SM Energy Company (NYSE: SM) announces its financial results for the second quarter of 2013 and provides an operations update. In addition, a new presentation concerning the Company's second quarter earnings and operations update will be posted on the Company's website at www.sm-energy.com. This presentation will be referenced during the conference call scheduled for 8:00 a.m. Mountain Time (10:00 a.m. Eastern Time) on July 31, 2013. Information for the call can be found below.
SECOND QUARTER 2013 RESULTS
SM Energy reported net income for the second quarter of 2013 of $76.5 million, or $1.13 per diluted share. This compares to net income of $24.9 million, or $0.37 per diluted share, for the same period of 2012.
Adjusted net income for the second quarter of 2013 was $51.8 million, or $0.76 per diluted share, compared to adjusted net income of $5.9 million, or $0.09 per diluted share, for the same period of 2012. Adjusted net income excludes certain items that the Company believes affect the comparability of operating results and are generally items whose timing and/or amount cannot be reasonably estimated.
Earnings before interest, taxes, depreciation, depletion, amortization, accretion, and exploration expense ("EBITDAX") was $342.5 million for the second quarter of 2013, a record level, and an increase of 60% from $213.7 million for the same period of 2012.
Adjusted net income and EBITDAX are non-GAAP financial measures. Please refer to the respective reconciliations in the Financial Highlights section at the end of this release for additional information about these measures.
Total operating revenues for the second quarter of 2013 were $559.4 million compared to $304.4 million for the same period of 2012, an 84% increase from period to period. The table below provides the average realized prices received by product for the Company, as well as the adjusted prices received after taking into account cash settlements for derivative transactions:
| Average Realized Commodity Prices for the Three Months Ended June 30, 2013 | |||||||||
Before the effect of |
After the effect of | ||||||||
| Oil ($/Bbl) | $ | 90.00 | $ | 89.64 | |||||
| Gas ($/Mcf) | $ | 4.28 | $ | 4.23 | |||||
| Natural gas liquids ($/Bbl) | $ | 34.09 | $ | 36.00 | |||||
| Equivalent ($/BOE) | $ | 44.57 | $ | 44.66 | |||||
The table below presents key performance measures and metrics, as well as previously provided guidance for the second quarter of 2013:
| Production | Reported | 2Q13 Guidance | |||||||
| Average daily production (MBOE/d) | 131.8 | 115 - 121 | |||||||
| Total production (MMBOE) | 11.99 | 10.5 - 11.0 | |||||||
| Costs | |||||||||
| LOE ($/BOE) | $ | 4.69 | $ | 5.00 - $5.25 | |||||
| Transportation ($/BOE) | $ | 5.59 | $ | 4.65 - $4.90 | |||||
Production taxes (% of pre-derivative oil, gas, | 5.0% | 5.0% - 5.5% | |||||||
| G&A - Cash ($/BOE) | $ | 2.02 | $ | 2.25 - $2.45 | |||||
| G&A - Cash NPP ($/BOE) | $ | 0.29 | $ | 0.35 - $0.50 | |||||
| G&A - Non-cash ($/BOE) | $ | 0.64 | $ | 0.75 - $0.90 | |||||
| Total G&A ($/BOE) | $ | 2.95 | $ | 3.35 - $3.85 | |||||
| DD&A ($/BOE) | $ | 18.82 | $ | 19.20 - $20.40 | |||||
For the second quarter of 2013, SM Energy reported quarterly production of 11.99 MMBOE, resulting in average daily production of 131.8 MBOE per day, which is 12% above the midpoint of the Company's guidance range of 115 to 121 MBOE per day. Reported average daily production increased by 15% from quarterly production of 115.0 MBOE per day in the first quarter of 2013. Reported production in the second quarter was comprised of 27% oil/condensate, 19% NGLs, and 54% natural gas. The increase in the quarterly natural gas percentage reflects a backlog of wells in oilier portions of the Eagle Ford shale play that the Company expects to be placed on production in the third quarter of 2013.
In the second quarter of 2013, the Company reported total per unit cash costs at the lower end of its guidance range. The Company reported quarterly LOE per unit costs below its guidance range due to lower workover expense in the quarter, in addition to higher than anticipated production growth in the Company's Eagle Ford shale program, which has lower LOE per BOE than the Company's blended overall LOE rate. Greater than anticipated production growth in the Eagle Ford shale program also drove transportation expense higher than guidance for the quarter. Additionally, Eagle Ford transportation expense per BOE was impacted in the quarter by increased compression charges and increased fuel charges resulting from higher natural gas prices in the quarter.
OPERATIONS UPDATE
Eagle Ford Shale
The Company's operated net production in the Eagle Ford shale averaged 66.1 MBOE per day in the second quarter of 2013, a 28% sequential increase over first quarter production of 51.8 MBOE per day. Average daily production in the second quarter of 2013 from the Company's operated Eagle Ford shale program increased 92% over the second quarter of 2012. During the second quarter of 2013, SM Energy made 22 flowing completions in its operated Eagle Ford shale program. Due to operational efficiencies from pad drilling, the Company currently expects to make approximately 95 flowing completions in 2013 on its operated Eagle Ford acreage. The last 15 wells in the Briscoe area averaged $5.4 million per well, a 13% decrease in the cost per foot versus last year. As a result, the additional completions over the Company's original budget of 75 flowing completions are not expected to significantly increase capital investment in the program, as further discussed below.
In the non-operated portion of the Company's Eagle Ford shale program, net production for the second quarter of 2013 averaged 17.4 MBOE per day, an approximately 9% sequential increase over the first quarter 2013 production of 16.0 MBOE per day and an approximately 83% increase over the second quarter of 2012. The operator ran nine drilling rigs during the second quarter of 2013. Additionally, an affiliate of the operator placed into service a gas processing plant late in the second quarter and increased firm transportation capacity for these non-operated properties.
Bakken / Three Forks
In the second quarter of 2013, the Company released two of its contracted traditional rigs in its Bakken/Three Forks program and contracted for a more efficient walking rig. SM Energy continues to focus its drilling on the Bakken and Three Forks formations in its Raven/Bear Den and Gooseneck prospects in McKenzie, Williams and Divide Counties, North Dakota. Second quarter average daily production for the Company's Bakken/Three Forks program was 13.7 MBOE per day, a 12% sequential increase from the first quarter of 2013 and a 39% increase from the second quarter of 2012. During the second quarter, the Company made 12 gross flowing completions in its operated Bakken/Three Forks program. The Company expects to make approximately 40 gross flowing completions on its operated Bakken/Three Forks acreage in 2013.
Permian Basin
In the Permian Basin, the Company has approximately 125,000 net acres and is currently developing the Bone Spring formation in southeast New Mexico, delineating the Mississippian limestone in the northern Midland Basin, and testing various shale targets in the Midland Basin. The Company operated three drilling rigs during the second quarter of 2013 in its Permian region with plan to run a comparable program for the remainder of the year.
During the quarter, the Company drilled a horizontal Wolfcamp shale well on its acreage in the southern Midland Basin. The well is currently flowing back after completion. Included in the aforementioned three rig program is a single rig targeting the Wolfcamp shale. SM Energy will also participate in several non-operated wells which are planned for the remainder of the year. The Company holds approximately 20,000 acres with Wolfcamp shale potential in this area, of which approximately 70% is operated.
Powder River Basin
During the second quarter of 2013, SM Energy closed its previously announced acquisition of approximately 40,000 net acres in the Powder River Basin and now has approximately 110,000 total net acres in the basin. Of these total net acres, approximately 65,000 net acres are prospective for the Frontier formation, approximately 45,000 net acres are prospective for the Shannon formation, and approximately 15,000 net acres are prospective for the Sussex formation. The Company expects to operate a one rig program focused on the Frontier formation in the second half of the year.
East Texas
During the second quarter of 2013, SM Energy increased its acreage position in its East Texas play to approximately 195,000 net acres from the previously announced 150,000 net acres. The Company plans to drill additional test wells on its acreage targeting the Eagle Ford and Woodbine formations in the second half of 2013.
FINANCIAL POSITION AND LIQUIDITY
At the end of the second quarter of 2013, SM Energy had total long-term debt outstanding of approximately $1.6 billion, comprised of $28.0 million drawn on its revolving credit facility and an aggregate amount of $1.6 billion of senior notes. As of June 30, 2013, the Company's debt to twelve month trailing EBITDAX decreased to 1.3 times and its debt-to-book capitalization ratio was 52%.
UPDATED PRODUCTION, CAPITAL, AND PERFORMANCE GUIDANCE
SM Energy has increased its full-year 2013 production guidance by 10% with only a 3% increase in associated development capital.
The Company's full-year 2013 updated production guidance range is now 47.3 - 48.6 MMBOE, an increase from the previously provided full-year range of 42.8 - 44.5 MMBOE, and represents production growth of approximately 30% year-over-year. The increase in production guidance is due primarily to efficiencies achieved in the Company's Eagle Ford shale program, where the Company will make an additional 20 flowing completions in 2013. The Company expects its 2013 exit rate production mix to be comprised of 50% liquids and 50% natural gas.
SM Energy is also reiterating its 15% annual production growth rates for 2014 and 2015 on retained assets, resulting in an expected 10% increase in implied volumes for those years, adjusted for divestitures.
The Company's current forecast for 2013 capital investment is expected to be approximately $1.65 billion, an increase of 10% from its previously announced capital program of $1.5 billion. Development capital is expected to be 3% higher than originally budgeted. The remainder of the increase relates primarily to increased New Ventures investment in the Powder River Basin and in East Texas and the previously announced approximately $65 million acquisition of Powder River Basin acreage. Based on the updated capital plan, production guidance, and current expectations of commodity prices, the Company expects projected year-end debt to trailing twelve-month EBITDAX to be less than the previously guided 1.6 times.
The following table summarizes the updated capital allocations for 2013:
| Capital Update | |||||
| (in millions) | |||||
Updated 2013 | |||||
| Development capital | |||||
| Eagle Ford | $ | 655 | |||
| Bakken/Three Forks | 295 | ||||
| Permian | 200 | ||||
| Other | 90 | ||||
| Development subtotal | $ | 1,240 | |||
| New Ventures capital | $ | 170 | |||
| Non-drilling capital | |||||
| Acquisitions | $ | 60 | |||
| Other non-drilling | 180 | ||||
| Non-drilling subtotal | $ | 240 | |||
| Total | $ | 1,650 | |||
New Ventures capital includes allocations to test and delineate its emerging resource plays in East Texas and the Powder River Basin. The Other non-drilling capital portion of the updated capital program includes amounts for facilities, land, and exploration-related items.
The Company is providing updated production and performance guidance for the third quarter and full year 2013 in the table below:
| Guidance for 2013 | |||||||||
| 3Q13 | FY2013 | ||||||||
| Production (MMBOE) | 12.2 - 12.8 | 47.3 - 48.6 | |||||||
| Average daily production (MBOE/d) | 132 - 139 | 128 – 134 | |||||||
| LOE ($/BOE) | $ | 4.55 - $4.80 | $ | 4.65 - $4.90 | |||||
| Transportation ($/BOE) | $ | 5.50 - $5.75 | $ | 5.30 - $5.60 | |||||
Production taxes (% of pre-derivative oil, | 5.0% - 5.5% | 5.0% - 5.5% | |||||||
| G&A - Cash ($/BOE) | $ | 2.15 - $2.35 | $ | 2.10 - $2.30 | |||||
| G&A - Cash NPP ($/BOE) | $ | 0.25 - $0.40 | $ | 0.25 - $0.40 | |||||
| G&A - Non-cash ($/BOE) | $ | 0.45 - $0.60 | $ | 0.50 - $0.65 | |||||
| Total G&A ($/BOE) | $ | 2.85 - $3.35 | $ | 2.85 - $3.35 | |||||
| DD&A ($/BOE) | $ | 17.30 - $18.50 | $ | 17.75 - $19.05 | |||||
| Effective income tax rate range | 37.5% - 38.1% | ||||||||
| % of income tax that is current | <5% | ||||||||
EARNINGS CALL INFORMATION
The Company has scheduled a teleconference to discuss these results and other operational matters for July 31, 2013, at 8:00 a.m. Mountain time (10:00 a.m. Eastern time). The call participation number is 877-445-0811, and the conference ID number is 19985517. An audio replay of the call will be available approximately two hours after the call at 855-859-2056, with the conference ID number 19985517. International participants may dial 617-401-8115 to take part in the conference call, using the conference ID number 19985517, and may access a replay of the call at 404-537-3406, using conference ID number 19985517. Replays may be accessed through August 14, 2013.
This call is being webcast live and may be accessed at SM Energy Company's website at www.sm-energy.com. An audio recording of the conference call will be available at that site through August 14, 2013.
INFORMATION ABOUT FORWARD-LOOKING STATEMENTS
This release contains forward-looking statements within the meaning of securities laws, including forecasts and projections. The words “anticipate,” “assume,” “believe,” “budget,” “estimate,” “expect,” “forecast,” “intend,” “plan,” “project,” “will” and similar expressions are intended to identify forward-looking statements. These statements involve known and unknown risks, which may cause SM Energy's actual results to differ materially from results expressed or implied by the forward-looking statements. These risks include factors such as the availability, proximity and capacity of gathering, processing and transportation facilities; the uncertainty of negotiations to result in an agreement or a completed transaction; the uncertain nature of announced acquisition, divestiture, joint venture, farm down or similar efforts and the ability to complete any such transactions, including, but not limited to, the Company's announced plans to divest of assets including those located in the Anadarko Basin; the uncertain nature of expected benefits from the actual or expected acquisition, divestiture, joint venture, farm down or similar efforts, including, but not limited to, the Company's announced plans to divest of assets including those located in the Anadarko Basin; the volatility and level of oil, natural gas, and natural gas liquids prices; uncertainties inherent in projecting future rates of production from drilling activities and acquisitions; the imprecise nature of estimating oil and gas reserves; the availability of additional economically attractive exploration, development, and acquisition opportunities for future growth and any necessary financings; unexpected drilling conditions and results; unsuccessful exploration and development drilling results; the availability of drilling, completion, and operating equipment and services; the risks associated with the Company's commodity price risk management strategy; uncertainty regarding the ultimate impact of potentially dilutive securities; and other such matters discussed in the “Risk Factors” section of SM Energy's 2012 Annual Report on Form 10-K. The forward-looking statements contained herein speak as of the date of this announcement. Although SM Energy may from time to time voluntarily update its prior forward-looking statements, it disclaims any commitment to do so except as required by securities laws.
ABOUT THE COMPANY
SM Energy Company is an independent energy company engaged in the acquisition, exploration, development, and production of crude oil, natural gas, and natural gas liquids in onshore North America. SM Energy routinely posts important information about the Company on its website. For more information about SM Energy, please visit its website at www.sm-energy.com.
| SM ENERGY COMPANY | |||||||||||||||||||||||||||
| FINANCIAL HIGHLIGHTS | |||||||||||||||||||||||||||
| June 30, 2013 | |||||||||||||||||||||||||||
Production Data | For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||||||||
| 2013 | 2012 | Percent | 2013 | 2012 | Percent | ||||||||||||||||||||||
| Average realized sales price, before the effects of | |||||||||||||||||||||||||||
| derivative cash settlements: | |||||||||||||||||||||||||||
| Oil (per Bbl) | $ | 90.00 | $ | 82.52 | 9 | % | $ | 90.82 | $ | 86.72 | 5 | % | |||||||||||||||
| Gas (per Mcf) | 4.28 | 2.34 | 83 | % | 3.96 | 2.62 | 51 | % | |||||||||||||||||||
| NGL (per Bbl) | 34.09 | 37.79 | (10 | )% | 35.24 | 40.94 | (14 | )% | |||||||||||||||||||
| Equivalent (per BOE) | $ | 44.57 | $ | 37.09 | 20 | % | $ | 44.95 | $ | 40.01 | 12 | % | |||||||||||||||
| Average realized sales price, including the effects of | |||||||||||||||||||||||||||
| derivative cash settlements: | |||||||||||||||||||||||||||
| Oil (per Bbl) | $ | 89.64 | $ | 80.52 | 11 | % | $ | 90.45 | $ | 83.52 | 8 | % | |||||||||||||||
| Gas (per Mcf) | 4.23 | 3.02 | 40 | % | 4.08 | 3.31 | 23 | % | |||||||||||||||||||
| NGL (per Bbl) | 36.00 | 39.44 | (9 | )% | 36.81 | 41.06 | (10 | )% | |||||||||||||||||||
| Equivalent (per BOE) | $ | 44.66 | $ | 39.06 | 14 | % | $ | 45.52 | $ | 41.42 | 10 | % | |||||||||||||||
| Production: | |||||||||||||||||||||||||||
| Oil (MMBbls) | 3.23 | 2.36 | 37 | % | 6.36 | 4.87 | 31 | % | |||||||||||||||||||
| Gas (Bcf) | 39.15 | 28.13 | 39 | % | 71.39 | 56.79 | 26 | % | |||||||||||||||||||
| NGL (MMBbls) | 2.24 | 1.38 | 62 | % | 4.08 | 2.54 | 60 | % | |||||||||||||||||||
| MMBOE | 11.99 | 8.43 | 42 | % | 22.34 | 16.88 | 32 | % | |||||||||||||||||||
| Average daily production: | |||||||||||||||||||||||||||
| Oil (MBbls per day) | 35.5 | 25.9 | 37 | % | 35.1 | 26.7 | 31 | % | |||||||||||||||||||
| Gas (MMcf per day) | 430.2 | 309.2 | 39 | % | 394.4 | 312.0 | 26 | % | |||||||||||||||||||
| NGL (MBbls per day) | 24.6 | 15.2 | 62 | % | 22.5 | 14.0 | 61 | % | |||||||||||||||||||
| MBOE | 131.8 | 92.6 | 42 | % | 123.4 | 92.7 | 33 | % | |||||||||||||||||||
| Per BOE Data: | |||||||||||||||||||||||||||
| Realized price before the effects of derivative cash settlements | $ | 44.57 | $ | 37.09 | 20 | % | $ | 44.95 | $ | 40.01 | 12 | % | |||||||||||||||
| Lease operating expense | 4.69 | 5.48 | (14 | )% | 4.96 | 5.07 | (2 | )% | |||||||||||||||||||
| Transportation costs | 5.59 | 3.59 | 56 | % | 5.12 | 3.49 | 47 | % | |||||||||||||||||||
| Production taxes | 2.21 | 1.74 | 27 | % | 2.24 | 2.00 | 12 | % | |||||||||||||||||||
| General and administrative | 2.95 | 3.69 | (20 | )% | 3.03 | 3.51 | (14 | )% | |||||||||||||||||||
| Operating profit, before the effects of derivative cash settlements | $ | 29.13 | $ | 22.59 | 29 | % | $ | 29.60 | $ | 25.94 | 14 | % | |||||||||||||||
| Derivative cash settlements | 0.09 | 1.97 | (95 | )% | 0.57 | 1.41 | (60 | )% | |||||||||||||||||||
| Operating profit, including the effects of derivative cash settlements | $ | 29.22 | $ | 24.56 | 19 | % | $ | 30.17 | $ | 27.35 | 10 | % | |||||||||||||||
| Depletion, depreciation, amortization, and | |||||||||||||||||||||||||||
| asset retirement obligation liability accretion | $ | 18.82 | $ | 19.17 | (2 | )% | $ | 19.00 | $ | 19.62 | (3 | )% | |||||||||||||||
| SM ENERGY COMPANY | |||||||||||||||||||
| FINANCIAL HIGHLIGHTS | |||||||||||||||||||
| June 30, 2013 | |||||||||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||||||||
| (in thousands, except per share amounts) | For the Three Months Ended | For the Six Months Ended | |||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
| Operating revenues: | |||||||||||||||||||
| Oil, gas, and NGL production revenue | $ | 534,520 | $ | 312,608 | $ | 1,004,095 | $ | 675,203 | |||||||||||
| Realized hedge gain (loss) | (1,189 | ) | 185 | (1,288 | ) | 1,837 | |||||||||||||
| Gain (loss) on divestiture activity | 6,280 | (24,176 | ) | 5,706 | (22,714 | ) | |||||||||||||
| Other operating revenues | 19,749 | 15,803 | 35,027 | 27,517 | |||||||||||||||
| Total operating revenues | 559,360 | 304,420 | 1,043,540 | 681,843 | |||||||||||||||
| Operating expenses: | |||||||||||||||||||
| Oil, gas, and NGL production expense | 149,737 | 91,134 | 275,370 | 178,266 | |||||||||||||||
Depletion, depreciation, amortization, and asset retirement
obligation | 225,731 | 161,608 | 424,440 | 331,178 | |||||||||||||||
| Exploration | 20,657 | 22,007 | 36,055 | 40,614 | |||||||||||||||
| Impairment of proved properties | 34,552 | 38,523 | 55,771 | 38,523 | |||||||||||||||
| Abandonment and impairment of unproved properties | 4,339 | 10,707 | 4,641 | 10,849 | |||||||||||||||
| General and administrative | 35,374 | 31,130 | 67,654 | 59,272 | |||||||||||||||
| Change in Net Profits Plan liability | (5,438 | ) | (22,079 | ) | (7,363 | ) | (18,140 | ) | |||||||||||
| Unrealized and realized derivative gain | (85,190 | ) | (98,112 | ) | (54,618 | ) | (95,896 | ) | |||||||||||
| Other operating expenses | 35,314 | 17,111 | 51,108 | 28,561 | |||||||||||||||
| Total operating expenses | 415,076 | 252,029 | 853,058 | 573,227 | |||||||||||||||
| Income from operations | 144,284 | 52,391 | 190,482 | 108,616 | |||||||||||||||
| Non-operating income (expense): | |||||||||||||||||||
| Interest income | 24 | 5 | 36 | 75 | |||||||||||||||
| Interest expense | (21,581 | ) | (12,712 | ) | (40,682 | ) | (26,990 | ) | |||||||||||
| Income before income taxes | 122,727 | 39,684 | 149,836 | 81,701 | |||||||||||||||
| Income tax expense | (46,205 | ) | (14,795 | ) | (56,587 | ) | (30,476 | ) | |||||||||||
| Net income | $ | 76,522 | $ | 24,889 | $ | 93,249 | $ | 51,225 | |||||||||||
| Basic weighted-average common shares outstanding | 66,295 | 64,585 | 66,254 | 64,345 | |||||||||||||||
| Diluted weighted-average common shares outstanding | 67,893 | 67,556 | 67,711 | 67,806 | |||||||||||||||
| Basic net income per common share | $ | 1.15 | $ | 0.39 | $ | 1.41 | $ | 0.80 | |||||||||||
| Diluted net income per common share | $ | 1.13 | $ | 0.37 | $ | 1.38 | $ | 0.76 | |||||||||||
| SM ENERGY COMPANY FINANCIAL HIGHLIGHTS June 30, 2013 | |||||||||||
Condensed Consolidated Balance Sheets | |||||||||||
| (in thousands, except per share amounts) | June 30, | December 31, | |||||||||
| ASSETS | 2013 | 2012 | |||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 176 | $ | 5,926 | |||||||
| Accounts receivable | 291,197 | 254,805 | |||||||||
| Refundable income taxes | 2,716 | 3,364 | |||||||||
| Prepaid expenses and other | 30,340 | 30,017 | |||||||||
| Derivative asset | 58,071 | 37,873 | |||||||||
| Deferred income taxes | 13,136 | 8,579 | |||||||||
| Total current assets | 395,636 | 340,564 | |||||||||
| Property and equipment (successful efforts method), at cost: | |||||||||||
| Land | 1,857 | 1,845 | |||||||||
| Proved oil and gas properties | 5,922,411 | 5,401,684 | |||||||||
| Less - accumulated depletion, depreciation, and amortization | (2,737,774 | ) | (2,376,170 | ) | |||||||
| Unproved oil and gas properties | 234,741 | 175,287 | |||||||||
| Wells in progress | 290,289 | 273,928 | |||||||||
| Materials inventory, at lower of cost or market | 14,012 | 13,444 | |||||||||
Oil and gas properties held for sale net of accumulated depletion,
depreciation and amortization of | 87,310 | 33,620 | |||||||||
Other property and equipment, net of accumulated depreciation of $25,542 in 2013 and $22,442 in 2012 | 176,243 | 153,559 | |||||||||
| Total property and equipment, net | 3,989,089 | 3,677,197 | |||||||||
| Noncurrent assets: | |||||||||||
| Derivative asset | 28,798 | 16,466 | |||||||||
| Restricted cash | 94,311 | 86,773 | |||||||||
| Other noncurrent assets | 82,834 | 78,529 | |||||||||
| Total other noncurrent assets | 205,943 | 181,768 | |||||||||
| Total Assets | $ | 4,590,668 | $ | 4,199,529 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable and accrued expenses | $ | 577,452 | $ | 525,627 | |||||||
| Derivative liability | 4,748 | 8,999 | |||||||||
| Other current liabilities | 6,000 | 6,920 | |||||||||
| Total current liabilities | 588,200 | 541,546 | |||||||||
| Noncurrent liabilities: | |||||||||||
| Revolving credit facility | 28,000 | 340,000 | |||||||||
| 6.625% Senior Notes Due 2019 | 350,000 | 350,000 | |||||||||
| 6.50% Senior Notes Due 2021 | 350,000 | 350,000 | |||||||||
| 6.50% Senior Notes Due 2023 | 400,000 | 400,000 | |||||||||
| 5.0% Senior Notes Due 2024 | 500,000 | — | |||||||||
| Asset retirement obligation | 118,383 | 112,912 | |||||||||
| Asset retirement obligation associated with oil and gas properties held for sale | 4,617 | 1,393 | |||||||||
| Net Profits Plan liability | 71,464 | 78,827 | |||||||||
| Deferred income taxes | 598,662 | 537,383 | |||||||||
| Derivative liability | 1,525 | 6,645 | |||||||||
| Other noncurrent liabilities | 52,914 | 66,357 | |||||||||
| Total noncurrent liabilities | 2,475,565 | 2,243,517 | |||||||||
| Stockholders’ equity: | |||||||||||
Common stock, $0.01 par value - authorized: 200,000,000 shares;
issued: 66,412,394 shares in 2013 and | 664 | 662 | |||||||||
| Additional paid-in capital | 254,940 | 233,642 | |||||||||
| Treasury stock, at cost: 22,412 shares in 2013 and 50,581 shares in 2012 | (823 | ) | (1,221 | ) | |||||||
| Retained earnings | 1,280,332 | 1,190,397 | |||||||||
| Accumulated other comprehensive loss | (8,210 | ) | (9,014 | ) | |||||||
| Total stockholders’ equity | 1,526,903 | 1,414,466 | |||||||||
| Total Liabilities and Stockholders’ Equity | $ | 4,590,668 | $ | 4,199,529 | |||||||
| SM ENERGY COMPANY | |||||||||||||||||||
| FINANCIAL HIGHLIGHTS | |||||||||||||||||||
| June 30, 2013 | |||||||||||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||||||||||
| (in thousands) | |||||||||||||||||||
For the Three Months | For the Six Months | ||||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||||
| Net income | $ | 76,522 | $ | 24,889 | $ | 93,249 | $ | 51,225 | |||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||
| (Gain) loss on divestiture activity | (6,280 | ) | 24,176 | (5,706 | ) | 22,714 | |||||||||||||
| Depletion, depreciation, amortization, and asset retirement obligation liability accretion | 225,731 | 161,608 | 424,440 | 331,178 | |||||||||||||||
| Exploratory dry hole expense | 5,727 | 7,592 | 5,886 | 8,198 | |||||||||||||||
| Impairment of proved properties | 34,552 | 38,523 | 55,771 | 38,523 | |||||||||||||||
| Abandonment and impairment of unproved properties | 4,339 | 10,707 | 4,641 | 10,849 | |||||||||||||||
| Stock-based compensation expense | 9,955 | 8,022 | 18,068 | 12,372 | |||||||||||||||
| Change in Net Profits Plan liability | (5,438 | ) | (22,079 | ) | (7,363 | ) | (18,140 | ) | |||||||||||
| Unrealized derivative gain | (82,979 | ) | (81,666 | ) | (40,615 | ) | (74,014 | ) | |||||||||||
| Amortization of debt discount and deferred financing costs | 1,363 | 951 | 2,440 | 4,616 | |||||||||||||||
| Deferred income taxes | 45,959 | 14,927 | 56,239 | 30,215 | |||||||||||||||
| Plugging and abandonment | (2,368 | ) | (670 | ) | (3,746 | ) | (1,516 | ) | |||||||||||
| Other | 3,933 | (595 | ) | 5,769 | (867 | ) | |||||||||||||
| Changes in current assets and liabilities: | |||||||||||||||||||
| Accounts receivable | (37,120 | ) | 14,702 | (59,284 | ) | 735 | |||||||||||||
| Refundable income taxes | 397 | (28 | ) | 648 | 2,978 | ||||||||||||||
| Prepaid expenses and other | (1,034 | ) | (1,756 | ) | (680 | ) | (4,759 | ) | |||||||||||
| Accounts payable and accrued expenses | 40,804 | 22,932 | 46,598 | (4,019 | ) | ||||||||||||||
| Net cash provided by operating activities | 314,063 | 222,235 | 596,355 | 410,288 | |||||||||||||||
| Cash flows from investing activities: | |||||||||||||||||||
| Net proceeds from sale of oil and gas properties | 16,036 | 13,731 | 20,343 | 15,410 | |||||||||||||||
| Capital expenditures | (352,852 | ) | (370,351 | ) | (733,992 | ) | (705,366 | ) | |||||||||||
| Acquisition of proved and unproved oil and gas properties | (59,156 | ) | (5,312 | ) | (59,201 | ) | (5,312 | ) | |||||||||||
| Other | (2,915 | ) | (1,439 | ) | (4,940 | ) | 111 | ||||||||||||
| Net cash used in investing activities | (398,887 | ) | (363,371 | ) | (777,790 | ) | (695,157 | ) | |||||||||||
| Cash flows from financing activities: | |||||||||||||||||||
| Proceeds from credit facility | 293,000 | 776,500 | 516,500 | 802,500 | |||||||||||||||
| Repayment of credit facility | (695,000 | ) | (739,500 | ) | (828,500 | ) | (741,500 | ) | |||||||||||
| Deferred financing costs related to credit facility | (3,444 | ) | — | (3,444 | ) | — | |||||||||||||
| Net proceeds from 5.0% Senior Notes Due 2024 | 490,820 | — | 490,820 | — | |||||||||||||||
| Net proceeds from 6.50% Senior Notes Due 2023 | — | 392,336 | — | 392,336 | |||||||||||||||
| Repayment of 3.50% Senior Convertible Notes | — | (287,500 | ) | — | (287,500 | ) | |||||||||||||
| Proceeds from sale of common stock | 2,880 | 1,850 | 3,652 | 2,888 | |||||||||||||||
| Dividends paid | (3,314 | ) | (3,208 | ) | (3,314 | ) | (3,208 | ) | |||||||||||
| Other | (29 | ) | 556 | (29 | ) | 343 | |||||||||||||
| Net cash provided by financing activities | 84,913 | 141,034 | 175,685 | 165,859 | |||||||||||||||
| Net change in cash and cash equivalents | 89 | (102 | ) | (5,750 | ) | (119,010 | ) | ||||||||||||
| Cash and cash equivalents at beginning of period | 87 | 286 | 5,926 | 119,194 | |||||||||||||||
| Cash and cash equivalents at end of period | $ | 176 | $ | 184 | $ | 176 | $ | 184 | |||||||||||
| SM ENERGY COMPANY | |||||||||||||||||||
| FINANCIAL HIGHLIGHTS | |||||||||||||||||||
| June 30, 2013 | |||||||||||||||||||
Adjusted Net Income | |||||||||||||||||||
| (in thousands, except per share data) | |||||||||||||||||||
| Reconciliation of net income (GAAP) | |||||||||||||||||||
| to adjusted net income (Non-GAAP): | |||||||||||||||||||
For the Three Months | For the Six Months | ||||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
| Reported net income (GAAP) | $ | 76,522 | $ | 24,889 | $ | 93,249 | $ | 51,225 | |||||||||||
| Adjustments net of tax: (1) | |||||||||||||||||||
| Change in Net Profits Plan liability | (3,393 | ) | (13,844 | ) | (4,580 | ) | (11,374 | ) | |||||||||||
| Unrealized derivative gain | (51,779 | ) | (51,205 | ) | (25,263 | ) | (46,407 | ) | |||||||||||
| (Gain) loss on divestiture activity | (3,919 | ) | 15,158 | (3,549 | ) | 14,241 | |||||||||||||
| Impairment of proved properties | 21,561 | 24,154 | 34,690 | 24,154 | |||||||||||||||
| Abandonment and impairment of unproved properties | 2,708 | 6,713 | 2,887 | 6,802 | |||||||||||||||
| Royalty adjustment (2) | 10,107 | — | 10,075 | — | |||||||||||||||
| Adjusted net income (Non-GAAP) (3) | $ | 51,807 | $ | 5,865 | $ | 107,509 | $ | 38,641 | |||||||||||
| Diluted weighted-average common shares outstanding: | 67,893 | 67,556 | 67,711 | 67,806 | |||||||||||||||
| Adjusted net income per diluted common share: | $ | 0.76 | $ | 0.09 | $ | 1.59 | $ | 0.57 | |||||||||||
(1) For the three and six-month periods ended June 30, 2013, adjustments are shown net of tax using the Company's effective rate of 37.6%, and 37.8% respectively, as calculated by dividing income tax expense by income before income taxes on the consolidated statement of operations. For the three and six-month period ended June 30, 2012, adjustments are shown net of tax and are calculated using a tax rate of 37.3%, which approximates the Company's statutory tax rate for that period, as adjusted for ordinary permanent differences. |
(2) Royalty adjustment is included as a portion of Other operating expense on the Company's Condensed Consolidated Statement of Operations. The estimated liability is related to ongoing discussions to clarify royalty payment provisions of various leases on certain South Texas & Gulf Coast acreage. |
(3) Adjusted net income excludes certain items that the Company believes affect the comparability of operating results and generally are items whose timing and/or amount cannot be reasonably estimated. These items include non-cash adjustments and impairments such as the change in the Net Profits Plan liability, unrealized derivative gain, property impairments, and (gain) loss on divestiture activity. The non-GAAP measure of adjusted net income is presented because management believes it provides useful additional information to investors for analysis of SM Energy's fundamental business on a recurring basis. In addition, management believes that adjusted net income is widely used by professional research analysts and others in the valuation, comparison, and investment recommendations of companies in the oil and gas exploration and production industry, and many investors use the published research of industry research analysts in making investment decisions. Adjusted net income should not be considered in isolation or as a substitute for net income, income from operations, cash provided by operating activities or other income, profitability, cash flow, or liquidity measures prepared under GAAP. Since adjusted net income excludes some, but not all, items that affect net income and may vary among companies, the adjusted net income amounts presented may not be comparable to similarly titled measures of other companies. |
| SM ENERGY COMPANY | |||||||||||||||||||
| FINANCIAL HIGHLIGHTS | |||||||||||||||||||
| June 30, 2013 | |||||||||||||||||||
EBITDAX | |||||||||||||||||||
| (in thousands) | |||||||||||||||||||
Reconciliation of net income (GAAP) to EBITDAX (Non-GAAP) to | |||||||||||||||||||
For the Three Months | For the Six Months | ||||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
| Net income (GAAP) | $ | 76,522 | $ | 24,889 | $ | 93,249 | $ | 51,225 | |||||||||||
| Interest expense | 21,581 | 12,712 | 40,682 | 26,990 | |||||||||||||||
| Interest income | (24 | ) | (5 | ) | (36 | ) | (75 | ) | |||||||||||
| Income tax expense | 46,205 | 14,795 | 56,587 | 30,476 | |||||||||||||||
Depreciation, depletion, amortization, and asset retirement | 225,731 | 161,608 | 424,440 | 331,178 | |||||||||||||||
| Exploration (1) | 18,383 | 22,007 | 31,607 | 40,614 | |||||||||||||||
| Impairment of proved properties | 34,552 | 38,523 | 55,771 | 38,523 | |||||||||||||||
| Abandonment and impairment of unproved properties | 4,339 | 10,707 | 4,641 | 10,849 | |||||||||||||||
| Stock-based compensation expense | 9,955 | 8,022 | 18,068 | 12,372 | |||||||||||||||
| Unrealized derivative gain | (82,979 | ) | (81,666 | ) | (40,615 | ) | (74,014 | ) | |||||||||||
| Change in Net Profits Plan liability | (5,438 | ) | (22,079 | ) | (7,363 | ) | (18,140 | ) | |||||||||||
| (Gain) loss on divestiture activity | (6,280 | ) | 24,176 | (5,706 | ) | 22,714 | |||||||||||||
EBITDAX (Non-GAAP) (2) | 342,547 | 213,689 | 671,325 | 472,712 | |||||||||||||||
| Interest expense | (21,581 | ) | (12,712 | ) | (40,682 | ) | (26,990 | ) | |||||||||||
Interest income | 24 | 5 | 36 | 75 | |||||||||||||||
| Income tax expense | (46,205 | ) | (14,795 | ) | (56,587 | ) | (30,476 | ) | |||||||||||
| Exploration | (18,383 | ) | (22,007 | ) | (31,607 | ) | (40,614 | ) | |||||||||||
| Exploratory dry hole expense | 5,727 | 7,592 | 5,886 | 8,198 | |||||||||||||||
| Amortization of debt discount and deferred financing costs | 1,363 | 951 | 2,440 | 4,616 | |||||||||||||||
| Deferred income taxes | 45,959 | 14,927 | 56,239 | 30,215 | |||||||||||||||
| Plugging and abandonment | (2,368 | ) | (670 | ) | (3,746 | ) | (1,516 | ) | |||||||||||
| Other | 3,933 | (595 | ) | 5,769 | (867 | ) | |||||||||||||
| Changes in current assets and liabilities | 3,047 | 35,850 | (12,718 | ) | (5,065 | ) | |||||||||||||
| Net cash provided by operating activities (GAAP) | $ | 314,063 | $ | 222,235 | $ | 596,355 | $ | 410,288 | |||||||||||
| (1) Stock-based compensation expense is a component of exploration expense and general and administrative expense on the accompanying statements of operations. Therefore, the exploration line items shown in the reconciliation above will vary from the amount shown on the accompanying statements of operations because of the component of stock-based compensation expense recorded to exploration. |
| (2) EBITDAX represents income (loss) before interest expense, interest income, income taxes, depreciation, depletion, amortization and accretion, exploration expense, property impairments, non-cash stock compensation expense, unrealized derivative gains, change in the Net Profit Plan liability, and gains and losses on divestitures. EBITDAX excludes certain items that the Company believes affect the comparability of operating results and can exclude items that are generally one-time or whose timing and/or amount cannot be reasonably estimated. EBITDAX is a non-GAAP measure that is presented because the Company believes that it provides useful additional information to investors, as a performance measure, for analysis of the Company's ability to internally generate funds for exploration, development, acquisitions, and to service debt. The Company is also subject to financial covenants under its credit facility based on its debt to EBITDAX ratio. In addition, EBITDAX is widely used by professional research analysts and others in the valuation, comparison, and investment recommendations of companies in the oil and gas exploration and production industry, and many investors use the published research of industry research analysts in making investment decisions. EBITDAX should not be considered in isolation or as a substitute for net income, income from operations, net cash provided by operating activities, profitability, or liquidity measures prepared under GAAP. Because EBITDAX excludes some, but not all items that affect net income and may vary among companies, the EBITDAX amounts presented may not be comparable to similar metrics of other companies. |
Contacts:
MEDIA:
Patty Errico, 303-830-5052
perrico@sm-energy.com
or
INVESTORS:
James
Edwards, 303-837-2444
ir@sm-energy.com
or
Brent
Collins, 303-863-4326
ir@sm-energy.com
