News Release
| SM Energy Reports Results and Record Production for First Quarter of
2011; Adopts 3-Stream Sales Reporting Model for Production |
- Reports record quarterly production of 36.1 BCFE, or
approximately 401.4 MMCFE/d, on a 3-stream sales reporting basis
- Estimates quarterly pro forma production of 33.6 BCFE on legacy
2-stream wellhead sales reporting basis compared to guidance of 30-33
BCFE
- Reports GAAP net loss of ($18.5 million), or ($0.29) per diluted
share, driven by non-cash derivative losses
- Reports adjusted net income of $28.1 million, or $0.42 per
adjusted diluted share
- Recasts remaining 2011 guidance on a 3-stream sales reporting
basis
DENVER, May 02, 2011 (BUSINESS WIRE) -- SM Energy Company (NYSE: SM) today reports financial results from the
first quarter of 2011. In addition, a new presentation for the first
quarter earnings and operational 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 May
3, 2011. Information for the earnings call can be found below.
REPORTING CHANGES EFFECTIVE FIRST QUARTER OF 2011
Beginning with the first quarter of 2011, SM Energy began reporting
production using a 3-stream sales reporting method. Previously, the
Company reported production on a 2-stream wellhead sales reporting
method. SM Energy changed its reporting for natural gas volumes to
separately show natural gas and NGL production volumes consistent with
the title transfer for each product. Projected rapid production growth
from rich gas assets with plant product sales contracts, primarily in
the Eagle Ford shale, necessitated a change in the Company's production
volume reporting. Prior period amounts and metrics, including production
volumes, revenues, and realized commodity prices, have not been
reclassified to conform to the current presentation given the
immateriality of NGL items in those prior periods.
In addition, as disclosed in the Company's 2010 Form 10-K, SM Energy
elected to discontinue cash flow hedge accounting for derivative
contracts used to manage commodity price risks beginning in the first
quarter of 2011. This accounting policy change does not alter the
economics of the Company's derivative transactions. As a result of this
change, both realized and unrealized gains and losses from commodity
price management activities will be included in the income statement on
the line titled "Unrealized and realized derivative (gain) loss".
Hedging balances accounted for in the balance sheet line titled
"accumulated other comprehensive loss" as of December 31, 2010 will now
be recognized in the income statement line titled "Realized hedge gain
(loss)" as they are realized.
FIRST QUARTER 2011 RESULTS
SM Energy posted a net loss for the first quarter of 2011 of ($18.5
million), or ($0.29) per diluted share. This compares to net income of
$126.2 million, or $1.96 per diluted share, for the same period of 2010.
Adjusted net income for the quarter was $28.1 million, or $0.42 per
adjusted diluted share, versus adjusted net income of $28.9 million, or
$0.45 per diluted share, for the first quarter of 2010. 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, and large non-cash items such as unrealized gains
or losses from derivative activity. A summary of the adjustments made to
arrive at adjusted net income is presented in the table below.
|
| Adjusted Net Income Reconciliation |
|
(In thousands, except per share data)
|
|
|
Reconciliation of Net Income (Loss) (GAAP)
To Adjusted Net Income (Non-GAAP):
|
|
|
For the Three Months Ended March 31, |
|
|
2011 |
|
2010 |
|
|
|
|
|
|
Reported Net Income (Loss) (GAAP)
|
|
($18,503
|
)
|
|
$126,178
|
|
|
Adjustments, net of tax: (1) |
|
|
|
|
|
Change in Net Profits Plan liability
|
|
$8,886
|
|
|
($17,112
|
)
|
|
Unrealized portion of derivative (gain) loss
|
|
$51,339
|
|
|
($4,853
|
)
|
|
Gain on divestiture activity
|
|
($15,597
|
)
|
|
($75,909
|
)
|
|
Abandonment & impairment of unproved properties
|
|
$1,927
|
|
|
$567
|
|
|
|
|
|
|
|
Adjusted Net Income (Non-GAAP)
|
|
$28,052
|
|
|
$28,871
|
|
|
|
|
|
|
|
Diluted Net Income (Loss) per common share:
|
|
|
|
|
|
As reported (GAAP)
|
|
($0.29
|
)
|
|
$1.96
|
|
|
Adjusted (Non-GAAP) (2) |
|
$0.42
|
|
|
$0.45
|
|
|
|
|
|
|
|
Diluted weighted-average common shares outstanding:
|
|
|
|
|
|
As reported (GAAP)
|
|
63,447
|
|
|
64,377
|
|
|
Adjusted (Non-GAAP) (2) |
|
66,490
|
|
|
64,377
|
|
|
|
|
|
|
| NOTE: Totals may not add due to rounding |
|
|
|
|
|
|
(1) Adjustments are shown net of tax using the effective income
tax rate as calculated by dividing the income tax benefit (expense) by
income (loss) before income taxes as stated on the consolidated
statement of operations.
|
|
|
|
|
|
|
(2) Adjusted net income per diluted share is calculated using
potentially dilutive securities related to unvested restricted
stock units, in-the-money outstanding options to purchase the
Company's common stock, contingent Performance Share Awards, and
shares into which the 3.50% Senior Convertible Notes may be
converted, as calculated for accounting purposes using the
treasury stock method as applied to the Company's net share
settlement option for the notes. On a GAAP basis, these items were
not treated as dilutive securities in the first quarter of
2011 as the Company reported a GAAP loss for the quarter.
|
|
Operating cash flow increased to $161.4 million for the first quarter of
2011 from $133.2 million in the same period of 2010. Net cash provided
by operating activities increased to $156.7 million for the first
quarter of 2011 from $153.9 million in the same period in 2010.
Adjusted net income and operating cash flow are non-GAAP financial
measures - please refer to the respective reconciliation in the
accompanying Financial Highlights section at the end of this press
release for additional information about these measures.
SM Energy reported quarterly production of 36.1 BCFE, or an average of
401.4 MMCFE/d, on a 3-stream sales reporting basis. Pro forma production
based on a 2-stream wellhead sales reporting basis is estimated to be
33.6 BCFE, or an average of 373.1 MMCFE/d for the quarter, which was
slightly above the guidance range of 30 - 33 BCFE, or an average of 333
to 366 MMCFE/d.
Revenues and other income for the quarter were $315.3 million compared
to $360.1 million for the same period of 2010. Below is a table which
displays by product the average realized price received by the Company,
as well as the net average realized price after taking into account cash
settlements for derivative transactions.
|
| Average Realized Commodity Prices for Quarter Ended March 31, 2011 |
|
|
Before the impact of derivative cash settlements
|
|
After the impact of derivative cash settlements
|
|
|
|
|
|
Oil ($/Bbl)
|
$85.79
|
|
$75.07
|
|
Gas ($/Mcf)
|
$4.35
|
|
$5.04
|
|
Natural gas liquids ($/Bbl)
|
$46.65
|
|
$40.89
|
|
Equivalent ($/MCFE)
|
$7.65
|
|
$7.43
|
|
|
|
|
Prior to the first quarter of 2011, realized prices for natural gas were
reported on a wellhead sales reporting basis. With the adoption of
3-stream sales reporting of production, the Company's realized price for
natural gas will decrease as a result of the value related to NGLs being
reported separately in a distinct NGL production stream. Prior periods
have not been reclassified to conform to this new presentation given the
immateriality of prior NGL amounts.
The table below presents production and per MCFE cost metrics both on a
reported 3-stream sales reporting basis and under the previous 2-stream
wellhead sales reporting basis. The latter is being provided for ease of
comparison to previously issued guidance.
|
|
|
|
|
|
|
|
|
|
| Production |
|
Reported 3- stream sales reporting method
|
|
|
Estimated legacy 2-stream wellhead sales reporting*
|
|
|
Guidance (based on legacy 2- stream
wellhead sales reporting)
|
|
|
|
|
|
|
|
|
|
|
|
|
Average daily production (MMCFE/d)
|
|
401.4
|
|
|
373.1
|
|
|
333 - 366
|
|
|
Total Production (BCFE)
|
|
36.1
|
|
|
33.6
|
|
|
30 - 33
|
|
|
|
|
|
|
|
|
|
|
|
| Costs |
|
|
|
|
|
|
|
|
|
|
LOE ($/MCFE)
|
|
$0.92
|
|
|
$0.98
|
|
|
$1.10 - $1.15
|
|
|
Transportation ($/MCFE)
|
|
$0.41
|
|
|
$0.45
|
|
|
$0.30 - $0.35
|
|
|
Production taxes (% of pre-derivative oil, gas, and NGL revenue)
|
|
6.4%
|
|
|
6.4%
|
|
|
7.0%
|
|
|
G&A - Cash ($/MCFE)
|
|
$0.46
|
|
|
$0.49
|
|
|
$0.54 - $0.57
|
|
|
G&A - Cash NPP ($/MCFE)
|
|
$0.15
|
|
|
$0.16
|
|
|
$0.16 - $0.18
|
|
|
G&A - Non-cash ($/MCFE)
|
|
$0.11 |
|
|
$0.12 |
|
|
$0.12 - $0.14 |
|
|
Total G&A ($/MCFE)
|
|
$0.72
|
|
|
$0.77
|
|
|
$0.82 - $0.89
|
|
|
|
|
|
|
|
|
|
|
|
|
DD&A ($/MCFE)
|
|
$2.92
|
|
|
$3.14
|
|
|
$2.95 - $3.15
|
|
|
Non-cash interest expense ($MM)
|
|
$3.6
|
|
|
$3.6
|
|
|
$3.6
|
|
|
|
|
|
|
|
|
|
|
|
*The legacy 2-stream wellhead sales reporting metrics are presented to
show comparability with guidance provided in the Company's press release
dated February 24, 2011.
FINANCIAL POSITION AND LIQUIDITY
As of March 31, 2011, the Company's debt-to-book capitalization ratio
was 34%. SM Energy has total long-term debt of $627.9 million, which is
comprised of its 6.625% senior notes and 3.50% senior convertible notes,
net of debt discount. The convertible notes are accounted for as if they
will be net-share settled. The Company's stock price is currently
trading above the conversion price for the convertible notes, which
means in periods where net income is reported, there will be potentially
dilutive securities from the convertible notes reflected in the
Company's calculation of diluted earnings per share.
As of March 31, 2011, the Company had $191.3 million in cash and no
outstanding borrowings under its long-term secured credit facility. The
borrowing base for the credit facility was reduced as a result of the
issuance of the 6.625% senior notes in February 2011 and now stands at
$1.0 billion. SM Energy's commitment amount under its credit facility
remains unchanged at $678 million. SM Energy is in compliance with all
the covenants associated with this facility. The Company is currently in
discussions to amend and extend this facility.
OPERATIONAL UPDATE
Record production
Production in the first quarter of 2011 reached record levels on a
reported basis at 401.4 MMCFE/d. Reported average daily production grew
sequentially by 17% from fourth quarter 2010 to first quarter 2011. Year
over year average daily production growth from first quarter 2010 to
first quarter 2011 was 40%.
Eagle Ford Shale
SM Energy is currently operating three (3) drilling rigs on its operated
acreage in South Texas. The Company plans to increase its operated rig
count to six (6) by the end of 2011. The drilling focus continues to be
on areas with higher BTU gas content and higher condensate yields. The
Company has secured multiple firm transportation agreements to increase
future take-away capacity as production continues to ramp up.
SM Energy has previously announced its intention to sell down
approximately 20% - 30% of its total 250,000 net acre Eagle Ford shale
position, or approximately 72,000 net acres. Any transaction is expected
to be announced by the end of the second quarter of 2011.
Bakken / Three Forks
Two (2) drilling rigs are currently operating for SM Energy in the
Williston Basin, with a focus on horizontal development of the Bakken
and Three Forks formations in the Company's prospects in Divide and
McKenzie counties in North Dakota where drilling results continue to
meet or exceed expectations. A third operated rig is expected to arrive
in the second quarter of 2011.
Mid-Continent Region
SM Energy operated two (2) drilling rigs in its Granite Wash program in
Western Oklahoma during the first quarter of 2011. The Company's acreage
in the Granite Wash is held by production.
Permian Region
The Company operated one (1) drilling rig in the Permian region during
the first quarter of 2011, which focused on Wolfberry tight oil assets
in the region.
ArkLaTex Region
SM Energy has completed the previously announced carry and earning
agreement which it used to fund development of its Haynesville shale
program from the middle of 2010 through the first quarter of 2011. The
Company has been exploring options for a similar carry and earning
agreement to help fund the drilling of enough wells to hold leasehold
with production, while minimizing the amount of SM Energy's direct
capital expenditures in the play.
UPDATED CAPITAL, PRODUCTION, AND PERFORMANCE GUIDANCE
SM Energy is increasing its capital expenditure budget by $40 million to
$1.080 billion to continue drilling on its operated Haynesville position
in East Texas. As noted above, the Company continues to explore
potential transactions that would allow for continued development of
this asset on a carried basis. The Company is assuming that a
transaction will be announced by the end of the second quarter of 2011.
Accordingly, drilling activity in the second quarter will be paid for by
SM Energy. The production guidance below accounts for this increase in
activity.
The Company is recasting performance guidance based on the new 3-stream
sales reporting basis.
|
| Guidance for 2011 (based on 3-stream sales reporting) |
|
2Q11 |
|
|
FY 2011 |
|
Production (BCFE)
|
36.0 - 39.0
|
|
|
146.0 - 152.0
|
|
Average daily production (MMCFE/d)
|
396 - 429
|
|
|
400 - 416
|
|
Oil production (as % of total)
|
~30%
|
|
|
~30%
|
|
Natural gas production (as % of total)
|
~58%
|
|
|
~58%
|
|
NGL production (as % of total)
|
~12%
|
|
|
~12%
|
|
|
|
|
|
|
LOE ($/MCFE)
|
$0.98 - $1.03
|
|
|
$0.95 - $1.00
|
|
Transportation ($/MCFE)
|
$0.50 - $0.55
|
|
|
$0.52 - $0.57
|
|
Production Taxes (% of pre-derivative oil, gas, and NGL revenue)
|
7%
|
|
|
7%
|
|
|
|
|
|
|
G&A - cash NPP ($/MCFE)
|
$0.13 - $0.15
|
|
|
$0.13 - $0.15
|
|
G&A - other cash ($/MCFE)
|
$0.47 - $0.50
|
|
|
$0.47 - $0.50
|
|
G&A - non-cash ($/MCFE)
|
$0.11 - $0.13
|
|
|
$0.11 - $0.13
|
|
G&A TOTAL ($/MCFE)
|
$0.71 - $0.78
|
|
|
$0.71 - $0.78
|
|
|
|
|
|
|
DD&A ($/MCFE)
|
$2.90 - $3.10
|
|
|
$2.90 - $3.10
|
|
Non-cash interest expense ($MM)
|
$7.3
|
|
|
$17.7
|
|
Effective income tax rate range
|
|
|
|
37.4% - 37.7%
|
|
% of income tax that is current
|
|
|
|
~5%
|
|
|
|
|
|
The increase to non-cash interest expense from the Company's historic
run rate reflects the accelerated recognition of deferred financing
costs associated with the current credit facility that are expected to
be recognized in the second quarter of 2011 upon entering into a new or
amended credit facility agreement.
EARNINGS CALL INFORMATION
The Company has scheduled a teleconference to discuss these results and
other operational matters on May 3, 2011, at 8:00 a.m. Mountain time
(10:00 a.m. Eastern time). The call participation number is 866-510-0676
and the participant passcode is 25235869. An audio replay of the call
will be available approximately two hours after the call at
888-286-8010, with the passcode 50844239. International participants can
dial 617-597-5361 to take part in the conference call, using passcode
25235869, and can access a replay of the call at 617-801-6888, using
passcode 50844239. Replays can be accessed through May 10, 2011.
In addition, the call will be webcast live and can be accessed at SM
Energy's website at sm-energy.com.
An audio recording of the conference call will be available at that site
through May 10, 2011.
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 such factors as the volatility and level
of oil, natural gas, and natural gas liquids prices, the uncertain
nature of the expected benefits from the acquisition, divestiture, 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, uncertainties inherent in
projecting future rates of production from drilling activities and
acquisitions, the ability of midstream service providers to purchase or
market the Company's production, the ability of purchasers of production
to pay for those sales, the availability of debt and equity financing
for purchasers of oil and gas properties, the ability of the banks in
the Company's credit facility to fund requested borrowings, the ability
of derivative counterparties to settle derivative contracts in favor of
the Company, the imprecise nature of estimating oil and gas reserves,
the availability of additional economically attractive exploration,
development, and property acquisition opportunities for future growth
and any necessary financings, unexpected drilling conditions and
results, unsuccessful exploration and development drilling, drilling and
operating service availability, 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 2010
Annual Report on Form 10-K and subsequent quarterly reports filed on
Form 10-Q. 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
exploration, exploitation, development, acquisition, and production of
natural gas, natural gas liquids and crude oil. 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
|
|
3/31/2011
|
|
|
|
|
|
|
|
|
|
|
Guidance Comparison
|
|
|
|
|
|
|
|
For the Three Months |
|
|
|
|
|
|
|
|
Ended March 31, 2011 |
|
|
|
|
|
|
|
|
Actual 3-Stream Sales Method
|
|
|
|
|
Estimated 2-Stream Wellhead Sales Method
|
|
|
|
|
Guidance Range
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average daily production (MMCFE per day)
|
|
|
|
|
|
|
|
401.4
|
|
|
|
|
373.1
|
|
|
|
|
333 - 366
|
|
Total production (BCFE)
|
|
|
|
|
|
|
|
36.1
|
|
|
|
|
33.6
|
|
|
|
|
30 - 33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating expense (per MCFE)
|
|
|
|
|
|
|
|
$0.92
|
|
|
|
|
$0.98
|
|
|
|
|
$1.10 - $1.15
|
|
Transportation expense (per MCFE)
|
|
|
|
|
|
|
|
$0.41
|
|
|
|
|
$0.45
|
|
|
|
|
$0.30 - $0.35
|
|
Production taxes, as a percentage of pre-derivative oil, gas, and
NGL revenue
|
|
|
|
|
|
|
|
6.4%
|
|
|
|
|
6.4%
|
|
|
|
|
7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative - cash (per MCFE)
|
|
|
|
|
|
|
|
$0.46
|
|
|
|
|
$0.49
|
|
|
|
|
$0.54 - $0.57
|
|
General and administrative - cash related to Net Profits Plan (per
MCFE)
|
|
|
|
|
|
|
|
$0.15
|
|
|
|
|
$0.16
|
|
|
|
|
$0.16 - $0.18
|
|
General and administrative - non-cash (per MCFE)
|
|
|
|
|
|
|
|
$0.11
|
|
|
|
|
$0.12
|
|
|
|
|
$0.12 - $0.14
|
|
General and administrative - TOTAL (per MCFE)
|
|
|
|
|
|
|
|
$0.72
|
|
|
|
|
$0.77
|
|
|
|
|
$0.82 - $0.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion, and amortization (per MCFE)
|
|
|
|
|
|
|
|
$2.92
|
|
|
|
|
$3.14
|
|
|
|
|
$2.95 - $3.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production Data
|
|
|
|
|
|
|
|
For the Three Months |
|
|
|
|
|
|
|
|
Ended March 31, |
|
|
|
|
|
|
|
|
2011 |
|
|
|
|
2010 |
|
|
|
|
Percent Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average realized sales price, before the effects of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| derivative cash settlements: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (per Bbl)
|
|
|
|
|
|
|
|
$ 85.79
|
|
|
|
|
$ 72.73
|
|
|
|
|
18%
|
|
Gas (per Mcf)
|
|
|
|
|
|
|
|
4.35
|
|
|
|
|
6.15
|
|
|
|
|
-29%
|
|
NGL (per Bbl)
|
|
|
|
|
|
|
|
46.65
|
|
|
|
|
-
|
|
|
|
|
NM
|
|
Equivalent (MCFE)
|
|
|
|
|
|
|
|
$ 7.65
|
|
|
|
|
$ 8.28
|
|
|
|
|
-8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average realized sales price, including the effects of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| derivative cash settlements: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (per Bbl)
|
|
|
|
|
|
|
|
$ 75.07
|
|
|
|
|
$ 66.96
|
|
|
|
|
12%
|
|
Gas (per Mcf)
|
|
|
|
|
|
|
|
5.04
|
|
|
|
|
6.84
|
|
|
|
|
-26%
|
|
NGL (per Bbl)
|
|
|
|
|
|
|
|
40.89
|
|
|
|
|
-
|
|
|
|
|
NM
|
|
Equivalent (MCFE)
|
|
|
|
|
|
|
|
$ 7.43
|
|
|
|
|
$ 8.38
|
|
|
|
|
-11%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Production: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MMBbls)
|
|
|
|
|
|
|
|
1.8
|
|
|
|
|
1.5
|
|
|
|
|
17%
|
|
Gas (Bcf)
|
|
|
|
|
|
|
|
21.7
|
|
|
|
|
16.6
|
|
|
|
|
31%
|
|
NGL (MMBbls)
|
|
|
|
|
|
|
|
0.6
|
|
|
|
|
-
|
|
|
|
|
NM
|
|
BCFE (6:1)
|
|
|
|
|
|
|
|
36.1
|
|
|
|
|
25.7
|
|
|
|
|
40%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average daily production: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls per day)
|
|
|
|
|
|
|
|
19.8
|
|
|
|
|
17.0
|
|
|
|
|
17%
|
|
Gas (MMcf per day)
|
|
|
|
|
|
|
|
241.5
|
|
|
|
|
184.1
|
|
|
|
|
31%
|
|
NGL (MBbls per day)
|
|
|
|
|
|
|
|
6.8
|
|
|
|
|
-
|
|
|
|
|
NM
|
|
MMCFE per day (6:1)
|
|
|
|
|
|
|
|
401.4
|
|
|
|
|
285.8
|
|
|
|
|
40%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per MCFE Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized equivalent price
|
|
|
|
|
|
|
|
$ 7.65
|
|
|
|
|
$ 8.28
|
|
|
|
|
-8%
|
|
Lease operating expense
|
|
|
|
|
|
|
|
0.92
|
|
|
|
|
1.17
|
|
|
|
|
-21%
|
|
Transportation
|
|
|
|
|
|
|
|
0.41
|
|
|
|
|
0.16
|
|
|
|
|
156%
|
|
Production taxes
|
|
|
|
|
|
|
|
0.49
|
|
|
|
|
0.55
|
|
|
|
|
-11%
|
|
General and administrative
|
|
|
|
|
|
|
|
0.72
|
|
|
|
|
0.91
|
|
|
|
|
-21%
|
|
Operating profit, before the effects of derivative cash settlements
|
|
|
|
|
|
|
|
$ 5.11
|
|
|
|
|
$ 5.49
|
|
|
|
|
-7%
|
|
Derivative cash settlements
|
|
|
|
|
|
|
|
(0.22)
|
|
|
|
|
0.10
|
|
|
|
|
-320%
|
|
Operating profit, including the effects of derivative cash
settlements
|
|
|
|
|
|
|
|
$ 4.89
|
|
|
|
|
$ 5.59
|
|
|
|
|
-13%
|
|
Depletion, depreciation, amortization, and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
asset retirement obligation liability
|
|
|
|
|
|
|
|
$ 2.92
|
|
|
|
|
$ 3.02
|
|
|
|
|
-3%
|
|
(1) Prior period NGL production volumes, revenues, and prices have
not been reclassified to conform to the current presentation given
the immateriality of the volumes in prior periods. Please refer to
additional discussion in the Company's Form 10-Q for the quarter
ended March 31, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ended March 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
2010 |
|
Operating revenues and other income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil, gas, and NGL production revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
276,313
|
|
|
|
|
|
|
|
|
|
|
|
$
|
212,887
|
|
|
Realized hedge gain (loss)*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,375
|
)
|
|
|
|
|
|
|
|
|
|
|
|
2,595
|
|
|
Gain on divestiture activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,915
|
|
|
|
|
|
|
|
|
|
|
|
|
120,978
|
|
|
Marketed gas system and other operating revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,476
|
|
|
|
|
|
|
|
|
|
|
|
|
23,675
|
|
|
Total operating revenues and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
315,329
|
|
|
|
|
|
|
|
|
|
|
|
|
360,135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil, gas, and NGL production expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65,812
|
|
|
|
|
|
|
|
|
|
|
|
|
48,340
|
|
|
Depletion, depreciation, amortization,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and asset retirement obligation liability accretion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
105,356
|
|
|
|
|
|
|
|
|
|
|
|
|
77,765
|
|
|
Exploration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,712
|
|
|
|
|
|
|
|
|
|
|
|
|
13,898
|
|
|
Abandonment and impairment of unproved properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,079
|
|
|
|
|
|
|
|
|
|
|
|
|
904
|
|
|
General and administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,861
|
|
|
|
|
|
|
|
|
|
|
|
|
23,486
|
|
|
Change in Net Profits Plan liability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,195
|
|
|
|
|
|
|
|
|
|
|
|
|
(27,272
|
)
|
|
Unrealized and realized derivative (gain) loss*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
88,429
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,735
|
)
|
|
Marketed gas system and other expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,857
|
|
|
|
|
|
|
|
|
|
|
|
|
22,998
|
|
|
Total operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
335,301
|
|
|
|
|
|
|
|
|
|
|
|
|
152,384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19,972
|
)
|
|
|
|
|
|
|
|
|
|
|
|
207,751
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonoperating income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
128
|
|
|
|
|
|
|
|
|
|
|
|
|
129
|
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,714
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(6,787
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(29,558
|
)
|
|
|
|
|
|
|
|
|
|
|
|
201,093
|
|
|
Income tax benefit (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,055
|
|
|
|
|
|
|
|
|
|
|
|
|
(74,915
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(18,503 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
126,178 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted-average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63,447
|
|
|
|
|
|
|
|
|
|
|
|
|
62,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63,447
|
|
|
|
|
|
|
|
|
|
|
|
|
64,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic net income (loss) per common share |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(0.29 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
2.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted net income (loss) per common share |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(0.29 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
1.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* As of January 1, 2011, the Company elected to de-designate all
commodity derivative contracts that had previously been designated
as cash flow hedges as of December 31, 2010, and to discontinue
hedge accounting prospectively. Accordingly, beginning January 1,
2011, gains and losses from commodity price management activities,
both realized and unrealized, will be included in the income
statement on the line titled "Unrealized and realized derivative
(gain) loss". Hedging balances accounted for in the balance sheet
line titled "accumulated other comprehensive loss" as of December
31, 2010 will now be recognized in the income statement line
titled "Realized hedge gain (loss)" as they are realized. For the
three months ended March 31, 2011, our adjusted oil price was
negatively impacted by $19.1 million of realized oil derivative
cash settlements, our adjusted natural gas price was positively
impacted by $14.9 million of realized natural gas derivative cash
settlements, and our adjusted NGL price was negatively impacted
by $3.5 million of realized NGL derivative cash settlements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except share amounts)
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
|
|
|
|
|
|
December 31, |
| ASSETS |
|
|
|
|
|
|
|
|
|
2011 |
|
|
|
|
|
|
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
$
|
191,294
|
|
|
|
|
|
|
|
|
|
$
|
5,077
|
|
|
Accounts receivable
|
|
|
|
|
|
|
|
|
|
|
146,805
|
|
|
|
|
|
|
|
|
|
|
163,190
|
|
|
Refundable income taxes
|
|
|
|
|
|
|
|
|
|
|
4,752
|
|
|
|
|
|
|
|
|
|
|
8,482
|
|
|
Prepaid expenses and other
|
|
|
|
|
|
|
|
|
|
|
18,565
|
|
|
|
|
|
|
|
|
|
|
45,522
|
|
|
Derivative asset
|
|
|
|
|
|
|
|
|
|
|
33,571
|
|
|
|
|
|
|
|
|
|
|
43,491
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
|
8,503
|
|
|
|
|
|
|
|
|
|
|
8,883
|
|
|
Total current assets
|
|
|
|
|
|
|
|
|
|
|
403,490
|
|
|
|
|
|
|
|
|
|
|
274,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment (successful efforts method), at cost:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land
|
|
|
|
|
|
|
|
|
|
|
1,526
|
|
|
|
|
|
|
|
|
|
|
1,491
|
|
|
Proved oil and gas properties
|
|
|
|
|
|
|
|
|
|
|
3,553,287
|
|
|
|
|
|
|
|
|
|
|
3,389,158
|
|
|
Less - accumulated depletion, depreciation, and amortization
|
|
|
|
|
|
|
|
|
|
|
(1,427,181
|
)
|
|
|
|
|
|
|
|
|
|
(1,326,932
|
)
|
|
Unproved oil and gas properties
|
|
|
|
|
|
|
|
|
|
|
92,375
|
|
|
|
|
|
|
|
|
|
|
94,290
|
|
|
Wells in progress
|
|
|
|
|
|
|
|
|
|
|
183,737
|
|
|
|
|
|
|
|
|
|
|
145,327
|
|
|
Materials inventory, at lower of cost or market
|
|
|
|
|
|
|
|
|
|
|
18,215
|
|
|
|
|
|
|
|
|
|
|
22,542
|
|
|
Oil and gas properties held for sale
|
|
|
|
|
|
|
|
|
|
|
122,838
|
|
|
|
|
|
|
|
|
|
|
86,811
|
|
|
Other property and equipment, net of accumulated depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of $16,447 in 2011 and $15,480 in 2010
|
|
|
|
|
|
|
|
|
|
|
45,859
|
|
|
|
|
|
|
|
|
|
|
21,365
|
|
|
|
|
|
|
|
|
|
|
|
|
2,590,656
|
|
|
|
|
|
|
|
|
|
|
2,434,052
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other noncurrent assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative asset
|
|
|
|
|
|
|
|
|
|
|
12,325
|
|
|
|
|
|
|
|
|
|
|
18,841
|
|
|
Other noncurrent assets
|
|
|
|
|
|
|
|
|
|
|
47,053
|
|
|
|
|
|
|
|
|
|
|
16,783
|
|
|
Total other noncurrent assets
|
|
|
|
|
|
|
|
|
|
|
59,378
|
|
|
|
|
|
|
|
|
|
|
35,624
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Assets |
|
|
|
|
|
|
|
|
|
$ |
3,053,524 |
|
|
|
|
|
|
|
|
|
$ |
2,744,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
|
|
|
|
|
|
|
$
|
375,721
|
|
|
|
|
|
|
|
|
|
$
|
417,654
|
|
|
Derivative liability
|
|
|
|
|
|
|
|
|
|
|
114,228
|
|
|
|
|
|
|
|
|
|
|
82,044
|
|
|
Deposit associated with oil and gas properties held for sale
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
2,355
|
|
|
Total current liabilities
|
|
|
|
|
|
|
|
|
|
|
489,949
|
|
|
|
|
|
|
|
|
|
|
502,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncurrent liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term credit facility
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
48,000
|
|
|
3.50% senior convertible notes, net of unamortized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
discount of $9,558 in 2011 and $11,827 in 2010
|
|
|
|
|
|
|
|
|
|
|
277,942
|
|
|
|
|
|
|
|
|
|
|
275,673
|
|
|
6.625% senior notes
|
|
|
|
|
|
|
|
|
|
|
350,000
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Asset retirement obligation
|
|
|
|
|
|
|
|
|
|
|
70,979
|
|
|
|
|
|
|
|
|
|
|
69,052
|
|
|
Asset retirement obligation associated with oil and gas properties
held for sale
|
|
|
|
|
|
|
|
|
|
|
122
|
|
|
|
|
|
|
|
|
|
|
2,119
|
|
|
Net Profits Plan liability
|
|
|
|
|
|
|
|
|
|
|
147,403
|
|
|
|
|
|
|
|
|
|
|
135,850
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
|
425,029
|
|
|
|
|
|
|
|
|
|
|
443,135
|
|
|
Derivative liability
|
|
|
|
|
|
|
|
|
|
|
64,574
|
|
|
|
|
|
|
|
|
|
|
32,557
|
|
|
Other noncurrent liabilities
|
|
|
|
|
|
|
|
|
|
|
15,078
|
|
|
|
|
|
|
|
|
|
|
17,356
|
|
|
Total noncurrent liabilities
|
|
|
|
|
|
|
|
|
|
|
1,351,127
|
|
|
|
|
|
|
|
|
|
|
1,023,742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $0.01 par value - authorized: 200,000,000 shares;
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
issued: 63,720,176 shares in 2011 and 63,412,800 shares in 2010;
|
|
|
|
|
|
|
|
|
|
|
|
outstanding, net of treasury shares: 63,617,930 shares in 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and 63,310,165 shares in 2010
|
|
|
|
|
|
|
|
|
|
|
637
|
|
|
|
|
|
|
|
|
|
|
634
|
|
|
Additional paid-in capital
|
|
|
|
|
|
|
|
|
|
|
206,304
|
|
|
|
|
|
|
|
|
|
|
191,674
|
|
|
Treasury stock, at cost: 102,246 shares in 2011 and 102,635 shares
in 2010
|
|
|
|
|
|
|
|
|
|
|
(386
|
)
|
|
|
|
|
|
|
|
|
|
(423
|
)
|
|
Retained earnings
|
|
|
|
|
|
|
|
|
|
|
1,020,448
|
|
|
|
|
|
|
|
|
|
|
1,042,123
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
(14,555
|
)
|
|
|
|
|
|
|
|
|
|
(15,482
|
)
|
|
Total stockholders' equity
|
|
|
|
|
|
|
|
|
|
|
1,212,448
|
|
|
|
|
|
|
|
|
|
|
1,218,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
$ |
3,053,524 |
|
|
|
|
|
|
|
|
|
$ |
2,744,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ended March 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 |
|
|
|
|
|
|
|
|
2010 |
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(18,503
|
)
|
|
|
|
|
|
|
|
|
$
|
126,178
|
|
|
Adjustments to reconcile net income (loss) to net cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on divestiture activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(24,915
|
)
|
|
|
|
|
|
|
|
|
|
(120,978
|
)
|
|
Depletion, depreciation, amortization,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and asset retirement obligation liability accretion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
105,356
|
|
|
|
|
|
|
|
|
|
|
77,765
|
|
|
Exploratory dry hole expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40
|
|
|
|
|
|
|
|
|
|
|
163
|
|
|
Abandonment and impairment of unproved properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,079
|
|
|
|
|
|
|
|
|
|
|
904
|
|
|
Stock-based compensation expense*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,551
|
|
|
|
|
|
|
|
|
|
|
5,603
|
|
|
Change in Net Profits Plan liability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,195
|
|
|
|
|
|
|
|
|
|
|
(27,272
|
)
|
|
Unrealized derivative (gain) loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82,012
|
|
|
|
|
|
|
|
|
|
|
(7,735
|
)
|
|
Amortization of debt discount and deferred financing costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,620
|
|
|
|
|
|
|
|
|
|
|
3,291
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18,174
|
)
|
|
|
|
|
|
|
|
|
|
64,608
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,006
|
)
|
|
|
|
|
|
|
|
|
|
(1,285
|
)
|
|
Changes in current assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,385
|
|
|
|
|
|
|
|
|
|
|
(13,244
|
)
|
|
Refundable income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,730
|
|
|
|
|
|
|
|
|
|
|
13,003
|
|
|
Prepaid expenses and other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,959
|
|
|
|
|
|
|
|
|
|
|
1,489
|
|
|
Accounts payable and accrued expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(28,341
|
)
|
|
|
|
|
|
|
|
|
|
31,402
|
|
|
Excess income tax benefit from the exercise of stock awards
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,303
|
)
|
|
|
|
|
|
|
|
|
|
-
|
|
| Net cash provided by operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
156,685 |
|
|
|
|
|
|
|
|
|
|
153,892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from sale of oil and gas properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,023
|
|
|
|
|
|
|
|
|
|
|
239,247
|
|
|
Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(309,691
|
)
|
|
|
|
|
|
|
|
|
|
(132,445
|
)
|
|
Deposits to restricted cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
(36,160
|
)
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,355
|
)
|
|
|
|
|
|
|
|
|
|
(6,500
|
)
|
| Net cash provided by (used in) investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
(273,023 |
) |
|
|
|
|
|
|
|
|
|
64,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from credit facility
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102,000
|
|
|
|
|
|
|
|
|
|
|
177,559
|
|
|
Repayment of credit facility
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(150,000
|
)
|
|
|
|
|
|
|
|
|
|
(365,559
|
)
|
|
Net proceeds from 6.625% senior notes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
341,435
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Proceeds from sale of common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,460
|
|
|
|
|
|
|
|
|
|
|
268
|
|
|
Excess income tax benefit from the exercise of stock awards
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,303
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(643
|
)
|
|
|
|
|
|
|
|
|
|
(527
|
)
|
| Net cash provided by (used in) financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
302,555 |
|
|
|
|
|
|
|
|
|
|
(188,259 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
|
|
|
186,217
|
|
|
|
|
|
|
|
|
|
|
29,775
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,077
|
|
|
|
|
|
|
|
|
|
|
10,649
|
|
| Cash and cash equivalents at end of period |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
191,294 |
|
|
|
|
|
|
|
|
|
$ |
40,424 |
|
|
* Stock-based compensation expense is a component of exploration
expense and general and administrative expense on
|
|
the consolidated statements of operations. For the three months
ended March 31, 2011, and 2010, respectively,
|
|
approximately $1.5 million and $1.8 million of stock-based
compensation expense was included in exploration expense.
|
|
For the three months ended March 31, 2011, and 2010, respectively,
approximately $4.0 million and $3.8 million of
|
|
stock-based compensation expense was included in general and
administrative expense.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconciliation of net income (loss) (GAAP) |
|
|
|
|
|
|
|
|
|
For the Three Months |
| to Adjusted net income (Non-GAAP): |
|
|
|
|
|
|
|
|
|
Ended March 31, |
|
|
|
|
|
|
|
|
|
|
2011 |
|
|
|
|
|
|
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reported net income (loss) (GAAP) |
|
|
|
|
|
|
|
|
|
$
|
(18,503
|
)
|
|
|
|
|
|
|
|
|
$
|
126,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustments net of tax: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in Net Profits Plan liability
|
|
|
|
|
|
|
|
|
|
|
8,886
|
|
|
|
|
|
|
|
|
|
|
(17,112
|
)
|
|
Unrealized derivative (gain) loss
|
|
|
|
|
|
|
|
|
|
|
51,339
|
|
|
|
|
|
|
|
|
|
|
(4,853
|
)
|
|
Gain on divestiture activity
|
|
|
|
|
|
|
|
|
|
|
(15,597
|
)
|
|
|
|
|
|
|
|
|
|
(75,909
|
)
|
|
Abandonment and impairment of unproved properties
|
|
|
|
|
|
|
|
|
|
|
1,927
|
|
|
|
|
|
|
|
|
|
|
567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted net income (Non-GAAP) (2) |
|
|
|
|
|
|
|
|
|
$
|
28,052
|
|
|
|
|
|
|
|
|
|
$
|
28,871
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported (GAAP)
|
|
|
|
|
|
|
|
|
|
$
|
(0.29
|
)
|
|
|
|
|
|
|
|
|
$
|
1.96
|
|
|
Adjusted (Non-GAAP) (3)
|
|
|
|
|
|
|
|
|
|
$
|
0.42
|
|
|
|
|
|
|
|
|
|
$
|
0.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported (GAAP)
|
|
|
|
|
|
|
|
|
|
|
63,447
|
|
|
|
|
|
|
|
|
|
|
64,377
|
|
|
Adjusted (Non-GAAP) (3)
|
|
|
|
|
|
|
|
|
|
|
66,490
|
|
|
|
|
|
|
|
|
|
|
64,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Adjustments are shown net of tax using the effective income tax
rate; calculated by dividing the income tax benefit (expense) by
income (loss) before
|
|
income taxes as stated on the consolidated statement of operations.
|
|
|
(2) Adjusted net income excludes certain items that the Company
believes affect the comparability of operating results. Items
excluded generally are one-time items or 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) loss,
abandonment and impairment of unproved properties, and gain 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 (loss), income
(loss) from operations, cash provided by operating activities or
other income, profitability, cash flow, or liquidity measures
prepared under GAAP. Since adjusted net income 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 diluted share is calculated using
potentially dilutive securities related to unvested restricted stock
units, in-the-money outstanding options to purchase the Company's
common stock, contingent Performance Share Awards, and shares into
which the 3.50% Senior Convertible Notes may be converted, as
calculated for accounting purposes using the treasury stock method
as applied to the Company's net share settlement option for the
notes. On a GAAP basis, these items were not treated as dilutive
securities in the first quarter of 2011 as the Company reported a
GAAP loss for the quarter.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reconciliation of net cash provided by operating activities |
|
|
|
|
|
|
|
|
For the Three Months |
| (GAAP) to Operating cash flow (Non-GAAP): |
|
|
|
|
|
|
|
|
Ended March 31, |
|
|
|
|
|
|
|
|
|
2011 |
|
|
|
|
|
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities (GAAP)
|
|
|
|
|
|
|
|
|
$
|
156,685
|
|
|
|
|
|
|
|
|
$
|
153,892
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in current assets and liabilities
|
|
|
|
|
|
|
|
|
|
(6,430
|
)
|
|
|
|
|
|
|
|
|
(32,650
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration
|
|
|
|
|
|
|
|
|
|
12,712
|
|
|
|
|
|
|
|
|
|
13,898
|
|
|
Less: Exploratory dry hole expense
|
|
|
|
|
|
|
|
|
|
(40
|
)
|
|
|
|
|
|
|
|
|
(163
|
)
|
|
Less: Stock-based compensation expense included in exploration
|
|
|
|
|
|
|
|
|
|
(1,522
|
)
|
|
|
|
|
|
|
|
|
(1,754
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating cash flow (Non-GAAP) (4)
|
|
|
|
|
|
|
|
|
$
|
161,405
|
|
|
|
|
|
|
|
|
$
|
133,223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Operating cash flow is computed as net cash provided by
operating activities adjusted for changes in current assets and
liabilities and exploration, less exploratory dry hole expense,
and stock-based compensation expense included in exploration. The
non-GAAP measure of operating cash flow is presented because
management believes that it provides useful additional information
to investors for analysis of SM Energy's ability to internally
generate funds for exploration, development, acquisitions, and to
service debt. In addition, operating cash flow 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. Operating cash flow should not be
considered in isolation or as a substitute for net income (loss),
income (loss) from operations, net cash provided by operating
activities or other income, profitability, cash flow, or liquidity
measures prepared under GAAP. Since operating cash flow excludes
some, but not all items that affect net income (loss) and net cash
provided by operating activities and may vary among companies, the
operating cash flow amounts presented may not be comparable to
similarly titled measures of other companies. See the
consolidated statements of cash flows herein for more detailed
cash flow information.
|

SOURCE: SM Energy
SM Energy Brent A. Collins, 303-861-8140
|
|