(Logo: http://photos.prnewswire.com/prnh/20101116/LA02638LOGO)
Second Quarter 2012 Highlights
- 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.
"With natural gas prices near the lowest levels in over a decade, we continued to allocate capital to higher-return crude oil and liquids-rich-gas plays during the second quarter," said
QEP Financial Results Summary
ADJUSTED EBITDA BY SUBSIDIARY |
|||||||||||
Three Months Ended |
Six Months Ended |
||||||||||
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. |
QEP Energy
- 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
- 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 inApril 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 inMarch 2017 .
QEP 2012 Adjusted EBITDA and Production Guidance
In response to a decline in second-half 2012 crude oil and NGL future prices,
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 |
|
(1)Due to the forward-looking nature of this non-GAAP financial measure for future periods, information to reconcile it to the most directly comparable GAAP financial measure is not available at this time as management is unable to project special items or mark-to-market adjustments for future periods. |
|||
(2) For remaining 2012 forecasted volumes that are not protected by commodity price derivative contracts. See attached schedule at the end of this release for summary of Commodity Derivative Positions in place on the date of this release. |
QEP Operations Summary
QEP Energy
Pinedale Anticline: Approximately 100 new well completions for the full-year 2012
During the second quarter 2012, the Company's net production at
Drilling and completion efficiencies have allowed QEP to maintain industry-leading average gross completed well costs of approximately
QEP's average completed well cost has increased slightly in 2012, due primarily to an increase in the number of fracture stimulation stages and stage size. The fracture stimulation stages target additional pay in the Mesaverde Formation. The optimized completion design has resulted in wells with higher initial production rates and no perceptible change in decline which indicates recovery of incremental reserves at a finding and development cost of less than
In response to current natural gas and NGL prices, the Company has elected to defer completion of some
QEP normally suspends
Please refer to slide 5 of the Q2 2012 Operations Update for additional details on the Company's
During the second quarter 2012, total
The Company currently holds over 32,000 net acres of leasehold which it believes are prospective for development of the Lower Mesaverde. Most of the Company's acreage is within the Red Wash Unit, where QEP owns a 100% working interest (86.5% net revenue interest). If the Company determines 10-acre well density is appropriate for full development of the Lower Mesaverde play, QEP could have an inventory of up to 3,200 potential well locations. Natural gas production from the Lower Mesaverde averages 1,117 Btu per cubic foot at the wellhead, with an average cryogenic processing NGL yield of 2.2 GPM (gallons of NGL per inlet Mcf).
QEP has commenced construction of two "Pinedale-style" multi-well pads in the play and plans to initially drill 20-acre density development wells from an average of two pads per square mile. The pads and wellbore geometries will be designed to allow for future 10-acre density development wells. Average measured depth for a typical Lower Mesaverde well in the play is approximately 11,000 feet.
The Company currently has 44 producing wells in the play, 24 of which were completed during 2012. QEP intends to complete approximately 40 wells in the play during 2012 at an estimated gross completed well cost of approximately
QEP is also operating a third rig in the
Slides 6 and 7 of the Q2 2012 Operations Update depict QEP's acreage and additional details of the Lower Mesaverde play.
In the
The Company completed and turned to sales five new Company-operated Bakken Formation wells since the last operations update. QEP had an average 80% working interest in the recently completed wells.
QEP has four operated wells currently being drilled (including one well at intermediate casing) and nine Company-operated wells that have been drilled to total depth, cased and are waiting on completion. QEP has an average 85% working interest in these operated wells that are drilling or waiting on completion. Completion operations on five of the nine wells should commence during August of 2012. Completion of all wells drilled from a pad (or a well-pod on a pad) will be delayed until all wells have been drilled and cased. The Company also has interests in 12 outside-operated wells currently being drilled and 12 outside-operated wells that are drilled and cased and waiting on completion. The Company's working interest in these outside-operated wells ranges from less than 1% to 30%.
The Company currently has three rigs operating in the Bakken/Three Forks play. A fourth rig was released earlier this month due to a combination of factors, including a delay in timely receipt of drilling permits on the
Slide 8 of the Q2 2012 Operations Update shows QEP's acreage and activity in the Bakken/Three Forks play.
In the
QEP currently estimates average gross completed well costs of approximately
Slide 9 of the Q2 2012 Operations Update shows QEP's acreage and activity in the
Woodford "Cana": Currently operating 29 producing wells, with working interests in more than 200 others
During the second quarter 2012, QEP's net production from the Woodford "Cana" play averaged 53 MMcfed.
QEP currently operates 29 producing horizontal Cana wells and has working interests in an additional 225 producing Cana wells that are operated by others.
Since the last operations update, the Company completed and turned to sales two new QEP-operated horizontal Woodford "Cana" Shale wells located in western Oklahoma in which the Company has an average 57% working interest. In addition, the Company participated in 18 additional completed wells operated by others in which QEP has working interests ranging from less than 1% to 25%.
QEP has three operated rigs currently drilling 80-acre development wells within a single section. QEP has a 100% working interest in this unit. Also, there are three wells in the section waiting on completion. The Company has interests in seven wells that are currently being drilled and 28 outside-operated wells that are waiting on completion. The Company's working interest in the outside-operated wells ranges from less than 1% to 51%. QEP intends to operate two to three rigs for the balance of 2012 in the liquids-rich gas portion of the core of the Cana play, with the majority of the Company's activity focused on development drilling on 80-acre density.
Slide 10 of the Q2 2012 Operations Update depicts QEP's acreage and additional details on the Cana play.
Granite Wash, Marmaton and Tonkawa horizontal development in the Texas Panhandle and Western Oklahoma
During the second quarter 2012, net production from the Texas Panhandle Granite Wash play (vertical and horizontal wells) averaged 36 MMcfed. QEP has a working interest in a total of 83 producing horizontal Granite Wash/
The Company is currently completing one QEP-operated horizontal well in
In addition, since the last update, QEP has completed one Marmaton oil well with a peak 24-hour rate of 423 Boe/day in which the Company has a 95% working interest and is currently completing one Marmaton well (80% working interest). The Company has one Marmaton well drilling (99% working interest) and one waiting on completion (96% working interest). The Company has also completed two new Tonkawa (average 63% working interest) horizontal oil wells, which had an average peak 24-hour rate of 356 Boe/day. In addition, the Company has an average 16% working interest in two outside-operated Tonkawa wells that are waiting on completion.
See slide 11 of the Q2 2012 Operations Update for details on the Granite Wash play.
Haynesville: Last QEP operated rig released in the
During the second quarter 2012, the Company's
Refer to slide 12 of the Q2 2012 Operations Update for additional information on QEP's
QEP Field Services
Field Services' second quarter 2012 gathering volumes were up 11%, NGL sales volumes were up 14%, and fee-based processing volumes were up 7% compared to the prior-year quarter.
Processing margin (total processing plant revenues less plant operating expenses, shrink and transportation) was
Gathering margin (total gathering revenues less gathering related operating expenses) of
Approximately 78% of Field Services' second quarter 2012 net operating revenue was derived from fee-based gathering and processing activities compared to 69% in the second quarter 2011.
Construction on Iron Horse II, a 150 MMcfed cryogenic gas processing plant in the
During the second quarter, Field Services commenced construction on its planned 10,000 Bbl per day NGL fractionator expansion at QEP's Blacks Fork plant in southwestern
Second Quarter 2012 Results Conference Call
About
Forward-Looking Statements
This release includes forward-looking statements within the meaning of Section 27(a) of the Securities Act of 1933, as amended, and Section 21(e) of the Securities Exchange Act of 1934, as amended. Forward-looking statements can be identified by words such as "anticipates," "believes," "forecasts," "plans," "estimates," "expects," "should," "will" or other similar expressions. Such statements are based on management's current expectations, estimates and projections, which are subject to a wide range of uncertainties and business risks. These forward-looking statements include statements regarding: forecasted Adjusted EBITDA, production and capital investment for 2012 and related assumptions for such guidance; number of rigs planned in operating areas; estimated number of wells to be completed; estimated gross completed well costs; average estimated ultimate recoveries per well; completion dates for new projects of QEP Field Services. Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, but not limited to: the availability of capital; changes in local, regional, national and global demand for natural gas, oil and NGL; natural gas, NGL and oil prices; potential legislative or regulatory changes regarding the use of hydraulic fracture stimulation; impact of new laws and regulations, including the implementation of the Dodd-Frank Act; drilling results; shortages of oilfield equipment, services and personnel; operating risks such as unexpected drilling conditions; weather conditions; changes in maintenance and construction costs and possible inflationary pressures; permitting delays; the availability and cost of credit; and the other risks discussed in the Company's periodic filings with the
Disclosures regarding Estimated Ultimate Recovery (EUR)
QEP RESOURCES, INC. |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||
(Unaudited) |
Three Months Ended |
Six Months Ended |
||||||
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 and oil 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 and oil 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. |
QEP RESOURCES, INC. |
|||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||
(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 |
QEP RESOURCES, INC. |
|||
CONSOLIDATED CASH FLOWS |
|||
(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 RESOURCES, INC. |
|||||||||||
OPERATIONS BY LINE OF BUSINESS |
|||||||||||
(Unaudited) |
|||||||||||
QEP Energy - Production by Region |
|||||||||||
Three months ended |
Six Months Ended |
||||||||||
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. |
QEP Energy - Total Production |
|||||||||||
Three months ended |
Six Months Ended |
||||||||||
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% |
QEP Energy - Prices(1) |
|||||||||||
Three months ended |
Six Months Ended |
||||||||||
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. |
QEP Energy - Operating Expenses |
|||||||||||
Three months ended |
Six Months Ended |
||||||||||
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% |
QEP Field Services |
|||||||||||
Three Months Ended |
Six Months Ended |
||||||||||
2012 |
2011 |
Change |
2012 |
2011 |
Change |
||||||
QEP Field Services Gathering Operating Statistics |
|||||||||||
Natural gas gathering volumes |
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 |
$ 0.96 |
$1.27 |
-24% |
$ 1.02 |
$ 1.18 |
-14% |
|||||
Total fee-based processing volumes |
64.5 |
60.3 |
7% |
124.2 |
117.3 |
6% |
|||||
Average fee-based processing revenue |
$ 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. |
NON-GAAP MEASURES
(Unaudited)
This release also contains reference to a non-GAAP measure of Adjusted EBITDA. Management defines Adjusted EBITDA as net income before the following items: unrealized gains and losses on derivative contracts, gains and losses from asset sales, interest and other income, income taxes, interest expense, depreciation, depletion, and amortization, abandonment and impairment, exploration expense and loss on early extinguishment of debt. Management uses Adjusted EBITDA to assess the Company's operating results. Management believes Adjusted EBITDA is an important measure of the Company's cash flow and liquidity and its ability to incur and service debt, fund capital expenditures and make distributions to shareholders and is an important measure for comparing the Company's financial performance to other gas and oil producing companies. In addition, Adjusted EBITDA is a part of the Company's debt covenants as defined in its revolving credit agreement and term loan agreement.
The following table reconciles
Three Months Ended |
Six Months Ended |
||||||
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 |
This release also contains reference to a non-GAAP measure of Adjusted Net Income. Management defines Adjusted Net Income as earnings excluding gains and losses from asset sales, non-cash price-related asset impairments, costs from early extinguishment of debt and unrealized gains and losses on derivative contracts. Management believes Adjusted Net Income is an important measure of the Company's operational performance relative to other gas and oil producing companies.
The following table reconciles net income attributable to
Three Months Ended |
Six Months Ended |
||||||
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. |
The following table presents remaining 2012 derivative positions as of
QEP Energy Commodity Derivatives Positions - July 27, 2012 |
||||||||||||
Swaps |
Collars |
|||||||||||
Year |
Type of |
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 |
||||||||
QEP Field Services Commodity Derivative Positions - July 27, 2012 |
||||||||||||
Year |
Type of |
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 |
||||||||
QEP Marketing Commodity Derivative Positions - July 27, 2012 |
||||||||||||
Year |
Type of |
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 |
SOURCE
Investors: Greg Bensen, Director, Investor Relations, +1-303-405-6665, or Media: Noel Ryan, Director, Corporate Communications, +1-303-405-6655