THIRD QUARTER 2018 OPERATING HIGHLIGHTS
- Delivered record quarterly oil and condensate production of 6.6 million barrels (MMbbls), including a record 3.5 MMbbls in the
Permian Basin Decreased Permian Basin lease operating expense (LOE) to$4.42 per Boe, a 31% year-over-year decrease- Increased 2018 oil and condensate production guidance to reflect improved efficiencies in the
Permian Basin and better than forecasted results in theWilliston Basin , despite the loss of production associated withUinta Basin divestiture - Increased full year 2018 capital expenditure guidance by 4% at the midpoint to include additional wells drilled and put on production in the
Permian Basin as a result of efficiency gains and additional refrac activity in theWilliston Basin Secured Permian Basin flow assurance, via sales agreements with refiners and marketers, on more than 90% of current and projected gross oil volumes for the remainder of 2018 and for 2019
STRATEGIC INITIATIVES UPDATE
- Entered into a definitive agreement to sell
Williston Basin assets for a purchase price of up to$1.725 billion , subject to purchase price adjustments(1) - Closed the previously announced
Uinta Basin divestiture onSeptember 6, 2018 (Uinta Basin Divestiture) for net cash proceeds of$153.0 million , subject to post-closing adjustments - Continued to progress discussions with interested parties for full divestment of the Company's
Haynesville/Cotton Valley assets - Received net cash proceeds of
$15.7 million from the sale of other non-core assets during the quarter, bringing total net cash proceeds from asset sales, including the Uinta Basin Divestiture, to$217.5 million in 2018 - Reduced headcount by approximately 30% since
March 1, 2018 to present, as the Company transitions to a pure-playPermian Basin company
"Our
____________________________
(1) The purchase price is comprised of
"With these operational improvements, we now expect to complete five more wells and put on production approximately 17 wells - three more than forecast - in the Permian in the fourth quarter, with over half of these wells having expected lateral lengths of 9,500 feet or greater," continued Stanley. "We expect the transition to predominately long laterals, combined with our current four drilling rig and single frac crew program, will support our production profile as we exit 2018 and lay the foundation for 20% - 25% year-over-year
"Yesterday, we entered into a definitive agreement to sell our
The Company has posted to its website www.qepres.com a presentation that supplements the information provided in this release.
QEP Third Quarter 2018 Financial Results
The Company reported net income of
Net income or loss includes non-cash gains and losses associated with the change in the fair value of derivative instruments, gains and losses from asset sales, asset impairments and certain other items. Excluding these items, the Company’s third quarter 2018 Adjusted Net Income (a non-GAAP measure) was
Adjusted EBITDA (a non-GAAP measure) for the third quarter 2018 was
The definitions and reconciliations of Adjusted Net Income (Loss) and Adjusted EBITDA to Net Income (Loss) are provided within Non-GAAP Measures at the end of this release.
Production
Oil equivalent production was 14.4 MMboe for the third quarter 2018 compared with 14.1 MMboe for the third quarter 2017, a 2% increase. Oil and condensate production increased 38%, while natural gas and NGL production decreased 18% and 7%, respectively. Third quarter 2018 equivalent production was positively impacted by increased efficiency of drilling and completion activity in the
Operating Expenses
During the third quarter 2018, LOE was
During the third quarter 2018, LOE was
Adjusted transportation and processing (T&P) costs (a non-GAAP measure) were
During the third quarter 2018, Adjusted T&P costs were
General and administrative (G&A) expense was
During the third quarter 2018, production and property taxes were
Production and property taxes were
Capital Investment
Capital investment, excluding property acquisitions, was
During the third quarter 2018, QEP acquired various oil and gas properties, which primarily included proved and unproved leasehold acreage in the
Asset Divestitures
On
On
In addition to the Uinta Basin Divestiture, QEP closed on the sale of several assets during the third quarter 2018 for total net cash proceeds of approximately
Liquidity
Net Cash Provided by Operating Activities for the third quarter 2018 was
The definitions and reconciliations of Discretionary Cash Flow and Discretionary Cash Flow in Excess of Capital Expenditures are provided within Non-GAAP Measures at the end of this release.
As of September 30, 2018, QEP had
Updated 2018 Guidance
The Company’s updated guidance includes no additional adjustment for property acquisitions or divestitures, other than the Uinta Basin Divestiture, which closed in
Impact of Uinta Basin Divestiture on updated production guidance:
• Equivalent production: 0.9 MMboe
- Gas production: 4.3 Bcf
- Oil & condensate production: 0.2 MMbbl
- NGL production: 0.04 MMbbl
QEP's updated full year 2018 guidance is detailed below.
Rig Count:
• Permian Basin - four rigs and one frac crew in the fourth quarter 2018
Wells Put on Production (full year 2018):
• Company: approximately 121 net operated wells
• Permian Basin: approximately 105 net operated wells
Refracs:
• Four net refracs in the
Slide 5 in the
2018 Guidance | ||||||
2018 | 2018 | |||||
Previous Guidance | Current Guidance | |||||
Oil & condensate production (MMbbl) | 23.0 - 24.0 | 23.75 - 24.25 | ||||
Gas production (Bcf) | 137.0 - 143.0 | 136.0 - 140.0 | ||||
NGL production (MMbbl) | 4.0 - 4.5 | 4.38 - 4.63 | ||||
Total oil equivalent production (MMboe) | 49.8 - 52.3 | 50.8 - 52.2 | ||||
Adjusted lease operating and transportation expense (per Boe)(1) | $8.50 - $9.50 | $8.00 - $9.00 | ||||
Depletion, depreciation and amortization (per Boe) | $17.00 - $18.00 | $16.75 - $17.75 | ||||
Production and property taxes (% of field-level revenue) | 8.5% | 8.5% | ||||
(in millions) | ||||||
General and administrative expense(2) | $205 - $225 | $215 - $225 | ||||
Capital investment (excluding property acquisitions) | ||||||
Drilling, Completion and Equip(3) | $1,000 - $1,100 | $1,095 - $1,145 | ||||
Midstream(4) | $60 | $40 | ||||
Corporate | $10 | $5 | ||||
Total capital investment (excluding property acquisitions)(5) | $1,070 - $1,170 | $1,140 - $1,190 |
____________________________
(1) Adjusted lease operating and transportation expense (per Boe) is a non-GAAP measure. Refer to Non-GAAP Measures at the end of this release.
(2) General and administrative expense includes approximately
(3) Approximately 70% of the planned capital investment in Drilling, Completion and Equip is focused on projects in the
(4) Includes crude oil and natural gas gathering capital expenditures in the
(5) Increased full year 2018 capital expenditure guidance as a result of improved operational efficiencies, which the Company expects to result in 17 additional net wells being drilled and 10 additional net wells put-on-production, and an increase in the Company’s working interest in acreage acquired through acquisitions and acreage swaps, in the
Updated 2018 Quarterly Production Guidance(1) | ||||||||
1Q 2018 | 2Q 2018 | 3Q 2018 | 3Q 2018 | 4Q 2018 | 2018 | |||
QEP Resources | Actuals | Actuals | Actuals | Guidance | Current Guidance | |||
Oil & condensate production (MMbbl) | 5.0 | 6.6 | 6.6 | 6.0 - 6.4 | 5.6 - 6.1 | 23.75 - 24.25 | ||
Gas production (Bcf) | 35.1 | 38.3 | 38.1 | 34.9 - 37.5 | 24.5 - 28.5 | 136.0 - 140.0 | ||
NGL production (MMbbl) | 0.9 | 1.2 | 1.4 | 1.1 - 1.2 | 0.90 - 1.15 | 4.38 - 4.63 | ||
Total oil equivalent production (MMboe) | 11.7 | 14.1 | 14.4 | 12.9 - 13.9 | 10.6 - 12.0 | 50.8 - 52.2 | ||
Total wells put on production (net) | 35.0 | 47.2 | 22.0 | 18.0 | 17.0 | 121.2 | ||
Total refracs put on production (net) | 13.7 | 12.8 | 0.1 | — | 4.0 | 30.6 | ||
Permian Basin | ||||||||
Oil & condensate production (MMbbl) | 2.2 | 3.2 | 3.5 | 3.0 - 3.3 | 3.3 - 3.6 | 12.2 - 12.5 | ||
Gas production (Bcf) | 1.9 | 2.1 | 3.3 | 2.4 - 2.6 | 2.9 - 3.1 | 10.2 - 10.4 | ||
NGL production (MMbbl) | 0.3 | 0.5 | 0.7 | 0.40 - 0.45 | 0.46 - 0.50 | 1.94 - 1.98 | ||
Permian Basin equivalent production (MMboe) | 2.8 | 4.0 | 4.8 | 3.8 - 4.2 | 4.24 - 4.62 | 15.8 -16.2 | ||
Permian Basin wells put on production (net) | 31.0 | 36.1 | 21.0 | 17 | 17 | 105.1 |
____________________________
(1) Quarterly guidance may not add to full year guidance due to significant digit rounding.
Operations Summary
Permian Basin | Williston Basin | Haynesville/Cotton Valley | |||||||||||||||
As of September 30, 2018 | |||||||||||||||||
Gross | Net | Gross | Net | Gross | Net | ||||||||||||
Well Progress | |||||||||||||||||
Drilling | 21 | 21.0 | — | — | — | — | |||||||||||
At total depth - under drilling rig | — | — | — | — | — | — | |||||||||||
Waiting to be completed | 16 | 16.0 | — | — | — | — | |||||||||||
Undergoing completion | 4 | 3.9 | — | — | — | — | |||||||||||
Completed, awaiting production | 7 | 6.8 | — | — | — | — | |||||||||||
Waiting on completion | 27 | 26.7 | — | — | — | — | |||||||||||
Put on production(1) | 21 | 21.0 | — | — | 1 | 1.0 |
____________________________
(1) Total operated wells put on production during the three months ended September 30, 2018.
In the third quarter 2018, the Company put on production 21 gross-operated horizontal wells, all on Mustang Springs, four more than forecast for the third quarter 2018 (average working interest 100%). The greater than planned delivery of new producing wells in the third quarter 2018 was a result of a continued increase in drilling and completion efficiency.
At the end of the third quarter 2018, 17 of the 21 wells put on production on Mustang Springs during the quarter were still in the process of cleaning up. The 21 wells were located in three discrete drilling spacing units (DSUs), one with a 31 well/mile density, one with a 24 well/mile density and one with a 23 well/mile density. These three DSUs have "lower than normal" density due to their location on the western edge of the Company's Mustang Springs acreage position which required certain setbacks and well placement to facilitate 'tank development'. The four wells that cleaned up reached average peak 24-hour IP of 198 Boed per 1,000 lateral feet (86% oil) from an average lateral length of 7,499 feet.
With regard to the performance of the 37 wells placed on production in the second quarter 2018, which at that time were in various stages of flowback; eight wells on County Line reached average peak 24-hour IP of 150 Boed per 1,000 lateral feet (82% oil) and an average peak 30-day IP of 138 Boed per 1,000 lateral feet (78% oil) from an average lateral length of 7,244 feet. At Mustang Springs, the 29 wells achieved average peak 24-hour IP of 152 Boed per 1,000 feet (85% oil) and an average peak 30-day IP of 118 Boed per 1,000 lateral feet (83% oil) from an average lateral length of 7,430 feet.
During the third quarter 2018, the Company continued to enter into financial derivatives and physical sales agreements for oil production from the
At the end of the third quarter 2018, the Company had 21 gross-operated horizontal wells in process of being drilled (of which 13 had surface casing set, but had no drilling rig present) (average working interest 100%), no horizontal wells at total depth under drilling rigs, 16 horizontal wells waiting to be completed (average working interest 100%), four horizontal wells undergoing completion (average working interest 98%), and seven fully completed horizontal wells awaiting first production, which were part of a tank "pressure wall" (average working interest 97%).
Current QEP-operated drilled and completed authorization for expenditure (AFE) well costs for the
At the end of the third quarter 2018, the Company had four operated rigs in the
Slides 10-14 in the
The Company plans to complete four additional refracs on South Antelope during the remainder of 2018. Current average gross
At the end of the third quarter 2018, the Company had no drilling rigs in the
Slides 15-17 in the
The Company put one gross operated well on production during the third quarter 2018 (average working interest 100%). The well had a peak 24-hour IP rate of 34.0 MMcfed (100% gas) with a lateral length of 10,622 feet.
At the end of the third quarter, the Company had no drilling rigs in
Slides 18-19 in the
Third Quarter 2018 Results Conference Call
QEP’s management will discuss third quarter 2018 results in a conference call on
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: transitioning to a pure-play Permian Basin company; number of and reasons for additional wells being completed and put on production in the fourth quarter; total consideration to be received by the Company for the
Contact |
Investors/Media: |
William I. Kent, IRC |
Director, Investor Relations |
303-405-6665 |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
REVENUES | (in millions, except per share amounts) | ||||||||||||||
Oil and condensate, gas and NGL sales | $ | 544.0 | $ | 380.9 | $ | 1,474.1 | $ | 1,139.1 | |||||||
Other revenue | 3.8 | 3.6 | 11.8 | 10.3 | |||||||||||
Purchased oil and gas sales | 13.0 | 5.6 | 36.2 | 44.5 | |||||||||||
Total Revenues | 560.8 | 390.1 | 1,522.1 | 1,193.9 | |||||||||||
OPERATING EXPENSES | |||||||||||||||
Purchased oil and gas expense | 13.3 | 6.9 | 38.6 | 45.4 | |||||||||||
Lease operating expense | 64.6 | 76.2 | 203.6 | 215.4 | |||||||||||
Transportation and processing costs | 28.0 | 60.2 | 93.2 | 202.6 | |||||||||||
Gathering and other expense | 4.6 | 1.7 | 10.8 | 5.0 | |||||||||||
General and administrative | 48.3 | 43.4 | 164.2 | 108.3 | |||||||||||
Production and property taxes | 37.4 | 28.5 | 103.9 | 86.1 | |||||||||||
Depreciation, depletion and amortization | 234.9 | 176.9 | 673.6 | 560.2 | |||||||||||
Exploration expenses | — | 21.3 | 0.1 | 21.7 | |||||||||||
Impairment | — | 28.3 | 404.4 | 28.4 | |||||||||||
Total Operating Expenses | 431.1 | 443.4 | 1,692.4 | 1,273.1 | |||||||||||
Net gain (loss) from asset sales, inclusive of restructuring costs | 27.1 | 185.4 | 26.7 | 205.2 | |||||||||||
OPERATING INCOME (LOSS) | 156.8 | 132.1 | (143.6 | ) | 126.0 | ||||||||||
Realized and unrealized gains (losses) on derivative contracts | (108.0 | ) | (104.3 | ) | (240.3 | ) | 163.3 | ||||||||
Interest and other income (expense) | (0.3 | ) | 0.1 | (4.1 | ) | 2.5 | |||||||||
Interest expense | (38.7 | ) | (34.4 | ) | (111.9 | ) | (103.1 | ) | |||||||
INCOME (LOSS) BEFORE INCOME TAXES | 9.8 | (6.5 | ) | (499.9 | ) | 188.7 | |||||||||
Income tax (provision) benefit | (2.5 | ) | 3.2 | 117.6 | (69.7 | ) | |||||||||
NET INCOME (LOSS) | $ | 7.3 | $ | (3.3 | ) | $ | (382.3 | ) | $ | 119.0 | |||||
Earnings (loss) per common share | |||||||||||||||
Basic | $ | 0.03 | $ | (0.01 | ) | $ | (1.60 | ) | $ | 0.49 | |||||
Diluted | $ | 0.03 | $ | (0.01 | ) | $ | (1.60 | ) | $ | 0.49 | |||||
Weighted-average common shares outstanding | |||||||||||||||
Used in basic calculation | 236.9 | 240.7 | 238.3 | 240.5 | |||||||||||
Used in diluted calculation | 237.0 | 240.7 | 238.3 | 240.5 |
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
September 30, 2018 |
December 31, 2017 |
||||||
ASSETS | (in millions) | ||||||
Current Assets | |||||||
Cash and cash equivalents | $ | — | $ | — | |||
Accounts receivable, net | 191.7 | 141.8 | |||||
Income tax receivable | 4.1 | 4.9 | |||||
Fair value of derivative contracts | 14.0 | 3.4 | |||||
Prepaid expenses | 11.4 | 10.1 | |||||
Other current assets | 0.2 | 4.3 | |||||
Total Current Assets | 221.4 | 164.5 | |||||
Property, Plant and Equipment (successful efforts method for oil and gas properties) | |||||||
Proved properties | 11,717.8 | 11,873.6 | |||||
Unproved properties | 1,034.4 | 1,086.4 | |||||
Gathering and other | 369.6 | 318.7 | |||||
Materials and supplies | 37.3 | 32.9 | |||||
Total Property, Plant and Equipment | 13,159.1 | 13,311.6 | |||||
Less Accumulated Depreciation, Depletion and Amortization | |||||||
Exploration and production | 6,160.3 | 6,642.9 | |||||
Gathering and other | 121.4 | 124.3 | |||||
Total Accumulated Depreciation, Depletion and Amortization | 6,281.7 | 6,767.2 | |||||
Net Property, Plant and Equipment | 6,877.4 | 6,544.4 | |||||
Fair value of derivative contracts | 0.1 | 0.1 | |||||
Other noncurrent assets | 58.3 | 53.0 | |||||
Noncurrent assets held for sale | — | $ | 632.8 | ||||
TOTAL ASSETS | $ | 7,157.2 | $ | 7,394.8 | |||
LIABILITIES AND EQUITY | |||||||
Current Liabilities | |||||||
Checks outstanding in excess of cash balances | $ | 15.3 | $ | 44.0 | |||
Accounts payable and accrued expenses | 335.6 | 363.8 | |||||
Production and property taxes | 40.9 | 31.6 | |||||
Interest payable | 33.1 | 26.0 | |||||
Fair value of derivative contracts | 200.7 | 103.6 | |||||
Asset retirement obligations | 5.0 | 3.5 | |||||
Total Current Liabilities | 630.6 | 572.5 | |||||
Long-term debt | 2,451.1 | 2,160.8 | |||||
Deferred income taxes | 398.8 | 518.0 | |||||
Asset retirement obligations | 155.5 | 159.0 | |||||
Fair value of derivative contracts | 52.6 | 31.8 | |||||
Other long-term liabilities | 93.7 | 102.2 | |||||
Other long-term liabilities held for sale | — | 52.6 | |||||
Commitments and contingencies | |||||||
EQUITY | |||||||
Common stock – par value $0.01 per share; 500.0 million shares authorized; 239.8 million and 243.0 million shares issued, respectively | 2.4 | 2.4 | |||||
Treasury stock – 3.0 million and 2.0 million shares, respectively | (44.2 | ) | (34.2 | ) | |||
Additional paid-in capital | 1,424.6 | 1,398.2 | |||||
Retained earnings | 2,002.0 | 2,442.6 | |||||
Accumulated other comprehensive income (loss) | (9.9 | ) | (11.1 | ) | |||
Total Common Shareholders' Equity | 3,374.9 | 3,797.9 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 7,157.2 | $ | 7,394.8 | |||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
OPERATING ACTIVITIES | (in millions) | ||||||||||||||
Net income (loss) | $ | 7.3 | $ | (3.3 | ) | $ | (382.3 | ) | $ | 119.0 | |||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||||||
Depreciation, depletion and amortization | 234.9 | 176.9 | 673.6 | 560.2 | |||||||||||
Deferred income taxes (benefit) | 0.9 | 1.3 | (119.6 | ) | 68.5 | ||||||||||
Impairment | — | 28.3 | 404.4 | 28.4 | |||||||||||
Dry hole exploratory well expense | — | 21.2 | — | 21.2 | |||||||||||
Share-based compensation | 4.9 | 5.8 | 28.3 | 13.5 | |||||||||||
Amortization of debt issuance costs and discounts | 1.4 | 1.7 | 4.0 | 4.8 | |||||||||||
Bargain purchase gain from acquisition | — | — | — | 0.4 | |||||||||||
Net (gain) loss from asset sales, inclusive of restructuring costs | (27.1 | ) | (185.4 | ) | (26.7 | ) | (205.2 | ) | |||||||
Unrealized (gains) losses on marketable securities | (0.7 | ) | (0.7 | ) | (1.1 | ) | (2.1 | ) | |||||||
Unrealized (gains) losses on derivative contracts | 69.6 | 116.0 | 113.2 | (161.6 | ) | ||||||||||
Other non-cash activity | — | (9.4 | ) | — | (9.4 | ) | |||||||||
Changes in operating assets and liabilities | 6.8 | 34.4 | (18.9 | ) | 45.1 | ||||||||||
Net Cash Provided by (Used in) Operating Activities | 298.0 | 186.8 | 674.9 | 482.8 | |||||||||||
INVESTING ACTIVITIES | |||||||||||||||
Property acquisitions | (3.2 | ) | (17.9 | ) | (48.3 | ) | (94.5 | ) | |||||||
Property, plant and equipment, including exploratory well expense | (267.8 | ) | (301.7 | ) | (1,032.1 | ) | (779.6 | ) | |||||||
Proceeds from disposition of assets | 168.7 | 785.6 | 217.5 | 787.9 | |||||||||||
Net Cash Provided by (Used in) Investing Activities | (102.3 | ) | 466.0 | (862.9 | ) | (86.2 | ) | ||||||||
FINANCING ACTIVITIES | |||||||||||||||
Checks outstanding in excess of cash balances | 6.8 | (11.8 | ) | (28.7 | ) | (12.3 | ) | ||||||||
Long-term debt issuance costs paid | (0.1 | ) | — | (0.1 | ) | (1.1 | ) | ||||||||
Proceeds from credit facility | 586.5 | 2.0 | 2,616.0 | 2.0 | |||||||||||
Repayments of credit facility | (786.0 | ) | (2.0 | ) | (2,329.5 | ) | (2.0 | ) | |||||||
Common stock repurchased and retired | — | — | (58.4 | ) | — | ||||||||||
Treasury stock repurchases | (1.9 | ) | (0.4 | ) | (7.8 | ) | (6.8 | ) | |||||||
Other capital contributions | 0.1 | — | 0.3 | — | |||||||||||
Net Cash Provided by (Used in) Financing Activities | (194.6 | ) | (12.2 | ) | 191.8 | (20.2 | ) | ||||||||
Change in cash, cash equivalents and restricted cash | 1.1 | 640.6 | 3.8 | 376.4 | |||||||||||
Beginning cash, cash equivalents and restricted cash | 26.1 | 201.2 | 23.4 | 465.4 | |||||||||||
Ending cash, cash equivalents and restricted cash | $ | 27.2 | $ | 841.8 | $ | 27.2 | $ | 841.8 | |||||||
Production by Region | |||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
2018 | 2017 | Change | 2018 | 2017 | Change | ||||||||||||
(in Mboe) | |||||||||||||||||
Northern Region | |||||||||||||||||
Williston Basin | 4,381.1 | 4,252.3 | 3 | % | 12,570.5 | 13,660.2 | (8 | )% | |||||||||
Pinedale | — | 3,010.8 | (100 | )% | 0.1 | 9,842.4 | (100 | )% | |||||||||
Uinta Basin | 606.0 | 905.3 | (33 | )% | 2,232.2 | 2,770.6 | (19 | )% | |||||||||
Other Northern | 63.1 | 278.1 | (77 | )% | 211.3 | 945.6 | (78 | )% | |||||||||
Total Northern Region | 5,050.2 | 8,446.5 | (40 | )% | 15,014.1 | 27,218.8 | (45 | )% | |||||||||
Southern Region | |||||||||||||||||
Permian Basin | 4,792.5 | 2,351.3 | 104 | % | 11,591.6 | 5,672.9 | 104 | % | |||||||||
Haynesville/Cotton Valley | 4,552.8 | 3,321.2 | 37 | % | 13,604.6 | 8,160.2 | 67 | % | |||||||||
Other Southern | 4.5 | 5.1 | (12 | )% | 20.4 | 23.1 | (12 | )% | |||||||||
Total Southern Region | 9,349.8 | 5,677.6 | 65 | % | 25,216.6 | 13,856.2 | 82 | % | |||||||||
Total production | 14,400.0 | 14,124.1 | 2 | % | 40,230.7 | 41,075.0 | (2 | )% | |||||||||
Total Production | |||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
2018 | 2017 | Change | 2018 | 2017 | Change | ||||||||||||
Oil and condensate (Mbbl) | 6,640.5 | 4,827.1 | 38 | % | 18,182.1 | 14,380.1 | 26 | % | |||||||||
Gas (Bcf) | 38.1 | 46.7 | (18 | )% | 111.5 | 134.8 | (17 | )% | |||||||||
NGL (Mbbl) | 1,415.3 | 1,516.1 | (7 | )% | 3,472.5 | 4,226.4 | (18 | )% | |||||||||
Total production (Mboe) | 14,400.0 | 14,124.1 | 2 | % | 40,230.7 | 41,075.0 | (2 | )% | |||||||||
Average daily production (Mboe) | 156.5 | 153.5 | 2 | % | 147.4 | 150.5 | (2 | )% |
Prices | |||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2018 | 2017 | Change | 2018 | 2017 | Change | ||||||||||||||||
Oil (per bbl) | |||||||||||||||||||||
Average field-level price | $ | 62.65 | $ | 45.16 | $ | 61.89 | $ | 45.60 | |||||||||||||
Commodity derivative impact | (6.27 | ) | 2.51 | (7.59 | ) | 1.50 | |||||||||||||||
Net realized price | $ | 56.38 | $ | 47.67 | 18 | % | $ | 54.30 | $ | 47.10 | 15 | % | |||||||||
Gas (per Mcf) | |||||||||||||||||||||
Average field-level price | $ | 2.67 | $ | 2.80 | $ | 2.71 | $ | 2.96 | |||||||||||||
Commodity derivative impact | 0.09 | (0.01 | ) | 0.10 | (0.15 | ) | |||||||||||||||
Net realized price | $ | 2.76 | $ | 2.79 | (1 | )% | $ | 2.81 | $ | 2.81 | — | % | |||||||||
NGL (per bbl) | |||||||||||||||||||||
Average field-level price | $ | 29.65 | $ | 21.28 | $ | 25.39 | $ | 19.89 | |||||||||||||
Commodity derivative impact | — | — | — | — | |||||||||||||||||
Net realized price | $ | 29.65 | $ | 21.28 | 39 | % | $ | 25.39 | $ | 19.89 | 28 | % | |||||||||
Average net equivalent price (per Boe) | |||||||||||||||||||||
Average field-level price | $ | 38.87 | $ | 26.97 | $ | 37.66 | $ | 27.73 | |||||||||||||
Commodity derivative impact | (2.66 | ) | 0.83 | (3.16 | ) | 0.05 | |||||||||||||||
Net realized price | $ | 36.21 | $ | 27.80 | 30 | % | $ | 34.50 | $ | 27.78 | 24 | % |
Operating Expenses | |||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2018 | 2017 | Change | 2018 | 2017 | Change | ||||||||||||||||
(in millions) | |||||||||||||||||||||
Lease operating expense | $ | 64.6 | $ | 76.2 | (15 | )% | $ | 203.6 | $ | 215.4 | (5 | )% | |||||||||
Adjusted transportation and processing costs(1) | 43.8 | 60.2 | (27 | )% | 134.1 | 202.6 | (34 | )% | |||||||||||||
Production and property taxes | 37.4 | 28.5 | 31 | % | 103.9 | 86.1 | 21 | % | |||||||||||||
$ | 145.8 | $ | 164.9 | (12 | )% | $ | 441.6 | $ | 504.1 | (12 | )% | ||||||||||
(per Boe) | |||||||||||||||||||||
Lease operating expense | $ | 4.49 | $ | 5.39 | (17 | )% | $ | 5.06 | $ | 5.24 | (3 | )% | |||||||||
Adjusted transportation and processing costs(1) | 3.04 | 4.26 | (29 | )% | 3.34 | 4.93 | (32 | )% | |||||||||||||
Production and property taxes | 2.60 | 2.02 | 29 | % | 2.58 | 2.10 | 23 | % | |||||||||||||
Total production costs | $ | 10.13 | $ | 11.67 | (13 | )% | $ | 10.98 | $ | 12.27 | (11 | )% | |||||||||
____________________________
(1) Adjusted transportation and processing costs is a non-GAAP measure. The definition and reconciliation of adjusted transportation and processing costs to transportation and processing costs, as presented, are provided within Non-GAAP Measures at the end of this release.
NON-GAAP MEASURES
(Unaudited)
Adjusted EBITDA
This release contains references to the non-GAAP measure of Adjusted EBITDA. Management defines Adjusted EBITDA as earnings before interest, income taxes, depreciation, depletion and amortization (EBITDA), adjusted to exclude changes in fair value of derivative contracts, exploration expenses, gains and losses from asset sales, impairment and certain other items. Management uses Adjusted EBITDA to evaluate QEP's financial performance and trends, make operating decisions and allocate resources. Management believes the measure is useful supplemental information for investors because it eliminates the impact of certain nonrecurring, non-cash and/or other items that management does not consider as indicative of QEP's performance from period to period. QEP's Adjusted EBITDA may be determined or calculated differently than similarly titled measures of other companies in our industry, which would reduce the usefulness of this non-GAAP financial measure when comparing our performance to that of other companies.
Below is a reconciliation of Net Income (Loss) (a GAAP measure) to Adjusted EBITDA. This non-GAAP measure should be considered by the reader in addition to, but not instead of, the financial measure prepared in accordance with GAAP.
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
(in millions) | |||||||||||||||
Net income (loss) | $ | 7.3 | $ | (3.3 | ) | $ | (382.3 | ) | $ | 119.0 | |||||
Interest expense | 38.7 | 34.4 | 111.9 | 103.1 | |||||||||||
Interest and other (income) expense | 0.3 | (0.1 | ) | 4.1 | (2.5 | ) | |||||||||
Income tax provision (benefit) | 2.5 | (3.2 | ) | (117.6 | ) | 69.7 | |||||||||
Depreciation, depletion and amortization | 234.9 | 176.9 | 673.6 | 560.2 | |||||||||||
Unrealized (gains) losses on derivative contracts | 69.6 | 116.0 | 113.2 | (161.6 | ) | ||||||||||
Exploration expenses | — | 21.3 | 0.1 | 21.7 | |||||||||||
Net (gain) loss from asset sales, inclusive of restructuring costs | (27.1 | ) | (185.4 | ) | (26.7 | ) | (205.2 | ) | |||||||
Impairment | — | 28.3 | 404.4 | 28.4 | |||||||||||
Other(1) | — | 8.2 | — | 8.2 | |||||||||||
Adjusted EBITDA | $ | 326.2 | $ | 193.1 | $ | 780.7 | $ | 541.0 | |||||||
____________________________
(1) Reflects legal expenses and loss contingencies incurred during the three and nine months ended September 30, 2017. The Company believes that these amounts do not reflect expected future operating performance or provide meaningful comparisons to past operating performance and therefore has excluded these amounts from the calculation of Adjusted EBITDA.
Adjusted Net Income (Loss)
This release contains references to the non-GAAP measure of Adjusted Net Income (Loss). Management defines Adjusted Net Income (Loss) as earnings excluding gains and losses from asset sales, unrealized gains and losses on derivative contracts, asset impairments and certain other items. Management uses Adjusted Net Income (Loss) to evaluate QEP’s financial performance and trends, make operating decisions, and allocate resources. Management believes the measure is useful supplemental information for investors because it eliminates the impact of certain nonrecurring, non-cash and/or other items that management does not consider as indicative of QEP’s performance from period to period. QEP’s Adjusted Net Income (Loss) may be determined or calculated differently than similarly titled measures of other companies in our industry, which would reduce the usefulness of this non-GAAP financial measure when comparing our performance to that of other companies.
Below is a reconciliation of Net Income (Loss) (a GAAP measure) to Adjusted Net Income (Loss). This non-GAAP measure should be considered by the reader in addition to, but not instead of, the financial measure prepared in accordance with GAAP.
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
(in millions, except earnings per share) | |||||||||||||||
Net income (loss) | $ | 7.3 | $ | (3.3 | ) | $ | (382.3 | ) | $ | 119.0 | |||||
Adjustments to net income (loss) | |||||||||||||||
Unrealized (gains) losses on derivative contracts | 69.6 | 116.0 | 113.2 | (161.6 | ) | ||||||||||
Income taxes on unrealized (gains) losses on derivative contracts(1) | (16.6 | ) | (43.0 | ) | (26.6 | ) | 59.6 | ||||||||
Net (gain) loss from asset sales, inclusive of restructuring costs | (27.1 | ) | (185.4 | ) | (26.7 | ) | (205.2 | ) | |||||||
Income taxes on net (gain) loss from asset sales, inclusive of restructuring costs(1) | 6.4 | 68.8 | 6.3 | 75.7 | |||||||||||
Impairment | — | 28.3 | 404.4 | 28.4 | |||||||||||
Income taxes on impairment(1) | — | (10.5 | ) | (95.0 | ) | (10.5 | ) | ||||||||
Other(2) | — | 8.2 | — | 8.2 | |||||||||||
Income taxes on other(1) | — | (3.0 | ) | — | (3.0 | ) | |||||||||
Total after tax adjustments to net income | 32.3 | (20.6 | ) | 375.6 | (208.4 | ) | |||||||||
Adjusted Net Income (Loss) | $ | 39.6 | $ | (23.9 | ) | $ | (6.7 | ) | $ | (89.4 | ) | ||||
Earnings (Loss) per Common Share | |||||||||||||||
Diluted earnings per share | $ | 0.03 | $ | (0.01 | ) | $ | (1.60 | ) | $ | 0.49 | |||||
Diluted after-tax adjustments to net income (loss) per share | 0.14 | (0.09 | ) | 1.58 | (0.87 | ) | |||||||||
Diluted Adjusted Net Income per share | $ | 0.17 | $ | (0.10 | ) | $ | (0.02 | ) | $ | (0.38 | ) | ||||
Weighted-average common shares outstanding | |||||||||||||||
Diluted | 237.0 | 240.7 | 238.3 | 240.5 |
____________________________
(1) Income tax impact of adjustments is calculated using QEP’s statutory rate of 23.8% and 37.1% for the three months ended September 30, 2018 and 2017, respectively and QEP's effective tax rate of 23.5% and 36.9% for the nine months ended September 30, 2018 and 2017, respectively.
(2) Reflects legal expenses and loss contingencies incurred during the three and nine months ended September 30, 2017. The Company believes that these amounts do not reflect expected future operating performance or provide meaningful comparisons to past operating performance and therefore has excluded these amounts from the calculation of Adjusted Net Income.
Adjusted Transportation and Processing Costs
This release contains references to the non-GAAP measure of adjusted transportation and processing costs. Management defines adjusted transportation and processing costs as transportation and processing costs presented on the Condensed Consolidated Statements of Operations and transportation and processing costs that are included as part of "Oil and condensate, gas and NGL sales" on the Condensed Consolidated Statements of Operations. These costs are added together to reflect the total operating costs associated with QEP's production. Management believes that this non-GAAP measure is useful supplemental information for investors as it reflects the total production costs required to operate the wells for the period and is a more comparable measure to the operating costs of its peers.
Below is a reconciliation of adjusted transportation and processing costs to transportation and processing costs as presented on the Condensed Consolidated Statements of Operations (a GAAP measure). This non-GAAP measure should be considered by the reader in addition to but not instead of, the financial measure prepared in accordance with GAAP.
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2018 | 2017 | Change | 2018 | 2017 | Change | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Adjusted transportation and processing costs | $ | 43.8 | $ | 60.2 | $ | (16.4 | ) | $ | 134.1 | $ | 202.6 | $ | (68.5 | ) | |||||||||
Transportation and processing costs deducted from oil and condensate, gas and NGL sales | (15.8 | ) | — | (15.8 | ) | (40.9 | ) | — | (40.9 | ) | |||||||||||||
Transportation and processing costs, as presented | $ | 28.0 | $ | 60.2 | $ | (32.2 | ) | $ | 93.2 | $ | 202.6 | $ | (109.4 | ) | |||||||||
(per Boe) | |||||||||||||||||||||||
Adjusted transportation and processing costs | $ | 3.04 | $ | 4.26 | $ | (1.22 | ) | $ | 3.34 | $ | 4.93 | $ | (1.59 | ) | |||||||||
Transportation and processing costs deducted from oil and condensate, gas and NGL sales | (1.10 | ) | — | (1.10 | ) | (1.02 | ) | — | (1.02 | ) | |||||||||||||
Transportation and processing costs, as presented | $ | 1.94 | $ | 4.26 | $ | (2.32 | ) | $ | 2.32 | $ | 4.93 | $ | (2.61 | ) | |||||||||
Discretionary Cash Flow and Discretionary Cash Flow in Excess of Capital Expenditures
This release contains references to the non-GAAP measures of Discretionary Cash Flow and Discretionary Cash Flow in Excess of Capital Expenditures.
The Company defines Discretionary Cash Flow as net cash provided by (used in) operating activities less the changes in operating assets and liabilities. Management believes that this measure is useful to management and investors as a measure of the Company's ability to internally fund its capital expenditures and to service or incur additional debt.
The Company defines Discretionary Cash Flow in Excess of Capital Expenditures as Discretionary Cash Flow (defined above) less property acquisitions and property, plant equipment, including exploratory well expense. Management believes that this measure is useful to management and investors for analysis of the Company's ability to internally fund acquisitions, exploration and development.
Below is a reconciliation of Net Cash Provided by (Used in) Operating Activities (a GAAP measure) to Discretionary Cash Flow and Discretionary Cash Flow in Excess of Capital Expenditures. These non-GAAP measures should be considered by the reader in addition to, but not instead of, the financial measure prepared in accordance with GAAP.
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
(in millions) | |||||||||||||||
Cash Flow Information: | |||||||||||||||
Net Cash Provided by (Used in) Operating Activities | $ | 298.0 | $ | 186.8 | $ | 674.9 | $ | 482.8 | |||||||
Net Cash Provided by (Used in) Investing Activities | (102.3 | ) | 466.0 | (862.9 | ) | (86.2 | ) | ||||||||
Net Cash Provided by (Used in) Financing Activities | (194.6 | ) | (12.2 | ) | 191.8 | (20.2 | ) | ||||||||
Discretionary Cash Flow: | |||||||||||||||
Net Cash Provided by (Used in) Operating Activities | $ | 298.0 | $ | 186.8 | $ | 674.9 | $ | 482.8 | |||||||
Changes in operating assets and liabilities | (6.8 | ) | (34.4 | ) | 18.9 | (45.1 | ) | ||||||||
Discretionary Cash Flow | 291.2 | 152.4 | 693.8 | 437.7 | |||||||||||
Property acquisitions | (3.2 | ) | (17.9 | ) | (48.3 | ) | (94.5 | ) | |||||||
Property, plant and equipment, including exploratory well expense | (267.8 | ) | (301.7 | ) | (1,032.1 | ) | (779.6 | ) | |||||||
Discretionary Cash Flow in Excess of Capital Expenditures | $ | 20.2 | $ | (167.2 | ) | $ | (386.6 | ) | $ | (436.4 | ) | ||||
The following tables present QEP's volumes and average prices for its open derivative positions as of October 31, 2018:
Production Commodity Derivative Swaps | |||||||||
Year | Index | Total Volumes | Average Swap Price per Unit |
||||||
(in millions) | |||||||||
Oil sales | (bbls) | ($/bbl) | |||||||
2018 | NYMEX WTI | 2.7 | $ | 52.45 | |||||
2019 | NYMEX WTI | 11.0 | $ | 54.49 | |||||
2020 | NYMEX WTI | 2.9 | $ | 62.37 | |||||
Gas sales | (MMBtu) | ($/MMBtu) | |||||||
2018 | NYMEX HH | 8.1 | $ | 3.01 | |||||
2019 | NYMEX HH | 43.8 | $ | 2.86 |
Production Commodity Derivative Basis Swaps | |||||||||||
Year | Index | Basis | Total Volumes | Weighted-Average Differential |
|||||||
(in millions) | |||||||||||
Oil sales | (bbls) | ($/bbl) | |||||||||
2018 | NYMEX WTI | Argus WTI Midland | 1.5 | $ | (0.99 | ) | |||||
2018 | NYMEX WTI | Argus WTI Houston(1) | 0.1 | $ | 6.30 | ||||||
2019 | NYMEX WTI | Argus WTI Midland | 6.6 | $ | (2.22 | ) | |||||
2019 | NYMEX WTI | Argus WTI Houston(1) | 0.4 | $ | 4.35 | ||||||
2020 | NYMEX WTI | Argus WTI Midland | 1.5 | $ | (1.01 | ) | |||||
Gas sales | (MMBtu) | ($/MMBtu) | |||||||||
2018 | NYMEX HH | IFNPCR | 1.2 | $ | (0.16 | ) |
____________________________
(1) Argus WTI Houston is an index price reflecting the weighted average price of WTI at Magellan's