DENVER, Aug. 7, 2024
/PRNewswire/ -- SM Energy Company (the "Company") (NYSE: SM) today
reported operating and financial results for the second quarter
2024, provided certain full year and third quarter 2024 guidance,
and announced that the Company has exercised its option to acquire
assets located adjacent to its recently announced XCL
Acquisition.
Excellent operational execution supported strong second
quarter results including:
- Net production was 14.4 MMBoe, or 158.5 MBoe/d, at 46% oil or
72.7 MBbls/d, which exceeded guidance. Higher than expected oil
production and total production were driven largely by better than
expected performance from Midland Basin wells and higher than
expected oil content from new South
Texas wells.
- Return of capital to stockholders during the quarter totaled
$71.9 million through the repurchase
of 1,058,956 shares of common stock and payment of the Company's
$0.18 per share quarterly dividend on
May 3, 2024. In June 2024, the Board approved an 11% increase in
the Company's fixed quarterly dividend policy, from $0.18 to $0.20 per
share, expected to commence in the fourth quarter 2024, and
reloaded the Company's existing stock repurchase program to
$500 million, following repurchases
totaling $369.1 million in shares
through the second quarter, and extended the program through
December 31, 2027.
- Net income was $210.3 million, or
$1.82 per diluted common share,
Adjusted net income(1) was $1.85 per diluted common share, net cash provided
by operating activities was $476.4
million and Adjusted EBITDAX(1) was $485.9 million, all of which benefited from
strong oil production and higher than expected oil and NGL
prices.
- Net cash provided by operating activities of $476.4 million before net change in working
capital of $(50.2) million totaled
$426.2 million(1) and
capital expenditures of $322.7
million adjusted for a change in capital expenditure
accruals of $5.1 million were
$327.8 million.(1) Capital
expenditures include approximately $12.0
million for an opportunistic bulk pre-purchase of pipe that
was not considered in guidance.
- Adjusted free cash flow(1) was $98.4 million, up 45% from the first quarter
2024.
Agreements to acquire assets totaling $2.1 billion expand the Company's top-tier
portfolio of low breakeven assets, add approximately 63,300
net acres and 465 net locations, and are expected to be
accretive on all key financial metrics:
- On August 5, 2024, the Company
exercised its option to acquire 80% of certain additional assets
adjacent to the XCL Resources, LLC asset acquisition in the core of
the Uinta Basin for approximately $70.0
million (together with the XCL Acquisition, the "Uinta Basin
Acquisitions"). The assets include, net to the Company's 80%
interest, approximately 26,100 net acres, approximately 1 MBoe per
day production (based on September
2024 projection) that is 75% oil, and an estimated 75 net
drilling locations (normalized to 10,000 feet).
- As previously announced, the Company executed and delivered a
Purchase and Sale Agreement to acquire an 80% undivided interest in
the oil and gas assets of XCL Resources, LLC, and affiliated
entities (the "XCL Acquisition"). The assets include, net to the
Company's 80% interest, 37,200 net acres in the Uinta Basin, 43
MBoe/d net production (based on September
2024 projection) that is 88% oil, 107 MMBoe preliminary
estimated net proved reserves and an estimated 390 net drilling
locations (normalized to 10,000 feet). The transaction has a
May 1, 2024, effective date and is
expected to close on October 1, 2024.
There can be no assurance that this transaction will close on time
or at all.
- In addition, the Company confirmed that two initial
Woodford-Barnett wells at Sweetie Peck were successfully brought
on-line during the second quarter. These wells, together with
offset operator wells, indicate more than 20,000 net acres at
Sweetie Peck that are prospective for Woodford-Barnett
development (inclusive of the previously announced acreage
additions to the west).
- Subsequent to quarter-end, the Company issued and sold
$750.0 million aggregate principal
amount of 6.750% senior notes due 2029 and $750.0 million aggregate principal amount of
7.000% senior notes due 2032. The Company intends to use the net
proceeds from the notes offering, together with cash on hand and
borrowings under its Credit Agreement, to fund the Uinta Basin
Acquisitions, redeem all of its outstanding 5.625% Notes due in
2025, and to pay related fees and expenses.
- On July 25, 2024, the Company
issued a notice of redemption to the holders of the 2025 Senior
Notes, notifying such holders that the Company intends to redeem
the $349.1 million aggregate
principal amount outstanding of its 2025 Senior Notes on
August 26, 2024.
President and Chief Executive Officer Herb Vogel comments: "Successful operational
execution once again this quarter tops off a great first half of
2024. Second quarter results were driven by strong performance from
both core areas. In the Midland Basin, well performance exceeded
expectations, while in South Texas
performance from recent, fully bounded wells is expected to
deliver payout in approximately six months. In addition,
preliminary results from two Woodford-Barnett test wells in the
Sweetie Peck area look very strong.
"We are excited to significantly expand our top-tier portfolio
through the acquisition of assets in the core of the Uinta Basin.
The scale of the combined acquisitions, adding approximately 63,300
net acres and 465 net locations, positions the Company for
substantial growth in oil rich production and Adjusted free cash
flow(1) plus extends the inventory runway. Purchased for
less than a three-times Adjusted EBITDAX
multiple,(1) the acquisitions offer value creation
opportunity and support the increased return of capital
program."
SECOND QUARTER 2024 RESULTS
NET PRODUCTION BY
OPERATING AREA
|
|
|
Second Quarter
2024
|
|
Midland
Basin
|
South
Texas
|
Total
|
Oil (MBbl /
MBbl/d)
|
4,671 / 51.3
|
1,946 / 21.4
|
6,617 / 72.7
|
Natural Gas (MMcf /
MMcf/d)
|
15,438 /
169.7
|
16,772 /
184.3
|
32,211 /
354.0
|
NGLs (MBbl /
MBbl/d)
|
5 / -
|
2,432 / 26.7
|
2,437 / 26.8
|
Total (MBoe /
MBoe/d)
|
7,249 / 79.7
|
7,173 / 78.8
|
14,422 /
158.5
|
Note: Totals may not
calculate due to rounding.
|
|
|
- Second quarter net production volumes were 14.4 MMBoe (158.5
MBoe/d) and were 46% oil (72.7 MBbl/d). Volumes were 50% from the
Midland Basin and 50% from South
Texas.
- Second quarter net production exceeded expectations due to
strong performance from Midland Basin wells and higher than
expected oil content from new South
Texas wells.
REALIZED PRICES BY
OPERATING AREA
|
|
|
|
Second Quarter
2024
|
|
Midland
Basin
|
South
Texas
|
Total
(Pre/Post-hedge)(1)
|
Oil ($/Bbl)
|
$81.10
|
$79.01
|
$80.48 /
$80.31
|
Natural Gas
($/Mcf)
|
$1.48
|
$1.33
|
$1.40 /
$1.95
|
NGLs ($/Bbl)
|
nm
|
$22.85
|
$22.86 /
$22.86
|
Per Boe
|
$55.43
|
$32.29
|
$43.92 /
$45.07
|
Note: Totals may not
calculate due to rounding.
|
|
|
- Second quarter average realized price before the effect of
hedges was $43.92 per Boe, and
average realized price after the effect of hedges was $45.07 per Boe.(1)
- Second quarter benchmark pricing included NYMEX WTI at
$80.57/Bbl, NYMEX Henry Hub natural
gas at $1.89/MMBtu and OPIS Composite
NGLs at $27.96/Bbl.
- The effect of commodity net derivative settlements for the
second quarter was a gain of $1.15
per Boe, or $16.5 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
Second quarter 2024 net income was $210.3
million, or $1.82 per diluted
common share, compared with net income of $149.9 million, or $1.25 per diluted common share, for the same
period in 2023. The primary drivers of increased net income were
higher production volumes and realized prices per Boe combined with
lower LOE and transportation costs per Boe. On a per share basis,
the Company's stock repurchase program contributed to a 4.4 million
decrease in the weighted-average diluted share count from
June 30, 2023 to June 30, 2024, further boosting EPS. For the
first six months of 2024, net income was $341.5 million, or $2.94 per diluted common share, compared with net
income of $348.4 million, or
$2.88 per diluted common share, for
the same period in 2023.
Second quarter 2024 net cash provided by operating activities of
$476.4 million before net change
in working capital of $(50.2) million totaled $426.2 million(1) compared with
net cash provided by operating activities of $383.3 million before net change in working
capital of $(21.8) million that totaled $361.5 million(1) for the same
period in 2023. The $64.7 million, or 18%, increase in the
current year period is primarily due to the higher revenue and
lower costs described above. For the first six months of 2024, net
cash provided by operating activities of $752.4 million before net change in working
capital of $47.5 million totaled
$799.9 million(1)
compared with net cash provided by operating activities of
$714.9 million before net change
in working capital of $4.4 million that totaled $719.3 million(1) for the same
period in 2023.
ADJUSTED EBITDAX,(1) ADJUSTED NET
INCOME,(1) AND NET DEBT-TO-ADJUSTED
EBITDAX(1)
Second quarter 2024 Adjusted EBITDAX(1) was
$485.9 million, up $95.7 million, or 25%, from $390.2 million for the same period in 2023.
For the first six months of 2024, Adjusted EBITDAX(1)
was $895.0 million, up
$103.4 million, or 13%, from
$791.6 million for the same
period in 2023.
Second quarter 2024 Adjusted net income(1) was
$214.4 million, or $1.85 per diluted common share, compared with an
Adjusted net income(1) of $153.8 million, or $1.28 per diluted common share, for the same
period in 2023. For the first six months of 2024, Adjusted net
income(1) was $378.5 million, or $3.26 per diluted common share, compared with an
Adjusted net income(1) of $316.0 million, or $2.61 per diluted common share, for the same
period in 2023.
At June 30, 2024, Net debt-to-Adjusted
EBITDAX(1) was 0.6 times.
CAPITAL EXPENDITURES(1)
Second quarter 2024 capital expenditures of $322.7 million adjusted for a change in
capital expenditure accruals of $5.1 million totaled $327.8 million.(1) Capital
expenditures included approximately $12.0
million related to a bulk pre-purchase of pipe that was not
considered in guidance. Capital activity during the quarter
included drilling 31 net wells, of which 10 were in South Texas and 21 were in the Midland Basin,
and adding 36 net flowing completions, of which 10 were in
South Texas and 26 were in the
Midland Basin.
For the first six months of 2024, capital expenditures of
$655.0 million adjusted for change in
capital accruals of $(21.5) million
totaled $633.6 million.(1)
Capital activity during the first six months included drilling 60
net wells, of which 22 were in South
Texas and 38 were in the Midland Basin, and adding 63 net
flowing completions, of which 26 were in South Texas and 37 were in the Midland
Basin.
ADJUSTED FREE CASH FLOW(1)
Second quarter 2024 cash flow from operations before net change
in working capital totaled $426.2 million,(1) and capital
expenditures before changes in accruals totaled $327.8 million,(1) delivering
Adjusted free cash flow of $98.4 million.(1)
RETURN OF CAPITAL TO STOCKHOLDERS
Return of capital to stockholders during the quarter totaled
$71.9 million through the
repurchase of 1,058,956 shares of common stock and payment
of the Company's $0.18 per
share quarterly dividend on May 3, 2024. Since announcing the
return of capital program in September
2022, the Company has repurchased approximately 10.1 million
shares, or 8% of shares then outstanding, and returned $500.7 million to stockholders, inclusive of
dividends and common stock repurchases.
In June 2024, the Board approved
an 11% increase in the Company's fixed quarterly dividend policy,
from $0.18 to $0.20 per share, expected to commence in the
fourth quarter 2024, and re-authorized the Company's existing stock
repurchase program, re-loading the authorized amount to
$500 million through December 31, 2027.
FINANCIAL POSITION AND LIQUIDITY
On June 30, 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 $487.9 million. Net debt(1) was
$1.10 billion. The cash balance does
not include restricted cash of $102.0
million that is held in escrow as a performance deposit
in connection with the XCL Acquisition.
Subsequent to quarter-end, the Company issued and sold
$750.0 million aggregate principal
amount of 6.750% senior notes due 2029, and $750.0 million aggregate principal amount of
7.000% senior notes due 2032. The Company intends to use the net
proceeds from the notes offering, together with cash on hand and
borrowings under its Credit Agreement, to fund the Uinta Basin
Acquisitions, redeem all of its outstanding 5.625% Notes due in
2025, and pay related fees and expenses. The notes were issued at
par, and the 2029 notes have a mandatory redemption provision
should the pending XCL Acquisition not close on or before
July 1, 2025.
COMMODITY DERIVATIVES
As of July 31, 2024, commodity derivative positions for the
third through fourth quarters of 2024 include:
SWAPS AND COLLARS:
- Oil: Approximately 5,830 MBbls, or 40-45% of expected 3Q-4Q
2024 net oil production before consideration of the Uinta Basin
Acquisitions, is hedged to benchmark prices at an average price of
$70.77/Bbl (weighted-average of
collar floors and swaps) to $79.93/Bbl (weighted-average of collar ceilings
and swaps), excluding basis swaps.
- Natural gas: Approximately 16,430 BBtu, or 20-25% of expected
3Q-4Q 2024 net natural gas production before consideration of the
Uinta Basin Acquisitions, is hedged to benchmark prices at an
average price of $3.40/MMBtu
(weighted-average of collar floors and swaps, excluding basis
swaps).
BASIS SWAPS:
- Oil, Midland Basin differential: Approximately 2,470 MBbls of
expected 3Q-4Q 2024 net Midland Basin oil production are hedged to
the local price point at a positive weighted-average price of
$1.21/Bbl.
- Gas, WAHA differential: Approximately 10,580 BBtu of expected
3Q-4Q 2024 net Midland Basin natural gas production are hedged to
WAHA at a weighted-average price of ($0.86)/MMBtu.
- Gas, HSC differential: Approximately 9,180 BBtu of expected
3Q-4Q 2024 net South Texas natural
gas production are hedged to HSC at a weighted-average price of
($0.35)/MMBtu.
A detailed schedule of these and additional derivative positions
are provided in the 2Q24 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:
Presented before consideration of Uinta Basin Acquisitions.
- Full year guidance for net production is unchanged at 57-60
MMBoe, or 156-164 MBoe/d.
- Oil production, as a percent of total production, is increased
from 44% to 45%, or an average of 70-74 MBbls/d.
- Full year guidance for capital expenditures (net of the change
in capital accruals),(1) excluding acquisitions, is
unchanged at $1.14-$1.18 billion. The Company has increased the
number of net wells drilled and completed in 2024 to approximately
123 and 125, respectively.
- Other expense line items remain unchanged.
Preliminary assumptions for consolidation of Uinta Basin
assets for the fourth quarter only.
- Uinta Basin assets expected to add production volumes after
close of 44 MBoe/d at 87% oil.
- Capital expenditures related to Uinta Basin assets are expected
to add between $100-120 million.
GUIDANCE THIRD QUARTER 2024:
Presented without consideration of Uinta Basin Acquisitions,
where expected closing is after quarter-end.
- Capital expenditures (net of the change in capital
accruals),(1) excluding acquisitions: are expected to
range between $300-$310 million. In the third quarter of 2024, the
Company expects to drill approximately 33 net wells, of which 14
are planned for South Texas and 19
are planned for the Midland Basin, and turn-in-line approximately
39 net wells, of which 22 are planned for South Texas and 17 are planned for the Midland
Basin. The increased third quarter completion activity in
South Texas is expected to
contribute to higher volumes and a slight reduction in the oil
percentage in the fourth quarter.
- Production volumes are expected to range between 15.0-15.4
MMBoe, or 163-167 MBoe/d, up 0.8 MMBoe sequentially at the
mid-point. Oil volumes are expected to be 45-46% of total
volumes.
UPCOMING EVENTS
EARNINGS Q&A WEBCAST AND CONFERENCE CALL
August 8, 2024 – Please join SM
Energy management at 8:00 a.m. Mountain
time/10:00 a.m. Eastern time
for the second 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
https://event.choruscall.com/mediaframe/webcast.html?webcastid=38NmS5EP.
Dial-in for domestic toll free/International is 800-715-9871 / +1
646-307-1963 (Conference ID: 4602950 or Company Name required for
entry).
CONFERENCE PARTICIPATION
September 4, 2024 - Barclays 38th
Annual CEO Energy-Power Conference. Chief Financial Officer
Wade Pursell will present at
6:35 a.m. Mountain time/8:35 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 replay for
a limited period. The Company will 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 "anticipate," "deliver,"
"demonstrate," "establish," "estimate," "expects," "goal,"
"generate," "indicate," "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: the timing of payment of the
increased dividend; certain matters related to the Uinta Basin
Acquisitions, including break-even prices, accretion to certain
financial metrics, the number of acres to be acquired, the
percentage of oil associated with the assets, the number of
drilling locations, projections for production and proved reserves,
the number of acres and prospectivity for future Woodford-Barnett
development, the timing to payout of certain recently-drilled
South Texas wells, and timing and
projections for future leverage ratio metrics; projections for the
full year and third quarter 2024, including guidance for capital
expenditures, production, the number of wells expected to be
drilled and completed in total and 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 Exhibit 99.2 to
our Current Report on Form 8-K filed on July
18, 2024, 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 currently
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)
|
June 30,
2024
|
|
Condensed
Consolidated Balance Sheets
|
|
|
|
(in thousands, except
share data)
|
June
30,
|
|
December
31,
|
ASSETS
|
2024
|
|
2023
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
487,869
|
|
$
616,164
|
Accounts
receivable
|
239,095
|
|
231,165
|
Derivative
assets
|
27,208
|
|
56,442
|
Prepaid expenses and
other
|
20,056
|
|
12,668
|
Total current
assets
|
774,228
|
|
916,439
|
Property and equipment
(successful efforts method):
|
|
|
|
Proved oil and gas
properties
|
12,164,196
|
|
11,477,358
|
Accumulated depletion,
depreciation, and amortization
|
(7,171,277)
|
|
(6,830,253)
|
Unproved oil and gas
properties, net of valuation allowance of $34,123 and $35,362,
respectively
|
286,312
|
|
335,620
|
Wells in
progress
|
336,900
|
|
358,080
|
Other property and
equipment, net of accumulated depreciation of $61,547 and $59,669,
respectively
|
45,402
|
|
35,615
|
Total property and
equipment, net
|
5,661,533
|
|
5,376,420
|
Noncurrent
assets:
|
|
|
|
Acquisition deposit
held in escrow
|
102,000
|
|
—
|
Derivative
assets
|
7,878
|
|
8,672
|
Other noncurrent
assets
|
111,372
|
|
78,454
|
Total noncurrent
assets
|
221,250
|
|
87,126
|
Total
assets
|
$
6,657,011
|
|
$
6,379,985
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts payable and
accrued expenses
|
$
563,764
|
|
$
611,598
|
Derivative
liabilities
|
20,552
|
|
6,789
|
Other current
liabilities
|
17,469
|
|
15,425
|
Total current
liabilities
|
601,785
|
|
633,812
|
Noncurrent
liabilities:
|
|
|
|
Revolving credit
facility
|
—
|
|
—
|
Senior Notes,
net
|
1,576,896
|
|
1,575,334
|
Asset retirement
obligations
|
124,499
|
|
118,774
|
Net deferred tax
liabilities
|
440,815
|
|
369,903
|
Derivative
liabilities
|
3,305
|
|
1,273
|
Other noncurrent
liabilities
|
65,771
|
|
65,039
|
Total noncurrent
liabilities
|
2,211,286
|
|
2,130,323
|
Stockholders'
equity:
|
|
|
|
Common stock, $0.01
par value - authorized: 200,000,000 shares; issued and
outstanding:
114,068,885 and 115,745,393 shares, respectively
|
1,141
|
|
1,157
|
Additional paid-in
capital
|
1,492,859
|
|
1,565,021
|
Retained
earnings
|
2,352,532
|
|
2,052,279
|
Accumulated other
comprehensive loss
|
(2,592)
|
|
(2,607)
|
Total stockholders'
equity
|
3,843,940
|
|
3,615,850
|
Total liabilities
and stockholders' equity
|
$
6,657,011
|
|
$
6,379,985
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
June 30,
2024
|
|
Condensed
Consolidated Statements of Operations
|
(in thousands, except
per share data)
|
For the Three Months
Ended
June
30,
|
|
For the Six Months
Ended
June
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating revenues
and other income:
|
|
|
|
|
|
|
|
Oil, gas, and NGL
production revenue
|
$
633,451
|
|
$
546,555
|
|
$ 1,193,047
|
|
$ 1,117,333
|
Other operating
income
|
1,104
|
|
4,199
|
|
1,378
|
|
6,926
|
Total operating
revenues and other income
|
634,555
|
|
550,754
|
|
1,194,425
|
|
1,124,259
|
Operating
expenses:
|
|
|
|
|
|
|
|
Oil, gas, and NGL
production expense
|
136,622
|
|
145,588
|
|
273,997
|
|
287,936
|
Depletion,
depreciation, amortization, and asset retirement
obligation liability accretion
|
179,651
|
|
157,832
|
|
345,839
|
|
312,021
|
Exploration
(1)
|
17,094
|
|
14,960
|
|
35,675
|
|
33,388
|
General and
administrative (1)
|
31,112
|
|
27,500
|
|
61,290
|
|
55,169
|
Net derivative (gain)
loss (2)
|
(12,118)
|
|
(11,674)
|
|
16,027
|
|
(63,003)
|
Other operating
expense, net
|
2,814
|
|
7,197
|
|
3,822
|
|
17,350
|
Total operating
expenses
|
355,175
|
|
341,403
|
|
736,650
|
|
642,861
|
Income from
operations
|
279,380
|
|
209,351
|
|
457,775
|
|
481,398
|
Interest
expense
|
(21,807)
|
|
(22,148)
|
|
(43,680)
|
|
(44,607)
|
Interest
income
|
6,333
|
|
4,994
|
|
13,103
|
|
9,696
|
Other non-operating
expense
|
(23)
|
|
(231)
|
|
(47)
|
|
(463)
|
Income before income
taxes
|
263,883
|
|
191,966
|
|
427,151
|
|
446,024
|
Income tax
expense
|
(53,590)
|
|
(42,092)
|
|
(85,659)
|
|
(97,598)
|
Net
income
|
$
210,293
|
|
$
149,874
|
|
$
341,492
|
|
$
348,426
|
|
|
|
|
|
|
|
|
Basic weighted-average
common shares outstanding
|
114,634
|
|
119,408
|
|
115,138
|
|
120,533
|
Diluted
weighted-average common shares outstanding
|
115,715
|
|
120,074
|
|
116,092
|
|
121,175
|
Basic net income per
common share
|
$
1.83
|
|
$
1.26
|
|
$
2.97
|
|
$
2.89
|
Diluted net income per
common share
|
$
1.82
|
|
$
1.25
|
|
$
2.94
|
|
$
2.88
|
Net dividends declared
per common share
|
$
0.18
|
|
$
0.15
|
|
$
0.36
|
|
$
0.30
|
|
|
|
|
|
|
|
|
(1)
Non-cash stock-based compensation included in:
|
|
|
|
|
|
|
|
Exploration
expense
|
$
1,188
|
|
$
896
|
|
$
2,313
|
|
$
1,847
|
General and
administrative expense
|
4,600
|
|
3,267
|
|
8,493
|
|
6,634
|
Total non-cash
stock-based compensation
|
$
5,788
|
|
$
4,163
|
|
$
10,806
|
|
$
8,481
|
|
|
|
|
|
|
|
|
(2)
The net derivative (gain) loss line item consists of the
following:
|
|
|
|
|
|
|
|
Net derivative
settlement gain
|
$
(16,523)
|
|
$
(15,636)
|
|
$
(29,797)
|
|
$
(20,712)
|
Net (gain) loss on
fair value changes
|
4,405
|
|
3,962
|
|
45,824
|
|
(42,291)
|
Total net derivative
(gain) loss
|
$
(12,118)
|
|
$
(11,674)
|
|
$
16,027
|
|
$
(63,003)
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
June 30,
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
|
Net income
|
—
|
|
—
|
|
—
|
|
210,293
|
|
—
|
|
210,293
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
7
|
|
7
|
Net cash dividends
declared, $0.18 per share
|
—
|
|
—
|
|
—
|
|
(20,532)
|
|
—
|
|
(20,532)
|
Issuance of common
stock under
Employee Stock Purchase Plan
|
56,006
|
|
1
|
|
1,843
|
|
—
|
|
—
|
|
1,844
|
Stock-based
compensation expense
|
35,691
|
|
1
|
|
5,787
|
|
—
|
|
—
|
|
5,788
|
Purchase of shares
under Stock
Repurchase Program
|
(1,058,956)
|
|
(11)
|
|
(51,700)
|
|
—
|
|
—
|
|
(51,711)
|
Balances, June 30,
2024
|
114,068,885
|
|
$
1,141
|
|
$
1,492,859
|
|
$
2,352,532
|
|
$
(2,592)
|
|
$
3,843,940
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
June 30,
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 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
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
June 30,
2024
|
|
Condensed
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
(in
thousands)
|
For the Three Months
Ended
June
30,
|
|
For the Six Months
Ended
June
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
Net income
|
$
210,293
|
|
$
149,874
|
|
$
341,492
|
|
$
348,426
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
Depletion,
depreciation, amortization, and asset retirement
obligation liability accretion
|
179,651
|
|
157,832
|
|
345,839
|
|
312,021
|
Stock-based
compensation expense
|
5,788
|
|
4,163
|
|
10,806
|
|
8,481
|
Net derivative (gain)
loss
|
(12,118)
|
|
(11,674)
|
|
16,027
|
|
(63,003)
|
Net derivative
settlement gain
|
16,523
|
|
15,636
|
|
29,797
|
|
20,712
|
Amortization of
deferred financing costs
|
1,372
|
|
1,372
|
|
2,743
|
|
2,743
|
Deferred income
taxes
|
43,516
|
|
44,278
|
|
70,907
|
|
94,246
|
Other, net
|
(18,858)
|
|
(10)
|
|
(17,756)
|
|
(4,305)
|
Net change in working
capital
|
50,215
|
|
21,780
|
|
(47,473)
|
|
(4,436)
|
Net cash provided by
operating activities
|
476,382
|
|
383,251
|
|
752,382
|
|
714,885
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
Capital
expenditures
|
(322,684)
|
|
(309,334)
|
|
(655,049)
|
|
(550,046)
|
Acquisition of proved
and unproved oil and gas properties
|
5
|
|
(88,834)
|
|
2
|
|
(88,834)
|
Other, net
|
—
|
|
350
|
|
80
|
|
657
|
Net cash used in
investing activities
|
(322,679)
|
|
(397,818)
|
|
(654,967)
|
|
(638,223)
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
Repurchase of common
stock
|
(51,223)
|
|
(68,795)
|
|
(83,991)
|
|
(108,863)
|
Dividends
paid
|
(20,707)
|
|
(18,077)
|
|
(41,541)
|
|
(36,367)
|
Net proceeds from sale
of common stock
|
1,844
|
|
1,815
|
|
1,844
|
|
1,815
|
Net share settlement
from issuance of stock awards
|
—
|
|
(7)
|
|
(22)
|
|
(7)
|
Net cash used in
financing activities
|
(70,086)
|
|
(85,064)
|
|
(123,710)
|
|
(143,422)
|
|
|
|
|
|
|
|
|
Net change in cash,
cash equivalents, and restricted cash
|
83,617
|
|
(99,631)
|
|
(26,295)
|
|
(66,760)
|
Cash, cash equivalents,
and restricted cash at beginning of period
|
506,252
|
|
477,869
|
|
616,164
|
|
444,998
|
Cash, cash
equivalents, and restricted cash at end of period
|
$
589,869
|
|
$
378,238
|
|
$
589,869
|
|
$
378,238
|
|
|
|
|
|
|
|
|
Supplemental
schedule of additional cash flow information:
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
|
|
Cash paid for
interest, net of capitalized interest
|
$
(8,573)
|
|
$
(8,798)
|
|
$
(41,559)
|
|
$
(42,680)
|
Net cash paid for
income taxes
|
$
(10,721)
|
|
$
(6,087)
|
|
$
(7,429)
|
|
$
(6,137)
|
Investing
activities:
|
|
|
|
|
|
|
|
Changes in capital
expenditure accruals
|
$
5,078
|
|
$
(42,653)
|
|
$
(21,491)
|
|
$
24,220
|
|
|
|
|
|
|
|
|
Reconciliation of
cash, cash equivalents, and restricted cash:
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
487,869
|
|
$
378,238
|
|
$
487,869
|
|
$
378,238
|
Restricted cash
(1)
|
102,000
|
|
—
|
|
102,000
|
|
—
|
Cash, cash
equivalents, and restricted cash at end of period
|
$
589,869
|
|
$
378,238
|
|
$
589,869
|
|
$
378,238
|
____________________________________________
|
(1)
|
Represents a deposit
held in a third-party escrow account related to the XCL Resources
Acquisition and is included in the acquisition deposit held in
escrow line item on the unaudited condensed consolidated balance
sheets as of June 30, 2024. Please reference Note - 11
Acquisitions in Part I, Item II the Company's Form 10-Q as of
June 30, 2024 for additional discussion regarding the XCL
Resources Acquisition.
|
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 second 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" or "Adjusted EBITDAX
multiple"). 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)
|
June 30,
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three
Months
Ended
|
|
Percent
Change
Between
|
|
For the Six
Months
Ended
|
|
Percent
Change
Between
Periods
|
|
June
30,
|
|
March
31,
|
|
June
30,
|
|
2Q24 &
1Q24
|
|
2Q24 &
2Q23
|
|
June
30,
|
|
June
30,
|
|
|
2024
|
|
2024
|
|
2023
|
|
|
|
2024
|
|
2023
|
|
Realized sales price
(before the effect of net derivative settlements):
|
Oil (per
Bbl)
|
$ 80.48
|
|
$ 76.09
|
|
$ 72.12
|
|
6 %
|
|
12 %
|
|
$ 78.43
|
|
$ 73.19
|
|
7 %
|
Gas (per
Mcf)
|
$ 1.40
|
|
$ 2.18
|
|
$ 2.07
|
|
(36) %
|
|
(32) %
|
|
$ 1.78
|
|
$ 2.48
|
|
(28) %
|
NGLs (per
Bbl)
|
$ 22.86
|
|
$ 22.94
|
|
$ 20.83
|
|
— %
|
|
10 %
|
|
$ 22.90
|
|
$ 23.29
|
|
(2) %
|
Equivalent (per
Boe)
|
$ 43.92
|
|
$ 42.39
|
|
$ 38.89
|
|
4 %
|
|
13 %
|
|
$ 43.19
|
|
$ 41.03
|
|
5 %
|
Realized sales price
(including the effect of net derivative
settlements):
|
Oil (per
Bbl)
|
$ 80.31
|
|
$ 76.52
|
|
$ 72.04
|
|
5 %
|
|
11 %
|
|
$ 78.54
|
|
$ 72.61
|
|
8 %
|
Gas (per
Mcf)
|
$ 1.95
|
|
$ 2.57
|
|
$ 2.50
|
|
(24) %
|
|
(22) %
|
|
$ 2.26
|
|
$ 2.87
|
|
(21) %
|
NGLs (per
Bbl)
|
$ 22.86
|
|
$ 22.28
|
|
$ 21.44
|
|
3 %
|
|
7 %
|
|
$ 22.58
|
|
$ 23.62
|
|
(4) %
|
Equivalent (per
Boe)
|
$ 45.07
|
|
$ 43.40
|
|
$ 40.00
|
|
4 %
|
|
13 %
|
|
$ 44.27
|
|
$ 41.79
|
|
6 %
|
Net production
volumes: (1)
|
Oil (MMBbl)
|
6.6
|
|
5.8
|
|
5.9
|
|
14 %
|
|
13 %
|
|
12.4
|
|
11.5
|
|
8 %
|
Gas (Bcf)
|
32.2
|
|
31.1
|
|
33.7
|
|
3 %
|
|
(4) %
|
|
63.4
|
|
65.9
|
|
(4) %
|
NGLs
(MMBbl)
|
2.4
|
|
2.2
|
|
2.6
|
|
10 %
|
|
(5) %
|
|
4.7
|
|
4.7
|
|
(1) %
|
Equivalent
(MMBoe)
|
14.4
|
|
13.2
|
|
14.1
|
|
9 %
|
|
3 %
|
|
27.6
|
|
27.2
|
|
1 %
|
Average net daily
production: (1)
|
Oil (MBbl per
day)
|
72.7
|
|
63.7
|
|
64.5
|
|
14 %
|
|
13 %
|
|
68.2
|
|
63.7
|
|
7 %
|
Gas (MMcf per
day)
|
354.0
|
|
342.3
|
|
370.4
|
|
3 %
|
|
(4) %
|
|
348.1
|
|
364.3
|
|
(4) %
|
NGLs (MBbl per
day)
|
26.8
|
|
24.4
|
|
28.2
|
|
10 %
|
|
(5) %
|
|
25.6
|
|
26.0
|
|
(2) %
|
Equivalent (MBoe per
day)
|
158.5
|
|
145.1
|
|
154.4
|
|
9 %
|
|
3 %
|
|
151.8
|
|
150.5
|
|
1 %
|
Per Boe
data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
expense
|
$ 4.82
|
|
$ 5.54
|
|
$ 4.98
|
|
(13) %
|
|
(3) %
|
|
$ 5.16
|
|
$ 5.07
|
|
2 %
|
Transportation
costs
|
$ 1.94
|
|
$ 2.07
|
|
$ 2.89
|
|
(6) %
|
|
(33) %
|
|
$ 2.00
|
|
$ 2.85
|
|
(30) %
|
Production
taxes
|
$ 1.89
|
|
$ 1.90
|
|
$ 1.66
|
|
(1) %
|
|
14 %
|
|
$ 1.90
|
|
$ 1.84
|
|
3 %
|
Ad valorem tax
expense
|
$ 0.82
|
|
$ 0.89
|
|
$ 0.83
|
|
(8) %
|
|
(1) %
|
|
$ 0.86
|
|
$ 0.82
|
|
5 %
|
General and
administrative (2)
|
$ 2.16
|
|
$ 2.29
|
|
$ 1.96
|
|
(6) %
|
|
10 %
|
|
$ 2.22
|
|
$ 2.03
|
|
9 %
|
Net derivative
settlement gain
|
$ 1.15
|
|
$ 1.01
|
|
$ 1.11
|
|
14 %
|
|
4 %
|
|
$ 1.08
|
|
$ 0.76
|
|
42 %
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
$ 12.46
|
|
$ 12.59
|
|
$ 11.23
|
|
(1) %
|
|
11 %
|
|
$ 12.52
|
|
$ 11.46
|
|
9 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts
and percentage changes may not calculate due to
rounding.
|
(2) Includes
non-cash stock-based compensation expense per Boe of $0.32, $0.29,
and $0.23 for the three months ended June 30, 2024, March 31,
2024, and June 30, 2023, respectively, and $0.31 and $0.24 for
the six months ended June 30, 2024, and 2023,
respectively.
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
June 30,
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 June 30,
|
|
For the Six Months
Ended
June 30,
|
|
For the Trailing
Twelve Months
Ended June 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Net income
(GAAP)
|
$
210,293
|
|
$
149,874
|
|
$
341,492
|
|
$
348,426
|
|
$
810,946
|
Interest
expense
|
21,807
|
|
22,148
|
|
43,680
|
|
44,607
|
|
90,703
|
Interest
income
|
(6,333)
|
|
(4,994)
|
|
(13,103)
|
|
(9,696)
|
|
(23,261)
|
Income tax
expense
|
53,590
|
|
42,092
|
|
85,659
|
|
97,598
|
|
84,383
|
Depletion,
depreciation, amortization, and asset
retirement obligation liability accretion
|
179,651
|
|
157,832
|
|
345,839
|
|
312,021
|
|
724,299
|
Exploration
(2)
|
15,906
|
|
14,064
|
|
33,362
|
|
31,541
|
|
57,154
|
Stock-based
compensation expense
|
5,788
|
|
4,163
|
|
10,806
|
|
8,481
|
|
22,575
|
Net derivative (gain)
loss
|
(12,118)
|
|
(11,674)
|
|
16,027
|
|
(63,003)
|
|
10,876
|
Net derivative
settlement gain
|
16,523
|
|
15,636
|
|
29,797
|
|
20,712
|
|
36,006
|
Other, net
|
823
|
|
1,079
|
|
1,420
|
|
927
|
|
1,990
|
Adjusted EBITDAX
(non-GAAP)
|
$
485,930
|
|
$
390,220
|
|
$
894,979
|
|
$
791,614
|
|
$
1,815,671
|
Interest
expense
|
(21,807)
|
|
(22,148)
|
|
(43,680)
|
|
(44,607)
|
|
(90,703)
|
Interest
income
|
6,333
|
|
4,994
|
|
13,103
|
|
9,696
|
|
23,261
|
Income tax
expense
|
(53,590)
|
|
(42,092)
|
|
(85,659)
|
|
(97,598)
|
|
(84,383)
|
Exploration
(2)(3)
|
(14,897)
|
|
(14,473)
|
|
(24,436)
|
|
(22,654)
|
|
(48,249)
|
Amortization of
deferred financing costs
|
1,372
|
|
1,372
|
|
2,743
|
|
2,743
|
|
5,486
|
Deferred income
taxes
|
43,516
|
|
44,278
|
|
70,907
|
|
94,246
|
|
64,917
|
Other, net
|
(20,690)
|
|
(680)
|
|
(28,102)
|
|
(14,119)
|
|
(26,521)
|
Net change in working
capital
|
50,215
|
|
21,780
|
|
(47,473)
|
|
(4,436)
|
|
(47,588)
|
Net cash provided by
operating activities (GAAP)
|
$
476,382
|
|
$
383,251
|
|
$
752,382
|
|
$
714,885
|
|
$
1,611,891
|
|
|
|
|
|
|
|
|
|
|
(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)
|
June 30,
2024
|
|
Reconciliation of
Net Income to Adjusted Net Income (1)
|
|
|
|
|
(in thousands, except
per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
June
30,
|
|
For the Six Months
Ended
June
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
(GAAP)
|
$
210,293
|
|
$
149,874
|
|
$
341,492
|
|
$
348,426
|
Net derivative (gain)
loss
|
(12,118)
|
|
(11,674)
|
|
16,027
|
|
(63,003)
|
Net derivative
settlement gain
|
16,523
|
|
15,636
|
|
29,797
|
|
20,712
|
Other, net
|
823
|
|
1,079
|
|
1,420
|
|
927
|
Tax effect of
adjustments (2)
|
(1,134)
|
|
(1,094)
|
|
(10,252)
|
|
8,976
|
Adjusted net income
(non-GAAP)
|
$
214,387
|
|
$
153,821
|
|
$
378,484
|
|
$
316,038
|
|
|
|
|
|
|
|
|
Diluted net income
per common share (GAAP)
|
$
1.82
|
|
$
1.25
|
|
$
2.94
|
|
$
2.88
|
Net derivative (gain)
loss
|
(0.10)
|
|
(0.10)
|
|
0.14
|
|
(0.52)
|
Net derivative
settlement gain
|
0.14
|
|
0.13
|
|
0.26
|
|
0.17
|
Other, net
|
—
|
|
0.01
|
|
0.01
|
|
0.01
|
Tax effect of
adjustments (2)
|
(0.01)
|
|
(0.01)
|
|
(0.09)
|
|
0.07
|
Adjusted net income
per diluted common share (non-GAAP)
|
$
1.85
|
|
$
1.28
|
|
$
3.26
|
|
$
2.61
|
|
|
|
|
|
|
|
|
Basic weighted-average
common shares outstanding
|
114,634
|
|
119,408
|
|
115,138
|
|
120,533
|
Diluted
weighted-average common shares outstanding
|
115,715
|
|
120,074
|
|
116,092
|
|
121,175
|
|
|
|
|
|
|
|
|
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 six months ended
June 30, 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 June 30,
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
|
487,869
|
Net Debt
(non-GAAP)
|
$
1,097,275
|
|
|
(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 June 30, 2024.
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
June 30,
2024
|
|
Adjusted Free Cash
Flow (1)
|
|
|
|
|
|
|
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
June
30,
|
|
For the Six Months
Ended
June
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net cash provided by
operating activities (GAAP)
|
|
$
476,382
|
|
$
383,251
|
|
$
752,382
|
|
$
714,885
|
Net change in working
capital
|
|
(50,215)
|
|
(21,780)
|
|
47,473
|
|
4,436
|
Cash flow from
operations before net change in working capital
(non-GAAP)
|
|
426,167
|
|
361,471
|
|
799,855
|
|
719,321
|
|
|
|
|
|
|
|
|
|
Capital expenditures
(GAAP)
|
|
322,684
|
|
309,334
|
|
655,049
|
|
550,046
|
Changes in capital
expenditure accruals
|
|
5,078
|
|
(42,653)
|
|
(21,491)
|
|
24,220
|
Capital expenditures
before changes in accruals (non-GAAP)
|
|
327,762
|
|
266,681
|
|
633,558
|
|
574,266
|
|
|
|
|
|
|
|
|
|
Adjusted free cash
flow (non-GAAP)
|
|
$
98,405
|
|
$
94,790
|
|
$
166,297
|
|
$
145,055
|
|
|
|
|
|
|
|
|
|
(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-second-quarter-2024-results-and-announces-acquisition-of-additional-uinta-basin-assets--highlights-excellent-operational-execution-significant-portfolio-expansion-and-increased-return-of-capital-302217046.html
SOURCE SM Energy Company