• | transformative second half of 2016; more than $6 billion in completed or announced transactions that reposition the Company to have a top tier asset base in both the Midland Basin and Eagle Ford |
• | positioned in 2017 with significant liquidity; enter 2017 with revolving line of credit undrawn plus expected proceeds from announced divestitures |
• | 2017 operating plan that targets near 150% growth in Midland Basin production and near 50% improvement in the Company’s operating margin per Boe, for the fourth quarter of 2017 compared with the fourth quarter of 2016 |
• | three-year operating and financial plan that is expected to generate more than 15% production CAGR from retained assets for 2016-2019, while aligning expected capital expenditures and cash flow from operations beginning in 2019 |
• | outstanding initial performance from wells on acquired Midland Basin assets, with new wells to date exceeding the Company’s acquisition assumptions by more than 30% |
• | Total capital spend* (costs incurred less ARO, capitalized interest and acquisitions) of approximately $875 million. Total capital spend assumptions include modest increases for higher vendor costs (under a largely flat oil price scenario), specifically for pressure pumping. |
◦ | Permian - Drill approximately 100 wells and complete approximately 80 wells (gross, operated) |
◦ | Eagle Ford - Drill approximately 25 wells and complete approximately 35 wells (gross, operated) |
◦ | Williston - No capital allocation |
◦ | Facilities - Approximately $50-$55 million is included for facilities build-out |
• | Asset divestiture timing: Third-party operated Eagle Ford asset sale assumed to close at the end of February 2017 and the Divide County, North Dakota asset sale assumed to close at the end of the second quarter of 2017. |
• | Average commodity price projections: |
◦ | 2017 WTI oil $55.00, Henry Hub natural gas $3.30, NGLs $27.50 |
• | Hedges: Based on the production guidance mid-point, the Company has hedges in place for approximately 65% of oil production, 85% of natural gas production and 75% of NGL production (hedges are ethane, propane, butanes and gasoline) |
• | Total capital spend: $875 million. |
• | Production: 40-43 MMBoe, with oil approximately 29% of quarterly commodity mix through the year as new production begins to offset asset sales. Due to the timing of asset sales and development activity, total Company production will decline through the third quarter of 2017. |
• | LOE: ~$4.00 per Boe, with 1H17 exceeding the average and 2H17 below the average as high cost asset sales are completed. Includes ad valorem taxes. |
• | Transportation: $5.50-$5.75 per Boe, with higher costs in the first quarter of 2017 as high cost asset sales are completed. |
• | Production taxes: ~$1.25 per Boe or 4.0-4.5%. |
• | G&A: $120-130 million, including approximately $18-23 million of non-cash compensation. |
• | Capitalized overhead/Exploration: $65-70 million, before dry hole expense, all of which is included in capital expenditure guidance. |
• | DD&A: $13.00-15.00 per Boe. |
• | Production of approximately 11.0-11.4 MMBoe. Lower sequential production from the fourth quarter of 2016 is primarily the result of: assets sold that contributed to fourth quarter production, including Raven/Bear Den on December 1, 2016; the expected sale of the third-party operated Eagle Ford assets at the end of February 2017; normal declines in the Eagle Ford and Divide County, which will not be offset by new wells due to minimal operated and third-party operated completion activity; all of which will be partially offset by increased production from the Midland Basin. |
• | Completion of approximately 17 wells during the quarter. The total number of completions each quarter is affected by pad drilling. |
• | Total capital spend of approximately $200 million, plus $60 million for the acquisition of additional Permian Basin acreage announced in the fourth quarter of 2016 and closed in January 2017. |
PRODUCTION - MMBoe | ||
Fourth Quarter 2016 | Full Year 2016 | |
Oil (MMBbls) | 4.0 | 16.6 |
Natural gas (Bcf) | 35.2 | 146.9 |
NGLs (MMBbls) | 3.5 | 14.2 |
Total MMBoe | 13.4 | 55.3 |
• | Production includes production from assets sold (through the closing date) or pending sale |
REGIONAL PRODUCTION - MMBoe | ||
Fourth Quarter 2016 | Full Year 2016 | |
Eagle Ford (operated) | 7.6 | 31.5 |
Eagle Ford (third-party operated) | 2.2 | 9.7 |
Permian Basin | 1.4 | 3.8 |
Rocky Mountain | 2.2 | 10.3 |
Total MMBoe | 13.4 | 55.3 |
• | Permian Basin full year includes ~275 MBoe outside the Midland Basin sold in the third quarter of 2016 |
• | Eagle Ford (operated) includes nominal other production from the region |
CASH PRODUCTION COSTS $ PER BOE | ||
Fourth Quarter 2016 | Full Year 2016 | |
Total LOE, incl. ad valorem tax | 3.84 | 3.72 |
Transportation | 6.39 | 6.16 |
Production tax | 1.11 | 0.94 |
Total $ Per Boe | 11.34 | 10.82 |
Proved reserves year-end 2015 | 471 | MMBoe | |
Production | (55 | ) | |
Divestitures | (48 | ) | |
Reserve additions through drilling | 108 | ||
Reserve additions through acquisition | 16 | ||
Reserve revisions primarily price and 5-year rule | (96 | ) | |
Proved reserves year-end 2016 | 396 | MMBoe |
• | March 7, 2017 - Raymond James 38th Annual Institutional Investors Conference. Executive Vice President and Chief Financial Officer Wade Pursell will present at 1:40 p.m. Eastern time. This event will be webcast. The presentation for this event will be posted March 6, 2017. |
• | March 27, 2017 - Scotia Howard Weil Energy Conference. President and Chief Executive Officer Jay Ottoson will present at 2:20 p.m. Central time. This event is not webcast. The presentation for this event will be posted March 26, 2017. |
SM ENERGY COMPANY | |||||||||||||||||||||
FINANCIAL HIGHLIGHTS | |||||||||||||||||||||
December 31, 2016 | |||||||||||||||||||||
For the Three Months Ended December 31, | For the Twelve Months Ended December 31, | ||||||||||||||||||||
Production Data: | 2016 | 2015 | Percent Change | 2016 | 2015 | Percent Change | |||||||||||||||
Average realized sales price, before the effects of derivative settlements: | |||||||||||||||||||||
Oil (per Bbl) | $ | 43.58 | $ | 34.93 | 25 | % | $ | 36.85 | $ | 41.49 | (11 | )% | |||||||||
Gas (per Mcf) | $ | 2.86 | $ | 2.19 | 31 | % | $ | 2.30 | $ | 2.57 | (11 | )% | |||||||||
NGL (per Bbl) | $ | 20.02 | $ | 14.99 | 34 | % | $ | 16.16 | $ | 15.92 | 2 | % | |||||||||
Equivalent (per BOE) | $ | 25.86 | $ | 20.03 | 29 | % | $ | 21.32 | $ | 23.36 | (9 | )% | |||||||||
Average realized sales price, including the effects of derivative settlements: | |||||||||||||||||||||
Oil (per Bbl) | $ | 48.96 | $ | 55.81 | (12 | )% | $ | 51.48 | $ | 60.34 | (15 | )% | |||||||||
Gas (per Mcf) | $ | 3.21 | $ | 2.96 | 8 | % | $ | 2.94 | $ | 3.28 | (10 | )% | |||||||||
NGL (per Bbl) | $ | 16.92 | $ | 15.60 | 8 | % | $ | 15.56 | $ | 17.61 | (12 | )% | |||||||||
Equivalent (BOE) | $ | 27.59 | $ | 28.40 | (3 | )% | $ | 27.28 | $ | 31.34 | (13 | )% | |||||||||
Production: | |||||||||||||||||||||
Oil (MMBbls) | 4.0 | 4.4 | (8 | )% | 16.6 | 19.2 | (14 | )% | |||||||||||||
Gas (Bcf) | 35.2 | 40.2 | (12 | )% | 146.9 | 173.6 | (15 | )% | |||||||||||||
NGL (MMBbls) | 3.5 | 3.8 | (9 | )% | 14.2 | 16.1 | (12 | )% | |||||||||||||
MMBOE (6:1) | 13.4 | 14.9 | (10 | )% | 55.3 | 64.2 | (14 | )% | |||||||||||||
Average daily production: | |||||||||||||||||||||
Oil (MBbls/d) | 43.9 | 47.7 | (8 | )% | 45.4 | 52.7 | (14 | )% | |||||||||||||
Gas (MMcf/d) | 382.7 | 436.6 | (12 | )% | 401.5 | 475.7 | (16 | )% | |||||||||||||
NGL (MBbls/d) | 37.9 | 41.6 | (9 | )% | 38.8 | 44.0 | (12 | )% | |||||||||||||
MBOE/d (6:1) | 145.6 | 162.1 | (10 | )% | 151.0 | 175.9 | (14 | )% | |||||||||||||
Per BOE Data: | |||||||||||||||||||||
Realized price before the effects of derivative settlements | $ | 25.86 | $ | 20.03 | 29 | % | $ | 21.32 | $ | 23.36 | (9 | )% | |||||||||
Lease operating expense | 3.67 | 3.85 | (5 | )% | 3.51 | 3.73 | (6 | )% | |||||||||||||
Transportation costs | 6.39 | 6.10 | 5 | % | 6.16 | 6.02 | 2 | % | |||||||||||||
Production taxes | 1.11 | 1.03 | 8 | % | 0.94 | 1.13 | (17 | )% | |||||||||||||
Ad valorem tax expense | 0.17 | 0.38 | (55 | )% | 0.21 | 0.39 | (46 | )% | |||||||||||||
General and administrative | 2.49 | 2.26 | 10 | % | 2.29 | 2.46 | (7 | )% | |||||||||||||
Operating profit, before the effects of derivative settlements | $ | 12.03 | $ | 6.41 | 88 | % | $ | 8.21 | $ | 9.63 | (15 | )% | |||||||||
Derivative settlement gain | 1.73 | 8.37 | (79 | )% | 5.96 | 7.98 | (25 | )% | |||||||||||||
Operating profit, including the effects of derivative settlements | $ | 13.76 | $ | 14.78 | (7 | )% | $ | 14.17 | $ | 17.61 | (20 | )% | |||||||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | $ | 12.81 | $ | 16.10 | (20 | )% | $ | 14.30 | $ | 14.34 | — | % |
SM ENERGY COMPANY | |||||||
FINANCIAL HIGHLIGHTS | |||||||
December 31, 2016 | |||||||
Consolidated Balance Sheets | |||||||
(in thousands, except share amounts) | December 31, | December 31, | |||||
ASSETS | 2016 | 2015 | |||||
Current assets: | |||||||
Cash and cash equivalents | $ | 9,372 | $ | 18 | |||
Accounts receivable | 151,950 | 134,124 | |||||
Derivative asset | 54,521 | 367,710 | |||||
Prepaid expenses and other | 8,799 | 17,137 | |||||
Total current assets | 224,642 | 518,989 | |||||
Property and equipment (successful efforts method): | |||||||
Proved oil and gas properties | 5,700,418 | 7,606,405 | |||||
Less - accumulated depletion, depreciation, and amortization | (2,836,532 | ) | (3,481,836 | ) | |||
Unproved oil and gas properties | 2,471,947 | 284,538 | |||||
Wells in progress | 235,147 | 387,432 | |||||
Oil and gas properties held for sale, net | 372,621 | 641 | |||||
Other property and equipment, net of accumulated depreciation of $42,882 and $32,956, respectively | 137,753 | 153,100 | |||||
Total property and equipment, net | 6,081,354 | 4,950,280 | |||||
Noncurrent assets: | |||||||
Derivative asset | 67,575 | 120,701 | |||||
Other noncurrent assets | 19,940 | 31,673 | |||||
Total other noncurrent assets | 87,515 | 152,374 | |||||
Total Assets | $ | 6,393,511 | $ | 5,621,643 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expenses | $ | 299,708 | $ | 302,517 | |||
Derivative liability | 115,464 | 8 | |||||
Total current liabilities | 415,172 | 302,525 | |||||
Noncurrent liabilities: | |||||||
Revolving credit facility | — | 202,000 | |||||
Senior Notes, net of unamortized deferred financing costs | 2,766,719 | 2,315,970 | |||||
Senior Convertible Notes, net of unamortized discount and deferred financing costs | 130,856 | — | |||||
Asset retirement obligation | 96,134 | 137,284 | |||||
Asset retirement obligation associated with oil and gas properties held for sale | 26,241 | 241 | |||||
Deferred income taxes | 315,672 | 758,279 | |||||
Derivative liability | 98,340 | — | |||||
Other noncurrent liabilities | 47,244 | 52,943 | |||||
Total noncurrent liabilities | 3,481,206 | 3,466,717 | |||||
Stockholders’ equity: | |||||||
Common stock, $0.01 par value - authorized: 200,000,000 shares; issued and outstanding: 111,257,500 and 68,075,700 shares, respectively | 1,113 | 681 | |||||
Additional paid-in capital | 1,716,556 | 305,607 | |||||
Retained earnings | 794,020 | 1,559,515 | |||||
Accumulated other comprehensive loss | (14,556 | ) | (13,402 | ) | |||
Total stockholders’ equity | 2,497,133 | 1,852,401 | |||||
Total Liabilities and Stockholders’ Equity | $ | 6,393,511 | $ | 5,621,643 |
SM ENERGY COMPANY | |||||||||||||||
FINANCIAL HIGHLIGHTS | |||||||||||||||
December 31, 2016 | |||||||||||||||
Consolidated Statements of Operations | |||||||||||||||
(in thousands, except share amounts) | For the Three Months Ended December 31, | For the Twelve Months Ended December 31, | |||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Operating revenues and other income: | |||||||||||||||
Oil, gas, and NGL production revenue | $ | 346,296 | $ | 298,719 | $ | 1,178,426 | $ | 1,499,905 | |||||||
Net gain on divestiture activity | 33,661 | 4,534 | 37,074 | 43,031 | |||||||||||
Marketed gas system revenue | — | 4 | — | 9,485 | |||||||||||
Other operating revenues | (57 | ) | 477 | 1,950 | 4,544 | ||||||||||
Total operating revenues and other income | 379,900 | 303,734 | 1,217,450 | 1,556,965 | |||||||||||
Operating expenses: | |||||||||||||||
Oil, gas, and NGL production expense | 151,907 | 169,229 | 597,565 | 723,633 | |||||||||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | 171,552 | 240,025 | 790,745 | 921,009 | |||||||||||
Exploration(1) | 23,699 | 37,942 | 65,641 | 120,569 | |||||||||||
Impairment of proved properties | 76,780 | 344,249 | 354,614 | 468,679 | |||||||||||
Abandonment and impairment of unproved properties | 74,450 | 54,597 | 80,367 | 78,643 | |||||||||||
Impairment of other property and equipment | — | 49,369 | — | 49,369 | |||||||||||
General and administrative (including stock-based compensation)(1) | 33,311 | 33,642 | 126,428 | 157,668 | |||||||||||
Change in Net Profits Plan liability | (751 | ) | (6,351 | ) | (7,200 | ) | (19,525 | ) | |||||||
Net derivative (gain) loss(2) | 129,547 | (123,340 | ) | 250,633 | (408,831 | ) | |||||||||
Marketed gas system expense | — | (7 | ) | — | 13,922 | ||||||||||
Other operating expenses | 3,792 | 9,952 | 17,972 | 30,612 | |||||||||||
Total operating expenses | 664,287 | 809,307 | 2,276,765 | 2,135,748 | |||||||||||
Loss from operations | (284,387 | ) | (505,573 | ) | (1,059,315 | ) | (578,783 | ) | |||||||
Non-operating income (expense): | |||||||||||||||
Interest expense | (46,356 | ) | (31,566 | ) | (158,685 | ) | (128,149 | ) | |||||||
Gain (loss) on extinguishment of debt | — | — | 15,722 | (16,578 | ) | ||||||||||
Other, net | 130 | 26 | 362 | 649 | |||||||||||
Loss before income taxes | (330,613 | ) | (537,113 | ) | (1,201,916 | ) | (722,861 | ) | |||||||
Income tax benefit | 129,667 | 196,855 | 444,172 | 275,151 | |||||||||||
Net loss | $ | (200,946 | ) | $ | (340,258 | ) | $ | (757,744 | ) | $ | (447,710 | ) | |||
Basic weighted-average common shares outstanding | 91,440 | 67,976 | 76,568 | 67,723 | |||||||||||
Diluted weighted-average common shares outstanding | 91,440 | 67,976 | 76,568 | 67,723 | |||||||||||
Basic net loss per common share | $ | (2.20 | ) | $ | (5.01 | ) | $ | (9.90 | ) | $ | (6.61 | ) | |||
Diluted net loss per common share | $ | (2.20 | ) | $ | (5.01 | ) | $ | (9.90 | ) | $ | (6.61 | ) | |||
(1) Non-cash stock-based compensation component included in: | |||||||||||||||
Exploration expense | $ | 1,410 | $ | 2,082 | $ | 6,447 | $ | 7,411 | |||||||
General and administrative expense | $ | 5,002 | $ | 4,893 | $ | 20,450 | $ | 20,056 | |||||||
(2) The net derivative (gain) loss line item consists of the following: | |||||||||||||||
Settlement gain | $ | (23,244 | ) | $ | (124,847 | ) | $ | (329,478 | ) | $ | (512,566 | ) | |||
Loss on fair value changes | 152,791 | 1,507 | 580,111 | 103,735 | |||||||||||
Net derivative (gain) loss | $ | 129,547 | $ | (123,340 | ) | $ | 250,633 | $ | (408,831 | ) |
SM ENERGY COMPANY | |||||||||||||||||||||||||||||
FINANCIAL HIGHLIGHTS | |||||||||||||||||||||||||||||
December 31, 2016 | |||||||||||||||||||||||||||||
Consolidated Statements of Stockholders' Equity | Additional Paid-in Capital | Accumulated Other Comprehensive Loss | Total Stockholders’ Equity | ||||||||||||||||||||||||||
(in thousands, except share amounts) | |||||||||||||||||||||||||||||
Common Stock | Treasury Stock | Retained Earnings | |||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||
Balances, January 1, 2014 | 67,078,853 | $ | 671 | $ | 257,720 | (22,412 | ) | $ | (823 | ) | $ | 1,354,669 | $ | (5,416 | ) | $ | 1,606,821 | ||||||||||||
Net income | — | — | — | — | — | 666,051 | — | 666,051 | |||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | — | (5,896 | ) | (5,896 | ) | |||||||||||||||||||
Cash dividends, $ 0.10 per share | — | — | — | — | — | (6,723 | ) | — | (6,723 | ) | |||||||||||||||||||
Issuance of common stock under Employee Stock Purchase Plan | 83,136 | 1 | 4,060 | — | — | — | — | 4,061 | |||||||||||||||||||||
Issuance of common stock upon vesting of RSUs and settlement of PSUs, net of shares used for tax withholdings | 256,718 | 3 | (10,627 | ) | — | — | — | — | (10,624 | ) | |||||||||||||||||||
Issuance of common stock upon stock option exercises | 39,088 | — | 816 | — | — | — | — | 816 | |||||||||||||||||||||
Stock-based compensation expense | 5,265 | — | 31,871 | 22,412 | 823 | — | — | 32,694 | |||||||||||||||||||||
Other income tax expense | — | — | (545 | ) | — | — | — | — | (545 | ) | |||||||||||||||||||
Balances, December 31, 2014 | 67,463,060 | $ | 675 | $ | 283,295 | — | $ | — | $ | 2,013,997 | $ | (11,312 | ) | $ | 2,286,655 | ||||||||||||||
Net loss | — | — | — | — | — | (447,710 | ) | — | (447,710 | ) | |||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | — | (2,090 | ) | (2,090 | ) | |||||||||||||||||||
Cash dividends, $ 0.10 per share | — | — | — | — | — | (6,772 | ) | — | (6,772 | ) | |||||||||||||||||||
Issuance of common stock under Employee Stock Purchase Plan | 197,214 | 2 | 4,842 | — | — | — | — | 4,844 | |||||||||||||||||||||
Issuance of common stock upon vesting of RSUs and settlement of PSUs, net of shares used for tax withholdings | 375,523 | 4 | (8,682 | ) | — | — | — | — | (8,678 | ) | |||||||||||||||||||
Stock-based compensation expense | 39,903 | — | 27,467 | — | — | — | — | 27,467 | |||||||||||||||||||||
Other income tax expense | — | — | (1,315 | ) | — | — | — | — | (1,315 | ) | |||||||||||||||||||
Balances, December 31, 2015 | 68,075,700 | $ | 681 | $ | 305,607 | — | $ | — | $ | 1,559,515 | $ | (13,402 | ) | $ | 1,852,401 | ||||||||||||||
Net loss | — | — | — | — | — | (757,744 | ) | — | (757,744 | ) | |||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | — | (1,154 | ) | (1,154 | ) | |||||||||||||||||||
Cash dividends, $ 0.10 per share | — | — | — | — | — | (7,751 | ) | — | (7,751 | ) | |||||||||||||||||||
Issuance of common stock under Employee Stock Purchase Plan | 218,135 | 2 | 4,196 | — | — | — | — | 4,198 | |||||||||||||||||||||
Issuance of common stock upon vesting of RSUs and settlement of PSUs, net of shares used for tax withholdings | 199,243 | 2 | (2,356 | ) | — | — | — | — | (2,354 | ) | |||||||||||||||||||
Stock-based compensation expense | 53,473 | 1 | 26,896 | — | — | — | — | 26,897 | |||||||||||||||||||||
Issuance of common stock from stock offerings, net of tax | 42,710,949 | 427 | 1,382,666 | — | — | — | — | 1,383,093 | |||||||||||||||||||||
Equity component of 1.50% Senior Convertible Notes due 2021 issuance, net of tax | — | — | 33,575 | — | — | — | — | 33,575 | |||||||||||||||||||||
Purchase of capped call transactions | — | — | (24,195 | ) | — | — | — | — | (24,195 | ) | |||||||||||||||||||
Other income tax expense | — | — | (9,833 | ) | — | — | — | — | (9,833 | ) | |||||||||||||||||||
Balances, December 31, 2016 | 111,257,500 | $ | 1,113 | $ | 1,716,556 | — | $ | — | $ | 794,020 | $ | (14,556 | ) | $ | 2,497,133 |
SM ENERGY COMPANY | |||||||||||||||
FINANCIAL HIGHLIGHTS | |||||||||||||||
December 31, 2016 | |||||||||||||||
Consolidated Statements of Cash Flows | |||||||||||||||
(in thousands) | For the Three Months | For the Twelve Months | |||||||||||||
Ended December 31, | Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Cash flows from operating activities: | |||||||||||||||
Net loss | $ | (200,946 | ) | $ | (340,258 | ) | $ | (757,744 | ) | $ | (447,710 | ) | |||
Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||||||||
Net gain on divestiture activity | (33,661 | ) | (4,534 | ) | (37,074 | ) | (43,031 | ) | |||||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | 171,552 | 240,025 | 790,745 | 921,009 | |||||||||||
Exploratory dry hole expense | — | 13,752 | (16 | ) | 36,612 | ||||||||||
Impairment of proved properties | 76,780 | 344,249 | 354,614 | 468,679 | |||||||||||
Abandonment and impairment of unproved properties | 74,450 | 54,597 | 80,367 | 78,643 | |||||||||||
Impairment of other property and equipment | — | 49,369 | — | 49,369 | |||||||||||
Stock-based compensation expense | 6,412 | 6,975 | 26,897 | 27,467 | |||||||||||
Change in Net Profits Plan liability | (751 | ) | (6,351 | ) | (7,200 | ) | (19,525 | ) | |||||||
Net derivative (gain) loss | 129,547 | (123,340 | ) | 250,633 | (408,831 | ) | |||||||||
Derivative settlement gain | 23,244 | 124,847 | 329,478 | 512,566 | |||||||||||
Amortization of discount and deferred financing costs | 4,251 | 1,907 | 9,938 | 7,710 | |||||||||||
Non-cash (gain) loss on extinguishment of debt | — | — | (15,722 | ) | 4,123 | ||||||||||
Deferred income taxes | (133,873 | ) | (196,334 | ) | (448,643 | ) | (276,722 | ) | |||||||
Plugging and abandonment | (992 | ) | (1,956 | ) | (6,214 | ) | (7,496 | ) | |||||||
Other, net | 5,891 | 10,091 | 3,499 | 13,761 | |||||||||||
Changes in current assets and liabilities: | |||||||||||||||
Accounts receivable | (11,783 | ) | 34,864 | (10,562 | ) | 140,200 | |||||||||
Prepaid expenses and other | 826 | 1,976 | 8,478 | 2,563 | |||||||||||
Accounts payable and accrued expenses | 11,956 | (12,020 | ) | (53,210 | ) | (86,267 | ) | ||||||||
Accrued derivative settlements | 14,889 | (4,356 | ) | 34,540 | 5,232 | ||||||||||
Net cash provided by operating activities | 137,792 | 193,503 | 552,804 | 978,352 | |||||||||||
Cash flows from investing activities: | |||||||||||||||
Net proceeds from the sale of oil and gas properties | 744,233 | 22,835 | 946,062 | 357,938 | |||||||||||
Capital expenditures | (137,117 | ) | (231,737 | ) | (629,911 | ) | (1,493,608 | ) | |||||||
Acquisition of proved and unproved oil and gas properties | (2,161,937 | ) | (896 | ) | (2,183,790 | ) | (7,984 | ) | |||||||
Other, net | 46,000 | 5 | (3,000 | ) | (985 | ) | |||||||||
Net cash used in investing activities | (1,508,821 | ) | (209,793 | ) | (1,870,639 | ) | (1,144,639 | ) | |||||||
Cash flows from financing activities: | |||||||||||||||
Proceeds from credit facility | 204,000 | 268,000 | 947,000 | 1,872,500 | |||||||||||
Repayment of credit facility | (204,000 | ) | (250,000 | ) | (1,149,000 | ) | (1,836,500 | ) | |||||||
Debt issuance costs related to credit facility | — | — | (3,132 | ) | — | ||||||||||
Net proceeds from Senior Notes | (757 | ) | — | 491,640 | 490,951 | ||||||||||
Cash paid to repurchase Senior Notes | — | — | (29,904 | ) | (350,000 | ) | |||||||||
Net proceeds from Senior Convertible Notes | (64 | ) | — | 166,617 | — | ||||||||||
Cash paid for capped call transactions | (86 | ) | — | (24,195 | ) | — | |||||||||
Net proceeds from sale of common stock | 405,002 | 1,687 | 938,268 | 4,844 | |||||||||||
Dividends paid | (4,347 | ) | (3,399 | ) | (7,751 | ) | (6,772 | ) | |||||||
Net share settlement from issuance of stock awards | (13 | ) | (176 | ) | (2,354 | ) | (8,678 | ) | |||||||
Other, net | — | (1 | ) | — | (160 | ) | |||||||||
Net cash provided by financing activities | 399,735 | 16,111 | 1,327,189 | 166,185 | |||||||||||
Net change in cash and cash equivalents | (971,294 | ) | (179 | ) | 9,354 | (102 | ) | ||||||||
Cash and cash equivalents at beginning of period | 980,666 | 197 | 18 | 120 | |||||||||||
Cash and cash equivalents at end of period | $ | 9,372 | $ | 18 | $ | 9,372 | $ | 18 |
SM ENERGY COMPANY | |||||||||||||||
FINANCIAL HIGHLIGHTS | |||||||||||||||
December 31, 2016 | |||||||||||||||
Adjusted EBITDAX (4) | |||||||||||||||
(in thousands) | |||||||||||||||
Reconciliation of net loss (GAAP) to adjusted EBITDAX (non-GAAP) to net cash provided by operating activities (GAAP): | For the Three Months | For the Twelve Months | |||||||||||||
Ended December 31, | Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net loss (GAAP) | $ | (200,946 | ) | $ | (340,258 | ) | $ | (757,744 | ) | $ | (447,710 | ) | |||
Interest expense | 46,356 | 31,566 | 158,685 | 128,149 | |||||||||||
Other non-operating income, net | (130 | ) | (26 | ) | (362 | ) | (649 | ) | |||||||
Income tax benefit | (129,667 | ) | (196,855 | ) | (444,172 | ) | (275,151 | ) | |||||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | 171,552 | 240,025 | 790,745 | 921,009 | |||||||||||
Exploration (2) | 22,289 | 35,860 | 59,194 | 113,158 | |||||||||||
Impairment of proved properties | 76,780 | 344,249 | 354,614 | 468,679 | |||||||||||
Abandonment and impairment of unproved properties | 74,450 | 54,597 | 80,367 | 78,643 | |||||||||||
Impairment of other property and equipment | — | 49,369 | — | 49,369 | |||||||||||
Stock-based compensation expense | 6,412 | 6,975 | 26,897 | 27,467 | |||||||||||
Net derivative (gain) loss | 129,547 | (123,340 | ) | 250,633 | (408,831 | ) | |||||||||
Derivative settlement gain (3) | 23,244 | 124,847 | 329,478 | 512,566 | |||||||||||
Change in Net Profits Plan liability | (751 | ) | (6,351 | ) | (7,200 | ) | (19,525 | ) | |||||||
Net gain on divestiture activity | (33,661 | ) | (4,534 | ) | (37,074 | ) | (43,031 | ) | |||||||
(Gain) loss on extinguishment of debt | — | — | (15,722 | ) | 16,578 | ||||||||||
Materials inventory impairment | 744 | 153 | 2,436 | 4,054 | |||||||||||
Adjusted EBITDAX (Non-GAAP) | $ | 186,219 | $ | 216,277 | $ | 790,775 | $ | 1,124,775 | |||||||
Interest expense | (46,356 | ) | (31,566 | ) | (158,685 | ) | (128,149 | ) | |||||||
Other non-operating income, net | 130 | 26 | 362 | 649 | |||||||||||
Income tax benefit | 129,667 | 196,855 | 444,172 | 275,151 | |||||||||||
Exploration (2) | (22,289 | ) | (35,860 | ) | (59,194 | ) | (113,158 | ) | |||||||
Exploratory dry hole expense | — | 13,752 | (16 | ) | 36,612 | ||||||||||
Amortization of discount and deferred financing costs | 4,251 | 1,907 | 9,938 | 7,710 | |||||||||||
Deferred income taxes | (133,873 | ) | (196,334 | ) | (448,643 | ) | (276,722 | ) | |||||||
Plugging and abandonment | (992 | ) | (1,956 | ) | (6,214 | ) | (7,496 | ) | |||||||
Loss on extinguishment of debt | — | — | — | (12,455 | ) | ||||||||||
Other, net | 5,147 | 9,938 | 1,063 | 9,707 | |||||||||||
Changes in current assets and liabilities | 15,888 | 20,464 | (20,754 | ) | 61,728 | ||||||||||
Net cash provided by operating activities (GAAP) | $ | 137,792 | $ | 193,503 | $ | 552,804 | $ | 978,352 | |||||||
(1) Adjusted EBITDAX represents net income (loss) before interest expense, other non-operating income or expense, income taxes, depletion, depreciation, amortization and asset retirement obligation liability accretion expense, exploration expense, property impairments, non-cash stock-based compensation expense, derivative gains and losses net of settlements, change in the Net Profits Plan liability, gains and losses on divestitures, gains or losses on extinguishment of debt, and materials inventory impairments. Adjusted 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. Adjusted EBITDAX is a non-GAAP measure that we present because we believe 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 financial covenants under our Credit Agreement based on adjusted EBITDAX ratios. In addition, adjusted 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. Adjusted EBITDAX should not be considered in isolation or as a substitute for net income (loss), income (loss) from operations, net cash provided by operating activities, or profitability or liquidity measures prepared under GAAP. Because adjusted EBITDAX excludes some, but not all items that affect net income (loss) and may vary among companies, the adjusted EBITDAX amounts presented may not be comparable to similar metrics of other companies. Our credit facility provides a material source of liquidity for us. Under the terms of our Credit Agreement, if we fail to comply with the covenants that establish a maximum permitted ratio of senior secured debt to adjusted EBITDAX and a minimum permitted ratio of adjusted EBITDAX to interest, we will be in default, an event that would prevent us from borrowing under our credit facility and would therefore materially limit our sources of liquidity. In addition, if we default under our credit facility and are unable to obtain a waiver of that default from our lenders, lenders under that facility and under indentures governing our outstanding Senior Notes and Senior Convertible Notes would be entitled to exercise all of their remedies for default. | |||||||||||||||
(2) 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 for the component of stock-based compensation expense recorded to exploration expense. | |||||||||||||||
(3) Derivative settlement gain for the year ended December 31, 2015, includes $15.3 million of gains on the early settlement of futures contracts as a result of divesting our Mid-Continent assets during the second quarter of 2015. |
SM ENERGY COMPANY | |||||||||||||||
FINANCIAL HIGHLIGHTS | |||||||||||||||
December 31, 2016 | |||||||||||||||
Adjusted Net Loss | For the Three Months | For the Twelve Months | |||||||||||||
(in thousands, except per share data) | Ended December 31, | Ended December 31, | |||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net loss (GAAP) | $ | (200,946 | ) | $ | (340,258 | ) | $ | (757,744 | ) | $ | (447,710 | ) | |||
Change in Net Profits Plan liability | (751 | ) | (6,351 | ) | (7,200 | ) | (19,525 | ) | |||||||
Derivative (gain) loss | 129,547 | (123,340 | ) | 250,633 | (408,831 | ) | |||||||||
Derivative settlement gain | 23,244 | 124,847 | 329,478 | 512,566 | |||||||||||
Net gain on divestiture activity | (33,661 | ) | (4,534 | ) | (37,074 | ) | (43,031 | ) | |||||||
Impairment of proved properties | 76,780 | 344,249 | 354,614 | 468,679 | |||||||||||
Abandonment and impairment of unproved properties | 74,450 | 54,597 | 80,367 | 78,643 | |||||||||||
Impairment of other property and equipment | — | 49,369 | — | 49,369 | |||||||||||
Termination fee on temporary second lien facility | — | — | 10,000 | — | |||||||||||
(Gain) loss on extinguishment of debt | — | — | (15,722 | ) | 16,578 | ||||||||||
Unwinding of derivatives contracts related to Mid-continent | — | — | — | (15,329 | ) | ||||||||||
Other(3) | 445 | 850 | (531 | ) | 9,390 | ||||||||||
Tax effect of adjustments(1) | (97,760 | ) | (160,486 | ) | (349,173 | ) | (236,707 | ) | |||||||
Adjusted net loss (Non-GAAP)(2) | $ | (28,652 | ) | $ | (61,057 | ) | $ | (142,352 | ) | $ | (35,908 | ) | |||
Diluted net loss per common share (GAAP) | $ | (2.20 | ) | $ | (5.01 | ) | $ | (9.90 | ) | $ | (6.61 | ) | |||
Change in Net Profits Plan liability | (0.01 | ) | (0.09 | ) | (0.09 | ) | (0.29 | ) | |||||||
Derivative (gain) loss | 1.42 | (1.81 | ) | 3.27 | (6.04 | ) | |||||||||
Derivative settlement gain | 0.25 | 1.84 | 4.30 | 7.57 | |||||||||||
Net gain on divestiture activity | (0.37 | ) | (0.07 | ) | (0.48 | ) | (0.64 | ) | |||||||
Impairment of proved properties | 0.84 | 5.06 | 4.63 | 6.92 | |||||||||||
Abandonment and impairment of unproved properties | 0.81 | 0.80 | 1.05 | 1.16 | |||||||||||
Impairment of other property and equipment | — | 0.73 | — | 0.73 | |||||||||||
Termination fee on temporary second lien facility | — | — | 0.13 | — | |||||||||||
(Gain) loss on extinguishment of debt | — | — | (0.21 | ) | 0.24 | ||||||||||
Unwinding of derivatives contracts related to Mid-continent | — | — | — | (0.23 | ) | ||||||||||
Other(3) | — | 0.01 | (0.01 | ) | 0.14 | ||||||||||
Tax effect of adjustments(1) | (1.05 | ) | (2.36 | ) | (4.55 | ) | (3.48 | ) | |||||||
Adjusted net loss per diluted common share (Non-GAAP)(2) | $ | (0.31 | ) | $ | (0.90 | ) | $ | (1.86 | ) | $ | (0.53 | ) | |||
Diluted weighted-average shares outstanding (GAAP) | 91,440 | 67,976 | 76,568 | 67,723 | |||||||||||
(1) For the three and twelve-month periods ended December 31, 2016, adjustments are shown before tax effect which is calculated using a tax rate of 36.2%, which approximates the Company's statutory tax rate adjusted for ordinary permanent differences. For the three and twelve-month periods ended December 31, 2015, adjustments are shown before tax effect and are calculated using a tax rate of 36.5%, which approximates the Company's statutory tax rate adjusted for ordinary permanent differences. | |||||||||||||||
(2) Adjusted net income (loss) excludes certain items that the Company believes affect the comparability of operating results. Items excluded generally are non-recurring items or are items whose timing and/or amount cannot be reasonably estimated. These items include non-cash and other adjustments, such as the change in the Net Profits Plan liability, derivative gain, net of derivative settlement gains, impairments, and net gain on divestiture activity. The non-GAAP measure of adjusted net income (loss) 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 (loss) 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 (loss) should not be considered in isolation or as a substitute for net income (loss), income (loss) from operations, cash provided by operating activities, or other income, profitability, cash flow, or liquidity measures prepared under GAAP. Since adjusted net income (loss) excludes some, but not all, items that affect net income (loss) and may vary among companies, the adjusted net income (loss) amounts presented may not be comparable to similarly titled measures of other companies. | |||||||||||||||
(3) For the three and twelve-month periods ended December 31, 2016 and December 31, 2015, the adjustments are related to the impairment of materials inventory and estimated adjustments relating to claims on royalties on certain Federal and Indian leases, which are included in other operating expenses on the Company's consolidated statements of operations. These items are included as a portion of other operating revenues and non-operating income (expense), other, net, on the Company's consolidated statements of operations. |
Regional proved oil and gas reserve quantities: | ||||||||||||
South Texas & Gulf Coast | Permian | Rocky Mountain | Total | |||||||||
Year-end 2016 proved reserves | ||||||||||||
Oil (MMBbl) | 35.4 | 37.9 | 31.6 | 104.9 | ||||||||
Gas (Bcf) | 989.3 | 94.6 | 27.2 | 1,111.1 | ||||||||
NGL (MMBbl) | 105.2 | 0.1 | 0.5 | 105.7 | ||||||||
Total (MMBOE) | 305.4 | 53.8 | 36.5 | 395.8 | ||||||||
% Proved developed | 55 | % | 40 | % | 53 | % | 53 | % |
SM ENERGY COMPANY | |||
FINANCIAL HIGHLIGHTS | |||
December 31, 2016 | |||
Costs incurred in oil and gas producing activities(1): | |||
(in thousands) | |||
Reconciliation of Cost Incurred in Oil and Gas Producing Activities (GAAP) to Total Capital Spend (Non-GAAP) | For the Year Ended December 31, 2016 | ||
Development costs (2) | $ | 595,331 | |
Exploration costs | 118,224 | ||
Acquisition costs: | |||
Proved properties | 201,672 | ||
Unproved properties | 2,458,667 | ||
Total, including asset retirement obligation | $ | 3,373,894 | |
Less: Asset retirement obligation | (15,574 | ) | |
Less: Capitalized interest | (17,004 | ) | |
Less: Proved property acquisitions | (201,672 | ) | |
Less: Unproved property acquisitions | (2,451,152 | ) | |
Less: Other | (1,938 | ) | |
Total Capital Spend | $ | 686,554 |