DENVER, May 2, 2024
/PRNewswire/ -- SM Energy Company (the "Company") (NYSE: SM) today
announced operating and financial results for the first quarter
2024 and provided certain full year and second quarter 2024
guidance.
Excellent operational execution drove a great start to 2024.
First quarter 2024 highlights include:
- Net production was 13.2 MMBoe, or 145.1 MBoe/d, at 44% oil or
63.7 MBbls/d, which exceeded guidance. Higher than expected
production was driven largely from South
Texas through better performance from new wells and
accelerated turn-in-lines due to faster drilling and completion
times versus expectations.
- Early year performance and capital efficiencies support
increasing full year guidance for net production to 57-60 MMBoe
(156-164 MBoe/d) and lowering full year guidance for capital
expenditures to $1.14-$1.18 billion.
- The Company entered into an agreement providing it the option
to increase its South Texas Austin Chalk acreage position by
approximately 8,000 net acres through a drill-to-earn arrangement.
The expanded position is located in a high oil/liquids content
area.
- Eleven new wells located in the high-liquids area of
South Texas are demonstrating
noteworthy early results. The peak 30-day initial production rate
from one pad having three wells averaged 1,973 Boe/d per well with
46% oil and 70% liquids and from a 3-pad group having eight wells
averaged 2,020 Boe/d per well with 49% oil and 77% liquids.
- Net income was $131.2 million, or
$1.13 per diluted common share,
Adjusted net income(1) was $1.41 per diluted common share, net cash provided
by operating activities was $276.0
million and Adjusted EBITDAX(1) was $409.0 million, all of which benefited from
strong oil production and higher than expected oil and NGL
prices.
- Return of capital to stockholders during the quarter totaled
$53.6 million through the repurchase
of 712,235 shares of common stock in combination with the Company's
$0.18 per share quarterly dividend
paid on February 5, 2024. Since
announcing the return of capital program in September 2022, the Company has repurchased
approximately 9.0 million shares, or 7% of shares then outstanding,
and returned $428.8 million to
stockholders, inclusive of dividends and common stock repurchases.
Approximately $182.1 million remains
available for repurchases under the Company's stock repurchase
program.
- Net cash provided by operating activities of $276.0 million before net change in working
capital of $97.7 million totaled
$373.7 million(1) and
capital expenditures of $332.4
million adjusted for a decrease in capital accruals of
$(26.6) million were $305.8 million.(1) The Company
completed 27 net wells compared to guidance of approximately 20 net
wells.
- Adjusted free cash flow(1) was $67.9 million, up 35% from the first quarter
2023.
- Leverage remained low with the Net debt-to-Adjusted
EBITDAX(1) ratio of 0.6 at quarter-end.
- The Company received a Leadership level score of A- from the
CDP for Supplier Engagement based on the CDP Climate Change
Questionnaire 2023. This places SM Energy among the top 5% of
companies in its CDP peer group for best practices to incentivize
environmental change through supplier engagement.
President and Chief Executive Officer Herb Vogel comments: "Top-tier assets and
excellent operational execution delivered strong financial results
and kicked-off another great year. Seventy-nine percent of first
quarter Adjusted free cash flow(1) was returned to
stockholders while we maintained low leverage of 0.6 times. We are
very well positioned to deliver on all of our 2024 objectives to
create long term value as we focus on operational execution,
successfully work to expand our top tier inventory and continue to
prioritize a strong balance sheet."
NET PRODUCTION BY
OPERATING AREA
|
|
|
First Quarter
2024
|
|
Midland
Basin
|
South
Texas
|
Total
|
Oil (MBbl /
MBbl/d)
|
4,363
/ 47.9
|
1,431
/ 15.7
|
5,795
/ 63.7
|
Natural Gas (MMcf /
MMcf/d)
|
14,475
/ 159.1
|
16,670
/ 183.2
|
31,145
/ 342.3
|
NGLs (MBbl /
MBbl/d)
|
3 / -
|
2,214
/ 24.3
|
2,217
/ 24.4
|
Total (MBoe /
MBoe/d)
|
6,779
/ 74.5
|
6,423
/ 70.6
|
13,203
/ 145.1
|
Note: Totals may not
calculate due to rounding.
|
|
|
- First quarter net production volumes were 13.2 MMBoe (145.1
MBoe/d), and were 44% oil (63.7 MBbls/d). Volumes were 51% from the
Midland Basin and 49% from South
Texas.
- First quarter net production exceeded expectations due to
strong performance and early completion of new wells in
South Texas.
REALIZED PRICES BY
OPERATING AREA
|
|
|
|
First Quarter
2024
|
|
Midland
Basin
|
South
Texas
|
Total
(Pre/Post-hedge)(1)
|
Oil ($/Bbl)
|
$76.13
|
$75.94
|
$76.09
/ $76.52
|
Natural Gas
($/Mcf)
|
$2.80
|
$1.64
|
$2.18
/ $2.57
|
NGLs ($/Bbl)
|
nm
|
$22.94
|
$22.94
/ $22.28
|
Per Boe
|
$54.99
|
$29.08
|
$42.39
/ $43.40
|
Note: Totals may not
calculate due to rounding.
|
|
|
- First quarter average realized price before the effect of
hedges was $42.39 per Boe, and
average realized price after the effect of hedges was $43.40 per Boe.(1)
- First quarter benchmark pricing included NYMEX WTI at
$76.96/Bbl, NYMEX Henry Hub natural
gas at $2.24/MMBtu and OPIS Composite
NGLs at $29.28/Bbl.
- The effect of commodity net derivative settlements for the
first quarter was a gain of $1.01 per
Boe, or $13.3 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
First quarter 2024 net income was $131.2 million, or $1.13 per diluted common share, compared with net
income of $198.6 million, or
$1.62 per diluted common share, for
the same period in 2023. Production and realized pricing after the
effect of net derivative settlements were similar in the
year-over-year periods with the primary variance in net income
attributable to a non-cash derivative gain in the prior year period
compared with a non-cash net derivative loss in the current year
period. The current year period also had slightly higher per unit
DD&A costs.
First quarter 2024 net cash provided by operating activities of
$276.0 million before net change
in working capital of $97.7 million totaled $373.7 million(1) compared with
net cash provided by operating activities of $331.6 million before net change in working
capital of $26.2 million that
totaled $357.9 million(1) for the same
period in 2023. The $15.8 million, or 4%, increase in the
current year period is primarily due to lower cash production costs
and net interest, plus a tax refund.
ADJUSTED EBITDAX,(1) ADJUSTED NET
INCOME,(1) AND NET DEBT-TO-ADJUSTED
EBITDAX(1)
First quarter 2024 Adjusted EBITDAX(1) was
$409.0 million, up $7.7 million, or 2%, from $401.4 million for the same period in
2023.
For the first three months of 2024, Adjusted net
income(1) was $164.1 million, or $1.41 per diluted common share, compared with an
Adjusted net income(1) of $162.2 million, or $1.33 per diluted common share, for the same
period in 2023.
At March 31, 2024, Net debt-to-Adjusted
EBITDAX(1) was 0.6 times.
FINANCIAL POSITION, LIQUIDITY, CAPITAL EXPENDITURES AND ADJUSTED
FREE CASH FLOW(1)
On March 31, 2024, 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, and cash and
cash equivalents were $506.3 million. Net debt(1) was
$1.08 billion. Subsequent to
quarter-end, the Company's borrowing base and commitments under its
senior secured revolving credit facility were reaffirmed at
$2.50 billion and $1.25 billion, respectively, and combined
with the quarter-end cash and cash equivalents balance, provided
$1.75 billion in available
liquidity.
First quarter 2024 capital expenditures of $332.4 million adjusted for decreased
capital accruals of $(26.6) million totaled $305.8 million.(1) Capital
activity during the quarter included drilling 29 net wells, of
which 12 were in South Texas and
17 were in the Midland Basin, and adding 27 net flowing
completions, of which 16 were in South
Texas and 11 were in the Midland Basin.
First quarter 2024 cash flow from operations before net
change in working capital totaled $373.7 million,(1) and capital
expenditures before changes in accruals totaled $305.8 million,(1) delivering
Adjusted free cash flow of $67.9 million.(1)
COMMODITY DERIVATIVES
As of April 25, 2024, commodity derivative positions for
the second through fourth quarters of 2024 include:
SWAPS:
- Oil: Approximately 5,870 MBbls, or approximately 30% of
expected 2Q-4Q 2024 net oil production, is hedged to benchmark
prices at an average price of $69.31/Bbl (weighted-average of collar floors and
swaps) to $81.91/Bbl
(weighted-average of collar ceilings and swaps), excluding basis
swaps.
- Natural gas: Approximately 25,050 BBtu, or approximately 25% of
expected 2Q-4Q 2024 net natural gas production, is hedged to
benchmark prices at an average price of $3.41/MMBtu (weighted-average of collar floors
and swaps, excluding basis swaps).
BASIS SWAPS:
- Oil, Midland Basin differential: Approximately 3,660 MBbls of
expected 2Q-4Q 2024 net oil production are hedged to the local
price point at a positive weighted-average price of $1.21/Bbl basis.
- Gas, WAHA differential: Approximately 15,870 BBtu of expected
2Q-4Q 2024 net natural gas production are hedged to WAHA at a
weighted-average price of ($0.93)/MMBtu basis.
- Gas, HSC differential: Approximately 12,490 BBtu of expected
2Q-4Q 2024 net natural gas production are hedged to HSC at a
weighted-average price of ($0.35)/MMBtu basis.
A detailed schedule of these and additional derivative positions
are provided in the 1Q24 accompanying slide deck.
2024 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.
UPDATED GUIDANCE FULL YEAR 2024:
- Full year guidance for net production is increased 2% at the
mid-point to 57-60 MMBoe or 156-164 MBoe/d at ~44% oil.
- Full year guidance for capital expenditures (net of the change
in capital accruals),(1) excluding acquisitions, is
reduced 2% at the mid-point to $1.14-$1.18
billion.
- Full year guidance for transportation expense per Boe is
reduced 9% at the mid-point to $2.10-2.20 per Boe.
- Other line items remain unchanged.
GUIDANCE SECOND QUARTER 2024:
- Capital expenditures (net of the change in capital
accruals),(1) excluding acquisitions: approximately
$315-$325
million. In the second quarter of 2024, the Company expects
to drill approximately 31 net wells, of which 9 are planned for
South Texas and 22 are planned for
the Midland Basin, and turn-in-line approximately 38 net wells, of
which 10 are planned for South
Texas and 28 are planned for the Midland Basin.
- Production: Approximately 14.1-14.3 MMBoe or 155-157 MBoe/d, at
approximately 44% oil and 60% liquids.
UPCOMING EVENTS
EARNINGS Q&A WEBCAST AND CONFERENCE CALL
May 3, 2024 – Please join SM
Energy management at 8:00 a.m. Mountain
time/10:00 a.m. Eastern time
for the first quarter 2024 financial and operating results 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=ySnEXvkM.
Dial-in for domestic toll free/International is 877-407-6050 / +1
201-689-8022.
CONFERENCE PARTICIPATION
June 4, 2024 - RBCCM 2024 Global
Energy, Power and Infrastructure Conference. Chief Financial
Officer Wade Pursell will host a
breakout session at 12:00 p.m. Mountain
time/2:00 p.m. Eastern time
and will also meet with investors in one-on-one settings. The event
will not be webcast. The Company will post an investor presentation
to its website the morning of the event.
June 5 - 6, 2024 - BofA Securities
2024 Energy Credit Conference. Chief Financial Officer Wade Pursell will be meeting with investors in
one-on-one settings. The event will not be webcast.
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," "plan," "target,"
and similar expressions are intended to identify forward-looking
statements. Forward-looking statements in this release include,
among other things: projections for the full year and second
quarter 2024, including guidance for capital expenditures,
production, transportation expense, the number of wells expected to
be drilled and completed in each of our operating areas, 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)
|
March 31,
2024
|
|
Condensed
Consolidated Balance Sheets
|
|
|
|
(in thousands, except
share data)
|
March
31,
|
|
December
31,
|
ASSETS
|
2024
|
|
2023
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
506,252
|
|
$
616,164
|
Accounts
receivable
|
241,731
|
|
231,165
|
Derivative
assets
|
33,913
|
|
56,442
|
Prepaid expenses and
other
|
11,149
|
|
12,668
|
Total current
assets
|
793,045
|
|
916,439
|
Property and equipment
(successful efforts method):
|
|
|
|
Proved oil and gas
properties
|
11,756,523
|
|
11,477,358
|
Accumulated depletion,
depreciation, and amortization
|
(6,994,005)
|
|
(6,830,253)
|
Unproved oil and gas
properties, net of valuation allowance of $34,934 and $35,362,
respectively
|
335,755
|
|
335,620
|
Wells in
progress
|
380,419
|
|
358,080
|
Other property and
equipment, net of accumulated depreciation of $60,606 and $59,669,
respectively
|
34,905
|
|
35,615
|
Total property and
equipment, net
|
5,513,597
|
|
5,376,420
|
Noncurrent
assets:
|
|
|
|
Derivative
assets
|
7,198
|
|
8,672
|
Other noncurrent
assets
|
84,618
|
|
78,454
|
Total noncurrent
assets
|
91,816
|
|
87,126
|
Total
assets
|
$
6,398,458
|
|
$
6,379,985
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts payable and
accrued expenses
|
$
496,361
|
|
$
611,598
|
Derivative
liabilities
|
24,108
|
|
6,789
|
Other current
liabilities
|
15,615
|
|
15,425
|
Total current
liabilities
|
536,084
|
|
633,812
|
Noncurrent
liabilities:
|
|
|
|
Revolving credit
facility
|
—
|
|
—
|
Senior Notes,
net
|
1,576,115
|
|
1,575,334
|
Asset retirement
obligations
|
124,085
|
|
118,774
|
Net deferred tax
liabilities
|
397,296
|
|
369,903
|
Derivative
liabilities
|
1,369
|
|
1,273
|
Other noncurrent
liabilities
|
65,258
|
|
65,039
|
Total noncurrent
liabilities
|
2,164,123
|
|
2,130,323
|
Stockholders'
equity:
|
|
|
|
Common stock, $0.01
par value - authorized: 200,000,000 shares; issued and
outstanding:
115,036,144 and 115,745,393 shares, respectively
|
1,150
|
|
1,157
|
Additional paid-in
capital
|
1,536,929
|
|
1,565,021
|
Retained
earnings
|
2,162,771
|
|
2,052,279
|
Accumulated other
comprehensive loss
|
(2,599)
|
|
(2,607)
|
Total stockholders'
equity
|
3,698,251
|
|
3,615,850
|
Total liabilities
and stockholders' equity
|
$
6,398,458
|
|
$
6,379,985
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
March 31,
2024
|
|
Condensed
Consolidated Statements of Operations
|
(in thousands, except
per share data)
|
For the Three Months
Ended
March
31,
|
|
2024
|
|
2023
|
Operating revenues
and other income:
|
|
|
|
Oil, gas, and NGL
production revenue
|
$
559,596
|
|
$
570,778
|
Other operating
income
|
274
|
|
2,727
|
Total operating
revenues and other income
|
559,870
|
|
573,505
|
Operating
expenses:
|
|
|
|
Oil, gas, and NGL
production expense
|
137,375
|
|
142,348
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
166,188
|
|
154,189
|
Exploration
(1)
|
18,581
|
|
18,428
|
General and
administrative (1)
|
30,178
|
|
27,669
|
Net derivative (gain)
loss (2)
|
28,145
|
|
(51,329)
|
Other operating
expense, net
|
1,008
|
|
10,153
|
Total operating
expenses
|
381,475
|
|
301,458
|
Income from
operations
|
178,395
|
|
272,047
|
Interest
expense
|
(21,873)
|
|
(22,459)
|
Interest
income
|
6,770
|
|
4,702
|
Other non-operating
expense
|
(24)
|
|
(232)
|
Income before income
taxes
|
163,268
|
|
254,058
|
Income tax
expense
|
(32,069)
|
|
(55,506)
|
Net
income
|
$
131,199
|
|
$
198,552
|
|
|
|
|
Basic weighted-average
common shares outstanding
|
115,642
|
|
121,671
|
Diluted
weighted-average common shares outstanding
|
116,456
|
|
122,294
|
Basic net income per
common share
|
$
1.13
|
|
$
1.63
|
Diluted net income per
common share
|
$
1.13
|
|
$
1.62
|
Net dividends declared
per common share
|
$
0.18
|
|
$
0.15
|
|
|
|
|
(1) Non-cash stock-based compensation included
in:
|
|
|
|
Exploration
expense
|
$
1,125
|
|
$
951
|
General and
administrative expense
|
3,893
|
|
3,367
|
Total non-cash
stock-based compensation
|
$
5,018
|
|
$
4,318
|
|
|
|
|
(2)
The net derivative (gain) loss line
item consists of the following:
|
|
|
|
Net derivative
settlement gain
|
$
(13,274)
|
|
$
(5,076)
|
Net (gain) loss on
fair value changes
|
41,419
|
|
(46,253)
|
Total net derivative
(gain) loss
|
$
28,145
|
|
$
(51,329)
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
March 31,
2024
|
|
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, 2023
|
115,745,393
|
|
$
1,157
|
|
$
1,565,021
|
|
$
2,052,279
|
|
$
(2,607)
|
|
$
3,615,850
|
Net income
|
—
|
|
—
|
|
—
|
|
131,199
|
|
—
|
|
131,199
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
8
|
|
8
|
Net cash dividends
declared, $0.18 per share
|
—
|
|
—
|
|
—
|
|
(20,707)
|
|
—
|
|
(20,707)
|
Issuance of common
stock upon vesting
of RSUs, net of shares used for tax withholdings
|
1,147
|
|
—
|
|
(22)
|
|
—
|
|
—
|
|
(22)
|
Stock-based
compensation expense
|
1,839
|
|
—
|
|
5,018
|
|
—
|
|
—
|
|
5,018
|
Purchase of shares
under Stock Repurchase Program
|
(712,235)
|
|
(7)
|
|
(33,088)
|
|
—
|
|
—
|
|
(33,095)
|
Balances, March 31,
2024
|
115,036,144
|
|
$
1,150
|
|
$
1,536,929
|
|
$
2,162,771
|
|
$
(2,599)
|
|
$
3,698,251
|
|
|
|
|
Additional
Paid-in Capital
|
|
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Stockholders'
Equity
|
|
Common
Stock
|
|
|
Retained
Earnings
|
|
|
|
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
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
March 31,
2024
|
|
Condensed
Consolidated Statements of Cash Flows
|
|
|
|
(in
thousands)
|
For the Three Months
Ended
March
31,
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
Net income
|
$
131,199
|
|
$
198,552
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
166,188
|
|
154,189
|
Stock-based
compensation expense
|
5,018
|
|
4,318
|
Net derivative (gain)
loss
|
28,145
|
|
(51,329)
|
Net derivative
settlement gain
|
13,274
|
|
5,076
|
Amortization of
deferred financing costs
|
1,371
|
|
1,371
|
Deferred income
taxes
|
27,391
|
|
49,968
|
Other, net
|
1,102
|
|
(4,295)
|
Net change in working
capital
|
(97,688)
|
|
(26,216)
|
Net cash provided by
operating activities
|
276,000
|
|
331,634
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
Capital
expenditures
|
(332,365)
|
|
(240,712)
|
Other, net
|
77
|
|
307
|
Net cash used in
investing activities
|
(332,288)
|
|
(240,405)
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
Repurchase of common
stock
|
(32,768)
|
|
(40,068)
|
Dividends
paid
|
(20,834)
|
|
(18,290)
|
Net share settlement
from issuance of stock awards
|
(22)
|
|
—
|
Net cash used in
financing activities
|
(53,624)
|
|
(58,358)
|
|
|
|
|
Net change in cash,
cash equivalents, and restricted cash
|
(109,912)
|
|
32,871
|
Cash, cash equivalents,
and restricted cash at beginning of period
|
616,164
|
|
444,998
|
Cash, cash
equivalents, and restricted cash at end of period
|
$
506,252
|
|
$
477,869
|
|
|
|
|
Supplemental
schedule of additional cash flow information:
|
|
|
|
Operating
activities:
|
|
|
|
Cash paid for
interest, net of capitalized interest
|
$
(32,986)
|
|
$
(33,882)
|
Net cash refunded
(paid) for income taxes
|
$
3,292
|
|
$
(50)
|
Investing
activities:
|
|
|
|
Changes in capital
expenditure accruals
|
$
(26,569)
|
|
$
66,873
|
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 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 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 first quarter 2024 Form 10-Q and the most recent Annual
Report on 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.
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
March 31,
2024
|
|
|
|
|
|
|
|
|
|
|
Production
Data
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
Percent
Change
Between
|
|
March
31,
|
|
December
31,
|
|
March
31,
|
|
1Q24 &
4Q23
|
|
1Q24 &
1Q23
|
|
2024
|
|
2023
|
|
2023
|
|
|
Realized sales price
(before the effect of net derivative settlements):
|
Oil (per
Bbl)
|
$
76.09
|
|
$
77.41
|
|
$
74.31
|
|
(2) %
|
|
2 %
|
Gas (per
Mcf)
|
$
2.18
|
|
$
2.47
|
|
$
2.91
|
|
(12) %
|
|
(25) %
|
NGLs (per
Bbl)
|
$
22.94
|
|
$
21.92
|
|
$
26.24
|
|
5 %
|
|
(13) %
|
Equivalent (per
Boe)
|
$
42.39
|
|
$
42.99
|
|
$
43.31
|
|
(1) %
|
|
(2) %
|
Realized sales price
(including the effect of net derivative
settlements):
|
Oil (per
Bbl)
|
$
76.52
|
|
$
76.31
|
|
$
73.21
|
|
— %
|
|
5 %
|
Gas (per
Mcf)
|
$
2.57
|
|
$
2.81
|
|
$
3.26
|
|
(9) %
|
|
(21) %
|
NGLs (per
Bbl)
|
$
22.28
|
|
$
22.57
|
|
$
26.24
|
|
(1) %
|
|
(15) %
|
Equivalent (per
Boe)
|
$
43.40
|
|
$
43.45
|
|
$
43.70
|
|
— %
|
|
(1) %
|
Net production
volumes: (1)
|
Oil (MMBbl)
|
5.8
|
|
6.1
|
|
5.7
|
|
(5) %
|
|
2 %
|
Gas (Bcf)
|
31.1
|
|
33.5
|
|
32.2
|
|
(7) %
|
|
(3) %
|
NGLs
(MMBbl)
|
2.2
|
|
2.5
|
|
2.1
|
|
(10) %
|
|
3 %
|
Equivalent
(MMBoe)
|
13.2
|
|
14.1
|
|
13.2
|
|
(6) %
|
|
— %
|
Average net daily
production: (1)
|
Oil (MBbl per
day)
|
63.7
|
|
66.0
|
|
62.9
|
|
(4) %
|
|
1 %
|
Gas (MMcf per
day)
|
342.3
|
|
364.1
|
|
358.1
|
|
(6) %
|
|
(4) %
|
NGLs (MBbl per
day)
|
24.4
|
|
26.7
|
|
23.8
|
|
(9) %
|
|
2 %
|
Equivalent (MBoe per
day)
|
145.1
|
|
153.5
|
|
146.4
|
|
(5) %
|
|
(1) %
|
Per Boe
data:
|
|
|
|
|
|
|
|
|
|
Lease operating
expense
|
$
5.54
|
|
$
5.31
|
|
$
5.16
|
|
4 %
|
|
7 %
|
Transportation
costs
|
$
2.07
|
|
$
2.08
|
|
$
2.81
|
|
— %
|
|
(26) %
|
Production
taxes
|
$
1.90
|
|
$
1.97
|
|
$
2.02
|
|
(4) %
|
|
(6) %
|
Ad valorem tax
expense
|
$
0.89
|
|
$
0.37
|
|
$
0.81
|
|
141 %
|
|
10 %
|
General and
administrative (2)
|
$
2.29
|
|
$
2.60
|
|
$
2.10
|
|
(12) %
|
|
9 %
|
Net derivative
settlement gain
|
$
1.01
|
|
$
0.46
|
|
$
0.39
|
|
120 %
|
|
159 %
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
$
12.59
|
|
$
13.39
|
|
$
11.70
|
|
(6) %
|
|
8 %
|
|
|
|
|
|
|
|
|
|
|
(1)
Amounts and percentage changes may not
calculate due to rounding.
|
(2)
Includes non-cash stock-based
compensation expense per Boe of $0.29, $0.33, and $0.26 for the
three months ended March 31, 2024, December 31, 2023, and
March 31, 2023, respectively.
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
March 31,
2024
|
|
|
|
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 March 31,
|
|
For the Trailing
Twelve Months
Ended March 31,
|
|
2024
|
|
2023
|
|
2024
|
Net income
(GAAP)
|
$
131,199
|
|
$
198,552
|
|
$
750,527
|
Interest
expense
|
21,873
|
|
22,459
|
|
91,044
|
Interest
income
|
(6,770)
|
|
(4,702)
|
|
(21,922)
|
Income tax
expense
|
32,069
|
|
55,506
|
|
72,885
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
166,188
|
|
154,189
|
|
702,480
|
Exploration
(2)
|
17,456
|
|
17,477
|
|
55,312
|
Stock-based
compensation expense
|
5,018
|
|
4,318
|
|
20,950
|
Net derivative (gain)
loss
|
28,145
|
|
(51,329)
|
|
11,320
|
Net derivative
settlement gain
|
13,274
|
|
5,076
|
|
35,119
|
Other, net
|
597
|
|
(152)
|
|
2,246
|
Adjusted EBITDAX
(non-GAAP)
|
$
409,049
|
|
$
401,394
|
|
$
1,719,961
|
Interest
expense
|
(21,873)
|
|
(22,459)
|
|
(91,044)
|
Interest
income
|
6,770
|
|
4,702
|
|
21,922
|
Income tax
expense
|
(32,069)
|
|
(55,506)
|
|
(72,885)
|
Exploration
(2)(3)
|
(9,539)
|
|
(8,181)
|
|
(47,825)
|
Amortization of
deferred financing costs
|
1,371
|
|
1,371
|
|
5,486
|
Deferred income
taxes
|
27,391
|
|
49,968
|
|
65,679
|
Other, net
|
(7,412)
|
|
(13,439)
|
|
(6,511)
|
Net change in working
capital
|
(97,688)
|
|
(26,216)
|
|
(76,023)
|
Net cash provided by
operating activities (GAAP)
|
$
276,000
|
|
$
331,634
|
|
$
1,518,760
|
|
(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 periods presented, amounts exclude certain
capital expenditures related to unsuccessful exploration
activity.
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
March 31,
2024
|
|
Reconciliation of
Net Income to Adjusted Net Income (1)
|
|
|
|
(in thousands, except
per share data)
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
March
31,
|
|
2024
|
|
2023
|
Net income
(GAAP)
|
$
131,199
|
|
$
198,552
|
Net derivative (gain)
loss
|
28,145
|
|
(51,329)
|
Net derivative
settlement gain
|
13,274
|
|
5,076
|
Other, net
|
597
|
|
(152)
|
Tax effect of
adjustments (2)
|
(9,117)
|
|
10,070
|
Adjusted net income
(non-GAAP)
|
$
164,098
|
|
$
162,217
|
|
|
|
|
Diluted net income
per common share (GAAP)
|
$
1.13
|
|
$
1.62
|
Net derivative (gain)
loss
|
0.24
|
|
(0.42)
|
Net derivative
settlement gain
|
0.11
|
|
0.04
|
Other, net
|
0.01
|
|
0.01
|
Tax effect of
adjustments (2)
|
(0.08)
|
|
0.08
|
Adjusted net income
per diluted common share (non-GAAP)
|
$
1.41
|
|
$
1.33
|
|
|
|
|
Basic weighted-average
common shares outstanding
|
115,642
|
|
121,671
|
Diluted
weighted-average common shares outstanding
|
116,456
|
|
122,294
|
|
|
|
|
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 months ended March 31, 2024, and 2023, 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.
|
Reconciliation of
Total Principal Amount of Debt to Net
Debt (1)
|
|
(in
thousands)
|
|
|
As of March 31,
2024
|
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
|
506,252
|
Net Debt
(non-GAAP)
|
$
1,078,892
|
|
(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 March 31,
2024.
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
March 31,
2024
|
|
Adjusted Free Cash
Flow (1)
|
|
|
|
(in
thousands)
|
|
|
|
|
For the Three Months
Ended
March
31,
|
|
2024
|
|
2023
|
Net cash provided by
operating activities (GAAP)
|
$
276,000
|
|
$
331,634
|
Net change in working
capital
|
97,688
|
|
26,216
|
Cash flow from
operations before net change in working capital
(non-GAAP)
|
373,688
|
|
357,850
|
|
|
|
|
Capital expenditures
(GAAP)
|
332,365
|
|
240,712
|
Changes in capital
expenditure accruals
|
(26,569)
|
|
66,873
|
Capital expenditures
before changes in accruals (non-GAAP)
|
305,796
|
|
307,585
|
|
|
|
|
Adjusted free cash
flow (non-GAAP)
|
$
67,892
|
|
$
50,265
|
|
(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-first-quarter-2024-results-excellent-operational-execution-boosts-bottom-line-results-and-supports-higher-production-lower-capital-guidance-302134821.html
SOURCE SM Energy Company