XTO Energy Announces 1Q Earnings and Production
FORT WORTH, Texas, May 5 /PRNewswire-FirstCall/ -- XTO Energy Inc. (NYSE: XTO) today reported first quarter 2010 production of 2.90 billion cubic feet equivalent (Bcfe) per day, up 6% from the first quarter 2009 level of 2.73 Bcfe per day, and up 1% sequentially from 2.88 Bcfe per day in fourth quarter 2009. Total revenues for the first quarter were $2.00 billion, a 7% decrease from $2.16 billion the prior year. Earnings for the quarter were $330 million, or $0.56 per share ($0.56 diluted), compared with first quarter 2009 earnings of $486 million, or $0.84 per share ($0.83 diluted). After adjusting for a $13 million ($8 million after tax) non-cash derivative fair value gain, adjusted earnings for first quarter 2010 were $322 million, or $0.55 per share ($0.55 diluted), compared to first quarter 2009 adjusted earnings of $531 million, or $0.92 per share ($0.91 diluted).(1)
Operating income for the quarter was $656 million, a 26% decrease from first quarter 2009 operating income of $881 million. Operating cash flow was $1.25 billion, down 16% from 2009 first quarter comparable operating cash flow of $1.49 billion.(1)
First quarter daily gas production averaged 2.40 billion cubic feet (Bcf), up 8% from first quarter 2009 daily production of 2.23 Bcf. Daily oil production for the first quarter was 64.3 thousand barrels, a 2% decrease from the first quarter 2009 level of 65.6 thousand barrels. During the quarter, natural gas liquids production was 20.0 thousand barrels per day, a 9% increase from the prior year quarter rate of 18.3 thousand barrels per day.
The average gas price for the first quarter decreased 12% to $6.35 per thousand cubic feet (Mcf) from $7.24 per Mcf in first quarter 2009. The first quarter average oil price was $92.49 per barrel, a 12% decrease from last year's first quarter average price of $104.59. Natural gas liquids prices averaged $43.18 per barrel for the quarter, 81% higher than the 2009 quarter average price of $23.84.
XTO Energy Inc. is a domestic energy producer engaged in the acquisition, development and discovery of quality, long-lived oil and natural gas properties in the United States.
(1) Adjusted earnings and operating cash flow are non-GAAP financial measures. See the end of this release for further explanation and reconciliation of these measures.
Statements made in this news release may include forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements are based on assumptions and estimates that management believes are reasonable based on currently available information; however, management's assumptions and the Company's future performance are both subject to a wide range of business risks and uncertainties and there is no assurance that these goals and projections can or will be met. Any number of factors could cause actual results to differ materially from those in the forward-looking statements. The Company undertakes no obligation to publicly update or revise any forward-looking statements. Further information on risks and uncertainties is available in the Company's filings with the Securities and Exchange Commission, which are incorporated by this reference as though fully set forth herein.
XTO ENERGY INC. Consolidated Income Statements (Unaudited) |
|||
(in millions, except production, per share and per unit data) |
|||
Three Months Ended |
|||
March 31 |
|||
2010 |
2009 |
||
REVENUES |
|||
Gas and natural gas liquids |
$1,448 |
$1,491 |
|
Oil and condensate |
535 |
618 |
|
Gas gathering, processing and marketing |
20 |
54 |
|
Other |
(2) |
(2) |
|
Total Revenues |
2,001 |
2,161 |
|
EXPENSES |
|||
Production |
255 |
256 |
|
Taxes, transportation and other |
186 |
161 |
|
Exploration (a) |
13 |
34 |
|
Depreciation, depletion and amortization |
753 |
699 |
|
Accretion of discount in asset retirement obligation |
10 |
10 |
|
Gas gathering and processing |
36 |
29 |
|
General and administrative (b) |
98 |
97 |
|
Derivative fair value (gain) loss (c) |
(6) |
(6) |
|
Total Expenses |
1,345 |
1,280 |
|
OPERATING INCOME |
656 |
881 |
|
OTHER EXPENSE |
|||
Interest expense, net (d) |
139 |
126 |
|
INCOME BEFORE INCOME TAX |
517 |
755 |
|
INCOME TAX EXPENSE |
|||
Current (e) |
77 |
118 |
|
Deferred |
110 |
151 |
|
Total Income Tax Expense |
187 |
269 |
|
NET INCOME |
$330 |
$486 |
|
EARNINGS PER COMMON SHARE (f) |
|||
Basic |
$0.56 |
$0.84 |
|
Diluted |
$0.56 |
$0.83 |
|
Average Daily Production |
|||
Gas (Mcf) |
2,397,918 |
2,227,799 |
|
Natural Gas Liquids (Bbls) |
19,980 |
18,303 |
|
Oil (Bbls) |
64,327 |
65,629 |
|
Natural Gas Equivalents (Mcfe) |
2,903,761 |
2,731,392 |
|
Average Sales Prices (g) |
|||
Gas (per Mcf) |
$6.35 |
$7.24 |
|
Natural Gas Liquids (per Bbl) |
$43.18 |
$23.84 |
|
Oil (per Bbl) |
$92.49 |
$104.59 |
|
Natural Gas Equivalents (per Mcfe) |
$7.59 |
$8.58 |
|
XTO ENERGY INC. Consolidated Statements of Cash Flows (Unaudited) |
|||
(in millions) |
|||
Three Months Ended |
|||
March 31 |
|||
2010 |
2009 |
||
OPERATING ACTIVITIES |
|||
Net income |
$330 |
$486 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|||
Depreciation, depletion and amortization |
753 |
699 |
|
Accretion of discount in asset retirement obligation |
10 |
10 |
|
Non-cash incentive compensation |
38 |
40 |
|
Dry hole expense |
3 |
20 |
|
Deferred income tax |
110 |
151 |
|
Non-cash derivative fair value (gain) loss |
(13) |
79 |
|
Gain on extinguishment of debt |
- |
(9) |
|
Other non-cash items |
4 |
(5) |
|
Changes in operating assets and liabilities (1) |
(7) |
1,971 |
|
Cash Provided by Operating Activities |
1,228 |
3,442 |
|
INVESTING ACTIVITIES |
|||
Proceeds from sale of property and equipment |
- |
2 |
|
Property acquisitions |
(44) |
(94) |
|
Development costs, capitalized exploration costs and dry hole expense |
(670) |
(1,076) |
|
Other property and asset additions |
(88) |
(209) |
|
Cash Used by Investing Activities |
(802) |
(1,377) |
|
FINANCING ACTIVITIES |
|||
Proceeds from long-term debt |
2,354 |
2,115 |
|
Payments on long-term debt |
(2,636) |
(3,979) |
|
Dividends |
(73) |
(69) |
|
Proceeds from exercise of stock options and warrants |
9 |
1 |
|
Payments upon exercise of stock options |
(2) |
- |
|
Excess tax benefit on exercise of stock options or vesting of stock awards |
2 |
- |
|
Other, primarily decrease in cash overdrafts |
(56) |
(149) |
|
Cash Used by Financing Activities |
(402) |
(2,081) |
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
24 |
(16) |
|
Cash and Cash Equivalents, Beginning of Period |
9 |
25 |
|
Cash and Cash Equivalents, End of Period |
$33 |
$9 |
|
(1) Changes in Operating Assets and Liabilities |
|||
Accounts receivable |
$(84) |
$258 |
|
Other current assets |
63 |
138 |
|
Other operating assets and liabilities |
(21) |
(20) |
|
Current liabilities |
35 |
(63) |
|
Change in current assets from early settlement of hedges, net of amortization |
- |
1,658 |
|
$(7) |
$1,971 |
||
XTO ENERGY INC. Consolidated Balance Sheets |
|||
(in millions, except shares) |
|||
March 31, |
December 31, |
||
2010 |
2009 |
||
ASSETS |
(Unaudited) |
||
Current Assets: |
|||
Cash and cash equivalents |
$33 |
$9 |
|
Accounts receivable, net |
1,050 |
965 |
|
Derivative fair value |
1,451 |
1,222 |
|
Current income tax receivable |
101 |
170 |
|
Other |
185 |
182 |
|
Total Current Assets |
2,820 |
2,548 |
|
Property and Equipment, at cost – successful efforts method: |
|||
Proved properties |
35,002 |
34,180 |
|
Unproved properties |
3,435 |
3,691 |
|
Other |
2,878 |
2,810 |
|
Total Property and Equipment |
41,315 |
40,681 |
|
Accumulated depreciation, depletion and amortization |
(9,318) |
(8,747) |
|
Net Property and Equipment |
31,997 |
31,934 |
|
Other Assets: |
|||
Derivative fair value |
117 |
68 |
|
Acquired gas gathering contracts, net of accumulated amortization |
96 |
97 |
|
Goodwill |
1,475 |
1,475 |
|
Other |
137 |
133 |
|
Total Other Assets |
1,825 |
1,773 |
|
TOTAL ASSETS |
$36,642 |
$36,255 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||
Current Liabilities: |
|||
Accounts payable and accrued liabilities |
$1,445 |
$1,482 |
|
Payable to royalty trusts |
31 |
28 |
|
Current maturities of long-term debt |
250 |
250 |
|
Derivative fair value |
158 |
167 |
|
Deferred income tax payable |
424 |
342 |
|
Other |
36 |
32 |
|
Total Current Liabilities |
2,344 |
2,301 |
|
Long-term Debt |
9,955 |
10,237 |
|
Other Liabilities: |
|||
Derivative fair value |
7 |
6 |
|
Deferred income taxes payable |
5,650 |
5,522 |
|
Asset retirement obligation |
813 |
783 |
|
Other |
72 |
80 |
|
Total Other Liabilities |
6,542 |
6,391 |
|
Commitments and Contingencies |
|||
Stockholders' Equity: |
|||
Common stock ($.01 par value, 1,000,000,000 shares authorized, 590,629,915 and 589,361,021 shares issued) |
6 |
6 |
|
Additional paid-in capital |
8,517 |
8,471 |
|
Treasury stock, at cost (6,410,213 and 6,345,697 shares) |
(179) |
(177) |
|
Retained earnings |
8,574 |
8,317 |
|
Accumulated other comprehensive income (loss) |
883 |
709 |
|
Total Stockholders' Equity |
17,801 |
17,326 |
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$36,642 |
$36,255 |
|
(a) Includes geological and geophysical costs, as well as dry hole costs of $3 million in the three-month 2010 period and $20 million in the three-month 2009 period. |
|
(b) Includes noncash incentive award compensation of $38 million in the three-month 2010 period and $40 million in the three-month 2009 period. |
|
(c) The derivative fair value (gain) loss comprises the change in fair value of the following derivative financial instruments not providing effective hedges (in millions): |
|
Three Months Ended |
|||
March 31 |
|||
2010 |
2009 |
||
Other non-hedge derivatives |
$13 |
$2 |
|
Ineffective portion of hedge derivatives |
(19) |
(8) |
|
Total derivative fair value (gain) loss |
$(6) |
$(6) |
|
(d) Net of capitalized interest of $8 million in the three-month 2010 period and $13 million in the three-month 2009 period. The three-month 2009 period also includes a $9 million gain on extinguishment of debt. |
|
(e) The current income tax provision exceeds cash tax expense by the benefit realized upon exercise of stock options or vesting of stock awards in excess of amounts expensed in the financial statements. This benefit, which is recorded in additional paid-in capital, was $2 million for the three-month 2010 period and less than $1 million for the three-month 2009 period. |
|
(f) The following reconciles earnings and shares used in the computation of basic and diluted earnings per common share (in millions, except per share data): |
|
Three Months Ended March 31 |
|||||||||||||
2010 |
2009 |
||||||||||||
Earnings |
Shares |
Earnings per Share |
Earnings |
Shares |
Earnings per Share |
||||||||
Total |
$ 330 |
584.2 |
$ 486 |
579.7 |
|||||||||
Attributable to participating securities |
(3) |
(4.8) |
(4) |
(4.7) |
|||||||||
Basic |
$ 327 |
579.4 |
$ 0.56 |
$ 482 |
575.0 |
$ 0.84 |
|||||||
Effect of dilutive securities: |
|||||||||||||
Stock options |
— |
3.2 |
— |
1.8 |
|||||||||
Warrants |
— |
1.1 |
— |
1.0 |
|||||||||
Diluted |
$ 327 |
583.7 |
$ 0.56 |
$ 482 |
577.8 |
$ 0.83 |
|||||||
(g) Average sales prices include realized gains and losses upon cash settlement of hedge derivatives. |
|
Realized gains and losses on non-hedge derivatives and on the ineffective portion of hedge derivatives are recorded as a component of derivative fair value (gain) loss (see (c) above). These non-hedge and ineffective derivative gains and losses are primarily related to certain of our crude oil swap agreements that did not qualify for hedge accounting, and the timing of entering basis swap agreements and designating them as hedges associated with NYMEX swaps. Had realized non-hedge and ineffective gains and losses attributable to first quarter production been recorded as gas, natural gas liquids and oil revenue, the average gas, natural gas liquids and oil prices would have been: |
|
Three Months Ended |
|||
March 31 |
|||
2010 |
2009 |
||
Gas (per Mcf) |
$6.32 |
$7.32 |
|
Natural gas liquids (per Bbl) |
43.18 |
23.84 |
|
Oil (per Bbl) |
92.18 |
116.40 |
|
Non-GAAP Financial Measures
Adjusted Earnings
Adjusted earnings, a non-GAAP financial measure, excludes certain items that management believes affect the comparability of operating results. The Company discloses adjusted earnings as a useful adjunct to GAAP net income because:
- Management uses adjusted earnings to evaluate the Company's operational trends and performance relative to other oil and gas producing companies.
- Adjusted earnings are more comparable to earnings estimates provided by securities analysts.
- Items excluded generally are items whose timing or amount cannot be reasonably estimated. Accordingly, any guidance provided by the Company generally excludes information regarding these types of items.
The following reconciles GAAP net income to adjusted earnings:
Three Months Ended |
|||
(in millions, except per share amounts) |
March 31 |
||
(Unaudited) |
2010 |
2009 |
|
Net income |
$330 |
$486 |
|
Adjustments, net of tax: |
|||
Non-cash derivative fair value (gain) loss |
(8) |
51 |
|
Gain on extinguishment of debt |
- |
(6) |
|
Adjusted earnings |
$322 |
$531 |
|
Adjusted earnings per common share: |
|||
Basic |
$0.55 |
$0.92 |
|
Diluted |
$0.55 |
$0.91 |
|
Operating Cash Flow
Operating cash flow, a non-GAAP financial measure, is defined as cash provided by operating activities before changes in operating assets and liabilities, exploration expense and significant cash flow effects of earnings adjustments. Because of these adjustments, this cash flow statistic is different from cash provided by operating activities, as disclosed under GAAP. Management believes operating cash flow is a better liquidity indicator for oil and gas producers because of the adjustments made to cash provided by operating activities, explained as follows:
- Adjustment for changes in operating assets and liabilities eliminates fluctuations primarily related to the timing of cash receipts and disbursements, which can vary from period-to-period because of conditions the Company cannot control (for example, the day of the week on which the last day of the period falls), and results in attributing cash flow to operations of the period that provided the cash flow.
- Adjustment for exploration expense is to provide an amount comparable to operating cash flow for full cost companies and to eliminate the effect of a discretionary expenditure that is part of the Company's capital budget.
- Adjustment for the significant cash flow effects of earnings adjustments (see "Adjusted Earnings" above) so that operating cash flow is reported on a basis comparable to adjusted earnings.
Management uses operating cash flow not only for measuring the Company's cash flow and liquidity, but also in evaluating the Company against other oil and gas producing companies and valuing potential producing property acquisitions.
The following reconciles cash provided by operating activities, the GAAP cash flow measure, to operating cash flow:
Three Months Ended |
|||
(in millions) |
March 31 |
||
(Unaudited) |
2010 |
2009 |
|
Cash Provided by Operating Activities |
$1,228 |
$3,442 |
|
Changes in operating assets and liabilities |
7 |
(1,971) |
|
Exploration expense, excluding dry hole expense |
10 |
14 |
|
Operating Cash Flow |
$1,245 |
$1,485 |
|
SOURCE XTO Energy Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article