Cimarex Reports Fourth-Quarter and Full-Year 2014 Results
- Proved Reserves up 25 percent to 3.1 Tcfe
- Record quarterly production of 950 MMcfe per day
- Five New Wolfcamp D Long Laterals average 2,236 BOE/day
- Meramec tests average 10.2 MMcfe/day
DENVER, Feb. 17, 2015 /PRNewswire/ -- Cimarex Energy Co. (NYSE: XEC) today reported fourth quarter 2014 net income of $75.8 million, or $0.86 per diluted share. Adjusted fourth quarter net income was $76.4 million, or $0.87 per diluted share, compared to fourth-quarter 2013 adjusted net income of $117.6 million, or $1.35 per diluted share(1). For the year, net income totaled $507.2 million, or $5.78 per diluted share. Adjusted net income for the full year was $5.76 per share(1). Adjusted cash flow from operations grew 18 percent in 2014 to $1.63 billion(1). Strong growth in production resulted in record revenues of $2.4 billion in 2014, up 21 percent from 2013.
Total company production volumes reached a record 949.5 million cubic feet equivalent (MMcfe) per day in the fourth quarter, up 35 percent from a year ago. Despite weather and pipeline disruptions that impacted Permian operations early in the quarter, Permian oil production increased 12 percent sequentially and averaged 38,246 barrels per day in the fourth quarter. For the full year, daily production volumes averaged a record 869 MMcfe per day, up 25 percent over 2013 average daily output of 693 MMcfe per day.
In 2014 Cimarex invested $2.2 billion including exploration and development expenditures of $1.9 billion and property acquisitions of $250 million. These investments were largely funded with cash flow and the proceeds from property sales.
Proved reserves at December 31, 2014 were 3.1 trillion cubic feet equivalent (Tcfe), up 25 percent year over year. Reserves added from extensions and discoveries totaled 814 billion cubic feet equivalent (Bcfe) and when combined with upward revisions of 105 Bcfe, replaced 290 percent of production. Proved reserves are 77 percent proved developed. (See table of Proved Reserves below.)
Sharp declines in oil prices impacted the company's financial results for both the fourth quarter and full year. Realized oil prices averaged $64.94 per barrel in the fourth quarter and $83.70 for the full year, down 30 and 10 percent versus the respective periods a year ago. In the fourth quarter, natural gas prices averaged $3.95 per Mcf and NGL prices averaged $25.32 per barrel compared to $3.85 and $31.68, respectively, in the fourth quarter of 2013. (See table of Price and Production Data below.)
Total debt at December 31, 2014, consisted of $1.5 billion of long-term notes. Cimarex had no borrowings under its revolving credit facility and had a cash balance of $406 million. Debt was 25 percent of total capitalization(2).
Operations Update
During 2014, Cimarex participated in the drilling and completion of 312 gross (175 net) wells, 185 of which we operated. Total exploration and development investment was $1.88 billion. Of the total, 73 percent was invested in Permian projects and 25 percent in the Mid-Continent.
At year-end, 54 gross (32 net) wells were drilled and awaiting completion — 39 gross (27 net) in the Permian and 15 gross (5 net) in the Mid-Continent.
WELLS DRILLED AND COMPLETED BY REGION |
||||||||||||
For the Three Months Ended |
For the Twelve Months Ended |
|||||||||||
December 31, |
December 31, |
|||||||||||
2014 |
2013 |
2014 |
2013 |
|||||||||
Gross wells |
||||||||||||
Permian Basin |
54 |
43 |
171 |
175 |
||||||||
Mid-Continent |
33 |
29 |
139 |
183 |
||||||||
Other |
- |
2 |
2 |
7 |
||||||||
87 |
74 |
312 |
365 |
|||||||||
Net wells |
||||||||||||
Permian Basin |
39 |
28 |
117 |
115 |
||||||||
Mid-Continent |
14 |
9 |
57 |
65 |
||||||||
Other |
- |
1 |
1 |
5 |
||||||||
53 |
38 |
175 |
185 |
|||||||||
% Gross wells completed as producers |
100% |
99% |
99% |
99% |
Permian Basin
Production from the Permian Basin averaged 446.4 MMcfe per day in the fourth quarter, a 34 percent increase over fourth-quarter 2013 and 9 percent sequentially. Quarterly oil volumes increased 29 percent year-over-year to 38,246 barrels per day and accounted for 51 percent of the region's total production for the quarter.
Cimarex drilled and completed 54 gross (39 net) Permian Basin wells during the fourth quarter, bringing the total for 2014 to 171 gross (117 net) wells.
Cimarex participated in the drilling and completion of 48 gross (27 net) New Mexico Bone Spring wells during 2014. Average 30-day gross peak production from the Cimarex-operated wells was 930 barrels of oil equivalent (BOE) per day (79 percent oil). Ward County, Texas Third Bone Spring drilling totaled 13 gross (seven net) wells with average 30-day gross peak production rates of approximately 937 BOE per day (79 percent oil) from Cimarex-operated wells. Culberson County Bone Spring wells totaled 16 gross (nine net) with average 30-day gross peak production rates of approximately 1,065 BOE per day (64 percent oil) from Cimarex-operated wells. Cimarex also drilled and completed 14 gross (14 net) horizontal Avalon shale wells in 2014. The Cimarex-operated Avalon wells had an average 30-day gross production rate per well of approximately 797 BOE per day (67 percent oil).
Of note, Cimarex recently completed several long lateral Wolfcamp wells in the Delaware Basin, including five 10,000-foot Wolfcamp D wells in Culberson County, Texas. These wells had an average 30-day gross peak production rate of 2,236 BOE per day (26 percent oil, 45 percent gas, 29 percent NGL). Cimarex also completed its first Wolfcamp A long lateral in Culberson County. The Gato de Sol 34 Unit #1H was completed on a 7,500-foot lateral with a 30-stage completion and had an average 30-day peak production rate 1,491 BOE per day (50 percent oil, 30 percent gas, 20 percent NGL).
Mid-Continent
The majority of Mid-Continent activity was in the Cana-Woodford shale play in western Oklahoma, where Cimarex drilled and completed 94 gross (42 net) wells in 2014. Fourth-quarter 2014 net production from Cana-Woodford averaged 384.3 MMcfe per day and was 40 percent of Cimarex's total company production. Total Mid-Continent production averaged 488.0 MMcfe per day for the fourth quarter of 2014 and 451.2 MMcfe per day for the full year. At year-end, 15 gross (5 net) wells were awaiting completion, including 10 gross (4 net) Cana-Woodford wells.
Cimarex also tested a new zone in the Mid-Continent in 2014. Called the Meramec, it sits above the Woodford Shale and is up to 550 feet thick. Cimarex drilled seven wells in 2014 over a broad swath of its acreage. All the Meramec wells were drilled using 5,000-foot laterals and 20 stage completions. The first six wells had an average 30-day peak production rate of 10.2 MMcfe per day. Oil comprised between 20-55 percent of the total production stream. Natural gas averaged 44 percent and NGL averaged 39 percent. The seventh well is currently flowing back. Cimarex has approximately 115,000 net acres that are prospective for the Meramec.
Production by Region
Cimarex's average daily production and commodity price by region is summarized below:
DAILY PRODUCTION BY REGION |
||||||||||
For the Three Months Ended |
For the Twelve Months Ended |
|||||||||
December 31, |
December 31, |
|||||||||
2014 |
2013 |
2014 |
2013 |
|||||||
Permian Basin |
||||||||||
Gas (MMcf) |
142.2 |
106.2 |
123.8 |
97.0 |
||||||
Oil (Bbls) |
38,246 |
29,651 |
34,390 |
29,421 |
||||||
NGL (Bbls) |
12,444 |
8,001 |
11,471 |
7,734 |
||||||
Total Equivalent (MMcfe) |
446.4 |
332.1 |
399.0 |
320.0 |
||||||
Mid-Continent |
||||||||||
Gas (MMcf) |
314.5 |
231.3 |
292.4 |
232.3 |
||||||
Oil (Bbls) |
7,889 |
5,956 |
7,348 |
5,947 |
||||||
NGL (Bbls) |
21,044 |
12,745 |
19,122 |
13,032 |
||||||
Total Equivalent (MMcfe) |
488.0 |
343.5 |
451.2 |
346.1 |
||||||
Total Company |
||||||||||
Gas (MMcf) |
464.6 |
351.5 |
425.0 |
343.1 |
||||||
Oil (Bbls) |
46,990 |
37,237 |
42,846 |
36,659 |
||||||
NGL (Bbls) |
33,830 |
21,663 |
31,078 |
21,578 |
||||||
Total Equivalent (MMcfe) |
949.5 |
704.9 |
868.6 |
692.6 |
||||||
AVERAGE REALIZED PRICE BY REGION * |
||||||||||
For the Three Months Ended |
For the Twelve Months Ended |
|||||||||
December 31, |
December 31, |
|||||||||
2014 |
2013 |
2014 |
2013 |
|||||||
Permian Basin |
||||||||||
Gas ($ per Mcf) |
3.96 |
4.11 |
4.48 |
3.91 |
||||||
Oil ($ per Bbl) |
64.38 |
92.00 |
82.44 |
93.02 |
||||||
NGL ($ per Bbl) |
22.23 |
27.13 |
30.04 |
26.13 |
||||||
Mid-Continent |
||||||||||
Gas ($ per Mcf) |
3.94 |
3.73 |
4.42 |
3.70 |
||||||
Oil ($ per Bbl) |
66.91 |
93.23 |
88.23 |
93.48 |
||||||
NGL ($ per Bbl) |
27.18 |
34.55 |
35.03 |
31.25 |
||||||
Total Company |
||||||||||
Gas ($ per Mcf) |
3.95 |
3.85 |
4.43 |
3.76 |
||||||
Oil ($ per Bbl) |
64.94 |
92.34 |
83.70 |
93.44 |
||||||
NGL ($ per Bbl) |
25.32 |
31.68 |
33.14 |
29.36 |
||||||
* |
Prior to 2014, our average realized prices for gas and NGLs were net of certain processing fees. Beginning in 2014, these fees are no longer included in realized prices. The resulting positive impact on gas prices for the total company for the three and twelve months ended December 31, 2014 was $0.06 per Mcf and $0.07 per Mcf, respectively. The positive impact on NGL prices for the total company was $3.36 per Bbl and $3.54 per Bbl for the three and twelve months ended December 31, 2014, respectively. |
|||||||||
Conference call and webcast
Cimarex will host a conference call tomorrow, February 18 at 9:00 a.m. Mountain Time (11:00 a.m. Eastern Time). The call will be webcast and accessible on the Cimarex website at www.cimarex.com. To participate in the live, interactive call, please dial 866-367-3053 five minutes before the scheduled start time (international callers dial 1-412-902-4216). A replay will be available for one week following the call by dialing 877-344-7529 (international callers dial 1-412-317-0088); conference I.D. 10059816. The replay will also be available on the company's website or via the Cimarex App.
Investor Presentation
For more details on Cimarex's 2014 results, please refer to the company's investor presentation available at www.cimarex.com.
About Cimarex Energy
Denver-based Cimarex Energy Co. is an independent oil and gas exploration and production company with principal operations in the Mid-Continent and Permian Basin areas of the U.S.
This press release contains forward-looking statements, including statements regarding projected results and future events. Please refer to the company's Annual Report on Form 10-K for the year ended December 31, 2014, to be filed with the SEC, for a list of certain risk factors that may affect these forward-looking statements.
Actual results may differ materially from company projections and other forward-looking statements and can be affected by a variety of factors outside the control of the company including, among other things: oil, NGL and natural gas price volatility; the ability to complete property sales or other transactions; the ability to receive drilling and other permits and rights-of-way in a timely manner; development drilling and testing results; the potential for production decline rates to be greater than expected; performance of acquired properties and newly drilled wells; costs and availability of third party facilities for gathering, processing, refining and transportation; regulatory approvals, including regulatory restrictions on federal lands; legislative or regulatory changes, including initiatives related to hydraulic fracturing; higher than expected costs and expenses, including the availability and cost of services and materials; unexpected future capital expenditures; economic and competitive conditions; the ability to obtain industry partners to jointly explore certain prospects, and the willingness and ability of those partners to meet capital obligations when requested; declines in the values of our oil and gas properties resulting in impairments; changes in estimates of proved reserves; compliance with environmental and other regulations; derivative and hedging activities; risks associated with operating in one major geographic area; the success of the company's risk management activities; title to properties; litigation; environmental liabilities; and other factors discussed in the company's reports filed with the SEC. Cimarex Energy Co. encourages readers to consider the risks and uncertainties associated with projections and other forward-looking statements. In addition, the company assumes no obligation to publicly revise or update any forward-looking statements based on future events or circumstances.
(1) |
Adjusted net income and adjusted cash flow from operations are non-GAAP financial measures. See below for a reconciliation of the related amounts. |
(2) |
Reconciliation of debt to total capitalization, which is a non-GAAP measure, is: long-term debt of $1.5 billion divided by long-term debt of $1.5 billion plus stockholders' equity of $4.5 billion. |
RECONCILIATION OF ADJUSTED NET INCOME |
||||||||||||
For the Three Months Ended |
For the Twelve Months Ended |
|||||||||||
December 31, |
December 31, |
|||||||||||
2014 |
2013 |
2014 |
2013 |
|||||||||
(in thousands, net of tax, except per share data) |
||||||||||||
Net income |
$ |
75,792 |
$ |
206,827 |
$ |
507,204 |
$ |
564,689 |
||||
Increase (decrease) in litigation expense |
— |
(90,264) |
— |
(90,264) |
||||||||
Mark-to-market (gain) loss on open derivative positions |
587 |
1,065 |
2,440 |
(2,452) |
||||||||
Gain on sale of midstream assets |
— |
— |
(4,276) |
(2,708) |
||||||||
Adjusted net income |
$ |
76,379 |
$ |
117,628 |
$ |
505,368 |
$ |
469,265 |
||||
Diluted earnings per share * |
$ |
0.86 |
$ |
2.37 |
$ |
5.78 |
$ |
6.47 |
||||
Adjusted diluted earnings per share * |
$ |
0.87 |
$ |
1.35 |
$ |
5.76 |
$ |
5.38 |
||||
Diluted shares attributable to common stockholders and participating securities |
87,695 |
87,298 |
87,732 |
87,281 |
||||||||
Estimated tax rates utilized |
37.1% |
36.8% |
37.1% |
36.8% |
||||||||
Adjusted net income and adjusted diluted earnings per share excludes the noted item because management believes this item affects the comparability of operating results. The company discloses these non-GAAP financial measures as a useful adjunct to GAAP earnings because: |
||||||||||||
a) Management uses adjusted net income to evaluate the company's operational trends and performance relative to other oil and gas exploration and production companies. |
||||||||||||
b) Adjusted net income is more comparable to earnings estimates provided by research analysts. |
||||||||||||
* Earnings per share are based on actual figures rather than the rounded figures presented. |
||||||||||||
RECONCILIATION OF ADJUSTED CASH FLOW FROM OPERATIONS |
||||||||||||
For the Three Months Ended |
For the Twelve Months Ended |
|||||||||||
December 31, |
December 31, |
|||||||||||
2014 |
2013 |
2014 |
2013 |
|||||||||
(in thousands) |
||||||||||||
Net cash provided by operating activities |
$ |
347,395 |
$ |
383,600 |
$ |
1,619,365 |
$ |
1,324,348 |
||||
Change in operating assets and liabilities |
(4,935) |
(28,131) |
14,847 |
63,840 |
||||||||
Adjusted cash flow from operations |
$ |
342,460 |
$ |
355,469 |
$ |
1,634,212 |
$ |
1,388,188 |
||||
Management believes that the non-GAAP measure of adjusted cash flow from operations is useful information for investors because it is used internally and is accepted by the investment community as a means of measuring the company's ability to fund its capital program, without fluctuations caused by changes in current assets and liabilities, which are included in the GAAP measure of cash flow from operating activities. It is also used by professional research analysts in providing investment recommendations pertaining to companies in the oil and gas exploration and production industry. |
PRICE AND PRODUCTION DATA |
||||||||||||
For the Three Months Ended |
For the Twelve Months Ended |
|||||||||||
December 31, |
December 31, |
|||||||||||
2014 |
2013 |
2014 |
2013 |
|||||||||
Gas: |
||||||||||||
Total production (MMcf) |
42,743 |
32,334 |
155,128 |
125,248 |
||||||||
Daily production (MMcf) |
465 |
352 |
425 |
343 |
||||||||
Price (per Mcf) * |
$ |
3.95 |
$ |
3.85 |
$ |
4.43 |
$ |
$3.76 |
||||
Oil: |
||||||||||||
Total production (Bbls) |
4,323,087 |
3,425,758 |
15,638,904 |
13,380,383 |
||||||||
Daily production (Bbls) |
46,990 |
37,237 |
42,846 |
36,659 |
||||||||
Price (per Bbl) |
$ |
64.94 |
$ |
92.34 |
$ |
83.70 |
$ |
$93.44 |
||||
NGLs: |
||||||||||||
Total production (Bbls) |
3,112,335 |
1,993,029 |
11,343,430 |
7,876,123 |
||||||||
Daily production (Bbls) |
33,830 |
21,663 |
31,078 |
21,578 |
||||||||
Price (per Bbl) * |
$ |
25.32 |
$ |
31.68 |
$ |
33.14 |
$ |
$29.36 |
||||
* |
Prior to 2014, our average realized prices for gas and NGLs were net of certain processing fees. Beginning in 2014, these fees are no longer included in realized prices. The resulting positive impact on gas prices for the three and twelve months ended December 31, 2014 was $0.06 per Mcf and $0.07 per Mcf, respectively. The positive impact on NGL prices was $3.36 per Bbl and $3.54 per Bbl for the three and twelve months ended December 31, 2014, respectively. |
PROVED RESERVES |
||||||||||||
Gas |
Oil |
NGL |
Total |
|||||||||
(Bcf) |
(MBbls) |
(MBbls) |
(Bcfe) |
|||||||||
December 31, 2013 |
1,293.5 |
108,533 |
92,044 |
2,497.0 |
||||||||
Revisions of previous estimates |
85.5 |
(1,039) |
4,262 |
104.8 |
||||||||
Extensions and discoveries |
420.4 |
29,155 |
36,424 |
813.9 |
||||||||
Purchase of reserves |
88.2 |
1,383 |
6,186 |
133.6 |
||||||||
Production |
(155.1) |
(15,639) |
(11,343) |
(317.0) |
||||||||
Sale of properties |
(65.8) |
(3,401) |
(2,300) |
(100.0) |
||||||||
December 31, 2014 |
1,666.7 |
118,992 |
125,273 |
3,132.3 |
||||||||
Proved developed reserves |
||||||||||||
Year-end 2013 |
1,060.7 |
86,665 |
69,089 |
1,995.2 |
||||||||
Year-end 2014 |
1,264.0 |
100,050 |
89,630 |
2,402.0 |
||||||||
2014 |
2013 |
% Change |
||||||||||
Pre-tax PV-10 ($ in millions) ** |
$6,389.5 |
$5,200.6 |
23% |
|||||||||
Standardized Measure ($ in millions) |
$4,352.8 |
$3,598.9 |
21% |
|||||||||
Average prices used in Standardized Measure |
||||||||||||
Gas Price per Mcf |
$3.61 |
$3.01 |
20% |
|||||||||
Oil price per barrel |
$86.85 |
$92.74 |
-6% |
|||||||||
NGL price per barrel |
$28.23 |
$28.42 |
-1% |
|||||||||
** Pre-tax PV-10% is a non-GAAP financial measure. Pre-tax PV-10% is comparable to the standardized measure, which is the most directly comparable GAAP financial measure. Pre-tax PV-10% is computed on the same basis as the standardized measure but without deducting future income taxes. As of December 31, 2014 and 2013, Cimarex's discounted future income taxes were $2,036.6 million and $1,601.7 million, respectively. Cimarex's standardized measure of discounted future net cash flows was $4,352.8 million at year-end 2014 and $3,598.9 million at year-end 2013. Cimarex believes pre-tax PV-10% is a useful measure for investors for evaluating the relative monetary significance of its oil and natural gas properties. Cimarex further believes investors may utilize its pre-tax PV-10% as a basis for comparison of the relative size and value of its reserves to other companies because many factors that are unique to each individual company impact the amount of future income taxes to be paid. However, pre-tax PV-10% is not a substitute for the standardized measure of discounted future net cash flows. Cimarex's pre-tax PV-10% and the standardized measure of discounted future net cash flows do not purport to present the fair value of its oil and natural gas reserves. |
||||||||||||
PROVED RESERVES BY REGION |
||||||||||||
Gas |
Oil |
NGL |
Total |
|||||||||
(Bcf) |
(MBbls) |
(MBbls) |
(Bcfe) |
|||||||||
Mid-Continent |
1,280.2 |
27,791 |
89,621 |
1,984.7 |
||||||||
Permian Basin |
370.7 |
90,081 |
35,253 |
1,122.7 |
||||||||
Other |
15.8 |
1,120 |
399 |
24.9 |
||||||||
1,666.7 |
118,992 |
125,273 |
3,132.3 |
OIL AND GAS CAPITALIZED EXPENDITURES |
||||||||||||
For the Three Months Ended |
For the Twelve Months Ended |
|||||||||||
December 31, |
December 31, |
|||||||||||
2014 |
2013 |
2014 |
2013 |
|||||||||
(in thousands) |
||||||||||||
Acquisitions: |
||||||||||||
Proved |
$ |
125 |
$ |
5 |
$ |
138,508 |
$ |
682 |
||||
Unproved |
314 |
30,915 |
111,225 |
36,396 |
||||||||
439 |
30,920 |
249,733 |
37,078 |
|||||||||
Exploration and development: |
||||||||||||
Land and Seismic |
28,349 |
38,043 |
176,061 |
165,107 |
||||||||
Exploration and development |
421,241 |
340,843 |
1,704,961 |
1,400,388 |
||||||||
449,590 |
378,886 |
1,881,022 |
1,565,495 |
|||||||||
Sale proceeds: |
||||||||||||
Proved |
(1,038) |
(22,208) |
(270,766) |
(58,874) |
||||||||
Unproved |
(38) |
(1,588) |
(175,341) |
(2,629) |
||||||||
(1,076) |
(23,796) |
(446,107) |
(61,503) |
|||||||||
$ |
448,953 |
$ |
386,010 |
$ |
1,684,648 |
$ |
1,541,070 |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (unaudited) |
|||||||||||||||||
For the Three Months Ended |
For the Twelve Months Ended |
||||||||||||||||
December 31, |
December 31, |
||||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||
Revenues: |
|||||||||||||||||
Oil sales |
$ |
280,729 |
$ |
316,333 |
$ |
1,308,958 |
$ |
1,250,212 |
|||||||||
Gas sales |
168,791 |
124,553 |
687,930 |
471,045 |
|||||||||||||
NGL sales |
78,813 |
63,142 |
375,941 |
231,248 |
|||||||||||||
Gas gathering and other, net |
10,218 |
12,574 |
51,347 |
45,546 |
|||||||||||||
538,551 |
516,602 |
2,424,176 |
1,998,051 |
||||||||||||||
Costs and expenses: |
|||||||||||||||||
Depreciation, depletion, amortization and accretion |
219,536 |
173,932 |
816,103 |
623,863 |
|||||||||||||
Production |
91,994 |
71,757 |
342,304 |
286,742 |
|||||||||||||
Transportation, processing, and other operating |
50,115 |
27,086 |
195,414 |
93,580 |
|||||||||||||
Gas gathering and other |
7,700 |
7,566 |
35,113 |
25,876 |
|||||||||||||
Taxes other than income |
29,339 |
28,693 |
128,793 |
112,732 |
|||||||||||||
General and administrative |
23,637 |
20,050 |
81,160 |
77,466 |
|||||||||||||
Stock compensation |
4,126 |
3,820 |
15,001 |
14,279 |
|||||||||||||
(Gain) loss on derivative instruments, net |
(12,722) |
1,442 |
(3,762) |
209 |
|||||||||||||
Other operating (income) expense, net |
82 |
(140,138) |
116 |
(132,334) |
|||||||||||||
413,807 |
194,208 |
1,610,242 |
1,102,413 |
||||||||||||||
Operating income |
124,744 |
322,394 |
813,934 |
895,638 |
|||||||||||||
Other (income) and expense: |
|||||||||||||||||
Interest expense |
20,093 |
12,698 |
68,617 |
50,926 |
|||||||||||||
Amortization of deferred financing costs |
1,127 |
1,003 |
4,248 |
4,047 |
|||||||||||||
Capitalized interest |
(10,055) |
(7,649) |
(35,925) |
(31,517) |
|||||||||||||
Other, net |
(6,700) |
(7,881) |
(28,907) |
(21,518) |
|||||||||||||
Income before income tax |
120,279 |
324,223 |
805,901 |
893,700 |
|||||||||||||
Income tax expense |
44,487 |
117,396 |
298,697 |
329,011 |
|||||||||||||
Net income |
$ |
75,792 |
$ |
206,827 |
$ |
507,204 |
$ |
564,689 |
|||||||||
Earnings per share to common stockholders: |
|||||||||||||||||
Basic |
$ |
0.87 |
$ |
2.37 |
$ |
5.79 |
$ |
6.48 |
|||||||||
Diluted |
$ |
0.86 |
$ |
2.37 |
$ |
5.78 |
$ |
6.47 |
|||||||||
Dividends per share |
$ |
0.16 |
$ |
0.14 |
$ |
0.64 |
$ |
0.56 |
|||||||||
Shares attributable to common stockholders: |
|||||||||||||||||
Unrestricted common shares outstanding |
85,679 |
85,288 |
85,679 |
85,288 |
|||||||||||||
Diluted common shares |
85,773 |
85,426 |
85,810 |
85,409 |
|||||||||||||
Shares attributable to common stockholders and participating securities: |
|||||||||||||||||
Basic shares outstanding |
87,601 |
87,161 |
87,601 |
87,161 |
|||||||||||||
Fully diluted shares |
87,695 |
87,298 |
87,732 |
87,281 |
|||||||||||||
Comprehensive income: |
|||||||||||||||||
Net income |
$ |
75,792 |
$ |
206,827 |
$ |
507,204 |
$ |
564,689 |
|||||||||
Other comprehensive income: |
|||||||||||||||||
Change in fair value of investments, net of tax |
52 |
314 |
(87) |
715 |
|||||||||||||
Total comprehensive income |
$ |
75,844 |
$ |
207,141 |
$ |
507,117 |
$ |
565,404 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENTS (unaudited) |
||||||||||||||||||
For the Three Months Ended |
For the Twelve Months Ended |
|||||||||||||||||
December 31, |
December 31, |
|||||||||||||||||
2014 |
2013 |
2014 |
2013 |
|||||||||||||||
(in thousands) |
||||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||
Net income |
$ |
75,792 |
$ |
206,827 |
$ |
507,204 |
$ |
564,689 |
||||||||||
Adjustment to reconcile net income to net cash |
||||||||||||||||||
provided by operating activities: |
||||||||||||||||||
Depreciation, depletion, amortization and accretion |
219,536 |
173,932 |
816,103 |
623,863 |
||||||||||||||
Deferred income taxes |
44,083 |
118,085 |
298,293 |
329,700 |
||||||||||||||
Stock compensation |
4,126 |
3,820 |
15,001 |
14,279 |
||||||||||||||
(Gain) loss on derivative instruments |
(12,722) |
1,442 |
(3,762) |
209 |
||||||||||||||
Settlements on derivative instruments |
13,656 |
244 |
7,641 |
(4,088) |
||||||||||||||
Changes in non-current assets and liabilities |
(567) |
(150,317) |
(2,440) |
(141,215) |
||||||||||||||
Amortization of deferred financing costs and other, net |
||||||||||||||||||
(1,444) |
1,436 |
(3,828) |
751 |
|||||||||||||||
Changes in operating assets and liabilities: |
||||||||||||||||||
Receivables, net |
27,958 |
23,351 |
(35,133) |
(64,780) |
||||||||||||||
Other current assets |
682 |
4,435 |
(25,428) |
14,234 |
||||||||||||||
Accounts payable and other current liabilities |
(23,705) |
345 |
45,714 |
(13,294) |
||||||||||||||
Net cash provided by operating activities |
347,395 |
383,600 |
1,619,365 |
1,324,348 |
||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||
Oil and gas expenditures |
(477,321) |
(406,733) |
(2,108,250) |
(1,572,288) |
||||||||||||||
Sales of oil and gas assets |
(1,729) |
23,796 |
449,981 |
61,503 |
||||||||||||||
Sales of other assets |
235 |
409 |
8,413 |
31,661 |
||||||||||||||
Other capital expenditures |
(13,827) |
(17,256) |
(90,611) |
(51,913) |
||||||||||||||
Net cash used by investing activities |
(492,642) |
(399,784) |
(1,740,467) |
(1,531,037) |
||||||||||||||
Cash flows from financing activities: |
||||||||||||||||||
Net bank debt borrowings |
— |
24,000 |
(174,000) |
174,000 |
||||||||||||||
Proceeds from other long-term debt |
— |
— |
750,000 |
— |
||||||||||||||
Financing costs incurred |
— |
— |
(11,616) |
(100) |
||||||||||||||
Dividends paid |
(13,917) |
(12,142) |
(53,849) |
(46,712) |
||||||||||||||
Issuance of common stock and other |
1,369 |
4,326 |
11,898 |
14,494 |
||||||||||||||
Net cash provided by (used in) financing activities |
(12,548) |
16,184 |
522,433 |
141,682 |
||||||||||||||
Net change in cash and cash equivalents |
(157,795) |
— |
401,331 |
(65,007) |
||||||||||||||
Cash and cash equivalents at beginning of period |
563,657 |
4,531 |
4,531 |
69,538 |
||||||||||||||
Cash and cash equivalents at end of period |
$ |
405,862 |
$ |
4,531 |
$ |
405,862 |
$ |
4,531 |
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited) |
|||||||||||
December 31, |
December 31, |
||||||||||
2014 |
2013 |
||||||||||
Assets |
(in thousands, except share data) |
||||||||||
Current assets: |
|||||||||||
Cash and cash equivalents |
$ |
405,862 |
$ |
4,531 |
|||||||
Receivables, net |
412,108 |
367,754 |
|||||||||
Oil and gas well equipment and supplies |
89,780 |
66,772 |
|||||||||
Deferred income taxes |
13,475 |
16,854 |
|||||||||
Derivative instruments |
— |
4,268 |
|||||||||
Other current assets |
10,579 |
8,960 |
|||||||||
Total current assets |
931,804 |
469,139 |
|||||||||
Oil and gas properties at cost, using the full cost method of accounting: |
|||||||||||
Proved properties |
14,402,064 |
12,863,961 |
|||||||||
Unproved properties and properties under development, not being amortized |
|||||||||||
759,149 |
585,361 |
||||||||||
15,161,213 |
13,449,322 |
||||||||||
Less – accumulated depreciation, depletion and amortization |
(8,257,502) |
(7,483,685) |
|||||||||
Net oil and gas properties |
6,903,711 |
5,965,637 |
|||||||||
Fixed assets, net |
211,031 |
146,918 |
|||||||||
Goodwill |
620,232 |
620,232 |
|||||||||
Other assets, net |
58,515 |
51,209 |
|||||||||
$ |
8,725,293 |
$ |
7,253,135 |
||||||||
Liabilities and Stockholders' Equity |
|||||||||||
Current liabilities: |
|||||||||||
Accounts payable |
$ |
138,051 |
$ |
116,110 |
|||||||
Accrued liabilities |
447,384 |
412,495 |
|||||||||
Derivative instruments |
— |
389 |
|||||||||
Revenue payable |
190,892 |
154,173 |
|||||||||
Total current liabilities |
776,327 |
683,167 |
|||||||||
Long-term debt |
1,500,000 |
924,000 |
|||||||||
Deferred income taxes |
1,754,706 |
1,459,841 |
|||||||||
Other liabilities |
193,628 |
163,919 |
|||||||||
Total liabilities |
4,224,661 |
3,230,927 |
|||||||||
Commitments and contingencies |
|||||||||||
Stockholders' equity: |
|||||||||||
Preferred stock, $0.01 par value, 15,000,000 shares authorized, no shares issued |
|||||||||||
— |
— |
||||||||||
Common stock, $0.01 par value, 200,000,000 shares authorized, 87,592,535 and 87,152,197 shares issued, respectively |
|||||||||||
876 |
872 |
||||||||||
Paid-in capital |
1,997,080 |
1,970,113 |
|||||||||
Retained earnings |
2,501,574 |
2,050,034 |
|||||||||
Accumulated other comprehensive income |
1,102 |
1,189 |
|||||||||
4,500,632 |
4,022,208 |
||||||||||
$ |
8,725,293 |
$ |
7,253,135 |
SOURCE Cimarex Energy Co.
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article