SM Energy Reports Results for Fourth Quarter and Full Year of 2012 and Provides Operational Update
- Record proved reserves of 1,761 BCFE (293 MMBOE) at year-end 2012, up 40% from 2011; liquids account for 53% of total proved reserves at year-end 2012
- Drilling finding and development costs decrease to $1.74 per MCFE for 2012; drilling reserve replacement increases to 411% for same period
- Annual production increases 29% to a record 218.9 BCFE (36.5 MMBOE); record quarterly production of 60.7 BCFE exceeds guidance of 57.5 - 60.5 BCFE
- Fourth quarter GAAP net loss of $67.1 million or $1.02 per diluted share; adjusted net income of $30.4 million, or $0.45 per diluted share
- Quarterly cash flow from operations (GAAP) of $268.4 million; quarterly EBITDAX of $298.2 million, a 14% sequential increase over third quarter
DENVER--(BUSINESS WIRE)-- SM Energy Company (NYSE: SM) ("SM Energy" or the "Company") reports financial results for the fourth quarter of 2012 and provides an update on the Company's operating activities. In addition, a new presentation for the fourth quarter earnings and operational update has been 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 February 21, 2013. Information concerning access to the Company's earnings call can be found below.
MANAGEMENT COMMENTARY
Tony Best, CEO, remarked, "SM Energy had a record-breaking year in 2012 with new highs for proved reserves and annual production, completing the year with record quarterly production. These results were driven by our high rate of return oil and liquid-rich programs in the Eagle Ford shale and Bakken/Three Forks, which are expected to continue to drive our growth in 2013. The quality of our development programs is demonstrated by the significant improvement in our finding and development costs and reserve replacement ratios in 2012. Our New Ventures program, which focuses on finding the next stages of growth for the Company, has captured additional acreage in the Permian Basin and in East Texas that has the potential to add significant oily inventory to our portfolio. Our balance sheet and liquidity position remain strong, and we are positioned to execute on our 2013 plan, which I expect will result in another record production year for the Company."
FOURTH QUARTER 2012 RESULTS
SM Energy posted a GAAP net loss for the fourth quarter of 2012 of $(67.1) million, or $(1.02) per diluted share. Adjusted net income for the fourth quarter was $30.4 million, or $0.45 per adjusted diluted share. Adjusted net income excludes certain items that the Company believes affect the comparability of operating results. Items excluded are generally one-time items or are items whose timing and/or amount cannot be reasonably estimated. A summary of the adjustments made to arrive at adjusted net income is presented in the table below:
Reconciliation of Net Loss (GAAP) | ||||
To Adjusted Net Income (Non-GAAP): | ||||
(in thousands, except per share data) | ||||
For the Three |
||||
2012 | ||||
Reported Net Loss (GAAP) | $ | (67,138 | ) | |
Adjustments, net of tax:(1) | ||||
Change in Net Profits Plan liability | (7,249 | ) | ||
Unrealized portion of derivative gain | (2,589 | ) | ||
Gain on divestiture activity | (2,651 | ) | ||
Impairment of proved properties | 106,841 | |||
Abandonment and impairment of unproved properties | 3,164 | |||
Adjusted Net Income (Non-GAAP) | $ | 30,378 | ||
Adjusted net income per diluted common share | $ | 0.45 | ||
Adjusted diluted weighted-average shares outstanding (2) | 66,906 | |||
(1) For the three-month period ended December 31, 2012, adjustments are shown net of tax and are calculated using an effective tax rate of 37.3%, which approximates the Company's statutory tax rate adjusted for ordinary permanent differences. | ||||
(2) Adjusted net income per adjusted diluted share is calculated by assuming the Company had net income in the period and therefore includes potentially dilutive securities related to unvested restricted stock units, in-the-money outstanding options to purchase the Company’s common stock, contingent Performance Share Units, and contingent Performance Share Awards. On a GAAP reporting basis, these items are not treated as dilutive securities in periods where the Company reports a GAAP loss for the quarter. | ||||
Earnings before interest, taxes, depreciation, depletion, amortization, accretion, and exploration expense ("EBITDAX") were $298.2 million for the fourth quarter of 2012, a 14% sequential increase from the prior quarter and an increase of 19% from $250.7 million for the same period in 2011.
Adjusted net income and EBITDAX are non-GAAP financial measures - please refer to the respective reconciliation in the accompanying Financial Highlights section at the end of this release for additional information about these measures.
SM Energy's average daily production of 660 MMCFE/d (110 MBOE/d) for the fourth quarter of 2012 was approximately 3% above the midpoint of the Company's guidance range of 625 to 658 MMCFE/d. The production mix for the quarter was 28% oil, 53% gas, and 19% NGLs. Production growth was driven by strong results in the Company's Eagle Ford shale and Bakken/Three Forks programs. Production grew 6% sequentially in the fourth quarter of 2012 over the preceding quarter, and 18% over the fourth quarter of 2011.
Total operating revenues and other income for the fourth quarter of 2012 were $444.3 million, compared to $379.5 million for the same period of 2011. The following table displays, by product type, the average realized price the Company received, as well as the adjusted price received after taking into account cash settlements for derivative transactions:
Average Realized Commodity Prices for the Quarter Ended December 31, 2012 | ||||||
Before the impact of |
After the impact of |
|||||
Oil ($/Bbl) | $ | 84.65 | $ | 84.76 | ||
Gas ($/Mcf) | $ | 3.54 | $ | 3.83 | ||
Natural gas liquids ($/Bbl) | $ | 35.60 | $ | 37.32 | ||
Equivalent ($/MCFE) | $ | 7.00 | $ | 7.21 | ||
The table below presents actual production and per MCFE cost metrics for the fourth quarter of 2012, along with previously issued fourth quarter guidance for 2012:
Production | Actual | 4Q12 Guidance | |||
Average daily production (MMCFE/d) | 660 | 625 - 658 | |||
Total production (BCFE) | 60.7 | 57.5 - 60.5 | |||
Costs | |||||
LOE ($/MCFE) | 0.79 |
$0.82 - $0.87 |
|||
Transportation ($/MCFE) | 0.71 |
$0.69 - $0.73 |
|||
Production taxes (% of pre-derivative oil, gas, and NGL revenue) | 4.8 | % | 6.1% | ||
G&A - cash ($/MCFE) | $0.32 | $0.40 - $0.44 | |||
G&A - cash related to NPP ($/MCFE) | $0.06 | $0.07 - $0.09 | |||
G&A - non-cash ($/MCFE) | $0.09 | $0.11 - $0.13 | |||
Total G&A ($/MCFE) | $0.47 | $0.58 - $0.66 | |||
DD&A ($/MCFE) | $3.37 | $3.20 - $3.40 | |||
Non-cash interest expense ($MM) | $1.1 | $1.1 | |||
General and administrative expense for the fourth quarter was lower than guided due to performance-based bonus compensation being lower than the target for the year. Net income generation, which is a component of the bonus calculation, was impacted by a proved property impairment of $170.4 million in the fourth quarter. This non-cash charge was driven by downward engineering revisions that resulted in the write-down of Wolfberry assets in its Permian region.
PROVED RESERVES AND COSTS INCURRED
SM Energy's estimate of proved reserves as of December 31, 2012, was 1,760.6 BCFE (293.4 MMBOE), which is an increase of 40% from 1,259.2 BCFE (209.9 MMBOE) at the end of 2011. These reserves are comprised of 92.2 MMBbl of oil, 833.4 Bcf of natural gas, and 62.3 MMBbl of NGLs.
The Company's proved undeveloped reserves percentage increased to 43% of total proved reserves at year-end 2012, compared to 33% at the end of 2011. The Company's proved reserves volume of oil and NGLs increased 56% to 154.5 MMBOE at year-end 2012 which reflects the Company's focus on liquids-rich plays.
The table below reconciles the changes in the Company's proved reserves from year-end 2011 to year-end 2012:
2012 Proved Reserves Roll-forward | |||
(BCFE) | |||
Beginning of year | 1,259.2 | ||
Price revisions | (72.7 | ) | |
Performance revisions | (91.9 | ) | |
Discoveries and extensions | 583.7 | ||
Infill reserves in an existing proved field | 316.5 | ||
Purchases of minerals in place | 1.6 | ||
Sales of reserves | (16.9 | ) | |
Production | (218.9 | ) | |
End of year | 1,760.6 | ||
Percentage liquids | 53 | % | |
Percentage proved undeveloped | 43 | % | |
Prices used at year-end to calculate the Company's estimate of proved reserves were $94.71 per barrel of oil, $2.76 per MMBTU of natural gas, and $45.65 per barrel of NGLs, using the trailing 12-month arithmetic average of the first of month price in accordance with SEC requirements. These prices are lower by 2% for oil, 33% for natural gas, and 23% for NGLs than the respective prices used at the end of 2011.
The standardized measure of discounted future net cash flows at December 31, 2012, was $3.0 billion. The before income tax PV-10 value of the Company's estimated proved reserves at December 31, 2012, was $3.8 billion, which was 11% higher than the prior year PV-10 value of $3.5 billion. Over 80% of SM Energy's estimated proved reserves by value were audited by an independent reserve engineering firm.
The table below provides detail of the Company's costs incurred in oil and gas producing activities for the year ended December 31, 2012:
Costs incurred in oil and gas producing activities: | |||
(in thousands) | |||
For the Year Ended |
|||
Development costs (1) | $ | 1,346,216 | |
Exploration costs | 220,921 | ||
Acquisitions: | |||
Proved properties | 5,773 | ||
Unproved properties | 114,971 | ||
Total, including asset retirement obligation (2)(3) | $ | 1,687,881 | |
(1) Includes facility costs of $62.2 million. | |||
(2) Includes capitalized interest of $12.1 million. | |||
(3) Includes amounts relating to estimated asset retirement obligations of $30.6 million. | |||
Costs incurred in oil and gas producing activities ("Costs incurred") were higher than previously anticipated as a result of increased capital investments in the Company's non-operated Eagle Ford shale program, some of which will be recovered pursuant to the Company's Acquisition and Development Agreement with Mitsui E&P Texas LP. The Company also had a more active leasing effort in 2012 than had been planned. Cash capital expenditures for the year were $1.5 billion. Additionally, net cash proceeds from the sale of oil and gas properties were $55.4 million, which are not netted against costs incurred for accounting purposes.
The table below provides finding and development costs and reserve replacement ratios for the year ended December 31, 2012; please refer to the respective definitions in the accompanying Financial Highlights section below.
2012 Reserve Replacement and Finding and Development Costs | |||||||
Reserve |
Finding and |
||||||
MCFE | BOE | ||||||
Drilling, excluding revisions | 411 | % | $1.74 | $10.44 | |||
All-in | 337 | % | $2.29 | $13.74 | |||
Drilling finding and development costs excluding revisions decreased in 2012 by approximately 39% to $1.74 from $2.85 in 2011. In 2012, drilling reserve replacement excluding revisions increased to 411% from 310% in 2011. Over the last five years, the Company has made significant improvements to these reserve metrics as it has transitioned to a leading resource play company.
FINANCIAL POSITION AND LIQUIDITY
As of December 31, 2012, SM Energy had total long-term debt of $1.4 billion. A summary of the Company's long-term debt is shown in the table below:
Schedule of long-term debt | |||
(in millions) | |||
Debt issue |
Amount Outstanding at |
||
Long-term credit facility | $ | 340 | |
Senior Notes due 2019 | 350 | ||
Senior Notes due 2021 | 350 | ||
Senior Notes due 2023 | 400 | ||
Total | $ | 1,440 | |
As of December 31, 2012, SM Energy's debt-to-book capitalization ratio was 50% and the ratio of its debt to trailing twelve month EBITDAX was 1.4 times. As of the end of the fourth quarter, SM Energy was in compliance with all of the covenants associated with its long-term debt.
OPERATIONAL UPDATE
Eagle Ford Shale
The Company made 77 flowing completions in its operated Eagle Ford shale program in 2012, 23 of which were in the fourth quarter. At year-end 2012, SM Energy had 154 wells producing, with 29 wells waiting on completion or connection to a sales line.
SM Energy's operated acreage position in the Eagle Ford currently stands at approximately 145,000 net acres. Approximately 4,000 net acres in the dry gas window at the southern end of the Company's operated position were released due to unfavorable economics.
The Company now expects that it will be able to down-space portions of its operated acreage position at tighter spacing than previously assumed. Based on these spacing changes and slight upward EUR revisions on the Company's type curve assumptions, SM Energy is increasing its projected net resource attributable to undrilled locations by approximately 500 BCFE to 5.8 TCFE.
SM Energy is currently operating five drilling rigs in this program with two dedicated frac spreads providing completion services.
In the non-operated Eagle Ford program, SM Energy expects that the operator will decrease its 2013 rig count by one rig to eight drilling rigs. The Company anticipates the operator's number of gross completions for the year to remain consistent with prior levels due to efficiency gains.
Bakken / Three Forks
SM Energy made 30 gross flowing completions in its operated Bakken/Three Forks program in 2012, eight of which were completed in the fourth quarter of 2012. The Company's drilling focus is in its Bear Den, Raven, and Gooseneck prospects in North Dakota. Substantially all of the Company's activity is now focused on infill development. SM Energy is currently operating four drilling rigs in North Dakota. Two traditional drilling rigs will be swapped for a more efficient walking rig later this year, at which time all of the rigs in this program will be focused on pad drilling.
Permian Basin Mississippian
The Company's current focus in the Permian Basin is on its horizontal Mississippian program. SM Energy has approximately 66,000 net acres in Lynn, Borden, and Garza Counties, Texas. The Company is currently operating two drilling rigs in the play with encouraging results. The average 30-day rate for the last five wells was approximately 475 BOE/d. This average 30-day rate excludes two recent wells that experienced mechanical or drilling complications.
Exploration Program
Through its New Ventures program, SM Energy continuously evaluates new play concepts to drive the Company's future growth. The Company is currently testing various shale targets in the Midland Basin, where it has approximately 120,000 net acres with shale potential. In East Texas, SM Energy has assembled approximately 95,000 net acres in areas north of Houston, Texas. The Company is currently testing various targets in this acreage and expects to have results based on these tests later in the year.
PRODUCTION AND PERFORMANCE GUIDANCE
SM Energy provides production and cost guidance for the first quarter and full year 2013 in the table below:
1Q13 | FY 2013 | |||
Production (BCFE) | 59.5 - 62.5 | 255 - 267 | ||
Average daily production (MMCFE/d) | 661 - 695 | 699 - 732 | ||
LOE ($/MCFE) | $0.78 - $0.82 | $0.82 - $0.87 | ||
Transportation ($/MCFE) | $0.72 - $0.75 | $0.80 - $0.85 | ||
Production Taxes (% of pre-derivative O&G revenue) | 5.0% - 5.5% | 5.0% - 5.5% | ||
G&A - cash ($/MCFE) | $0.40 - $0.43 | $0.41 - $0.45 | ||
G&A - cash NPP ($/MCFE) | $0.05 - $0.07 | $0.05 - $0.07 | ||
G&A - non-cash ($/MCFE) | $0.10 - $0.12 | $0.09 - $0.11 | ||
G&A Total ($/MCFE) | $0.55 - $0.62 | $0.55 - $0.63 | ||
DD&A ($/MCFE) |
$3.20 - $3.40 |
$3.20 - $3.40 | ||
Effective income tax rate range | 36.9% - 37.4% | |||
% of income tax that is current | <5% | |||
The Company has recently elected to reject ethane during the processing of a significant portion of its operated Eagle Ford rich gas production, which will have a negative impact on reported production volumes. However, the Company is reiterating its previously announced 2013 production guidance of 255 to 267 BCFE.
EARNINGS CALL INFORMATION
The Company has scheduled a teleconference to discuss these results and other operational matters on February 21, 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 89664242. An audio replay of the call will be available approximately two hours after the call at 855-859-2056, with the conference ID number 89664242. International participants can dial 617-401-8115 to take part in the conference call, using the conference ID number 89664242, and can access a replay of the call at 404-537-3406, using conference ID number 89664242. Replays can be accessed through March 7, 2013.
This call is being webcast live and can be accessed on SM Energy Company's website at www.sm-energy.com. An audio recording of the conference call will be available at that site through March 7, 2013.
INFORMATION ABOUT FORWARD LOOKING STATEMENTS
This release contains forward looking statements within the meaning of securities laws, including forecasts and projections. The words “will,” “believe,” “budget,” “anticipate,” “plan,” “intend,” “estimate,” “forecast,” and “expect” 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 the expected benefits from the actual or expected acquisition, divestiture, farm down or joint venture of oil and gas properties, the uncertain nature of announced divestiture, joint venture, farm down or similar efforts and the ability to complete such transactions, 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, 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 which is expected to be filed with the Securities and Exchange Commission on or around February 21, 2013. 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.
INFORMATION ABOUT PROVED RESERVES
This press release contains references to certain items pertaining to the process used to estimate the Company's proved reserves and their PV-10 value, which is equal to the standardized measure of discounted future net cash flows from proved reserves on the applicable date, before deducting future income taxes, discounted at 10 percent. SM Energy believes that the presentation of pre-tax PV-10 value is relevant and useful to investors because it presents the discounted future net cash flows attributable to the Company's proved reserves prior to taking into account future corporate income taxes and the Company's current tax structure. The Company further believes investors and creditors use pre-tax PV-10 value as a basis for comparison of the relative size and value of the Company's proved reserves to other peer companies. SM Energy's pre-tax PV-10 value for estimated proved reserves as of December 31, 2012, may be reconciled to its standardized measure of discounted future net cash flows as of December 31, 2012, by reducing the Company's pre-tax PV-10 value by the discounted future income taxes associated with such reserves. A reconciliation of these adjustments is provided below.
Reconciliation of standardized measure (GAAP) to PV-10 value (Non-GAAP): |
||||
As of December 31, | ||||
2012 | ||||
(in millions) | ||||
Standardized measure of discounted future net cash flows (GAAP) | $ | 3,021.0 | ||
Add: 10 percent annual discount, net of income taxes | 1,742.1 | |||
Add: future undiscounted income taxes | 1,609.4 | |||
Undiscounted future net cash flows | $ | 6,372.5 | ||
Less: 10 percent annual discount without tax effect | (2,523.4 | ) | ||
PV-10 value (Non-GAAP) | $ | 3,849.1 | ||
Additionally, the Company believes its use of an independent reserve auditor is a matter of interest to current and potential shareholders, and to analysts who follow the Company. More information on these items are included in the Company's Annual Report on Form 10-K for the year ended December 31, 2012, which is to be filed with the Securities and Exchange Commission on or around February 21, 2013.
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 | ||||||||||
December 31, 2012 | ||||||||||
Guidance Comparison |
For the Three Months | For the Twelve Months | ||||||||
Ended December 31, 2012 | Ended December 31, 2012 | |||||||||
Actual | Guidance | Actual | Guidance | |||||||
Average daily production (MMCFE per day) | 660 | 625 - 658 | 598 | 589 - 597 | ||||||
Total production (BCFE) | 60.7 | 57.5 - 60.5 | 218.9 | 215.5 - 218.5 | ||||||
Oil production (as % of total) | 28 | % | 28% | |||||||
Natural gas production (as % of total) | 55 | % | 55% | |||||||
NGL production (as % of total) | 17 | % | 17% | |||||||
Lease operating expense ($/MCFE) | $0.79 | $0.82 - $0.87 | $0.82 | 0.81 - $0.86 | ||||||
Transportation expense ($/MCFE) | $0.71 | $0.69 - $0.73 | $0.63 | 0.62 - $0.65 | ||||||
Production taxes, as a percentage of pre-derivative oil, gas, and NGL revenue | 4.8 | % | 6.1% | 4.9 | % | 5.3% | ||||
General and administrative - cash ($/MCFE) | $0.32 | $0.40 - $0.44 | $0.38 | $0.41 - $0.45 | ||||||
General and administrative - cash related to Net Profits Plan ($/MCFE) | $0.06 | $0.07 - $0.09 | $0.07 | $0.08 - $0.10 | ||||||
General and administrative - non-cash ($/MCFE) | $0.09 | $0.11 - $0.13 | $0.10 | $0.10 - $0.12 | ||||||
General and administrative - Total ($/MCFE) | $0.47 | $0.58 - $0.66 | $0.55 | $0.59 - $0.67 | ||||||
Depreciation, depletion, and amortization ($/MCFE) | $3.37 | $3.20 - $3.40 | $3.32 | 3.20 - $3.40 | ||||||
Non-cash interest expense ($MM) | $1.1 | $1.1 | $6.8 | $6.8 | ||||||
Effective income tax rate | 35.0 | % | 37.3% - 37.8% | |||||||
% of income tax that is current | 1.2 | % | <5% | |||||||
SM ENERGY COMPANY | ||||||||||||||||||||||
FINANCIAL HIGHLIGHTS | ||||||||||||||||||||||
December 31, 2012 | ||||||||||||||||||||||
For the Three Months |
For the Twelve Months |
|||||||||||||||||||||
Production Data: |
2012 | 2011 |
Percent |
2012 | 2011 |
Percent |
||||||||||||||||
Average realized sales price, before the effects of derivative cash settlements: |
||||||||||||||||||||||
Oil (per Bbl) | $ | 84.65 | $ | 87.52 | (3 | )% | $ | 85.45 | $ | 88.23 | (3 | )% | ||||||||||
Gas (per Mcf) | 3.54 | 3.86 | (8 | )% | 2.98 | 4.32 | (31 | )% | ||||||||||||||
NGL (per Bbl) | 35.60 | 54.36 | (35 | )% | 37.61 | 53.32 | (29 | )% | ||||||||||||||
Equivalent (MCFE) | $ | 7.00 | $ | 7.73 | (9 | )% | $ | 6.73 | $ | 7.85 | (14 | )% | ||||||||||
Average realized sales price, including the effects of derivative cash settlements: |
||||||||||||||||||||||
Oil (per Bbl) | $ | 84.76 | $ | 80.63 | 5 | % | $ | 83.52 | $ | 78.89 | 6 | % | ||||||||||
Gas (per Mcf) | 3.83 | 4.36 | (12 | )% | 3.48 | 4.80 | (28 | )% | ||||||||||||||
NGL (per Bbl) | 37.32 | 50.37 | (26 | )% | 38.90 | 47.90 | (19 | )% | ||||||||||||||
Equivalent (MCFE) | $ | 7.21 | $ | 7.58 | (5 | )% | $ | 6.95 | $ | 7.58 | (8 | )% | ||||||||||
Production: | ||||||||||||||||||||||
Oil (MMBbls) | 2.9 | 2.5 | 17 | % | 10.4 | 8.1 | 28 | % | ||||||||||||||
Gas (Bcf) | 31.9 | 28.8 | 11 | % | 120.0 | 100.3 | 20 | % | ||||||||||||||
NGL (MMBbls) | 1.9 | 1.3 | 48 | % | 6.1 | 3.5 | 75 | % | ||||||||||||||
BCFE (6:1) | 60.7 | 51.3 | 18 | % | 218.9 | 169.7 | 29 | % | ||||||||||||||
Average daily production: | ||||||||||||||||||||||
Oil (MBbls per day) | 31.3 | 26.7 | 17 | % | 28.3 | 22.1 | 28 | % | ||||||||||||||
Gas (MMcf per day) | 347.1 | 313.0 | 11 | % | 328.0 | 274.8 | 19 | % | ||||||||||||||
NGL (MBbls per day) | 20.8 | 14.1 | 48 | % | 16.7 | 9.6 | 75 | % | ||||||||||||||
MMCFE per day (6:1) | 659.6 | 557.9 | 18 | % | 598.2 | 465.0 | 29 | % | ||||||||||||||
Per MCFE Data: | ||||||||||||||||||||||
Realized price before the effects of derivative cash settlements | $ | 7.00 | $ | 7.73 | (9 | )% | $ | 6.73 | $ | 7.85 | (14 | )% | ||||||||||
Lease operating expense | 0.79 | 0.85 | (7 | )% | 0.82 | 0.88 | (7 | )% | ||||||||||||||
Transportation costs | 0.71 | 0.60 | 18 | % | 0.63 | 0.51 | 24 | % | ||||||||||||||
Production taxes | 0.33 | 0.37 | (11 | )% | 0.33 | 0.32 | 3 | % | ||||||||||||||
General and administrative | 0.47 | 0.69 | (32 | )% | 0.55 | 0.70 | (21 | )% | ||||||||||||||
Operating profit, before the effects of derivative cash settlements | $ | 4.70 | $ | 5.22 | (10 | )% | $ | 4.40 | $ | 5.44 | (19 | )% | ||||||||||
Derivative cash settlement (gain) loss | (0.21 | ) | 0.15 | (240 | )% | (0.22 | ) | 0.27 | (181 | )% | ||||||||||||
Operating profit, including the effects of derivative cash settlements | $ | 4.91 | $ | 5.07 | (3 | )% | $ | 4.62 | $ | 5.17 | (11 | )% | ||||||||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | $ | 3.37 | $ | 3.26 | 3 | % | $ | 3.32 | $ | 3.01 | 10 | % | ||||||||||
SM ENERGY COMPANY | ||||||||||||||||
FINANCIAL HIGHLIGHTS | ||||||||||||||||
December 31, 2012 | ||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
(in thousands, except per share amounts) |
For the Three Months Ended |
For the Twelve Months Ended |
||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Operating revenues and other income: | ||||||||||||||||
Oil, gas, and NGL production revenue | $ | 424,737 | $ | 396,914 | $ | 1,473,868 | $ | 1,332,392 | ||||||||
Realized hedge gain (loss) | 1,528 | (6,159 | ) | 3,866 | (20,707 | ) | ||||||||||
Gain (loss) on divestiture activity | 4,228 | (24,986 | ) | (27,018 | ) | 220,676 | ||||||||||
Marketed gas system revenue | 10,417 | 13,630 | 52,808 | 69,898 | ||||||||||||
Other operating revenue | 3,398 | 143 | 1,578 | 1,059 | ||||||||||||
Total operating revenues and other income | 444,308 | 379,542 | 1,505,102 | 1,603,318 | ||||||||||||
Operating expenses: | ||||||||||||||||
Oil, gas, and NGL production expense | 111,159 | 93,204 | 391,872 | 290,111 | ||||||||||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | 204,267 | 167,298 | 727,877 | 511,103 | ||||||||||||
Exploration | 24,217 | 19,950 | 90,248 | 53,537 | ||||||||||||
Impairment of proved properties | 170,400 | 170,512 | 208,923 | 219,037 | ||||||||||||
Abandonment and impairment of unproved properties | 5,046 | 3,051 | 16,342 | 7,367 | ||||||||||||
General and administrative | 28,372 | 35,568 | 119,815 | 118,526 | ||||||||||||
Change in Net Profits Plan liability | (11,562 | ) | (758 | ) | (28,904 | ) | (25,477 | ) | ||||||||
Unrealized and realized derivative (gain) loss | (15,590 | ) | 46,786 | (55,630 | ) | (37,086 | ) | |||||||||
Marketed gas system expense | 8,297 | 12,653 | 47,583 | 64,249 | ||||||||||||
Other operating expense | 5,499 | 11,417 | 6,993 | 17,567 | ||||||||||||
Total operating expenses | 530,105 | 559,681 | 1,525,119 | 1,218,934 | ||||||||||||
Income (loss) from operations | (85,797 | ) | (180,139 | ) | (20,017 | ) | 384,384 | |||||||||
Nonoperating income (expense): | ||||||||||||||||
Interest income | 19 | 84 | 220 | 466 | ||||||||||||
Interest expense | (18,368 | ) | (12,213 | ) | (63,720 | ) | (45,849 | ) | ||||||||
Income (loss) before income taxes | (104,146 | ) | (192,268 | ) | (83,517 | ) | 339,001 | |||||||||
Income tax benefit (expense) | 37,008 | 71,557 | 29,268 | (123,585 | ) | |||||||||||
Net income (loss) | $ | (67,138 | ) | $ | (120,711 | ) | $ | (54,249 | ) | $ | 215,416 | |||||
Basic weighted-average common shares outstanding | 66,101 | 64,024 | 65,138 | 63,755 | ||||||||||||
Diluted weighted-average common shares outstanding | 66,101 | 64,024 | 65,138 | 67,564 | ||||||||||||
Basic net income (loss) per common share | $ | (1.02 | ) | $ | (1.89 | ) | $ | (0.83 | ) | $ | 3.38 | |||||
Diluted net income (loss) per common share | $ | (1.02 | ) | $ | (1.89 | ) | $ | (0.83 | ) | $ | 3.19 | |||||
SM ENERGY COMPANY | ||||||||
FINANCIAL HIGHLIGHTS | ||||||||
December 31, 2012 | ||||||||
Consolidated Balance Sheets |
||||||||
(in thousands, except per share amounts) | December 31, | December 31, | ||||||
ASSETS | 2012 | 2011 | ||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 5,926 | $ | 119,194 | ||||
Accounts receivable | 254,805 | 210,368 | ||||||
Refundable income taxes | 3,364 | 5,581 | ||||||
Prepaid expenses and other | 30,017 | 68,026 | ||||||
Derivative asset | 37,873 | 55,813 | ||||||
Deferred income taxes | 8,579 | 4,222 | ||||||
Total current assets | 340,564 | 463,204 | ||||||
Property and equipment (successful efforts method), at cost: | ||||||||
Land | 1,845 | 1,548 | ||||||
Proved oil and gas properties | 5,401,684 | 4,378,987 | ||||||
Less - accumulated depletion, depreciation, and amortization | (2,376,170 | ) | (1,766,445 | ) | ||||
Unproved oil and gas properties | 175,287 | 120,966 | ||||||
Wells in progress | 273,928 | 273,428 | ||||||
Materials inventory, at lower of cost or market | 13,444 | 16,537 | ||||||
Oil and gas properties held for sale net of accumulated depletion, depreciation and amortization of $20,676 in 2012 and $10,714 in 2011 | 33,620 | 246 | ||||||
Other property and equipment, net of accumulated depreciation of $22,442 in 2012 and $23,985 in 2011 | 153,559 | 71,369 | ||||||
Total property and equipment, net | 3,677,197 | 3,096,636 | ||||||
Other noncurrent assets: | ||||||||
Derivative asset | 16,466 | 31,062 | ||||||
Restricted cash | 86,773 | 124,703 | ||||||
Other noncurrent assets: | 78,529 | 83,375 | ||||||
Total other noncurrent assets | 181,768 | 239,140 | ||||||
Total Assets | $ | 4,199,529 | $ | 3,798,980 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued expenses | $ | 525,627 | $ | 456,999 | ||||
Derivative liability | 8,999 | 42,806 | ||||||
Other current liabilities | 6,920 | 6,000 | ||||||
Total current liabilities | 541,546 | 505,805 | ||||||
Noncurrent liabilities: | ||||||||
Long-term credit facility | 340,000 | — | ||||||
3.50% Senior Convertible Notes, net of unamortized discount of $2,431 in 2011 | — | 285,069 | ||||||
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 | — | ||||||
Asset retirement obligation | 112,912 | 87,167 | ||||||
Asset retirement obligation associated with oil and gas properties held for sale | 1,393 | 1,277 | ||||||
Net Profits Plan liability | 78,827 | 107,731 | ||||||
Deferred income taxes | 537,383 | 568,263 | ||||||
Derivative liability | 6,645 | 12,875 | ||||||
Other noncurrent liabilities | 66,357 | 67,853 | ||||||
Total noncurrent liabilities | 2,243,517 | 1,830,235 | ||||||
Stockholders' equity: | ||||||||
Common stock, $0.01 par value - authorized: 200,000,000 shares; issued: 66,245,816 shares in 2012 and 64,145,482 shares in 2011; outstanding, net of treasury shares: 66,195,235 shares in 2012 and 64,064,415 shares in 2011 | 662 | 641 | ||||||
Additional paid-in capital | 233,642 | 216,966 | ||||||
Treasury stock, at cost: 50,581 shares in 2012 and 81,067 shares in 2011 | (1,221 | ) | (1,544 | ) | ||||
Retained earnings | 1,190,397 | 1,251,157 | ||||||
Accumulated other comprehensive loss | (9,014 | ) | (4,280 | ) | ||||
Total stockholders' equity | 1,414,466 | 1,462,940 | ||||||
Total Liabilities and Stockholders' Equity | $ | 4,199,529 | $ | 3,798,980 | ||||
SM ENERGY COMPANY | ||||||||||||||||
FINANCIAL HIGHLIGHTS | ||||||||||||||||
December 31, 2012 | ||||||||||||||||
Consolidated Statements of Cash Flows |
||||||||||||||||
(in thousands) | For the Three Months | For the Twelve Months | ||||||||||||||
Ended December 31, | Ended December 31, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net income (loss) | $ | (67,138 | ) | $ | (120,711 | ) | $ | (54,249 | ) | $ | 215,416 | |||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||
Loss (gain) on divestiture activity | (4,228 | ) | 24,986 | 27,018 | (220,676 | ) | ||||||||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | 204,267 | 167,298 | 727,877 | 511,103 | ||||||||||||
Exploratory dry hole expense | 2,310 | 228 | 20,861 | 277 | ||||||||||||
Impairment of proved properties | 170,400 | 170,512 | 208,923 | 219,037 | ||||||||||||
Abandonment and impairment of unproved properties | 5,046 | 3,051 | 16,342 | 7,367 | ||||||||||||
Stock-based compensation expense | 8,454 | 7,274 | 30,185 | 26,824 | ||||||||||||
Change in Net Profits Plan liability | (11,562 | ) | (758 | ) | (28,904 | ) | (25,477 | ) | ||||||||
Unrealized derivative (gain) loss | (4,129 | ) | 45,263 | (11,366 | ) | (62,757 | ) | |||||||||
Amortization of debt discount and deferred financing costs | 1,077 | 3,601 | 6,769 | 18,299 | ||||||||||||
Deferred income taxes | (36,943 | ) | (40,462 | ) | (29,638 | ) | 123,789 | |||||||||
Plugging and abandonment | (1,052 | ) | (2,914 | ) | (2,856 | ) | (5,849 | ) | ||||||||
Other | (379 | ) | (75 | ) | 527 | (6,027 | ) | |||||||||
Changes in current assets and liabilities: | ||||||||||||||||
Accounts receivable | (2,707 | ) | (21,211 | ) | (21,389 | ) | (41,998 | ) | ||||||||
Refundable income taxes | (122 | ) | (5,581 | ) | 2,217 | 2,901 | ||||||||||
Prepaid expenses and other | 4,719 | 1,644 | (1,484 | ) | 16,376 | |||||||||||
Accounts payable and accrued expenses | 370 | 23,485 | 31,136 | (18,073 | ) | |||||||||||
Excess income tax benefit from the exercise of stock awards | — | 15,155 | — | — | ||||||||||||
Net cash provided by operating activities | 268,383 | 270,785 | 921,969 | 760,532 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||||
Net proceeds from sale of oil and gas properties | 6,712 | 39,469 | 55,375 | 364,522 | ||||||||||||
Capital expenditures | (381,073 | ) | (551,476 | ) | (1,507,828 | ) | (1,633,093 | ) | ||||||||
Acquisition of oil and gas properties | (169 | ) | — | (5,773 | ) | — | ||||||||||
Other | 893 | 4,001 | 893 | 3,661 | ||||||||||||
Net cash used in investing activities | (373,637 | ) | (508,006 | ) | (1,457,333 | ) | (1,264,910 | ) | ||||||||
Cash flows from financing activities: | ||||||||||||||||
Proceeds from credit facility | 374,500 | 206,500 | 1,609,000 | 322,000 | ||||||||||||
Repayment of credit facility | (262,500 | ) | (206,500 | ) | (1,269,000 | ) | (370,000 | ) | ||||||||
Debt issuance costs related to credit facility | — | — | — | (8,719 | ) | |||||||||||
Net proceeds from 6.625% Senior Notes due 2019 | — | — | — | 341,122 | ||||||||||||
Net proceeds from 6.50% Senior Notes due 2021 | — | 343,120 | — | 343,120 | ||||||||||||
Net proceeds from 6.50% Senior Notes due 2023 | (85 | ) | — | 392,138 | — | |||||||||||
Repayment of 3.50% Senior Convertible Notes | — | — | (287,500 | ) | — | |||||||||||
Proceeds from sale of common stock | 2,395 | 1,734 | 5,816 | 7,327 | ||||||||||||
Dividends paid | (3,303 | ) | (3,201 | ) | (6,511 | ) | (6,382 | ) | ||||||||
Net share settlement from issuance of stock awards | (17 | ) | (6 | ) | (21,622 | ) | (9,973 | ) | ||||||||
Excess income tax benefit from the exercise of stock awards | — | (15,155 | ) | — | — | |||||||||||
Other | 6 | — | (225 | ) | — | |||||||||||
Net cash provided by financing activities | 110,996 | 326,492 | 422,096 | 618,495 | ||||||||||||
Net change in cash and cash equivalents | 5,742 | 89,271 | (113,268 | ) | 114,117 | |||||||||||
Cash and cash equivalents at beginning of period | 184 | 29,923 | 119,194 | 5,077 | ||||||||||||
Cash and cash equivalents at end of period | $ | 5,926 | $ | 119,194 | $ | 5,926 | $ | 119,194 | ||||||||
SM ENERGY COMPANY | ||||||||||||||||
FINANCIAL HIGHLIGHTS | ||||||||||||||||
December 31, 2012 | ||||||||||||||||
Adjusted Net Income |
||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||
Reconciliation of net income (GAAP) | For the Three Months | For the Twelve Months | ||||||||||||||
to Adjusted net income (Non-GAAP): | Ended December 31, | Ended December 31, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Actual net income (loss) (GAAP) | $ | (67,138 | ) | $ | (120,711 | ) | $ | (54,249 | ) | $ | 215,416 | |||||
Adjustments net of tax: (1) | ||||||||||||||||
Change in Net Profits Plan liability | (7,249 | ) | (475 | ) | (18,123 | ) | (15,974 | ) | ||||||||
Unrealized derivative (gain) loss | (2,589 | ) | 28,380 | (7,126 | ) | (39,349 | ) | |||||||||
(Gain) loss on divestiture activity | (2,651 | ) | 15,666 | 16,941 | (138,364 | ) | ||||||||||
Impairment of proved properties | 106,841 | 106,911 | 130,995 | 137,336 | ||||||||||||
Abandonment and impairment of unproved properties | 3,164 | 1,913 | 10,246 | 4,619 | ||||||||||||
DD&A adjustment for Marcellus shale | — | 9,245 | — | 9,245 | ||||||||||||
Adjusted net income (Non-GAAP) (2) | $ | 30,378 | $ | 40,929 | $ | 78,684 | $ | 172,929 | ||||||||
Adjusted net income per diluted common share | $ | 0.45 | $ | 0.60 | $ | 1.17 | $ | 2.56 | ||||||||
Adjusted diluted weighted-average shares outstanding (3) | 66,906 | 67,653 | 67,240 | 67,564 | ||||||||||||
(1) For the three and twelve-month periods ended December 31, 2012, and December 31, 2011, adjustments are shown net of tax and are calculated using an effective tax rate of 37.3%, which approximates the Company's statutory tax rate adjusted for ordinary permanent differences. | ||||||||||||||||
(2) Adjusted net income 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 adjustments such as the change in the Net Profits Plan liability, unrealized derivative (gain) loss, impairment of proved properties, abandonment and impairment of unproved 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. | ||||||||||||||||
(3) Adjusted net income per adjusted diluted share is calculated by assuming the Company had net income in the period and therefore includes potentially dilutive securities related to unvested restricted stock units, in-the-money outstanding options to purchase the Company’s common stock, contingent Performance Share Units, contingent Performance Share Awards, and 3.50% Senior Convertible Notes. On a GAAP basis, these items are not treated as dilutive securities in periods where the Company reports a GAAP loss. | ||||||||||||||||
SM ENERGY COMPANY |
||||||||||||||||
FINANCIAL HIGHLIGHTS |
||||||||||||||||
December 31, 2012 |
||||||||||||||||
EBITDAX (4) |
||||||||||||||||
(in thousands) | ||||||||||||||||
Reconciliation of net income (loss) (GAAP) to 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, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Net income (loss) (GAAP) | $ | (67,138 | ) | $ | (120,711 | ) | $ | (54,249 | ) | $ | 215,416 | |||||
Interest expense | 18,368 | 12,213 | 63,720 | 45,849 | ||||||||||||
Interest income | (19 | ) | (84 | ) | (220 | ) | (466 | ) | ||||||||
Income tax (benefit) expense | (37,008 | ) | (71,557 | ) | (29,268 | ) | 123,585 | |||||||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | 204,267 | 167,298 | 727,877 | 511,103 | ||||||||||||
Exploration | 15,778 | 13,189 | 81,809 | 46,776 | ||||||||||||
Impairment of proved properties | 170,400 | 170,512 | 208,923 | 219,037 | ||||||||||||
Abandonment and impairment of unproved properties | 5,046 | 3,051 | 16,342 | 7,367 | ||||||||||||
Stock-based compensation expense | 8,454 | 7,274 | 30,185 | 26,824 | ||||||||||||
Unrealized derivative (gain) loss | (4,129 | ) | 45,263 | (11,366 | ) | (62,757 | ) | |||||||||
Change in Net Profits Plan liability | (11,562 | ) | (758 | ) | (28,904 | ) | (25,477 | ) | ||||||||
(Gain) loss on divestiture activity | (4,228 | ) | 24,986 | 27,018 | (220,676 | ) | ||||||||||
EBITDAX (Non-GAAP) | $ | 298,229 | $ | 250,676 | $ | 1,031,867 | $ | 886,581 | ||||||||
Interest expense | (18,368 | ) | (12,213 | ) | (63,720 | ) | (45,849 | ) | ||||||||
Interest income | 19 | 84 | 220 | 466 | ||||||||||||
Income tax (benefit) expense | 37,008 | 71,557 | 29,268 | (123,585 | ) | |||||||||||
Exploration | (15,778 | ) | (13,189 | ) | (81,809 | ) | (46,776 | ) | ||||||||
Exploratory dry hole expense | 2,310 | 228 | 20,861 | 277 | ||||||||||||
Amortization of debt discount and deferred financing costs | 1,077 | 3,601 | 6,769 | 18,299 | ||||||||||||
Deferred income taxes | (36,943 | ) | (40,462 | ) | (29,638 | ) | 123,789 | |||||||||
Plugging and abandonment | (1,052 | ) | (2,914 | ) | (2,856 | ) | (5,849 | ) | ||||||||
Other | (379 | ) | (75 | ) | 527 | (6,027 | ) | |||||||||
Changes in current assets and liabilities | 2,260 | 13,492 | 10,480 | (40,794 | ) | |||||||||||
Net cash provided by operating activities (GAAP) | $ | 268,383 | $ | 270,785 | $ | 921,969 | $ | 760,532 | ||||||||
Note: 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. | ||||||||||||||||
(4) 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 and losses, 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 (loss), income (loss) from operations, net cash provided by (used in) operating activities, profitability, or liquidity measures prepared under GAAP. Because EBITDAX excludes some, but not all items that affect net income (loss) and may vary among companies, the EBITDAX amounts presented may not be comparable to similar metrics of other companies. | ||||||||||||||||
SM ENERGY COMPANY |
|||
FINANCIAL HIGHLIGHTS |
|||
December 31, 2012 |
|||
Information on Proved Reserves and Costs Incurred |
|||
Costs incurred in oil and gas producing activities: |
|||
(in thousands) | For the Year Ended | ||
December 31, | |||
2012 | |||
Development costs (5) | $ | 1,346,216 | |
Exploration costs | 220,921 | ||
Acquisitions: | |||
Proved properties | 5,773 | ||
Unproved properties | 114,971 | ||
Total, including asset retirement obligation (6) (7) | $ | 1,687,881 | |
(5) Includes facility costs of $62.2 million. | |||
(6) Includes capitalized interest of $12.1 million. | |||
(7) Includes amounts relating to estimated asset retirement obligations of $30.6 million. | |||
Proved oil and gas reserve quantities: |
|||||||||||||||||||||
For the Year Ended | |||||||||||||||||||||
December 31, 2012 | |||||||||||||||||||||
Oil or | Proved | Proved | |||||||||||||||||||
Condensate | Gas | NGL | Equivalents | Developed | Undeveloped | ||||||||||||||||
(MMBbl) | (Bcf) | (MMBbl) | (BCFE) | (BCFE) | (BCFE) | ||||||||||||||||
Total proved reserves | |||||||||||||||||||||
Beginning of year | 71.7 | 664.0 | 27.5 | 1,259.2 | 844.0 | 415.2 | |||||||||||||||
Revisions of previous estimates | (4.5 | ) | (123.3 | ) | (2.4 | ) | (164.6 | ) | (53.6 | ) | (111.0 | ) | |||||||||
Discoveries and extensions | 17.1 | 297.4 | 30.6 | 583.7 | 305.6 | 278.1 | |||||||||||||||
Infill reserves in an existing proved field | 19.2 | 125.1 | 12.7 | 316.5 | 44.9 | 271.6 | |||||||||||||||
Purchases of minerals in place | 0.1 | 1.2 | — | 1.6 | 1.6 | — | |||||||||||||||
Sales of reserves | (1.0 | ) | (11.0 | ) | — | (16.9 | ) | (13.7 | ) | (3.2 | ) | ||||||||||
Production | (10.4 | ) | (120.0 | ) | (6.1 | ) | (218.9 | ) | (218.9 | ) | — | ||||||||||
Conversions | — | 89.2 | (89.2 | ) | |||||||||||||||||
End of year | 92.2 | 833.4 | 62.3 | 1,760.6 | 999.1 | 761.5 | |||||||||||||||
PV-10 value (in millions) | $ | 3,849.1 | $ | 2,982.6 | $ | 866.5 | |||||||||||||||
Proved developed reserves | |||||||||||||||||||||
Beginning of year | 50.3 | 451.2 | 15.2 | 844.0 | |||||||||||||||||
End of year | 58.8 | 483.2 | 27.2 | 999.1 | |||||||||||||||||
SM ENERGY COMPANY |
|||||||||||||||
FINANCIAL HIGHLIGHTS |
|||||||||||||||
December 31, 2012 |
|||||||||||||||
Regional proved oil and gas reserve quantities: | |||||||||||||||
South Texas & | Mid- | ||||||||||||||
Gulf Coast | Rockies | Permian | Continent | Total | |||||||||||
Year-end 2011 proved reserves | |||||||||||||||
Oil (MMBbls) | 14.6 | 43.7 | 12.4 | 1.0 | 71.7 | ||||||||||
Gas (Bcf) | 243.0 | 41.5 | 31.7 | 347.9 | 664.0 | ||||||||||
NGL (MMBbls) | 25.5 | — | 0.2 | 1.9 | 27.5 | ||||||||||
Total (BCFE) | 483.6 | 303.4 | 107.0 | 365.2 | 1,259.2 | ||||||||||
% Proved developed | 54 | % | 71 | % | 86 | % | 75 | % | 67 | % | |||||
Year-end 2012 proved reserves | |||||||||||||||
Oil (MMBbls) | 30.9 | 49.2 | 11.2 | 0.9 | 92.2 | ||||||||||
Gas (Bcf) | 530.7 | 42.7 | 26.6 | 233.4 | 833.4 | ||||||||||
NGL (MMBbls) | 60.5 | — | 0.2 | 1.6 | 62.3 | ||||||||||
Total (BCFE) | 1,079.2 | 337.9 | 94.8 | 248.6 | 1,760.6 | ||||||||||
% Proved developed | 43 | % | 65 | % | 93 | % | 89 | % | 57 | % | |||||
*Totals may not sum due to rounding. | |||||||||||||||
SM ENERGY COMPANY |
|||
FINANCIAL HIGHLIGHTS |
|||
December 31, 2012 |
|||
Finding and Development Costs and Reserve Replacement Ratios: (8) |
|||
Finding and Development Costs in $ per MCFE |
|||
Drilling, excluding revisions | $1.74 | ||
All-in | $2.29 | ||
Reserve Replacement Ratios |
|||
Drilling, excluding revisions | 411 | % | |
All-in | 337 | % | |
(8) Finding and development costs and reserve replacement ratios are common metrics 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. The metrics are easily calculated from information provided in the sections "Costs incurred in oil and gas producing activities" and "Proved oil and gas reserve quantities" above. Finding and development costs provide some information as to the cost of adding proved reserves from various activities. Reserve replacement provides information related to how successful a company is at growing its proved reserve base. Consistent with industry practice, future capital costs to develop proved undeveloped reserves are not included in "Costs incurred in oil and gas producing activities." The Company uses the reserve replacement ratio as an indicator of the Company’s ability to replenish annual production volumes and grow its reserves. It should be noted that the reserve replacement ratio is a statistical indicator that has limitations. The ratio is limited because it typically varies widely based on the extent and timing of new discoveries and property acquisitions. Its predictive and comparative value is also limited for the same reasons. In addition, since the ratio does not embed the cost or timing of future production of new reserves, it cannot be used as a measure of value creation. |
|||
Finding and Development Costs Definitions: |
|||
> Drilling, excluding revisions - numerator defined as the sum of development costs and exploration costs and facility costs divided by a denominator defined as the sum of discoveries and extensions and infill reserves in an existing proved field. To consider the impact of divestitures on this metric, further include sales of reserves in denominator. | |||
> All-in - numerator defined as total costs incurred, including asset retirement obligation divided by a denominator defined as the sum of discoveries and extensions, infill reserves in an existing proved field, purchases of minerals in place, and revisions. To consider the impact of divestitures on this metric, further include sales of reserves in denominator. | |||
Reserve Replacement Ratio Definitions: |
|||
> Drilling, excluding revisions - numerator defined as the sum of discoveries and extensions and infill reserves in an existing proved field divided by production. To consider the impact of divestitures on this metric, further include sales of reserves in denominator. | |||
> All-in - numerator defined as the sum of discoveries and extensions, infill reserves in an existing proved field, purchases of minerals in place, and revisions divided by production. To consider the impact of divestitures on this metric, further include sales of reserves in denominator. |
SM Energy Company
James R. Edwards, 303-837-2444
Source: SM Energy Company
Released February 20, 2013