Delaware | 001-31539 | 41-0518430 |
(State or other jurisdiction | (Commission | (I.R.S. Employer |
of incorporation) | File Number) | Identification No.) |
1775 Sherman Street, Suite 1200, Denver, Colorado (Address of principal executive offices) | 80203 (Zip Code) |
(d) | Exhibits. | The following exhibit is furnished as part of this report: |
Exhibit 99.1 | Press release of SM Energy Company dated July 29, 2014, entitled “SM Energy Reports Results for the Second Quarter of 2014; Announces Significant Bakken/Three Forks Acquisition” |
SM ENERGY COMPANY | |||
Date: | July 29, 2014 | By: | /s/ PATRICK A. LYTLE |
Patrick A. Lytle | |||
Financial Reporting Manager and Assistant Secretary |
• | Record quarterly average daily production of 147 MBOE per day, compared to guidance range of 136 - 143 MBOE per day; quarterly production mix of 53% liquids/47% natural gas. |
• | Quarterly GAAP net income of $59.8 million, or $0.88 per diluted share; adjusted quarterly net income of $106.5 million, or $1.56 per diluted share. |
• | Record quarterly adjusted EBITDAX of $423.4 million; quarterly GAAP cash provided by operating activities of $415.4 million. |
• | Announces agreement for acquisition of approximately 61,000 net acres adjacent to Company's Gooseneck prospect for $330 million. |
• | Tests of alternative completion designs in operated Eagle Ford and Three Forks show significant improvement to program economics. |
Average Realized Commodity Prices for the Three Months Ended June 30, 2014 | |||||||
Before the effect of derivative cash settlements | After the effect of derivative cash settlements | ||||||
Oil ($/Bbl) | $ | 91.78 | $ | 86.60 | |||
Gas ($/Mcf) | $ | 4.87 | $ | 4.51 | |||
Natural gas liquids ($/Bbl) | $ | 35.61 | $ | 35.59 | |||
Equivalent ($/BOE) | $ | 48.93 | $ | 46.41 |
Production | Reported | 2Q14 Guidance | |
Average daily production (MBOE/d) | 147.0 | 136 - 143 | |
Total production (MMBOE) | 13.38 | 12.4 - 13.0 | |
Costs | |||
LOE ($/BOE) | $4.69 | $4.80 - $5.05 | |
Transportation ($/BOE) | $6.20 | $6.10 - $6.50 | |
Production taxes (% of pre-derivative oil, gas, and NGL revenue) | 4.9% | 4.5% - 5.0% | |
G&A - Cash ($/BOE) | $2.24 | $2.25 - $2.45 | |
G&A - Cash NPP ($/BOE) | $0.15 | $0.25 - $0.40 | |
G&A - Non-cash ($/BOE) | $0.46 | $0.40 - $0.60 | |
Total G&A ($/BOE) | $2.85 | $2.90 - $3.45 | |
DD&A ($/BOE) | $14.03 | $14.00 - $14.75 |
• | Associated net production of approximately 3,200 BOE/d (91% oil, 1,500 BTU rich gas) |
• | Properties are 90% operated and approximately 70% held by production |
• | Interests in 126 drilling spacing units, 81 of which will be operated by SM Energy |
• | Working interest for operated spacing units is expected to range between 37.5% – 50.0% |
Call Type | Phone Number | Conference ID | ||
Domestic Participant | 877-303-1292 | 72768736 | ||
Domestic Replay | 855-859-2056 | 72768736 | ||
International Participant | 315-625-3086 | 72768736 | ||
International Replay | 404-537-3406 | 72768736 |
SM ENERGY COMPANY | ||||||||||||||||||||
FINANCIAL HIGHLIGHTS (unaudited) | ||||||||||||||||||||
June 30, 2014 | ||||||||||||||||||||
Production Data | For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||
2014 | 2013 | Percent Change | 2014 | 2013 | Percent Change | |||||||||||||||
Average realized sales price, before the effects of | ||||||||||||||||||||
derivative cash settlements: | ||||||||||||||||||||
Oil (per Bbl) | $ | 91.78 | $ | 90.00 | 2% | $ | 90.41 | $ | 90.82 | —% | ||||||||||
Gas (per Mcf) | 4.87 | 4.28 | 14% | 5.04 | 3.96 | 27% | ||||||||||||||
NGL (per Bbl) | 35.61 | 34.09 | 4% | 37.13 | 35.24 | 5% | ||||||||||||||
Equivalent (per BOE) | $ | 48.93 | $ | 44.57 | 10% | $ | 49.43 | $ | 44.95 | 10% | ||||||||||
Average realized sales price, including the effects of | ||||||||||||||||||||
derivative cash settlements: | ||||||||||||||||||||
Oil (per Bbl) | $ | 86.60 | $ | 89.64 | (3)% | $ | 86.85 | $ | 90.45 | (4)% | ||||||||||
Gas (per Mcf) | 4.51 | 4.23 | 7% | 4.67 | 4.08 | 14% | ||||||||||||||
NGL (per Bbl) | 35.59 | 36.00 | (1)% | 35.67 | 36.81 | (3)% | ||||||||||||||
Equivalent (per BOE) | $ | 46.41 | $ | 44.66 | 4% | $ | 47.00 | $ | 45.52 | 3% | ||||||||||
Production: | ||||||||||||||||||||
Oil (MMBbls) | 3.89 | 3.23 | 21% | 7.55 | 6.36 | 19% | ||||||||||||||
Gas (Bcf) | 37.96 | 39.15 | (3)% | 73.50 | 71.39 | 3% | ||||||||||||||
NGL (MMBbls) | 3.16 | 2.24 | 41% | 6.05 | 4.08 | 48% | ||||||||||||||
MMBOE | 13.38 | 11.99 | 12% | 25.85 | 22.34 | 16% | ||||||||||||||
Average daily production: | ||||||||||||||||||||
Oil (MBbls per day) | 42.8 | 35.5 | 21% | 41.7 | 35.1 | 19% | ||||||||||||||
Gas (MMcf per day) | 417.2 | 430.2 | (3)% | 406.1 | 394.4 | 3% | ||||||||||||||
NGL (MBbls per day) | 34.7 | 24.6 | 41% | 33.4 | 22.5 | 48% | ||||||||||||||
MBOE | 147.0 | 131.8 | 12% | 142.8 | 123.4 | 16% | ||||||||||||||
Per BOE Data: | ||||||||||||||||||||
Realized price before the effects of derivative cash settlements | $ | 48.93 | $ | 44.57 | 10% | $ | 49.43 | $ | 44.95 | 10% | ||||||||||
Lease operating expense | 4.69 | 4.69 | —% | 4.64 | 4.96 | (6)% | ||||||||||||||
Transportation costs | 6.20 | 5.59 | 11% | 6.27 | 5.12 | 22% | ||||||||||||||
Production taxes | 2.38 | 2.21 | 8% | 2.29 | 2.24 | 2% | ||||||||||||||
General and administrative | 2.85 | 2.95 | (3)% | 2.83 | 3.03 | (7)% | ||||||||||||||
Operating profit, before the effects of derivative cash settlements | $ | 32.81 | $ | 29.13 | 13% | $ | 33.40 | $ | 29.60 | 13% | ||||||||||
Derivative cash settlements | (2.52 | ) | 0.09 | (2,900)% | (2.43 | ) | 0.57 | (526)% | ||||||||||||
Operating profit, including the effects of derivative cash settlements | $ | 30.29 | $ | 29.22 | 4% | $ | 30.97 | $ | 30.17 | 3% | ||||||||||
Depletion, depreciation, amortization, and | ||||||||||||||||||||
asset retirement obligation liability accretion | $ | 14.03 | $ | 18.82 | (25)% | $ | 14.12 | $ | 19.00 | (26)% |
SM ENERGY COMPANY | ||||||||||||||||
FINANCIAL HIGHLIGHTS (unaudited) | ||||||||||||||||
June 30, 2014 | ||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||
(in thousands, except per share amounts) | For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Operating revenues: | ||||||||||||||||
Oil, gas, and NGL production revenue | $ | 654,661 | $ | 534,520 | $ | 1,277,770 | $ | 1,004,095 | ||||||||
Other operating revenues | 20,319 | 24,840 | 29,930 | 39,445 | ||||||||||||
Total operating revenues | 674,980 | 559,360 | 1,307,700 | 1,043,540 | ||||||||||||
Operating expenses: | ||||||||||||||||
Oil, gas, and NGL production expense | 177,598 | 149,737 | 341,307 | 275,370 | ||||||||||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | 187,781 | 225,731 | 364,996 | 424,440 | ||||||||||||
Exploration | 24,270 | 20,657 | 45,605 | 36,055 | ||||||||||||
Impairment of proved properties | — | 34,552 | — | 55,771 | ||||||||||||
Abandonment and impairment of unproved properties | 164 | 4,339 | 2,965 | 4,641 | ||||||||||||
General and administrative | 38,115 | 35,374 | 73,166 | 67,654 | ||||||||||||
Change in Net Profits Plan liability | (7,105 | ) | (5,438 | ) | (8,881 | ) | (7,363 | ) | ||||||||
Derivative loss (gain) | 126,469 | (85,190 | ) | 224,131 | (54,618 | ) | ||||||||||
Other operating expenses | 5,972 | 35,314 | 14,061 | 51,108 | ||||||||||||
Total operating expenses | 553,264 | 415,076 | 1,057,350 | 853,058 | ||||||||||||
Income from operations | 121,716 | 144,284 | 250,350 | 190,482 | ||||||||||||
Non-operating income (expense): | ||||||||||||||||
Interest expense | (24,040 | ) | (21,581 | ) | (48,230 | ) | (40,682 | ) | ||||||||
Other, net | (1,847 | ) | 24 | (1,821 | ) | 36 | ||||||||||
Income before income taxes | 95,829 | 122,727 | 200,299 | 149,836 | ||||||||||||
Income tax expense | (36,049 | ) | (46,205 | ) | (74,912 | ) | (56,587 | ) | ||||||||
Net income | $ | 59,780 | $ | 76,522 | $ | 125,387 | $ | 93,249 | ||||||||
Basic weighted-average common shares outstanding | 67,069 | 66,295 | 67,063 | 66,254 | ||||||||||||
Diluted weighted-average common shares outstanding | 68,239 | 67,893 | 68,180 | 67,711 | ||||||||||||
Basic net income per common share | $ | 0.89 | $ | 1.15 | $ | 1.87 | $ | 1.41 | ||||||||
Diluted net income per common share | $ | 0.88 | $ | 1.13 | $ | 1.84 | $ | 1.38 |
SM ENERGY COMPANY | |||||||
FINANCIAL HIGHLIGHTS (unaudited) | |||||||
June 30, 2014 | |||||||
Condensed Consolidated Balance Sheets | |||||||
(in thousands, except share amounts) | June 30, | December 31, | |||||
ASSETS | 2014 | 2013 | |||||
Current assets: | |||||||
Cash and cash equivalents | $ | 163,794 | $ | 282,248 | |||
Accounts receivable | 312,415 | 318,371 | |||||
Derivative asset | 3,613 | 21,559 | |||||
Deferred income taxes | 12,086 | 10,749 | |||||
Prepaid expenses and other | 15,007 | 14,574 | |||||
Total current assets | 506,915 | 647,501 | |||||
Property and equipment (successful efforts method): | |||||||
Proved oil and gas properties | 6,151,765 | 5,637,462 | |||||
Less - accumulated depletion, depreciation, and amortization | (2,883,506 | ) | (2,583,698 | ) | |||
Unproved oil and gas properties | 388,336 | 271,100 | |||||
Wells in progress | 495,052 | 279,654 | |||||
Oil and gas properties held for sale net of accumulated depletion, depreciation and amortization of $23,697 and $7,390, respectively | 23,935 | 19,072 | |||||
Other property and equipment, net of accumulated depreciation of $33,529 and $28,775, respectively | 258,619 | 236,202 | |||||
Total property and equipment, net | 4,434,201 | 3,859,792 | |||||
Noncurrent assets: | |||||||
Derivative asset | 1,300 | 30,951 | |||||
Restricted cash | 5,499 | 96,713 | |||||
Other noncurrent assets | 56,120 | 70,208 | |||||
Total other noncurrent assets | 62,919 | 197,872 | |||||
Total Assets | $ | 5,004,035 | $ | 4,705,165 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expenses | $ | 592,493 | $ | 606,751 | |||
Derivative liability | 92,088 | 26,380 | |||||
Other current liabilities | — | 6,000 | |||||
Total current liabilities | 684,581 | 639,131 | |||||
Noncurrent liabilities: | |||||||
Revolving credit facility | — | — | |||||
Senior Notes | 1,600,000 | 1,600,000 | |||||
Asset retirement obligation | 117,916 | 115,659 | |||||
Asset retirement obligation associated with oil and gas properties held for sale | 2,760 | 3,033 | |||||
Net Profits Plan liability | 48,104 | 56,985 | |||||
Deferred income taxes | 725,408 | 650,125 | |||||
Derivative liability | 52,847 | 4,640 | |||||
Other noncurrent liabilities | 26,467 | 28,771 | |||||
Total noncurrent liabilities | 2,573,502 | 2,459,213 | |||||
Stockholders’ equity: | |||||||
Common stock, $0.01 par value - authorized: 200,000,000 shares; issued: 67,116,732 and 67,078,853 shares outstanding, respectively; net of treasury shares: 67,116,732 and 67,056,441, respectively | 671 | 671 | |||||
Additional paid-in capital | 273,664 | 257,720 | |||||
Treasury stock, at cost: zero and 22,412 shares, respectively | — | (823 | ) | ||||
Retained earnings | 1,476,703 | 1,354,669 | |||||
Accumulated other comprehensive loss | (5,086 | ) | (5,416 | ) | |||
Total stockholders’ equity | 1,745,952 | 1,606,821 | |||||
Total Liabilities and Stockholders’ Equity | $ | 5,004,035 | $ | 4,705,165 |
SM ENERGY COMPANY | ||||||||||||||||
FINANCIAL HIGHLIGHTS (unaudited) | ||||||||||||||||
June 30, 2014 | ||||||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||||
(in thousands) | ||||||||||||||||
For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net income | $ | 59,780 | $ | 76,522 | $ | 125,387 | $ | 93,249 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
Gain on divestiture activity | (2,526 | ) | (6,280 | ) | (5,484 | ) | (5,706 | ) | ||||||||
Depletion, depreciation, amortization, and asset retirement obligation liability accretion | 187,781 | 225,731 | 364,996 | 424,440 | ||||||||||||
Exploratory dry hole expense | 6,459 | 5,727 | 6,459 | 5,886 | ||||||||||||
Impairment of proved properties | — | 34,552 | — | 55,771 | ||||||||||||
Abandonment and impairment of unproved properties | 164 | 4,339 | 2,965 | 4,641 | ||||||||||||
Stock-based compensation expense | 7,997 | 9,955 | 14,341 | 18,068 | ||||||||||||
Change in Net Profits Plan liability | (7,105 | ) | (5,438 | ) | (8,881 | ) | (7,363 | ) | ||||||||
Derivative loss (gain) | 126,469 | (85,190 | ) | 224,131 | (54,618 | ) | ||||||||||
Derivative cash settlement (loss) gain | (33,680 | ) | 2,211 | (62,620 | ) | 14,003 | ||||||||||
Amortization of deferred financing costs | 1,477 | 1,363 | 2,954 | 2,440 | ||||||||||||
Deferred income taxes | 35,537 | 45,959 | 73,911 | 56,239 | ||||||||||||
Plugging and abandonment | (1,894 | ) | (2,368 | ) | (3,219 | ) | (3,746 | ) | ||||||||
Other, net | (1,724 | ) | 3,933 | (4,827 | ) | 5,769 | ||||||||||
Changes in current assets and liabilities: | ||||||||||||||||
Accounts receivable | (11,905 | ) | (37,120 | ) | (2,558 | ) | (59,284 | ) | ||||||||
Prepaid expenses and other | 417 | (637 | ) | 1,302 | (32 | ) | ||||||||||
Accounts payable and accrued expenses | 48,178 | 40,804 | (13,704 | ) | 46,598 | |||||||||||
Net cash provided by operating activities | 415,425 | 314,063 | 715,153 | 596,355 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||||
Net proceeds from sale of oil and gas properties | 44,842 | 16,036 | 46,821 | 20,343 | ||||||||||||
Capital expenditures | (426,841 | ) | (352,852 | ) | (778,580 | ) | (733,992 | ) | ||||||||
Acquisition of proved and unproved oil and gas properties | (98,619 | ) | (59,156 | ) | (98,619 | ) | (59,201 | ) | ||||||||
Other, net | (6,484 | ) | (2,915 | ) | (2,257 | ) | (4,940 | ) | ||||||||
Net cash used in investing activities | (487,102 | ) | (398,887 | ) | (832,635 | ) | (777,790 | ) | ||||||||
Cash flows from financing activities: | ||||||||||||||||
Proceeds from credit facility | — | 293,000 | — | 516,500 | ||||||||||||
Repayment of credit facility | — | (695,000 | ) | — | (828,500 | ) | ||||||||||
Deferred financing costs related to credit facility | — | (3,444 | ) | — | (3,444 | ) | ||||||||||
Net proceeds from 2024 Notes | — | 490,820 | — | 490,820 | ||||||||||||
Proceeds from sale of common stock | 2,490 | 2,880 | 2,490 | 3,652 | ||||||||||||
Dividends paid | (3,353 | ) | (3,314 | ) | (3,353 | ) | (3,314 | ) | ||||||||
Other, net | (101 | ) | (29 | ) | (109 | ) | (29 | ) | ||||||||
Net cash provided by (used in) financing activities | (964 | ) | 84,913 | (972 | ) | 175,685 | ||||||||||
Net change in cash and cash equivalents | (72,641 | ) | 89 | (118,454 | ) | (5,750 | ) | |||||||||
Cash and cash equivalents at beginning of period | 236,435 | 87 | 282,248 | 5,926 | ||||||||||||
Cash and cash equivalents at end of period | $ | 163,794 | $ | 176 | $ | 163,794 | $ | 176 |
SM ENERGY COMPANY | ||||||||||||||||
FINANCIAL HIGHLIGHTS (unaudited) | ||||||||||||||||
June 30, 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 June 30, | For the Six Months Ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Reported net income (GAAP) | $ | 59,780 | $ | 76,522 | $ | 125,387 | $ | 93,249 | ||||||||
Adjustments net of tax: (1) | ||||||||||||||||
Change in Net Profits Plan liability | (4,462 | ) | (3,393 | ) | (5,577 | ) | (4,580 | ) | ||||||||
Derivative loss (gain) | 79,423 | (53,159 | ) | 140,754 | (33,973 | ) | ||||||||||
Derivative cash settlement (loss) gain | (21,151 | ) | 1,380 | (39,325 | ) | 8,710 | ||||||||||
Gain on divestiture activity | (1,586 | ) | (3,919 | ) | (3,444 | ) | (3,549 | ) | ||||||||
Impairment of proved properties | — | 21,561 | — | 34,690 | ||||||||||||
Abandonment and impairment of unproved properties | 103 | 2,708 | 1,862 | 2,887 | ||||||||||||
Other (2) | (5,558 | ) | 10,107 | (5,558 | ) | 10,075 | ||||||||||
Adjusted net income (Non-GAAP) (3) | $ | 106,549 | $ | 51,807 | $ | 214,099 | $ | 107,509 | ||||||||
Diluted weighted-average common shares outstanding: | 68,239 | 67,893 | 68,180 | 67,711 | ||||||||||||
Adjusted net income per diluted common share: | $ | 1.56 | $ | 0.76 | $ | 3.14 | $ | 1.59 | ||||||||
(1) For the three and six-month period ended June 30, 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 and six-month period ended June 30, 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 condensed consolidated statement of operations. | ||||||||||||||||
(2) For the three and six-month period ended June 30, 2014, adjustments include items related to settlements from the previously disclosed litigation against Endeavour Operating Corporation. These items are included as a portion of other operating revenues and non-operating expense, other, net, on the Company's condensed consolidated statement of operations. For the three and six-month period ended June 30, 2013, adjustments include items related to an agreed clarification concerning royalty payment provisions of various leases on certain South Texas & Gulf Coast acreage. These items are included as a portion of other operating expense on the Company's condensed consolidated statement of operations. | ||||||||||||||||
(3) Adjusted net income excludes certain items that the Company believes affect the comparability of operating results and generally are items whose timing and/or amount cannot be reasonably estimated. These items include non-cash adjustments and impairments such as the change in the Net Profits Plan liability, derivative loss, derivative cash settlement (loss) gain, 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) | ||||||||||||||||
June 30, 2014 | ||||||||||||||||
Adjusted EBITDAX (3) | ||||||||||||||||
(in thousands) | ||||||||||||||||
Reconciliation of net income (GAAP) to adjusted EBITDAX (Non-GAAP) to net cash provided by operating activities (GAAP) | ||||||||||||||||
For the Three Months Ended June 30, | ||||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net income (GAAP) | $ | 59,780 | $ | 76,522 | $ | 125,387 | $ | 93,249 | ||||||||
Interest expense | 24,040 | 21,581 | 48,230 | 40,682 | ||||||||||||
Other non-operating (income) expense, net | 1,847 | (24 | ) | 1,821 | (36 | ) | ||||||||||
Income tax expense | 36,049 | 46,205 | 74,912 | 56,587 | ||||||||||||
Depreciation, depletion, amortization, and asset retirement obligation liability accretion | 187,781 | 225,731 | 364,996 | 424,440 | ||||||||||||
Exploration (1) | 22,603 | 18,383 | 42,541 | 31,607 | ||||||||||||
Impairment of proved properties | — | 34,552 | — | 55,771 | ||||||||||||
Abandonment and impairment of unproved properties | 164 | 4,339 | 2,965 | 4,641 | ||||||||||||
Stock-based compensation expense | 7,997 | 9,955 | 14,341 | 18,068 | ||||||||||||
Derivative loss (gain) | 126,469 | (85,190 | ) | 224,131 | (54,618 | ) | ||||||||||
Derivative cash settlement gain (loss) | (33,680 | ) | 2,211 | (62,620 | ) | 14,003 | ||||||||||
Change in Net Profits Plan liability | (7,105 | ) | (5,438 | ) | (8,881 | ) | (7,363 | ) | ||||||||
Gain on divestiture activity (2) | (2,526 | ) | (6,280 | ) | (5,484 | ) | (5,706 | ) | ||||||||
Adjusted EBITDAX (Non-GAAP) | 423,419 | 342,547 | 822,339 | 671,325 | ||||||||||||
Interest expense | (24,040 | ) | (21,581 | ) | (48,230 | ) | (40,682 | ) | ||||||||
Other non-operating income (expense), net | (1,847 | ) | 24 | (1,821 | ) | 36 | ||||||||||
Income tax expense | (36,049 | ) | (46,205 | ) | (74,912 | ) | (56,587 | ) | ||||||||
Exploration (1) | (22,603 | ) | (18,383 | ) | (42,541 | ) | (31,607 | ) | ||||||||
Exploratory dry hole expense | 6,459 | 5,727 | 6,459 | 5,886 | ||||||||||||
Amortization of deferred financing costs | 1,477 | 1,363 | 2,954 | 2,440 | ||||||||||||
Deferred income taxes | 35,537 | 45,959 | 73,911 | 56,239 | ||||||||||||
Plugging and abandonment | (1,894 | ) | (2,368 | ) | (3,219 | ) | (3,746 | ) | ||||||||
Other, net | (1,724 | ) | 3,933 | (4,827 | ) | 5,769 | ||||||||||
Changes in current assets and liabilities | 36,690 | 3,047 | (14,960 | ) | (12,718 | ) | ||||||||||
Net cash provided by operating activities (GAAP) | $ | 415,425 | $ | 314,063 | $ | 715,153 | $ | 596,355 | ||||||||
(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 on divestiture activity is included within the other operating revenues line item of the accompanying condensed consolidated statements of operations. | ||||||||||||||||
(3) Adjusted EBITDAX represents income before interest expense, other non-operating (income) expense, 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. Adjusted EBITDAX excludes certain items that the Company believes 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 is presented because the Company believes that it provides useful additional information to investors and analysts, 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 a financial covenant under its credit facility based on its debt to adjusted EBITDAX ratio. 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, income 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 and may vary among companies, the adjusted EBITDAX amounts presented may not be comparable to similar metrics of other companies. |