AUGUST 2018 INVESTOR PRESENTATION
AUGUST 21, 2018
AUGUST 2018 INVESTOR PRESENTATION AUGUST 21, 2018 PLEASE READ - - PowerPoint PPT Presentation
AUGUST 2018 INVESTOR PRESENTATION AUGUST 21, 2018 PLEASE READ THIS PRESENTATION MAKES REFERENCE TO: Forward-looking statements This presentation contains forward- looking statements within the meaning of securities laws. The words
AUGUST 21, 2018
2
PLEASE READ THIS PRESENTATION MAKES REFERENCE TO:
Forward-looking statements
This presentation contains forward-looking statements within the meaning of securities laws. The words “anticipate,” “assume,” “believe,” “pending,” “budget,” “estimate,” “expect,” “forecast,” “guidance,” “intend,” “plan,” “project,” “will” and similar expressions are intended to identify forward-looking
implied by the forward-looking statements. Forward-looking statements in this presentation include, among other things, guidance for production, total capital spend, and other measures. General risk factors include the availability of and access to capital markets; the availability, proximity and capacity of gathering, processing and transportation facilities; the volatility and level of oil, natural gas, and natural gas liquids prices, including any impact on the Company’s asset carrying values or reserves arising from price declines; uncertainties inherent in projecting future rates of production or other results from drilling and completion activities; the imprecise nature of estimating oil and natural gas reserves; uncertainties inherent in projecting future drilling and completion activities, costs or results, including from pilot tests; the uncertainty of negotiations to result in an agreement or a completed transaction; uncertainties inherent in projecting the timing and ultimate outcome of litigation; the uncertain nature of acquisition, divestiture, joint venture, farm down or similar efforts and the ability to complete any such transactions; the uncertain nature of expected benefits from the actual or expected acquisition, divestiture, drilling carry, farm down or similar efforts; the availability of additional economically attractive exploration, development, and acquisition
results; the availability of drilling, completion, and operating equipment and services; the risks associated with the Company's commodity price risk management strategy; uncertainty regarding the ultimate impact of potentially dilutive securities; and other such matters discussed in the “Risk Factors” section of SM Energy's 2017 Annual Report on Form 10-K, as such risk factors may be updated from time to time in the Company's other periodic reports filed with the Securities and Exchange Commission. The forward-looking statements contained herein speak as of the date of this announcement. Although SM Energy may from time to time voluntarily update its prior forward-looking statements, it disclaims any commitment to do so except as required by securities laws.
Non-GAAP financial measures: See Appendix for reconciliations Non-GAAP forward looking metrics: See Appendix for definitions
(1) See Appendix for Cash Flow per Debt Adjusted Share definition (2) Betty Jiang and William Featherston, Credit Suisse
OUR VISION
3
CREATING DIFFERENTIAL VALUE FOR OUR STAKEHOLDERS
PREMIER OPERATOR TOP TIER ASSETS
C A G R 2 0 1 7 - 1 9 E x p e c t e d
CASH FLOW GROWTH
PER DEBT ADJUSTED SHARE(1) “CASH FLOW GROWTH PER DEBT ADJUSTED SHARE IS THE METRIC WITH THE HIGHEST CORRELATION TO INTRA SECTOR RELATIVE PERFORMANCE”
– Credit Suisse 12/11/17(2)
SM ENERGY: A TRANSFORMED PORTFOLIO
4
FOCUSED ON TWO BASINS IN TEXAS
MIDLAND BASIN ▪ ~82,500 net acres ▪ 7 Rigs / 3 Frac Crews EAGLE FORD ▪ ~165,000 net acres ▪ 2 Rigs / 1 Frac Crew
5
Cash flow growth, up ~60% year over year(1)
Operational execution: New wells outperforming
1,330 Boe/d peak 30-day IP rates (87% oil)
Significant reduction/restructuring of long-term debt
Debt Reduction Permian Operating Margin(2)
RAPID IMPROVEMENT
PRODUCTION UP, LEVERAGE DOWN
(1) 2Q18 / 2Q17 (2) 2Q18 Permian Basin regional production margin of $44.55 less corporate G&A per Boe.
MIDLAND BASIN
6
EXECUTING ON OUR PLAN Midland Basin
~82,500 net acres
RockStar Sweetie Peck
reduce to 6 in 3Q18
efficiency
3Q18; ~11 net completions expected in 4Q18
intervals
MIDLAND BASIN PRODUCTION GROWTH TRAJECTORY
7
FASTER PACED D&C + WELL PERFORMANCE DRIVE PRODUCTION BEATS
Note: 2018 estimated Permian Basin production by quarter based on current plan.
4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18e 4Q18e
Production (MBoe)
Outperformance v. original plan
Outperformance v.
MIDLAND BASIN TOP WELL RESULTS
8
SM RANKS #1 IN REVENUE PER WELL(1)
(1) Baird Equity Research 8/13/18 – Joseph Allman
MIDLAND BASIN ROCKSTAR NEW WELL RESULTS
9
GREAT RESULTS - MULTIPLE INTERVALS - ACROSS ACREAGE NEW WELLS AVERAGE 1,330 BOE/D, 87% OIL (10,180’ LATERAL LENGTH)
30 Day Avg Peak Rate:
1,735 Boe/d (88% oil)
30 Day Avg Peak Rate:
1,385 Boe/d (87% oil)
30 Day Avg Peak Rate:
909 Boe/d (90% oil)
30 Day Avg Peak Rate:
1,467 Boe/d (85% oil)
30 Day Avg Peak Rate:
1,070 Boe/d (90% oil)
Farva B 4845WA Farva A 4844WA
30 Day Avg Peak Rate:
1,070 Boe/d (90% oil)
Kramer A 4841WA Kramer B 4842WA Kramer A 4861WB Spackler 3326LS Spackler 3346WA Spackler 3372WB Spackler 3364WB O’Hagen 2047WA O’Hagen 2048WA Big Daddy A 1844WA Big Daddy B 1845WA Michael Scott 1741WA Michael Scott 1742WA Michael Scott 1743WA Michael Scott 1761WB Michael Scott 1762WB
30 Day Avg Peak Rate:
1,198 Boe/d (86% oil)
Kramer C 4843WA Kramer D 4844WA Kramer C 4862WB
30 Day Avg Peak Rate:
1,266 Boe/d (85% oil)
Costanza B 4846WA Costanza A 4863WB Costanza C 4864WB
50,000 100,000 150,000 200,000 250,000 30 60 90 120 150 180 210 240 270 300 330 360
Cumulative Production (BOE) Days on Production Previously Reported Well Avg New Well Avg PEER 1MMBOE
MIDLAND BASIN ROCKSTAR NEW WELL RESULTS
10
NEW WELLS AT TIGHTER AVERAGE SPACING
Note: Monthly data normalized to days on production; as of July 23, 2018 (1) Previously Reported Well Average includes all (55) previously reported SM operated wells on production since 11/3/2016. (2) New Well Average includes 24 new wells that have not been previously reported. (1) (2)
MIDLAND BASIN DRIVING CAPITAL EFFICIENCY
11
LOCAL SAND ARRANGEMENT WITH US SILICA & SANDBOX LOGISTICS
Lamesa (3Q18) Crane (1Q18)
~55 miles(1) ~48 miles(1)
New sand mines close to SM
Substantial capital savings per well
(1) Road miles
0.7 0.8 0.9 1.0 1.1 Jan Feb Mar Apr May Jun Jul
Sand Cost Index
Indexed to Northern White – Jan 18
12
COMPLETIONS EFFICIENCY AND LOCAL SAND USAGE
MIDLAND BASIN DRIVING CAPITAL EFFICIENCY
Percent Improvement in Stages Pumped Per Day Since 3Q16 Current Sand Costs(1) Indexed to January 2018
0% 20% 40% 60% 80% 100% 120% 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18
Percent Improvement
(1) Excludes last mile logistics
MIDLAND BASIN WATER MANAGEMENT INFRASTRUCTURE
13
BACKBONE OF INFRASTRUCTURE IN PLACE
Accelerates development Expected cost savings
(LOE + Capital)
System control Currently 95%+ Midland water on pipe
TAKEAWAY COMMITMENTS + PRICING PROTECTION
PERMIAN OIL TAKEAWAY AND PRICING
14
Midland – Cushing Oil Basis Swaps
hedges at an average price differential of $1.07
hedges at an average price differential of $3.36
Takeaway commitments
cover current and projected oil production over the next year
15
Eagle Ford
~165,000 net acres
EAGLE FORD
ENHANCING INVENTORY VALUE
in August
in 3Q18; 7 net completions expected in 4Q18
BALANCE SHEET OFFERS FINANCIAL FLEXIBILITY
16
LIQUIDITY OF $1.3B(1)
$500 $500 $500 $500 $476.8 $172.5 $0 $250 $500 $750
$1,000 $1,250 $1,500 2027 2026 2025 2024 2023 2022 2021 2020 2019 2018
Pro Forma Debt Maturities(2)
(in millions)
$0 drawn Borrowing Base: $1.27B Commitments: $1.0B
Coupon
1.500% 6.125% 5.000% 5.625% 6.750% 6.625%
Yield to worst(2)
5.59% 5.80% 6.32% 6.42%
Initial call date
7/2018 6/2020 9/2021 1/2022
Initial call price
102.50% 102.81% 103.38% 104.97%
(1) June 30, 2018 liquidity of $1.6 billion adjusted for 2021 Senior Notes redemption (2) Debt maturities pro forma for the pending cash tender offer (as of 8/17/18); YTW as of August 17, 2018 (3) Approximately $10.5MM principal amount of the Company’s 6.5% Senior Notes due 2023 remains outstanding; as publicly announced on 8/20/18, the Company expects to redeem the remaining outstanding principal amount of these notes following the expiration of the pending tender offer.
3.0 times at year-end 2018
(3)
WELL HEDGED
17
PERCENTAGE OF EXPECTED PRODUCTION HEDGED
Production Hedged(1)
Midland-Cushing Basis Swaps
~80% of oil volumes, ~70% of gas volumes (NGLs hedged by product)
~50% oil volumes, ~25% gas volumes (NGLs hedged by product)
covered by basis hedges at just over $1/Bbl
covered by basis hedges
Note: Hedging data as of July 31, 2018; all percentages calculated using mid-point of guidance.
(1) Percentage includes oil swaps and collars, natural gas swaps and collars, and NGL swaps; does not include basis swaps.
18
25-well Merlin-Maximus development; rigs from left to right: Ensign 772, Ensign 769, Trinidad 57, and Ensign 767
SM ENERGY
WHY INVEST IN SM?
19
20
21
Benchmark Pricing NYMEX WTI Oil ($/Bbl) $67.88 NYMEX LLS Oil ($/Bbl) $71.20 NYMEX Henry Hub Gas ($/MMBtu) $2.80 Hart Composite NGL ($/Bbl) $33.10 Production Volumes Eagle Ford(1) Permian Rocky Mountain Total Oil (MBbls) 332 3,731 298 4,361 Gas (MMcf) 18,807 6,201 316 25,323 NGL (MBbls) 1,894 5 1 1,900 MBoe 5,360 4,770 352 10,482 Revenue (in thousands) Oil $19,346 $227,636 $19,168 $266,150 Gas 52,235 31,734 95 84,064 NGL 52,248 129 (33) 52,344 Total $123,829 $259,499 $19,230 $402,558 Expenses (in thousands) LOE $10,783 $32,889 $5,160 $48,832 Ad Valorem 3,190 1,133
Transportation 46,204 111 544 46,860 Production Taxes 2,652 12,884 1,848 17,384 Per Unit Metrics: Realized Oil per Bbl $58.20 $61.01 $64.29 $61.02 % of Benchmark - WTI 86% 90% 95% 90% Realized Gas per Mcf $2.78 $5.12 nm $3.32 % of Benchmark – NYMEX HH 99% 183% nm 119% Realized NGL per Bbl $27.59 nm nm $27.55 % of Benchmark – HART 83% nm nm 83% Realized per Boe $23.10 $54.41 $54.61 $38.40 LOE per Boe $2.01 $6.90 $14.65 $4.66 Transportation per Boe $8.62 $0.02 $1.55 $4.47 Ad Val per Boe $0.60 $0.24
Production Tax - per BOE/% of Pre-Hedge Revenue $0.49/2.1% $2.70/5.0% $5.25/9.6% $1.66/4.3% Production Margin per Boe $11.38 $44.55 $33.16 $27.20
Note: Totals may not sum due to rounding and other classifications (1) Includes nominal amounts of other production and expenses from the region.
2Q18 REALIZATIONS BY REGION
22
NGL REALIZATIONS
based contracts
fractionation fees
42% 27% 9% 9% 13%
SM Typical NGL Bbl(1)
Ethane Propane Iso Butane Normal Butane Natural Gasoline
2Q17 3Q17 4Q17 1Q18 2Q18
$24.11 $27.55 $32.12 $30.87 $33.10
SM Realization ($/Bbl)
$19.71 $22.40 $26.01 $25.53 $27.55
% Differential to
82% 81% 81% 83% 83%
(1) Includes the effects of ethane rejection; if the Company elects to recover ethane, the ethane percentage is over 50%. To date, the Company has elected to process ethane in May, July, and August during 2018.
2018 ACTIVITY BY REGION
23
WELLS DRILLED, FLOWING COMPLETIONS, AND DUC COUNT
Wells Drilled Flowing Completions DUC Count(3)
2nd Quarter 2018 2018 YTD 2nd Quarter 2018 2018 YTD As of June 30, 2018
Region
Gross Net Gross Net Gross Net Gross Net Gross Net
Permian Sweetie Peck
4 4 7 7 8 8 12 10 4 4
RockStar
25 24 57 54 33 30 51 45 46 44
Permian total
29 28 64 61 41 38 63 55 50 48
Eagle Ford(1)
10 6 21 14 16 9 21 14 33 30
Subtotal Operated Wells
39 34 85 75 57 47 84 69 83 78
Non-operated Wells(2)
n/a
1 n/a 1 n/a
n/a 34 n/a 75 n/a 48 n/a 70 n/a 78
As of June 30, 2018
(1) During the first six months of 2018, there were 8 gross JV wells drilled, 8 JV wells completed, and 4 gross JV DUCs (2) Non-operated activity relates to wells located in the Permian Basin (3) 18 gross / 15 net DUCs related to Rockies were removed due to the closed asset sale
LEASEHOLD SUMMARY
24
~760 NET ACRE BOLT-ON AT ROCKSTAR IN 2Q18
Region
Net Acres(1) 6/30/2018 Midland Basin RockStar 65,580 Sweetie Peck(2) 16,880 Midland Basin Total 82,460 Eagle Ford 164,680 Rocky Mountain Other(3) 186,845 Other Areas/Exploration 24,915
Total 458,900
(1) Includes developed and undeveloped oil and gas leasehold, fee properties, and mineral servitudes held as of June 30, 2018. Miscellaneous Powder River Basin acreage sold subsequent to 6/30/18 removed from table. (2) Sweetie Peck acreage includes 2,450 net acres of drill-to-earn acreage. (3) Rocky Mountain Other includes non-core Williston Basin, and other non-core acreage located in North Dakota, Montana, Wyoming, and Utah.
25
2ND QUARTER AND 2Q18 YTD 2018 PERFORMANCE
26
SOLID EXECUTION
Production & Pricing 2Q18 2018 YTD
Total Production (MMBoe/MBoe/d) 10.5/115.2 20.6/113.9 Oil Percentage 42% 42% Pre-Hedge Realized Price ($/Boe) $38.40 $38.09 Post-Hedge Realized Price ($/Boe) $34.91 $35.12
Costs $/Boe $/Boe
LOE $4.66 $4.80 Ad Valorem $0.41 $0.54 Transportation $4.47 $4.55 Production Taxes $1.66 $1.67 Production Expenses $11.20 $11.56 Cash Production Margin (pre-hedge) $27.20 $26.53 G&A – Cash $2.37 $2.34 G&A – Non Cash $0.39 $0.40 Operating Margin (pre-hedge) $24.44 $23.79 DD&A $14.48 $13.69 EPS (Diluted) $0.15 $2.95 Adjusted EPS $0.15 $0.21
(1) See Appendix for reconciliation of non-GAAP measures
$225.0 MM
Adjusted EBITDAX(1) 2Q18
$189.9 MM
Discretionary Cash Flow(1) 2Q18
60% increase
(year over year)
27
2018 PLAN GUIDANCE(1)
Capital & Production FY 2018
Total Capital Spend ($MM)(2) (before acquisitions)
~$1,310
Total Production (MMBoe)
43.5 – 45.0
Total Production (MBoe/d)
119 – 123
Oil %
~42%
Costs
LOE ($/Boe)
~$5.00
Ad Valorem taxes ($/Boe)
~$0.50
Transportation ($/Boe)
~$4.50
Production taxes (% of pre-hedge revenue)
4.0 – 4.5%
G&A ($MM)
– includes ~$20MM non-cash compensation
$115 – 125
Capitalized Overhead/Exploration ($MM)
– before dry hole expense, all of which is included in capital expenditure guidance
$70 – 75
DD&A ($/Boe)
$13.00 – $15.00
(1) As of August 1, 2018 (2) Total Capital Spend is a non-GAAP financial measure; reconciliation of this measure is provided in the Appendix. The Company is unable to present a quantitative reconciliation of this forward-looking, non-GAAP financial measure without unreasonable effort because acquisition costs are inherently unpredictable.
expect to complete ~41 net wells in 3Q18 and ~18 net wells in 4Q18
20 40 60 80 100 120 140 1Q18 2Q18 3Q18e 4Q18e
Production (Boe/d) 2018 Production by Quarter
Retained Assets Sold
OIL AND GAS DERIVATIVE POSITIONS
28
BY QUARTER THROUGH 2019
Midland - Cushing Oil Swaps Oil Collars Oil Basis Swaps
Period Volume (MBbls) $/Bbl(1) Volume (MBbls) Ceiling $/Bbl(1) Floor $/Bbl(1) Volume (MBbls)
Price Differential $/Bbl(1) 3Q’18 1,769 $49.77 1,948 $58.61 $50.00 3,018 ($1.06) 4Q’18 1,894 $49.87 2,222 $58.44 $50.00 3,327 ($1.08) 1Q’19 442 $50.70 2,503 $64.32 $51.66 2,017 ($3.54) 2Q’19 439 $50.70 2,801 $64.61 $52.18 2,571 ($4.49) 3Q’19 524 $50.70 2,364 $62.67 $49.07 3,291 ($2.86) 4Q’19 535 $50.70 2,386 $62.65 $49.08 3,338 ($2.87)
Note: Includes all commodity derivative contracts for settlement at any time during the third quarter of 2018 and later periods through 2019, entered into as of 7/31/18. (1) Prices are weighted averages; natural gas prices reflect the weighted average of regional contract positions and are no longer adjusted to a NYMEX equivalent.
Gas Swaps Gas Collars
Period Volume (BBTU) $/MMBTU(1)
Volume (BBTU) Ceiling $/MMBTU(1) Floor $/MMBTU(1) 3Q’18 20,738 $2.90
20,994 $2.92
16,979 $2.92
$2.83 $2.50 3Q’19
$2.83 $2.50 4Q’19
$2.83 $2.50
NGL DERIVATIVE SWAP POSITIONS
29
OPIS MT. BELVIEU
Ethane Purity
Period Volume (MBbls) $/Bbl(2)
3Q’18 1,033 $10.99 4Q’18 1,146 $11.18 2018 Total 2,179 1Q’19 853 $12.25 2Q’19 877 $12.29 3Q’19 907 $12.34 4Q’19 896 $12.36 2019 Total 3,533 1Q’20 275 $11.13 2Q’20 264 $11.13 2020 Total 539
Propane
Period Volume (MBbls) $/Bbl(2)
3Q’18 610 $24.27 4Q’18 671 $24.39 2018 Total 1,281 1Q’19 440 $26.13 2Q’19 462 $29.45 3Q’19 544 $29.79 4Q’19 533 $29.77 2019 Total 1,979
Iso Butane
Period Volume (MBbls) $/Bbl(2)
3Q’18 70 $35.07 4Q’18 76 $35.07 2018 Total 146 1Q’19 29 $35.70 2Q’19 29 $35.70 3Q’19 30 $35.70 4Q’19 29 $35.70 2019 Total 117
Natural Gasoline
Period Volume (MBbls) $/Bbl(2)
3Q’18 202 $51.13 4Q’18 208 $50.99 2018 Total 410 1Q’19 48 $50.93 2Q’19 49 $50.93 3Q’19 50 $50.93 4Q’19 50 $50.93 2019 Total 197
Normal Butane
Period Volume (MBbls) $/Bbl(2)
3Q’18 93 $35.70 4Q’18 102 $35.70 2018 Total 195 1Q’19 37 $35.64 2Q’19 38 $35.64 3Q’19 39 $35.64 4Q’19 39 $35.64 2019 Total 153 (1) Includes all commodity derivative contracts for settlement at any time during the third quarter of 2018 and later periods, entered into as of July 31, 2018. (2) Weighted-Average Contract Price
30
ADJUSTED EBITDAX RECONCILIATION
Reconciliation of net income (GAAP) and net cash provided by operating activities (GAAP) to adjusted EBITDAX (non-GAAP): (in thousands) Three Months Ended June 30, 2018 Six Months Ended June 30, 2018
Net income (GAAP) $17,197 $334,598 Interest expense 41,654 84,739 Interest income (2,414) (3,263) Income tax expense (901) 98,090 Depletion, depreciation, amortization, and asset retirement obligation liability accretion 151,765 282,238 Exploration(1) 12,867 25,278 Abandonment and impairment of unproved properties 11,935 17,560 Stock-based compensation expense 5,264 10,676 Net derivative loss 63,749 71,278 Derivative settlement loss (36,665) (61,193) Net gain on divestiture activity (39,501) (424,870) Other 2 9 Adjusted EBITDAX (Non-GAAP) $224,952 $435,140 Interest expense (41,654) (84,739) Interest income 2,414 3,263 Income tax expense 901 (98,090) Exploration(1) (12,867) (25,278) Amortization of debt discount and deferred financing costs 3,884 7,750 Deferred income taxes (861) 97,505 Other, net 223 (2,311) Net change in working capital (5,609) (21,722) Net cash provided by operating activities (GAAP) $171,383 $311,518
Adjusted EBITDAX represents net income (loss) before interest expense, interest income, income taxes, depletion, depreciation, amortization and asset retirement obligation liability accretion expense, exploration expense, property abandonment and impairment expense, non-cash stock-based compensation expense, derivative gains and losses net of settlements, gains and losses on divestitures, gains and losses on extinguishment of debt, and certain other items. Adjusted EBITDAX excludes certain items that we believe affect the comparability of operating results and can exclude items that are generally one-time in nature or whose timing and/or amount cannot be reasonably estimated. Adjusted EBITDAX is a non-GAAP measure that we present because we believe it provides useful additional information to investors and analysts, as a performance measure, for analysis of our ability to internally generate funds for exploration, development, acquisitions, and to service debt. We are also subject to financial covenants under our Credit Agreement based on adjusted EBITDAX ratios. In addition, adjusted EBITDAX is widely used by professional research analysts and others in the valuation, comparison, and investment recommendations
substitute for net income (loss), income (loss) from operations, net cash provided by operating activities, or other profitability or liquidity measures prepared under GAAP. Because adjusted EBITDAX excludes some, but not all items that affect net income (loss) and may vary among companies, the adjusted EBITDAX amounts presented may not be comparable to similar metrics of other companies. Our credit facility provides a material source of liquidity for us. Under the terms of our Credit Agreement, if we failed to comply with the covenants that establish a maximum permitted ratio of senior secured debt to adjusted EBITDAX and a minimum permitted ratio of adjusted EBITDAX to interest, we would be in default, an event that would prevent us from borrowing under our credit facility and would therefore materially limit our sources of liquidity. In addition, if we are in default under our credit facility and are unable to obtain a waiver of that default from our lenders, lenders under that facility and under the indentures governing our outstanding Senior Notes and Senior Convertible Notes would be entitled to exercise all of their remedies for default.
(1) Stock-based compensation expense is a component of exploration expense and general and administrative expense on the statements of operations. Therefore, the exploration line items shown in the reconciliation above will vary from the amount shown on the statements of operations for the component of stock-based compensation expense recorded to exploration expense.
31
ADJUSTED NET INCOME RECONCILIATION
Reconciliation of net income (GAAP) to adjusted net income (non-GAAP): (in thousands, except per share data) Three Months Ended June 30, 2018 Six Months Ended June 30, 2018
Net income (GAAP) $17,197 $334,598 Net derivative loss 63,749 71,278 Derivative settlement loss (36,665) (61,193) Net gain on divestiture activity (39,501) (424,870) Abandonment and impairment of unproved properties 11,935 17,560 Other, net 2 809 Tax effect of adjustments(1) 104 86,022 Adjusted net income (Non-GAAP) $16,821 $24,204 Diluted net income per common share (GAAP) $0.15 $2.95 Net derivative loss 0.56 0.63 Derivative settlement loss (0.32) (0.54) Net gain on divestiture activity (0.35) (3.75) Abandonment and impairment of unproved properties 0.11 0.16 Other, net
Tax effect of adjustments(1)
Adjusted net income per diluted common share (Non-GAAP) $0.15 $0.21 Diluted weighted-average common shares outstanding (GAAP): 113,630 113,267
Adjusted net income excludes certain items that the Company believes affect the comparability of operating results. Items excluded generally are non-recurring items or are items whose timing and/or amount cannot be reasonably estimated. These items include non-cash and other adjustments, such as derivative gains and losses net of settlements, impairments, net (gain) loss on divestiture activity, materials inventory loss, and gains or losses on extinguishment of debt. The non-GAAP measure of adjusted net income (loss) is presented because management believes it provides useful additional information to investors for analysis of SM Energy's fundamental business on a recurring basis. In addition, management believes that adjusted net income (loss) is widely used by professional research analysts and others in the valuation, comparison, and investment recommendations of companies in the oil and gas exploration and production industry, and many investors use the published research of industry research analysts in making investment decisions. Adjusted net income (loss) should not be considered in isolation or as a substitute for net income (loss), income (loss) from operations, cash provided by operating activities, or other income, profitability, cash flow, or liquidity measures prepared under GAAP. Since adjusted net income (loss) excludes some, but not all, items that affect net income (loss) and may vary among companies, the adjusted net income (loss) amounts presented may not be comparable to similarly titled measures of other companies.
(1) The tax effect of adjustments is calculated using a tax rate of 21.7%, for the three-month and six-months periods ended June 30, 2018. Note that the rate used for the three-month period ended March 31, 2018 was 21.9%. This rate approximates the Company's statutory tax rate adjusted for ordinary permanent differences. Note: Amounts may not calculate due to rounding
DISCRETIONARY CASH FLOW
32
RECONCILIATION TO NET CASH PROVIDED BY OPERATING ACTIVITIES (GAAP)
Reconciliation of net cash provided by operating activities (GAAP) to discretionary cash flow (Non-GAAP)(1) (in millions) Three Months Ended June 30, 2018 Six Months Ended June 30, 2018
Net cash provided by operating activities (GAAP):
$171.4 $311.5
Net change in working capital
5.6 21.7
Exploration(2)(3)
12.9 25.3
Discretionary cash flow (Non-GAAP):
$189.9 $358.5
(1) Discretionary cash flow is defined as net cash provided by operating activities excluding changes in assets and liabilities, and exploration (included in
which is used to internally fund exploration and development activities, pay dividends, and service debt. Discretionary cash flow is presented because management believes it provides useful information to investors when comparing our cash flows with the cash flows of other companies that use the full cost method of accounting for oil and gas producing activities, or have different financing and capital structures or tax rates. Discretionary cash flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating activities, as defined by GAAP, or as a measure of liquidity, or an alternative to net income. (2) Exploration expense is added back in the calculation of discretionary cash flow because for peer comparison purposes, this number is included in our reported total capital spend. (3) Stock-based compensation expense is a component of exploration expense and general and administrative expense on the statements of operations. Therefore, the exploration line items shown in the reconciliation above will vary from the amount shown on the statements of operations for the component of stock-based compensation expense recorded to exploration expense.
33
34
ROCKSTAR OPERATORS
SM Energy Callon Encana Surge/Yantai Xinchao Diamondback Oxy Energen Endeavor Sabalo Grenadier
Note: Peer acreage obtained from 1Derrick
Birch Permian
35
SWEETIE PECK OPERATORS
SM Energy Apache Chevron Concho Devon Diamondback Discovery Endeavor Exxon Legacy Oxy Pioneer Summit
Note: Peer acreage obtained from 1Derrick
36
EAGLE FORD OPERATORS
Fasken Area North Area East Area South
Dimmit Webb Dimmit Maverick
37
CONTACT INFORMATION
Jennifer Martin Samuels Vice President - Investor Relations 303-864-2507 jsamuels@sm-energy.com