DENVER, Oct. 31,
2024 /PRNewswire/ -- SM Energy Company (the
"Company") (NYSE: SM) today reported operating and financial
results for the third quarter 2024 and provided certain full year
and fourth quarter 2024 guidance.
Excellent operational execution drove strong third quarter
results including:
- Net production was 15.6 MMBoe, or 170.0 MBoe/d, at 46% oil or
77.4 MBbls/d, which exceeded guidance. Higher than expected oil
production and total production were driven largely by better than
expected performance in both the Midland Basin and South Texas, as well as the timing of
completions in South Texas.
Continued strong quarterly performance in the Midland Basin and
South Texas is expected to support
full year production volumes at the high end of expectations for
these areas.
- Net income was $240.5 million, or
$2.09 per diluted common share,
Adjusted net income(1) was $1.62 per diluted common share, net cash provided
by operating activities was $452.3
million and Adjusted EBITDAX(1) was $481.5 million, all of which benefited from
strong oil production and lower than expected operating costs.
- Net cash provided by operating activities of $452.3 million before net change in working
capital of $(32.0) million totaled
$420.2 million(1) and
capital expenditures of $302.1
million adjusted for a change in capital expenditure
accruals of $(11.7) million were
$290.4 million.(1)
- Adjusted free cash flow(1) was $129.8 million, up 32% from the second quarter
2024.
Portfolio expansion sets up for an exciting 2025 with
significantly increased scale:
- Utah adds a third core area to
the Company's top-tier portfolio. On October
1, 2024, the Company completed the previously announced
$2.1 billion acquisition of an
undivided 80 percent interest in the Uinta Basin assets of XCL
Resources (and affiliated entities) and Altamont Energy (the "Uinta
Basin Acquisitions"), adding high oil content production,
approximately 63,300 net acres and multiple years of incremental
quality drilling inventory. This acquisition of low breakeven
assets is expected to be accretive to all financial metrics.
- Three recent wells in Utah
reached peak 30-day initial production rates testing the Douglas
Creek in the Upper Cube. The test wells averaged 870 Boe/d per well
at 94% oil.
- Increased scale supports an increased borrowing base and lender
commitments under the Company's senior secured revolving credit
facility. The borrowing base was increased to $3.0 billion and lender commitments to
$2.0 billion (see Financial Position
and Liquidity below for further discussion).
- Activity in the Klondike area
of the Midland Basin includes the completion of eight wells that
confirm oil saturated sandstone and the conventional nature of the
play, in-line with the Company's geologic modeling. Two
Klondike wells with average
lateral lengths of approximately 11,500 feet have reached peak
30-day initial production rates, which averaged 918 Boe/d per well
at 93% oil.
- Initial wells targeting the Woodford-Barnett in the Sweetie
Peck area continue to perform well with cumulative oil production
exceeding the peer average in the area to date by more than
50%.
- In South Texas, the Company
has successfully fulfilled its obligation under its drill-to-earn
arrangement to add 8,663 net acres in the northern, high
oil/liquids content Austin
Chalk.
President and Chief Executive Officer Herb Vogel comments: "2024 is proving to be a
highly successful year for SM Energy. Exceptional operational
performance, magnified by increased top-tier portfolio scale and
substantial oil production growth, supports a strong balance sheet
and upside value creation opportunity.
"Looking ahead, we are keenly focused on our Utah operations. Along with the investment
community, we are invigorated by the opportunity to unlock value in
an overlooked basin, and we expect to deliver results attributable
to the crude profile, high margins and substantial scale that the
Uinta Basin Acquisitions provide. In the fourth quarter, we expect
to sequentially grow our oil and total production volumes by around
40% and 25%, respectively, and execute a smooth integration of the
Utah operations. We will
diligently work to develop a 2025-2027 operating plan that will
optimize capital efficiency and demonstrate the value of our
expanded portfolio.
"We are very excited to be among the core operators in
Utah. We welcome our new employees
and look forward to becoming actively involved in our new
communities."
THIRD QUARTER 2024 RESULTS
NET PRODUCTION BY
OPERATING AREA
|
|
|
Third Quarter
2024
|
|
Midland
Basin
|
South
Texas
|
Total
|
Oil (MBbl /
MBbl/d)
|
5,099 / 55.4
|
2,019 / 21.9
|
7,118 / 77.4
|
Natural Gas (MMcf /
MMcf/d)
|
16,067 /
174.6
|
18,472 /
200.8
|
34,540 /
375.4
|
NGLs (MBbl /
MBbl/d)
|
7 / -
|
2,758 / 30.0
|
2,765 / 30.1
|
Total (MBoe /
MBoe/d)
|
7,784 / 84.6
|
7,855 / 85.4
|
15,639 /
170.0
|
Note: Totals may not
calculate due to rounding.
|
|
|
|
|
|
- Third quarter net production volumes were 15.6 MMBoe (170.0
MBoe/d) and were 46% oil (77.4 MBbl/d). Volumes were 50% from the
Midland Basin and 50% from South
Texas.
- Third quarter net production exceeded expectations due to
strong base production performance from both Midland Basin and
South Texas wells, as well as the
early turn-in-line of eight wells in South Texas.
REALIZED PRICES BY
OPERATING AREA
|
|
|
|
Third Quarter
2024
|
|
Midland
Basin
|
South
Texas
|
Total
(Pre/Post-hedge)(1)
|
Oil ($/Bbl)
|
$75.88
|
$71.79
|
$74.72 /
$74.65
|
Natural Gas
($/Mcf)
|
$1.20
|
$1.69
|
$1.46 /
$1.95
|
NGLs ($/Bbl)
|
nm
|
$21.69
|
$21.70 /
$21.79
|
Per Boe
|
$52.20
|
$30.05
|
$41.08 /
$42.13
|
Note: Totals may not
calculate due to rounding.
|
|
|
|
|
|
- Third quarter average realized price before the effect of
hedges was $41.08 per Boe, and
average realized price after the effect of hedges was $42.13 per Boe.(1)
- Third quarter benchmark pricing included NYMEX WTI at
$75.10/Bbl, NYMEX Henry Hub natural
gas at $2.16/MMBtu and OPIS Composite
NGLs at $26.68/Bbl.
- The effect of commodity net derivative settlements for the
third quarter was a gain of $1.05 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
Third quarter 2024 net income was $240.5
million, or $2.09 per diluted
common share, compared with net income of $222.3 million, or $1.88 per diluted common share, for the same
period in 2023. The primary drivers of increased net income were
higher production volumes and lower operating and DD&A expenses
per unit, partially offset by lower realized prices per unit and
higher interest expense net of interest income. For the first nine
months of 2024, net income was $582.0
million, or $5.03 per diluted
common share, compared with net income of $570.8 million, or $4.75 per diluted common share, for the same
period in 2023. On a per share basis, the Company's stock
repurchase program contributed to a 4.5 million share decrease in
the weighted-average diluted share count during the nine months
ended September 30, 2023, compared
with the nine months ended September 30,
2024, further boosting EPS.
Third quarter 2024 net cash provided by operating activities of
$452.3 million before net change
in working capital of $(32.0) million totaled $420.2 million,(1) compared with
net cash provided by operating activities of $383.0 million before net change in working
capital of $52.9 million that
totaled $435.9 million(1) for the same
period in 2023. The $(15.7) million, or 4%, decrease in the
current year period is primarily due to lower realized prices and
increased interest expense net of interest income, partially offset
by higher production and lower costs. For the first nine
months of 2024, net cash provided by operating activities of
$1,204.6 million before net
change in working capital of $15.4 million totaled $1,220.1 million,(1) compared
with net cash provided by operating activities of $1,097.9 million before net change in
working capital of $57.3 million
that totaled $1,155.2 million(1) for the same
period in 2023.
ADJUSTED EBITDAX,(1) ADJUSTED NET
INCOME,(1) AND NET DEBT-TO-ADJUSTED
EBITDAX(1)
Third quarter 2024 Adjusted EBITDAX(1) was
$481.5 million, up $6.0 million, or 1%, from $475.6 million for the same period in 2023.
For the first nine months of 2024, Adjusted EBITDAX(1)
was $1,376.5 million, up
$109.3 million, or 9%, from
$1,267.2 million for the same
period in 2023.
Third quarter 2024 Adjusted net income(1) was
$186.4 million, or $1.62 per diluted common share, compared with an
Adjusted net income(1) of $205.0 million, or $1.73 per diluted common share, for the same
period in 2023. For the first nine months of 2024, Adjusted net
income(1) was $564.9 million, or $4.88 per diluted common share, compared with
Adjusted net income(1) of $521.0 million, or $4.34 per diluted common share, for the same
period in 2023.
At September 30, 2024, Net debt-to-Adjusted
EBITDAX(1) was 0.5 times.
CAPITAL EXPENDITURES(1)
Third quarter 2024 capital expenditures of $302.1 million adjusted for a change in
capital expenditure accruals of $(11.7) million totaled
$290.4 million.(1)
Capital activity during the quarter included drilling 37 net wells,
of which 16 were in South Texas
and 21 were in the Midland Basin, and adding 35 net flowing
completions, of which 20 were in South
Texas and 15 were in the Midland Basin.
For the first nine months of 2024, capital expenditures of
$957.2 million adjusted for
a change in capital accruals of $(33.2) million totaled
$924.0 million.(1)
Capital activity during the first nine months included drilling
97 net wells, of which 38 were in South Texas and 59 were in the Midland
Basin, and adding 98 net flowing completions, of which 46 were
in South Texas and 52 were in
the Midland Basin.
ADJUSTED FREE CASH FLOW(1)
Third quarter 2024 cash flow from operations before net change
in working capital totaled $420.2 million,(1) and capital
expenditures before changes in accruals totaled $290.4 million,(1) delivering
Adjusted free cash flow of $129.8 million.(1)
RETURN OF CAPITAL TO STOCKHOLDERS
Return of capital to stockholders during the quarter totaled
$20.6 million through the
payment of the Company's $0.18
per share quarterly dividend on August 5,
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 $521.3 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, to commence in the fourth
quarter 2024, and re-authorized the Company's existing stock
repurchase program in the amount of $500
million through December 31,
2027. There was $500 million
available under the repurchase program as of the end of the third
quarter.
FINANCIAL POSITION AND LIQUIDITY
On September 30, 2024, the outstanding principal amount of
the Company's long-term debt was $2.74 billion, with zero drawn on the
Company's senior secured revolving credit facility, and cash and
cash equivalents of $1.74 billion. Net debt(1) was
$1.00 billion. The cash balance
at September 30, 2024 did not include restricted cash of
$102.0 million that was held in
escrow as a performance deposit in connection with the Uinta Basin
Acquisitions.
During the third quarter of 2024, 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 notes were issued at par. The
Company used the net proceeds from the notes offerings, 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. On
October 1, 2024, post-closing of the
Uinta Basin Acquisitions, long-term debt was $2.93 billion including $2.74 billion principal amount of senior
unsecured notes and $190 million
drawn on the Company's senior secured revolving credit facility.
Cash and cash equivalents were $21
million.
COMMODITY DERIVATIVES
As of October 24, 2024, commodity derivative positions for
the fourth quarter of 2024 include:
SWAPS AND COLLARS:
- Oil: Approximately 3,820 MBbls, or approximately 40% of
expected 4Q 2024 net oil production, is hedged to benchmark prices
at an average price of $72.08/Bbl
(weighted-average of collar floors and swaps) to $78.27/Bbl (weighted-average of collar ceilings
and swaps), excluding basis swaps.
- Natural gas: Approximately 8,900 BBtu, or approximately 20% of
expected 4Q 2024 net natural gas production, is hedged to benchmark
prices at an average price of $3.32/MMBtu (weighted-average of collar floors
and swaps, excluding basis swaps).
BASIS SWAPS:
- Oil, Midland Basin differential: 1,230 MBbls of expected 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: 5,240 BBtu of expected 4Q 2024 net
Midland Basin natural gas production are hedged to WAHA at a
weighted-average price of ($0.73)/MMBtu.
- Gas, HSC differential: 5,750 BBtu of expected 4Q 2024 net
South Texas natural gas production
are hedged to HSC at a weighted-average price of ($0.38)/MMBtu.
A detailed schedule of these and additional derivative positions
are provided in the 3Q24 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:
The following includes Uinta Basin operations for the fourth
quarter:
- Net production of 62.2-63.5 MMBoe, or 170-174 MBoe/d.
- Oil production, as a percent of total production, is expected
to approximate 47% inclusive of the high oil content production
from the Uinta Basin in the fourth quarter.
- Full year guidance for capital expenditures (net of the change
in capital accruals),(1) excluding acquisitions, is
expected to range between $1.24-$1.26
billion. The projected number of net wells drilled and
completed in 2024 is expected to be approximately 137 and 134,
respectively.
GUIDANCE FOURTH QUARTER 2024:
The following includes Uinta Basin operations for the full
quarter.
- Net production of 18.9-20.2 MMBoe, or 205-220 MBoe/d, at 51%
oil.
- Capital expenditures (net of the change in capital
accruals),(1) excluding acquisitions is expected to
range between $320-$340 million. The Company expects to drill
approximately 40 net wells, of which 13 are planned for
South Texas, 14 are planned for
the Midland Basin and 13 are planned for the Uinta Basin. The
Company expects to turn-in-line 36 net wells, of which 8 are
planned for South Texas, 20 are
planned for the Midland Basin and 8 are planned for the Uinta
Basin.
- LOE is expected to range between $4.90-$5.10 per
Boe.
- Transportation expense is expected to range between
$4.30-$4.60 per Boe.
- Ad valorem and production taxes are expected to range between
$2.40-$2.50 per Boe.
- G & A, including non-cash compensation expense, is expect
to range between $35
million-$38 million.
UPCOMING EVENTS
EARNINGS Q&A WEBCAST AND CONFERENCE CALL
November 1, 2024 – Please join SM
Energy management at 8:00 a.m. Mountain
time/10:00 a.m. Eastern time
for the third 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=kAQMBh9B.
Dial-in for domestic toll free/International is 877-407-6050 / +1
201-689-8022.
CONFERENCE PARTICIPATION
November 21, 2024 – Stephens
Annual Investment Conference. Executive Vice President and Chief
Financial Officer Wade Pursell will
host a fireside chat at 9:00 a.m. Central
time/10:00 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.
December 3, 2024 – Bank of America
Leveraged Finance Conference. Executive Vice President and Chief
Financial Officer Wade Pursell will
host a fireside chat at 8:10 a.m. Mountain
time/10:10 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.
When applicable, updated event presentations are posted to the
Company's 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: certain matters related to the
Uinta Basin Acquisitions, including integration plans and
expectations, operational plans and expectations, accretion to
certain financial metrics, future drilling inventory, and
projections for production; projections for the full year and
fourth 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, certain
operating and G&A costs, 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 Reports 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 engaged in
the acquisition, exploration, development, and production of oil,
gas, and NGLs in the states of Texas and Utah. 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
Lindsay Miller,
lmiller@sm-energy.com, 303-830-5860
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2024
|
|
Condensed
Consolidated Balance Sheets
|
|
|
|
(in thousands, except
share data)
|
September
30,
|
|
December
31,
|
ASSETS
|
2024
|
|
2023
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
1,735,313
|
|
$
616,164
|
Accounts
receivable
|
226,604
|
|
231,165
|
Derivative
assets
|
72,287
|
|
56,442
|
Prepaid expenses and
other
|
10,224
|
|
12,668
|
Total current
assets
|
2,044,428
|
|
916,439
|
Property and equipment
(successful efforts method):
|
|
|
|
Proved oil and gas
properties
|
12,501,494
|
|
11,477,358
|
Accumulated depletion,
depreciation, and amortization
|
(7,370,881)
|
|
(6,830,253)
|
Unproved oil and gas
properties, net of valuation allowance of $33,095 and $35,362,
respectively
|
287,311
|
|
335,620
|
Wells in
progress
|
291,197
|
|
358,080
|
Other property and
equipment, net of accumulated depreciation of $62,435 and $59,669,
respectively
|
45,149
|
|
35,615
|
Total property and
equipment, net
|
5,754,270
|
|
5,376,420
|
Noncurrent
assets:
|
|
|
|
Acquisition deposit
held in escrow
|
102,000
|
|
—
|
Derivative
assets
|
11,584
|
|
8,672
|
Other noncurrent
assets
|
115,490
|
|
78,454
|
Total noncurrent
assets
|
229,074
|
|
87,126
|
Total
assets
|
$
8,027,772
|
|
$
6,379,985
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts payable and
accrued expenses
|
$
560,839
|
|
$
611,598
|
Derivative
liabilities
|
2,401
|
|
6,789
|
Other current
liabilities
|
17,859
|
|
15,425
|
Total current
liabilities
|
581,099
|
|
633,812
|
Noncurrent
liabilities:
|
|
|
|
Revolving credit
facility
|
—
|
|
—
|
Senior Notes,
net
|
2,706,700
|
|
1,575,334
|
Asset retirement
obligations
|
125,327
|
|
118,774
|
Net deferred tax
liabilities
|
467,459
|
|
369,903
|
Derivative
liabilities
|
448
|
|
1,273
|
Other noncurrent
liabilities
|
85,193
|
|
65,039
|
Total noncurrent
liabilities
|
3,385,127
|
|
2,130,323
|
Stockholders'
equity:
|
|
|
|
Common stock, $0.01
par value - authorized: 200,000,000 shares; issued and outstanding:
114,418,413 and 115,745,393 shares, respectively
|
1,144
|
|
1,157
|
Additional paid-in
capital
|
1,492,778
|
|
1,565,021
|
Retained
earnings
|
2,570,108
|
|
2,052,279
|
Accumulated other
comprehensive loss
|
(2,484)
|
|
(2,607)
|
Total stockholders'
equity
|
4,061,546
|
|
3,615,850
|
Total liabilities
and stockholders' equity
|
$
8,027,772
|
|
$
6,379,985
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2024
|
|
Condensed
Consolidated Statements of Operations
|
(in thousands, except
per share data)
|
For the Three Months
Ended
September
30,
|
|
For the Nine Months
Ended
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating revenues
and other income:
|
|
|
|
|
|
|
|
Oil, gas, and NGL
production revenue
|
$
642,380
|
|
$
639,699
|
|
$
1,835,427
|
|
$
1,757,032
|
Other operating
income, net
|
1,233
|
|
1,202
|
|
2,611
|
|
8,128
|
Total operating
revenues and other income
|
643,613
|
|
640,901
|
|
1,838,038
|
|
1,765,160
|
Operating
expenses:
|
|
|
|
|
|
|
|
Oil, gas, and NGL
production expense
|
148,380
|
|
138,264
|
|
422,377
|
|
426,200
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
202,942
|
|
189,353
|
|
548,781
|
|
501,374
|
Exploration
(1)
|
12,097
|
|
10,245
|
|
47,772
|
|
43,633
|
General and
administrative (1)
|
35,141
|
|
29,255
|
|
96,431
|
|
84,424
|
Net derivative (gain)
loss (2)
|
(86,283)
|
|
75,355
|
|
(70,256)
|
|
12,352
|
Other operating
expense, net
|
384
|
|
2,832
|
|
4,206
|
|
20,182
|
Total operating
expenses
|
312,661
|
|
445,304
|
|
1,049,311
|
|
1,088,165
|
Income from
operations
|
330,952
|
|
195,597
|
|
788,727
|
|
676,995
|
Interest
expense
|
(50,682)
|
|
(23,106)
|
|
(94,362)
|
|
(67,713)
|
Interest
income
|
18,017
|
|
4,106
|
|
31,120
|
|
13,802
|
Other non-operating
expense
|
(637)
|
|
(233)
|
|
(684)
|
|
(696)
|
Income before income
taxes
|
297,650
|
|
176,364
|
|
724,801
|
|
622,388
|
Income tax (expense)
benefit
|
(57,127)
|
|
45,979
|
|
(142,786)
|
|
(51,619)
|
Net
income
|
$
240,523
|
|
$
222,343
|
|
$
582,015
|
|
$
570,769
|
|
|
|
|
|
|
|
|
Basic weighted-average
common shares outstanding
|
114,405
|
|
117,823
|
|
114,870
|
|
119,589
|
Diluted
weighted-average common shares outstanding
|
114,993
|
|
118,328
|
|
115,701
|
|
120,165
|
Basic net income per
common share
|
$
2.10
|
|
$
1.89
|
|
$
5.07
|
|
$
4.77
|
Diluted net income per
common share
|
$
2.09
|
|
$
1.88
|
|
$
5.03
|
|
$
4.75
|
Net dividends declared
per common share
|
$
0.20
|
|
$
0.15
|
|
$
0.56
|
|
$
0.45
|
|
|
|
|
|
|
|
|
(1) Non-cash
stock-based compensation included in:
|
|
|
|
|
|
|
|
Exploration
expense
|
$
1,338
|
|
$
1,174
|
|
$
3,651
|
|
$
3,021
|
General and
administrative expense
|
5,249
|
|
4,864
|
|
13,742
|
|
11,498
|
Total non-cash
stock-based compensation
|
$
6,587
|
|
$
6,038
|
|
$
17,393
|
|
$
14,519
|
|
|
|
|
|
|
|
|
(2) The net
derivative (gain) loss line item consists of the
following:
|
|
|
|
|
|
|
|
Net derivative
settlement (gain) loss
|
$
(16,491)
|
|
$
314
|
|
$
(46,288)
|
|
$
(20,398)
|
Net (gain) loss on
fair value changes
|
(69,792)
|
|
75,041
|
|
(23,968)
|
|
32,750
|
Total net derivative
(gain) loss
|
$
(86,283)
|
|
$
75,355
|
|
$
(70,256)
|
|
$
12,352
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 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
|
Net income
|
—
|
|
—
|
|
—
|
|
240,523
|
|
—
|
|
240,523
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
108
|
|
108
|
Net cash dividends
declared, $0.20 per share
|
—
|
|
—
|
|
—
|
|
(22,947)
|
|
—
|
|
(22,947)
|
Issuance of common
stock upon vesting of RSUs, net of shares used for tax
withholdings
|
349,528
|
|
3
|
|
(6,819)
|
|
—
|
|
—
|
|
(6,816)
|
Stock-based
compensation expense
|
—
|
|
—
|
|
6,587
|
|
—
|
|
—
|
|
6,587
|
Purchase of shares
under Stock Repurchase Program
|
—
|
|
—
|
|
151
|
|
—
|
|
—
|
|
151
|
Balances, September
30, 2024
|
114,418,413
|
|
$
1,144
|
|
$
1,492,778
|
|
$
2,570,108
|
|
$
(2,484)
|
|
$
4,061,546
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 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
|
Net income
|
—
|
|
—
|
|
—
|
|
222,343
|
|
—
|
|
222,343
|
Other comprehensive
income
|
—
|
|
—
|
|
—
|
|
—
|
|
14
|
|
14
|
Net cash dividends
declared, $0.15 per share
|
—
|
|
—
|
|
—
|
|
(17,543)
|
|
—
|
|
(17,543)
|
Issuance of common
stock under Employee Stock Purchase Plan
|
(18)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Issuance of common
stock upon vesting of RSUs, net of shares used for tax
withholdings
|
553,442
|
|
6
|
|
(7,881)
|
|
—
|
|
—
|
|
(7,875)
|
Stock-based
compensation expense
|
—
|
|
—
|
|
6,038
|
|
—
|
|
—
|
|
6,038
|
Purchase of shares
under Stock Repurchase Program
|
(2,351,642)
|
|
(24)
|
|
(97,127)
|
|
—
|
|
—
|
|
(97,151)
|
Balances, September
30, 2023
|
116,313,887
|
|
$
1,163
|
|
$
1,581,110
|
|
$
1,826,002
|
|
$
(3,982)
|
|
$
3,404,293
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2024
|
|
Condensed
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
(in
thousands)
|
For the Three Months
Ended
September
30,
|
|
For the Nine Months
Ended
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
Net income
|
$
240,523
|
|
$
222,343
|
|
$
582,015
|
|
$
570,769
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
202,942
|
|
189,353
|
|
548,781
|
|
501,374
|
Stock-based
compensation expense
|
6,587
|
|
6,038
|
|
17,393
|
|
14,519
|
Net derivative (gain)
loss
|
(86,283)
|
|
75,355
|
|
(70,256)
|
|
12,352
|
Net derivative
settlement gain (loss)
|
16,491
|
|
(314)
|
|
46,288
|
|
20,398
|
Amortization of
deferred financing costs
|
2,182
|
|
1,371
|
|
4,925
|
|
4,114
|
Deferred income
taxes
|
45,615
|
|
(51,075)
|
|
116,522
|
|
43,171
|
Other, net
|
(7,834)
|
|
(7,184)
|
|
(25,590)
|
|
(11,489)
|
Net change in working
capital
|
32,040
|
|
(52,893)
|
|
(15,433)
|
|
(57,329)
|
Net cash provided by
operating activities
|
452,263
|
|
382,994
|
|
1,204,645
|
|
1,097,879
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
Capital
expenditures
|
(302,107)
|
|
(216,710)
|
|
(957,156)
|
|
(766,756)
|
Acquisition of proved
and unproved oil and gas properties
|
(838)
|
|
(20,484)
|
|
(836)
|
|
(109,318)
|
Other, net
|
—
|
|
—
|
|
80
|
|
657
|
Net cash used in
investing activities
|
(302,945)
|
|
(237,194)
|
|
(957,912)
|
|
(875,417)
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
Debt issuance costs
related to credit facility
|
(2,378)
|
|
—
|
|
(2,378)
|
|
—
|
Net proceeds from
Senior Notes
|
1,477,032
|
|
—
|
|
1,477,032
|
|
—
|
Cash paid to
repurchase Senior Notes
|
(349,118)
|
|
—
|
|
(349,118)
|
|
—
|
Repurchase of common
stock
|
—
|
|
(96,383)
|
|
(83,991)
|
|
(205,246)
|
Dividends
paid
|
(20,595)
|
|
(17,800)
|
|
(62,136)
|
|
(54,167)
|
Net proceeds from sale
of common stock
|
—
|
|
—
|
|
1,844
|
|
1,815
|
Net share settlement
from issuance of stock awards
|
(6,815)
|
|
(7,875)
|
|
(6,837)
|
|
(7,882)
|
Net cash provided by
(used in) financing activities
|
1,098,126
|
|
(122,058)
|
|
974,416
|
|
(265,480)
|
|
|
|
|
|
|
|
|
Net change in cash,
cash equivalents, and restricted cash
|
1,247,444
|
|
23,742
|
|
1,221,149
|
|
(43,018)
|
Cash, cash equivalents,
and restricted cash at beginning of period
|
589,869
|
|
378,238
|
|
616,164
|
|
444,998
|
Cash, cash
equivalents, and restricted cash at end of period
|
$ 1,837,313
|
|
$
401,980
|
|
$ 1,837,313
|
|
$
401,980
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2024
|
|
Condensed
Consolidated Statements of Cash Flows (Continued)
|
|
|
|
|
|
|
(in
thousands)
|
For the Three Months
Ended
September
30,
|
|
For the Nine Months
Ended
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Supplemental
schedule of additional cash flow information and non-cash
activities:
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
|
|
Cash paid for
interest, net of capitalized interest (1)
|
$
(41,571)
|
|
$
(34,834)
|
|
$
(83,130)
|
|
$
(77,514)
|
Net cash paid for
income taxes
|
$
(194)
|
|
$
(39)
|
|
$
(7,623)
|
|
$
(6,176)
|
Investing
activities:
|
|
|
|
|
|
|
|
Changes in capital
expenditure accruals
|
$
(11,696)
|
|
$
11,463
|
|
$
(33,187)
|
|
$
35,683
|
Non-cash financing
activities (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
cash, cash equivalents, and restricted cash:
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$ 1,735,313
|
|
$
401,980
|
|
$ 1,735,313
|
|
$
401,980
|
Restricted cash
(3)
|
102,000
|
|
—
|
|
102,000
|
|
—
|
Cash, cash
equivalents, and restricted cash at end of period
|
$ 1,837,313
|
|
$
401,980
|
|
$
1,837,313
|
|
$
401,980
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Cash paid for interest,
net of capitalized interest during the nine months ended
September 30, 2024, does not include $9.0 million in fees
paid to secure firm commitments for senior unsecured bridge term
loans, in connection with the Uinta Basin Acquisitions.
Please reference Note 11 - Acquisitions in Part I, Item 1 in the
Company's Form 10-Q as of September 30, 2024, for additional
discussion.
|
(2)
|
Please reference Note 5
- Long Term Debt in Part I, Item 1 in the Company's Form 10-Q as of
September 30, 2024, for discussion of the debt transactions
executed during the nine months ended September 30,
2024.
|
(3)
|
Represents a deposit
held in a third-party escrow account related to
the Uinta Basin Acquisitions and is included in the
acquisition deposit held in escrow line item on the unaudited
condensed consolidated balance sheets as of September 30,
2024. Please reference Note 11 - Acquisitions in Part I, Item 1 in
the Company's Form 10-Q as of September 30, 2024, for
additional discussion regarding the Uinta Basin
Acquisitions.
|
|
|
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 third 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)
|
September 30,
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
Percent
Change
Between
|
|
For the Nine Months
Ended
|
|
Percent
Change
Between
Periods
|
|
September
30,
|
|
June
30,
|
|
September
30,
|
|
3Q24 &
2Q24
|
|
3Q24 &
3Q23
|
|
September
30,
|
|
September
30,
|
|
|
2024
|
|
2024
|
|
2023
|
|
|
|
2024
|
|
2023
|
|
Realized sales price
(before the effect of net derivative settlements):
|
Oil (per
Bbl)
|
$
74.72
|
|
$ 80.48
|
|
$
80.95
|
|
(7) %
|
|
(8) %
|
|
$
77.08
|
|
$
75.90
|
|
2 %
|
Gas (per
Mcf)
|
$
1.46
|
|
$ 1.40
|
|
$
2.48
|
|
4 %
|
|
(41) %
|
|
$
1.67
|
|
$
2.48
|
|
(33) %
|
NGLs (per
Bbl)
|
$
21.70
|
|
$ 22.86
|
|
$
23.61
|
|
(5) %
|
|
(8) %
|
|
$
22.45
|
|
$
23.40
|
|
(4) %
|
Equivalent (per
Boe)
|
$
41.08
|
|
$ 43.92
|
|
$
45.24
|
|
(6) %
|
|
(9) %
|
|
$
42.42
|
|
$
42.47
|
|
— %
|
Realized sales price
(including the effect of net derivative settlements): (1)
|
Oil (per
Bbl)
|
$
74.65
|
|
$ 80.31
|
|
$
78.77
|
|
(7) %
|
|
(5) %
|
|
$
77.12
|
|
$
74.76
|
|
3 %
|
Gas (per
Mcf)
|
$
1.95
|
|
$ 1.95
|
|
$
2.84
|
|
— %
|
|
(31) %
|
|
$
2.15
|
|
$
2.86
|
|
(25) %
|
NGLs (per
Bbl)
|
$
21.79
|
|
$ 22.86
|
|
$
24.21
|
|
(5) %
|
|
(10) %
|
|
$
22.29
|
|
$
23.83
|
|
(6) %
|
Equivalent (per
Boe)
|
$
42.13
|
|
$ 45.07
|
|
$
45.22
|
|
(7) %
|
|
(7) %
|
|
$
43.49
|
|
$
42.96
|
|
1 %
|
Net production
volumes: (2)
|
Oil (MMBbl)
|
7.1
|
|
6.6
|
|
6.2
|
|
8 %
|
|
15 %
|
|
19.5
|
|
17.7
|
|
10 %
|
Gas (Bcf)
|
34.5
|
|
32.2
|
|
32.9
|
|
7 %
|
|
5 %
|
|
97.9
|
|
98.9
|
|
(1) %
|
NGLs
(MMBbl)
|
2.8
|
|
2.4
|
|
2.5
|
|
13 %
|
|
11 %
|
|
7.4
|
|
7.2
|
|
3 %
|
Equivalent
(MMBoe)
|
15.6
|
|
14.4
|
|
14.1
|
|
8 %
|
|
11 %
|
|
43.3
|
|
41.4
|
|
5 %
|
Average net daily
production: (2)
|
Oil (MBbl per
day)
|
77.4
|
|
72.7
|
|
67.0
|
|
6 %
|
|
15 %
|
|
71.3
|
|
64.8
|
|
10 %
|
Gas (MMcf per
day)
|
375.4
|
|
354.0
|
|
357.9
|
|
6 %
|
|
5 %
|
|
357.3
|
|
362.2
|
|
(1) %
|
NGLs (MBbl per
day)
|
30.1
|
|
26.8
|
|
27.0
|
|
12 %
|
|
11 %
|
|
27.1
|
|
26.3
|
|
3 %
|
Equivalent (MBoe per
day)
|
170.0
|
|
158.5
|
|
153.7
|
|
7 %
|
|
11 %
|
|
157.9
|
|
151.5
|
|
4 %
|
Per Boe
data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating
expense
|
$
4.73
|
|
$ 4.82
|
|
$
5.08
|
|
(2) %
|
|
(7) %
|
|
$
5.01
|
|
$
5.07
|
|
(1) %
|
Transportation
costs
|
$
2.13
|
|
$ 1.94
|
|
$
2.07
|
|
10 %
|
|
3 %
|
|
$
2.05
|
|
$
2.58
|
|
(21) %
|
Production
taxes
|
$
1.87
|
|
$ 1.89
|
|
$
1.93
|
|
(1) %
|
|
(3) %
|
|
$
1.89
|
|
$
1.87
|
|
1 %
|
Ad valorem tax
expense
|
$
0.76
|
|
$ 0.82
|
|
$
0.70
|
|
(7) %
|
|
9 %
|
|
$
0.82
|
|
$
0.78
|
|
5 %
|
General and
administrative (3)
|
$
2.25
|
|
$ 2.16
|
|
$
2.07
|
|
4 %
|
|
9 %
|
|
$
2.23
|
|
$
2.04
|
|
9 %
|
Net derivative
settlement gain (loss)
|
$
1.05
|
|
$ 1.15
|
|
$
(0.02)
|
|
(9) %
|
|
5,350 %
|
|
$
1.07
|
|
$
0.49
|
|
118 %
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
$
12.98
|
|
$ 12.46
|
|
$
13.39
|
|
4 %
|
|
(3) %
|
|
$
12.68
|
|
$
12.12
|
|
5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Indicates a
non-GAAP measure or metric. Please refer above to the section
"Definitions of non-GAAP Measures and Metrics as Calculated by the
Company" for additional information.
|
(2) Amounts and
percentage changes may not calculate due to rounding.
|
(3) Includes non-cash
stock-based compensation expense per Boe of $0.34, $0.32, and $0.34
for the three months ended September 30, 2024, June 30, 2024,
and September 30, 2023, respectively, and $0.32 and $0.28 for
the nine months ended September 30, 2024, and 2023,
respectively.
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 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 September 30,
|
|
For the Nine
Months
Ended September 30,
|
|
For the Trailing
Twelve Months
Ended September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Net income
(GAAP)
|
$
240,523
|
|
$
222,343
|
|
$
582,015
|
|
$
570,769
|
|
$
829,126
|
Interest
expense
|
50,682
|
|
23,106
|
|
94,362
|
|
67,713
|
|
118,279
|
Interest
income
|
(18,017)
|
|
(4,106)
|
|
(31,120)
|
|
(13,802)
|
|
(37,172)
|
Income tax expense
(benefit)
|
57,127
|
|
(45,979)
|
|
142,786
|
|
51,619
|
|
187,489
|
Depletion,
depreciation, amortization, and asset retirement obligation
liability accretion
|
202,942
|
|
189,353
|
|
548,781
|
|
501,374
|
|
737,888
|
Exploration
(2)
|
10,759
|
|
9,071
|
|
44,121
|
|
40,612
|
|
58,842
|
Stock-based
compensation expense
|
6,587
|
|
6,038
|
|
17,393
|
|
14,519
|
|
23,124
|
Net derivative (gain)
loss
|
(86,283)
|
|
75,355
|
|
(70,256)
|
|
12,352
|
|
(150,762)
|
Net derivative
settlement gain (loss)
|
16,491
|
|
(314)
|
|
46,288
|
|
20,398
|
|
52,811
|
Other, net
|
706
|
|
698
|
|
2,126
|
|
1,625
|
|
1,998
|
Adjusted EBITDAX
(non-GAAP)
|
$
481,517
|
|
$
475,565
|
|
$
1,376,496
|
|
$
1,267,179
|
|
$
1,821,623
|
Interest
expense
|
(50,682)
|
|
(23,106)
|
|
(94,362)
|
|
(67,713)
|
|
(118,279)
|
Interest
income
|
18,017
|
|
4,106
|
|
31,120
|
|
13,802
|
|
37,172
|
Income tax (expense)
benefit
|
(57,127)
|
|
45,979
|
|
(142,786)
|
|
(51,619)
|
|
(187,489)
|
Exploration
(2)(3)
|
(10,456)
|
|
(8,912)
|
|
(34,892)
|
|
(31,566)
|
|
(49,793)
|
Amortization of
deferred financing costs
|
2,182
|
|
1,371
|
|
4,925
|
|
4,114
|
|
6,297
|
Deferred income
taxes
|
45,615
|
|
(51,075)
|
|
116,522
|
|
43,171
|
|
161,607
|
Other, net
|
(8,843)
|
|
(8,041)
|
|
(36,945)
|
|
(22,160)
|
|
(27,323)
|
Net change in working
capital
|
32,040
|
|
(52,893)
|
|
(15,433)
|
|
(57,329)
|
|
37,345
|
Net cash provided by
operating activities (GAAP)
|
$
452,263
|
|
$
382,994
|
|
$
1,204,645
|
|
$
1,097,879
|
|
$
1,681,160
|
|
|
|
|
|
|
|
|
|
|
|
(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 activities.
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2024
|
|
Reconciliation of
Net Income to Adjusted Net Income (1)
|
|
|
|
|
(in thousands, except
per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
September
30,
|
|
For the Nine Months
Ended
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
(GAAP)
|
$
240,523
|
|
$
222,343
|
|
$
582,015
|
|
$
570,769
|
Net derivative (gain)
loss
|
(86,283)
|
|
75,355
|
|
(70,256)
|
|
12,352
|
Net derivative
settlement gain (loss)
|
16,491
|
|
(314)
|
|
46,288
|
|
20,398
|
Other, net
|
706
|
|
698
|
|
2,126
|
|
1,625
|
Tax effect of
adjustments (2)
|
14,992
|
|
(16,435)
|
|
4,740
|
|
(7,459)
|
Net R&D tax credit
carryover (3)
|
—
|
|
(76,686)
|
|
—
|
|
(76,686)
|
Adjusted net income
(non-GAAP)
|
$
186,429
|
|
$
204,961
|
|
$
564,913
|
|
$
520,999
|
|
|
|
|
|
|
|
|
Diluted net income
per common share (GAAP)
|
$
2.09
|
|
$
1.88
|
|
$
5.03
|
|
$
4.75
|
Net derivative (gain)
loss
|
(0.75)
|
|
0.64
|
|
(0.61)
|
|
0.10
|
Net derivative
settlement gain (loss)
|
0.14
|
|
—
|
|
0.40
|
|
0.17
|
Other, net
|
0.01
|
|
—
|
|
0.02
|
|
0.02
|
Tax effect of
adjustments (2)
|
0.13
|
|
(0.14)
|
|
0.04
|
|
(0.06)
|
Net R&D tax credit
carryover
|
—
|
|
(0.65)
|
|
—
|
|
(0.64)
|
Adjusted net income
per diluted common share (non-GAAP)
|
$
1.62
|
|
$
1.73
|
|
$
4.88
|
|
$
4.34
|
|
|
|
|
|
|
|
|
Basic weighted-average
common shares outstanding
|
114,405
|
|
117,823
|
|
114,870
|
|
119,589
|
Diluted
weighted-average common shares outstanding
|
114,993
|
|
118,328
|
|
115,701
|
|
120,165
|
|
|
|
|
|
|
|
|
Note: Amounts may not
calculate due to rounding.
|
|
|
|
|
|
|
|
|
(1)
|
See "Definitions of
non-GAAP Measures and Metrics as Calculated by the Company"
above.
|
(2)
|
The tax effect of
adjustments for each of the three and nine months ended
September 30, 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.
|
(3)
|
Adjusted net income
removes the benefit of the research and development tax credit
carryover related to tax years prior to 2023.
|
SM ENERGY
COMPANY
|
FINANCIAL HIGHLIGHTS
(UNAUDITED)
|
September 30,
2024
|
|
|
|
Reconciliation of
Total Principal Amount of Debt to Net
Debt (1)
|
|
|
|
(in
thousands)
|
|
|
|
|
As of September 30,
2024
|
|
As of October 1,
2024
|
Principal amount of
Senior Notes (2)
|
$
2,736,026
|
|
$
2,736,026
|
Revolving credit
facility (2)
|
—
|
|
190,000
|
Total principal
amount of debt (GAAP)
|
2,736,026
|
|
2,926,026
|
Less: Cash and cash
equivalents
|
1,735,313
|
|
21,808
|
Net Debt
(non-GAAP)
|
$
1,000,713
|
|
$
2,904,218
|
|
|
|
|
(1) See "Definitions of
non-GAAP Measures and Metrics as Calculated by the Company"
above.
|
(2) Amounts as of
September 30, 2024, are from Note 5 - Long-Term Debt in Part
I, Item 1 of the Company's Form 10-Q.
|
Adjusted Free Cash
Flow (1)
|
|
|
|
|
|
|
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
September
30,
|
|
For the Nine Months
Ended
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net cash provided by
operating activities (GAAP)
|
|
$
452,263
|
|
$
382,994
|
|
$ 1,204,645
|
|
$ 1,097,879
|
Net change in working
capital
|
|
(32,040)
|
|
52,893
|
|
15,433
|
|
57,329
|
Cash flow from
operations before net change in working capital
(non-GAAP)
|
|
420,223
|
|
435,887
|
|
1,220,078
|
|
1,155,208
|
|
|
|
|
|
|
|
|
|
Capital expenditures
(GAAP)
|
|
302,107
|
|
216,710
|
|
957,156
|
|
766,756
|
Changes in capital
expenditure accruals
|
|
(11,696)
|
|
11,463
|
|
(33,187)
|
|
35,683
|
Capital expenditures
before changes in accruals (non-GAAP)
|
|
290,411
|
|
228,173
|
|
923,969
|
|
802,439
|
|
|
|
|
|
|
|
|
|
Adjusted free cash
flow (non-GAAP)
|
|
$
129,812
|
|
$
207,714
|
|
$
296,109
|
|
$
352,769
|
|
|
|
|
|
|
|
|
|
(1) See "Definitions of
non-GAAP Measures and Metrics as Calculated by the Company"
above.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/sm-energy-reports-third-quarter-2024-results-highlighting-excellent-operational-execution-that-delivered-increased-oil-production-on-lower-capital-302293302.html
SOURCE SM Energy Company