Hires financial advisors to assist with divestiture of Williston and Uinta basin assets
Authorizes
2018 Strategic and Financial Initiatives
QEP’s Board of Directors has unanimously approved several strategic and financial initiatives to transition the Company to a pure-play
Strategic Initiatives
- Engaged financial advisors to assist with the divestiture of the Company’s Williston and Uinta basin assets, with data rooms expected to be opened in late March or early April
- Market remaining non-Permian assets, including the
Haynesville/Cotton Valley (Haynesville), in the second half of 2018
Financial Initiatives
- Use proceeds from asset sales to fund
Permian Basin development program, until the program reaches operating cash flow neutrality in 2019, reduce debt and return cash to shareholders through share repurchases - Authorized a
$1.25 billion share repurchase program(1) - Approved 2018 capital investment plan of approximately
$1.075 billion , of which approximately 65% will be directed toward thePermian Basin
"The strategic initiatives announced today are responsive to ongoing shareholder feedback and fit with our long-term goal of becoming a more oil-focused company. The initiatives will allow us to simplify our portfolio, streamline our operations, and sharpen our focus on our
____________________________
(1) Subject to available liquidity, market conditions and proceeds from asset sales.
"We expect to continue to make progress developing our
"We intend to use the proceeds from asset sales to fund the ongoing development of our core Permian operations, reduce debt, and return cash to shareholders through a significant share repurchase program."
"I want to personally thank all of our employees for their continued commitment to the safe and efficient operation of all of our assets as we work together to accomplish this transition,” continued Stanley.
The Company has posted to its website www.qepres.com a presentation that supplements the information provided in this release. See slide 3 in the
Full Year 2017 Highlights
- Net Income of
$269.3 million , or$1.12 per fully-diluted share - Total oil equivalent production of 53.1 MMboe, of which 37% was crude oil
Record Permian Basin oil production of 6.1 MMbbl, a 52% increase- Natural gas production of 168.9 Bcf, including 72.9 Bcf in the Haynesville
- Year-end total proved reserves of 684.7 MMboe, including record proved oil reserves of 320.5 MMbbl
- Divested Pinedale Anticline natural gas asset for net cash proceeds of
$718.2 million , after purchase price adjustments (the Pinedale Divestiture) - Acquired approximately 15,100 net acres in the core of the northern
Midland Basin (2017 Permian Basin Acquisition)
"Our accomplishments in 2017 were significant, including the divestiture of our Pinedale Anticline natural gas asset and expansion of our tier one acreage position in the
QEP Fourth Quarter and Full Year 2017 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 fourth quarter 2017 Adjusted Net Income (a non-GAAP measure) was
Adjusted EBITDA (a non-GAAP measure) for the fourth quarter 2017 was
Production
Oil equivalent production was 12.1 MMboe for the fourth quarter 2017 compared with 13.7 MMboe for the fourth quarter 2016. Oil production increased 7%, while natural gas and NGL production decreased 22% and 23%, respectively. Fourth quarter 2017 equivalent production was impacted by weather-related issues in the Williston and Permian basins, 33.5 Mboe and 52.0 Mboe respectively, and the Pinedale Divestiture in
Operating Expenses
During the fourth quarter 2017, lease operating expense (LOE) was
During the fourth quarter 2017, transportation and processing costs were
During the fourth quarter 2017, production and property taxes were
General and administrative expense for the fourth quarter 2017 was
Capital Investment
Total capital investment was
Capital investment, excluding property acquisitions was
During the year ended December 31, 2017, the Company invested
2017 Permian Basin Acquisition
In October 2017, QEP acquired additional oil and gas properties in the 2017 Permian Basin Acquisition for an aggregate purchase price of
In the fourth quarter 2017, QEP made offers to various persons who own additional oil and gas interests in certain properties included in the 2017 Permian Basin Acquisition on substantially the same terms and conditions as the original purchase. If all offers are accepted, the Company now anticipates that the aggregate purchase price for the additional oil and gas interests will not exceed
Asset Divestitures
In addition to the Pinedale Divestiture, as a part of the Company’s ongoing effort to simplify its portfolio, QEP entered into agreements to sell, or closed on the sale of several non-core assets for total proceeds of approximately
Liquidity
During the fourth quarter 2017, the Company issued
- Redeemed
$134.0 million of its outstanding 6.80% Senior Notes due in 2018; - Purchased
$84.3 million of its 6.80% Senior Notes due in 2020 pursuant to a tender offer; and - Purchased
$227.4 million of its 6.875% Senior Notes due in 2021 pursuant to a tender offer.
2018 Guidance
The following guidance excludes the impacts of our announced strategic initiatives.
QEP's quarterly and full year 2018 guidance and related assumptions are shown below. The Company’s guidance assumes an oil price of
Rig Count
- Permian (average of five rigs)
- Williston (average of one-half rig)
- Haynesville (average of one-half rig)
Wells Put on Production / Refracs:
Permian Basin : approximately 95 net operated wells put on production- Company: approximately 111 net operated wells put on production
- Refracs: approximately 35 net, in the
Williston Basin and the Haynesville
- No property acquisitions or divestitures
- Ethane rejection for the entire year where QEP can make such an election
The Company anticipates updating guidance as it completes the contemplated divestitures.
2018 Guidance | ||||
2018 | ||||
Oil production (MMbbl) | 21.0 - 22.5 | |||
Gas production (Bcf) | 132.0 - 143.0 | |||
NGL production (MMbbl) | 4.7 - 5.2 | |||
Total oil equivalent production (MMboe) | 47.7 - 51.5 | |||
Lease operating and transportation expense (per Boe) | $9.00 - $10.00 | |||
Depletion, depreciation and amortization (per Boe) | $17.50 - $18.50 | |||
Production and property taxes (% of field-level revenue) | 8.5% | |||
(in millions) | ||||
General and administrative expense(1) | $185 - $205 | |||
Capital investment (excluding property acquisitions) | ||||
Drilling, Completion and Equip(2) | $965 - $1,065 | |||
Infrastructure | $50 | |||
Corporate | $10 | |||
Total capital investment (excluding property acquisitions) | $1,025 - $1,125 |
____________________________
(1) General and administrative expense includes approximately
(2) Approximately 65% of the planned capital investment is focused on projects in the
2018 Quarterly Production Guidance | ||||||||||||||
1Q 2018 | 2Q 2018 | 3Q 2018 | 4Q 2018 | 2018 | ||||||||||
QEP Resources | Current Forecast | |||||||||||||
Oil production (MMbbl) | 4.5 - 4.7 | 4.9 - 5.2 | 5.7 - 6.3 | 5.8 - 6.2 | 21.0 - 22.5 | |||||||||
Gas production (Bcf) | 31.7 - 33.6 | 33.9 - 36.8 | 35.9 - 38.9 | 30.5 - 33.7 | 132.0 - 143.0 | |||||||||
NGL production (MMbbl) | 1.0 - 1.1 | 1.1 - 1.2 | 1.3 - 1.4 | 1.3 - 1.5 | 4.7 - 5.2 | |||||||||
Total oil equivalent production (MMboe) | 10.8 - 11.4 | 11.7 - 12.5 | 13.0 - 14.2 | 12.2 - 13.3 | 47.7 - 51.5 | |||||||||
Total wells put on production (net) | 20 | 46 | 25 | 20 | 111 | |||||||||
Total refracs put on production (net) | 14 | 13 | 8 | 0 | 35 | |||||||||
Permian Basin | ||||||||||||||
Oil production (MMbbl) | 2.0 - 2.1 | 2.6 - 2.7 | 2.8 - 3.1 | 3.2 - 3.4 | 10.6 - 11.3 | |||||||||
Gas production (Bcf) | 1.6 - 1.8 | 2.0 - 2.2 | 2.3 - 2.5 | 2.4 - 2.6 | 8.3 - 9.1 | |||||||||
NGL production (MMbbl) | 0.30 - 0.35 | 0.40 - 0.45 | 0.45 - 0.50 | 0.50 - 0.55 | 1.65 - 1.85 | |||||||||
Permian Basin equivalent production (MMboe) | 2.6 - 2.8 | 3.3 - 3.5 | 3.6 - 4.0 | 4.1 - 4.4 | 13.6 -14.7 | |||||||||
Permian Basin wells put on production (net) | 18 | 34 | 23 | 20 | 95 | |||||||||
Production Outlook
At the midpoint of guidance, the Company expects to deliver year-over-year total oil-equivalent production growth of approximately 15% in 2018, compared with 2017 volumes after adjusting for the impact of the Pinedale Divestiture, and
The Company expects to deliver year-over-year crude oil production growth of approximately 13% in 2018, compared with 2017 volumes, after adjusting for the impact of the 2017 Pinedale Divestiture, and
The Company expects to deliver year-over-year natural gas production growth of approximately 18%, at the midpoint, in 2018, compared with 2017 volumes, after adjusting for the 2017 Pinedale Divestiture, primarily from increased drilling and refrac activity in the Haynesville.
Operations Summary
QEP completed and turned to sales 24 gross-operated horizontal wells in the fourth quarter 2017 (average working interest 100%), in two drilling spacing units ("DSU'"), one with eight wells and the other with 16 wells. Five wells in the eight well DSU targeted the
At the end of the fourth quarter 2017, the Company had 36 gross-operated horizontal wells waiting on completion (working interest 100%) and 11 gross-operated horizontal wells being drilled (average working interest 99%) and an additional 18 wells for which surface casing has been set (average working interest 95%) as of December 31, 2017.
Current QEP-operated drilled and completed authorization for expenditure (AFE) well costs for the
At the end of the fourth quarter 2017, the Company had six operated rigs in the
Slides 9-15 in the
The Company completed and turned to sales two gross operated wells during the fourth quarter 2017, both of which were on Ft. Berthold (average working interest 90%). The wells were completed with an average lateral length of 9,928 feet and had an average peak 24-hour IP of 230 Boed per 1,000 feet (92% oil) and an average IP 30 rate of 105 Boed per 1,000 feet (92% oil).
The Company also completed nine gross-operated refracs, five on South Antelope (average working interest 100%) and four on Ft. Berthold (average working interest 100%) during the fourth quarter. The five refracs on South Antelope achieved an average per well IP 30 rate increase of 822 Boed/well (74% oil). Pre-refrac, the five wells averaged 77 Boed/well (64% oil), while post-refrac the five wells had an average peak 24-hour IP of 1,460 Boed/well (73% oil) and an average IP 30 of 899 Boed/well (74% oil). The four refracs on Ft. Berthold were still in the early stages of cleanup as of the end of the fourth quarter 2017.
At the end of the fourth quarter 2017, QEP had five gross-operated wells waiting on completion (average working interest 94%) and two wells being drilled (average working interest 100%), all on South Antelope.
Current QEP-operated drilled and completed AFE well costs and refrac costs for the
At the end of the fourth quarter 2017, the Company had one operated rig in the
Slides 16-18 in the
Haynesville
Haynesville net production averaged approximately 262.7 MMcfed (43.8 Mboed) (0% liquids) during fourth quarter 2017, a 21% increase compared with the third quarter 2017 and an 83% increase compared with the fourth quarter 2016.
The Company completed and turned to sales two gross operated wells during the fourth quarter 2017 (average working interest 99%). One of the two wells completed reached peak production during the quarter. The first well drilled and completed in the quarter had an IP 24 rate of 21.1 MMcfed and an IP 30 rate of 19.5 MMcfed (100% gas) with a lateral length of 5,102 feet. The second well drilled and completed during the quarter was still in the process of cleaning up at the end of the quarter and had a lateral length of 10,480 feet. During the quarter, the Company also completed five QEP-operated refracs, with an average incremental 24-hour rate increase of 17.4 MMcfed/well (average working interest 99%).
Current QEP-operated drilled and completed AFE well costs and refrac costs for Haynesville are detailed on slide 23 of the
At the end of the fourth quarter, the Company had one operated rig in Haynesville.
Slides 19-20 in the
At the end of the fourth quarter, the Company had one drilling rig in the
Estimated Proved Reserves
At December 31, 2017, QEP's estimated proved reserves were approximately 684.7 MMboe, a 6% decrease compared with 2016, primarily due to the sale of reserves in-place associated with the Pinedale Divestiture, which was partially offset by an increase of proved reserves as a result of extensions and discoveries in the
A reconciliation of reported quantities of estimated proved reserves is summarized in the table below:
Oil | Gas | NGL | Total | |||||||||||||
(MMbbl) | (Bcf) | (MMbbl) | (MMboe)(1) | |||||||||||||
Balance at December 31, 2016 | 238.6 | 2,553.8 | 67.2 | 731.4 | ||||||||||||
Revisions of previous estimates | 3.7 | 12.5 | (3.1 | ) | 2.7 | |||||||||||
Extensions and discoveries | 59.1 | 101.9 | 10.4 | 86.4 | ||||||||||||
Purchase of reserves in place | 46.6 | 125.5 | 8.7 | 76.3 | ||||||||||||
Sale of reserves in place | (7.9 | ) | (831.2 | ) | (12.6 | ) | (159.0 | ) | ||||||||
Production | (19.6 | ) | (168.9 | ) | (5.4 | ) | (53.1 | ) | ||||||||
Balance at December 31, 2017 | 320.5 | 1,793.6 | 65.2 | 684.7 |
____________________________
(1) Natural gas is converted to crude oil equivalent at the ratio of six Mcf of natural gas to one barrel of crude oil equivalent.
Details on the reported quantities of estimated year-end 2017 and 2016 proved reserves presented by operating area, proved reserve category and percentage of total estimated proved reserves composed of crude oil and NGL (liquids) are as follows:
Total (in MMboe) | % of total | PUD % | liquids % | ||||||||||||||||
For the year ended December 31, 2017 | |||||||||||||||||||
Northern Region | |||||||||||||||||||
Williston Basin | 146.9 | 21 | % | 36 | % | 88 | % | ||||||||||||
Pinedale | — | — | % | — | % | — | % | ||||||||||||
Uinta Basin | 100.8 | 15 | % | 62 | % | 15 | % | ||||||||||||
Other Northern | 4.5 | 1 | % | — | % | 13 | % | ||||||||||||
Southern Region | |||||||||||||||||||
Permian Basin | 272.7 | 40 | % | 77 | % | 88 | % | ||||||||||||
Haynesville/Cotton Valley | 159.8 | 23 | % | — | % | — | % | ||||||||||||
Other Southern | — | — | % | — | % | — | % | ||||||||||||
Total proved reserves | 684.7 | 100 | % | 63 | % | 56 | % | ||||||||||||
For the year ended December 31, 2016 | |||||||||||||||||||
Northern Region | |||||||||||||||||||
Williston Basin | 160.2 | 22 | % | 37 | % | 86 | % | ||||||||||||
Pinedale | 160.7 | 22 | % | 14 | % | 13 | % | ||||||||||||
Uinta Basin | 106.1 | 14 | % | 62 | % | 15 | % | ||||||||||||
Other Northern | 12.3 | 2 | % | — | % | 6 | % | ||||||||||||
Southern Region | |||||||||||||||||||
Permian Basin | 147.8 | 20 | % | 81 | % | 88 | % | ||||||||||||
Haynesville/Cotton Valley | 144.3 | 20 | % | 74 | % | — | % | ||||||||||||
Other Southern | — | — | % | — | % | — | % | ||||||||||||
Total proved reserves | 731.4 | 100 | % | 51 | % | 42 | % |
Fourth Quarter and Full Year 2017 Results Conference Call
QEP's management will discuss fourth quarter and full year 2017 results in a conference call on Thursday, March 1, 2018, beginning at
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: planned strategic and financial initiatives; timing and divestiture of assets; use of proceeds from sale of assets; amount and funding for share repurchase program; simplifying our asset portfolio; streamlining operations; focus on
Disclosures regarding non-proved reserves
Contact
Contact | ||
Investors: | Media: | |
William I. Kent, IRC | Brent Rockwood | |
Director, Investor Relations | Director, Communications | |
303-405-6665 | 303-672-6999 |
QEP RESOURCES, INC. | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
REVENUES | (in millions, except per share amounts) | ||||||||||||||
Oil sales | $ | 283.7 | $ | 216 | $ | 939.4 | $ | 769.1 | |||||||
Gas sales | 94.6 | 129.6 | 494 | 417.1 | |||||||||||
NGL sales | 27.9 | 27.3 | 111.9 | 83.5 | |||||||||||
Other revenues | 4.7 | 1.9 | 15.0 | 6.2 | |||||||||||
Purchased oil and gas sales | 18.1 | 24.9 | 62.6 | 101.2 | |||||||||||
Total Revenues | 429.0 | 399.7 | 1,622.9 | 1,377.1 | |||||||||||
OPERATING EXPENSES | |||||||||||||||
Purchased oil and gas expense | 18.9 | 24.7 | 64.3 | 105.5 | |||||||||||
Lease operating expense | 79.4 | 61.4 | 294.8 | 224.7 | |||||||||||
Transportation and processing costs | 42.7 | 70.3 | 245.3 | 289.2 | |||||||||||
Gathering and other expense | 2.3 | 1.2 | 7.3 | 5.0 | |||||||||||
General and administrative | 45.2 | 38.6 | 153.5 | 196.5 | |||||||||||
Production and property taxes | 28.2 | 29.5 | 114.3 | 94.8 | |||||||||||
Depreciation, depletion and amortization | 194.3 | 203.6 | 754.5 | 871.1 | |||||||||||
Exploration expenses | 0.3 | 0.8 | 22.0 | 1.7 | |||||||||||
Impairment | 50.5 | 6.1 | 78.9 | 1,194.3 | |||||||||||
Total Operating Expenses | 461.8 | 436.2 | 1,734.9 | 2,982.8 | |||||||||||
Net gain (loss) from asset sales | 8.3 | — | 213.5 | 5.0 | |||||||||||
OPERATING INCOME (LOSS) | (24.5 | ) | (36.5 | ) | 101.5 | (1,600.7 | ) | ||||||||
Realized and unrealized gains (losses) on derivative contracts | (138.8 | ) | (147.9 | ) | 24.5 | (233.0 | ) | ||||||||
Interest and other income (expense) | (0.9 | ) | 18.1 | 1.6 | 23.7 | ||||||||||
Loss from early extinguishment of debt | (32.7 | ) | — | (32.7 | ) | — | |||||||||
Interest expense | (34.7 | ) | (34.0 | ) | (137.8 | ) | (143.2 | ) | |||||||
INCOME (LOSS) BEFORE INCOME TAXES | (231.6 | ) | (200.3 | ) | (42.9 | ) | (1,953.2 | ) | |||||||
Income tax (provision) benefit | 381.9 | 67.0 | 312.2 | 708.2 | |||||||||||
NET INCOME (LOSS) | $ | 150.3 | $ | (133.3 | ) | $ | 269.3 | $ | (1,245.0 | ) | |||||
Earnings (loss) per common share | |||||||||||||||
Basic | $ | 0.62 | $ | (0.56 | ) | $ | 1.12 | $ | (5.62 | ) | |||||
Diluted | $ | 0.62 | $ | (0.56 | ) | $ | 1.12 | $ | (5.62 | ) | |||||
Weighted-average common shares outstanding | |||||||||||||||
Used in basic calculation | 241.0 | 239.6 | 240.6 | 221.7 | |||||||||||
Used in diluted calculation | 241.0 | 239.6 | 240.6 | 221.7 | |||||||||||
Dividends per common share | $ | — | $ | — | $ | — | $ | — | |||||||
QEP RESOURCES, INC. | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
December 31, | December 31, | ||||||
2017 | 2016 | ||||||
ASSETS | (in millions) | ||||||
Current Assets | |||||||
Cash and cash equivalents | $ | — | $ | 443.8 | |||
Accounts receivable, net | 142.1 | 155.7 | |||||
Income tax receivable | 4.9 | 18.6 | |||||
Fair value of derivative contracts | 3.4 | — | |||||
Hydrocarbon inventories, at lower of average cost or net realizable value | 3.6 | 10.4 | |||||
Prepaid expenses | 10.7 | 11.4 | |||||
Other current assets | 0.7 | 0.2 | |||||
Total Current Assets | 165.4 | 640.1 | |||||
Property, Plant and Equipment (successful efforts method for oil and gas properties) | |||||||
Proved properties | 12,470.9 | 14,232.5 | |||||
Unproved properties | 1,095.8 | 871.5 | |||||
Gathering and other | 319.7 | 301.8 | |||||
Materials and supplies | 37.8 | 32.7 | |||||
Total Property, Plant and Equipment | 13,924.2 | 15,438.5 | |||||
Less Accumulated Depreciation, Depletion and Amortization | |||||||
Exploration and production | 6,642.9 | 8,797.7 | |||||
Gathering and other | 124.3 | 101.8 | |||||
Total Accumulated Depreciation, Depletion and Amortization | 6,767.2 | 8,899.5 | |||||
Net Property, Plant and Equipment | 7,157.0 | 6,539.0 | |||||
Fair value of derivative contracts | 0.1 | — | |||||
Other noncurrent assets | 72.3 | 66.3 | |||||
TOTAL ASSETS | $ | 7,394.8 | $ | 7,245.4 | |||
LIABILITIES AND EQUITY | |||||||
Current Liabilities | |||||||
Checks outstanding in excess of cash balances | $ | 44.0 | $ | 12.3 | |||
Accounts payable and accrued expenses | 372.1 | 269.7 | |||||
Production and property taxes | 31.6 | 30.1 | |||||
Interest payable | 26.0 | 32.9 | |||||
Fair value of derivative contracts | 103.6 | 169.8 | |||||
Total Current Liabilities | 577.3 | 514.8 | |||||
Long-term debt | 2,160.8 | 2,020.9 | |||||
Deferred income taxes | 518.0 | 825.9 | |||||
Asset retirement obligations | 206.6 | 225.8 | |||||
Fair value of derivative contracts | 31.8 | 32.0 | |||||
Other long-term liabilities | 102.4 | 123.3 | |||||
Commitments and Contingencies | |||||||
EQUITY | |||||||
Common stock – par value $0.01 per share; 500.0 million shares authorized; 243.0 million and 240.7 million shares issued, respectively | 2.4 | 2.4 | |||||
Treasury stock – 2.0 million and 1.1 million shares, respectively | (34.2 | ) | (22.9 | ) | |||
Additional paid-in capital | 1,398.2 | 1,366.6 | |||||
Retained earnings | 2,442.6 | 2,173.3 | |||||
Accumulated other comprehensive income (loss) | (11.1 | ) | (16.7 | ) | |||
Total Common Shareholders' Equity | 3,797.9 | 3,502.7 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 7,394.8 | $ | 7,245.4 | |||
QEP RESOURCES, INC. | |||||||
CONSOLIDATED CASH FLOWS | |||||||
Year Ended December 31, | |||||||
2017 | 2016 | ||||||
OPERATING ACTIVITIES | (in millions) | ||||||
Net income (loss) | $ | 269.3 | $ | (1,245.0 | ) | ||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||
Depreciation, depletion and amortization | 754.5 | 871.1 | |||||
Deferred income taxes | (314.8 | ) | (651.3 | ) | |||
Impairment | 78.9 | 1,194.3 | |||||
Dry hole exploratory well expense | 21.3 | — | |||||
Share-based compensation | 22.4 | 35.6 | |||||
Amortization of debt issuance costs and discounts | 6.2 | 6.4 | |||||
Bargain purchase gain from acquisitions | 0.4 | (22.6 | ) | ||||
Net (gain) loss from asset sales | (213.5 | ) | (5.0 | ) | |||
Loss from early extinguishment of debt | 32.7 | — | |||||
Unrealized (gains) losses on marketable securities | (2.9 | ) | (1.4 | ) | |||
Unrealized (gains) losses on derivative contracts | (40.0 | ) | 367.0 | ||||
Other non-cash activity | (9.4 | ) | — | ||||
Changes in operating assets and liabilities | (6.7 | ) | 114.6 | ||||
Net Cash Provided by (Used in) Operating Activities | 598.4 | 663.7 | |||||
INVESTING ACTIVITIES | |||||||
Property acquisitions | (815.2 | ) | (639.0 | ) | |||
Property, plant and equipment, including exploratory well expense | (1,159.6 | ) | (569.1 | ) | |||
Proceeds from disposition of assets | 806.8 | 29.0 | |||||
Net Cash Provided by (Used in) Investing Activities | (1,168.0 | ) | (1,179.1 | ) | |||
FINANCING ACTIVITIES | |||||||
Checks outstanding in excess of cash balances | 31.7 | (17.5 | ) | ||||
Long-term debt issued | 500.0 | — | |||||
Long-term debt issuance costs paid | (14.4 | ) | — | ||||
Long-term debt extinguishment costs paid | (28.1 | ) | — | ||||
Long-term debt repaid | (445.6 | ) | (176.8 | ) | |||
Proceeds from credit facility | 492.0 | — | |||||
Repayments of credit facility | (403.0 | ) | — | ||||
Treasury stock repurchases | (6.8 | ) | (4.1 | ) | |||
Proceeds from issuance of common stock, net | — | 781.4 | |||||
Excess tax (provision) benefit on share-based compensation | — | 0.1 | |||||
Net Cash Provided by (Used in) Financing Activities | 125.8 | 583.1 | |||||
Change in cash and cash equivalents | (443.8 | ) | 67.7 | ||||
Beginning cash and cash equivalents | 443.8 | 376.1 | |||||
Ending cash and cash equivalents | $ | — | $ | 443.8 | |||
Production by Region | ||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||
2017 | 2016 | Change | 2017 | 2016 | Change | |||||||||||||||||||||||||||||||||||||||
(in Mboe) | ||||||||||||||||||||||||||||||||||||||||||||
Northern Region | ||||||||||||||||||||||||||||||||||||||||||||
Williston Basin | 4,479.8 | 4,948.1 | (9 | )% | 18,140.0 | 20,370.0 | (11 | )% | ||||||||||||||||||||||||||||||||||||
Pinedale | 29.3 | 3,820.9 | (99 | )% | 9,871.7 | 15,826.0 | (38 | )% | ||||||||||||||||||||||||||||||||||||
Uinta Basin | 834.8 | 973.1 | (14 | )% | 3,605.4 | 4,714.3 | (24 | )% | ||||||||||||||||||||||||||||||||||||
Other Northern | 136.8 | 349.3 | (61 | )% | 1,082.4 | 1,491.7 | (27 | )% | ||||||||||||||||||||||||||||||||||||
Total Northern Region | 5,480.7 | 10,091.4 | (46 | )% | 32,699.5 | 42,402.0 | (23 | )% | ||||||||||||||||||||||||||||||||||||
Southern Region | ||||||||||||||||||||||||||||||||||||||||||||
Permian Basin | 2,554.3 | 1,371.5 | 86 | % | 8,227.2 | 5,976.7 | 38 | % | ||||||||||||||||||||||||||||||||||||
Haynesville/Cotton Valley | 4,028.5 | 2,203.0 | 83 | % | 12,188.7 | 7,285.5 | 67 | % | ||||||||||||||||||||||||||||||||||||
Other Southern | 6.4 | 9.8 | (35 | )% | 29.5 | 116.0 | (75 | )% | ||||||||||||||||||||||||||||||||||||
Total Southern Region | 6,589.2 | 3,584.3 | 84 | % | 20,445.4 | 13,378.2 | 53 | % | ||||||||||||||||||||||||||||||||||||
Total production | 12,069.9 | 13,675.7 | (12 | )% | 53,144.9 | 55,780.2 | (5 | )% |
Total Production | ||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||
2017 | 2016 | Change | 2017 | 2016 | Change | |||||||||||||||||||||||||||||||||||||||
Oil (Mbbl) | 5,240.6 | 4,882.8 | 7 | % | 19,620.7 | 20,293.8 | (3 | )% | ||||||||||||||||||||||||||||||||||||
Gas (Bcf) | 34.1 | 43.9 | (22 | )% | 168.9 | 177.0 | (5 | )% | ||||||||||||||||||||||||||||||||||||
NGL (Mbbl) | 1,140.9 | 1,476.0 | (23 | )% | 5,367.3 | 5,978.8 | (10 | )% | ||||||||||||||||||||||||||||||||||||
Total equivalent production (Mboe) | 12,069.9 | 13,675.7 | (12 | )% | 53,144.9 | 55,780.2 | (5 | )% | ||||||||||||||||||||||||||||||||||||
Average daily production (Mboe) | 131.2 | 148.6 | (12 | )% | 145.6 | 152.4 | (4 | )% |
Prices | |||||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||
2017 | 2016 | Change | 2017 | 2016 | Change | ||||||||||||||||
Oil (per bbl) | |||||||||||||||||||||
Average field-level price | $ | 54.14 | $ | 44.24 | $ | 47.88 | $ | 37.90 | |||||||||||||
Commodity derivative impact | (2.84 | ) | 1.34 | 0.34 | 4.25 | ||||||||||||||||
Net realized price | $ | 51.30 | $ | 45.58 | 13 | % | $ | 48.22 | $ | 42.15 | 14 | % | |||||||||
Gas (per Mcf) | |||||||||||||||||||||
Average field-level price | $ | 2.77 | $ | 2.95 | $ | 2.92 | $ | 2.36 | |||||||||||||
Commodity derivative impact | (0.07 | ) | (0.14 | ) | (0.13 | ) | 0.25 | ||||||||||||||
Net realized price | $ | 2.70 | $ | 2.81 | (4 | )% | $ | 2.79 | $ | 2.61 | 7 | % | |||||||||
NGL (per bbl) | |||||||||||||||||||||
Average field-level price | $ | 24.41 | $ | 18.49 | $ | 20.85 | $ | 13.97 | |||||||||||||
Commodity derivative impact | — | — | — | — | |||||||||||||||||
Net realized price | $ | 24.41 | $ | 18.49 | 32 | % | $ | 20.85 | $ | 13.97 | 49 | % | |||||||||
Average net equivalent price (per Boe) | |||||||||||||||||||||
Average field-level price | $ | 33.65 | $ | 27.27 | $ | 29.08 | $ | 22.76 | |||||||||||||
Commodity derivative impact | (1.44 | ) | 0.04 | (0.29 | ) | 2.35 | |||||||||||||||
Net realized price | $ | 32.21 | $ | 27.31 | 18 | % | $ | 28.79 | $ | 25.11 | 15 | % |
Operating Expenses | |||||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||
2017 | 2016 | Change | 2017 | 2016 | Change | ||||||||||||||||
(per Boe) | |||||||||||||||||||||
Lease operating expense | $ | 6.58 | $ | 4.49 | 47 | % | $ | 5.55 | $ | 4.03 | 38 | % | |||||||||
Transportation and processing costs | 3.54 | 5.14 | (31 | )% | 4.61 | 5.18 | (11 | )% | |||||||||||||
Production and property taxes | 2.34 | 2.16 | 8 | % | 2.15 | 1.70 | 26 | % | |||||||||||||
Total production costs | $ | 12.46 | $ | 11.79 | 6 | % | $ | 12.31 | $ | 10.91 | 13 | % | |||||||||
NON-GAAP MEASURES
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, loss from early extinguishment of debt 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 statements prepared in accordance with GAAP.
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(in millions) | |||||||||||||||
Net income (loss) | $ | 150.3 | $ | (133.3 | ) | $ | 269.3 | $ | (1,245.0 | ) | |||||
Interest expense | 34.7 | 34.0 | 137.8 | 143.2 | |||||||||||
Interest and other (income) expense(1) | 0.9 | (18.1 | ) | (1.6 | ) | (23.7 | ) | ||||||||
Income tax provision (benefit) | (381.9 | ) | (67.0 | ) | (312.2 | ) | (708.2 | ) | |||||||
Depreciation, depletion and amortization | 194.3 | 203.6 | 754.5 | 871.1 | |||||||||||
Unrealized (gains) losses on derivative contracts | 121.6 | 148.4 | (40.0 | ) | 367.0 | ||||||||||
Exploration expenses | 0.3 | 0.8 | 22.0 | 1.7 | |||||||||||
Net (gain) loss from asset sales | (8.3 | ) | — | (213.5 | ) | (5.0 | ) | ||||||||
Impairment | 50.5 | 6.1 | 78.9 | 1,194.3 | |||||||||||
Loss from early extinguishment of debt | 32.7 | — | 32.7 | — | |||||||||||
Other(2) | — | — | 8.2 | 32.7 | |||||||||||
Adjusted EBITDA | $ | 195.1 | $ | 174.5 | $ | 736.1 | $ | 628.1 |
____________________________
(1) In the first quarter of 2017, QEP early adopted ASU No. 2017-07, Compensation – Retirement Benefits (Topic 715): Improving the presentation of net periodic pension cost and net periodic postretirement benefit cost, which is effective retrospectively. As a result, the Company recast "Interest and other (income) expense" for all prior periods shown. The Company recognizes service costs related to SERP and Medical Plan benefits within "General and administrative" expense on the Consolidated Statements of Operations and all other expenses related to the Pension Plan, SERP and Medical Plan benefits are recognized within "Interest and other income (expense)" on the Consolidated Statements of Operations
(2) Reflects legal expenses and loss contingencies incurred during the years ended December 31, 2017 and 2016. 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 also contains references to the non-GAAP measure of Adjusted Net Income (Loss). Management defines Adjusted Net Income (Loss) as earnings excluding changes in fair value of derivative contracts, gains and losses from asset sales, impairment, loss on early extinguishment of debt 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 statements prepared in accordance with GAAP.
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(in millions, except earnings per share amounts) | |||||||||||||||
Net income (loss)(3) | $ | 150.3 | $ | (133.3 | ) | $ | 269.3 | $ | (1,245.0 | ) | |||||
Adjustments to net income | |||||||||||||||
Unrealized losses (gains) on derivative contracts | 121.6 | 148.4 | (40.0 | ) | 367.0 | ||||||||||
Income taxes on unrealized loss (gain) on derivative contracts (1) | (45.1 | ) | (55.1 | ) | 14.8 | (133.2 | ) | ||||||||
Net gain (loss) from asset sales | (8.3 | ) | — | (213.5 | ) | (5.0 | ) | ||||||||
Income taxes on net gain on asset sales (1) | 3.1 | — | 79.2 | 1.8 | |||||||||||
Impairment | 50.5 | 6.1 | 78.9 | 1,194.3 | |||||||||||
Income taxes on impairment (1) | (18.7 | ) | (2.3 | ) | (29.3 | ) | (433.5 | ) | |||||||
Loss from early extinguishment of debt | 32.7 | — | 32.7 | — | |||||||||||
Income taxes on loss from early extinguishment of debt (1) | (12.1 | ) | — | (12.1 | ) | — | |||||||||
Other (2) | — | — | 8.2 | 32.7 | |||||||||||
Income taxes on other (1) | — | — | (3.0 | ) | (11.9 | ) | |||||||||
Total after-tax adjustments to net income | 123.7 | 97.1 | (84.1 | ) | 1,012.2 | ||||||||||
Adjusted Net Income (Loss) | $ | 274.0 | $ | (36.2 | ) | $ | 185.2 | $ | (232.8 | ) | |||||
Earnings (Loss) per Common Share | |||||||||||||||
Diluted earnings per share | $ | 0.62 | $ | (0.56 | ) | $ | 1.12 | $ | (5.62 | ) | |||||
Diluted after-tax adjustments to net income (loss) per share | 0.51 | 0.41 | (0.35 | ) | 4.57 | ||||||||||
Diluted Adjusted Net Income per share | $ | 1.13 | $ | (0.15 | ) | $ | 0.77 | $ | (1.05 | ) | |||||
Weighted-average common shares outstanding | |||||||||||||||
Diluted | 241.0 | 239.6 | 240.6 | 221.7 |
________________________
(1) Income tax impact of adjustments is calculated using QEP’s statutory rate of 37.1% for the three months ended December 31, 2017 and 2016 and 37.1% and 36.3% for the twelve months ended December 31, 2017 and 2016.
(2) Reflects legal expenses and loss contingencies incurred during the years ended December 31, 2017 and 2016. 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.
(3) Net income during the year ended December 31, 2017, was also positively impacted by a
Reserves Replacement Ratio and Finding and Development Cost (F&D Cost)
This release refers to Reserve Replacement Ratio and F&D Cost, which are non-GAAP measures. QEP believes these metrics are widely used in its industry, as well as, by analysts and investors. Management believes Reserve Replacement Ratio provides investors with useful insight concerning QEP's ability to maintain and grow proved reserves in spite of depletion and F&D Cost is useful to investors to measure and evaluate the cost of replacing annual production.
Management defines Reserve Replacement Ratio as net proved reserve additions, including purchase of reserves in place, divided by annual production. Management defines F&D Cost as total costs incurred (an unaudited GAAP measure) divided by the sum of revisions of previous reserve estimates, extensions and discoveries and purchases of reserves in place. QEP's definition of these non-GAAP measures may differ from similarly titled measures provided by other companies and, as a result, may not be comparable. There are no directly comparable financial measures presented in accordance with GAAP for Reserve Replacement Ratio and F&D Cost; therefore, reconciliations to GAAP are not practicable.
Reserve Replacement Ratio and F&D Cost for 2017 are calculated as follows:
Year Ended | ||||
December 31, 2017 | ||||
Revisions of previous estimates (MMboe) | 2.7 | |||
Extensions and discoveries (MMboe) | 86.4 | |||
Purchase of reserves in place (MMboe) | 76.3 | |||
Net proved reserve additions (MMboe) | 165.4 | |||
Proved property acquisitions (in millions) | 269.6 | |||
Unproved property acquisitions (in millions) | 532.4 | |||
Other acquisitions (in millions) | 13.2 | |||
Exploration costs (capitalized and expensed) (in millions) | 32.7 | |||
Development costs(1) (in millions) | 1,189.3 | |||
Total costs incurred (in millions) | $ | 2,037.2 | ||
Production (MMboe) | 53.1 | |||
Reserve Replacement Ratio | 311 | % | ||
F&D Cost ($/Boe) | $ | 12.32 |
________________________
(1) Development costs are net of the change in accrued capital costs of
DERIVATIVE POSITIONS
The following tables present QEP's volumes and average prices for its open derivative positions as of February 23, 2018:
Production Commodity Derivative Swaps | |||||||
Year | Index | Total Volumes | Average Swap Price per Unit | ||||
(in millions) | |||||||
Oil sales | (bbls) | ($/bbl) | |||||
2018 | NYMEX WTI | 15.4 | $ | 52.48 | |||
2019 | NYMEX WTI | 9.1 | $ | 52.45 | |||
Gas sales | (MMBtu) | ($/MMBtu) | |||||
2018 (Full Year) | NYMEX HH | 91.8 | $ | 2.99 | |||
2018 (July through December) | NYMEX HH | 1.8 | $ | 3.01 | |||
2019 | NYMEX HH | 43.8 | $ | 2.86 |
Production Commodity Derivative Basis Swaps | |||||||||
Year | Index Less Differential | Index | Total Volumes | Weighted-Average Differential | |||||
(in millions) | |||||||||
Oil sales | (bbls) | ($/bbl) | |||||||
2018 (Full Year) | NYMEX WTI | Argus WTI Midland | 6.7 | $ | (1.06) | ||||
2018 (July through December) | NYMEX WTI | Argus WTI Midland | 0.9 | $ | (0.71) | ||||
2019 | NYMEX WTI | Argus WTI Midland | 4.7 | $ | (0.77) | ||||
Gas sales | (MMBtu) | ($/MMBtu) | |||||||
2018 | NYMEX HH | IFNPCR | 6.1 | $ | (0.16) | ||||