SM Energy Reports 2016 Results And 2017 Operating Plan: Driving Growth From Top Tier Assets

DENVERFeb. 22, 2017 /PRNewswire/ -- SM Energy Company ("SM Energy" or the "Company") (NYSE: SM) announces today fourth quarter and full year 2016 financial and operating results, year-end 2016 reserves and the Company's 2017 operating plan. Highlights include:

  • transformative second half of 2016; more than $6 billion in completed or announced transactions that reposition the Company to have a top tier asset base in both the Midland Basin and Eagle Ford
  • positioned in 2017 with significant liquidity; enter 2017 with revolving line of credit undrawn plus expected proceeds from announced divestitures
  • 2017 operating plan that targets near 150% growth in Midland Basin production and near 50% improvement in the Company's operating margin per Boe, for the fourth quarter of 2017 compared with the fourth quarter of 2016
  • three-year operating and financial plan that is expected to generate more than 15% production CAGR from retained assets for 2016-2019, while aligning expected capital expenditures and cash flow from operations beginning in 2019
  • outstanding initial performance from wells on acquired Midland Basin assets, with new wells to date exceeding the Company's acquisition assumptions by more than 30%
 

President and Chief Executive Officer Jay Ottoson comments: "It is an understatement that 2016 was an exciting and transformational year for our Company, accomplished in a challenging macro-economic environment. We commence 2017 with a plan focused entirely on development of top tier oil, natural gas and NGL assets.  During 2016, we acquired substantial assets in the Midland Basin, where we believe we have the ability to create value through optimized drilling and completions and to drive margin expansion that we expect will deliver growing cash flows per debt-adjusted share in the coming years.

"Our Midland Basin assets are already demonstrating value creation through the outstanding performance of our recently completed wells.  Our current 2017 operating plan focuses on completion optimization, testing to prepare for increased density drilling, and further delineation of our acreage position. This plan, combined with increasing our activity in 2018 and beyond, is expected to be the primary driver of accelerating value creation.

"During 2017, we anticipate completing the process of coring up our asset portfolio, which will result in short term contraction of our production profile in favor of long term, higher margin production growth. We expect that proceeds from planned assets sales will help fund our accelerated drilling program and allow us to maintain high levels of liquidity while reducing debt.   We have a clear strategy and visible path to our objective of being a highly focused premier operator of top tier assets."

2017 OPERATING PLAN AND GUIDANCE

The Company's strategy in 2017 is to drive growth in production from its highest margin assets and to deliver increasing cash flow, while reducing its outstanding debt. Key assumptions in the Company's 2017 operating plan include:

  • Total capital spend* (costs incurred less ARO, capitalized interest and acquisitions) of approximately $875 million. Total capital spend assumptions include modest increases for higher vendor costs (under a largely flat oil price scenario), specifically for pressure pumping.
    • Permian – Drill approximately 100 wells and complete approximately 80 wells (gross, operated)
    • Eagle Ford – Drill approximately 25 wells and complete approximately 35 wells (gross, operated)
    • Williston – No capital allocation
    • Facilities – Approximately $50-$55 million is included for facilities build-out
  • Actual asset divestiture timing: Third-party operated Eagle Ford asset sale assumed to close at the end of February 2017 and the Divide County, North Dakota asset sale assumed to close at the end of the second quarter of 2017.
  • Actual average commodity price projections:
    • 2017 WTI oil $55.00, Henry Hub natural gas $3.30, NGLs $27.50
  • Actual hedges: Based on the production guidance mid-point, the Company has hedges in place for approximately 65% of oil production, 85% of natural gas production and 75% of NGL production (hedges are ethane, propane, butanes and gasoline)

*Total capital spend is a non-GAAP measure. The Company is unable to present quantitative reconciliation of this forward-looking non-GAAP financial measure to costs incurred in oil and gas producing activities without unreasonable effort, because acquisition costs are inherently unpredictable. Acquisition costs could be significant in future periods and would depend on a wide variety of factors outside the Company's control. Accordingly, investors are cautioned not to place undue reliance on this number.

2017 guidance:

  • Total capital spend: $875 million.
  • Production: 40-43 MMBoe, with oil approximately 29% of quarterly commodity mix through the year as new production begins to offset asset sales. Due to the timing of asset sales and development activity, total Company production will decline through the third quarter of 2017.
  • LOE: ~$4.00 per Boe, with 1H17 exceeding the average and 2H17 below the average as high cost asset sales are completed. Includes ad valorem taxes.
  • Transportation: $5.50-$5.75 per Boe, with higher costs in the first quarter of 2017 as high cost asset sales are completed.
  • Production taxes: ~$1.25 per Boe or 4.0-4.5%.
  • G&A: $120-130 million, including approximately $18-23 million of non-cash compensation.
  • Capitalized overhead/Exploration: $65-70 million, before dry hole expense, all of which is included in capital expenditure guidance.
  • DD&A: $13.00-15.00 per Boe.

First quarter of 2017 guidance:

  • Production of approximately 11.0-11.4 MMBoe. Lower sequential production from the fourth quarter of 2016 is primarily the result of: assets sold that contributed to fourth quarter production, including Raven/Bear Den on December 1, 2016; the expected sale of the third-party operated Eagle Ford assets at the end of February 2017; normal declines in the Eagle Ford and Divide County, which will not be offset by new wells due to minimal operated and third-party operated completion activity; all of which will be partially offset by increased production from the Midland Basin.
  • Completion of approximately 17 wells during the quarter. The total number of completions each quarter is affected by pad drilling.
  • Total capital spend of approximately $200 million, plus $60 million for the acquisition of additional Permian Basin acreage announced in the fourth quarter of 2016 and closed in January 2017.

2016 IN REVIEW

FOURTH QUARTER AND FULL YEAR RESULTS

As previously announced, fourth quarter and full year 2016 production were:

PRODUCTION - MMBoe

 

Fourth Quarter 2016

Full Year 2016

Oil (MMBbls)

4.0

16.6

Natural gas (Bcf)

35.2

146.9

NGLs (MMBbls)

3.5

14.2

Total MMBoe

13.4

55.3

   

 

Production includes production from assets sold (through the closing date) or pending sale

 

By region:

REGIONAL PRODUCTION - MMBoe

 

Fourth Quarter 2016

Full Year 2016

Eagle Ford (operated)

7.6

31.5

Eagle Ford (third-party operated)

2.2

9.7

Permian Basin

1.4

3.8

Rocky Mountain

2.2

10.3

Total MMBoe

13.4

55.3

   

 

Permian Basin full year includes ~275 MBoe outside the Midland Basin sold in the third quarter of 2016

 

Eagle Ford (operated) includes nominal other production from the region

 

Fourth quarter production of 13.4 MMBoe was down sequentially from the third quarter of 2016, primarily due to transaction timing, including various non-core asset sales completed late in the third quarter of 2016 and the closing of the Raven/Bear Den asset sale on December 1, 2016, which were partly offset by a partial quarter of production from acquired assets. Production from retained assets included increased production from Midland Basin assets offset by slowed activity in the Eagle Ford at both operated and third-party operated assets. Fourth quarter of 2016 production was down from 14.9 MMBoe in the fourth quarter of 2015, primarily due to reduced activity in the Eagle Ford and asset sales, partially offset by a 160% increase in Permian Basin production. Full year 2016 production totaled 55.3 MMBoe, down from 64.2 MMboe in 2015. Production from retained assets (Midland Basin, Operated Eagle Ford and retained Powder River Basin) was 36.0 MMBoe in 2016.

Operating costs for the fourth quarter and full year were:

CASH PRODUCTION COSTS $ PER BOE

 

Fourth Quarter 2016

Full Year 2016

Total LOE, incl. ad valorem tax

3.84

3.72

Transportation

6.39

6.16

Production tax

1.11

0.94

Total $ Per Boe

11.34

10.82

 

Cash production costs totaled $11.34 per Boe in the fourth quarter, up sequentially from the third quarter at $10.78 per Boe, primarily due to higher LOE expense in the Permian Basin due to one-time costs associated with integrating the Rock Oil operations to SM Energy's systems and standards, as well as significantly increased charges from the third-party operator in the Eagle Ford for both LOE and transportation. Cash production costs declined slightly from $11.36 per Boe in the prior year period. Full year 2016 cash production costs averaged $10.82 per Boe compared with $11.27 per Boe in 2015.

Fourth quarter of 2016 general and administrative expense was $33.3 million and included $5.0 million in non-cash stock-based compensation and $2.2 million in one-time charges associated with office closure and re-organization. Full year 2016 general and administrative expense was $126.4 million and included $20.5 million in non-cash stock-based compensation and $5.1 million in one-time charges associated with office closures and re-organization. General and administrative expenses declined in 2016 compared with 2015, primarily due to consolidation of regional offices and reduced headcount.

The Company's GAAP net loss for the fourth quarter of 2016 was $200.9 million or $2.20 per diluted common share compared with the fourth quarter of 2015 net loss of $340.3 million, or $5.01 per diluted common share. The year-over-year lower fourth quarter net loss is primarily due to lower impairment and abandonment charges taken in the 2016 period at $151.2 million versus $448.2 million in the 2015 period. In addition, the cash production margin increased 67% in the fourth quarter of 2016 compared with the fourth quarter of 2015 due to higher commodity prices and lower costs. Full year 2016 net loss was $757.7 million, or $9.90 per diluted common share, compared with $447.7 million, or $6.61 per diluted common share in 2015.

As discussed below, adjusted EBITDAX, adjusted net income (loss) and adjusted net income (loss) per diluted common share are non-GAAP measures. Please reference the reconciliations to the most directly comparable GAAP financial measures at the end of this release.

The Company's adjusted EBITDAX for the fourth quarter of 2016 was $186.2 million, compared with $216.3 million in the prior year period. The 2015 period benefited from significantly higher realized gains from hedging activity, $124.8 million in the fourth quarter of 2015 versus $23.2 million in fourth quarter of 2016, which more than offset the higher production revenue and production margins realized in 2016.  For the full year 2016, adjusted EBITDAX was $790.8 million compared with $1,124.8 million in 2015. Higher 2015 adjusted EBITDAX was predominantly driven by 14% higher full year production, a higher pre-hedge margin per Boe and $512.6 million in realized hedge gains (versus $329.5 million in 2016).

The Company's adjusted net loss for the fourth quarter was $28.7 million, or $0.31 per diluted common share, compared with $61.1 million, or $0.90 per diluted common share, in the fourth quarter of 2015. The 2016 period benefited from a 20% decline in DD&A per Boe. Full year 2016 adjusted net loss was $142.4 million, or $1.86 per diluted common share, compared with $35.9 million, or $0.53 per diluted common share, in 2015.

CAPITAL SPEND

Costs incurred for 2016 were $3,374 million, which included $2,660 million of proved and unproved property acquisitions. Full year 2016 total capital spend (see below for GAAP reconciliation) was $687 million and was allocated 32% to the Permian Basin, 37% to the Eagle Ford, 31% to the Bakken/Three Forks and Powder River Basin. Total capital spend included $590 million for development, $8 million for leasehold, $23 million for infrastructure and $66 million for corporate and exploration costs. Total capital spend was less than guidance primarily as a result of cost savings and operating efficiencies. During 2016, the Company drilled 70 net wells and completed 137 net wells (including third-party operated wells), and acquired assets in the Midland Basin for a total of $2.6 billion.

YEAR-END 2016 PROVED RESERVES

Year-end 2016 proved reserves of 396 MMBoe are calculated in accordance with SEC pricing at $42.75 per barrel of oil NYMEX, $2.47 per MMBtu of natural gas at Henry Hub and $19.50 per barrel of NGLs at Mt. Belvieu. Year-end proved reserves were 27% oil, 27% NGLs and 46% natural gas. 53% were proved developed.

Year-end 2016 proved reserves declined 16%, reflecting a significant reduction in drilling and completion activity compared to the prior year, sales of producing assets and a change in the Company's long-term plan to focus development activity in the Midland Basin (resulting in 5-year rule revisions). Adjusting for divestitures, price revisions and 5-year rule revisions, proved reserves would have increased 11%. During the year, the Company shifted investment to the Midland Basin where proved reserves increased more than 250%. The Company expects its 2017 capital program will focus on development of this area to drive continued, substantial growth in reserves and production.

The table below provides a reconciliation of changes in the Company's proved reserves from year-end 2015 to year-end 2016 (numbers are rounded):

Proved reserves year-end 2015

471

MMBoe

Production

(55)

 

Divestitures

(48)

 

Reserve additions through drilling

108

 

Reserve additions through acquisition

16

 

Reserve revisions primarily price and 5-year rule

(96)

 

Proved reserves year-end 2016

396

MMBoe

 

UPCOMING EVENTS

EARNINGS WEBCAST AND CALL

As previously announced, SM Energy will host a webcast and conference call to discuss the 2016 results and the 2017 operating plan at 8:00 a.m. Mountain time/10:00 a.m. Eastern time tomorrow, February 23, 2017. Please join us via webcast at www.SM-Energy.com or by telephone 877-303-1292 (toll free) or 315-625-3086 (international) with passcode 57100689. The webcast and call will also be available for replay. The dial-in replay number is 855-859-2056 (toll free) or 404-537-3406 (international) with passcode 57100689 and is available through March 2, 2017.

A presentation will be posted to the Company's website to accompany this call at www.SM-Energy.com

UPCOMING CONFERENCE PARTICIPATION

  • March 7, 2017 - Raymond James 38th Annual Institutional Investors Conference. Executive Vice President and Chief Financial Officer Wade Pursell will present at 1:40 p.m. Eastern time. This event will be webcast. The presentation for this event will be posted March 6, 2017.
  • March 27, 2017 – Scotia Howard Weil Energy Conference. President and Chief Executive Officer Jay Ottoson will present at 2:20 p.m. Central time. This event is not webcast. The presentation for this event will be posted March 26, 2017.

Investor presentations for these events will be posted to the Company's website at www.SM-Energy.com.

FORWARD LOOKING STATEMENTS

This release contains forward-looking statements within the meaning of securities laws. 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. Forward-looking statements in this release include, among other things, guidance estimates for the first quarter and full year 2017, timing of pending and expected asset sales and expected results from a three-year operating and financial plan and future cash flows per share. General risk factors include the availability, proximity and capacity of gathering, processing and transportation facilities; the volatility and level of oil, natural gas, and natural gas liquids prices, including any impact on the Company's asset carrying values or reserves arising from price declines; uncertainties inherent in projecting future rates of production or other results from drilling and completion activities; the imprecise nature of estimating oil and gas reserves; uncertainties inherent in projecting future drilling and completion activities, costs or results; the uncertainty of negotiations to result in an agreement or a completed transaction; the uncertain nature of divestiture, joint venture, farm down or similar efforts and the ability to complete any such transactions; the uncertain nature of expected benefits from the actual or expected divestiture, joint venture, farm down or similar efforts; the availability of additional economically attractive exploration, development, and acquisition opportunities for future growth and any necessary financings; unexpected drilling conditions and results; unsuccessful exploration and development drilling results; the availability of drilling, completion, and operating equipment and services; the risks associated with the Company's commodity price risk management strategy; uncertainty regarding the ultimate impact of potentially dilutive securities; and other such matters discussed in the "Risk Factors" section of SM Energy's 2016 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. The forward-looking statements contained herein speak as of the date of this announcement. Although SM Energy may from time to time voluntarily update its prior forward-looking statements, it disclaims any commitment to do so except as required by securities laws.

ABOUT THE COMPANY

SM Energy Company is an independent energy company engaged in the acquisition, exploration, development, and production of crude oil, natural gas, and natural gas liquids in onshore North America.  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 CONTACTS

INVESTORS: Jennifer Martin Samuelsjsamuels@sm-energy.com, 303-864-2507

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS

December 31, 2016

                       
 

For the Three Months Ended
December 31,

 

For the Twelve Months
Ended December 31,

Production Data:

2016

 

2015

 

Percent
Change

 

2016

 

2015

 

Percent
Change

Average realized sales price, before the effects of derivative settlements:

                     

Oil (per Bbl)

$

43.58

   

$

34.93

   

25

%

 

$

36.85

   

$

41.49

   

(11)

%

Gas (per Mcf)

$

2.86

   

$

2.19

   

31

%

 

$

2.30

   

$

2.57

   

(11)

%

NGL (per Bbl)

$

20.02

   

$

14.99

   

34

%

 

$

16.16

   

$

15.92

   

2

%

Equivalent (per BOE)

$

25.86

   

$

20.03

   

29

%

 

$

21.32

   

$

23.36

   

(9)

%

Average realized sales price, including the effects of derivative settlements:

                     

Oil (per Bbl)

$

48.96

   

$

55.81

   

(12)

%

 

$

51.48

   

$

60.34

   

(15)

%

Gas (per Mcf)

$

3.21

   

$

2.96

   

8

%

 

$

2.94

   

$

3.28

   

(10)

%

NGL (per Bbl)

$

16.92

   

$

15.60

   

8

%

 

$

15.56

   

$

17.61

   

(12)

%

Equivalent (BOE)

$

27.59

   

$

28.40

   

(3)%

   

$

27.28

   

$

31.34

   

(13)

%

Production:

                     

Oil (MMBbls)

4.0

   

4.4

   

(8)

%

 

16.6

   

19.2

   

(14)

%

Gas (Bcf)

35.2

   

40.2

   

(12)

%

 

146.9

   

173.6

   

(15)

%

NGL (MMBbls)

3.5

   

3.8

   

(9)

%

 

14.2

   

16.1

   

(12)

%

MMBOE (6:1)

13.4

   

14.9

   

(10)

%

 

55.3

   

64.2

   

(14)

%

Average daily production:

                     

Oil (MBbls/d)

43.9

   

47.7

   

(8)

%

 

45.4

   

52.7

   

(14)

%

Gas (MMcf/d)

382.7

   

436.6

   

(12)

%

 

401.5

   

475.7

   

(16)

%

NGL (MBbls/d)

37.9

   

41.6

   

(9)

%

 

38.8

   

44.0

   

(12)

%

MBOE/d (6:1)

145.6

   

162.1

   

(10)

%

 

151.0

   

175.9

   

(14)

%

Per BOE Data:

                     

Realized price before the effects of derivative settlements

$

25.86

   

$

20.03

   

29

%

 

$

21.32

   

$

23.36

   

(9)

%

Lease operating expense

3.67

   

3.85

   

(5)

%

 

3.51

   

3.73

   

(6)

%

Transportation costs

6.39

   

6.10

   

5

%

 

6.16

   

6.02

   

2

%

Production taxes

1.11

   

1.03

   

8

%

 

0.94

   

1.13

   

(17)

%

Ad valorem tax expense

0.17

   

0.38

   

(55)

%

 

0.21

   

0.39

   

(46)

%

General and administrative

2.49

   

2.26

   

10

%

 

2.29

   

2.46

   

(7)

%

Operating profit, before the effects of derivative settlements

$

12.03

   

$

6.41

   

88

%

 

$

8.21

   

$

9.63

   

(15)

%

Derivative settlement gain

1.73

   

8.37

   

(79)

%

 

5.96

   

7.98

   

(25)

%

Operating profit, including the effects of derivative settlements

$

13.76

   

$

14.78

   

(7)

%

 

$

14.17

   

$

17.61

   

(20)

%

                       

Depletion, depreciation, amortization, and asset retirement obligation liability accretion

$

12.81

   

$

16.10

   

(20)

%

 

$

14.30

   

$

14.34

   

%

 

 

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS

December 31, 2016

Consolidated Balance Sheets

     

(in thousands, except share amounts)

December 31,

 

December 31,

ASSETS

2016

 

2015

       

Current assets:

     

Cash and cash equivalents

$

9,372

   

$

18

 

Accounts receivable

151,950

   

134,124

 

Derivative asset

54,521

   

367,710

 

Prepaid expenses and other

8,799

   

17,137

 

  Total current assets

224,642

   

518,989

 
       

Property and equipment (successful efforts method):

     

Proved oil and gas properties

5,700,418

   

7,606,405

 

Less - accumulated depletion, depreciation, and amortization

(2,836,532)

   

(3,481,836)

 

Unproved oil and gas properties

2,471,947

   

284,538

 

Wells in progress

235,147

   

387,432

 

Oil and gas properties held for sale, net

372,621

   

641

 

Other property and equipment, net of accumulated depreciation of $42,882 and $32,956, respectively

137,753

   

153,100

 

  Total property and equipment, net

6,081,354

   

4,950,280

 
       

Noncurrent assets:

     

Derivative asset

67,575

   

120,701

 

Other noncurrent assets

19,940

   

31,673

 

  Total other noncurrent assets

87,515

   

152,374

 
       

Total Assets

$

6,393,511

   

$

5,621,643

 
       

LIABILITIES AND STOCKHOLDERS' EQUITY

     

Current liabilities:

     

Accounts payable and accrued expenses

$

299,708

   

$

302,517

 

Derivative liability

115,464

   

8

 

  Total current liabilities

415,172

   

302,525

 
       

Noncurrent liabilities:

     

Revolving credit facility

   

202,000

 

Senior Notes, net of unamortized deferred financing costs

2,766,719

   

2,315,970

 

Senior Convertible Notes, net of unamortized discount and deferred financing costs

130,856

   

 

Asset retirement obligation

96,134

   

137,284

 

Asset retirement obligation associated with oil and gas properties held for sale

26,241

   

241

 

Deferred income taxes

315,672

   

758,279

 

Derivative liability

98,340

   

 

Other noncurrent liabilities

47,244

   

52,943

 

  Total noncurrent liabilities

3,481,206

   

3,466,717

 
       

Stockholders' equity:

     

Common stock, $0.01 par value - authorized: 200,000,000 shares; issued and outstanding: 111,257,500 and 68,075,700 shares, respectively

1,113

   

681

 

Additional paid-in capital

1,716,556

   

305,607

 

Retained earnings

794,020

   

1,559,515

 

Accumulated other comprehensive loss

(14,556)

   

(13,402)

 

  Total stockholders' equity

2,497,133

   

1,852,401

 
       

Total Liabilities and Stockholders' Equity

$

6,393,511

   

$

5,621,643

 

 

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS

December 31, 2016

                 

Consolidated Statements of Operations

(in thousands, except share amounts)

For the Three Months
Ended December 31,

 

For the Twelve Months
Ended December 31,

 

2016

 

2015

 

2016

 

2015

 

Operating revenues and other income:

               

Oil, gas, and NGL production revenue

$

346,296

   

$

298,719

   

$

1,178,426

   

$

1,499,905

   

Net gain on divestiture activity

33,661

   

4,534

   

37,074

   

43,031

   

Marketed gas system revenue

   

4

   

   

9,485

   

Other operating revenues

(57)

   

477

   

1,950

   

4,544

   

  Total operating revenues and other income

379,900

   

303,734

   

1,217,450

   

1,556,965

   
                 

Operating expenses:

               

Oil, gas, and NGL production expense

151,907

   

169,229

   

597,565

   

723,633

   

Depletion, depreciation, amortization, and asset retirement obligation liability accretion

171,552

   

240,025

   

790,745

   

921,009

   

Exploration(1)

23,699

   

37,942

   

65,641

   

120,569

   

Impairment of proved properties

76,780

   

344,249

   

354,614

   

468,679

   

Abandonment and impairment of unproved properties

74,450

   

54,597

   

80,367

   

78,643

   

Impairment of other property and equipment

   

49,369

   

   

49,369

   

General and administrative (including stock-based compensation)(1)

33,311

   

33,642

   

126,428

   

157,668

   

Change in Net Profits Plan liability

(751)

   

(6,351)

   

(7,200)

   

(19,525)

   

Net derivative (gain) loss(2)

129,547

   

(123,340)

   

250,633

   

(408,831)

   

Marketed gas system expense

   

(7)

   

   

13,922

   

Other operating expenses

3,792

   

9,952

   

17,972

   

30,612

   

  Total operating expenses

664,287

   

809,307

   

2,276,765

   

2,135,748

   
                 

Loss from operations

(284,387)

   

(505,573)

   

(1,059,315)

   

(578,783)

   
                 

Non-operating income (expense):

               

Interest expense

(46,356)

   

(31,566)

   

(158,685)

   

(128,149)

   

Gain (loss) on extinguishment of debt

   

   

15,722

   

(16,578)

   

Other, net

130

   

26

   

362

   

649

   
                 

Loss before income taxes

(330,613)

   

(537,113)

   

(1,201,916)

   

(722,861)

   

Income tax benefit

129,667

   

196,855

   

444,172

   

275,151

   
                 

Net loss

$

(200,946)

   

$

(340,258)

   

$

(757,744)

   

$

(447,710)

   
                 

Basic weighted-average common shares outstanding

91,440

   

67,976

   

76,568

   

67,723

   

Diluted weighted-average common shares outstanding

91,440

   

67,976

   

76,568

   

67,723

   

Basic net loss per common share

$

(2.20)

   

$

(5.01)

   

$

(9.90)

   

$

(6.61)

   

Diluted net loss per common share

$

(2.20)

   

$

(5.01)

   

$

(9.90)

   

$

(6.61)

   
                 

(1) Non-cash stock-based compensation component included in:

               

Exploration expense

$

1,410

   

$

2,082

   

$

6,447

   

$

7,411

   

General and administrative expense

$

5,002

   

$

4,893

   

$

20,450

   

$

20,056

   
                 

(2) The net derivative (gain) loss line item consists of the following:

               

Settlement gain

$

(23,244)

   

$

(124,847)

   

$

(329,478)

   

$

(512,566)

   

Loss on fair value changes

152,791

   

1,507

   

580,111

   

103,735

   

Net derivative (gain) loss

$

129,547

   

$

(123,340)

   

$

250,633

   

$

(408,831)

   

 

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS

December 31, 2016

Consolidated Statements of Stockholders' Equity

 

Additional
Paid-in
Capital

             

Accumulated
Other
Comprehensive
Loss

 

 Total
Stockholders'
Equity

(in thousands, except share amounts)

                 
 

Common Stock

   

Treasury Stock

 

Retained
Earnings

   
 

Shares

 

Amount

   

Shares

 

Amount

     

Balances, January 1, 2014

67,078,853

   

$

671

   

$

257,720

   

(22,412)

   

$

(823)

   

$

1,354,669

   

$

(5,416)

   

$

1,606,821

 

Net income

   

   

   

   

   

666,051

   

   

666,051

 

Other comprehensive loss

   

   

   

   

   

   

(5,896)

   

(5,896)

 

Cash dividends, $ 0.10 per share

   

   

   

   

   

(6,723)

   

   

(6,723)

 

Issuance of common stock under Employee Stock Purchase Plan

83,136

   

1

   

4,060

   

   

   

   

   

4,061

 

Issuance of common stock upon vesting of RSUs and settlement of PSUs, net of shares used for tax withholdings

256,718

   

3

   

(10,627)

   

   

   

   

   

(10,624)

 

Issuance of common stock upon stock option exercises

39,088

   

   

816

   

   

   

   

   

816

 

Stock-based compensation expense

5,265

   

   

31,871

   

22,412

   

823

   

   

   

32,694

 

Other income tax expense

   

   

(545)

   

   

   

   

   

(545)

 

Balances, December 31, 2014

67,463,060

   

$

675

   

$

283,295

   

   

$

   

$

2,013,997

   

$

(11,312)

   

$

2,286,655

 

Net loss

   

   

   

   

   

(447,710)

   

   

(447,710)

 

Other comprehensive loss

   

   

   

   

   

   

(2,090)

   

(2,090)

 

Cash dividends, $ 0.10 per share

   

   

   

   

   

(6,772)

   

   

(6,772)

 

Issuance of common stock under Employee Stock Purchase Plan

197,214

   

2

   

4,842

   

   

   

   

   

4,844

 

Issuance of common stock upon vesting of RSUs and settlement of PSUs, net of shares used for tax withholdings

375,523

   

4

   

(8,682)

   

   

   

   

   

(8,678)

 

Stock-based compensation expense

39,903

   

   

27,467

   

   

   

   

   

27,467

 

Other income tax expense

   

   

(1,315)

   

   

   

   

   

(1,315)

 

Balances, December 31, 2015

68,075,700

   

$

681

   

$

305,607

   

   

$

   

$

1,559,515

   

$

(13,402)

   

$

1,852,401

 

Net loss

   

   

   

   

   

(757,744)

   

   

(757,744)

 

Other comprehensive loss

   

   

   

   

   

   

(1,154)

   

(1,154)

 

Cash dividends, $ 0.10 per share

   

   

   

   

   

(7,751)

   

   

(7,751)

 

Issuance of common stock under Employee Stock Purchase Plan

218,135

   

2

   

4,196

   

   

   

   

   

4,198

 

Issuance of common stock upon vesting of RSUs and settlement of PSUs, net of shares used for tax withholdings

199,243

   

2

   

(2,356)

   

   

   

   

   

(2,354)

 

Stock-based compensation expense

53,473

   

1

   

26,896

   

   

   

   

   

26,897

 

Issuance of common stock from stock offerings, net of tax

42,710,949

   

427

   

1,382,666

   

   

   

   

   

1,383,093

 

Equity component of 1.50% Senior Convertible Notes due 2021 issuance, net of tax

   

   

33,575

   

   

   

   

   

33,575

 

Purchase of capped call transactions

   

   

(24,195)

   

   

   

   

   

(24,195)

 

Other income tax expense

   

   

(9,833)

   

   

   

   

   

(9,833)

 

Balances, December 31, 2016

111,257,500

   

$

1,113

   

$

1,716,556

   

   

$

   

$

794,020

   

$

(14,556)

   

$

2,497,133

 

 

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS

December 31, 2016

               

Consolidated Statements of Cash Flows

         

(in thousands)

 For the Three Months

 

 For the Twelve Months

 

Ended December 31,

 

Ended December 31,

 

2016

 

2015

 

2016

 

2015

Cash flows from operating activities:

             

Net loss

$

(200,946)

   

$

(340,258)

   

$

(757,744)

   

$

(447,710)

 

Adjustments to reconcile net loss to net cash provided by operating activities:

             

Net gain on divestiture activity

(33,661)

   

(4,534)

   

(37,074)

   

(43,031)

 

Depletion, depreciation, amortization, and asset retirement obligation liability accretion

171,552

   

240,025

   

790,745

   

921,009

 

Exploratory dry hole expense

   

13,752

   

(16)

   

36,612

 

Impairment of proved properties

76,780

   

344,249

   

354,614

   

468,679

 

Abandonment and impairment of unproved properties

74,450

   

54,597

   

80,367

   

78,643

 

Impairment of other property and equipment

   

49,369

   

   

49,369

 

Stock-based compensation expense

6,412

   

6,975

   

26,897

   

27,467

 

Change in Net Profits Plan liability

(751)

   

(6,351)

   

(7,200)

   

(19,525)

 

Net derivative (gain) loss

129,547

   

(123,340)

   

250,633

   

(408,831)

 

Derivative settlement gain

23,244

   

124,847

   

329,478

   

(512,566)

 

Amortization of discount and deferred financing costs

4,251

   

1,907

   

9,938

   

7,710

 

Non-cash (gain) loss on extinguishment of debt

   

   

(15,722)

   

4,123

 

Deferred income taxes

(133,873)

   

(196,334)

   

(448,643)

   

(276,722)

 

Plugging and abandonment

(992)

   

(1,956)

   

(6,214)

   

(7,496)

 

Other, net

5,891

   

10,091

   

3,499

   

13,761

 

Changes in current assets and liabilities:

             

Accounts receivable

(11,783)

   

34,864

   

(10,562)

   

140,200

 

Prepaid expenses and other

826

   

1,976

   

8,478

   

2,563

 

Accounts payable and accrued expenses

11,956

   

(12,020)

   

(53,210)

   

(86,267)

 

Accrued derivative settlements

14,889

   

(4,356)

   

34,540

   

5,232

 

Net cash provided by operating activities

137,792

   

193,503

   

552,804

   

978,352

 
               

Cash flows from investing activities:

             

Net proceeds from the sale of oil and gas properties

744,233

   

22,835

   

946,062

   

357,938

 

Capital expenditures

(137,117)

   

(231,737)

   

(629,911)

   

(1,493,608)

 

Acquisition of proved and unproved oil and gas properties

(2,161,937)

   

(896)

   

(2,183,790)

   

(7,984)

 

Other, net

46,000

   

5

   

(3,000)

   

(985)

 

Net cash used in investing activities

(1,508,821)

   

(209,793)

   

(1,870,639)

   

(1,144,639)

 
               

Cash flows from financing activities:

             

Proceeds from credit facility

204,000

   

268,000

   

947,000

   

1,872,500

 

Repayment of credit facility

(204,000)

   

(250,000)

   

(1,149,000)

   

(1,836,500)

 

Debt issuance costs related to credit facility

   

   

(3,132)

   

 

Net proceeds from Senior Notes

(757)

   

   

491,640

   

490,951

 

Cash paid to repurchase Senior Notes

   

   

(29,904)

   

(350,000)

 

Net proceeds from Senior Convertible Notes

(64)

   

   

166,617

   

 

Cash paid for capped call transactions

(86)

   

   

(24,195)

   

 

Net proceeds from sale of common stock

405,002

   

1,687

   

938,268

   

4,844

 

Dividends paid

(4,347)

   

(3,399)

   

(7,751)

   

(6,772)

 

Net share settlement from issuance of stock awards

(13)

   

(176)

   

(2,354)

   

(8,678)

 

Other, net

   

(1)

   

   

(160)

 

Net cash provided by financing activities

399,735

   

16,111

   

1,327,189

   

166,185

 
               

Net change in cash and cash equivalents

(971,294)

   

(179)

   

9,354

   

(102)

 

Cash and cash equivalents at beginning of period

980,666

   

197

   

18

   

120

 

Cash and cash equivalents at end of period

$

9,372

   

$

18

   

$

9,372

   

$

18

 

 

 

 

SM ENERGY COMPANY

 
 

FINANCIAL HIGHLIGHTS

 
 

December 31, 2016

 

Adjusted EBITDAX(1)

           

(in thousands)

             
               

Reconciliation of net loss (GAAP) to adjusted EBITDAX (non-GAAP) to net cash provided by operating activities (GAAP):

For the Three Months
Ended December 31,

 

For the Twelve Months
Ended December 31,

 

2016

 

2015

 

2016

 

2015

Net loss (GAAP)

$

(200,946)

   

$

(340,258)

   

$

(757,744)

   

$

(447,710)

 

Interest expense

46,356

   

31,566

   

158,685

   

128,149

 

Other non-operating income, net

(130)

   

(26)

   

(362)

   

(649)

 

Income tax benefit

(129,667)

   

(196,855)

   

(444,172)

   

(275,151)

 

Depletion, depreciation, amortization, and asset retirement obligation liability accretion

171,552

   

240,025

   

790,745

   

921,009

 

Exploration(2)

22,289

   

35,860

   

59,194

   

113,158

 

Impairment of proved properties

76,780

   

344,249

   

354,614

   

468,679

 

Abandonment and impairment of unproved properties

74,450

   

54,597

   

80,367

   

78,643

 

Impairment of other property and equipment

   

49,369

   

   

49,369

 

Stock-based compensation expense

6,412

   

6,975

   

26,897

   

27,467

 

Net derivative (gain) loss

129,547