DENVER, Feb. 21,
2024 /PRNewswire/ -- SM Energy Company (the
"Company") (NYSE: SM) today announced certain fourth quarter and
full year 2023 operating and financial results, year-end 2023
estimated net proved reserves and its 2024 operating plan.
Highlights include:
Excellent financial results and operational
performance:
- Net income for the full year 2023 was $817.9 million, or $6.86 per diluted common share, and for the
fourth quarter 2023 was $247.1 million, or $2.12 per diluted common share. Adjusted net
income(1) was $5.89 per
diluted common share for the full year 2023 and $1.56 per diluted common share for the fourth
quarter 2023.
- Net cash provided by operating activities for the full year
2023 of $1.57 billion before net
change in working capital of $4.6 million totaled $1.58 billion.(1) Net cash
provided by operating activities for the fourth quarter 2023 of
$476.5 million before net change
in working capital of $(52.8) million totaled $423.7 million.(1) Adjusted
EBITDAX(1) was $1.71 billion for the full year 2023 and
$445.1 million for the fourth
quarter 2023.
- Return of capital to stockholders through share repurchases and
fixed dividends increased in 2023 to $299.6 million, an approximate 7% yield to
current market capitalization. The Company has repurchased
approximately 8.3 million shares from announcement of its return of
capital program on September 7, 2022
through year-end 2023.
- The Company ended 2023 with a further strengthened balance
sheet. The outstanding principal amount of the Company's long-term
debt was $1.59 billion and cash
and cash equivalents were $616.2 million, resulting in net
debt(1) of $969.0 million, which met the Company's
target of less than $1 billion net
debt. At year-end 2023, the net debt-to-Adjusted
EBITDAX(1) ratio was 0.57.
- Estimated net proved reserves of 605 MMBoe set a Company record
and were up 13% at year-end 2023 over year-end 2022. The ratio of
estimated net proved reserves at year-end 2023 to 2023 net
production is 10.9 years.
- Midland Basin leasehold acreage increased 29,700 net acres, or
37%, as the Company's differential geosciences expertise and land
team pursue organic replacement of the Company's high quality
inventory.
- As previously reported, net production for the full year 2023
was up 5% from 2022 to 55.5 MMBoe, or 152.0 MBoe/d, and fourth
quarter 2023 net production was 14.1 MMBoe, or 153.5 MBoe/d, while
capital expenditures of $989.4 million before changes in accruals of
$80.8 million were $1.07 billion(1) for the full
year 2023 and capital expenditures of $222.7 million before changes in accruals of
$45.1 million were $267.8 million(1) for the fourth
quarter 2023, beating expectations.
- Stewardship is a component of operational excellence and safety
is our top priority. The Company demonstrated superior safety
metrics in 2023, including a total recordable incident rate of 0.20
per 200,000 hours worked (contractors plus employees), which is a
38% improvement from 2022. In addition, the Company's reported
spill rate for 2023 was 0.006 per 1,000 Bbls of produced fluids,
which is a 45% improvement from 2022. Performance-based
compensation for all employees is tied to these metrics. In
addition, the Company received a Leadership level score of A- from
the CDP for participation in the 2023 Climate Change Questionnaire,
an improvement from a Management level score of B received in
2022.
Looking ahead to the 2024 strategy and plan, the Company
targets value creation through:
- Focusing on operational execution to deliver low breakeven,
high return wells. The Company seeks to: continue its
leadership among peers in optimizing capital efficiency and well
performance, demonstrate innovation, and maintain focus on ESG
stewardship.
- Returning capital to stockholders through share repurchases
and dividends, while transferring value to stockholders through
reduced debt. The Company's sustainable fixed annual dividend
of $0.72 per share plus its share
repurchase program, with $214.9 million remaining available, provide
the ability to deliver a solid return, while callable bonds offer
the opportunity to reduce absolute debt with cash on hand.
- Maintaining and expanding portfolio quality and depth.
This includes delineation and development of assets acquired in
2023 and employing geoscience strengths toward continued inventory
growth.
Chief Executive Officer Herb
Vogel comments: "In 2023, we delivered excellent financial
and operating results, grew our Midland Basin footprint by 37%,
increased net proved reserves to a record 605 MMBoe, reduced net
debt(1) by 15%, announced an increase in our sustainable
dividend and returned $300 million to
stockholders. We achieved this with industry leading safety
metrics, our top priority. We are exceptionally well positioned as
we enter 2024, and we have set forth a plan that we expect will
combine our low breakeven cost portfolio and differential technical
capabilities to deliver optimized operational performance,
inventory growth and an attractive return of capital to our
stockholders. 2023 results exceeded expectations and the 2024
outlook supports another great year."
ESTIMATED NET PROVED RESERVES AT YEAR-END 2023
|
|
MMBoe
|
Estimated net proved
reserves year-end 2022
|
|
537
|
Net infill/revisions
(excluding 5 year rule and price)
|
|
151
|
Discovery/extensions
|
|
31
|
Net
production
|
|
(55)
|
Revisions – 5 year
rule
|
|
(31)
|
Revisions –
price
|
|
(28)
|
Net acquisitions and
divestitures
|
|
—
|
Estimated net proved
reserves year-end 2023
|
|
605
|
Estimated net proved reserves at year-end 2023 were 605 MMBoe.
Estimated net proved reserves were 56% in South Texas and 44% in the Midland Basin, and
were comprised of 38% oil, 42% natural gas and 20% NGLs. Net proved
reserves were 56% developed and 44% undeveloped.
- The ratio of estimated net proved reserves at year-end 2023 to
2023 net production is 10.9 years.
- 2023 SEC pricing was $78.22
per Bbl oil, $2.64 per Mcf natural
gas and $27.72 per Bbl NGLs, down
16%, 58% and 35%, respectively, compared to 2022 SEC pricing.
- South Texas net proved
reserves increased 56 MMBoe compared with 2022 as a result of
continued Austin Chalk success.
- Estimated net PDP reserves of 334 MMBoe surpassed the Company's
previous peak of 308 MMBoe, set at the end of 2022.
STANDARDIZED MEASURE
The standardized measure of discounted future net cash flows
from estimated net proved reserves was $6.28 billion at year-end 2023, down from
$9.96 billion at year-end 2022.
The 37% decline in the standardized measure compared with year-end
2022 is predominantly due to the significantly lower SEC pricing
across commodities used in the calculation, partially offset by the
increase in estimated net proved reserves. Pre-tax
PV-10(1) was $7.38 billion.
FOURTH QUARTER AND FULL YEAR 2023 RESULTS
Details and discussions of fourth quarter and full year 2023 net
production and commodity pricing were previously reported on
February 1, 2024. Summary tables
below:
NET PRODUCTION BY
OPERATING AREA
|
|
|
|
Fourth Quarter
2023
|
|
Midland
Basin
|
South
Texas
|
Total
|
Oil (MBbl /
MBbl/d)
|
4,553
/ 49.5
|
1,523
/ 16.5
|
6,075
/ 66.0
|
Natural Gas (MMcf /
MMcf/d)
|
15,187
/ 165.1
|
18,309
/ 199.0
|
33,496
/ 364.1
|
NGLs (MBbl /
MBbl/d)
|
5 / -
|
2,455
/ 26.7
|
2,460
/ 26.7
|
Total (MBoe /
MBoe/d)
|
7,088
/ 77.0
|
7,029
/ 76.4
|
14,118
/ 153.5
|
Note: Totals may not
calculate due to rounding.
|
|
|
|
|
|
|
|
Full Year
2023
|
|
Midland
Basin
|
South
Texas
|
Total
|
Oil (MBbl /
MBbl/d)
|
17,515
/ 48.0
|
6,261
/ 17.2
|
23,776
/ 65.1
|
Natural Gas (MMcf /
MMcf/d)
|
59,814
/ 163.9
|
72,555
/ 198.8
|
132,369
/ 362.7
|
NGLs (MBbl /
MBbl/d)
|
24 / -
|
9,628
/ 26.4
|
9,652
/ 26.4
|
Total (MBoe /
MBoe/d)
|
27,508
/ 75.4
|
27,982
/ 76.7
|
55,490
/ 152.0
|
Note: Totals may not
calculate due to rounding.
|
|
|
REALIZED PRICES BY
OPERATING AREA
|
|
|
Fourth Quarter
2023
|
|
Midland
Basin
|
South
Texas
|
Total
(Pre/Post-hedge)(1)
|
Oil ($/Bbl)
|
$77.96
|
$75.79
|
$77.41
/ $76.31
|
Natural Gas
($/Mcf)
|
$2.86
|
$2.14
|
$2.47
/ $2.81
|
NGLs ($/Bbl)
|
nm
|
$21.91
|
$21.92
/ $22.57
|
Per Boe
|
$56.21
|
$29.65
|
$42.99
/ $43.45
|
Note: Totals may not
calculate due to rounding.
|
|
|
|
|
|
|
|
|
|
Full Year
2023
|
|
Midland
Basin
|
South
Texas
|
Total
(Pre/Post-hedge)(1)
|
Oil ($/Bbl)
|
$76.95
|
$74.43
|
$76.28
/ $75.15
|
Natural Gas
($/Mcf)
|
$2.93
|
$2.10
|
$2.48
/ $2.85
|
NGLs ($/Bbl)
|
nm
|
$23.01
|
$23.02
/ $23.51
|
Per Boe
|
$55.39
|
$30.03
|
$42.60
/ $43.09
|
Note: Totals may not
calculate due to rounding.
|
|
|
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
Fourth quarter 2023 net income was $247.1 million, or $2.12 per diluted common share, compared with net
income of $258.5 million, or
$2.09 per diluted common share, for
the same period in 2022. The current year period benefited on a per
share basis from higher production volumes, lower per unit
production costs, lower income tax expense and fewer shares
outstanding, largely offset by higher exploration and per unit
DD&A expense. For the full year 2023, net income was
$817.9 million, or $6.86 per diluted common share, compared with net
income of $1.11 billion, or
$8.96 per diluted common share, for
the full year 2022. Full year net income compared with the prior
year reflects a 13% decrease in the realized price per Boe after
the effect of net derivative settlements and higher per unit
DD&A expense, partially offset by lower per unit production
costs and lower interest expense.
Fourth quarter 2023 net cash provided by operating
activities of $476.5 million
before net change in working capital of $(52.8) million
totaled $423.7 million,(1) which was up
$76.5 million, or 22%, from
$347.2 million(1) in
the same period in 2022. The increase from the prior year period
was due to higher production volumes, a higher realized price per
Boe after the effect of net derivative settlements and lower per
unit production costs. For the full year 2023, net cash provided by
operating activities of $1.57 billion before net changes in working
capital of $4.6 million totaled
$1.58 billion,(1)
which was down $179.5 million,
or 10%, from $1.76 billion(1) in 2022. The
decline in 2023 is predominantly due to a lower realized price per
Boe after the effect of net derivative settlements, partially
offset by higher production volumes and lower per unit costs.
ADJUSTED EBITDAX,(1) ADJUSTED NET
INCOME(1) AND NET DEBT-TO-ADJUSTED
EBITDAX(1)
Fourth quarter 2023 Adjusted EBITDAX(1) was
$445.1 million, up $71.3 million, or 19%, from $373.9 million in the same period in 2022.
For the full year 2023, Adjusted EBITDAX(1) was
$1.71 billion, compared with
$1.92 billion in 2022.
Fourth quarter 2023 adjusted net income(1) was
$181.5 million, or $1.56 per diluted common share, which compares
with adjusted net income(1) of $159.2 million, or $1.29 per diluted common share, for the same
period in 2022. For the full year 2023, adjusted net
income(1) was $702.5 million, or $5.89 per diluted common share, compared with
adjusted net income(1) of $904.0 million, or $7.29 per diluted common share, in 2022.
At December 31, 2023, Net debt-to-Adjusted
EBITDAX(1) was 0.57 times.
FINANCIAL POSITION, LIQUIDITY AND CAPITAL EXPENDITURES
At year-end 2023, the outstanding principal amount of the
Company's long-term debt was $1.59 billion with zero drawn on the
Company's senior secured revolving credit facility. At year-end
2023, cash and cash equivalents were $616.2 million and net debt(1)
was $969.0 million, down
$171.2 million from year-end
2022. As of December 31, 2023, the Company's borrowing base
and commitments under its senior secured revolving credit facility
were $2.50 billion and
$1.25 billion, respectively, and
combined with the cash and cash equivalents balance, provided
$1.86 billion in available
liquidity.
In the fourth quarter 2023, capital expenditures of $222.7 million adjusted for increased
capital accruals of $45.1 million totaled $267.8 million.(1) During the
fourth quarter of 2023, the Company drilled 28 net wells and added
11 net flowing completions. For the full year 2023, capital
expenditures of $989.4 million
adjusted for increased capital accruals of $80.8 million totaled $1.07 billion(1) and the Company
drilled 89 net wells and added 92 net flowing completions.
COMMODITY DERIVATIVES
As of February 8, 2024, commodity
derivative positions for 2024 include:
SWAPS & COLLARS:
- Oil: Approximately 6,800 MBbls, or slightly less than 30%, of
expected 2024 net oil production is hedged at a weighted-average
price of $70.70/Bbl (collar floors
and swaps) to $82.78/Bbl (collar
ceilings and swaps), excludes basis swaps.
- Natural gas: Approximately 31,900 BBtu, or slightly less than
25% of expected 2024 net natural gas production is hedged at an
average price of $3.47/MMBtu
(weighted-average of collar floors and swaps, excludes basis
swaps).
BASIS SWAPS:
- Oil, Midland Basin differential: Approximately 4,900 MBbls of
expected 2024 net oil production are hedged to the local price
point at a positive weighted-average $1.21/Bbl.
- Gas, WAHA differential: Approximately 21,000 BBtu of expected
2024 net natural gas production are hedged to WAHA at a
weighted-average price of ($0.86)/MMBtu.
- Gas, HSC differential: Approximately 17,400 BBtu of expected
2024 net natural gas production are hedged to HSC at a
weighted-average price of ($0.25)/MMBtu.
A detailed schedule of these and other hedge positions are
provided in the accompanying slide deck.
2024 OPERATING PLAN AND GUIDANCE
Discussion in this release of the Company's 2024 operating plan
guidance includes the term "capital expenditures," which is defined
to include adjustments for capital accruals, and is a non-GAAP
measure. In reliance on the exception provided by Item 10l(1)(i)(B)
of Regulation S-K, the Company is unable to provide a
reconciliation of forward-looking non-GAAP capital expenditures
because components of the calculations are inherently
unpredictable, such as changes to, and the timing of, capital
accruals, unknown future events, and estimating certain future GAAP
measures. The inability to project certain components of the
calculation could significantly affect the accuracy of a
reconciliation.
KEY ASSUMPTIONS
- Benchmark pricing assumptions are $75.00 per Bbl WTI; $2.75 per MMBtu natural gas; $27.00 per Bbl NGLs.
- Hedges currently in place.
- Processing ethane for the full year.
GUIDANCE FULL YEAR 2024:
- Net production volumes are expected to range between 56-59
MMBoe, or 153-161 MBoe/d, at ~44% oil. At the midpoint, this
implies an increase of 3%-4% year over year on a Boe basis and an
increase of approximately 6% year over year in oil production.
- Capital expenditures adjusted for capital
accruals(1) are expected to range between $1.16 and $1.20
billion, excluding acquisitions.
- The capital program is expected to increase the allocation to
Midland Basin activity to enable the assessment of the Company's
expanded acreage position as well as to manage the commodity mix in
light of higher anticipated natural gas prices post-2024. The
allocation of drilling and completion capital is expected to be
roughly 60% to the Midland Basin and 40% to South Texas and assumes the fourth rig in the
Midland Basin remains in place for the majority of 2024.
- The capital program includes approximately $40 million for facilities, which includes
extension of the South Texas oil
handling facilities, water handling and disposal infrastructure,
and upgrades at the 2023 Klondike
area acquisition. The capital program also assumes $22 million for capitalized interest.
- The Company expects to drill and complete 115-120 total net
wells, with roughly 60% in the Midland Basin and 40% in
South Texas.
- Net production costs:
- LOE is expected to average between $5.30-$5.60/Boe,
which includes workover activity;
- Transportation is expected to average between $2.30-$2.40/Boe;
- Production and ad valorem taxes are expected to average between
$2.80-$2.90/Boe.
- G&A: is expected to be approximately $125 million, including approximately
$20 million of non-cash costs.
- Exploration/capitalized overhead: is expected to approximate
$60 million.
- DD&A: is expected to average between $12-$13/Boe.
GUIDANCE FIRST QUARTER 2024:
- Capital expenditures: are expected to be approximately
$300 million, which includes drilling
approximately 28 net wells, completing approximately 20 net wells.
Capital expenditures are weighted to the first half of the year,
which includes approximately 60% of 2024 well completions.
- Net production: is expected to be approximately 13.0 MMBoe, or
approximately 143 MBoe/d, at 43%-44% oil. Net production volumes
include the effect of adverse weather during January.
UPCOMING EVENTS
EARNINGS Q&A WEBCAST AND CONFERENCE CALL
February 22, 2024 – Please join SM
Energy management at 8:00 a.m. Mountain
time/10:00 a.m. Eastern time
for the 2023 financial and operating results/2024 operating plan
Q&A session. This discussion will be accessible via:
- Webcast (available live and for replay) - on the Company's
website at sm-energy.com/investors (replay accessible approximately
1 hour after the live call); or
- Telephone - join the live conference call by registering at
http://event.choruscall.com/mediaframe/webcast.html?webcastid=KBkYnF9t. Dial-in
for domestic toll free/International is 877-407-6050 / +1
201-689-8022.
CONFERENCE PARTICIPATION
- February 27, 2024 - J.P. Morgan
2024 Global High Yield & Leveraged Finance Conference.
Executive Vice President and Chief Financial Officer Wade Pursell will present at 6:00 a.m. Mountain time/8:00 a.m. Eastern time and will participate in
investor meetings at the event. The Company plans to post an
investor presentation to the Company's website at
sm-energy.com/investors before the event. The presentation will not
be webcast.
- March 19, 2024 - 36th Annual ROTH
Conference. President and Chief Executive Officer Herb Vogel will participate in investor meetings
at the event.
DISCLOSURES
FORWARD LOOKING STATEMENTS
This release contains forward-looking statements within the
meaning of securities laws. The words "anticipate," "deliver,"
"demonstrate," "establish," "estimate," "expects," "goal,"
"generate," "maintain," "objectives," "optimize," "target," and
similar expressions are intended to identify forward-looking
statements. Forward-looking statements in this release include,
among other things, net proved reserves at year-end 2023 and the
ratio of net proved reserves at year-end 2023 to 2023 net
production, expected future commodity prices, projections for the
first quarter and full year 2024 regarding guidance for production,
capital expenditures, operating costs, general and administrative
expenses, exploration expenses and DD&A, the number of net
wells to be drilled and completed, the percentage of future
production that is hedged, the allocation of activity between and
within our operating areas, and the Company's 2024 strategic
objectives, including plans to grow inventory, maintaining and
expanding portfolio quality and depth, optimizing capital
efficiency and well performance, delivering low breakeven and
high-return wells, and returning capital to stockholders through
share repurchases and dividends while reducing debt. 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, as such risk
factors may be updated from time to time in the Company's other
periodic reports filed with the Securities and Exchange Commission,
specifically the 2023 Form 10-K. 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.
RESERVE DISCLOSURE
The SEC requires oil and natural gas companies, in their filings
with the SEC, to disclose estimated net proved reserves, which are
those quantities of oil, natural gas and NGLs, that, by analysis of
geoscience and engineering data, can be estimated with reasonable
certainty to be economically producible from a given date forward,
from known reservoirs and under existing economic conditions (using
the trailing 12-month average first-day-of-the-month prices),
operating methods and government regulations prior to the time at
which contracts providing the right to operate expire, unless
evidence indicates that renewal is reasonably certain, regardless
of whether deterministic or probabilistic methods are used for the
estimation. The SEC also permits the disclosure of separate
estimates of probable or possible reserves that meet SEC
definitions for such reserves; however, the Company currently does
not disclose probable or possible reserves in its SEC filings.
Estimated net proved reserves attributable to the Company at
December 31, 2023, are estimated utilizing SEC reserve
recognition standards and pricing assumptions based on the trailing
12-month average first-day-of-the-month prices of $78.22 per Bbl of oil, $2.64 per MMBtu of natural gas, and $27.72 per Bbl of NGLs. At least 80% of the PV-10
of the Company's estimate of its total estimated net proved
reserves as of December 31, 2023, was audited by Ryder Scott
Company, L.P.
FOOTNOTE 1: Indicates a non-GAAP measure or metric.
Please refer to the "Definitions of non-GAAP Measures and Metrics
as Calculated by the Company" section in Financial 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
|
December 31,
2023
|
|
Consolidated Balance
Sheets
|
|
|
|
(in thousands, except
share data)
|
December
31,
|
ASSETS
|
2023
|
|
2022
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
616,164
|
|
$
444,998
|
Accounts
receivable
|
231,165
|
|
233,297
|
Derivative
assets
|
56,442
|
|
48,677
|
Prepaid expenses and
other
|
12,668
|
|
10,231
|
Total current
assets
|
916,439
|
|
737,203
|
Property and equipment
(successful efforts method):
|
|
|
|
Proved oil and gas
properties
|
11,477,358
|
|
10,258,368
|
Accumulated depletion,
depreciation, and amortization
|
(6,830,253)
|
|
(6,188,147)
|
Unproved oil and gas
properties, net of valuation allowance of $35,362 and $38,008,
respectively
|
335,620
|
|
487,192
|
Wells in
progress
|
358,080
|
|
287,267
|
Other property and
equipment, net of accumulated depreciation of $59,669 and $56,512,
respectively
|
35,615
|
|
38,099
|
Total property and
equipment, net
|
5,376,420
|
|
4,882,779
|
Noncurrent
assets:
|
|
|
|
Derivative
assets
|
8,672
|
|
24,465
|
Other noncurrent
assets
|
78,454
|
|
71,592
|
Total noncurrent
assets
|
87,126
|
|
96,057
|
Total
assets
|
$
6,379,985
|
|
$
5,716,039
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts payable and
accrued expenses
|
$
611,598
|
|
$
532,289
|
Derivative
liabilities
|
6,789
|
|
56,181
|
Other current
liabilities
|
15,425
|
|
10,114
|
Total current
liabilities
|
633,812
|
|
598,584
|
Noncurrent
liabilities:
|
|
|
|
Revolving credit
facility
|
—
|
|
—
|
Senior Notes,
net
|
1,575,334
|
|
1,572,210
|
Asset retirement
obligations
|
118,774
|
|
108,233
|
Net deferred tax
liabilities
|
369,903
|
|
280,811
|
Derivative
liabilities
|
1,273
|
|
1,142
|
Other noncurrent
liabilities
|
65,039
|
|
69,601
|
Total noncurrent
liabilities
|
2,130,323
|
|
2,031,997
|
Stockholders'
equity:
|
|
|
|
Common stock, $0.01
par value - authorized: 200,000,000 shares; issued and outstanding:
115,745,393 and 121,931,676 shares, respectively
|
1,157
|
|
1,219
|
Additional paid-in
capital
|
1,565,021
|
|
1,779,703
|
Retained
earnings
|
2,052,279
|
|
1,308,558
|
Accumulated other
comprehensive loss
|
(2,607)
|
|
(4,022)
|
Total stockholders'
equity
|
3,615,850
|
|
3,085,458
|
Total liabilities
and stockholders' equity
|
$
6,379,985
|
|
$
5,716,039
|
SM ENERGY
COMPANY
|
FINANCIAL
HIGHLIGHTS
|
December 31,
2023
|
|
Consolidated
Statements of Operations
|
(in thousands, except
per share data)
|
For the Three Months
Ended
December 31,
|
|
For the Twelve
Months Ended
December 31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Operating revenues
and other income:
|
|
|
|
|
|
|
|
Oil, gas, and NGL
production revenue
|
$
606,857
|
|
$
669,250
|
|
$ 2,363,889
|
|
$ 3,345,906
|
Other operating
income
|
1,869
|
|
2,068
|
|
9,997
|
|
12,741
|
Total operating
revenues and other income
|
608,726
|
|
671,318
|
|
2,373,886
|
|
3,358,647
|
Operating
expenses:
|
|
|
|
|
|
|
|
Oil, gas, and NGL
production expense
|
137,343
|
|
150,667
|
|
563,543
|
|
620,912
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
189,107
|
|
143,611
|
|
690,481
|
|
603,780
|
Exploration
(1)
|
15,847
|
|
10,826
|
|
59,480
|
|
54,943
|
Impairment
|
—
|
|
1,002
|
|
—
|
|
7,468
|
General and
administrative (1)
|
36,639
|
|
32,843
|
|
121,063
|
|
114,558
|
Net derivative (gain)
loss (2)
|
(80,506)
|
|
(11,168)
|
|
(68,154)
|
|
374,012
|
Other operating
expense, net
|
385
|
|
879
|
|
20,567
|
|
3,493
|
Total operating
expenses
|
298,815
|
|
328,660
|
|
1,386,980
|
|
1,779,166
|
Income from
operations
|
309,911
|
|
342,658
|
|
986,906
|
|
1,579,481
|
Interest
expense
|
(23,917)
|
|
(22,638)
|
|
(91,630)
|
|
(120,346)
|
Interest
income
|
6,052
|
|
3,694
|
|
19,854
|
|
5,774
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
—
|
|
(67,605)
|
Other non-operating
expense
|
(232)
|
|
(384)
|
|
(928)
|
|
(1,534)
|
Income before income
taxes
|
291,814
|
|
323,330
|
|
914,202
|
|
1,395,770
|
Income tax
expense
|
(44,703)
|
|
(64,867)
|
|
(96,322)
|
|
(283,818)
|
Net
income
|
$
247,111
|
|
$
258,463
|
|
$
817,880
|
|
$
1,111,952
|
|
|
|
|
|
|
|
|
Basic weighted-average
common shares outstanding
|
115,971
|
|
122,485
|
|
118,678
|
|
122,351
|
Diluted
weighted-average common shares outstanding
|
116,587
|
|
123,399
|
|
119,240
|
|
124,084
|
Basic net income per
common share
|
$
2.13
|
|
$
2.11
|
|
$
6.89
|
|
$
9.09
|
Diluted net income per
common share
|
$
2.12
|
|
$
2.09
|
|
$
6.86
|
|
$
8.96
|
Net dividends declared
per common share
|
$
0.18
|
|
$
0.15
|
|
$
0.63
|
|
$
0.31
|
|
|
|
|
|
|
|
|
(1)
Non-cash stock-based compensation included in:
|
|
|
|
|
|
|
|
Exploration
expense
|
$
1,126
|
|
$
1,000
|
|
$
4,147
|
|
$
3,965
|
General and
administrative expense
|
4,605
|
|
3,914
|
|
16,103
|
|
14,807
|
Total non-cash
stock-based compensation
|
$
5,731
|
|
$
4,914
|
|
$
20,250
|
|
$
18,772
|
|
|
|
|
|
|
|
|
(2)
The net derivative (gain) loss line item consists of the
following:
|
|
|
|
|
|
|
Net derivative
settlement (gain) loss
|
$
(6,523)
|
|
$
115,620
|
|
$
(26,921)
|
|
$
710,700
|
Net gain on fair value
changes
|
(73,983)
|
|
(126,788)
|
|
(41,233)
|
|
(336,688)
|
Total net derivative
(gain) loss
|
$
(80,506)
|
|
$
(11,168)
|
|
$
(68,154)
|
|
$
374,012
|
SM ENERGY
COMPANY
|
FINANCIAL
HIGHLIGHTS
|
December 31,
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2021
|
121,862,248
|
|
$
1,219
|
|
$
1,840,228
|
|
$
234,533
|
|
$
(12,849)
|
|
$
2,063,131
|
Net income
|
—
|
|
—
|
|
—
|
|
1,111,952
|
|
—
|
|
1,111,952
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
8,827
|
|
8,827
|
Net cash dividends
declared, $0.31 per share
|
—
|
|
—
|
|
—
|
|
(37,927)
|
|
—
|
|
(37,927)
|
Issuance of common
stock under Employee Stock Purchase Plan
|
113,785
|
|
1
|
|
3,038
|
|
—
|
|
—
|
|
3,039
|
Issuance of common
stock upon vesting of RSUs and settlement of PSUs, net of shares
used for tax withholdings
|
1,291,427
|
|
13
|
|
(25,142)
|
|
—
|
|
—
|
|
(25,129)
|
Stock-based
compensation expense
|
29,471
|
|
—
|
|
18,772
|
|
—
|
|
—
|
|
18,772
|
Purchase of shares
under Stock Repurchase Program
|
(1,365,255)
|
|
(14)
|
|
(57,193)
|
|
—
|
|
—
|
|
(57,207)
|
Balances, December
31, 2022
|
121,931,676
|
|
$
1,219
|
|
$
1,779,703
|
|
$
1,308,558
|
|
$
(4,022)
|
|
$
3,085,458
|
Net income
|
—
|
|
—
|
|
—
|
|
817,880
|
|
—
|
|
817,880
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
1,415
|
|
1,415
|
Net cash dividends
declared, $0.63 per share
|
—
|
|
—
|
|
—
|
|
(74,159)
|
|
—
|
|
(74,159)
|
Issuance of common
stock under Employee Stock Purchase Plan
|
114,427
|
|
1
|
|
3,057
|
|
—
|
|
—
|
|
3,058
|
Issuance of common
stock upon vesting of RSUs, net of shares used for tax
withholdings
|
554,216
|
|
6
|
|
(7,888)
|
|
—
|
|
—
|
|
(7,882)
|
Stock-based
compensation expense
|
56,872
|
|
1
|
|
20,249
|
|
—
|
|
—
|
|
20,250
|
Issuance of common
stock through cashless exercise of Warrants
|
19,037
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Purchase of shares
under Stock Repurchase Program
|
(6,930,835)
|
|
(70)
|
|
(230,100)
|
|
—
|
|
—
|
|
(230,170)
|
Balances, December
31, 2023
|
115,745,393
|
|
$
1,157
|
|
$
1,565,021
|
|
$
2,052,279
|
|
$
(2,607)
|
|
$
3,615,850
|
SM ENERGY
COMPANY
|
FINANCIAL
HIGHLIGHTS
|
December 31,
2023
|
|
Consolidated
Statements of Cash Flows
|
|
|
|
|
|
|
(in
thousands)
|
For the Three Months
Ended
December 31,
|
|
For the Twelve
Months Ended
December 31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
Net income
|
$
247,111
|
|
$
258,463
|
|
$
817,880
|
|
$ 1,111,952
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
189,107
|
|
143,611
|
|
690,481
|
|
603,780
|
Impairment
|
—
|
|
1,002
|
|
—
|
|
7,468
|
Stock-based
compensation expense
|
5,731
|
|
4,914
|
|
20,250
|
|
18,772
|
Net derivative (gain)
loss
|
(80,506)
|
|
(11,168)
|
|
(68,154)
|
|
374,012
|
Net derivative
settlement gain (loss)
|
6,523
|
|
(115,620)
|
|
26,921
|
|
(710,700)
|
Amortization of debt
discount and deferred financing costs
|
1,372
|
|
1,371
|
|
5,486
|
|
10,281
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
—
|
|
67,605
|
Deferred income
taxes
|
45,085
|
|
66,061
|
|
88,256
|
|
269,057
|
Other, net
|
9,314
|
|
(1,426)
|
|
(2,175)
|
|
6,242
|
Changes in working
capital:
|
|
|
|
|
|
|
|
Accounts
receivable
|
39,644
|
|
37,235
|
|
(10,191)
|
|
38,554
|
Prepaid expenses and
other
|
(2,129)
|
|
9,408
|
|
(2,437)
|
|
(1,055)
|
Accounts payable and
accrued expenses
|
15,263
|
|
(105,476)
|
|
8,077
|
|
(109,562)
|
Net cash provided by
operating activities
|
476,515
|
|
288,375
|
|
1,574,394
|
|
1,686,406
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
Capital
expenditures
|
(222,655)
|
|
(288,088)
|
|
(989,411)
|
|
(879,934)
|
Acquisition of proved
and unproved oil and gas properties
|
(613)
|
|
—
|
|
(109,931)
|
|
(7)
|
Other, net
|
—
|
|
267
|
|
657
|
|
(322)
|
Net cash used in
investing activities
|
(223,268)
|
|
(287,821)
|
|
(1,098,685)
|
|
(880,263)
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
Cash paid to
repurchase Senior Notes
|
—
|
|
—
|
|
—
|
|
(584,946)
|
Repurchase of common
stock
|
(22,859)
|
|
(36,966)
|
|
(228,105)
|
|
(57,207)
|
Net proceeds from sale
of common stock
|
1,243
|
|
1,394
|
|
3,058
|
|
3,039
|
Dividends
paid
|
(17,447)
|
|
(18,419)
|
|
(71,614)
|
|
(19,637)
|
Net share settlement
from issuance of stock awards
|
—
|
|
—
|
|
(7,882)
|
|
(25,129)
|
Other, net
|
—
|
|
—
|
|
—
|
|
(9,981)
|
Net cash used in
financing activities
|
(39,063)
|
|
(53,991)
|
|
(304,543)
|
|
(693,861)
|
|
|
|
|
|
|
|
|
Net change in cash,
cash equivalents, and restricted cash
|
214,184
|
|
(53,437)
|
|
171,166
|
|
112,282
|
Cash, cash equivalents,
and restricted cash at beginning of period
|
401,980
|
|
498,435
|
|
444,998
|
|
332,716
|
Cash, cash
equivalents, and restricted cash at end of period
|
$
616,164
|
|
$
444,998
|
|
$
616,164
|
|
$
444,998
|
SM ENERGY
COMPANY
|
FINANCIAL
HIGHLIGHTS
|
December 31,
2023
|
|
Consolidated
Statements of Cash Flows (Continued)
|
|
|
|
|
|
|
(in
thousands)
|
For the Three Months
Ended
December 31,
|
|
For the Twelve
Months Ended
December 31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Supplemental
schedule of additional cash flow information:
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
|
|
Cash paid for
interest, net of capitalized interest
|
$
(9,433)
|
|
$
(8,572)
|
|
$
(86,947)
|
|
$
(134,240)
|
Net cash paid for
incomes taxes
|
$
(2,799)
|
|
$
(70)
|
|
$
(8,975)
|
|
$
(10,576)
|
|
|
|
|
|
|
|
|
Investing
activities:
|
|
|
|
|
|
|
|
Changes in capital
expenditure accruals
|
$
45,111
|
|
$
(20,801)
|
|
$
80,794
|
|
$
29,789
|
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. Reconciliations of each of the
Company's non-GAAP measures to the most directly comparable GAAP
measure are presented below. These measures may not be comparable
to similarly titled measures of other companies.
Adjusted EBITDAX: Adjusted EBITDAX is calculated
as net income 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 2023 Form 10-K for discussion of the Credit Agreement and
its covenants.
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. 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.
Adjusted net income and adjusted net income per diluted
common share: Adjusted net income and adjusted net
income 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.
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 net derivative
settlements. The Company believes this metric is useful to
management and the investment community to understand the effects
of commodity net derivative settlements on average realized
price.
Pre-Tax PV-10: Pre-Tax PV-10 is the present value
of estimated future revenue to be generated from the production of
estimated net proved reserves, net of estimated production and
future development costs, based on prices used in estimating the
proved reserves and costs in effect as of the date indicated
(unless such costs are subject to change pursuant to contractual
provisions), without giving effect to non-property related expenses
such as general and administrative expenses, debt service, future
income tax expenses, or depreciation, depletion, and amortization,
discounted using an annual discount rate of 10 percent. While this
measure does not include the effect of income taxes as it would in
the use of the standardized measure of discounted future net cash
flows calculation, it does provide an indicative representation of
the relative value of the Company on a comparative basis to other
companies and from period to period. This measure is presented
because management believes it provides useful information to
investors for analysis of the Company's fundamental business on a
recurring basis.
SM ENERGY
COMPANY
|
FINANCIAL
HIGHLIGHTS
|
December 31,
2023
|
|
Production
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
December 31,
|
|
For the Twelve
Months Ended
December 31,
|
|
2023
|
|
2022
|
|
Percent
Change
|
|
2023
|
|
2022
|
|
Percent
Change
|
Realized sales price
(before the effect of net derivative settlements):
|
|
|
|
|
|
|
Oil (per
Bbl)
|
$ 77.41
|
|
$ 82.35
|
|
(6) %
|
|
$ 76.28
|
|
$ 94.67
|
|
(19) %
|
Gas (per
Mcf)
|
$ 2.47
|
|
$ 4.52
|
|
(45) %
|
|
$ 2.48
|
|
$ 6.28
|
|
(61) %
|
NGLs (per
Bbl)
|
$ 21.92
|
|
$ 26.10
|
|
(16) %
|
|
$ 23.02
|
|
$ 35.66
|
|
(35) %
|
Equivalent (per
Boe)
|
$ 42.99
|
|
$ 50.92
|
|
(16) %
|
|
$ 42.60
|
|
$ 63.18
|
|
(33) %
|
Realized sales price
(including the effect of net derivative
settlements):
|
|
|
|
|
|
|
Oil (per
Bbl)
|
$ 76.31
|
|
$ 67.30
|
|
13 %
|
|
$ 75.15
|
|
$ 73.21
|
|
3 %
|
Gas (per
Mcf)
|
$ 2.81
|
|
$ 3.60
|
|
(22) %
|
|
$ 2.85
|
|
$ 4.92
|
|
(42) %
|
NGLs (per
Bbl)
|
$ 22.57
|
|
$ 25.83
|
|
(13) %
|
|
$ 23.51
|
|
$ 32.60
|
|
(28) %
|
Equivalent (per
Boe)
|
$ 43.45
|
|
$ 42.12
|
|
3 %
|
|
$ 43.09
|
|
$ 49.76
|
|
(13) %
|
Net production
volumes: (1)
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MMBbl)
|
6.1
|
|
5.7
|
|
6 %
|
|
23.8
|
|
24.0
|
|
(1) %
|
Gas (Bcf)
|
33.5
|
|
32.1
|
|
4 %
|
|
132.4
|
|
125.9
|
|
5 %
|
NGLs
(MMBbl)
|
2.5
|
|
2.1
|
|
18 %
|
|
9.7
|
|
8.0
|
|
21 %
|
Equivalent
(MMBoe)
|
14.1
|
|
13.1
|
|
7 %
|
|
55.5
|
|
53.0
|
|
5 %
|
Average net daily
production: (1)
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls per
day)
|
66.0
|
|
62.0
|
|
6 %
|
|
65.1
|
|
65.7
|
|
(1) %
|
Gas (MMcf per
day)
|
364.1
|
|
348.9
|
|
4 %
|
|
362.7
|
|
345.0
|
|
5 %
|
NGLs (MBbls per
day)
|
26.7
|
|
22.7
|
|
18 %
|
|
26.4
|
|
21.9
|
|
21 %
|
Equivalent (MBoe per
day)
|
153.5
|
|
142.9
|
|
7 %
|
|
152.0
|
|
145.1
|
|
5 %
|
Per Boe data:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
expense
|
$ 5.31
|
|
$ 5.20
|
|
2 %
|
|
$ 5.13
|
|
$ 5.03
|
|
2 %
|
Transportation
costs
|
$ 2.08
|
|
$ 2.86
|
|
(27) %
|
|
$ 2.46
|
|
$ 2.83
|
|
(13) %
|
Production
taxes
|
$ 1.97
|
|
$ 2.43
|
|
(19) %
|
|
$ 1.89
|
|
$ 3.07
|
|
(38) %
|
Ad valorem tax
expense
|
$ 0.37
|
|
$ 0.97
|
|
(62) %
|
|
$ 0.67
|
|
$ 0.79
|
|
(15) %
|
General and
administrative (2)
|
$ 2.60
|
|
$ 2.50
|
|
4 %
|
|
$ 2.18
|
|
$ 2.16
|
|
1 %
|
Net derivative
settlement gain (loss)
|
$ 0.46
|
|
$ (8.80)
|
|
105 %
|
|
$ 0.49
|
|
$
(13.42)
|
|
104 %
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
$ 13.39
|
|
$ 10.93
|
|
23 %
|
|
$ 12.44
|
|
$ 11.40
|
|
9 %
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts
and percentage changes may not calculate due to
rounding.
|
(2) Includes
non-cash stock-based compensation expense per Boe of $0.33 and
$0.30 for the three months ended December 31, 2023, and 2022,
respectively, and $0.29 and $0.28 for the twelve months ended
December 31, 2023, and 2022, respectively.
|
SM ENERGY
COMPANY
|
FINANCIAL
HIGHLIGHTS
|
December 31,
2023
|
|
Adjusted EBITDAX
Reconciliation (1)
|
|
|
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of net
income (GAAP) and net cash provided by operating activities (GAAP)
to Adjusted EBITDAX (non-GAAP):
|
For the Three Months
Ended
December 31,
|
|
For the Twelve
Months Ended
December 31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net income
(GAAP)
|
$
247,111
|
|
$
258,463
|
|
$
817,880
|
|
$ 1,111,952
|
Interest
expense
|
23,917
|
|
22,638
|
|
91,630
|
|
120,346
|
Interest
income
|
(6,052)
|
|
(3,694)
|
|
(19,854)
|
|
(5,774)
|
Income tax
expense
|
44,703
|
|
64,867
|
|
96,322
|
|
283,818
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
189,107
|
|
143,611
|
|
690,481
|
|
603,780
|
Exploration
(2)
|
14,721
|
|
9,826
|
|
55,333
|
|
50,978
|
Impairment
|
—
|
|
1,002
|
|
—
|
|
7,468
|
Stock-based
compensation expense
|
5,731
|
|
4,914
|
|
20,250
|
|
18,772
|
Net derivative (gain)
loss
|
(80,506)
|
|
(11,168)
|
|
(68,154)
|
|
374,012
|
Net derivative
settlement gain (loss)
|
6,523
|
|
(115,620)
|
|
26,921
|
|
(710,700)
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
—
|
|
67,605
|
Other, net
|
(128)
|
|
(985)
|
|
1,497
|
|
(3,969)
|
Adjusted EBITDAX
(non-GAAP)
|
$
445,127
|
|
$
373,854
|
|
$ 1,712,306
|
|
$ 1,918,288
|
Interest
expense
|
(23,917)
|
|
(22,638)
|
|
(91,630)
|
|
(120,346)
|
Interest
income
|
6,052
|
|
3,694
|
|
19,854
|
|
5,774
|
Income tax
expense
|
(44,703)
|
|
(64,867)
|
|
(96,322)
|
|
(283,818)
|
Exploration
(2)(3)
|
(14,901)
|
|
(8,851)
|
|
(46,467)
|
|
(36,810)
|
Amortization of debt
discount and deferred financing costs
|
1,372
|
|
1,371
|
|
5,486
|
|
10,281
|
Deferred income
taxes
|
45,085
|
|
66,061
|
|
88,256
|
|
269,057
|
Other, net
|
9,622
|
|
(1,416)
|
|
(12,538)
|
|
(3,957)
|
Net change in working
capital
|
52,778
|
|
(58,833)
|
|
(4,551)
|
|
(72,063)
|
Net cash provided by
operating activities (GAAP)
|
$
476,515
|
|
$
288,375
|
|
$ 1,574,394
|
|
$ 1,686,406
|
|
|
|
|
|
|
|
|
(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
accompanying consolidated statements of operations. Therefore, the
exploration line items shown in the reconciliation above will vary
from the amount shown on the accompanying consolidated statements
of operations for the component of stock-based compensation expense
recorded to exploration expense.
|
(3)
For the three and twelve months ended December 31, 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
twelve months ended December 31, 2022, amount excludes certain
capital expenditures related to unsuccessful exploration efforts
outside of the Company's core areas of operation.
|
SM ENERGY
COMPANY
|
FINANCIAL
HIGHLIGHTS
|
December 31,
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 December 31,
|
|
For the Twelve
Months
Ended December 31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net income
(GAAP)
|
$
247,111
|
|
$
258,463
|
|
$
817,880
|
|
$
1,111,952
|
Net derivative (gain)
loss
|
(80,506)
|
|
(11,168)
|
|
(68,154)
|
|
374,012
|
Net derivative
settlement gain (loss)
|
6,523
|
|
(115,620)
|
|
26,921
|
|
(710,700)
|
Impairment
|
—
|
|
1,002
|
|
—
|
|
7,468
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
—
|
|
67,605
|
Other, net
|
(128)
|
|
(985)
|
|
1,497
|
|
(3,969)
|
Tax effect of
adjustments (2)
|
16,082
|
|
27,509
|
|
8,623
|
|
57,632
|
Net R&D tax credit
carryover (3)
|
(7,591)
|
|
—
|
|
(84,277)
|
|
—
|
Adjusted net income
(non-GAAP)
|
$
181,491
|
|
$
159,201
|
|
$
702,490
|
|
$
904,000
|
|
|
|
|
|
|
|
|
Diluted net income
per common share (GAAP)
|
$
2.12
|
|
$
2.09
|
|
$
6.86
|
|
$
8.96
|
Net derivative (gain)
loss
|
(0.69)
|
|
(0.09)
|
|
(0.57)
|
|
3.01
|
Net derivative
settlement gain (loss)
|
0.06
|
|
(0.94)
|
|
0.23
|
|
(5.73)
|
Impairment
|
—
|
|
0.01
|
|
—
|
|
0.06
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
—
|
|
0.54
|
Other, net
|
—
|
|
(0.01)
|
|
0.01
|
|
(0.03)
|
Tax effect of
adjustments (2)
|
0.14
|
|
0.22
|
|
0.07
|
|
0.46
|
Net R&D tax credit
carryover (3)
|
(0.07)
|
|
—
|
|
(0.71)
|
|
—
|
Adjusted net income
per diluted common share (non-GAAP)
|
$
1.56
|
|
$
1.29
|
|
$
5.89
|
|
$
7.29
|
|
|
|
|
|
|
|
|
Basic weighted-average
common shares outstanding
|
115,971
|
|
122,485
|
|
118,678
|
|
122,351
|
Diluted
weighted-average common shares outstanding
|
116,587
|
|
123,399
|
|
119,240
|
|
124,084
|
|
|
|
|
|
|
|
|
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 twelve months ended
December 31, 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
|
December 31,
2023
|
|
|
|
|
|
|
|
Regional net proved
oil and gas reserve quantities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midland
Basin
|
|
South
Texas
|
|
Total
|
Year-end 2023
estimated net proved reserves
|
|
|
|
|
|
|
Oil (MMBbl)
|
|
159.2
|
|
70.9
|
|
230.1
|
Gas (Bcf)
|
|
654.8
|
|
877.2
|
|
1,532.0
|
NGL (MMBbl)
|
|
0.2
|
|
119.3
|
|
119.5
|
MMBoe
|
|
268.5
|
|
336.4
|
|
604.9
|
% Proved
developed
|
|
62 %
|
|
52 %
|
|
56 %
|
|
|
|
|
|
|
|
Note: Amounts may not
calculate due to rounding.
|
|
|
|
|
|
|
Pre-tax PV-10
Reconciliation (1)
|
|
|
(in
millions)
|
|
|
|
|
As of December
31,
|
Reconciliation of
standardized measure of discounted future net cash flows (GAAP) to
Pre-tax PV-10 (non-GAAP):
|
2023
|
|
2022
|
Standardized measure
of discounted future net cash flows (GAAP)
|
$
6,280.1
|
|
$
9,962.1
|
Add: 10 percent annual
discount, net of income taxes
|
5,294.5
|
|
7,551.5
|
Add: future
undiscounted income taxes
|
2,000.0
|
|
3,888.3
|
Pre-tax undiscounted
future net cash flows
|
13,574.6
|
|
21,401.9
|
Less: 10 percent
annual discount without tax effect
|
(6,198.1)
|
|
(9,247.4)
|
Pre-tax PV-10
(non-GAAP)
|
$
7,376.5
|
|
$
12,154.5
|
|
|
|
|
(1) See
"Definitions of non-GAAP Measures and Metrics as Calculated by the
Company" above.
|
Reconciliation of
Total Principal Amount of Debt to Net
Debt (1)
|
|
|
|
(in
thousands)
|
|
|
|
|
As of December
31,
|
|
2023
|
|
2022
|
Principal amount of
Senior Notes (2)
|
$
1,585,144
|
|
$
1,585,144
|
Revolving credit
facility (2)
|
—
|
|
—
|
Total principal
amount of debt (GAAP)
|
1,585,144
|
|
1,585,144
|
Less: Cash and cash
equivalents
|
616,164
|
|
444,998
|
Net Debt
(non-GAAP)
|
$
968,980
|
|
$
1,140,146
|
|
|
|
|
(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 II, Item 8 of the
Company's 2023 Form 10-K.
|
SM ENERGY
COMPANY
|
FINANCIAL
HIGHLIGHTS
|
December 31,
2023
|
|
|
|
|
|
|
|
|
Adjusted Free Cash
Flow (1)
|
|
|
|
|
|
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
For the Three
Months
Ended December 31,
|
|
For the Twelve
Months
Ended December 31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net cash provided by
operating activities (GAAP)
|
$
476,515
|
|
$
288,375
|
|
$
1,574,394
|
|
$
1,686,406
|
Net change in working
capital
|
(52,778)
|
|
58,833
|
|
4,551
|
|
72,063
|
Cash flow from
operations before net change in working capital
(non-GAAP)
|
423,737
|
|
347,208
|
|
1,578,945
|
|
1,758,469
|
|
|
|
|
|
|
|
|
Capital expenditures
(GAAP)
|
222,655
|
|
288,088
|
|
989,411
|
|
879,934
|
Changes in capital
expenditure accruals
|
45,111
|
|
(20,801)
|
|
80,794
|
|
29,789
|
Capital expenditures
before changes in accruals (non-GAAP)
|
267,766
|
|
267,287
|
|
1,070,205
|
|
909,723
|
|
|
|
|
|
|
|
|
Adjusted free cash
flow (non-GAAP)
|
$
155,971
|
|
$
79,921
|
|
$
508,740
|
|
$
848,746
|
|
|
|
|
|
|
|
|
(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-2023-results-and-2024-operating-plan-302067830.html
SOURCE SM Energy Company