DENVER, Nov. 2, 2023
/PRNewswire/ -- SM Energy Company (the "Company") (NYSE: SM) today
announced operating and financial results for the third quarter
2023 and provided certain full year and fourth quarter 2023
guidance.
Highlights include:
Increased capital returns to stockholders -
- The Company's Board of Directors approved a 20% increase in
the fixed dividend policy, pursuant to which the Company
intends to pay $0.72 per share
annually, in quarterly increments of $0.18 per share, beginning in the first quarter
of 2024. The increased dividend underscores the Company's
confidence in its high-quality and long-term asset base and balance
sheet strength, while sustainably returning capital to investors
with a predictable yield. The dividend provides an approximate 1.8%
yield to current market capitalization.
- The Company increased its total capital return to
stockholders in the third quarter to $114.1 million, up 31% from the previous quarter.
This included the repurchase and retirement of
2,351,642 shares of its common stock and the $0.15 per share quarterly dividend paid
August 7, 2023. Since announcing the
return of capital program in September
2022, the Company has repurchased approximately 7.7 million
shares, or approximately 6% of shares outstanding, at an average
price of $34.15 per share and
returned approximately $335
million to stockholders, inclusive of dividends and common
stock repurchases. Approximately $238
million remains available for repurchases under the
Company's stock repurchase program.
Growing profitability -
- In the third quarter 2023, net income was $222.3 million, or $1.88 per diluted common share, adjusted net
income(1) was $1.73 per
diluted common share, net cash provided by operating activities was
$383.0 million and Adjusted
EBITDAX(1) was $475.6 million, all of which exceeded
expectations, benefiting from strong oil production, sequentially
increased commodity prices and lower production costs.
- In the third quarter 2023, net cash provided by operating
activities of $383.0 million before
net change in working capital of $52.9
million totaled $435.9 million
and capital expenditures before changes in accruals and
other(1) were $228.2 million, resulting in Adjusted free
cash flow(1) of $207.7 million, up 119% from the second
quarter 2023.
Continued focus on operational execution, well performance
and ESG -
- Production for the third quarter 2023 was 14.1 MMBoe, or
153.7 MBoe/d, at 44% oil, which exceeded guidance and was driven
largely by accelerated new wells in South
Texas as a result of faster drilling and completion
times.
- In the third quarter, the Company successfully completed an
asset exchange in the Sweetie Peck area that includes added
interest in nine DUC wells (increasing the Company's working
interest from approximately 42% to nearly 100%), boosting expected
net production when the wells come on line in early 2024. This
asset exchange complements the Company's strategy to drive capital
efficiency by blocking-up acreage and maintaining high working
interests.
- SM Energy developed a centralized Operations Surveillance Room
("OSR"), empowering our operations team with leading technologies.
The OSR is manned 24/7/365 by Operations Specialists. In addition
to driving operations efficiencies and cost savings, the host of
technologies employed monitor, communicate and automate responses
that serve to mitigate emissions and reduce spill volumes. Beyond
the Company's operations, the OSR has identified local brush fires,
theft, and spill management, better serving the communities in
which we live and work.
President and Chief Executive Officer Herb Vogel comments: "We are pleased to announce
the 20% increase in our annual fixed dividend policy. Our capital
return framework is intended to deliver a sustainable dividend,
augmented by the potential for share price appreciation realized
through stock repurchases. For the first nine months of 2023, we
have allocated 74% of Adjusted free cash flow to capital returns to
stockholders while maintaining leverage at 0.7 times and adding
more than 29,000 net acres in the Midland Basin. Our keen focus on
operational execution, building our top tier inventory and
maintaining and improving our balance sheet strength, position us
to continue to create long-term value."
THIRD QUARTER
PRODUCTION BY OPERATING AREA
|
|
|
|
|
Midland
Basin
|
South
Texas
|
Total
|
Oil (MBbl /
MBbl/d)
|
4,549
/ 49.4
|
1,618
/ 17.6
|
6,167
/ 67.0
|
Natural Gas (MMcf /
MMcf/d)
|
15,389
/ 167.3
|
17,543
/ 190.7
|
32,931
/ 357.9
|
NGLs (MBbl /
MBbl/d)
|
7 / -
|
2,478
/ 26.9
|
2,485
/ 27.0
|
Total (MBoe /
MBoe/d)
|
7,120
/ 77.4
|
7,020
/ 76.3
|
14,140
/ 153.7
|
Note: Totals may not
calculate due to rounding.
|
|
|
Third quarter production volumes were 14.1 MMBoe, or 153.7
MBoe/d. Volumes were 50% from the Midland Basin and 50% from
South Texas, and were 44% oil.
South Texas production slightly
exceeded expectations with the faster completion of three wells
originally scheduled for the fourth quarter that came on production
early.
THIRD QUARTER PRICES BY
OPERATING AREA
|
|
|
|
|
|
Midland
Basin
|
South
Texas
|
Total (Pre/Post-hedge)(1)
|
Oil ($/Bbl)
|
$81.31
|
$79.94
|
$80.95
/ $78.77
|
Natural Gas
($/Mcf)
|
$2.94
|
$2.09
|
$2.48
/ $2.84
|
NGLs ($/Bbl)
|
nm
|
$23.60
|
$23.61
/ $24.21
|
Per Boe
|
$58.32
|
$31.97
|
$45.24
/ $45.22
|
Note: Totals may not
calculate due to rounding.
|
|
|
The third quarter average realized price before the effect of
hedges was $45.24 per Boe, and
the average realized price after the effect of hedges was
$45.22 per Boe.(1)
- Benchmark pricing for the quarter included NYMEX WTI at
$82.26/Bbl, NYMEX Henry Hub natural
gas at $2.55/MMBtu and OPIS Composite
NGLs at $27.81/Bbl.
- The effect of commodity derivative settlements for the third
quarter was a loss of $0.02
per Boe, or $0.3 million.
For additional operating metrics and regional detail, please see
the Financial Highlights section below and the accompanying slide
deck.
NET INCOME, NET INCOME PER SHARE AND NET CASH PROVIDED BY
OPERATING ACTIVITIES
Third quarter 2023 net income was $222.3 million, or $1.88 per diluted common share, compared with net
income of $481.2 million, or
$3.87 per diluted common share, for
the same period in 2022. The current year period included a 12%
increase in production that was more than offset by an 11% decline
in the average realized price per Boe after derivative settlements,
a (non-cash) net derivative loss (versus a non-cash derivative
gain), and increased DD&A. In conjunction with the Company's
long-standing emphasis on innovation, the current year period also
included a tax credit related to research and development
efforts. For the first nine months of 2023, net income was
$570.8 million, or $4.75 per diluted common share, compared with net
income of $853.5 million, or
$6.87 per diluted common share, for
the same period in 2022.
Third quarter 2023 net cash provided by operating
activities of $383.0 million
before net change in working capital of $52.9 million totaled $435.9 million(1) compared with
net cash provided by operating activities of $513.4 million before net change in working
capital of $(96.5) million that totaled $416.9 million(1) for the same
period in 2022. The $19.0 million, or 5%, increase in the
current year period is primarily due to the 12% increase in
production volumes largely offset by the decreased realized
commodity prices after the effect of derivative settlements. For
the first nine months of 2023, net cash provided by operating
activities of $1,097.9 million
before net change in working capital of $57.3 million totaled $1,155.2 million,(1) which
decreased from $1,411.3 million(1) for the same
period in 2022.
ADJUSTED EBITDAX,(1) ADJUSTED NET
INCOME,(1) AND NET DEBT-TO-ADJUSTED
EBITDAX(1)
Third quarter 2023 Adjusted EBITDAX(1) was
$475.6 million, up $15.4 million, or 3%, from $460.2 million for the same period in 2022.
For the first nine months of 2023, Adjusted EBITDAX(1)
was $1,267.2 million compared
with $1,544.4 million for the
same period in 2022.
Third quarter 2023 Adjusted net income(1) was
$205.0 million, or $1.73 per diluted common share, which compares
with Adjusted net income(1) of $226.0 million, or $1.82 per diluted common share, for the same
period in 2022. Adjusted net income removes the benefit of the
research and development tax credit carryover related to tax years
prior to 2023. For the first nine months of 2023, Adjusted net
income(1) was $521.0 million, or $4.34 per diluted common share, compared with an
Adjusted net income(1) of $744.8 million, or $6.00 per diluted common share, for the same
period in 2022.
At September 30, 2023, Net debt-to-Adjusted
EBITDAX(1) was 0.7 times.
FINANCIAL POSITION, LIQUIDITY, CAPITAL EXPENDITURES AND ADJUSTED
FREE CASH FLOW(1)
On September 30, 2023, the outstanding principal amount of
the Company's long-term debt was $1.6 billion, with zero drawn on the
Company's senior secured revolving credit facility, and cash and
cash equivalents were $402.0 million. Net debt(1) was
$1.2 billion.
Third quarter 2023 capital expenditures before changes in
accruals and other were $228.2 million.(1) Capital
activity during the quarter included drilling 24 net wells, of
which 13 were in South Texas and
11 were in the Midland Basin, and adding 30 net flowing
completions, of which 13 were in South
Texas and 17 were in the Midland Basin. Capital expenditures
included approximately $17 million
for well completion capital associated with the increased working
interest gained in the Sweetie Peck acreage exchange that was not
previously considered in guidance. The overall lower capital
expenditures before changes in accruals and other compared to
guidance were related to faster drill times in South Texas and overall timing of certain
costs pushed into the fourth quarter.
Third quarter 2023 cash flow from operations before net change
in working capital totaled $435.9 million,(1) and capital
expenditures before changes in accruals and other totaled
$228.2 million,(1)
delivering Adjusted free cash flow of $207.7 million.(1)
COMMODITY DERIVATIVES
As of October 26, 2023, commodity derivative positions for
the fourth quarter of 2023 include:
SWAPS:
- Oil: Approximately 30% of expected fourth quarter 2023 oil
production is hedged at an average price of $76.69/Bbl (excludes basis swaps).
- Natural gas: Approximately 30% of expected fourth quarter 2023
natural gas production is hedged at an average price of
$3.95/MMBtu (weighted-average of
collar floors, excludes basis swaps).
BASIS SWAPS:
- Oil, Midland Basin differential: Approximately 1,300 MBbls
are hedged to the local price point at a weighted-average
$0.88/Bbl basis.
- Gas, WAHA differential: Approximately 2,300 BBtu are
hedged to WAHA at a weighted-average ($1.01)/MMBtu basis.
The Company expects to enter 2024 with approximately 25-30% of
2024 production hedged.
A detailed schedule of these and additional derivative positions
are provided in the 3Q23 accompanying slide deck.
2023 OPERATING PLAN AND GUIDANCE
The Company is unable to provide a reconciliation of
forward-looking non-GAAP capital expenditures because components of
the calculation are inherently unpredictable, such as changes to,
and timing of, capital accruals. The inability to project certain
components of the calculation would significantly affect the
accuracy of a reconciliation.
GUIDANCE FULL YEAR 2023:
- Production: 55.1-55.4 MMBoe, or 151-152 MBoe/d at 42-43%
oil, narrowed at the top end.
- Capital expenditures (net of the change in capital accruals and
other),(1) excluding acquisitions: approximately
$1.1 billion. This reflects the
Company's previous guidance of approximately $1,050 million plus approximately $50 million associated with the increased working
interest in nine 15,000 foot lateral DUC wells gained in the
Sweetie Peck asset exchange.
- LOE: reduced to $5.20-$5.25 per
Boe.
- Unchanged: Transportation per Boe at ~$2.50; production and ad valorem taxes per Boe
at $2.90-$3.00; G&A ~$120
million, including $15-20
million for non-cash compensation; exploration expense ~$60 million; and, DD&A $12-$13 per
Boe.
GUIDANCE FOURTH QUARTER 2023:
- Capital expenditures (net of the change in capital
accruals),(1) excluding acquisitions: approximately
$290-305 million. This includes the
timing of certain third quarter costs pushed into the fourth
quarter and the increased working interest in certain Sweetie Peck
wells. In the fourth quarter of 2023, the Company expects to drill
approximately 30 net wells, of which 13 are planned for
South Texas and 17 are planned for
the Midland Basin, and turn-in-line approximately 11 net wells, all
of which are planned for the Midland Basin.
- Production: Approximately 13.7-14.0 MMBoe or 149-152
MBoe/d, at approximately 42% oil and 60% liquids.
- LOE: $5.55-$5.65 per Boe.
- Transportation: ~$2.25
per Boe.
UPCOMING EVENTS
EARNINGS Q&A WEBCAST AND CONFERENCE CALL
November 3, 2023 – Please join SM
Energy management at 8:00 a.m. Mountain
time/10:00 a.m. Eastern time
for the third quarter 2023 financial and operating results Q&A
session. This discussion may be accessible via:
- Webcast (available live and for replay) - on the Company's
website at ir.sm-energy.com (replay accessible approximately 1
hour after the live call); or
- Telephone - join the live conference call by registering at:
https://event.choruscall.com/mediaframe/webcast.html?webcastid=e0xcS2rw.
Dial-in for domestic toll free/International is 877-407-6050 / +1
201-489-8022.
CONFERENCE PARTICIPATION
November 14, 2023 - Stephens
Annual Investment Conference. President and Chief Executive Officer
Herb Vogel will host a fireside chat
at 4:00 p.m. Central
time/5:00 p.m. Eastern time
and will also meet with investors in one-on-one settings. The event
will be webcast, accessible from the Company's website, and
available for a limited period. The Company plans to post an
investor presentation to its website the morning of the event.
November 28, 2023 - Bank of
America Energy Credit Conference. Chief Financial Officer
Wade Pursell will host a fireside
chat at 8:50 a.m. Mountain
time/10:50 a.m. Eastern time
and will also meet with investors in one-on-one settings. The event
will be webcast, accessible from the Company's website, and
available for a limited period. The Company plans to post an
investor presentation to its website the morning of the event.
DISCLOSURES
FORWARD LOOKING STATEMENTS
This release contains forward-looking statements within the
meaning of securities laws. The words "estimate," "expect," "goal,"
"generate," "plan," "target," "believes," and similar expressions
are intended to identify forward-looking statements.
Forward-looking statements in this release include, among other
things: plans to increase the Company's fixed dividend beginning in
2024; projections for the full year and fourth quarter 2023,
including guidance for capital expenditures, production, production
costs, DD&A, exploration expense and G&A; and the percent
of future production to be hedged. 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. Future results may be impacted by the
risks discussed in the Risk Factors section of SM Energy's most
recent Annual Report on Form 10-K, and such risk factors may be
updated from time to time in the Company's other periodic reports
filed with the Securities and Exchange Commission. The
forward-looking statements contained herein speak as of the date of
this release. 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.
FOOTNOTE 1
Indicates a non-GAAP measure or metric. Please refer below to
the section "Definitions of non-GAAP Measures and Metrics as
Calculated by the Company" in Financials Highlights for additional
information.
ABOUT THE COMPANY
SM Energy Company is an independent energy company engaged in
the acquisition, exploration, development, and production of oil,
gas, and NGLs in the state of Texas. 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 INVESTOR CONTACTS
Jennifer Martin Samuels,
jsamuels@sm-energy.com, 303-864-2507
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2023
|
|
Condensed
Consolidated Balance Sheets
|
|
|
|
(in thousands, except
share data)
|
September
30,
|
|
December
31,
|
ASSETS
|
2023
|
|
2022
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
401,980
|
|
$
444,998
|
Accounts
receivable
|
264,511
|
|
233,297
|
Derivative
assets
|
25,524
|
|
48,677
|
Prepaid expenses and
other
|
10,537
|
|
10,231
|
Total current
assets
|
702,552
|
|
737,203
|
Property and equipment
(successful efforts method):
|
|
|
|
Proved oil and gas
properties
|
11,169,443
|
|
10,258,368
|
Accumulated depletion,
depreciation, and amortization
|
(6,680,485)
|
|
(6,188,147)
|
Unproved oil and gas
properties, net of valuation allowance of $36,286 and $38,008,
respectively
|
526,085
|
|
487,192
|
Wells in
progress
|
236,234
|
|
287,267
|
Other property and
equipment, net of accumulated depreciation of $59,133 and
$56,512,
respectively
|
41,017
|
|
38,099
|
Total property and
equipment, net
|
5,292,294
|
|
4,882,779
|
Noncurrent
assets:
|
|
|
|
Derivative
assets
|
5,294
|
|
24,465
|
Other noncurrent
assets
|
78,430
|
|
71,592
|
Total noncurrent
assets
|
83,724
|
|
96,057
|
Total
assets
|
$
6,078,570
|
|
$
5,716,039
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts payable and
accrued expenses
|
$
540,459
|
|
$
532,289
|
Derivative
liabilities
|
43,152
|
|
56,181
|
Other current
liabilities
|
15,473
|
|
10,114
|
Total current
liabilities
|
599,084
|
|
598,584
|
Noncurrent
liabilities:
|
|
|
|
Revolving credit
facility
|
—
|
|
—
|
Senior Notes,
net
|
1,574,553
|
|
1,572,210
|
Asset retirement
obligations
|
115,271
|
|
108,233
|
Deferred income
taxes
|
324,440
|
|
280,811
|
Derivative
liabilities
|
4,595
|
|
1,142
|
Other noncurrent
liabilities
|
56,334
|
|
69,601
|
Total noncurrent
liabilities
|
2,075,193
|
|
2,031,997
|
Stockholders'
equity:
|
|
|
|
Common stock, $0.01
par value - authorized: 200,000,000 shares; issued and
outstanding:
116,313,887 and 121,931,676 shares, respectively
|
1,163
|
|
1,219
|
Additional paid-in
capital
|
1,581,110
|
|
1,779,703
|
Retained
earnings
|
1,826,002
|
|
1,308,558
|
Accumulated other
comprehensive loss
|
(3,982)
|
|
(4,022)
|
Total stockholders'
equity
|
3,404,293
|
|
3,085,458
|
Total liabilities
and stockholders' equity
|
$
6,078,570
|
|
$
5,716,039
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2023
|
|
Condensed
Consolidated Statements of Operations
(in thousands, except
per share data)
|
|
For the Three Months
Ended
September 30,
|
|
For the Nine Months
Ended
September 30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Operating revenues
and other income:
|
|
|
|
|
|
|
|
Oil, gas, and NGL
production revenue
|
$
639,699
|
|
$
827,558
|
|
$ 1,757,032
|
|
$ 2,676,656
|
Other operating
income
|
1,202
|
|
7,893
|
|
8,128
|
|
10,673
|
Total operating
revenues and other income
|
640,901
|
|
835,451
|
|
1,765,160
|
|
2,687,329
|
Operating
expenses:
|
|
|
|
|
|
|
|
Oil, gas, and NGL
production expense
|
138,264
|
|
159,961
|
|
426,200
|
|
470,245
|
Depletion,
depreciation, amortization, and asset retirement
obligation liability accretion
|
189,353
|
|
145,865
|
|
501,374
|
|
460,169
|
Exploration
(1)
|
10,245
|
|
14,203
|
|
43,633
|
|
44,117
|
General and
administrative (1)
|
29,255
|
|
28,428
|
|
84,424
|
|
81,715
|
Net derivative (gain)
loss (2)
|
75,355
|
|
(137,577)
|
|
12,352
|
|
385,180
|
Other operating
expense, net
|
2,832
|
|
2,290
|
|
20,182
|
|
9,080
|
Total operating
expenses
|
445,304
|
|
213,170
|
|
1,088,165
|
|
1,450,506
|
Income from
operations
|
195,597
|
|
622,281
|
|
676,995
|
|
1,236,823
|
Interest
expense
|
(23,106)
|
|
(22,825)
|
|
(67,713)
|
|
(97,708)
|
Interest
income
|
4,106
|
|
1,546
|
|
13,802
|
|
2,080
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
—
|
|
(67,605)
|
Other non-operating
expense, net
|
(233)
|
|
(383)
|
|
(696)
|
|
(1,150)
|
Income before income
taxes
|
176,364
|
|
600,619
|
|
622,388
|
|
1,072,440
|
Income tax (expense)
benefit
|
45,979
|
|
(119,379)
|
|
(51,619)
|
|
(218,951)
|
Net
income
|
$
222,343
|
|
$
481,240
|
|
$
570,769
|
|
$
853,489
|
|
|
|
|
|
|
|
|
Basic weighted-average
common shares outstanding
|
117,823
|
|
123,195
|
|
119,589
|
|
122,318
|
Diluted
weighted-average common shares outstanding
|
118,328
|
|
124,279
|
|
120,165
|
|
124,233
|
Basic net income per
common share
|
$
1.89
|
|
$
3.91
|
|
$
4.77
|
|
$
6.98
|
Diluted net income per
common share
|
$
1.88
|
|
$
3.87
|
|
$
4.75
|
|
$
6.87
|
Dividends declared per
common share
|
$
0.15
|
|
$
0.15
|
|
$
0.45
|
|
$
0.16
|
|
|
|
|
|
|
|
|
(1)
Non-cash stock-based compensation included in:
|
|
|
|
|
|
|
|
Exploration
expense
|
$
1,174
|
|
$
1,000
|
|
$
3,021
|
|
$
2,965
|
General and
administrative expense
|
4,864
|
|
4,105
|
|
11,498
|
|
10,893
|
Total non-cash
stock-based compensation
|
$
6,038
|
|
$
5,105
|
|
$
14,519
|
|
$
13,858
|
|
|
|
|
|
|
|
|
(2)
The net derivative (gain) loss line item consists of the
following:
|
|
|
|
|
|
|
|
Derivative settlement
(gain) loss
|
$
314
|
|
$
186,299
|
|
$
(20,398)
|
|
$
595,080
|
(Gain) loss on fair
value changes
|
75,041
|
|
(323,876)
|
|
32,750
|
|
(209,900)
|
Total net derivative
(gain) loss
|
$
75,355
|
|
$ (137,577)
|
|
$
12,352
|
|
$
385,180
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Stockholders' Equity
|
(in thousands, except
share data and dividends per share)
|
|
|
|
|
Additional
Paid-in
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Stockholders'
Equity
|
|
Common
Stock
|
|
|
|
|
|
Shares
|
|
Amount
|
|
|
|
|
Balances, December
31, 2022
|
121,931,676
|
|
$
1,219
|
|
$
1,779,703
|
|
$
1,308,558
|
|
$
(4,022)
|
|
$
3,085,458
|
Net income
|
—
|
|
—
|
|
—
|
|
198,552
|
|
—
|
|
198,552
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
13
|
|
13
|
Net cash dividends
declared, $0.15 per
share
|
—
|
|
—
|
|
—
|
|
(18,078)
|
|
—
|
|
(18,078)
|
Stock-based
compensation expense
|
—
|
|
—
|
|
4,318
|
|
—
|
|
—
|
|
4,318
|
Purchase of shares
under Stock
Repurchase Program
|
(1,413,758)
|
|
(14)
|
|
(40,454)
|
|
—
|
|
—
|
|
(40,468)
|
Balances, March 31,
2023
|
120,517,918
|
|
$
1,205
|
|
$
1,743,567
|
|
$
1,489,032
|
|
$
(4,009)
|
|
$
3,229,795
|
Net income
|
—
|
|
—
|
|
—
|
|
149,874
|
|
—
|
|
149,874
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
13
|
|
13
|
Net cash dividends
declared, $0.15 per
share
|
—
|
|
—
|
|
—
|
|
(17,704)
|
|
—
|
|
(17,704)
|
Issuance of common
stock under
Employee Stock Purchase Plan
|
68,210
|
|
1
|
|
1,815
|
|
—
|
|
—
|
|
1,816
|
Issuance of common
stock upon vesting
of RSUs, net of shares used for tax
withholdings
|
774
|
|
—
|
|
(7)
|
|
—
|
|
—
|
|
(7)
|
Stock-based
compensation expense
|
56,872
|
|
1
|
|
4,162
|
|
—
|
|
—
|
|
4,163
|
Purchase of shares
under Stock
Repurchase Program
|
(2,550,706)
|
|
(26)
|
|
(69,457)
|
|
—
|
|
—
|
|
(69,483)
|
Other
|
19,037
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Balances, June 30,
2023
|
118,112,105
|
|
$
1,181
|
|
$
1,680,080
|
|
$
1,621,202
|
|
$
(3,996)
|
|
$
3,298,467
|
Net income
|
—
|
|
—
|
|
—
|
|
222,343
|
|
—
|
|
222,343
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
14
|
|
14
|
Net cash dividends
declared, $0.15 per
share
|
—
|
|
—
|
|
—
|
|
(17,543)
|
|
—
|
|
(17,543)
|
Issuance of common
stock under
Employee Stock Purchase Plan
|
(18)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Issuance of common
stock upon vesting
of RSUs, net of shares used for tax
withholdings
|
553,442
|
|
6
|
|
(7,881)
|
|
—
|
|
—
|
|
(7,875)
|
Stock-based
compensation expense
|
—
|
|
—
|
|
6,038
|
|
—
|
|
—
|
|
6,038
|
Purchase of shares
under Stock
Repurchase Program
|
(2,351,642)
|
|
(24)
|
|
(97,127)
|
|
—
|
|
—
|
|
(97,151)
|
Balances, September
30, 2023
|
116,313,887
|
|
$
1,163
|
|
$
1,581,110
|
|
$
1,826,002
|
|
$
(3,982)
|
|
$
3,404,293
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed
Consolidated Statements of Stockholders' Equity
(Continued)
|
(in thousands, except
share data and dividends per share)
|
|
|
|
Additional
Paid-in
Capital
|
|
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Stockholders'
Equity
|
|
Common
Stock
|
|
|
Retained
Earnings
|
|
|
|
Shares
|
|
Amount
|
|
|
|
|
Balances, December
31, 2021
|
121,862,248
|
|
$
1,219
|
|
$
1,840,228
|
|
$
234,533
|
|
$
(12,849)
|
|
$
2,063,131
|
Net income
|
—
|
|
—
|
|
—
|
|
48,764
|
|
—
|
|
48,764
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
182
|
|
182
|
Net cash dividends
declared, $0.01 per
share
|
—
|
|
—
|
|
—
|
|
(1,218)
|
|
—
|
|
(1,218)
|
Issuance of common
stock upon vesting
of RSUs, net of shares used for tax
withholdings
|
1,929
|
|
—
|
|
(24)
|
|
—
|
|
—
|
|
(24)
|
Stock-based
compensation expense
|
—
|
|
—
|
|
4,274
|
|
—
|
|
—
|
|
4,274
|
Balances, March 31,
2022
|
121,864,177
|
|
$
1,219
|
|
$
1,844,478
|
|
$
282,079
|
|
$
(12,667)
|
|
$
2,115,109
|
Net income
|
—
|
|
—
|
|
—
|
|
323,485
|
|
—
|
|
323,485
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
182
|
|
182
|
Issuance of common
stock under
Employee Stock Purchase Plan
|
65,634
|
|
1
|
|
1,644
|
|
—
|
|
—
|
|
1,645
|
Stock-based
compensation expense
|
29,471
|
|
—
|
|
4,479
|
|
—
|
|
—
|
|
4,479
|
Balances, June 30,
2022
|
121,959,282
|
|
$
1,220
|
|
$
1,850,601
|
|
$
605,564
|
|
$
(12,485)
|
|
$
2,444,900
|
Net income
|
—
|
|
—
|
|
—
|
|
481,240
|
|
—
|
|
481,240
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
182
|
|
182
|
Net cash dividends
declared, $0.15 per
share
|
—
|
|
—
|
|
—
|
|
(18,419)
|
|
—
|
|
(18,419)
|
Issuance of common
stock upon vesting
of RSUs and settlement of PSUs, net of
shares used for tax withholdings
|
1,289,498
|
|
13
|
|
(25,118)
|
|
—
|
|
—
|
|
(25,105)
|
Stock-based
compensation expense
|
—
|
|
—
|
|
5,105
|
|
—
|
|
—
|
|
5,105
|
Purchase of shares
under Stock
Repurchase Program
|
(452,734)
|
|
(5)
|
|
(20,236)
|
|
—
|
|
—
|
|
(20,241)
|
Balances, September
30, 2022
|
122,796,046
|
|
$
1,228
|
|
$
1,810,352
|
|
$
1,068,385
|
|
$
(12,303)
|
|
$
2,867,662
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2023
|
|
Condensed
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
(in
thousands)
|
For the Three Months
Ended
September
30,
|
|
For the Nine Months
Ended
September
30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
Net income
|
$
222,343
|
|
$
481,240
|
|
$
570,769
|
|
$
853,489
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
Depletion,
depreciation, amortization, and asset retirement
obligation liability accretion
|
189,353
|
|
145,865
|
|
501,374
|
|
460,169
|
Stock-based
compensation expense
|
6,038
|
|
5,105
|
|
14,519
|
|
13,858
|
Net derivative (gain)
loss
|
75,355
|
|
(137,577)
|
|
12,352
|
|
385,180
|
Derivative settlement
gain (loss)
|
(314)
|
|
(186,299)
|
|
20,398
|
|
(595,080)
|
Amortization of debt
discount and deferred financing costs
|
1,371
|
|
1,303
|
|
4,114
|
|
8,910
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
—
|
|
67,605
|
Deferred income
taxes
|
(51,075)
|
|
110,048
|
|
43,171
|
|
202,996
|
Other, net
|
(7,184)
|
|
(2,833)
|
|
(11,489)
|
|
14,134
|
Net change in working
capital
|
(52,893)
|
|
96,518
|
|
(57,329)
|
|
(13,230)
|
Net cash provided by
operating activities
|
382,994
|
|
513,370
|
|
1,097,879
|
|
1,398,031
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
Capital
expenditures
|
(216,710)
|
|
(226,101)
|
|
(766,756)
|
|
(591,846)
|
Acquisition of proved
and unproved oil and gas properties
|
(20,484)
|
|
(7)
|
|
(109,318)
|
|
(7)
|
Other, net
|
—
|
|
(589)
|
|
657
|
|
(589)
|
Net cash used in
investing activities
|
(237,194)
|
|
(226,697)
|
|
(875,417)
|
|
(592,442)
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
Cash paid to
repurchase Senior Notes
|
—
|
|
—
|
|
—
|
|
(584,946)
|
Repurchase of common
stock
|
(96,383)
|
|
(20,241)
|
|
(205,246)
|
|
(20,241)
|
Net proceeds from sale
of common stock
|
—
|
|
—
|
|
1,815
|
|
1,645
|
Dividends
paid
|
(17,800)
|
|
—
|
|
(54,167)
|
|
(1,218)
|
Other, net
|
(7,875)
|
|
(35,086)
|
|
(7,882)
|
|
(35,110)
|
Net cash used in
financing activities
|
(122,058)
|
|
(55,327)
|
|
(265,480)
|
|
(639,870)
|
|
|
|
|
|
|
|
|
Net change in cash,
cash equivalents, and restricted cash
|
23,742
|
|
231,346
|
|
(43,018)
|
|
165,719
|
Cash, cash equivalents,
and restricted cash at beginning of period
|
378,238
|
|
267,089
|
|
444,998
|
|
332,716
|
Cash, cash
equivalents, and restricted cash at end of period
|
$
401,980
|
|
$
498,435
|
|
$
401,980
|
|
$
498,435
|
|
|
|
|
|
|
|
|
Supplemental
schedule of additional cash flow information:
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
|
|
Cash paid for
interest, net of capitalized interest
|
$
(34,834)
|
|
$
(34,793)
|
|
$
(77,514)
|
|
$ (125,668)
|
Net cash paid for
income taxes
|
$
(39)
|
|
$
(4)
|
|
$
(6,176)
|
|
$
(10,506)
|
Investing
activities:
|
|
|
|
|
|
|
|
Changes in capital
expenditure accruals and other
|
$
11,463
|
|
$
12,810
|
|
$
35,683
|
|
$
50,590
|
DEFINITIONS OF NON-GAAP MEASURES AND METRICS AS CALCULATED BY
THE COMPANY
To supplement the presentation of its financial results prepared
in accordance with U.S. generally accepted accounting principles
(GAAP), the Company provides certain non-GAAP measures and metrics,
which are used by management and the investment community to assess
the Company's financial condition, results of operations, and cash
flows, as well as compare performance from period to period and
across the Company's peer group. The Company believes these
measures and metrics are widely used by the investment community,
including investors, research analysts and others, to evaluate and
compare recurring financial results among upstream oil and gas
companies in making investment decisions or recommendations. These
measures and metrics, as presented, may have differing calculations
among companies and investment professionals and may not be
directly comparable to the same measures and metrics provided by
others. A non-GAAP measure should not be considered in isolation or
as a substitute for the most directly comparable GAAP measure or
any other measure of a company's financial or operating performance
presented in accordance with GAAP. A reconciliation of the
Company's non-GAAP measures to the most directly comparable GAAP
measure is presented below. These measures may not be comparable to
similarly titled measures of other companies.
Adjusted EBITDAX: Adjusted EBITDAX is calculated
as net income (loss) before interest expense, interest income,
income taxes, depletion, depreciation, amortization and asset
retirement obligation liability accretion expense, exploration
expense, property abandonment and impairment expense, non-cash
stock-based compensation expense, derivative gains and losses net
of settlements, gains and losses on divestitures, gains and losses
on extinguishment of debt, and certain other items. Adjusted
EBITDAX excludes certain items that the Company believes affect the
comparability of operating results and can exclude items that are
generally non-recurring in nature or whose timing and/or amount
cannot be reasonably estimated. Adjusted EBITDAX is a non-GAAP
measure that the Company believes 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 financial covenants under the
Company's Credit Agreement, a material source of liquidity for the
Company, based on Adjusted EBITDAX ratios. Please reference the
Company's third quarter 2023 Form 10-Q and the most recent Annual
Report on Form 10-K for discussion of the Credit Agreement and its
covenants.
Adjusted net income and adjusted net income per diluted
common share: Adjusted net income (loss) and
adjusted net income (loss) per diluted common share excludes
certain items that the Company believes affect the comparability of
operating results, including items that are generally non-recurring
in nature or whose timing and/or amount cannot be reasonably
estimated. These items include non-cash and other adjustments, such
as derivative gains and losses net of settlements, impairments, net
(gain) loss on divestiture activity, gains and losses on
extinguishment of debt, and accruals for non-recurring matters. The
Company uses these measures to evaluate the comparability of the
Company's ongoing operational results and trends and believes these
measures provide useful information to investors for analysis of
the Company's fundamental business on a recurring basis.
Adjusted free cash flow: Adjusted free cash flow
is calculated as net cash provided by operating activities before
net change in working capital less capital expenditures before
changes in accruals and other. The Company uses this measure as
representative of the cash from operations, in excess of capital
expenditures that provides liquidity to fund discretionary
obligations such as debt reduction, returning cash to stockholders
or expanding the business.
Net debt: Net debt is calculated as the total
principal amount of outstanding senior notes plus amounts drawn on
the revolving credit facility less cash and cash equivalents (also
referred to as total funded debt). The Company uses net debt as a
measure of financial position and believes this measure provides
useful additional information to investors to evaluate the
Company's capital structure and financial leverage.
Net debt-to-Adjusted EBITDAX: Net debt-to-Adjusted
EBITDAX is calculated as Net Debt (defined above) divided by
Adjusted EBITDAX (defined above) for the trailing twelve-month
period (also referred to as leverage ratio). A variation of this
calculation is a financial covenant under the Company's Credit
Agreement. The Company and the investment community may use this
metric in understanding the Company's ability to service its debt
and identify trends in its leverage position. The Company
reconciles the two non-GAAP measure components of this
calculation.
Post-hedge: Post-hedge is calculated as the average
realized price after the effects of commodity derivative
settlements. The Company believes this metric is useful to
management and the investment community to understand the effects
of commodity derivative settlements on average realized
price.
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
Percent Change
Between
|
|
For the Nine Months
Ended
|
|
Percent
Change
Between
Periods
|
|
September
30,
|
|
June
30,
|
|
September
30,
|
|
3Q23 &
2Q23
|
|
3Q23 &
3Q22
|
|
September
30,
|
|
September
30,
|
|
|
2023
|
|
2023
|
|
2022
|
|
|
|
2023
|
|
2022
|
|
Realized sales price
(before the effect of derivative settlements):
|
Oil (per
Bbl)
|
$
80.95
|
|
$
72.12
|
|
$
92.66
|
|
12 %
|
|
(13) %
|
|
$
75.90
|
|
$
98.52
|
|
(23) %
|
Gas (per
Mcf)
|
$
2.48
|
|
$ 2.07
|
|
$
7.58
|
|
20 %
|
|
(67) %
|
|
$
2.48
|
|
$
6.88
|
|
(64) %
|
NGLs (per
Bbl)
|
$
23.61
|
|
$
20.83
|
|
$
36.36
|
|
13 %
|
|
(35) %
|
|
$
23.40
|
|
$
39.04
|
|
(40) %
|
Equivalent (per
Boe)
|
$
45.24
|
|
$
38.89
|
|
$
65.27
|
|
16 %
|
|
(31) %
|
|
$
42.47
|
|
$
67.23
|
|
(37) %
|
Realized sales price
(including the effect of derivative settlements):
|
Oil (per
Bbl)
|
$
78.77
|
|
$
72.04
|
|
$
71.44
|
|
9 %
|
|
10 %
|
|
$
74.76
|
|
$
75.05
|
|
— %
|
Gas (per
Mcf)
|
$
2.84
|
|
$ 2.50
|
|
$
5.58
|
|
14 %
|
|
(49) %
|
|
$
2.86
|
|
$
5.37
|
|
(47) %
|
NGLs (per
Bbl)
|
$
24.21
|
|
$
21.44
|
|
$
34.25
|
|
13 %
|
|
(29) %
|
|
$
23.83
|
|
$
34.99
|
|
(32) %
|
Equivalent (per
Boe)
|
$
45.22
|
|
$
40.00
|
|
$
50.58
|
|
13 %
|
|
(11) %
|
|
$
42.96
|
|
$
52.28
|
|
(18) %
|
Net production
volumes: (1)
|
Oil (MMBbl)
|
6.2
|
|
5.9
|
|
5.7
|
|
5 %
|
|
9 %
|
|
17.7
|
|
18.3
|
|
(3) %
|
Gas (Bcf)
|
32.9
|
|
33.7
|
|
31.0
|
|
(2) %
|
|
6 %
|
|
98.9
|
|
93.8
|
|
5 %
|
NGLs
(MMBbl)
|
2.5
|
|
2.6
|
|
1.8
|
|
(3) %
|
|
35 %
|
|
7.2
|
|
5.9
|
|
22 %
|
Equivalent
(MMBoe)
|
14.1
|
|
14.1
|
|
12.7
|
|
1 %
|
|
12 %
|
|
41.4
|
|
39.8
|
|
4 %
|
Average net daily
production: (1)
|
Oil (MBbl per
day)
|
67.0
|
|
64.5
|
|
61.7
|
|
4 %
|
|
9 %
|
|
64.8
|
|
66.9
|
|
(3) %
|
Gas (MMcf per
day)
|
357.9
|
|
370.4
|
|
336.5
|
|
(3) %
|
|
6 %
|
|
362.2
|
|
343.7
|
|
5 %
|
NGLs (MBbl per
day)
|
27.0
|
|
28.2
|
|
20.1
|
|
(4) %
|
|
35 %
|
|
26.3
|
|
21.6
|
|
22 %
|
Equivalent (MBoe per
day)
|
153.7
|
|
154.4
|
|
137.8
|
|
— %
|
|
12 %
|
|
151.5
|
|
145.8
|
|
4 %
|
Per Boe
data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
expense
|
$
5.08
|
|
$ 4.98
|
|
$
5.64
|
|
2 %
|
|
(10) %
|
|
$
5.07
|
|
$
4.98
|
|
2 %
|
Transportation
costs
|
$
2.07
|
|
$ 2.89
|
|
$
2.87
|
|
(28) %
|
|
(28) %
|
|
$
2.58
|
|
$
2.82
|
|
(9) %
|
Production
taxes
|
$
1.93
|
|
$ 1.66
|
|
$
3.17
|
|
16 %
|
|
(39) %
|
|
$
1.87
|
|
$
3.28
|
|
(43) %
|
Ad valorem tax
expense
|
$
0.70
|
|
$ 0.83
|
|
$
0.93
|
|
(16) %
|
|
(25) %
|
|
$
0.78
|
|
$
0.73
|
|
7 %
|
General and
administrative (2)
|
$
2.07
|
|
$ 1.96
|
|
$
2.24
|
|
6 %
|
|
(8) %
|
|
$
2.04
|
|
$
2.05
|
|
— %
|
Derivative settlement
gain (loss)
|
$
(0.02)
|
|
$ 1.11
|
|
$
(14.69)
|
|
(102) %
|
|
100 %
|
|
$
0.49
|
|
$
(14.95)
|
|
103 %
|
Depletion,
depreciation,
amortization, and asset
retirement obligation liability
accretion
|
$
13.39
|
|
$
11.23
|
|
$
11.50
|
|
19 %
|
|
16 %
|
|
$
12.12
|
|
$
11.56
|
|
5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts
and percentage changes may not calculate due to
rounding.
|
(2) Includes
non-cash stock-based compensation expense per Boe of $0.34, $0.23,
and $0.32 for the three months ended September 30, 2023,
June
30, 2023, and September 30, 2022, respectively,
and $0.28 and $0.27 for the nine months ended September 30, 2023,
and 2022, respectively.
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2023
|
|
|
|
Adjusted EBITDAX
Reconciliation (1)
|
|
|
|
|
|
|
|
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net
income (GAAP) and net cash
provided by operating activities (GAAP) to Adjusted
EBITDAX (non-GAAP):
|
For the Three
Months
Ended September 30,
|
|
For the Nine
Months
Ended September 30,
|
|
For the Trailing
Twelve Months
Ended September 30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
2023
|
Net income
(GAAP)
|
$
222,343
|
|
$
481,240
|
|
$
570,769
|
|
$
853,489
|
|
$
829,232
|
Interest
expense
|
23,106
|
|
22,825
|
|
67,713
|
|
97,708
|
|
90,351
|
Interest
income
|
(4,106)
|
|
(1,546)
|
|
(13,802)
|
|
(2,080)
|
|
(17,496)
|
Income tax expense
(benefit)
|
(45,979)
|
|
119,379
|
|
51,619
|
|
218,951
|
|
116,486
|
Depletion,
depreciation, amortization, and asset
retirement obligation liability accretion
|
189,353
|
|
145,865
|
|
501,374
|
|
460,169
|
|
644,985
|
Exploration
(2)
|
9,071
|
|
13,203
|
|
40,612
|
|
41,152
|
|
50,438
|
Stock-based
compensation expense
|
6,038
|
|
5,105
|
|
14,519
|
|
13,858
|
|
19,433
|
Net derivative (gain)
loss
|
75,355
|
|
(137,577)
|
|
12,352
|
|
385,180
|
|
1,184
|
Derivative settlement
gain (loss)
|
(314)
|
|
(186,299)
|
|
20,398
|
|
(595,080)
|
|
(95,222)
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
—
|
|
67,605
|
|
—
|
Other, net
|
698
|
|
(2,040)
|
|
1,625
|
|
3,482
|
|
1,642
|
Adjusted EBITDAX
(non-GAAP)
|
$
475,565
|
|
$
460,155
|
|
$
1,267,179
|
|
$
1,544,434
|
|
$
1,641,033
|
Interest
expense
|
(23,106)
|
|
(22,825)
|
|
(67,713)
|
|
(97,708)
|
|
(90,351)
|
Interest
income
|
4,106
|
|
1,546
|
|
13,802
|
|
2,080
|
|
17,496
|
Income tax (expense)
benefit
|
45,979
|
|
(119,379)
|
|
(51,619)
|
|
(218,951)
|
|
(116,486)
|
Exploration
(2)(3)
|
(8,912)
|
|
(11,993)
|
|
(31,566)
|
|
(27,959)
|
|
(40,417)
|
Amortization of debt
discount and deferred financing
costs
|
1,371
|
|
1,303
|
|
4,114
|
|
8,910
|
|
5,485
|
Deferred income
taxes
|
(51,075)
|
|
110,048
|
|
43,171
|
|
202,996
|
|
109,232
|
Other, net
|
(8,041)
|
|
(2,003)
|
|
(22,160)
|
|
(2,541)
|
|
(23,576)
|
Net change in working
capital
|
(52,893)
|
|
96,518
|
|
(57,329)
|
|
(13,230)
|
|
(116,162)
|
Net cash provided by
operating activities (GAAP)
|
$
382,994
|
|
$
513,370
|
|
$
1,097,879
|
|
$
1,398,031
|
|
$
1,386,254
|
|
|
|
|
|
|
|
|
|
|
(1) See
"Definitions of non-GAAP Measures and Metrics as Calculated by the
Company" above.
|
(2)
Stock-based compensation expense is a component of the exploration
expense and general and administrative expense line items on the
unaudited
condensed consolidated statements of
operations. Therefore, the exploration line items shown in the
reconciliation above will vary from the amount
shown on the unaudited condensed consolidated
statements of operations for the component of stock-based
compensation expense recorded to
exploration expense.
|
(3)
For the three and nine months and the trailing twelve months ended
September 30, 2023, amount excludes certain capital
expenditures related to
unsuccessful exploration activity for one well
that experienced technical issues during the drilling phase. For
the three and nine months ended
September 30, 2022, and for the trailing twelve
months ended September 30, 2023, amounts exclude certain capital
expenditures related to
unsuccessful exploration efforts outside of the
Company's core areas of operation.
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2023
|
|
Adjusted Net Income
Reconciliation (1)
|
|
|
|
|
|
|
|
(in thousands, except
per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net
income (GAAP) to adjusted net income (non-
GAAP):
|
For the Three Months
Ended
September
30,
|
|
For the Nine Months
Ended
September
30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net income
(GAAP)
|
$
222,343
|
|
$
481,240
|
|
$
570,769
|
|
$
853,489
|
Net derivative (gain)
loss
|
75,355
|
|
(137,577)
|
|
12,352
|
|
385,180
|
Derivative settlement
gain (loss)
|
(314)
|
|
(186,299)
|
|
20,398
|
|
(595,080)
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
—
|
|
67,605
|
Other, net
|
698
|
|
(2,040)
|
|
1,625
|
|
3,482
|
Tax effect of
adjustments (2)
|
(16,435)
|
|
70,724
|
|
(7,459)
|
|
30,122
|
Net R&D tax credit
carryover (3)
|
(76,686)
|
|
—
|
|
(76,686)
|
|
—
|
Adjusted net income
(non-GAAP)
|
$
204,961
|
|
$
226,048
|
|
$
520,999
|
|
$
744,798
|
|
|
|
|
|
|
|
|
Diluted net income
per common share (GAAP)
|
$
1.88
|
|
$
3.87
|
|
$
4.75
|
|
$
6.87
|
Net derivative (gain)
loss
|
0.64
|
|
(1.11)
|
|
0.10
|
|
3.10
|
Derivative settlement
gain (loss)
|
—
|
|
(1.50)
|
|
0.17
|
|
(4.79)
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
—
|
|
0.54
|
Other, net
|
—
|
|
(0.01)
|
|
0.02
|
|
0.04
|
Tax effect of
adjustments (2)
|
(0.14)
|
|
0.57
|
|
(0.06)
|
|
0.24
|
Net R&D tax credit
carryover (3)
|
(0.65)
|
|
—
|
|
(0.64)
|
|
—
|
Adjusted net income
per diluted common share (non-GAAP)
|
$
1.73
|
|
$
1.82
|
|
$
4.34
|
|
$
6.00
|
|
|
|
|
|
|
|
|
Basic weighted-average
common shares outstanding
|
117,823
|
|
123,195
|
|
119,589
|
|
122,318
|
Diluted
weighted-average common shares outstanding
|
118,328
|
|
124,279
|
|
120,165
|
|
124,233
|
|
|
|
|
|
|
|
|
Note: Amounts may not
calculate due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) See
"Definitions of non-GAAP Measures and Metrics as Calculated by the
Company" above.
|
(2) The tax
effect of adjustments for each of the three and nine months ended
September 30, 2023, and 2022, was calculated using a tax rate
of 21.7%.
This rate approximates the Company's statutory
tax rate for the respective periods, as adjusted for ordinary
permanent differences.
|
(3) Adjusted
net income removes the benefit of the research and development tax
credit carryover related to tax years prior to 2023.
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2023
|
|
Reconciliation of
Total Principal Amount of Debt to Net
Debt (1)
|
|
(in
thousands)
|
|
|
As of September 30,
2023
|
Principal amount of
Senior Notes (2)
|
$
1,585,144
|
Revolving credit
facility (2)
|
—
|
Total principal
amount of debt (GAAP)
|
1,585,144
|
Less: Cash and cash
equivalents
|
401,980
|
Net Debt
(non-GAAP)
|
$
1,183,164
|
|
|
(1) See
"Definitions of non-GAAP Measures and Metrics as Calculated by the
Company" above.
|
(2) Amounts
are from Note 5 - Long-term Debt in Part I, Item I of the Company's
Form 10-Q as of September 30, 2023.
|
Adjusted Free Cash
Flow (1)
|
|
|
|
|
|
|
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
September
30,
|
|
For the Nine Months
Ended
September
30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net cash provided by
operating activities (GAAP)
|
|
$
382,994
|
|
$
513,370
|
|
$ 1,097,879
|
|
$ 1,398,031
|
Net change in working
capital
|
|
52,893
|
|
(96,518)
|
|
57,329
|
|
13,230
|
Cash flow from
operations before net change in working capital
(non-GAAP)
|
|
435,887
|
|
416,852
|
|
1,155,208
|
|
1,411,261
|
|
|
|
|
|
|
|
|
|
Capital expenditures
(GAAP)
|
|
216,710
|
|
226,101
|
|
766,756
|
|
591,846
|
Changes in capital
expenditure accruals and other
|
|
11,463
|
|
12,810
|
|
35,683
|
|
50,590
|
Capital expenditures
before changes in accruals and other (non-
GAAP)
|
|
228,173
|
|
238,911
|
|
802,439
|
|
642,436
|
|
|
|
|
|
|
|
|
|
Adjusted free cash
flow (non-GAAP)
|
|
$
207,714
|
|
$
177,941
|
|
$
352,769
|
|
$
768,825
|
|
|
|
|
|
|
|
|
|
(1) See
"Definitions of non-GAAP Measures and Metrics as Calculated by the
Company" above.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/sm-energy-reports-third-quarter-2023-results-and-announces-20-increase-in-fixed-dividend-301976170.html
SOURCE SM Energy Company