 133 - 140 MBOE per day; quarterly production mix of 52% liquids/48% natural gas. |
• | Quarterly GAAP net income of $65.6 million, or $0.96 per diluted share; adjusted quarterly net income of $107.6 million, or $1.58 per diluted share. |
• | Quarterly EBITDAX of $398.9 million; quarterly GAAP cash provided by operating activities of $299.7 million. |
• | Enters into agreements to acquire approximately 28,000 net acres in the Powder River Basin and expects to add a third rig to accelerate its program. |
Average Realized Commodity Prices for the Three Months Ended March 31, 2014 | |||||||
Before the effect of derivative cash settlements | After the effect of derivative cash settlements | ||||||
Oil ($/Bbl) | $ | 88.96 | $ | 87.11 | |||
Gas ($/Mcf) | $ | 5.22 | $ | 4.84 | |||
Natural gas liquids ($/Bbl) | $ | 38.79 | $ | 35.76 | |||
Equivalent ($/BOE) | $ | 49.96 | $ | 47.64 |
Production | Reported | 1Q14 Guidance | |
Average daily production (MBOE/d) | 138.6 | 133 - 140 | |
Total production (MMBOE) | 12.47 | 12.0 - 12.6 | |
Costs | |||
LOE ($/BOE) | $4.58 | $5.25 - $5.50 | |
Transportation ($/BOE) | $6.35 | $5.75 - $6.05 | |
Production taxes (% of pre-derivative oil, gas, and NGL revenue) | 4.4% | 5.0% - 5.5% | |
G&A - Cash ($/BOE) | $2.18 | $2.00 - $2.20 | |
G&A - Cash NPP ($/BOE) | $0.24 | $0.20 - $0.35 | |
G&A - Non-cash ($/BOE) | $0.39 | $0.35 - $0.50 | |
Total G&A ($/BOE) | $2.81 | $2.55 - $3.05 | |
DD&A ($/BOE) | $14.21 | $15.10 - $15.90 |
Guidance for 2014 | |||
2Q14 | FY2014 | ||
Production (MMBOE) | 12.4 - 13.0 | 51.5 - 53.5 | |
Average daily production (MBOE/d) | 136 - 143 | 140 - 148 | |
LOE ($/BOE) | $4.80 - $5.05 | $4.75 - $5.00 | |
Transportation ($/BOE) | $6.10 - $6.50 | $6.10 - $6.50 | |
Production taxes (% of pre-derivative oil, gas, and NGL revenue) | 4.5% - 5.0% | 4.5% - 5.0% | |
G&A - Cash ($/BOE) | $2.25 - $2.45 | $2.20 - $2.45 | |
G&A - Cash NPP ($/BOE) | $0.25 - $0.40 | $0.25 - $0.40 | |
G&A - Non-cash ($/BOE) | $0.40 - $0.60 | $0.30 - $0.50 | |
Total G&A ($/BOE) | $2.90 - $3.45 | $2.75 - $3.35 | |
DD&A ($/BOE) | $14.00 - $14.75 | $14.00 - $14.75 | |
Effective income tax rate range | 37.0% - 37.5% | ||
% of income tax that is current | <3% |
SM ENERGY COMPANY | ||||||||||
FINANCIAL HIGHLIGHTS (unaudited) | ||||||||||
March 31, 2014 | ||||||||||
Production Data | For the Three Months Ended March 31, | |||||||||
2014 | 2013 | Percent Change | ||||||||
Average realized sales price, before the effects of | ||||||||||
derivative cash settlements: | ||||||||||
Oil (per Bbl) | $ | 88.96 | $ | 91.67 | (3)% | |||||
Gas (per Mcf) | 5.22 | 3.57 | 46% | |||||||
NGL (per Bbl) | 38.79 | 36.65 | 6% | |||||||
Equivalent (per BOE) | $ | 49.96 | $ | 45.38 | 10% | |||||
Average realized sales price, including the effects of | ||||||||||
derivative cash settlements: | ||||||||||
Oil (per Bbl) | $ | 87.11 | $ | 91.30 | (5)% | |||||
Gas (per Mcf) | 4.84 | 3.90 | 24% | |||||||
NGL (per Bbl) | 35.76 | 37.80 | (5)% | |||||||
Equivalent (per BOE) | $ | 47.64 | $ | 46.51 | 2% | |||||
Production: | ||||||||||
Oil (MMBbls) | 3.66 | 3.13 | 17% | |||||||
Gas (Bcf) | 35.54 | 32.24 | 10% | |||||||
NGL (MMBbls) | 2.89 | 1.84 | 57% | |||||||
MMBOE | 12.47 | 10.35 | 21% | |||||||
Average daily production: | ||||||||||
Oil (MBbls per day) | 40.6 | 34.8 | 17% | |||||||
Gas (MMcf per day) | 394.9 | 358.2 | 10% | |||||||
NGL (MBbls per day) | 32.1 | 20.5 | 57% | |||||||
MBOE | 138.6 | 115.0 | 21% | |||||||
Per BOE Data: | ||||||||||
Realized price before the effects of derivative cash settlements | $ | 49.96 | $ | 45.38 | 10% | |||||
Lease operating expense | 4.58 | 5.28 | (13)% | |||||||
Transportation costs | 6.35 | 4.58 | 39% | |||||||
Production taxes | 2.20 | 2.28 | (4)% | |||||||
General and administrative | 2.81 | 3.12 | (10)% | |||||||
Operating profit, before the effects of derivative cash settlements | $ | 34.02 | $ | 30.12 | 13% | |||||
Derivative cash settlements | (2.32 | ) | 1.13 | (305)% | ||||||
Operating profit, including the effects of derivative cash settlements | $ | 31.70 | $ | 31.25 | 1% | |||||
Depletion, depreciation, amortization, and | ||||||||||
asset retirement obligation liability accretion | $ | 14.21 | $ | 19.20 | (26)% |
SM ENERGY COMPANY | ||||||||
FINANCIAL HIGHLIGHTS (unaudited) | ||||||||
March 31, 2014 | ||||||||
Condensed Consolidated Statements of Operations | ||||||||
(in thousands, except per share amounts) | For the Three Months Ended March 31, | |||||||
2014 | 2013 | |||||||
Operating revenues: | ||||||||
Oil, gas, and NGL production revenue | $ | 623,109 | $ | 469,575 | ||||
Other operating revenues | 9,611 | 14,605 | ||||||
Total operating revenues | 632,720 | 484,180 | ||||||
Operating expenses: | ||||||||
Oil, gas, and NGL production expense | 163,709 | 125,633 | ||||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | 177,215 | 198,709 | ||||||
Exploration | 21,335 | 15,398 | ||||||
Impairment of properties | 2,801 | 21,521 | ||||||
General and administrative | 35,051 | 32,280 | ||||||
Change in Net Profits Plan liability | (1,776 | ) | (1,925 | ) | ||||
Derivative loss | 97,662 | 30,572 | ||||||
Other operating expense | 8,089 | 15,794 | ||||||
Total operating expenses | 504,086 | 437,982 | ||||||
Income from operations | 128,634 | 46,198 | ||||||
Non-operating income (expense): | ||||||||
Interest income | 26 | 12 | ||||||
Interest expense | (24,190 | ) | (19,101 | ) | ||||
Income before income taxes | 104,470 | 27,109 | ||||||
Income tax expense | (38,863 | ) | (10,382 | ) | ||||
Net income | $ | 65,607 | $ | 16,727 | ||||
Basic weighted-average common shares outstanding | 67,056 | 66,211 | ||||||
Diluted weighted-average common shares outstanding | 68,126 | 67,521 | ||||||
Basic net income per common share | $ | 0.98 | $ | 0.25 | ||||
Diluted net income per common share | $ | 0.96 | $ | 0.25 |
SM ENERGY COMPANY | |||||||
FINANCIAL HIGHLIGHTS (unaudited) | |||||||
March 31, 2014 | |||||||
Condensed Consolidated Balance Sheets | |||||||
(in thousands, except share amounts) | March 31, | December 31, | |||||
ASSETS | 2014 | 2013 | |||||
Current assets: | |||||||
Cash and cash equivalents | $ | 236,435 | $ | 282,248 | |||
Accounts receivable | 307,784 | 318,371 | |||||
Derivative asset | 7,450 | 21,559 | |||||
Deferred income taxes | 11,227 | 10,749 | |||||
Prepaid expenses and other | 14,446 | 14,574 | |||||
Total current assets | 577,342 | 647,501 | |||||
Property and equipment (successful efforts method): | |||||||
Proved oil and gas properties | 5,875,541 | 5,637,462 | |||||
Less - accumulated depletion, depreciation, and amortization | (2,722,287 | ) | (2,583,698 | ) | |||
Unproved oil and gas properties | 287,607 | 271,100 | |||||
Wells in progress | 277,879 | 279,654 | |||||
Oil and gas properties held for sale net of accumulated depletion, depreciation and amortization of $31,766 in 2014 and $7,390 in 2013 | 42,276 | 19,072 | |||||
Other property and equipment, net of accumulated depreciation of $31,013 in 2014 and $28,775 in 2013 | 243,680 | 236,202 | |||||
Total property and equipment, net | 4,004,696 | 3,859,792 | |||||
Noncurrent assets: | |||||||
Derivative asset | 13,886 | 30,951 | |||||
Restricted cash | 23,753 | 96,713 | |||||
Other noncurrent assets | 69,334 | 70,208 | |||||
Total other noncurrent assets | 106,973 | 197,872 | |||||
Total Assets | $ | 4,689,011 | $ | 4,705,165 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expenses | $ | 443,395 | $ | 606,751 | |||
Derivative liability | 60,684 | 26,380 | |||||
Other current liabilities | 11,200 | 6,000 | |||||
Total current liabilities | 515,279 | 639,131 | |||||
Noncurrent liabilities: | |||||||
Revolving credit facility | — | — | |||||
Senior Notes | 1,600,000 | 1,600,000 | |||||
Asset retirement obligation | 115,889 | 115,659 | |||||
Asset retirement obligation associated with oil and gas properties held for sale | 4,526 | 3,033 | |||||
Net Profits Plan liability | 55,209 | 56,985 | |||||
Deferred income taxes | 688,994 | 650,125 | |||||
Derivative liability | 7,885 | 4,640 | |||||
Other noncurrent liabilities | 25,810 | 28,771 | |||||
Total noncurrent liabilities | 2,498,313 | 2,459,213 | |||||
Stockholders’ equity: | |||||||
Common stock, $0.01 par value - authorized: 200,000,000 shares; issued: 67,078,853 shares in 2014 and 2013; outstanding, net of treasury shares: 67,056,441 shares in 2014 and 2013 | 671 | 671 | |||||
Additional paid-in capital | 264,064 | 257,720 | |||||
Treasury stock, at cost: 22,412 shares in 2014 and 2013 | (823 | ) | (823 | ) | |||
Retained earnings | 1,416,923 | 1,354,669 | |||||
Accumulated other comprehensive loss | (5,416 | ) | (5,416 | ) | |||
Total stockholders’ equity | 1,675,419 | 1,606,821 | |||||
Total Liabilities and Stockholders’ Equity | $ | 4,689,011 | $ | 4,705,165 |
SM ENERGY COMPANY | ||||||||
FINANCIAL HIGHLIGHTS (unaudited) | ||||||||
March 31, 2014 | ||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||
(in thousands) | ||||||||
For the Three Months Ended March 31, | ||||||||
2014 | 2013 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 65,607 | $ | 16,727 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
(Gain) loss on divestiture activity | (2,958 | ) | 574 | |||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | 177,215 | 198,709 | ||||||
Exploratory dry hole expense | — | 159 | ||||||
Impairment of properties | 2,801 | 21,521 | ||||||
Stock-based compensation expense | 6,344 | 8,113 | ||||||
Change in Net Profits Plan liability | (1,776 | ) | (1,925 | ) | ||||
Derivative loss | 97,662 | 30,572 | ||||||
Derivative cash settlement (loss) gain | (28,940 | ) | 11,792 | |||||
Amortization of deferred financing costs | 1,477 | 1,077 | ||||||
Deferred income taxes | 38,374 | 10,280 | ||||||
Plugging and abandonment | (1,325 | ) | (1,378 | ) | ||||
Other | (3,103 | ) | 1,836 | |||||
Changes in current assets and liabilities: | ||||||||
Accounts receivable | 9,347 | (22,164 | ) | |||||
Prepaid expenses and other | 885 | 605 | ||||||
Accounts payable and accrued expenses | (61,882 | ) | 5,794 | |||||
Net cash provided by operating activities | 299,728 | 282,292 | ||||||
Cash flows from investing activities: | ||||||||
Net proceeds from sale of oil and gas properties | 1,979 | 4,307 | ||||||
Capital expenditures | (351,739 | ) | (381,185 | ) | ||||
Other | 4,227 | (2,025 | ) | |||||
Net cash used in investing activities | (345,533 | ) | (378,903 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from credit facility | — | 223,500 | ||||||
Repayment of credit facility | — | (133,500 | ) | |||||
Other | (8 | ) | 772 | |||||
Net cash provided by (used in) financing activities | (8 | ) | 90,772 | |||||
Net change in cash and cash equivalents | (45,813 | ) | (5,839 | ) | ||||
Cash and cash equivalents at beginning of period | 282,248 | 5,926 | ||||||
Cash and cash equivalents at end of period | $ | 236,435 | $ | 87 |
SM ENERGY COMPANY | ||||||||
FINANCIAL HIGHLIGHTS (unaudited) | ||||||||
March 31, 2014 | ||||||||
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 March 31, | ||||||||
2014 | 2013 | |||||||
Reported net income (GAAP) | $ | 65,607 | $ | 16,727 | ||||
Adjustments net of tax: (1) | ||||||||
Change in Net Profits Plan liability | (1,115 | ) | (1,188 | ) | ||||
Derivative loss | 61,332 | 18,863 | ||||||
Derivative cash settlement (loss) gain | (18,174 | ) | 7,276 | |||||
(Gain) loss on divestiture activity | (1,858 | ) | 354 | |||||
Impairment of properties | 1,759 | 13,279 | ||||||
Adjusted net income (Non-GAAP) (2) | $ | 107,551 | $ | 55,311 | ||||
Diluted weighted-average common shares outstanding: | 68,126 | 67,521 | ||||||
Adjusted net income per diluted common share: | $ | 1.58 | $ | 0.82 | ||||
(1) For the three-month period ended March 31, 2014, adjustments are shown net of tax and are calculated using a tax rate of 37.2%, which approximates the Company's statutory tax rate for that period, as adjusted for ordinary permanent differences. For the three-month period ended March 31, 2013, adjustments are shown net of tax using the Company's effective rate as calculated by dividing income tax expense by income before income taxes on the consolidated statement of operations. | ||||||||
(2) 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, derivative loss, derivative cash settlement gain (loss), impairment of properties, 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 (unaudited) | |||||||
March 31, 2014 | |||||||
EBITDAX (3) | |||||||
(in thousands) | |||||||
Reconciliation of net income (GAAP) to EBITDAX (Non-GAAP) to net cash provided by operating activities (GAAP) | |||||||
For the Three Months Ended March 31, | |||||||
2014 | 2013 | ||||||
Net income (GAAP) | $ | 65,607 | $ | 16,727 | |||
Interest expense | 24,190 | 19,101 | |||||
Interest income | (26 | ) | (12 | ) | |||
Income tax expense | 38,863 | 10,382 | |||||
Depreciation, depletion, amortization, and asset retirement obligation liability accretion | 177,215 | 198,709 | |||||
Exploration (1) | 19,938 | 13,224 | |||||
Impairment of properties | 2,801 | 21,521 | |||||
Stock-based compensation expense | 6,344 | 8,113 | |||||
Derivative loss | 97,662 | 30,572 | |||||
Derivative cash settlement gain (loss) | (28,940 | ) | 11,792 | ||||
Change in Net Profits Plan liability | (1,776 | ) | (1,925 | ) | |||
(Gain) loss on divestiture activity (2) | (2,958 | ) | 574 | ||||
EBITDAX (Non-GAAP) | 398,920 | 328,778 | |||||
Interest expense | (24,190 | ) | (19,101 | ) | |||
Interest income | 26 | 12 | |||||
Income tax expense | (38,863 | ) | (10,382 | ) | |||
Exploration (1) | (19,938 | ) | (13,224 | ) | |||
Exploratory dry hole expense | — | 159 | |||||
Amortization of deferred financing costs | 1,477 | 1,077 | |||||
Deferred income taxes | 38,374 | 10,280 | |||||
Plugging and abandonment | (1,325 | ) | (1,378 | ) | |||
Other | (3,103 | ) | 1,836 | ||||
Changes in current assets and liabilities | (51,650 | ) | (15,765 | ) | |||
Net cash provided by operating activities (GAAP) | $ | 299,728 | $ | 282,292 | |||
(1) Stock-based compensation expense is a component of exploration expense and general and administrative expense on the accompanying condensed consolidated statements of operations. Therefore, the exploration line items shown in the reconciliation above will vary from the amount shown on the accompanying condensed consolidated statements of operations because of the component of stock-based compensation expense recorded to exploration. | |||||||
(2) (Gain) loss on divestiture activity is included within the other operating revenues line item of the accompanying condensed consolidated statements of operations. | |||||||
(3) EBITDAX represents income before interest expense, interest income, income taxes, depreciation, depletion, amortization, and accretion, exploration expense, property impairments, non-cash stock compensation expense, derivative gains and losses net of cash settlements, change in the Net Profits Plan liability, and gains and losses on divestitures. EBITDAX excludes certain items that we believe affect the comparability of operating results and can exclude items that are generally one-time in nature or whose timing and/or amount cannot be reasonably estimated. EBITDAX is a non-GAAP measure that is presented because we believe that it provides useful additional information to investors and analysts, as a performance measure, for analysis of our ability to internally generate funds for exploration, development, acquisitions, and to service debt. We are also subject to a financial covenant under our credit facility based on our 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, or 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. |