(Logo: http://photos.prnewswire.com/prnh/20101116/LA02638LOGO)
ADJUSTED EBITDA BY SUBSIDIARY |
||||||||||||
Three Months Ended |
Year Ended |
|||||||||||
2011 |
2010 |
Change |
2011 |
2010 |
Change |
|||||||
(in millions) |
||||||||||||
QEP Energy |
$ 300.5 |
$ 242.4 |
24% |
$ 1,057.5 |
$ 926.2 |
14% |
||||||
QEP Field Services |
87.2 |
52.4 |
66% |
320.3 |
203.9 |
57% |
||||||
QEP Marketing and other |
2.8 |
3.7 |
-24% |
8.8 |
10.4 |
-15% |
||||||
Total Adjusted EBITDA (1) |
$ 390.5 |
$ 298.5 |
31% |
$ 1,386.6 |
$ 1,140.5 |
22% |
||||||
(1) See attached schedule for a reconciliation of Adjusted EBITDA to net income. |
||||||||||||
Excluding changes in unrealized gains and losses on natural gas basis-only swaps, gains and losses on asset sales, non-cash price-related impairment charge, separation costs and losses on early extinguishment of debt,
NET INCOME BY SUBSIDIARY |
||||||||||||
Three months ended |
Year Ended |
|||||||||||
2011 |
2010 |
Change |
2011 |
2010 |
Change |
|||||||
(in millions, except per share amounts) |
||||||||||||
QEP Energy (1) |
$ (43.5) |
$ 38.9 |
-212% |
$ 104.7 |
$ 203.9 |
-49% |
||||||
QEP Field Services (2) |
40.3 |
22.6 |
78% |
154.5 |
91.1 |
70% |
||||||
QEP Marketing and other |
2.9 |
3.1 |
-6% |
8.4 |
6.7 |
25% |
||||||
QEP Resources |
- |
0.4 |
-100% |
(0.4) |
(18.7) |
-98% |
||||||
Income from continuing |
(0.3) |
65.0 |
-100% |
267.2 |
283.0 |
-6% |
||||||
Discontinued operations (3) |
- |
- |
- |
- |
43.2 |
-100% |
||||||
NET INCOME (2) |
$ (0.3) |
$ 65.0 |
-100% |
$ 267.2 |
$ 326.2 |
-18% |
||||||
Earnings per diluted share |
||||||||||||
From continuing operations |
$ - |
$ 0.37 |
$ 1.50 |
$ 1.60 |
||||||||
Total earnings |
$ - |
$ 0.37 |
$ 1.50 |
$ 1.84 |
||||||||
Weighted-average diluted shares |
178.2 |
177.4 |
178.4 |
177.3 |
||||||||
(1) During the fourth quarter of 2011, QEP Energy recorded a non-cash price-related impairment charge of $195.2 million on some of its mature, dry gas, and higher cost properties in both the Northern and Southern Regions. See Financial and Operating Results for additional information. |
||||||||||||
(2) Net income represents amounts attributable to QEP Resources after deducting non-controlling interest. |
||||||||||||
(3) QEP Resources completed its tax-free spin-off from Questar Corporation on June 30, 2010. In conjunction with the spin-off, QEP Resources distributed the common stock of its wholly owned subsidiary, Wexpro Company, to Questar. Accordingly, Wexpro's historical financial results have been presented as discontinued operations in this release. |
||||||||||||
"
Financial and Operating Results
- QEP Energy grew natural gas, oil and NGL net production to 275.2 billion cubic feet of natural gas equivalent (Bcfe) compared to 229.0 Bcfe in 2010. Crude oil and NGL comprised 14% of reported production volumes.
- QEP Energy Adjusted EBITDA increased 14% compared to 2010, driven by a 20% increase in production and increased net realized liquid prices – 30% for crude oil and 22% for NGL, partially offset by an 11% decrease in net realized natural gas prices.
- QEP Energy net realized natural gas prices averaged
$4.74 per thousand cubic feet (Mcf), compared to$5.32 per Mcf in 2010. Field-level natural gas prices in 2011 were$3.95 per Mcf compared to$4.18 per Mcf in 2010. Natural gas-related derivative settlements contributed$187.8 million in 2011 ($0.79 per Mcf) compared to$232.1 million in 2010 ($1.14 per Mcf). - QEP Energy net crude oil and NGL revenues (including the settlement of crude oil-related derivatives) increased 85% compared to 2010 and represented 29% of net realized production revenues.
- Net realized crude oil prices averaged
$86.63 per barrel, up 30% compared to 2010. Oil related derivative settlements contributed$1.6 million in 2011 ($0.43 per bbl) compared to a loss of$8.7 million in 2010 ($2.91 per bbl). - Net realized NGL prices at QEP Energy averaged
$47.76 per barrel, up 22% compared to the 2010. - QEP Field Services Adjusted EBITDA increased 57% compared to 2010, driven by a 22% increase in gathering margin and a 93% increase in processing margin. Net income was
$154.5 million , up 70% compared to the 2010. - QEP Energy 2011 capital investment (on an accrual basis) was
$1,338.8 million comprised of$1,290.8 million in drilling and completion and other expenditures (including$0.3 million of dry hole exploration expense) and$48.0 million in property acquisition costs. - QEP Field Services 2011 capital investments (on an accrual basis) to expand capacity at its gathering, processing and treating facilities in western
Wyoming , easternUtah and theHaynesville /Cotton Valley area of northwestLouisiana totaled$101.6 million . - Field Services introduced gas into the Blacks Fork II plant on
July 14th . QEP Energy entered into a fee-based processing agreement with QEP Field Services under which QEP Field Services provides cryogenic gas processing services for QEP Energy'sPinedale production volumes at Blacks Fork II effectiveAugust 1, 2011 . - Separation costs and losses on early extinguishment of debt reduced
QEP Resources pre-tax income from continuing operations by$0.7 million in 2011 compared to$26.8 million in 2010. - Through
December 31, 2011 , QEP designated most of its natural gas, oil and NGL derivative contracts as cash flow hedges, whose unrealized fair value gains and losses were recorded to accumulated other comprehensive income on QEP's balance sheet. EffectiveJanuary 1, 2012 , the Company has elected to de-designate all of its natural gas, oil and NGL derivative contracts that had previously been designated as cash flow hedges atDecember 31, 2011 , and has elected to discontinue hedge accounting prospectively. - During the year ended
December 31, 2011 , QEP revised its reporting of transportation and handling costs to appropriately reflect revenues and expenses in accordance with GAAP and industry practice. The transportation and other handling costs are recast on the Consolidated Income Statement from revenues to "Natural gas, oil and NGL transportation and other handling costs." All prior periods have been adjusted to reflect the current year presentation. The impact of this revision is immaterial and has no effect on net income and Adjusted EBITDA. - During the fourth quarter of 2011, QEP recorded a non-cash price related impairment charge of
$195.2 million on some of its mature, dry gas, and higher cost properties in both the Northern and Southern Regions. The impairment charge related to the reduced value of these areas resulting from lower natural gas prices and the current forward curve for natural gas prices. The assets were written down to their estimated fair values. Of the$195.2 million impairment charge,$163.5 million related to properties in the Northern Region with the remaining$31.7 million related to properties in the Southern Region.
QEP 2012 Adjusted EBITDA, Capital Expenditure and Production Guidance
Due to a dramatic decrease in 2012 natural gas prices, QEP now expects 2012 Adjusted EBITDA to range from
The company's guidance assumes commodity derivative positions in place on the date of this release and other assumptions summarized in the table below:
Guidance and Assumptions |
||||
2012 |
||||
Current Forecast |
Previous Forecast |
|||
QEP Resources Adjusted EBITDA (millions) |
$1,350 - $1,450 |
$1,450 - $1,550 |
||
QEP Energy capital investment (millions) |
$1,130 - $1,280 |
$1,330 |
||
QEP Field Services capital investment (millions) |
$170 |
$170 |
||
QEP Marketing and other capital investment (millions) |
- |
- |
||
Total QEP Resources capital investment (millions) |
$1,300 - $1,450 |
$1,500 |
||
QEP Energy production - Bcfe |
305 - 310 |
305 - 310 |
||
NYMEX gas price per MMBtu (1) |
$2.00 - $3.00 |
$3.75 - $4.25 |
||
NYMEX crude oil price per bbl (1) |
$90.00 - $100.00 |
$90.00 - $100.00 |
||
NYMEX/Rockies basis differential per MMBtu (1) |
$0.20 - $0.15 |
$0.20 - $0.15 |
||
NYMEX/Midcontinent basis differential per MMBtu (1) |
$0.20 - $0.15 |
$0.20 - $0.15 |
||
(1) For remaining 2012 un-hedged volumes |
||||
Approximately 65% of QEP Energy's forecasted natural gas production, 56% of forecasted oil production and 18% of forecasted NGL production for 2012 is subject to commodity derivatives. On a natural gas equivalent basis, the company has approximately 60% of its forecasted production for 2012 subject to commodity derivatives. A table with details of the company's positions is included at the end of this release.
In response to current commodity prices, the company is decreasing its capital allocated to the
QEP Energy Results
QEP Energy's 2011 production increased 20% to 275.2 Bcfe compared to 229.0 Bcfe in the 2010 period. The Southern Region (formerly the Midcontinent region) contributed 56% of total production compared to 53% in 2010.
QEP Energy - Production by Major Area |
||||||||||||
Three months ended |
Year Ended |
|||||||||||
2011 |
2010 |
Change |
2011 |
2010 |
Change |
|||||||
(in Bcfe) |
||||||||||||
Southern Region |
||||||||||||
Haynesville/Cotton Valley |
26.6 |
22.4 |
19% |
107.5 |
- |
79.8 |
35% |
|||||
Midcontinent |
12.7 |
10.9 |
17% |
46.2 |
- |
40.6 |
14% |
|||||
Total Southern Region |
39.3 |
33.3 |
18% |
153.7 |
120.4 |
28% |
||||||
Northern Region |
||||||||||||
Pinedale Anticline |
23.8 |
18.6 |
28% |
79.4 |
- |
68.5 |
16% |
|||||
Uinta Basin (1) |
4.6 |
5.5 |
-16% |
20.8 |
- |
21.4 |
-3% |
|||||
Rockies Legacy |
6.2 |
4.7 |
32% |
21.3 |
- |
18.7 |
14% |
|||||
Total Northern Region |
34.6 |
28.8 |
20% |
121.5 |
108.6 |
12% |
||||||
Total production |
73.9 |
62.1 |
19% |
275.2 |
229.0 |
20% |
||||||
(1) Includes 1.6 Bcfe in Q1 2011 from prior periods due to a change in ownership interest in a federal unit. |
||||||||||||
QEP Energy - Commodity Prices (1) |
||||||||||||
Three months ended |
Year Ended |
|||||||||||
2011 |
2010 |
Change |
2011 |
2010 |
Change |
|||||||
Natural gas price ($ per Mcf) |
||||||||||||
Average field-level natural gas price |
$ 3.66 |
$ 3.65 |
0% |
$ 3.95 |
$ 4.18 |
-6% |
||||||
Natural gas hedging impact (2) |
1.59 |
2.07 |
-23% |
1.29 |
1.74 |
-26% |
||||||
Average revenue |
5.25 |
5.72 |
-8% |
5.24 |
5.92 |
-11% |
||||||
Realized losses on basis-only swaps (3) |
(0.51) |
(0.58) |
-12% |
(0.50) |
(0.60) |
-17% |
||||||
Net realized natural gas price |
$ 4.74 |
$ 5.14 |
-8% |
$ 4.74 |
$ 5.32 |
-11% |
||||||
Oil price ($ per bbl) |
||||||||||||
Average field-level oil price |
$ 87.01 |
$ 72.50 |
20% |
$ 86.20 |
$ 69.39 |
24% |
||||||
Oil hedging impact (2) |
0.55 |
(4.20) |
-113% |
0.43 |
(2.91) |
-115% |
||||||
Net realized oil price |
$ 87.56 |
$ 68.30 |
28% |
$ 86.63 |
$ 66.48 |
30% |
||||||
NGL price ($ per bbl) |
||||||||||||
Average field-level NGL price |
$ 56.34 |
$ 39.30 |
43% |
$ 47.76 |
$ 39.04 |
22% |
||||||
(1) Recast to reflect exclusion of natural gas, oil and NGL transportation and other handling costs. |
||||||||||||
(2) Reported in revenues in the consolidated income statement. |
||||||||||||
(3) Reported below operating income in the consolidated income statement. |
||||||||||||
QEP Energy - Operating Expenses |
||||||||||||
Three months ended |
Year Ended |
|||||||||||
2011 |
2010 |
Change |
2011 |
2010 |
Change |
|||||||
(per Mcfe) |
||||||||||||
Depreciation, depletion and amortization |
$ 2.48 |
$ 2.58 |
-4% |
$ 2.57 |
$ 2.59 |
-1% |
||||||
Lease operating expense |
0.57 |
0.58 |
-2% |
0.54 |
0.56 |
-4% |
||||||
Natural gas, oil and NGL transportation |
0.75 |
0.57 |
32% |
0.68 |
0.55 |
24% |
||||||
General and administrative expense |
0.39 |
0.36 |
8% |
0.36 |
0.34 |
6% |
||||||
Allocated interest expense |
0.29 |
0.31 |
-6% |
0.30 |
0.34 |
-12% |
||||||
Production taxes |
0.34 |
0.32 |
6% |
0.36 |
0.34 |
6% |
||||||
Total Operating Expenses |
$ 4.82 |
$ 4.72 |
2% |
$ 4.81 |
$ 4.72 |
2% |
||||||
- Depreciation, depletion and amortization expense per Mcfe (the DD&A rate) decreased in the fourth quarter and full year 2011 compared to 2010 primarily as the result of booking additional NGL reserves in
Pinedale associated with the Blacks Fork II processing plant and the addition of lower cost reserves in theHaynesville /Cotton Valley area. - Lease operating expense per Mcfe decreased in full year 2011 compared to 2010 as a result of increased production volumes in lower operating cost areas. Growing production from high-rate, low-operating cost wells in the
Haynesville /Cotton Valley area andPinedale coupled with declining production from higher cost areas lowered average per Mcfe lease operating expense. For the quarter, lease operating expenses per Mcfe were slightly lower for the same reasons as the full year decrease. - Natural gas, oil and NGL transportation and other handling costs per Mcfe were 24% higher in 2011 than in 2010, due primarily to processing fees associated with increased NGL production and related transportation costs under a revised processing agreement at
Pinedale . Natural gas, oil and NGL transportation and other handling costs per Mcfe were$0.18 per Mcfe higher in the fourth quarter of 2011 than in the 2010 fourth quarter. - General and administrative (G&A) expense per Mcfe increased in the three and twelve months ended
December 31, 2011 , as the result of higher employee benefit and stock compensation plan related expenses, increased legal and outside professional services and higher insurance costs which were partially offset by increased production in the three and twelve months endedDecember 31, 2011 . - Production taxes per Mcfe increased in the current year periods compared to 2010 as the result of increased field-level crude oil and NGL prices.
- QEP Energy total cash cost of production lease operating expense plus general and administrative expense, allocated interest, and production taxes – was
$1.56 per Mcfe in 2011, compared to$1.58 per Mcfe in 2010, a 1% decrease.
Year end 2011 proved reserves increase
QEP Energy's estimated proved reserves totaled 3.6 Tcfe at
Natural Gas |
Oil |
NGL |
Natural Gas Equivalents |
||||||
(Bcf) |
(Mbbl) |
(Mbbl) |
(Bcfe) |
||||||
Total proved reserves at December 31, 2010 |
2,612.9 |
52,276.7 |
17,369.5 |
3,030.7 |
|||||
Revisions of previous estimates |
(270.1) |
1,794.0 |
39,290.5 |
(23.5) |
|||||
Extensions and discoveries |
641.9 |
17,360.4 |
22,600.7 |
881.6 |
|||||
Purchase of reserves in place |
1.9 |
17.0 |
12.0 |
2.1 |
|||||
Sale of reserves in place |
(0.8) |
(192.0) |
- |
(1.9) |
|||||
Production |
(236.4) |
(3,741.3) |
(2,715.6) |
(275.2) |
|||||
Total proved reserves at December 31, 2011 |
2,749.4 |
67,514.8 |
76,557.1 |
3,613.8 |
|||||
Details on year-end 2011 proved reserves by division or operating area, proved reserve category and percentage of total proved reserves comprised of crude oil and NGL (liquids) are as follows:
Total |
% of total |
PUD % |
% liquids |
||||||
Southern Region |
|||||||||
Haynesville/Cotton Valley |
782.9 |
22% |
46% |
- |
|||||
Midcontinent |
518.7 |
14% |
36% |
31% |
|||||
Northern Region |
|||||||||
Pinedale Anticline |
1,531.0 |
42% |
47% |
23% |
|||||
Uinta Basin |
393.6 |
11% |
46% |
23% |
|||||
Rockies Legacy |
387.6 |
11% |
50% |
68% |
|||||
Total QEP Energy |
3,613.8 |
100% |
46% |
24% |
|||||
For comparison, the year-end 2010 proved reserves by division or operating area, proved reserve category and percentage of total proved reserves comprised of crude oil and NGL (liquids) were as follows:
Total |
% of total |
PUD % |
% liquids |
|||||
Southern Region |
||||||||
Haynesville/Cotton Valley |
728.3 |
24% |
55% |
- |
||||
Midcontinent |
442.2 |
15% |
32% |
10% |
||||
Northern Region |
||||||||
Pinedale Anticline |
1,348.9 |
44% |
55% |
5% |
||||
Uinta Basin |
212.8 |
7% |
- |
35% |
||||
Rockies Legacy |
298.5 |
10% |
47% |
57% |
||||
Total QEP Energy |
3,030.7 |
100% |
47% |
14% |
||||
The trailing twelve-month weighted-average prices used to estimate QEP's year-end 2011 proved reserves were
QEP Energy Operations Update
QEP adds 105 Pinedale well completions in 2011
At the Pinedale Anticline field in western
Slides with maps and other supporting materials referred to in this release are posted on the Company's website www.qepres.com. Please refer to slides 5 and 6 for additional details on
Bakken/Three Forks oil production growth continues on QEP's 90,000 acre
In the
QEP has 2 operated wells currently drilling and 2 operated wells waiting on completion. The company also has interests in 7 outside-operated wells currently being drilled and 13 outside-operated wells that are waiting on completion. Working interests in outside operated wells range from less than 1% to 13%.
The company has 2 rigs currently working in the play. A third rig will begin drilling on a 10-well pad within the next month. QEP currently estimates that the average completed well cost for a typical Bakken/Three Forks well (10,000' average lateral length) will range from
Strong industry activity continues in the Woodford "Cana" Shale play
The company has completed and turned to sales 4 new QEP-operated Woodford "Cana" Shale wells in western Oklahoma since the last update. The company currently operates 25 producing wells and has working interests in an additional 197 producing Cana wells that are operated by others. During the fourth quarter of 2011, QEP net production from the play averaged approximately 49 MMcfed.
QEP has 2 operated wells currently drilling and 1 operated well waiting on completion and has interests in 6 wells currently being drilled and 12 wells waiting on completion that are operated by others. QEP plans to operate 2 to 3 rigs for the balance of 2012 in the liquids-rich gas portion of the core of the Cana play, with the majority of the activity focused on development drilling on 80-acre density. Slide 8 depicts QEP's acreage and additional details on the Cana play.
QEP commences development drilling in liquids-rich gas Mesaverde play in
In the
At the end of 2011, the company had 20 producing wells in the play. QEP plans to drill at least 40 additional wells in the play in 2012. The company estimates gross completed well costs should average about
Granite Wash, Tonkawa and Marmaton horizontal development in the Texas Panhandle and Western Oklahoma
In the Texas Panhandle Granite Wash play, the company has completed and turned to sales one additional QEP operated Cherokee horizontal well and one additional
Excluding 7 wells completed in the Atoka formation which produces primarily gas, QEP participated in a total of 25 completed horizontal wells (both operated and non-operated) during 2011 in
In addition, since the last update QEP has drilled and completed 3 new Marmaton, 1 Tonkawa, and 1 Skinner horizontal oil wells in western Oklahoma and participated with a working interest in 8 outside operated wells in these plays with working interests ranging from 1% to 38%.
QEP participated in a total of 7 completed Marmaton horizontal wells (both operated and non-operated) during 2011 in western Oklahoma. The initial 30-day average rate for these wells was approximately 360 Boepd. QEP participated in a total of 27 completed Tonkawa horizontal wells (both operated and non-operated) during 2011 in western Oklahoma. The initial 30-day average rate for these wells was approximately 350 Boepd.
QEP currently has 2 rigs running in the combined Granite Wash/Marmaton/Tonkawa plays. See slide 10 for details on the Granite Wash play.
Reducing rig count in the
QEP has completed 11 additional company-operated
QEP has 18 wells waiting on completion or being completed and currently has one operated rig working in the
QEP Field Services Results
QEP Field Services (Field Services) Adjusted EBITDA increased 57% to
- Gathering margin (total gathering revenues less gathering related operating expenses) increased 22%, or
$33.4 million , compared to 2010, driven primarily by increased other gathering revenue related to a third-party processing arrangement for certain gas volumes in the Northern Region and a 6% increase in revenues from gathering fees. During the fourth quarter of 2011, gathering margin increased 4%, or$1.4 million compared to 2010. Total system throughput volume at end of the year averaged 1.4 million MMBtu per day. - Processing margin (total processing plant revenues less plant operating expenses and shrinkage) increased 93%, or
$79.7 million compared to 2010, driven primarily by keep-whole processing margins that were 95% higher and revenue from processing fees which were 53% higher. The increased keep-whole processing margin was primarily the result of a 34% increase in NGL prices and a 42% increase in NGL volumes. Processing margin in the fourth quarter of 2011 increased 129%, or$30.2 million , compared to the 2010 fourth quarter, driven primarily by keep-whole processing margins that were 130% higher. The increased keep-whole processing margin was primarily the result of a 31% increase in NGL prices and a 90% increase in NGL volumes. - Approximately 70% of Field Services' 2011 net operating revenue was derived from fee-based gathering and processing activities compared to 78% in 2010. During the fourth quarter of 2011, approximately 62% of Field Services' net operating revenue was derived from fee-based gathering and processing activities compared to 77% in the 2010 period.
- Field Services gathering volumes totaled 495.4 million MMBtu in 2011 compared to 475.7 million MMBtu in 2010. For the fourth quarter of 2011, gathering volumes were 128.4 million MMBtu compared to 121.2 million MMBtu in the 2010 fourth quarter.
- Fee-based processing revenues increased 53% compared to 2010, due to a 6% increase in fee-based processing volumes to 240.7 million MMBtu and a 38% increase in the average processing fee rate to
$0.22 per MMBtu. During the fourth quarter of 2011, fee-based processing revenues increased 79%, due to a 3% increase in fee-based processing volumes and an 80% increase in the average processing fee rate to$0.27 per MMBtu. - NGL sales volumes totaled 141.8 million gallons in 2011 compared to 100.2 million gallons in 2010, a 42% increase. NGL sales volumes totaled 43.6 million gallons during the 2011 fourth quarter, a 90% increased over the 2010 fourth quarter.
- Field Services put into service two new major processing plant facilities during 2011. The 150 MMcfd Iron Horse cryogenic gas processing plant in eastern
Utah was commissioned inJanuary 2011 and the 420 MMcfd Blacks Forks II cryogenic gas processing plant in southwestWyoming was commissioned inJuly 2011 . Both of these processing plants were major drivers in Field Services increased operating results during 2011. Field Services owns and operates processing plants in the Northern (Rocky Mountain ) Region with an aggregate processing capacity of 1.37 Bcfd of natural gas.
Fourth Quarter 2011 Results Conference Call
About
Forward-Looking Statements
This release includes forward-looking statements within the meaning of Section 27(a) of the Securities Act of 1933, as amended, and Section 21(e) of the Securities Exchange Act of 1934, as amended. Forward-looking statements can be identified by words such as "anticipates", "believes", "forecasts", "plans", "estimates", "expects", "should", "will", or other similar expressions. Such statements are based on management's current expectations, estimates and projections, which are subject to a wide range of uncertainties and business risks. These forward-looking statements include statements regarding: forecasted Adjusted EBITDA, production and capital investment for 2012 and related assumptions for such guidance; number of rigs planned in operating areas; changes in lease operating expenses; the effects of restricting the flowing rate in the
For more information, visit
The following table presents full year derivative positions as of
QEP Energy Hedge Positions - February 16, 2012 |
|||||||||||||
Swaps |
Collars |
||||||||||||
Year |
Type of |
Index |
Total |
Average |
Floor |
Ceiling |
|||||||
(in millions) |
|||||||||||||
Natural gas sales (MMbtu) |
|||||||||||||
2012 |
Swap |
IFCNPTE |
2.8 |
$2.85 |
|||||||||
2012 |
Swap |
IFNPCR |
76.9 |
4.97 |
|||||||||
2012 |
Swap |
IFPEPL |
7.3 |
4.70 |
|||||||||
2012 |
Swap |
NYMEX |
75.7 |
4.75 |
|||||||||
2013 |
Swap |
IFNPCR |
65.7 |
5.66 |
|||||||||
2013 |
Swap |
NYMEX |
29.2 |
3.68 |
|||||||||
Oil sales (Bbls) |
|||||||||||||
2012 |
Swap |
NYMEX WTI |
1.8 |
$97.03 |
|||||||||
2012 |
Collar |
NYMEX WTI |
1.3 |
$87.39 |
$115.37 |
||||||||
2013 |
Swap |
NYMEX WTI |
0.2 |
105.80 |
|||||||||
Ethane sales (Gals) |
|||||||||||||
2012 |
Swap |
Mt. Belvieu Ethane |
15.4 |
$0.64 |
|||||||||
Propane sales (Gals) |
|||||||||||||
2012 |
Swap |
Mt. Belvieu Propane |
21.8 |
$1.28 |
|||||||||
QEP Field Services Hedge Positions - February 16, 2012 |
|||||||||||||
Year |
Type of |
Index |
Total |
Average |
|||||||||
(in millions) |
|||||||||||||
Ethane sales (Gals) |
|||||||||||||
2012 |
Swap |
Mt. Belvieu Ethane |
15.4 |
$0.64 |
|||||||||
Propane sales (Gals) |
|||||||||||||
2012 |
Swap |
Mt. Belvieu Propane |
15.4 |
$1.36 |
|||||||||
QEP Marketing Hedge Positions - February 16, 2012 |
|||||||||||||
Year |
Type of |
Index |
Total |
Average |
|||||||||
(in millions) |
|||||||||||||
Natural gas sales (MMbtu) |
|||||||||||||
2012 |
Swaps |
IFNPCR |
3.3 |
$4.41 |
|||||||||
2013 |
Swaps |
IFNPCR |
0.9 |
4.77 |
|||||||||
Natural gas purchases (MMbtu) |
|||||||||||||
2012 |
Swaps |
IFNPCR |
0.3 |
$3.54 |
|||||||||
QEP RESOURCES, INC. |
|||||||||
CONSOLIDATED STATEMENTS OF INCOME |
|||||||||
(Unaudited) |
|||||||||
Three Months Ended |
Twelve Months Ended |
||||||||
2011 |
2010 |
2011 |
2010 |
||||||
(in millions, except per share amounts) |
|||||||||
REVENUES (1) |
|||||||||
Natural gas sales |
$ 318.0 |
$ 311.9 |
$ 1,239.1 |
$ 1,205.3 |
|||||
Oil sales |
103.6 |
56.6 |
324.2 |
198.1 |
|||||
NGL sales |
58.6 |
17.4 |
129.7 |
47.9 |
|||||
Gathering, processing and other |
98.4 |
64.4 |
380.9 |
251.3 |
|||||
Purchased gas and oil sales |
274.7 |
137.6 |
1,085.3 |
598.0 |
|||||
Total Revenues |
853.3 |
587.9 |
3,159.2 |
2,300.6 |
|||||
OPERATING EXPENSES |
|||||||||
Purchased gas and oil expense |
273.8 |
133.9 |
1,077.1 |
589.3 |
|||||
Lease operating expense |
41.1 |
35.3 |
145.2 |
125.0 |
|||||
Natural gas, oil and NGL transportation and other handling costs (1) |
29.0 |
15.9 |
102.2 |
54.2 |
|||||
Gathering, processing and other |
27.9 |
20.6 |
107.3 |
83.2 |
|||||
General and administrative |
34.1 |
31.6 |
123.2 |
107.2 |
|||||
Separation costs |
- |
(0.7) |
- |
13.5 |
|||||
Production and property taxes |
26.9 |
20.9 |
105.4 |
82.5 |
|||||
Depreciation, depletion and amortization |
199.0 |
173.9 |
765.4 |
643.4 |
|||||
Exploration expenses |
3.0 |
13.8 |
10.5 |
23.0 |
|||||
Abandonment and impairment |
202.0 |
17.0 |
218.4 |
46.1 |
|||||
Total Operating Expenses |
836.8 |
462.2 |
2,654.7 |
1,767.4 |
|||||
Net gain from asset sales |
- |
(0.2) |
1.4 |
12.1 |
|||||
OPERATING INCOME |
16.5 |
125.5 |
505.9 |
545.3 |
|||||
Interest and other income (loss) |
4.6 |
(2.1) |
4.1 |
2.3 |
|||||
Income from unconsolidated affiliates |
1.0 |
0.5 |
5.5 |
3.0 |
|||||
Loss from early extinguishment of debt |
- |
- |
(0.7) |
(13.3) |
|||||
Interest expense |
(23.0) |
(21.6) |
(90.0) |
(84.4) |
|||||
INCOME (LOSS) FROM CONTINUING OPERATIONS |
(0.9) |
102.3 |
424.8 |
452.9 |
|||||
Income taxes |
1.6 |
(36.5) |
(154.4) |
(167.0) |
|||||
INCOME FROM CONTINUING OPERATIONS |
0.7 |
65.8 |
270.4 |
285.9 |
|||||
Discontinued operations, net of income tax |
- |
- |
- |
43.2 |
|||||
NET INCOME |
0.7 |
65.8 |
270.4 |
329.1 |
|||||
Net income attributable to noncontrolling interest |
(1.0) |
(0.8) |
(3.2) |
(2.9) |
|||||
NET INCOME (LOSS) ATTRIBUTABLE TO QEP |
$ (0.3) |
$ 65.0 |
$ 267.2 |
$ 326.2 |
|||||
Earnings (Loss) Per Common Share Attributable to QEP |
|||||||||
Basic from continuing operations |
$ (0.01) |
$ 0.37 |
$ 1.51 |
$ 1.61 |
|||||
Basic from discontinued operations |
- |
- |
- |
0.25 |
|||||
Basic total |
$ (0.01) |
$ 0.37 |
$ 1.51 |
$ 1.86 |
|||||
Diluted from continuing operations |
$ - |
$ 0.37 |
$ 1.50 |
$ 1.60 |
|||||
Diluted from discontinued operations |
- |
- |
- |
0.24 |
|||||
Diluted total |
$ - |
$ 0.37 |
$ 1.50 |
$ 1.84 |
|||||
Weighted-average common shares outstanding |
|||||||||
Used in basic calculation |
176.7 |
175.7 |
176.5 |
175.3 |
|||||
Used in diluted calculation |
178.2 |
177.4 |
178.4 |
177.3 |
|||||
(1) During the year ended
QEP RESOURCES, INC. |
||||
CONSOLIDATED BALANCE SHEETS |
||||
(Unaudited) |
||||
December 31, |
||||
2011 |
2010 |
|||
(in millions) |
||||
ASSETS |
||||
Current Assets |
||||
Cash and cash equivalents |
$ - |
$ - |
||
Accounts receivable, net |
397.4 |
269.9 |
||
Fair value of derivative contracts |
273.7 |
257.3 |
||
Inventories, at lower of average cost or market |
||||
Gas, oil and NGL |
16.2 |
16.4 |
||
Materials and supplies |
87.6 |
65.4 |
||
Prepaid expenses and other |
43.7 |
45.2 |
||
Total Current Assets |
818.6 |
654.2 |
||
Property, Plant and Equipment (successful efforts method for gas and oil properties) |
||||
Proved properties |
8,172.4 |
6,874.3 |
||
Unproved properties, not being depleted |
326.8 |
322.0 |
||
Midstream field services |
1,463.6 |
1,360.5 |
||
Marketing and other |
49.8 |
44.5 |
||
Total Property, Plant and Equipment |
10,012.6 |
8,601.3 |
||
Less Accumulated Depreciation, Depletion and Amortization |
||||
Exploration and production |
3,339.2 |
2,454.4 |
||
Midstream field services |
297.5 |
244.6 |
||
Marketing and other |
14.6 |
12.3 |
||
Total Accumulated Depreciation, Depletion and Amortization |
3,651.3 |
2,711.3 |
||
Net Property, Plant and Equipment |
6,361.3 |
5,890.0 |
||
Investment in unconsolidated affiliates |
42.2 |
44.5 |
||
Other Assets |
||||
Goodwill |
59.5 |
59.6 |
||
Fair value of derivative contracts |
123.5 |
120.8 |
||
Other noncurrent assets |
37.6 |
16.2 |
||
Total Other Assets |
220.6 |
196.6 |
||
TOTAL ASSETS |
$ 7,442.7 |
$ 6,785.3 |
||
December 31, |
||||
2011 |
2010 |
|||
(in millions) |
||||
LIABILITIES AND EQUITY |
||||
Current Liabilities |
||||
Checks outstanding in excess of cash balances |
$ 29.4 |
$ 19.5 |
||
Accounts payable and accrued expenses |
457.3 |
332.2 |
||
Production and property taxes |
40.0 |
18.9 |
||
Interest payable |
24.4 |
28.1 |
||
Fair value of derivative contracts |
1.3 |
139.3 |
||
Deferred income taxes |
85.4 |
27.8 |
||
Current portion of long-term debt |
- |
58.5 |
||
Total Current Liabilities |
637.8 |
624.3 |
||
Long-term debt, less current portion |
1,679.4 |
1,472.3 |
||
Deferred income taxes |
1,484.7 |
1,377.7 |
||
Asset retirement obligations |
163.9 |
148.3 |
||
Fair value of derivative contracts |
- |
0.3 |
||
Other long-term liabilities |
124.8 |
99.3 |
||
Commitments and contingencies |
||||
EQUITY |
||||
Common stock - par value $0.01 per share; 500.0 million shares authorized; |
1.8 |
1.8 |
||
Treasury stock - 0.4 million and 0.1 million shares at December 31, 2011 |
(13.1) |
(3.8) |
||
Additional paid-in capital |
431.4 |
398.0 |
||
Retained earnings |
2,673.5 |
2,420.0 |
||
Accumulated other comprehensive income |
207.9 |
194.3 |
||
Total Common Shareholders' Equity |
3,301.5 |
3,010.3 |
||
Noncontrolling interest |
50.6 |
52.8 |
||
Total Equity |
3,352.1 |
3,063.1 |
||
TOTAL LIABILITIES AND EQUITY |
$ 7,442.7 |
$ 6,785.3 |
||
QEP RESOURCES, INC. |
||||
CONSOLIDATED CASH FLOWS |
||||
(Unaudited) |
||||
Year Ended December 31, |
||||
2011 |
2010 |
|||
(in millions) |
||||
OPERATING ACTIVITIES |
||||
Net income |
$ 270.4 |
$ 329.1 |
||
Discontinued operations, net of income tax |
- |
(43.2) |
||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||
Depreciation, depletion and amortization |
765.4 |
643.4 |
||
Deferred income taxes |
156.8 |
188.2 |
||
Abandonment and impairment |
218.4 |
46.1 |
||
Share-based compensation |
22.0 |
16.1 |
||
Amortization of debt issuance costs and discounts |
4.1 |
2.4 |
||
Dry exploratory well expense |
0.3 |
9.6 |
||
Net gain from asset sales |
(1.4) |
(12.1) |
||
Income from unconsolidated affiliates |
(5.5) |
(3.0) |
||
Distributions from unconsolidated affiliates and other |
7.8 |
2.2 |
||
Loss on early extinguishment of debt |
0.7 |
13.3 |
||
Unrealized gain on basis-only swaps |
(117.7) |
(121.7) |
||
Changes in operating assets and liabilities |
||||
Accounts receivable |
(144.6) |
(32.6) |
||
Inventories |
(22.0) |
10.1 |
||
Prepaid expenses |
1.6 |
(16.2) |
||
Accounts payable and accrued expenses |
127.8 |
4.2 |
||
Federal income taxes |
17.0 |
(30.9) |
||
Other |
(8.5) |
(7.5) |
||
Net Cash Provided by Operating Activities of Continuing Operations |
1,292.6 |
997.5 |
||
INVESTING ACTIVITIES |
||||
Property acquisitions |
(48.0) |
(109.3) |
||
Property, plant and equipment, including dry exploratory well expense |
(1,383.1) |
(1,359.7) |
||
Proceeds from disposition of assets |
8.2 |
25.6 |
||
Change in notes receivable |
- |
52.9 |
||
Net Cash Used in Investing Activities of Continuing Operations |
(1,422.9) |
(1,390.5) |
||
FINANCING ACTIVITIES |
||||
Checks outstanding in excess of cash balances |
9.9 |
19.5 |
||
Long-term debt issued |
591.5 |
1,034.4 |
||
Long-term debt issuance costs paid |
(10.6) |
(16.6) |
||
Current portion long-term debt repaid |
(58.5) |
(91.5) |
||
Repayments of notes payable |
- |
(39.3) |
||
Long-term debt repaid |
(385.0) |
(761.5) |
||
Long-term debt extinguishment costs |
- |
(4.9) |
||
Other capital contributions |
2.3 |
2.8 |
||
Equity contribution |
- |
250.0 |
||
Dividends paid |
(14.1) |
(7.0) |
||
Distribution from Questar |
0.2 |
(7.2) |
||
Distribution to noncontrolling interest |
(5.4) |
(5.0) |
||
Net Cash Provided by Financing Activities of Continuing Operations |
130.3 |
373.7 |
||
CASH PROVIDED BY (USED IN) CONTINUING OPERATIONS |
- |
(19.3) |
||
Cash provided by operating activities of discontinued operations |
- |
68.6 |
||
Cash used in investing activities of discontinued operations |
- |
(39.9) |
||
Cash used in financing activities of discontinued operations |
- |
(26.9) |
||
Effect of change in cash and cash equivalents of discontinued operations |
- |
(1.8) |
||
Change in cash and cash equivalents |
- |
(19.3) |
||
Beginning cash and cash equivalents |
- |
19.3 |
||
Ending cash and cash equivalents |
$ - |
$ - |
||
Supplemental Disclosure of Cash Paid (Received) During the Year for: |
||||
Interest |
$ 93.5 |
$ 83.3 |
||
Income taxes |
(28.5) |
14.0 |
||
QEP RESOURCES, INC. |
||||||||
OPERATIONS BY LINE OF BUSINESS |
||||||||
(Unaudited) |
||||||||
Three Months Ended |
Year Ended |
|||||||
December 31, |
December 31, |
|||||||
2011 |
2010 |
2011 |
2010 |
|||||
(in millions) |
||||||||
Revenues from Unaffiliated customers (1) |
||||||||
QEP Energy |
$ 625.9 |
$ 387.2 |
$ 2,213.2 |
$ 1,456.3 |
||||
QEP Field Services |
95.4 |
63.3 |
369.3 |
245.5 |
||||
QEP Marketing and other |
132.0 |
137.4 |
576.7 |
598.8 |
||||
Total |
$ 853.3 |
$ 587.9 |
$ 3,159.2 |
$ 2,300.6 |
||||
Operating income (loss) |
||||||||
QEP Energy |
$ (56.7) |
$ 82.8 |
$ 240.4 |
$ 399.8 |
||||
QEP Field Services |
71.2 |
38.7 |
259.2 |
150.6 |
||||
QEP Marketing and other |
2.0 |
3.3 |
6.3 |
8.4 |
||||
Separation costs |
- |
0.7 |
- |
(13.5) |
||||
Total |
$ 16.5 |
$ 125.5 |
$ 505.9 |
$ 545.3 |
||||
Net income (loss) from continuing operations attributable to QEP |
||||||||
QEP Energy |
$ (43.5) |
$ 38.9 |
$ 104.7 |
$ 203.9 |
||||
QEP Field Services |
40.3 |
22.6 |
154.5 |
91.1 |
||||
QEP Marketing and other |
2.9 |
3.1 |
8.4 |
6.7 |
||||
Separation and debt extinguishment costs |
- |
0.4 |
(0.4) |
(18.7) |
||||
Total |
$ (0.3) |
$ 65.0 |
$ 267.2 |
$ 283.0 |
||||
(1) During the year ended
Three Months Ended |
Year Ended |
|||||||
2011 |
2010 |
2011 |
2010 |
|||||
QEP Energy production volumes |
||||||||
Natural gas (Bcf) |
60.5 |
54.6 |
236.4 |
203.8 |
||||
Oil (Mbbl) |
1,182.1 |
830.3 |
3,741.3 |
2,979.8 |
||||
NGL (Mbbl) |
1,040.6 |
438.9 |
2,715.6 |
1,225.8 |
||||
Total production (Bcfe) |
73.9 |
62.1 |
275.2 |
229.0 |
||||
Average daily production (MMcfe) |
803.3 |
675.4 |
753.9 |
627.4 |
||||
QEP Energy average net realized price |
||||||||
Natural gas (per Mcf) |
$ 4.74 |
$ 5.14 |
$ 4.74 |
$ 5.32 |
||||
Oil (per bbl) |
87.56 |
68.30 |
86.63 |
66.48 |
||||
NGL (per bbl) |
56.34 |
39.30 |
47.76 |
39.04 |
||||
Production by major area |
||||||||
QEP Energy - Natural gas (Bcf) |
||||||||
Haynesville/Cotton Valley |
26.5 |
22.2 |
107.1 |
79.3 |
||||
Midcontinent |
8.6 |
7.9 |
32.9 |
30.8 |
||||
Pinedale Anticline |
19.1 |
17.6 |
69.3 |
65.1 |
||||
Uinta Basin |
3.1 |
3.7 |
14.9 |
14.9 |
||||
Rockies Legacy |
3.2 |
3.2 |
12.2 |
13.7 |
||||
Total production |
60.5 |
54.6 |
236.4 |
203.8 |
||||
QEP Energy - Oil (Mbbl) |
||||||||
Haynesville/Cotton Valley |
14.8 |
16.6 |
51.0 |
78.4 |
||||
Midcontinent |
295.2 |
168.0 |
835.3 |
644.3 |
||||
Pinedale Anticline |
164.8 |
149.9 |
583.8 |
551.8 |
||||
Uinta Basin |
209.4 |
250.6 |
866.7 |
957.1 |
||||
Rockies Legacy |
497.9 |
245.2 |
1,404.5 |
748.2 |
||||
Total production |
1,182.1 |
830.3 |
3,741.3 |
2,979.8 |
||||
Three Months Ended |
Year Ended |
|||||||
2011 |
2010 |
2011 |
2010 |
|||||
QEP Energy - NGL (Mbbl) |
||||||||
Haynesville/Cotton Valley |
2.2 |
2.4 |
8.4 |
5.5 |
||||
Midcontinent |
364.3 |
377.4 |
1,371.2 |
997.0 |
||||
Pinedale Anticline |
610.6 |
- |
1,099.6 |
- |
||||
Uinta Basin |
23.3 |
32.2 |
106.4 |
121.5 |
||||
Rockies Legacy |
40.2 |
26.9 |
130.0 |
101.8 |
||||
Total production |
1,040.6 |
438.9 |
2,715.6 |
1,225.8 |
||||
QEP Energy - Total Production (Bcfe) |
||||||||
Haynesville/Cotton Valley |
26.6 |
22.4 |
107.5 |
79.8 |
||||
Midcontinent |
12.7 |
10.9 |
46.2 |
40.6 |
||||
Pinedale Anticline |
23.8 |
18.6 |
79.4 |
68.5 |
||||
Uinta Basin |
4.6 |
5.5 |
20.8 |
21.4 |
||||
Rockies Legacy |
6.2 |
4.7 |
21.3 |
18.7 |
||||
Total production |
73.9 |
62.1 |
275.2 |
229.0 |
||||
QEP Field Services Operating Statistics |
||||||||
Natural gas gathering volumes (millions of MMBtu) |
||||||||
For unaffiliated customers |
67.8 |
66.8 |
261.2 |
276.8 |
||||
For affiliated customers |
60.6 |
54.4 |
234.2 |
198.9 |
||||
Total gathering |
128.4 |
121.2 |
495.4 |
475.7 |
||||
Gathering revenue (per MMBtu) |
$ 0.32 |
$ 0.32 |
$ 0.33 |
$ 0.32 |
||||
QEP Field Services Gathering Margin |
||||||||
Gathering |
$ 41.1 |
$ 39.2 |
$ 161.1 |
$ 152.5 |
||||
Other Gathering |
9.3 |
11.0 |
68.5 |
36.7 |
||||
Gathering (expense) |
(9.3) |
(10.5) |
(44.6) |
(37.6) |
||||
Gathering Margin |
$ 41.1 |
$ 39.7 |
$ 185.0 |
$ 151.6 |
||||
QEP Field Services Processing Margin |
||||||||
NGL sales |
$ 60.1 |
$ 24.2 |
$ 180.0 |
$ 94.8 |
||||
Processing (fee-based) revenues |
16.1 |
9.0 |
53.7 |
35.2 |
||||
Other processing fees |
0.5 |
- |
2.2 |
- |
||||
Processing (expense) |
(3.3) |
(3.1) |
(12.2) |
(11.9) |
||||
Processing plant fuel and shrinkage (expense) |
(15.1) |
(6.7) |
(49.2) |
(32.6) |
||||
Natural gas, oil and NGL transportation and other handling costs |
(4.7) |
- |
(9.3) |
- |
||||
Processing margin |
$ 53.6 |
$ 23.4 |
$ 165.2 |
$ 85.5 |
||||
Frac spread (NGL sales less processing plant fuel and shrinkage less natural gas, oil and |
$ 40.3 |
$ 17.5 |
$ 121.5 |
$ 62.2 |
||||
Operating Statistics |
||||||||
Natural gas processing volumes |
||||||||
NGL sales (MMgal) |
43.6 |
22.9 |
141.8 |
100.2 |
||||
Average NGL sales price (per gal) |
$ 1.38 |
$ 1.05 |
$ 1.27 |
$ 0.95 |
||||
Fee-based processing volumes (in millions of MMBtu) |
||||||||
For unaffiliated customers |
26.5 |
28.9 |
122.9 |
116.8 |
||||
For affiliated customers |
33.1 |
28.9 |
117.8 |
109.4 |
||||
Total fee-based processing volumes |
59.6 |
57.8 |
240.7 |
226.2 |
||||
Average fee-based processing revenue |
$ 0.27 |
$ 0.15 |
$ 0.22 |
$ 0.16 |
||||
QEP RESOURCES, INC. |
||||||||
NON-GAAP MEASURES |
||||||||
(Unaudited) |
||||||||
This release contains reference to a non-GAAP measure of earnings per diluted share from continuing operations excluding gains and losses from asset sales, asset impairments, unrealized gains and losses on basis-only swaps, separation costs and loss on early extinguishment of debt. Management believes earnings per diluted share excluding asset sales, asset impairments, unrealized basis-only swaps, separation costs and loss on early extinguishment of debt is an important measure of the Company's operational performance relative to other gas and oil producing companies. |
||||||||
The following table calculates earnings per diluted share excluding gains and losses on assets sales, unrealized gains and losses on basis-only swaps, separation costs and loss on early extinguishment of debt: |
||||||||
Three Months Ended |
Year Ended |
|||||||
2011 |
2010 |
2011 |
2010 |
|||||
(in millions, except earnings per share) |
||||||||
Net income (loss) attributable to QEP Resources |
$ (0.3) |
$ 65.0 |
$ 267.2 |
$ 326.2 |
||||
Less: Discontinued operations |
- |
- |
- |
(43.2) |
||||
Net income (loss) from continuing operations attributable to QEP Resources |
(0.3) |
65.0 |
267.2 |
283.0 |
||||
Exclusion of net (gain) loss from assets sales, unrealized (gain) loss on basis-only swaps, separation costs and loss on early extinguishment of debt from net income |
||||||||
Net (gain) loss from asset sales |
- |
0.2 |
(1.4) |
(12.1) |
||||
Income taxes on net (gain) loss on asset sales |
- |
(0.1) |
0.5 |
4.5 |
||||
Non-cash price-related impairment charge |
195.2 |
- |
195.2 |
- |
||||
Income taxes on non-cash price-related impairment charge |
(70.5) |
- |
(70.5) |
- |
||||
Unrealized (gain) loss on basis-only swaps |
(31.0) |
(31.7) |
(117.7) |
(121.7) |
||||
Income taxes on unrealized (gain) loss on basis-only swaps |
11.2 |
11.8 |
42.5 |
45.4 |
||||
Separation costs |
- |
(0.7) |
- |
13.5 |
||||
Income taxes on separation costs |
- |
0.3 |
- |
(3.0) |
||||
Loss from early extinguishment of debt |
- |
- |
0.7 |
13.3 |
||||
Income taxes on loss from early extinguishment of debt |
- |
- |
(0.3) |
(5.1) |
||||
After-tax (gain) loss from assets sales, unrealized (gain) loss on basis swap, separation costs and loss on early extinguishment of debt |
104.9 |
(20.2) |
49.0 |
(65.2) |
||||
Net income (loss) attributable to QEP Resources excluding (gain) loss from assets sales, unrealized (gain) loss on basis swap, separation costs and loss on early extinguishment of debt |
$ 104.6 |
$ 44.8 |
$ 316.2 |
$ 217.8 |
||||
EARNINGS PER COMMON SHARE FROM CONTINUING OPERATIONS ATTRIBUTABLE TO QEP RESOURCES |
||||||||
Diluted |
$ - |
$0.37 |
$1.50 |
$1.60 |
||||
Diluted after-tax (gain) loss from asset sales, unrealized (gain) loss on basis-only swaps, separation costs and loss on early extinguishment of debt |
0.58 |
(0.12) |
0.27 |
(0.37) |
||||
Earnings (loss) per diluted share from continuing operations attributable to QEP Resources excluding asset sales, unrealized (gain) loss on basis only swaps, separation costs and loss on early extinguishment of debt |
$ 0.58 |
$0.25 |
$1.77 |
$1.23 |
||||
Weighted-Average Common Shares Outstanding |
||||||||
Diluted |
178.2 |
177.4 |
178.4 |
177.3 |
||||
This release also contains reference to a non-GAAP measure of Adjusted EBITDA. Management defines Adjusted EBITDA as net income before the following items: discontinued operations, unrealized gains and losses on basis-only swaps, gains and losses from asset sales, interest and other income, income taxes, interest expense, separation costs, loss on early extinguishment of debt, depreciation, depletion, and amortization, abandonment and impairment, and exploration expense. Management uses Adjusted EBITDA to assess the Company's operating results. Management believes Adjusted EBITDA is an important measure of the Company's cash flow and liquidity, its ability to incur and service debt, fund capital expenditures and make distributions to shareholders and is an important measure for comparing the Company's financial performance to other gas and oil producing companies. In addition, Adjusted EBITDA is a part of the Company's debt covenants as defined in its revolving credit agreement.
The following table reconciles QEP Resources' net income to Adjusted EBITDA: |
||||||||
Three Months Ended |
Year Ended |
|||||||
2011 |
2010 |
2011 |
2010 |
|||||
(in millions) |
||||||||
Net income (loss) attributable to QEP Resources |
$ (0.3) |
$ 65.0 |
$ 267.2 |
$ 326.2 |
||||
Net income attributable to noncontrolling interest |
1.0 |
0.8 |
3.2 |
2.9 |
||||
Net income |
0.7 |
65.8 |
270.4 |
329.1 |
||||
Discontinued operations, net of tax |
- |
- |
- |
(43.2) |
||||
Income from continuing operations |
0.7 |
65.8 |
270.4 |
285.9 |
||||
Unrealized (gain) loss on basis-only swaps |
(31.0) |
(31.7) |
(117.7) |
(121.7) |
||||
Net (gain) loss from asset sales |
- |
0.2 |
(1.4) |
(12.1) |
||||
Interest and other income |
(4.6) |
2.1 |
(4.1) |
(2.3) |
||||
Income taxes |
(1.6) |
36.5 |
154.4 |
167.0 |
||||
Interest expense |
23.0 |
21.6 |
90.0 |
84.4 |
||||
Separation costs |
- |
(0.7) |
- |
13.5 |
||||
Loss on early extinguishment of debt |
- |
- |
0.7 |
13.3 |
||||
Depreciation, depletion and amortization |
199.0 |
173.9 |
765.4 |
643.4 |
||||
Abandonment and impairment |
202.0 |
17.0 |
218.4 |
46.1 |
||||
Exploration |
3.0 |
13.8 |
10.5 |
23.0 |
||||
EBITDA |
$ 390.5 |
$ 298.5 |
$ 1,386.6 |
$ 1,140.5 |
||||
SOURCE
Scott Gutberlet of QEP Resources, Inc., +1-303-672-6988