ENERCOM’S THE OIL & GAS CONFERENCE
A U G U S T 1 2 , 2 0 1 9
ENERCOMS THE OIL & GAS CONFERENCE A U G U S T 1 2 , 2 0 1 9 - - PowerPoint PPT Presentation
ENERCOMS THE OIL & GAS CONFERENCE A U G U S T 1 2 , 2 0 1 9 PLEASE READ THIS PRESENTATION MAKES REFERENCE TO: FORWARD LOOKING STATEMENTS This presentation contains forward-looking statements within the meaning of securities laws. The
A U G U S T 1 2 , 2 0 1 9
NYSE: SM
PLEASE READ
THIS PRESENTATION MAKES REFERENCE TO:
2 FORWARD LOOKING STATEMENTS
This presentation contains forward-looking statements within the meaning of securities laws. The words "anticipate," "budget," "estimate," "expect," "forecast," "guidance," "plan," "project," "objectives," "target," "will," "on course," "potential" and similar expressions are intended to identify forward-looking statements. These statements involve known and unknown risks, which may cause SM Energy's actual results to differ materially from results expressed or implied by the forward-looking statements. Forward-looking statements in this presentation include: projections for cash flow yield; projections for higher returns; expected number of completions in the second half of 2019; expectations for improved productivity per lateral foot; Austin Chalk production and related margin projections; expected inventory growth; expected total capital spend for 2019 and beyond; the percentage of future production that is hedged; expected value creation; and, expected debt reduction and de-levering of the balance sheet. General risk factors include the availability, proximity and capacity of gathering, processing and transportation facilities; the volatility and level of oil, natural gas, and natural gas liquids prices and related differentials, including any impact on the Company’s asset carrying values or reserves arising from price declines; uncertainties inherent in projecting future test results and timing and 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; the availability of additional economically attractive exploration, development, and acquisition opportunities for future growth and any necessary financings; unexpected drilling conditions and results; unsuccessful exploration and development drilling results; the availability of drilling, completion, and operating equipment and services; the risks associated with the Company's commodityprice risk management strategy; and other such matters discussed in the Risk Factors section of SM Energy's most recent Annual Report onForm 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 and forward-looking metrics: See Appendix for reconciliations and definitions
NYSE: SM
FOCUSED ON TWO BASINS IN TEXAS
3
ENTERPRISE VALUE: ~$4 Billion PRODUCTION:
~136.5 MBoe/d; 44% oil (2Q19)
PROVED RESERVES:
503 MMBoe (YE 2018)
2019 TOTAL CAPITAL SPEND GUIDANCE:
~1,025 MM(1)
MIDLAND BASIN
▪ ~81,500 net acres ▪ 6 Rigs / 3 Completion Crews
SOUTH TEXAS
▪ ~163,000 net acres ▪ 1 Rig / 1 Completion Crew
(1) Mid-point of full year guidance; Total Capital Spend is a a non-GAAP financial measures. See “Definitions of non-GAAP Measures as Calculated by the Company” in the Appendix.
NYSE: SM 4
Grow within cash flow Reduce leverage Prove-up and grow inventory
ON TRACK WITH OUR PRIORITIES
testing of new intervals in South Texas and Permian
NYSE: SM
2019 AND BEYOND: IMPROVING DEBT METRICS
5
year-end and reduced going forward
$500 $500 $500 $500 $476.8 $172.5 $0 $250 $500 $750
$1,000 $1,250 $1,500 $1,750 2027 2026 2025 2024 2023 2022 2021 2020 2019
Debt Maturities as of June 30, 2019
(in millions)
Borrowing Base: $1.6B Commitments: $1.2B
$118 Coupon
1.500% 6.125% 5.000% 5.625% 6.750% 6.625%
Yield to worst(2)
7.40% 8.79% 8.91% 9.37%
Initial call date
7/2018 6/2020 9/2021 1/2022
Initial call price
102.50% 102.81% 103.38% 104.97%
(1) Liquidity as of June 30, 2019. (2) YTW as of July 31, 2019.
NYSE: SM
PERCENTAGE OF PRODUCTION HEDGED
6
Benchmark Hedges(1)
3Q19 – 4Q19
BENCHMARK
swaps at ~$61/Bbl, collar floors at ~$50/Bbl
~$60/Bbl, collar floors at $55/Bbl
swaps at ~$2.85/MMBtu, collar floors at $2.50/MMBtu
~$2.85/MMBtu
REGIONAL
hedged at WAHA (3Q19 at $1.30/MMBtu, 4Q19 at $1.75/MMBtu)
production covered by Midland to Cushing basis hedges at ~$2.85/Bbl and ~$0.70/Bbl, respectively
(1) Total Company percentage includes oil swaps and collars at NYMEX WTI, natural gas swaps and collars at HSC, and NGL swaps (excludes WAHA swaps and basis hedges). (2) Permian gas hedges at WAHA based on Permian residue/tailgate volumes. (3) Midland to Cushing basis hedges based on expected Permian oil volumes.
Note: Hedging data as of July 31, 2019
O i l G a s N G L s W A H A M i d l a n d - C u s h i n g O i l
NYSE: SM
TOP-TIER EXECUTION, WELL PERFORMANCE AND CAPITAL EFFICIENCY
7
MARTIN
RockStar
HOWARD UPTON
Sweetie Peck
E x e c u t i n g O n O u r P l a n
COMPLETIONS EXECUTION
GREAT NEW WELLS
averaged approximately 1,250 Boe/d (87% oil)
reached 30-day peak IP rates averaging approximately 1,400 Boe/d (86% oil)
Spraberry, Wolfcamp D, and Dean test wells TOP TIER CAPITAL EFFICIENCY
YE 2018 INVENTORY: 12 – 16 YEARS
O p e r a t i n g D e t a i l s ( 1 )
Rigs Running: Completion Crews:
N E T A C R E S
MIDLAND
(1) As of August 1, 2019
NYSE: SM
RECENT DC&E WELL COSTS AT ~$765 PER LATERAL FOOT
8
Increase in Lateral Feet Drilled / Day
(YTD19 / 2017)
Increase in Lateral Feet Completed / Day
(YTD19 / 2017)
Increase in Avg. Lateral Length Completed
(2019 Plan / 2017)
Decrease in Sand Costs
(June 19 / Jan. 18)
(1) Total lateral feet delivered per day, spud to rig release. (2) Lateral feet completed per fleet per day. (3) 2019 includes drilled and planned wells. (4) Excludes last mile logistics as there is variability in these charges.
510 562 620
2017 2018 YTD19
Drilling Faster
Lateral Ft Drilled per Day(1) 9,300 10,100 10,500
2017 2018 2019
Longer Laterals
Avg Lateral Length Completed(3)
0.2 0.3 0.4 0.5 0.6 0.7 0.8 0.9 1.0 1.1 Jan Apr Jul Oct Jan Apr
Lower Sand Costs
Indexed to January 2018(4)
765 1,025 1,323
2017 2018 YTD19
Completing Faster
Lateral Ft Completed per Day(2)
NYSE: SM
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
NEW WELL PERFORMANCE CONSISTENT WITH PRIOR WELLS(1)(2)
9
(1) (2)
(1) Previously Reported Well Average includes all (155) previously reported SM operated wells at RockStar on production since 11/3/2016. (2) New Well Average includes 27 new wells at RockStar that have not been previously reported.
NYSE: SM
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 Merlin Maximus 25 well avg.
HIGHLY SUCCESSFUL 25-WELL DEVELOPMENT
10
NYSE: SM
MIDLAND BASIN: ENCOURAGING RESULTS IN THREE INTERVALS IN ROCKSTAR AREA
11
R O C K S TAR AR E A I N V E N TO RY U P S I D E
MIDDLE SPRABERRY
10,113’ lateral
most prospective
DEAN
10,346’ lateral
WOLFCAMP D
7,920’ lateral; naturally flowing and slightly
most prospective
7 , 3 0 0 ’ 8 , 3 0 0 ’ 8 , 9 0 0 ’ 1 0 , 0 0 0 ’
Y E 1 8 I N V E N TO RY 1 2 + Y E AR S ( 1 ) I n t e r va l s :
L a t e r a l L e n g t h s :
D S U We l l S p a c i n g ( 2 ):
averages ~875’
(1) Estimates as of year-end 2018 (2) 100,000 gross DSU acres (~81,500 net acres at average 82% WI)
D e p t h
NYSE: SM
FOCUSED ON EXECUTION AND RETURNS ENHANCEMENT
12
DIMMIT COUNTY WEBB COUNTY North Area South Area East Area
COMPLETIONS EXECUTION
2H19
AUSTIN CHALK SUCCESS
VALUE ENHANCEMENT THROUGH HIGHER RETURN WELLS
YE 2018 INVENTORY: 12 – 14 YEARS
E n h a n c i n g I n v e n t o r y Va l u e O p e r a t i n g D e t a i l s ( 1 )
Rigs Running: Completion Crews:
N E T A C R E S
(1) As of August 1, 2019
NYSE: SM
RECENT DC&E WELL COSTS AT ~$650 PER LATERAL FOOT
13
666 721 799
2017 2018 YTD19
Drilling Faster
Lateral Ft Drilled per Day(1) 8,392 10,483 12,531
2017 2018 2019
Drilling Longer
851 737 634
2017 2018 YTD19
Lower Costs
DC&E Cost / Lateral Foot(4) 1,210 1,256 1,663
2017 2018 YTD19
Completing Faster
Lateral Feet Completed per Day(2)
(1) Total lateral feet delivered per day, spud to rig release. (2) Lateral feet completed per fleet per day.
Decrease in Well Costs
(YTD19 / 2017)
(3) 2019 includes drilled and planned wells. (4) Includes drilling, toe-prep, stim, drill-out & flowback.
Increase in Lateral Feet Completed / Day
(YTD19 / 2017)
Increase in Lateral Feet Drilled / Day
(YTD19 / 2017)
Increase in Avg. Lateral Length Completed
(2019 plan / 2017)
NYSE: SM
1,000 1,500 2,000 2,500 3,000 3,500 4,000 50 100 150 200 250 300 350 400
Boe/Day (3 stream) Days Online
SOUTH TEXAS: EXPECTED VALUE CREATION FROM THE AUSTIN CHALK
14
Watson (SA2) State 167H
Watson (SA2) State 167H Galvan Ranch C 917H Well shut-in for tubing installation Galvan Ranch C 917H (7,886’ LL) Watson (SA2) State 167H (12,875’ LL) AC Partial Penetration Producing AC Target – 2019 drill / 2020 planned completion Surface equipment repairs AC Target – 4Q19 planned completion
12,875’ Lateral 30-day Peak IP: ~3,200 Boe/d (3-stream) 19% oil 38% NGLs
Successful Early AC results Added 2 AC wells to 2019 Program to Test Geographic Expanse
NYSE: SM
200 400 600 800 100 200 300 400 500 600
Cumulative Production (Mboe) Producing Days
20 40 60 80 200 400 600
Cumulative Production (Mboe/1,000') Producing Days
PROGRESS TOWARD OPTIMAL WELL DESIGN
15
completion expected to improve productivity per lateral foot
lateral foot
and lower cost higher returns expected
1Q18 wells
(unbounded)
2017 wells
(562’ spacing)
4Q18 wells
(moderate spacing: 807’)
2 0 1 7 2 0 2 0
P R O G R E S S T O W A R D S I M P L E M E N T I N G E X P E C T E D O P T I M A L W E L L D E S I G N
C U R R E N T
4Q18 wells
(Scaled to 12,500’ lateral length)
2017 wells
(562’ spacing, 7,850’ LL)
A C T U A L P R O D U C T I O N P E R L A T E R A L F T T O T A L W E L L P R O D U C T I O N
2 0 1 8 - 2 0 1 9 t o 2 0 1 7
1Q19 well
(845’ spacing, >12,500’ LL)
1Q19 well
(moderate spacing: 845’)
NYSE: SM
MAKING PEOPLE’S LIVES BETTER BY RESPONSIBLY PRODUCING OIL & NATURAL GAS
16
2 0 1 8 C O R P O R AT E R E S P O N S I B I LT Y R E P O R T
S M - E N E R G Y . C O M
SM’S BOARD OF DIRECTORS IS ACTIVELY ENGAGED IN ESG OVERSIGHT
directors; diversity of gender, race, geography, tenure and expertise
value creation objectives with relative performance measures
are reviewed quarterly and impact compensation of every employee
stakeholders by investing in and connecting with the communities where we live, work and operate
Journey program to involve 100% of employees in leadership training
national programs plus charitable contribution matching; SM contributions totaled approximately $1.7 million in 2018
committed to improving the industry’s environmental performance
new facilities to monitor fugitive emissions
requirements
NYSE: SM
17
BEST WELLS IN THE MIDLAND BASIN
“The Company’s high-quality Howard County assets have yielded some of the best results in the area to date in the highest
“SM’s prolific, oil-weighted assets in Howard County differentiate itself versus other SMID peers in a potentially lower for longer oil price.” – JP Morgan, July 2019 “Our analysis of the Permian, which includes every horizontal well drilled in the Midland Basin since 2013, indicates that the SM wells are among the most productive on a lateral foot basis in terms of cumulative production.” – JP Morgan, July 2019 Baird Equity Research has repeatedly ranked SM as #1 and typically among the top 5 in their monthly ranking of highest revenue per well in the Midland Basin
TOP-TIER CAPITAL EFFICIENCY
We are very capital efficient among Midland operators, comparable to larger scale operators Cost per lateral foot: ~$765 in Permian, ~$650 in South Texas
INVENTORY: 12+ YEARS AND SUBSTANTIAL UPSIDE POTENTIAL
Recent and exciting successes in four new horizons, providing expected upside of growing inventory organically
NYSE: SM
2016 2017 2018 2019e 2020e Discretionary Cash Flow(1)
18
(1) Discretionary cash flow and Net Debt : TTM EBITDAX are a non-GAAP financial measures. See “Definitions of non-GAAP Measures as Calculated by the Company” in the Appendix. Please see discussion of Forward-looking non-GAAP measures, also in the Appendix. The graphs are intended to represent the strategic direction of our plan and not predict or guide to forward discretionary cash flow or leverage.
2016 2017 2018 2019e 2020e Net Debt : TTM EBITDAX(1)
D iscret ionary C ash Flow Leverage
Note: 2019e and 2020e based on 2019 Plan price assumptions: $55/Bbl WTI oil / $3/MMBtu Henry Hub natural gas.
NYSE: SM 19
NYSE: SM
SECOND QUARTER 2019 PERFORMANCE
20
Production & Pricing 2Q19 2019 YTD
Total Production (MMBoe / MBoe/d) 12.4/136.5 23.1/127.7 Oil Percentage 44% 44% Pre-Hedge Realized Price ($/Boe) $32.75 $32.34 Post-Hedge Realized Price ($/Boe) $33.07 $32.30
Costs ($/Boe) 2Q19 2019 YTD
LOE $4.16 $4.64 Ad Valorem $0.44 $0.59 Transportation $4.00 $4.04 Production Taxes $1.30 $1.30 Production Expenses $9.90 $10.57 Cash Production Margin (pre-hedge) $22.85 $21.77 G&A – Cash $2.10 $2.32 G&A – Non Cash $0.39 $0.41 Operating Margin (pre-hedge) $20.36 $19.04 DD&A $16.61 $16.62
Earnings 2Q19 2019 YTD
EPS (Diluted) $0.45 $(1.13) Adjusted EPS(1) $0.01 $(0.32) Adjusted EBITDAX(1) ($MM) $263.0 $449.5
(1) Adjusted EPS and Adjusted EBITDAX are non-GAAP financial measures. See “Definitions of non-GAAP Measures as Calculated by the Company” in the Appendix.
Permian Production Increase (2Q19 / 2Q18)
(2Q19 actual vs. 2Q19 guidance)
Highest Reported
(since 2Q15)
Highest Reported
Oil Production
(all time high)
NYSE: SM
2Q19 REALIZATIONS BY REGION
21
Benchmark Pricing NYMEX WTI Oil ($/Bbl) $59.81 NYMEX LLS Oil ($/Bbl) $67.20 NYMEX Henry Hub Gas ($/MMBtu) $2.64 Hart Composite NGL ($/Bbl) $22.23 Production Volumes South Texas Permian Total Oil (MBbls) 290 5,137 5,427 Gas (MMcf) 19,822 8,469 28,291 NGL (MBbls) 2,283 nm 2,282 Total (Mboe) 5,877 6,548 12,425 Revenue (in thousands) Oil $15,697 $288,447 $304,144 Gas 48,775 16,449 65,224 NGL 37,529 (43) 37,486 Total $102,001 $304,853 $406,854 Expenses (in thousands) LOE $13,046 $38,691 $51,736 Ad Valorem $4,851 $632 $5,484 Transportation $49,741 $(14) $49,727 Production Taxes $1,552 $14,551 $16,104 Per Unit Metrics:- Realized Oil per Bbl $54.15 $56.15 $56.04 % of Benchmark - WTI 91% 94% 94% Realized Gas per Mcf $2.46 $1.94 $2.31 % of Benchmark – NYMEX HH 93% 73% 88% Realized NGL per Bbl $16.44 nm $16.42 % of Benchmark – HART 74% nm 74% Realized per Boe $17.36 $46.56 $32.75 LOE per Boe $2.22 $5.91 $4.16 Transportation per Boe $8.46
Ad Val per Boe $0.83 $0.10 $0.44 Production Tax - per Boe/% of Pre-Hedge Revenue $0.26/1.5% $2.22/4.8% $1.30/4.0% Production Margin per Boe $5.59 $38.33 $22.85
Note: Totals may not calculate due to rounding and other classifications.
SIMPLIFIED PORTFOLIO: 2 TOP-TIER AREAS OF OPERATION
NYSE: SM
WELLS DRILLED, FLOWING COMPLETIONS AND DUC COUNT
22
As of June 30, 2019
(1) During the second quarter of 2019, there were five gross joint development wells drilled. As of June 30, 2019, there were twelve gross joint development DUCs. (2) Non-operated activity relates to wells located in the Permian Basin. The single well that was drilled during the second quarter of 2019 was included in a trade that closed in June, 2019.
Wells Drilled Flowing Completions DUC Count
2nd Quarter 2019 2019 YTD 2nd Quarter 2019 2019 YTD As of June 30, 2019
Region
Gross Net Gross Net Gross Net Gross Net Gross Net
Permian Sweetie Peck
3 2 7 5 5 4 11 8 1 1
RockStar
23 23 50 48 31 28 55 51 51 48
Permian total
26 25 57 53 36 32 66 59 52 49
South Texas(1)
7 3 15 10 11 11 13 13 30 20
Subtotal Operated Wells
33 28 72 63 47 43 79 72 82 69
Non-operated Wells(2)
n/a 1 n/a 1 n/a
n/a 29 n/a 64 n/a 43 n/a 72 n/a 69
NYSE: SM
LEASEHOLD SUMMARY
23
Region
Net Acres(1) June 30, 2019 Midland Basin RockStar 64,520 Sweetie Peck(2) 16,850 Midland Basin Total 81,370 South Texas 162,990 Rocky Mountain Other(3) 173,980 Other Areas/Exploration 26,380
Total 444,720
(1) Includes developed and undeveloped oil and gas leasehold, fee properties, and mineral servitudes held as of June 30, 2019. (2) Sweetie Peck acreage includes 1,740 net 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.
NYSE: SM
NGL REALIZATIONS
24
based contracts
and fractionation fees
42% 27% 9% 9% 13%
SM Typical NGL Bbl(1)
Ethane Propane Isobutane Normal Butane Natural Gasoline
2Q18 3Q18 4Q18 1Q19 2Q19
$33.10 $37.97 $29.91 $26.28 $22.23
SM Realization ($/Bbl)
$27.55 $30.77 $24.01 $19.39 $16.42
% Differential to
83% 81% 80% 74% 74%
(1) Reflects ethane rejection; if the Company were to process ethane, the typical NGL barrel would consist of 51% ethane, 23% propane, 12% natural gasoline, 7% normal butane, and 7% isobutane. During 2019, the Company elected to process ethane in January through June. The Company expects to reject ethane July – Sept. 2019.
NYSE: SM
BY QUARTER THROUGH 2020
25 Midland - Cushing Oil Swaps Oil Collars Oil Basis Swaps
Period Volume (MBbls) $/Bbl(2) Volume (MBbls) Ceiling $/Bbl(2) Floor $/Bbl(2) Volume (MBbls)
Price Differential $/Bbl(2) 3Q’19 1,217 $61.41 2,547 $62.64 $49.50 3,291 ($2.86) 4Q’19 1,686 $61.38 3,168 $62.49 $50.54 3,338 ($2.87) 1Q’20 1,938 $60.35 2,266 $63.91 $55.00 4,193 ($0.68) 2Q’20 2,192 $59.67 1,881 $62.17 $55.00 3,311 ($0.77) 3Q’20 1,634 $59.63 1,252 $62.90 $55.00 3,325 ($0.74) 4Q’20 1,584 $59.00 610 $61.90 $55.00 3,261 ($0.73)
IF HSC Gas Swaps IF HSC Gas Collars WAHA Gas Swaps
Period Volume (BBTU) $/MMBTU(2)
Volume (BBTU) Ceiling $/MMBTU(2) Floor $/MMBTU(2)
Volume (BBTU) $/MMBTU(2)
3Q’19 14,102 $2.84 5,066 $2.83 $2.50 4,340 $1.30 4Q’19 14,433 $2.88 4,818 $2.83 $2.50 2,962 $1.75 1Q’20 9,123 $2.98
$2.20 2Q’20
$0.83 3Q’20 2,650 $2.49
$1.24 4Q’20
$1.93
(1) Includes derivative contracts for settlement at any time during the third quarter of 2019 and later periods through 2020, entered into as of 7/31/19. (2) Weighted-average contract price.
NYSE: SM
OPIS MT. BELVIEU
26
(1) Includes derivative contracts for settlement at any time during the third quarter of 2019 and later periods through 2020, entered into as of 7/31/19. (2) Weighted-average contract price.
Ethane
Period Volume (MBbls) $/Bbl(2)
3Q’19 907 $12.34 4Q’19 896 $12.36 2019 Total 1,803 1Q’20 447 $11.53 2Q’20 264 $11.13 2020 Total 711
Propane
Period Volume (MBbls) $/Bbl(2)
3Q’19 707 $30.98 4Q’19 660 $31.60 2019 Total 1,367 1Q’20 99 $28.88 2Q’20 99 $27.72 3Q’20 106 $27.72 4Q’20 116 $27.72 2020 Total 420
Isobutane
Period Volume (MBbls) $/Bbl(2)
3Q’19 30 $35.70 4Q’19 29 $35.70 2019 Total 59
Natural Gasoline
Period Volume (MBbls) $/Bbl(2)
3Q’19 50 $50.93 4Q’19 50 $50.93 2019 Total 100
Normal Butane
Period Volume (MBbls) $/Bbl(2)
3Q’19 39 $35.64 4Q’19 39 $35.64 2019 Total 78
NYSE: SM
DEFINITIONS OF NON-GAAP MEASURES AS CALCULATED BY THE COMPANY
27
The following non-GAAP measures are presented in addition to financial statements as the Company believes these metrics and performance measures are widely used by the investment community, including investors, research analysts and others, to evaluate and compare investments among upstream oil and gas companies in making investment decisions or recommendations. These measures, as presented, may have differing calculations among companies and investment professionals and may not be directly comparable to the same measures provided by others. Non-GAAP measures should not be considered in isolation or as a substitute for the related GAAP measure or any other measure of a company’s financial or operating performance presented in accordance with
measures may not be comparable to similarly titled measures of other companies.
Adjusted EBITDAX: Adjusted EBITDAX is calculated as net income (loss) before interest expense, interest income, income taxes, depletion, depreciation, amortization and asset retirement
settlements, gains and losses on divestitures, and certain other items. Adjusted EBITDAX excludes certain items that the Company believes affect the comparability of operating results, including items that are generally non-recurring in nature or whose timing and/or amount cannot be reasonably estimated. Adjusted EBITDAX is a non-GAAP measure that the Company presents because management believes 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. Adjusted EBITDAX is also important as it is considered among financial covenants under the Company’s Credit Agreement, a material source of liquidity for the Company. Please reference the Company’s second quarter of 2019 Form 10-Q and 2018 Form 10-K for discussion of the Credit Agreement and its covenants. Adjusted net income (loss): Adjusted net income (loss) excludes certain items that the Company believes affect the comparability of operating results, including items that are generally non- recurring in nature or 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, and materials inventory loss. Adjusted net income (loss) is presented because management believes it provides useful additional information to investors for analysis of the Company’s fundamental business on a recurring basis. In addition, management believes that adjusted net income (loss) attributable to common shareholders is widely used by professional research analysts and others in the valuation, comparison, and investment recommendations of upstream oil and gas companies. Total capital spend: Total capital spend is calculated as costs incurred, less asset retirement obligations (“ARO”), capitalized interest and acquisitions. Total capital spend is presented because management believes that it provides useful information to investors in the analysis of SM Energy Company and 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. Total capital spend should not be used in isolation or as a substitute to costs incurred or other capital spending measures under GAAP. Discretionary cash flow: Discretionary cash flow is calculated as net cash provided by operating activities excluding changes in current assets and current liabilities, and exploration. Exploration expense is added back in the calculation because, for peer comparison purposes, this number is included in our total capital spend. The Company believes this measure is important to investors because it provides useful additional information to investors for analysis of the Company’s ability to generate cash to fund exploration and development, and to service indebtedness. In addition, management believes that discretionary cash flows is widely used by professional research analysts and others in the valuation, comparison, and investment recommendations of upstream oil and gas companies.
FORWARD-LOOKING NON-GAAP MEASURES The Company is unable to present a reconciliation of forward-looking discretionary cash flow, adjusted EBITAX, Net Debt : TTM EBITDAX (leverage), and total capital spend because components of these calculations include assumptions and estimates that are inherently unpredictable. Moreover, estimating the most directly comparable GAAP measures with the required precision necessary to provide a meaningful reconciliation is extremely difficult and could not be accomplished without unreasonable effort.
Net debt : TTM EBITDAX leverage ratio: Net debt is defined as the total principal value of outstanding senior notes, senior convertible notes plus balances drawn on the revolving credit facility (also referred to as total funded debt) less cash and cash equivalents. Net debt-to-adjusted EBITDAX is defined as Net Debt divided by adjusted EBITDAX for the prior twelve-month period. The Company presents this metric to show trends that investors may find useful in understanding the Company’s ability to service its debt. This metric is widely used by professional research analysts, including credit analysts, in the valuation and comparison of companies in the oil and gas exploration and production industry.
NYSE: SM
RECONCILIATION TO NET INCOME (LOSS) & NET CASH PROVIDED BY OPERATING ACTIVITIES (GAAP)
28 Reconciliation of net income (loss) (GAAP) and net cash provided by operating activities (GAAP) to adjusted EBITDAX (non-GAAP): (in thousands) Three Months Ended June 30, 2019 Six Months Ended June 30, 2019
Net income (loss) (GAAP) $50,388 $(127,180) Interest expense 39,627 77,607 Income tax expense (benefit) 13,590 (32,448) Depletion, depreciation, amortization, and asset retirement obligation liability accretion 206,330 384,076 Exploration(2) 9,586 19,729 Abandonment and impairment of unproved properties 12,417 18,755 Stock-based compensation expense 6,154 11,992 Net derivative (gain) loss (79,655) 97,426 Derivative settlement gain (loss) 4,090 (879) Net gain on divestiture activity (262) (323) Other, net 691 695 Adjusted EBITDAX (non-GAAP) $262,956 $449,450 Interest expense (39,627) (77,607) Income tax (expense) benefit (13,590) 32,448 Exploration(2) (9,586) (19,729) Amortization of debt discount and deferred financing costs 3,844 7,633 Deferred income taxes 13,766 (33,237) Other, net 552 (1,982) Net change in working capital 41,613 21,454 Net cash provided by operating activities (GAAP) $259,928 $378,430 1) See “Definitions of non-GAAP Measures as Calculated by the Company” above. 2) 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.
NYSE: SM
RECONCILIATION TO NET INCOME (LOSS) (GAAP)
29 Reconciliation of net income (loss) (GAAP) to adjusted net income (loss) (non-GAAP): (in thousands, except per share data) Three Months Ended June 30, 2019 Six Months Ended June 30, 2019
Net income (loss) (GAAP) $50,388 $(127,180) Net derivative (gain) loss (79,655) 97,426 Derivative settlement gain (loss) 4,090 (879) Net gain on divestiture activity (262) (323) Abandonment and impairment of unproved properties 12,417 18,755 Other, net 699 912 Tax effect of adjustments(2) 13,608 (25,148) Adjusted net income (loss) (non-GAAP) $1,285 $(36,437) Net income (loss) per diluted common share (GAAP) $0.45 $(1.13) Net derivative (gain) loss (0.71) 0.87 Derivative settlement gain (loss) 0.04 (0.01) Net gain on divestiture activity
0.11 0.17 Other, net 0.01 0.01 Tax effect of adjustments(2) 0.11 (0.23) Adjusted net income (loss) per diluted common share (non-GAAP) $0.01 $(0.32) Diluted weighted-average common shares outstanding (GAAP): 112,932 112,257 Note: Amounts may not calculate due to rounding 1) See “Definitions of non-GAAP Measures as Calculated by the Company” above. 2) The tax effect of adjustments is calculated using a tax rate of 21.7% for the three and six month periods ended June 30, 2019. This rate approximates the Company's statutory tax rate adjusted for ordinary permanent differences.
NYSE: SM
1) See “Definitions of non-GAAP Measures as Calculated by the Company” above. 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.
RECONCILIATION TO NET CASH PROVIDED BY OPERATING ACTIVITIES (GAAP)
30 Reconciliation of net cash provided by operating activities (GAAP) to discretionary cash flow (non-GAAP): (in millions) Three Months Ended June 30, 2019 Six Months Ended June 30, 2019
Net cash provided by operating activities (GAAP):
$259.9 $378.4
Net change in working capital
(41.6) (21.5)
Exploration(2)(3)
9.6 19.7
Discretionary cash flow (non-GAAP):
$227.9 $376.6
Note: Totals may not sum due to rounding
Reconciliation of net cash provided by
cash flow (non-GAAP): (in millions) Twelve Months Ended December 31, 2018 Twelve Months Ended December 31, 2017 Twelve Months Ended December 31, 2016
Net cash provided by operating activities (GAAP):
$720.6 $515.4 $552.8
Net change in working capital
(13.7) (69.6) 20.8
Exploration(2)(3)
49.6 48.4 58.5
Discretionary cash flow (non-GAAP):
$756.5 $494.2 $632.1
NYSE: SM
RECONCILIATION TO COSTS INCURRED (GAAP)
31 Reconciliation of costs incurred in oil and gas activities (GAAP) to total capital spend (non-GAAP): (in millions) Three Months Ended June 30, 2019 Six Months Ended June 30, 2019
Costs incurred in oil and gas activities (GAAP):
$268.5 $590.5
Asset retirement obligations
(0.3) (0.8)
Capitalized interest
(5.0) (9.9)
Proved property acquisitions(2)
Other
(2.0) (3.4)
Total capital spend (non-GAAP):
$261.3 $576.8
1) See “Definitions of non-GAAP Measures as Calculated by the Company” above. 2) The Company completed several primarily non-monetary acreage trades in the Midland Basin during the first half of 2019 totaling $66.6 million of value attributed to the properties transferred. This non-monetary consideration is not reflected in the costs incurred or capital spend amounts presented above. Note: Amounts may not sum due to rounding
NYSE: SM
NET DEBT TO TTM EBITDAX LEVERAGE RATIO(1)
32 ($ in thousands) Twelve Months Ended December 31, 2018 Twelve Months Ended December 31, 2017 Twelve Months Ended December 31, 2016
Total Debt (principal amount) $2,649,296 $2,973,892 $2,976,236 Less: Cash and cash equivalents 77,965 313,943 9,372 Net Debt $2,571,331 $2,659,949 $2,966,864 Net income (loss) (GAAP) $508,407 $(160,843) $(757,744) Interest expense 160,906 179,257 158,685 Interest income (5,191) (3,968) (362) Income tax expense (benefit) 143,370 (182,970) (444,172) Depletion, depreciation, amortization, and asset retirement obligation liability accretion 665,313 557,036 790,745 Exploration(2) 49,627 48,413 58,523 Impairment of proved properties
354,614 Abandonment and impairment of unproved properties 49,889 12,272 80,367 Stock-based compensation expense 23,908 22,700 26,897 Net derivative (gain) loss (161,832) 26,414 250,633 Derivative settlement gain (loss) (135,803) 21,234 329,478 Net (gain) loss on divestiture activity (426,917) 131,028 (37,074) (Gain) loss on extinguishment of debt 26,740 35 (15,722) Other, net 1,977 8,820 (4,764) Adjusted EBITDAX (non-GAAP) $900,394 $663,234 $790,104 Net Debt : TTM EBITDAX ratio 2.86 4.01 3.76 1) See “Definitions of non-GAAP Measures as Calculated by the Company” above. 2) 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.
NYSE: SM
HOWARD COUNTY OPERATORS
33
NYSE: SM
SWEETIE PECK OPERATORS
34
NYSE: SM
EAGLE FORD OPERATORS
35
NYSE: SM
CONTACT INFORMATION
36
Jennifer Martin Samuels Vice President - Investor Relations 303-864-2507 jsamuels@sm-energy.com