STATE OF DELAWARE | 001-34778 | 87-0287750 |
(State or other jurisdiction of incorporation) | (Commission File No.) | (I.R.S. Employer Identification No.) |
Exhibit No. | Exhibit | |
99.1 | Press release issued October 28, 2015, by QEP Resources, Inc. |
QEP Resources, Inc. | ||
(Registrant) | ||
October 28, 2015 | ||
/s/ Richard J. Doleshek | ||
Richard J. Doleshek | ||
Executive Vice President and Chief Financial Officer | ||
List of Exhibits: | ||
Exhibit No. | Exhibit | |
99.1 | Press release issued October 28, 2015, by QEP Resources, Inc. |
▪ | Achieved record quarterly production |
▪ | Maintained strong liquidity |
▪ | Reported Adjusted EBITDA in excess of capital expenditures |
▪ | Continued successful results from Williston Basin high-density infill program |
▪ | Raised full-year production guidance and reduced expense guidance |
Adjusted EBITDA by Operating Segment(1) | |||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | ||||||||||||||||
(in millions except percentages) | |||||||||||||||||||||
QEP Energy | $ | 271.0 | $ | 368.9 | (27 | )% | $ | 773.0 | $ | 1,064.0 | (27 | )% | |||||||||
QEP Marketing and Other | 2.1 | 2.0 | 5 | % | 2.3 | 8.2 | (72 | )% | |||||||||||||
Adjusted EBITDA from continuing operations | 273.1 | 370.9 | (26 | )% | 775.3 | 1,072.2 | (28 | )% | |||||||||||||
Adjusted EBITDA from discontinued operations | — | 38.4 | — | 124.2 | |||||||||||||||||
Adjusted EBITDA | $ | 273.1 | $ | 409.3 | (33 | )% | $ | 775.3 | $ | 1,196.4 | (35 | )% | |||||||||
(1) See attached financial tables of this release for a reconciliation of Adjusted EBITDA to net income. |
▪ | Adjusted EBITDA for the third quarter 2015 was $271.0 million, a decrease of 4% from the second quarter 2015, primarily due to decreased average field-level prices for crude oil and NGL, partially offset by increases in natural gas, crude oil and NGL production and higher average field-level prices for natural gas. |
▪ | QEP Energy's capital expenditures (on an accrual basis) for the third quarter 2015 were $257.5 million, down $17.1 million from the second quarter 2015. For the first nine months of 2015, QEP Energy's capital investment (on an accrual basis) was $812.3 million, down $471.8 million, excluding the Permian Basin acquisition, from the first nine months of 2014. |
▪ | Crude oil, natural gas, and NGL production increased 6%, 8% and 7%, respectively, in the third quarter 2015 compared with the second quarter 2015. |
▪ | Net natural gas equivalent production was 86.7 Bcfe, an increase of 7%, in the third quarter 2015 compared with 80.9 Bcfe in the second quarter 2015. The increase was due primarily to increased production in Pinedale and the Williston and Uinta basins. |
▪ | Crude oil and NGL revenues decreased 17% compared with the second quarter 2015, and represented approximately 64% of field-level production revenues during the third quarter 2015. |
▪ | During the quarter, QEP Energy realized $119.9 million in commodity derivative gains compared with $92.6 million in derivative gains in the second quarter 2015. |
▪ | QEP Resources ended the third quarter 2015 with cash and cash equivalents of $495.8 million and no borrowings under its $1.8 billion, unsecured revolving credit facility. The facility is not a reserve based loan and therefore is not subject to semi-annual borrowing base redeterminations. |
▪ | During the third quarter 2015, the Company continued to enter into commodity derivative contracts for 2015, 2016 and 2017 to help manage commodity price risk. See tables provided in this release for further details. |
▪ | During the third quarter 2015 the Company received a $56.2 million cash federal tax refund associated with its 2014 tax return. |
Guidance and Assumptions | ||
2015 | 2015 | |
Previous Forecast | Current Forecast | |
Oil production (MMbbl) | 18.0 - 19.0 | 19.2 - 19.6 |
NGL production (MMbbl) | 4.0 - 4.3 | 4.3 - 4.6 |
Natural gas production (Bcf) | 165.0 - 175.0 | 177.5 - 182.5 |
Total equivalent production (Bcfe) | 297 - 315 | 319 - 328 |
Lease operating and transportation expense (per Mcfe) | $1.65 - $1.80 | $1.60 - $1.70 |
QEP Energy depletion, depreciation and amortization (per Mcfe) | $2.60 - $2.90 | $2.55 - $2.75 |
Production and property taxes, % of field-level revenue | 8.5% - 9.0% | 8.2% - 8.5% |
Figures below in millions | ||
QEP Resources general and administrative expense(1) | $170 - $185 | $170 - $180 |
QEP Energy capital investment | $900 - $1,050 | $975 - $1,050 |
Operated Completions | Non-operated Completions | ||||||||||||||||||||||
Three Months Ended | Nine Months Ended | Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 30, 2015 | September 30, 2015 | September 30, 2015 | September 30, 2015 | ||||||||||||||||||||
Gross | Net | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||
Northern Region | |||||||||||||||||||||||
Pinedale | 28 | 17.9 | 83 | 53.7 | — | — | — | — | |||||||||||||||
Williston Basin | 24 | 20.0 | 60 | 47.2 | 35 | 1.5 | 68 | 4.2 | |||||||||||||||
Uinta Basin | 2 | 2.0 | 11 | 11.0 | 2 | 0.1 | 19 | 0.2 | |||||||||||||||
Other Northern | 3 | 3.0 | 4 | 4.0 | — | — | — | — | |||||||||||||||
Southern Region | |||||||||||||||||||||||
Haynesville/Cotton Valley | — | — | — | — | 7 | 1.4 | 20 | 2.9 | |||||||||||||||
Permian Basin | 7 | 6.4 | 31 | 26.9 | — | — | 1 | 0.3 | |||||||||||||||
Midcontinent | — | — | — | — | — | — | 4 | 0.1 |
QEP RESOURCES, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
REVENUES | (in millions except per share data) | ||||||||||||||
Gas sales | $ | 129.4 | $ | 171.6 | $ | 363.3 | $ | 609.2 | |||||||
Oil sales | 211.7 | 393.5 | 640.9 | 1,041.0 | |||||||||||
NGL sales | 16.5 | 51.1 | 61.7 | 179.3 | |||||||||||
Other revenue | 2.8 | 3.4 | 12.4 | 5.1 | |||||||||||
Purchased gas and oil sales | 176.3 | 290.4 | 558.6 | 780.1 | |||||||||||
Total Revenues | 536.7 | 910.0 | 1,636.9 | 2,614.7 | |||||||||||
OPERATING EXPENSES | |||||||||||||||
Purchased gas and oil expense | 175.1 | 288.4 | 561.7 | 775.5 | |||||||||||
Lease operating expense | 56.7 | 61.1 | 175.6 | 177.0 | |||||||||||
Gas, oil and NGL transportation and other handling costs | 78.1 | 71.1 | 216.2 | 198.5 | |||||||||||
Gathering and other expense | 1.3 | 1.4 | 4.4 | 4.8 | |||||||||||
General and administrative | 42.0 | 49.4 | 140.7 | 147.0 | |||||||||||
Production and property taxes | 30.2 | 59.4 | 90.7 | 160.8 | |||||||||||
Depreciation, depletion and amortization | 238.1 | 251.4 | 649.3 | 712.5 | |||||||||||
Exploration expenses | 0.8 | 0.8 | 2.7 | 4.7 | |||||||||||
Impairment | 15.0 | 0.1 | 35.5 | 3.6 | |||||||||||
Total Operating Expenses | 637.3 | 783.1 | 1,876.8 | 2,184.4 | |||||||||||
Net gain (loss) from asset sales | 12.9 | (11.8 | ) | 6.9 | (210.3 | ) | |||||||||
OPERATING INCOME (LOSS) | (87.7 | ) | 115.1 | (233.0 | ) | 220.0 | |||||||||
Realized and unrealized gains (losses) on derivative contracts | 153.6 | 155.7 | 168.5 | (13.2 | ) | ||||||||||
Interest and other income | 0.3 | 4.2 | 1.5 | 7.8 | |||||||||||
Income from unconsolidated affiliates | — | 0.1 | — | 0.2 | |||||||||||
Interest expense | (36.4 | ) | (41.5 | ) | (109.4 | ) | (128.4 | ) | |||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 29.8 | 233.6 | (172.4 | ) | 86.4 | ||||||||||
Income tax (provision) benefit | (8.7 | ) | (79.9 | ) | 61.6 | (26.1 | ) | ||||||||
NET INCOME (LOSS) FROM CONTINUING OPERATIONS | 21.1 | 153.7 | (110.8 | ) | 60.3 | ||||||||||
Net income from discontinued operations, net of income tax | — | 17.4 | — | 58.2 | |||||||||||
NET INCOME (LOSS) | $ | 21.1 | $ | 171.1 | $ | (110.8 | ) | $ | 118.5 | ||||||
Earnings (Loss) Per Common Share | |||||||||||||||
Basic from continuing operations | $ | 0.12 | $ | 0.85 | $ | (0.63 | ) | $ | 0.34 | ||||||
Basic from discontinued operations | — | 0.10 | — | 0.32 | |||||||||||
Basic total | $ | 0.12 | $ | 0.95 | $ | (0.63 | ) | $ | 0.66 | ||||||
Diluted from continuing operations | $ | 0.12 | $ | 0.84 | $ | (0.63 | ) | $ | 0.34 | ||||||
Diluted from discontinued operations | — | 0.10 | — | 0.32 | |||||||||||
Diluted total | $ | 0.12 | $ | 0.94 | $ | (0.63 | ) | $ | 0.66 | ||||||
Weighted-average common shares outstanding | |||||||||||||||
Used in basic calculation | 176.7 | 180.1 | 176.5 | 180.0 | |||||||||||
Used in diluted calculation | 176.7 | 180.6 | 176.5 | 180.4 | |||||||||||
Dividends per common share | $ | 0.02 | $ | 0.02 | $ | 0.06 | $ | 0.06 |
QEP RESOURCES, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) | |||||||
September 30, 2015 | December 31, 2014 | ||||||
ASSETS | (in millions) | ||||||
Current Assets | |||||||
Cash and cash equivalents | $ | 495.8 | $ | 1,160.1 | |||
Accounts receivable, net | 316.2 | 441.9 | |||||
Fair value of derivative contracts | 183.9 | 339.0 | |||||
Gas, oil and NGL inventories, at lower of average cost or market | 12.2 | 13.7 | |||||
Prepaid expenses and other | 32.4 | 46.8 | |||||
Total Current Assets | 1,040.5 | 2,001.5 | |||||
Property, Plant and Equipment (successful efforts method for oil and gas properties) | |||||||
Proved properties | 12,911.5 | 12,278.7 | |||||
Unproved properties | 839.5 | 825.2 | |||||
Marketing and other | 298.0 | 293.8 | |||||
Material and supplies | 35.9 | 54.3 | |||||
Total Property, Plant and Equipment | 14,084.9 | 13,452.0 | |||||
Less Accumulated Depreciation, Depletion and Amortization | |||||||
Exploration and production | 6,653.7 | 6,153.0 | |||||
Marketing and other | 82.7 | 67.8 | |||||
Total Accumulated Depreciation, Depletion and Amortization | 6,736.4 | 6,220.8 | |||||
Net Property, Plant and Equipment | 7,348.5 | 7,231.2 | |||||
Fair value of derivative contracts | 17.0 | 9.9 | |||||
Other noncurrent assets | 50.1 | 44.2 | |||||
TOTAL ASSETS | $ | 8,456.1 | $ | 9,286.8 | |||
LIABILITIES AND EQUITY | |||||||
Current Liabilities | |||||||
Checks outstanding in excess of cash balances | $ | 12.8 | $ | 54.7 | |||
Accounts payable and accrued expenses | 409.2 | 575.4 | |||||
Income taxes payable | — | 532.1 | |||||
Production and property taxes | 58.8 | 61.7 | |||||
Interest payable | 33.7 | 36.4 | |||||
Deferred income taxes | 47.4 | 84.5 | |||||
Current portion of long-term debt | 176.7 | — | |||||
Total Current Liabilities | 738.6 | 1,344.8 | |||||
Long-term debt | 2,041.8 | 2,218.1 | |||||
Deferred income taxes | 1,423.2 | 1,362.7 | |||||
Asset retirement obligations | 187.7 | 193.8 | |||||
Other long-term liabilities | 92.7 | 92.1 | |||||
Commitments and contingencies | |||||||
EQUITY | |||||||
Common stock - par value $0.01 per share; 500.0 million shares authorized; 177.1 million and 176.2 million shares issued, respectively | 1.8 | 1.8 | |||||
Treasury stock - 0.4 million and 0.8 million shares, respectively | (10.0 | ) | (25.4 | ) | |||
Additional paid-in capital | 544.1 | 535.3 | |||||
Retained earnings | 3,459.3 | 3,587.9 | |||||
Accumulated other comprehensive income (loss) | (23.1 | ) | (24.3 | ) | |||
Total Common Shareholders' Equity | 3,972.1 | 4,075.3 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 8,456.1 | $ | 9,286.8 |
QEP RESOURCES, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | |||||||
Nine Months Ended | |||||||
September 30, | |||||||
2015 | 2014 | ||||||
(in millions) | |||||||
OPERATING ACTIVITIES | |||||||
Net income (loss) | $ | (110.8 | ) | $ | 118.5 | ||
Net income attributable to noncontrolling interests | — | 17.6 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation, depletion and amortization | 649.3 | 755.8 | |||||
Deferred income taxes | 22.7 | 91.5 | |||||
Impairment | 35.5 | 3.6 | |||||
Share-based compensation | 23.3 | 23.7 | |||||
Pension curtailment loss | 11.2 | — | |||||
Amortization of debt issuance costs and discounts | 4.7 | 5.1 | |||||
Net (gain) loss from asset sales | (6.9 | ) | 210.3 | ||||
Income from unconsolidated affiliates | — | (4.6 | ) | ||||
Distributions from unconsolidated affiliates and other | — | 5.1 | |||||
Unrealized (gains) losses on derivative contracts | 148.0 | (65.9 | ) | ||||
Changes in operating assets and liabilities | (503.1 | ) | 59.0 | ||||
Net Cash Provided by Operating Activities | 273.9 | 1,219.7 | |||||
INVESTING ACTIVITIES | |||||||
Property acquisitions | (23.5 | ) | (949.7 | ) | |||
Property, plant and equipment, including dry exploratory well expense | (862.6 | ) | (1,270.4 | ) | |||
Proceeds from disposition of assets | 5.2 | 706.2 | |||||
Acquisition deposit held in escrow | — | 50.0 | |||||
Other investing activities | — | 3.2 | |||||
Net Cash Used in Investing Activities | (880.9 | ) | (1,460.7 | ) | |||
FINANCING ACTIVITIES | |||||||
Checks outstanding in excess of cash balances | (41.9 | ) | (81.1 | ) | |||
Long-term debt issued | — | 300.0 | |||||
Long-term debt issuance costs paid | — | (1.1 | ) | ||||
Proceeds from credit facility | — | 4,509.0 | |||||
Repayments of credit facility | — | (4,461.5 | ) | ||||
Treasury stock repurchases | (2.3 | ) | (6.6 | ) | |||
Other capital contributions | (0.1 | ) | 5.1 | ||||
Dividends paid | (10.6 | ) | (10.8 | ) | |||
Excess tax (provision) benefit on share-based compensation | (2.4 | ) | (0.6 | ) | |||
Distribution to noncontrolling interest | — | (23.3 | ) | ||||
Net Cash (Used in) Provided by Financing Activities | (57.3 | ) | 229.1 | ||||
Change in cash and cash equivalents | (664.3 | ) | (11.9 | ) | |||
Beginning cash and cash equivalents | 1,160.1 | 11.9 | |||||
Ending cash and cash equivalents | $ | 495.8 | $ | — |
QEP Energy - Production by Region | |||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | ||||||||||||
(in Bcfe) | (in Bcfe) | ||||||||||||||||
Northern Region | |||||||||||||||||
Pinedale | 26.3 | 26.4 | (0.4 | )% | 73.0 | 72.6 | 1 | % | |||||||||
Williston Basin | 29.8 | 25.4 | 17 | % | 83.8 | 61.6 | 36 | % | |||||||||
Uinta Basin | 8.8 | 6.8 | 29 | % | 23.0 | 19.8 | 16 | % | |||||||||
Other Northern | 2.7 | 1.9 | 42 | % | 7.8 | 7.9 | (1 | )% | |||||||||
Total Northern Region | 67.6 | 60.5 | 12 | % | 187.6 | 161.9 | 16 | % | |||||||||
Southern Region | |||||||||||||||||
Haynesville/Cotton Valley | 11.2 | 11.4 | (2 | )% | 33.3 | 38.9 | (14 | )% | |||||||||
Permian Basin | 7.3 | 5.0 | 46 | % | 18.4 | 10.4 | 77 | % | |||||||||
Midcontinent | 0.6 | 2.3 | (74 | )% | 3.5 | 25.6 | (86 | )% | |||||||||
Total Southern Region | 19.1 | 18.7 | 2 | % | 55.2 | 74.9 | (26 | )% | |||||||||
Total production | 86.7 | 79.2 | 9 | % | 242.8 | 236.8 | 3 | % |
QEP Energy - Total Production | |||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | ||||||||||||
QEP Energy Production Volumes | |||||||||||||||||
Gas (Bcf) | 48.0 | 41.8 | 15 | % | 135.1 | 134.9 | 0.1 | % | |||||||||
Oil (Mbbl) | 5,162.1 | 4,672.4 | 10 | % | 14,519.4 | 11,965.0 | 21 | % | |||||||||
NGL (Mbbl) | 1,286.9 | 1,563.5 | (18 | )% | 3,432.3 | 5,017.8 | (32 | )% | |||||||||
Total production (Bcfe) | 86.7 | 79.2 | 9 | % | 242.8 | 236.8 | 3 | % | |||||||||
Average daily production (MMcfe) | 942.4 | 860.9 | 9 | % | 889.4 | 867.4 | 3 | % |
QEP Energy - Prices | |||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | ||||||||||||||||
Gas (per Mcf) | |||||||||||||||||||||
Average field-level price | $ | 2.69 | $ | 4.10 | $ | 2.69 | $ | 4.52 | |||||||||||||
Commodity derivative impact | 0.48 | 0.13 | 0.51 | (0.18 | ) | ||||||||||||||||
Net realized price | $ | 3.17 | $ | 4.23 | (25 | )% | $ | 3.20 | $ | 4.34 | (26 | )% | |||||||||
Oil (per bbl) | |||||||||||||||||||||
Average field-level price | $ | 41.01 | $ | 84.21 | $ | 44.13 | $ | 86.98 | |||||||||||||
Commodity derivative impact | 18.75 | (2.60 | ) | 16.90 | (4.20 | ) | |||||||||||||||
Net realized price | $ | 59.76 | $ | 81.61 | (27 | )% | $ | 61.03 | $ | 82.78 | (26 | )% | |||||||||
NGL (per bbl) | |||||||||||||||||||||
Average field-level price | $ | 12.85 | $ | 32.68 | $ | 17.93 | $ | 35.68 | |||||||||||||
Commodity derivative impact | — | — | — | — | |||||||||||||||||
Net realized price | $ | 12.85 | $ | 32.68 | (61 | )% | $ | 17.93 | $ | 35.68 | (50 | )% | |||||||||
Average net equivalent price (per Mcfe) | |||||||||||||||||||||
Average field-level price | $ | 4.12 | $ | 7.77 | $ | 4.39 | $ | 7.72 | |||||||||||||
Commodity derivative impact | 1.38 | (0.08 | ) | 1.29 | (0.31 | ) | |||||||||||||||
Net realized price | $ | 5.50 | $ | 7.69 | (28 | )% | $ | 5.68 | $ | 7.41 | (23 | )% |
QEP Energy - Operating Expenses | |||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | ||||||||||||||||
(per Mcfe) | |||||||||||||||||||||
Depreciation, depletion and amortization | $ | 2.72 | $ | 3.14 | (13 | )% | $ | 2.64 | $ | 2.98 | (11 | )% | |||||||||
Lease operating expense | 0.65 | 0.77 | (16 | )% | 0.72 | 0.75 | (4 | )% | |||||||||||||
Gas, oil and NGL transport & other handling costs | 0.92 | 0.95 | (3 | )% | 0.92 | 0.89 | 3 | % | |||||||||||||
Production and property taxes | 0.34 | 0.75 | (55 | )% | 0.36 | 0.67 | (46 | )% | |||||||||||||
Total Operating Expenses | $ | 4.63 | $ | 5.61 | (17 | )% | $ | 4.64 | $ | 5.29 | (12 | )% |
QEP Energy | QEP Marketing & Other (1) | Continuing Operations | Discontinued Operations | QEP Consolidated | |||||||||||||||
Three Months Ended September 30, 2015 | (in millions) | ||||||||||||||||||
Net income (loss) | $ | 10.8 | $ | 10.3 | $ | 21.1 | $ | — | $ | 21.1 | |||||||||
Unrealized (gains) losses on derivative contracts | (32.4 | ) | (1.4 | ) | (33.8 | ) | — | (33.8 | ) | ||||||||||
Net (gain) loss from asset sales | (13.2 | ) | 0.3 | (12.9 | ) | — | (12.9 | ) | |||||||||||
Interest and other (income) expense | (0.9 | ) | 0.6 | (0.3 | ) | — | (0.3 | ) | |||||||||||
Income tax provision (benefit) | 2.8 | 5.9 | 8.7 | — | 8.7 | ||||||||||||||
Interest expense (income) | 52.4 | (16.0 | ) | 36.4 | — | 36.4 | |||||||||||||
Depreciation, depletion and amortization | 235.7 | 2.4 | 238.1 | — | 238.1 | ||||||||||||||
Impairment | 15.0 | — | 15.0 | — | 15.0 | ||||||||||||||
Exploration expenses | 0.8 | — | 0.8 | — | 0.8 | ||||||||||||||
Adjusted EBITDA | $ | 271.0 | $ | 2.1 | $ | 273.1 | $ | — | $ | 273.1 | |||||||||
Three Months Ended September 30, 2014 | |||||||||||||||||||
Net income (loss) | $ | 145.7 | $ | 8.0 | $ | 153.7 | $ | 17.4 | $ | 171.1 | |||||||||
Unrealized (gains) losses on derivative contracts | (160.8 | ) | (3.3 | ) | (164.1 | ) | — | (164.1 | ) | ||||||||||
Net (gain) loss from asset sales | 11.9 | (0.1 | ) | 11.8 | — | 11.8 | |||||||||||||
Interest and other (income) expense | (3.9 | ) | (0.3 | ) | (4.2 | ) | — | (4.2 | ) | ||||||||||
Income tax provision (benefit) | 69.1 | 10.8 | 79.9 | 9.9 | 89.8 | ||||||||||||||
Interest expense (income) (2) | 57.0 | (15.5 | ) | 41.5 | 0.8 | 42.3 | |||||||||||||
Depreciation, depletion and amortization (3) | 249.0 | 2.4 | 251.4 | 10.3 | 261.7 | ||||||||||||||
Impairment | 0.1 | — | 0.1 | — | 0.1 | ||||||||||||||
Exploration expenses | 0.8 | — | 0.8 | — | 0.8 | ||||||||||||||
Adjusted EBITDA | $ | 368.9 | $ | 2.0 | $ | 370.9 | $ | 38.4 | $ | 409.3 |
(1) | Includes intercompany eliminations. |
(2) | Excludes noncontrolling interest's share of $0.7 million during the three months ended September 30, 2014, of interest expense attributable to QEP Midstream Partners, LP (QEP Midstream). |
(3) | Excludes noncontrolling interest's share of $4.0 million during the three months ended September 30, 2014, of depreciation, depletion and amortization attributable to Rendezvous Gas Services, L.L.C and QEP Midstream. |
QEP Energy | QEP Marketing & Other (1) | Continuing Operations | Discontinued Operations | QEP Consolidated | |||||||||||||||
Nine Months Ended September 30, 2015 | (in millions) | ||||||||||||||||||
Net income (loss) | $ | (131.9 | ) | $ | 21.1 | $ | (110.8 | ) | $ | — | $ | (110.8 | ) | ||||||
Unrealized (gains) losses on derivative contracts | 147.5 | 0.5 | 148.0 | — | 148.0 | ||||||||||||||
Net (gain) loss from asset sales | (11.9 | ) | 5.0 | (6.9 | ) | — | (6.9 | ) | |||||||||||
Interest and other (income) expense | (0.5 | ) | (1.0 | ) | (1.5 | ) | — | (1.5 | ) | ||||||||||
Income tax provision (benefit) | (73.2 | ) | 11.6 | (61.6 | ) | — | (61.6 | ) | |||||||||||
Interest expense (income) | 152.2 | (42.8 | ) | 109.4 | — | 109.4 | |||||||||||||
Pension curtailment loss (2) | 11.0 | 0.2 | 11.2 | — | 11.2 | ||||||||||||||
Depreciation, depletion and amortization | 641.6 | 7.7 | 649.3 | — | 649.3 | ||||||||||||||
Impairment | 35.5 | — | 35.5 | — | 35.5 | ||||||||||||||
Exploration expenses | 2.7 | — | 2.7 | — | 2.7 | ||||||||||||||
Adjusted EBITDA | $ | 773.0 | $ | 2.3 | $ | 775.3 | $ | — | $ | 775.3 | |||||||||
Nine Months Ended September 30, 2014 | |||||||||||||||||||
Net income (loss) | $ | 40.4 | $ | 19.9 | $ | 60.3 | 58.2 | $ | 118.5 | ||||||||||
Unrealized (gains) losses on derivative contracts | (63.8 | ) | (2.1 | ) | (65.9 | ) | — | (65.9 | ) | ||||||||||
Net (gain) loss from asset sales | 210.3 | — | 210.3 | 0.1 | 210.4 | ||||||||||||||
Interest and other (income) expense | (7.4 | ) | (0.4 | ) | (7.8 | ) | — | (7.8 | ) | ||||||||||
Income tax provision (benefit) | 9.0 | 17.1 | 26.1 | 32.8 | 58.9 | ||||||||||||||
Interest expense (income) (3) | 162.5 | (34.1 | ) | 128.4 | 1.7 | 130.1 | |||||||||||||
Depreciation, depletion and amortization (4) | 704.7 | 7.8 | 712.5 | 31.4 | 743.9 | ||||||||||||||
Impairment | 3.6 | — | 3.6 | — | 3.6 | ||||||||||||||
Exploration expenses | 4.7 | — | 4.7 | — | 4.7 | ||||||||||||||
Adjusted EBITDA | $ | 1,064.0 | $ | 8.2 | $ | 1,072.2 | $ | 124.2 | $ | 1,196.4 |
(1) | Includes intercompany eliminations. |
(2) | The pension curtailment loss is a non-cash loss that was incurred during the nine months ended September 30, 2015, due to changes in the Company's pension plan. The Company believes that the pension curtailment loss does not reflect expected future operating performance or provide meaningful comparisons to past operating performance and therefore has excluded the loss from the calculation of Adjusted EBITDA. |
(3) | Excludes noncontrolling interest's share of $1.1 million during the nine months ended September 30, 2014, of interest expense attributable to QEP Midstream. |
(4) | Excludes noncontrolling interest's share of $11.7 million during the nine months September 30, 2014, of depreciation, depletion and amortization attributable to Rendezvous Gas Services, L.L.C and QEP Midstream. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
(in millions, except earnings per share) | |||||||||||||||
Net income (loss) | $ | 21.1 | $ | 171.1 | $ | (110.8 | ) | $ | 118.5 | ||||||
Adjustments to net income | |||||||||||||||
Net (gain) loss from asset sales from continuing operations | (12.9 | ) | 11.8 | (6.9 | ) | 210.3 | |||||||||
Income taxes on net (gain) loss from asset sales from continuing operations | 4.7 | (4.4 | ) | 2.5 | (78.2 | ) | |||||||||
Unrealized (gains) losses on derivative contracts from continuing operations | (33.8 | ) | (164.1 | ) | 148.0 | (65.9 | ) | ||||||||
Income taxes on unrealized (gains) losses on derivative contracts from continuing operations | 12.4 | 61.0 | (54.2 | ) | 24.5 | ||||||||||
Pension curtailment loss | — | — | 11.2 | — | |||||||||||
Income taxes on pension curtailment loss | — | — | (4.1 | ) | — | ||||||||||
Impairment charges from continuing operations | 15.0 | 0.1 | 35.5 | 3.6 | |||||||||||
Income taxes impairment charges from continuing operations | (5.5 | ) | — | (13.0 | ) | (1.3 | ) | ||||||||
Total after-tax adjustments to net income | (20.1 | ) | (95.6 | ) | 119.0 | 93.0 | |||||||||
Adjusted net income | 1.0 | 75.5 | 8.2 | 211.5 | |||||||||||
Net income from discontinued operations, net of income tax | — | (17.4 | ) | — | (58.2 | ) | |||||||||
Adjusted net income (loss) from continuing operations | $ | 1.0 | $ | 58.1 | $ | 8.2 | $ | 153.3 | |||||||
Earnings (Loss) per Common Share | |||||||||||||||
Diluted earnings per share | $ | 0.12 | $ | 0.94 | $ | (0.63 | ) | $ | 0.66 | ||||||
Diluted after-tax adjustments to net income per share | (0.11 | ) | (0.53 | ) | 0.67 | 0.52 | |||||||||
Diluted adjusted net income (loss) per share | 0.01 | 0.41 | 0.04 | 1.18 | |||||||||||
Diluted from discontinued operations | — | (0.10 | ) | — | (0.32 | ) | |||||||||
Diluted adjusted net income (loss) from continuing operations per share | $ | 0.01 | $ | 0.31 | $ | 0.04 | $ | 0.86 | |||||||
Weighted-average common shares outstanding | |||||||||||||||
Diluted | 176.7 | 180.6 | 176.5 | 180.4 |
Year | Index | Total Volumes | Average Swap Price Per Unit | ||||||
(in millions) | |||||||||
Gas sales | (MMBtu) | ||||||||
2015 | NYMEX HH | 11.6 | $ | 3.48 | |||||
2015 | IFNPCR | 7.9 | $ | 3.55 | |||||
2016 | NYMEX HH | 22.0 | $ | 3.19 | |||||
2016 | IFNPCR | 32.9 | $ | 2.92 | |||||
2017 | NYMEX HH | 7.3 | $ | 3.21 | |||||
Oil Sales | (bbls) | ||||||||
2015 | NYMEX WTI | 2.6 | $ | 82.09 | |||||
2015 | ICE Brent | 0.1 | $ | 104.95 | |||||
2016 | NYMEX WTI | 4.8 | $ | 61.40 | |||||
2017 | NYMEX WTI | 1.5 | $ | 54.61 |
Year | Index | Total Volume | Average Price Floor | Average Price Ceiling | |||||||||
(in millions) | |||||||||||||
(MMBtu) | ($/MMBtu) | ($/MMBtu) | |||||||||||
2016 | NYMEX HH | 7.3 | $ | 2.75 | $ | 3.89 |
Year | Index Less Differential | Index | Total Volumes | Weighted Average Differential | |||||||
(in millions) | |||||||||||
(MMBtu) | ($/MMBtu) | ||||||||||
2015 | NYMEX HH | IFNPCR | 7.3 | $ | (0.28 | ) | |||||
2016 | NYMEX HH | IFNPCR | 7.3 | $ | (0.20 | ) |
Year | Type of Contract | Index | Total Volumes | Average Swap price per MMBtu | |||||||
(in millions) | |||||||||||
Gas sales | (MMBtu) | ||||||||||
2015 | SWAP | IFNPCR | 2.4 | $ | 3.28 | ||||||
2016 | SWAP | IFNPCR | 3.7 | $ | 2.97 | ||||||
Gas purchases | (MMBtu) | ||||||||||
2015 | SWAP | IFNPCR | 1.8 | $ | 2.51 |