STATE OF DELAWARE
|
001-34778
|
87-0287750
|
(State or other jurisdiction of incorporation)
|
(Commission File No.)
|
(I.R.S. Employer Identification No.)
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 9.01
|
Financial Statements and Exhibits.
|
(d)
|
Exhibits.
|
Exhibit No .
|
Exhibit
|
99.1
|
Press release issued July 31, 2012, by QEP Resources, Inc.
|
QEP Resources, Inc.
|
|
(Registrant)
|
|
August 1, 2012
|
|
/s/Richard J. Doleshek
|
|
Richard J. Doleshek
|
|
Executive Vice President and
|
|
Exhibit No .
|
Exhibit
|
Press release issued July 31, 2012, by QEP Resources, Inc.
|
News Release |
Investors: | Greg Bensen |
Director, Investor Relations | |
303-405-6665 | |
Media: | Noel Ryan |
Director, Corporate Communications | |
303-405-6655 |
§
|
QEP Energy reported record net production volumes of 79.6 Bcfe in the second quarter 2012, compared to 64.7 Bcfe in 2011, a 23% increase driven by crude oil and NGL volumes that more than doubled compared to 2011.
|
§
|
QEP Energy delivered continued liquids production growth with crude oil and NGL comprising 20% of reported production volumes in the second quarter 2012, compared to 12% of reported production in the second quarter 2011.
|
§
|
QEP Field Services’ NGL sales volumes increased by 14%, gathering volumes by 11% and total fee-based processing volumes by 7% in the second quarter 2012 compared to 2011.
|
ADJUSTED EBITDA BY SUBSIDIARY
|
||||||||||||||||||||||||
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||||||||||
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
|||||||||||||||||||
(in millions)
|
||||||||||||||||||||||||
QEP Energy
|
$ | 265.7 | $ | 247.7 | 7 | % | $ | 526.5 | $ | 489.7 | 8 | % | ||||||||||||
QEP Field Services
|
71.5 | 86.9 | -18 | % | 155.8 | 148.3 | 5 | % | ||||||||||||||||
QEP Marketing and other
|
1.3 | 2.0 | -35 | % | 1.9 | 4.4 | -57 | % | ||||||||||||||||
Total Adjusted EBITDA (1)
|
$ | 338.5 | $ | 336.6 | 1 | % | $ | 684.2 | $ | 642.4 | 7 | % |
(1)
|
See attached schedule for a reconciliation of Adjusted EBITDA (a non-GAAP measure) to net income.
|
§
|
Natural gas, crude oil and NGL net production increased to 79.6 Bcfe in the second quarter 2012, compared to 64.7 Bcfe in 2011. Crude oil production increased 50% and NGL production increased 229% in the second quarter 2012 compared to 2011.
|
§
|
Adjusted EBITDA increased 7% compared to the second quarter 2011, driven by a 23% increase in production partially offset by decreases in net realized prices of 17% for natural gas, 10% for crude oil and 16% for NGL.
|
§
|
Crude oil and NGL revenues increased 56% compared to the second quarter 2011 and represented approximately 52% of field-level production revenues.
|
§
|
Capital investment (on an accrual basis) in the first six months of 2012 was $641.5 million. Investments included $637.5 million in drilling, completion and other expenditures (including $0.1 million of dry hole exploration expense) and $4.0 million in property acquisitions.
|
§
|
QEP Energy recorded non-cash impairment charges of $48.9 million in the second quarter 2012 as a result of lower natural gas prices that impacted the carrying value of proved reserves in several Midcontinent Division (Southern Region) successful efforts pools.
|
§
|
In conjunction with second quarter results, QEP Energy today provided in a separate release an update on estimated probable and possible reserves and petroleum resource potential on its leasehold. A summary of these estimates is included in slide 13 of the Q2 Operations Update slides.
|
§
|
The Q2 Operations Update slides for the second quarter 2012 with maps and other supporting materials referred to in this release are posted on the Company’s website www.qepres.com.
|
§
|
QEP Field Services’ Adjusted EBITDA decreased 18% in the second quarter 2012 compared to the prior-year period primarily due to a 24% decrease in net realized NGL prices partially offset by a 14% increase in NGL sale volumes.
|
§
|
Capital investment (on an accrual basis) for the first six months of 2012 totaled $85.9 million.
|
§
|
The Company entered into a $300 million senior, unsecured term loan agreement with a group of financial institutions during the second quarter. The term loan agreement provides for borrowing at short-term rates and contains covenants, restrictions and interest rates that are substantially the same as the Company’s $1.5 billion revolving credit facility. The term loan agreement matures in April 2017, and the maturity date may be extended one year, contingent upon lender approval. The net proceeds of $298.2 million were used to repay indebtedness under QEP’s credit facility and for general corporate purposes.
|
§
|
QEP entered into $300 million of notional amounts in interest rate swaps to minimize the interest rate volatility risk in relation to its $300 million term loan agreement. In the swap transactions, the Company pays a fixed interest rate and receives one-month LIBOR from the counterparties. The interest rate swaps settle monthly and will mature in March 2017.
|
Guidance and Assumptions
|
||||||||
2012
|
||||||||
Current Forecast
|
Previous Forecast
|
|||||||
QEP Resources Adjusted EBITDA (millions) (1)
|
$ | 1,350 - $1,400 | $ | 1,350 - $1,450 | ||||
QEP Energy capital investment (millions)
|
$ | 1,270 - $1,320 | $ | 1,165 - $1,315 | ||||
QEP Field Services capital investment (millions)
|
$ | 170 | $ | 170 | ||||
QEP Marketing capital investment (millions)
|
$ | 1 | $ | 1 | ||||
Corporate capital investment (millions)
|
$ | 9 | $ | 14 | ||||
Total QEP Resources capital investment (millions)
|
$ | 1,450 - $1,500 | $ | 1,350 - $1,500 | ||||
QEP Energy production - Bcfe
|
305 - 310 | 305 - 310 | ||||||
NYMEX gas price per MMBtu (2)
|
$ | 2.25 - $3.25 | $ | 2.00 - $3.00 | ||||
NYMEX crude oil price per bbl (2)
|
$ | 85.00 - $95.00 | $ | 90.00 - $100.00 | ||||
NYMEX/Rockies basis differential per MMBtu (2)
|
$ | 0.20 - $0.15 | $ | 0.20 - $0.15 | ||||
NYMEX/Midcontinent basis differential per MMBtu (2)
|
$ | 0.15 - $0.10 | $ | 0.20 - $0.15 |
(Unaudited)
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
REVENUES (1) (2)
|
(in millions, except per share amounts)
|
|||||||||||||||
Natural gas sales
|
$ | 138.9 | $ | 298.7 | $ | 300.1 | $ | 611.3 | ||||||||
Oil sales
|
107.2 | 80.7 | 218.0 | 143.7 | ||||||||||||
NGL sales
|
82.1 | 63.8 | 179.5 | 111.7 | ||||||||||||
Gathering, processing and other
|
45.8 | 58.9 | 95.6 | 105.5 | ||||||||||||
Purchased gas, oil and NGL sales
|
125.3 | 306.0 | 309.3 | 453.8 | ||||||||||||
Total Revenues
|
499.3 | 808.1 | 1,102.5 | 1,426.0 | ||||||||||||
OPERATING EXPENSES
|
||||||||||||||||
Purchased gas, oil and NGL expense
|
124.9 | 303.9 | 313.3 | 450.6 | ||||||||||||
Lease operating expense
|
40.5 | 34.3 | 80.6 | 67.1 | ||||||||||||
Natural gas, oil and NGL transportation and other handling costs (1)
|
40.7 | 24.0 | 75.2 | 45.7 | ||||||||||||
Gathering, processing and other
|
20.6 | 27.2 | 44.3 | 52.4 | ||||||||||||
General and administrative
|
36.8 | 28.7 | 72.8 | 60.4 | ||||||||||||
Production and property taxes
|
19.4 | 27.1 | 44.1 | 50.8 | ||||||||||||
Depreciation, depletion and amortization
|
214.1 | 186.6 | 413.3 | 377.4 | ||||||||||||
Exploration expenses
|
2.1 | 2.3 | 4.1 | 5.1 | ||||||||||||
Abandonment and impairment
|
55.7 | 5.3 | 62.3 | 10.7 | ||||||||||||
Total Operating Expenses
|
554.8 | 639.4 | 1,110.0 | 1,120.2 | ||||||||||||
Net gain from asset sales
|
- | 0.2 | 1.5 | 0.2 | ||||||||||||
OPERATING INCOME (LOSS)
|
(55.5 | ) | 168.9 | (6.0 | ) | 306.0 | ||||||||||
Realized and unrealized gains on derivative contracts(2)
|
82.3 | - | 298.6 | - | ||||||||||||
Interest and other income
|
0.9 | (0.4 | ) | 2.6 | 0.2 | |||||||||||
Income from unconsolidated affiliates
|
1.4 | 1.3 | 3.3 | 2.2 | ||||||||||||
Loss from early extinguishment of debt
|
(0.6 | ) | - | (0.6 | ) | - | ||||||||||
Interest expense
|
(28.2 | ) | (22.1 | ) | (52.9 | ) | (44.2 | ) | ||||||||
INCOME BEFORE INCOME TAXES
|
0.3 | 147.7 | 245.0 | 264.2 | ||||||||||||
Income taxes
|
(0.1 | ) | (54.2 | ) | (88.8 | ) | (96.9 | ) | ||||||||
NET INCOME
|
0.2 | 93.5 | 156.2 | 167.3 | ||||||||||||
Net income attributable to noncontrolling interest
|
(0.9 | ) | (0.7 | ) | (1.7 | ) | (1.3 | ) | ||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO QEP
|
$ | (0.7 | ) | $ | 92.8 | $ | 154.5 | $ | 166.0 | |||||||
Earnings Per Common Share Attributable to QEP
|
||||||||||||||||
Basic total
|
$ | - | $ | 0.52 | $ | 0.87 | $ | 0.94 | ||||||||
Diluted total
|
$ | - | $ | 0.52 | $ | 0.87 | $ | 0.93 | ||||||||
Weighted-average common shares outstanding
|
||||||||||||||||
Used in basic calculation
|
177.7 | 176.6 | 177.6 | 176.4 | ||||||||||||
Used in diluted calculation
|
177.7 | 178.6 | 178.5 | 178.5 |
(1)
|
During the fourth quarter 2011, QEP revised its reporting of transportation and handling costs. Transportation and handling costs, previously netted against revenues, have been recast on the Condensed Consolidated Income Statement from revenues to “Natural gas, oil and NGL transportation and other handling costs” for the 2011 periods presented herein.
|
(2)
|
In addition, on January 1, 2012, QEP discontinued hedge accounting. During the first and second quarters of 2012, commodity derivative realized gains and losses from derivative contract settlements were included in “Realized and unrealized gains on derivative contracts” on the Condensed Consolidated Income Statement. Conversely, during the first and second quarters of 2011, the commodity derivative realized gains and losses on settlements were included in each of the respective revenue categories in the Condensed Consolidated Income Statement, in conjunction with hedge accounting and the realization of the underlying contract.
|
(Unaudited)
|
June 30,
|
December 31,
|
||||||
2012
|
2011
|
|||||||
ASSETS
|
(in millions)
|
|||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$ | 146.4 | $ | - | ||||
Accounts receivable, net
|
236.9 | 397.4 | ||||||
Fair value of derivative contracts
|
268.2 | 273.7 | ||||||
Inventories, at lower of average cost or market
|
||||||||
Gas, oil and NGL
|
11.6 | 16.2 | ||||||
Materials and supplies
|
90.0 | 87.6 | ||||||
Prepaid expenses and other
|
42.5 | 43.7 | ||||||
Total Current Assets
|
795.6 | 818.6 | ||||||
Property, Plant and Equipment (successful efforts method for gas and oil properties)
|
||||||||
Proved properties
|
8,822.3 | 8,172.4 | ||||||
Unproved properties, not being depleted
|
305.4 | 326.8 | ||||||
Midstream field services
|
1,550.1 | 1,463.6 | ||||||
Marketing and other
|
53.6 | 49.8 | ||||||
Total Property, Plant and Equipment
|
10,731.4 | 10,012.6 | ||||||
Less Accumulated Depreciation, Depletion and Amortization
|
||||||||
Exploration and production
|
3,763.7 | 3,339.2 | ||||||
Midstream field services
|
327.8 | 297.5 | ||||||
Marketing and other
|
16.3 | 14.6 | ||||||
Total Accumulated Depreciation, Depletion and Amortization
|
4,107.8 | 3,651.3 | ||||||
Net Property, Plant and Equipment
|
6,623.6 | 6,361.3 | ||||||
Investment in unconsolidated affiliates
|
41.9 | 42.2 | ||||||
Goodwill
|
59.5 | 59.5 | ||||||
Fair value of derivative contracts
|
76.2 | 123.5 | ||||||
Other noncurrent assets
|
40.8 | 37.6 | ||||||
TOTAL ASSETS
|
$ | 7,637.6 | $ | 7,442.7 | ||||
LIABILITIES AND EQUITY
|
||||||||
Current Liabilities
|
||||||||
Checks outstanding in excess of cash balances
|
$ | - | $ | 29.4 | ||||
Accounts payable and accrued expenses
|
373.8 | 457.3 | ||||||
Production and property taxes
|
47.2 | 40.0 | ||||||
Interest payable
|
33.0 | 24.4 | ||||||
Fair value of derivative contracts
|
2.3 | 1.3 | ||||||
Deferred income taxes
|
31.0 | 85.4 | ||||||
Total Current Liabilities
|
487.3 | 637.8 | ||||||
Long-term debt
|
1,866.6 | 1,679.4 | ||||||
Deferred income taxes
|
1,563.1 | 1,484.7 | ||||||
Asset retirement obligations
|
172.2 | 163.9 | ||||||
Fair value of derivative contracts
|
2.4 | - | ||||||
Other long-term liabilities
|
129.8 | 124.8 | ||||||
Commitments and contingencies
|
||||||||
EQUITY
|
||||||||
Common stock
|
1.8 | 1.8 | ||||||
Treasury stock
|
(24.0 | ) | (13.1 | ) | ||||
Additional paid-in capital
|
450.4 | 431.4 | ||||||
Retained earnings
|
2,820.7 | 2,673.5 | ||||||
Accumulated other comprehensive income
|
118.1 | 207.9 | ||||||
Total Common Shareholders' Equity
|
3,367.0 | 3,301.5 | ||||||
Noncontrolling interest
|
49.2 | 50.6 | ||||||
Total Equity
|
3,416.2 | 3,352.1 | ||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 7,637.6 | $ | 7,442.7 |
(Unaudited)
|
Six Months Ended June 30,
|
|||||||
2012
|
2011
|
|||||||
OPERATING ACTIVITIES
|
(in millions)
|
|||||||
Net income
|
$ | 156.2 | $ | 167.3 | ||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation, depletion and amortization
|
413.3 | 377.4 | ||||||
Deferred income taxes
|
77.1 | 95.7 | ||||||
Abandonment and impairment
|
62.3 | 10.7 | ||||||
Share-based compensation
|
12.3 | 10.8 | ||||||
Amortization of debt issuance costs and discounts
|
2.4 | 1.5 | ||||||
Dry exploratory well expense
|
0.1 | 0.5 | ||||||
Net gain from asset sales
|
(1.5 | ) | (0.2 | ) | ||||
Income from unconsolidated affiliates
|
(3.3 | ) | (2.2 | ) | ||||
Distributions from unconsolidated affiliates and other
|
3.5 | 2.6 | ||||||
Loss on early extinguishment of debt
|
0.1 | - | ||||||
Unrealized gain on derivative contracts
|
(89.9 | ) | (58.8 | ) | ||||
Changes in operating assets and liabilities
|
61.7 | 23.3 | ||||||
Net Cash Provided by Operating Activities of Continuing Operations
|
694.3 | 628.6 | ||||||
INVESTING ACTIVITIES
|
||||||||
Property acquisitions
|
(4.0 | ) | (29.8 | ) | ||||
Property, plant and equipment, including dry exploratory well expense
|
(681.5 | ) | (632.0 | ) | ||||
Proceeds from disposition of assets
|
3.6 | 1.6 | ||||||
Net Cash Used in Investing Activities of Continuing Operations
|
(681.9 | ) | (660.2 | ) | ||||
FINANCING ACTIVITIES
|
||||||||
Checks outstanding in excess of cash balances
|
(29.4 | ) | (1.5 | ) | ||||
Long-term debt issued
|
800.0 | - | ||||||
Long-term debt issuance costs paid
|
(8.8 | ) | - | |||||
Long-term debt repaid
|
(6.7 | ) | (58.5 | ) | ||||
Proceeds from credit facility
|
194.5 | 200.0 | ||||||
Repayments of credit facility
|
(801.0 | ) | (100.0 | ) | ||||
Other capital contributions
|
(6.4 | ) | (0.4 | ) | ||||
Dividends paid
|
(7.1 | ) | (7.1 | ) | ||||
Excess tax benefit from share-based compensation
|
2.0 | 1.4 | ||||||
Distribution from Questar
|
- | 0.2 | ||||||
Distribution to noncontrolling interest
|
(3.1 | ) | (2.5 | ) | ||||
Net Cash Provided by Financing Activities of Continuing Operations
|
134.0 | 31.6 | ||||||
Change in cash and cash equivalents
|
146.4 | - | ||||||
Beginning cash and cash equivalents
|
- | - | ||||||
Ending cash and cash equivalents
|
$ | 146.4 | $ | - |
QEP Energy - Production by Region
|
||||||||||||||||||||||||
Three months ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||||||||||
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
|||||||||||||||||||
(in Bcfe)
|
||||||||||||||||||||||||
Southern Region
|
||||||||||||||||||||||||
Haynesville/Cotton Valley
|
30.9 | 25.8 | 20 | % | 58.9 | 54.1 | 9 | % | ||||||||||||||||
Midcontinent
|
12.6 | 11.1 | 14 | % | 25.2 | 21.6 | 17 | % | ||||||||||||||||
Total Southern Region
|
43.5 | 36.9 | 18 | % | 84.1 | 75.7 | 11 | % | ||||||||||||||||
Northern Region
|
||||||||||||||||||||||||
Pinedale Anticline
|
23.7 | 17.8 | 33 | % | 45.9 | 34.0 | 35 | % | ||||||||||||||||
Uinta Basin (1)
|
5.9 | 5.0 | 18 | % | 10.5 | 11.4 | -8 | % | ||||||||||||||||
Legacy
|
6.5 | 5.0 | 30 | % | 13.3 | 9.5 | 40 | % | ||||||||||||||||
Total Northern Region
|
36.1 | 27.8 | 30 | % | 69.7 | 54.9 | 27 | % | ||||||||||||||||
Total production
|
79.6 | 64.7 | 23 | % | 153.8 | 130.6 | 18 | % |
(1)
|
Includes 1.6 Bcfe from the first quarter 2011 production from prior periods due to change in ownership interest in a federal unit.
|
Three months ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||||||||||
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
|||||||||||||||||||
(in Bcfe)
|
||||||||||||||||||||||||
QEP Energy production volumes
|
||||||||||||||||||||||||
Natural gas (Bcf)
|
64.0 | 57.0 | 12 | % | 123.5 | 116.1 | 6 | % | ||||||||||||||||
Oil (Mbbl)
|
1,308.0 | 873.6 | 50 | % | 2,530.5 | 1,636.6 | 55 | % | ||||||||||||||||
NGL (Mbbl)
|
1,297.8 | 394.3 | 229 | % | 2,519.5 | 780.6 | 223 | % | ||||||||||||||||
Total production (Bcfe)
|
79.6 | 64.7 | 23 | % | 153.8 | 130.6 | 18 | % | ||||||||||||||||
Average daily production (MMcfe)
|
875.1 | 710.8 | 23 | % | 845.1 | 721.7 | 17 | % |
Three months ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||||||||||
2012 (2)
|
2011 (3)
|
Change
|
2012 (2)
|
2011 (3)
|
Change
|
|||||||||||||||||||
Natural gas (per Mcf)
|
||||||||||||||||||||||||
Average field-level price
|
$ | 2.17 | $ | 4.11 | $ | 2.43 | $ | 4.08 | ||||||||||||||||
Commodity derivative impact
|
1.75 | 0.64 | 1.60 | 0.68 | ||||||||||||||||||||
Net realized price
|
$ | 3.92 | $ | 4.75 | -17 | % | $ | 4.03 | $ | 4.76 | -15 | % | ||||||||||||
Oil (per bbl)
|
||||||||||||||||||||||||
Average field-level price
|
$ | 81.90 | $ | 92.24 | $ | 86.14 | $ | 87.73 | ||||||||||||||||
Commodity derivative impact
|
1.70 | 0.14 | (0.19 | ) | 0.08 | |||||||||||||||||||
Net realized price
|
$ | 83.60 | $ | 92.38 | -10 | % | $ | 85.95 | $ | 87.81 | -2 | % | ||||||||||||
NGL (per bbl)
|
||||||||||||||||||||||||
Average field-level price
|
$ | 35.27 | $ | 44.22 | $ | 37.98 | $ | 45.86 | ||||||||||||||||
Commodity derivative impact
|
2.04 | - | 1.23 | - | ||||||||||||||||||||
Net realized price
|
$ | 37.31 | $ | 44.22 | -16 | % | $ | 39.21 | $ | 45.86 | -15 | % |
(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.
|
Three months ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||||||||||
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
|||||||||||||||||||
(per Mcfe)
|
||||||||||||||||||||||||
Depreciation, depletion and amortization
|
$ | 2.48 | $ | 2.67 | -7 | % | $ | 2.47 | $ | 2.68 | -8 | % | ||||||||||||
Lease operating expense
|
0.52 | 0.54 | -4 | % | 0.53 | 0.52 | 2 | % | ||||||||||||||||
Natural gas, oil and NGL transportation and other handling costs
|
0.72 | 0.65 | 11 | % | 0.70 | 0.66 | 6 | % | ||||||||||||||||
General and administrative expense
|
0.37 | 0.35 | 6 | % | 0.40 | 0.36 | 11 | % | ||||||||||||||||
Allocated interest expense
|
0.29 | 0.32 | -9 | % | 0.31 | 0.31 | 0 | % | ||||||||||||||||
Production taxes
|
0.23 | 0.39 | -41 | % | 0.27 | 0.37 | -27 | % | ||||||||||||||||
Total Operating Expenses
|
$ | 4.61 | $ | 4.92 | -6 | % | $ | 4.68 | $ | 4.90 | -4 | % |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||||||||||
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
|||||||||||||||||||
QEP Field Services Gathering Operating Statistics
|
||||||||||||||||||||||||
Natural gas gathering volumes (millions of MMBtu)
|
133.9 | 121.1 | 11 | % | 257.6 | 240.1 | 7 | % | ||||||||||||||||
Gathering revenue (per MMBtu)
|
$ | 0.34 | $ | 0.32 | 6 | % | $ | 0.34 | $ | 0.33 | 3 | % | ||||||||||||
QEP Field Services Gathering Margin
|
||||||||||||||||||||||||
Gathering
|
$ | 45.8 | $ | 38.7 | 18 | % | $ | 87.7 | $ | 78.1 | 12 | % | ||||||||||||
Other Gathering
|
9.3 | 25.0 | -63 | % | 20.6 | 42.7 | -52 | % | ||||||||||||||||
Gathering (expense)
|
(8.3 | ) | (12.4 | ) | -33 | % | (17.9 | ) | (24.3 | ) | -26 | % | ||||||||||||
Gathering Margin
|
$ | 46.8 | $ | 51.3 | -9 | % | $ | 90.4 | $ | 96.5 | -6 | % | ||||||||||||
QEP Field Services Processing Margin
|
||||||||||||||||||||||||
NGL sales
|
$ | 36.3 | $ | 46.3 | -22 | % | $ | 83.8 | $ | 75.8 | 11 | % | ||||||||||||
Realized gains from derivative contract settlements
|
3.3 | - | - | 4.4 | - | - | ||||||||||||||||||
Processing (fee-based) revenues
|
17.6 | 12.2 | 44 | % | 33.6 | 22.2 | 51 | % | ||||||||||||||||
Other processing fees
|
- | - | - | 3.0 | - | - | ||||||||||||||||||
Processing expense
|
(3.7 | ) | (3.1 | ) | 19 | % | (7.4 | ) | (5.8 | ) | 28 | % | ||||||||||||
Processing plant fuel and shrinkage expense
|
(8.4 | ) | (11.4 | ) | -26 | % | (18.5 | ) | (21.6 | ) | -14 | % | ||||||||||||
Natural gas, oil and NGL transportation and other handling costs
|
(12.0 | ) | (1.2 | ) | 900 | % | (20.8 | ) | (2.1 | ) | 890 | % | ||||||||||||
Processing margin
|
$ | 33.1 | $ | 42.8 | -23 | % | $ | 78.1 | $ | 68.5 | 14 | % | ||||||||||||
Keep-whole processing margin (1)
|
$ | 19.2 | $ | 33.7 | -43 | % | $ | 48.9 | $ | 52.1 | -6 | % | ||||||||||||
QEP Field Services Processing Operating Statistics
|
||||||||||||||||||||||||
Natural gas processing volumes
|
||||||||||||||||||||||||
NGL sales (MMgal)
|
41.4 | 36.4 | 14 | % | 86.6 | 64.2 | 35 | % | ||||||||||||||||
Average net realized NGL sales price (per gal)
|
$ | 0.96 | $ | 1.27 | -24 | % | $ | 1.02 | $ | 1.18 | -14 | % | ||||||||||||
Total fee-based processing volumes (in millions of MMBtu)
|
64.5 | 60.3 | 7 | % | 124.2 | 117.3 | 6 | % | ||||||||||||||||
Average fee-based processing revenue (per MMBtu)
|
$ | 0.27 | $ | 0.21 | 29 | % | $ | 0.27 | $ | 0.19 | 42 | % |
(1)
|
NGL sales less processing plant fuel and shrink less natural gas, oil and NGL transportation and other handling costs.
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
QEP Energy
|
(in millions)
|
|||||||||||||||
Net income (loss) attributable to QEP Energy
|
$ | (30.3 | ) | $ | 46.8 | $ | 77.8 | $ | 89.9 | |||||||
Net income attributable to noncontrolling interest
|
- | - | - | - | ||||||||||||
Net income (loss)
|
(30.3 | ) | 46.8 | 77.8 | 89.9 | |||||||||||
Unrealized gain on derivative contracts
|
34.9 | (27.6 | ) | (88.8 | ) | (58.8 | ) | |||||||||
Net gain from asset sales
|
- | (0.2 | ) | (1.5 | ) | (0.2 | ) | |||||||||
Interest and other income
|
(0.7 | ) | 0.5 | (2.4 | ) | (0.2 | ) | |||||||||
Income taxes
|
(16.6 | ) | 27.7 | 47.7 | 53.3 | |||||||||||
Interest expense
|
23.4 | 20.4 | 47.0 | 40.3 | ||||||||||||
Depreciation, depletion and amortization
|
197.2 | 172.5 | 380.3 | 349.6 | ||||||||||||
Abandonment and impairment
|
55.7 | 5.3 | 62.3 | 10.7 | ||||||||||||
Exploration
|
2.1 | 2.3 | 4.1 | 5.1 | ||||||||||||
Adjusted EBITDA
|
$ | 265.7 | $ | 247.7 | $ | 526.5 | $ | 489.7 |
QEP Field Services
|
||||||||||||||||
Net income attributable to QEP Field Services
|
$ | 33.3 | $ | 44.2 | $ | 78.7 | $ | 72.2 | ||||||||
Net income attributable to noncontrolling interest
|
0.9 | 0.7 | 1.7 | 1.3 | ||||||||||||
Net income
|
34.2 | 44.9 | 80.4 | 73.5 | ||||||||||||
Unrealized gain on derivative contracts
|
(1.5 | ) | - | (4.5 | ) | - | ||||||||||
Net gain from asset sales
|
- | (0.1 | ) | - | (0.1 | ) | ||||||||||
Interest and other income
|
(0.1 | ) | - | (0.1 | ) | - | ||||||||||
Income taxes
|
19.2 | 25.5 | 42.7 | 41.6 | ||||||||||||
Interest expense
|
3.6 | 3.1 | 5.9 | 6.6 | ||||||||||||
Depreciation, depletion and amortization
|
16.1 | 13.5 | 31.4 | 26.7 | ||||||||||||
Adjusted EBITDA
|
$ | 71.5 | $ | 86.9 | $ | 155.8 | $ | 148.3 |
QEP Marketing and other
|
||||||||||||||||
Net income (loss) attributable to QEP Marketing and other
|
$ | (3.7 | ) | $ | 1.8 | $ | (2.0 | ) | $ | 3.9 | ||||||
Net income attributable to noncontrolling interest
|
- | - | - | - | ||||||||||||
Net income (loss)
|
(3.7 | ) | 1.8 | (2.0 | ) | 3.9 | ||||||||||
Unrealized gain on derivative contracts
|
5.0 | - | 3.4 | - | ||||||||||||
Net gain from asset sales
|
- | 0.1 | - | 0.1 | ||||||||||||
Interest and other income
|
(0.1 | ) | (0.1 | ) | (0.1 | ) | - | |||||||||
Income taxes
|
(2.5 | ) | 1.0 | (1.6 | ) | 2.0 | ||||||||||
Interest expense
|
1.2 | (1.4 | ) | - | (2.7 | ) | ||||||||||
Loss on early extinguishment of debt
|
0.6 | - | 0.6 | - | ||||||||||||
Depreciation, depletion and amortization
|
0.8 | 0.6 | 1.6 | 1.1 | ||||||||||||
Adjusted EBITDA
|
$ | 1.3 | $ | 2.0 | $ | 1.9 | $ | 4.4 |
QEP Resources
|
||||||||||||||||
Net income (loss) attributable to QEP Resources
|
$ | (0.7 | ) | $ | 92.8 | $ | 154.5 | $ | 166.0 | |||||||
Net income attributable to noncontrolling interest
|
0.9 | 0.7 | 1.7 | 1.3 | ||||||||||||
Net income
|
0.2 | 93.5 | 156.2 | 167.3 | ||||||||||||
Unrealized gain on derivative contracts
|
38.4 | (27.6 | ) | (89.9 | ) | (58.8 | ) | |||||||||
Net gain from asset sales
|
- | (0.2 | ) | (1.5 | ) | (0.2 | ) | |||||||||
Interest and other income
|
(0.9 | ) | 0.4 | (2.6 | ) | (0.2 | ) | |||||||||
Income taxes
|
0.1 | 54.2 | 88.8 | 96.9 | ||||||||||||
Interest expense
|
28.2 | 22.1 | 52.9 | 44.2 | ||||||||||||
Loss on early extinguishment of debt
|
0.6 | - | 0.6 | - | ||||||||||||
Depreciation, depletion and amortization
|
214.1 | 186.6 | 413.3 | 377.4 | ||||||||||||
Abandonment and impairment
|
55.7 | 5.3 | 62.3 | 10.7 | ||||||||||||
Exploration
|
2.1 | 2.3 | 4.1 | 5.1 | ||||||||||||
Adjusted EBITDA
|
$ | 338.5 | $ | 336.6 | $ | 684.2 | $ | 642.4 |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
(in millions, except earnings per share)
|
||||||||||||||||
Net income (loss) attributable to QEP Resources
|
$ | (0.7 | ) | $ | 92.8 | $ | 154.5 | $ | 166.0 | |||||||
Adjustments to net income
|
||||||||||||||||
Net (gain) from asset sales
|
- | (0.2 | ) | (1.5 | ) | (0.2 | ) | |||||||||
Income taxes on net (gain) on asset sales
|
- | 0.1 | 0.6 | 0.1 | ||||||||||||
Unrealized (gain)/loss on derivative contracts
|
38.4 | (27.6 | ) | (89.9 | ) | (58.8 | ) | |||||||||
Income taxes on unrealized (gain)/loss on derivative contracts
|
(14.2 | ) | 10.3 | 33.5 | 21.9 | |||||||||||
Loss from early extinguishment of debt
|
0.6 | - | 0.6 | - | ||||||||||||
Income taxes on loss from early extinguishment of debt
|
(0.2 | ) | - | (0.2 | ) | - | ||||||||||
Non-cash price-related impairment charge
|
48.9 | - | 49.3 | - | ||||||||||||
Income taxes on non-cash price-related impairment charge
|
(18.2 | ) | - | (18.3 | ) | - | ||||||||||
Total after-tax adjustments to net income
|
55.3 | (17.4 | ) | (25.9 | ) | (37.0 | ) | |||||||||
Adjusted Net Income attributable to QEP Resources
|
$ | 54.6 | $ | 75.4 | $ | 128.6 | $ | 129.0 | ||||||||
EARNINGS PER COMMON SHARE ATTRIBUTABLE TO QEP RESOURCES
|
||||||||||||||||
Diluted earnings per share
|
$ | - | $ | 0.52 | $ | 0.87 | $ | 0.93 | ||||||||
Diluted after-tax adjustments to net income per share
|
0.31 | (0.10 | ) | (0.15 | ) | (0.21 | ) | |||||||||
Diluted Adjusted Net Income per share
|
$ | 0.31 | $ | 0.42 | $ | 0.72 | $ | 0.72 | ||||||||
Weighted-Average Common Shares Outstanding Diluted
|
||||||||||||||||
Diluted (1)
|
178.6 | 178.6 | 178.5 | 178.5 | ||||||||||||
Weighted Average Common Shares Outstanding Diluted Non-GAAP Reconciliation (1)
|
||||||||||||||||
Weighted-Average Common Shares Outstanding used in GAAP diluted calculation
|
177.7 | |||||||||||||||
Potential number of shares issuable upon exercise of in-the-money stock options under the Long-term Stock Incentive Plan
|
0.9 | |||||||||||||||
Weighted-Average Common Shares Outstanding used in Non-GAAP diluted calculation
|
178.6 |
(1)
|
The three months ended June 30, 2012, diluted common shares outstanding for purposes of calculating Diluted Adjusted Net Income per share include potential increases in shares that could result from the exercise of in-the-money stock options. These potential shares are excluded for the three months ended June 30, 2012, in calculating earnings-per-share for GAAP purposes because the effect is antidilutive.
|
Swaps
|
Collars
|
|||||||||||||||||||
Year
|
Type of
Contract
|
Index
|
Total
Volumes
|
Average price
per unit
|
Floor
price
|
Ceiling
price
|
||||||||||||||
(in millions)
|
||||||||||||||||||||
Natural gas sales (MMbtu)
|
||||||||||||||||||||
2012
|
Swap
|
NYMEX
|
39.9 | $ | 4.66 | |||||||||||||||
2012
|
Swap
|
IFPEPL
|
4.9 | 4.14 | ||||||||||||||||
2012
|
Swap
|
IFNPCR
|
45.4 | 4.61 | ||||||||||||||||
2012
|
Swap
|
IFCNPTE
|
5.5 | 2.66 | ||||||||||||||||
2013
|
Swap
|
NYMEX
|
29.2 | 3.68 | ||||||||||||||||
2013
|
Swap
|
IFNPCR
|
65.7 | 5.66 | ||||||||||||||||
Oil sales (Bbls)
|
||||||||||||||||||||
2012
|
Swap
|
NYMEX WTI
|
0.9 | $ | 97.03 | |||||||||||||||
2012
|
Collar
|
NYMEX WTI
|
0.7 | $ | 87.50 | $ | 115.36 | |||||||||||||
2013
|
Swap
|
NYMEX WTI
|
0.9 | 104.12 | ||||||||||||||||
Ethane sales (Gals)
|
||||||||||||||||||||
2012
|
Swap
|
Mt. Belvieu Ethane
|
7.7 | $ | 0.64 | |||||||||||||||
Propane sales (Gals)
|
||||||||||||||||||||
2012
|
Swap
|
Mt. Belvieu Propane
|
11.6 | $ | 1.28 |
Year
|
Type of
Contract
|
Index
|
Total
Volumes
|
Average
Swap price
per unit
|
||||||||
(in millions)
|
||||||||||||
Ethane sales (Gals)
|
||||||||||||
2012
|
Swap
|
Mt. Belvieu Ethane
|
7.7 | $ | 0.64 | |||||||
Propane sales (Gals)
|
||||||||||||
2012
|
Swap
|
Mt. Belvieu Propane
|
3.9 | $ | 1.28 | |||||||
Year
|
Type of
Contract
|
Index
|
Total
Volumes
|
Average
Swap price
per unit
|
||||||||
(in millions)
|
||||||||||||
Natural gas sales (MMbtu)
|
||||||||||||
2012
|
Swap
|
IFNPCR
|
1.8 | $ | 4.06 | |||||||
2013
|
Swap
|
IFNPCR
|
1.6 | 4.24 | ||||||||
Natural gas purchases (MMbtu)
|
||||||||||||
2012
|
Swap
|
IFNPCR
|
1.1 | $ | 2.83 | |||||||
2013
|
Swap
|
IFNPCR
|
- | $ | 2.59 |