Cimarex Reports Fourth Quarter and Full Year 2018 Results

Mittwoch, 20.02.2019 22:10 von

PR Newswire

DENVER, Feb. 20, 2019 /PRNewswire/ --

  • 4Q daily production above guidance averaging 251.3 MBOE; 79,904 barrels of oil
  • Daily production for the full year averaged 221.9 MBOE; 67,699 barrels of oil
  • 2018 E&D expenditures below guidance at $1.57 billion
  • Cimarex sold assets in Ward County, Texas, and reinvested in assets in Reeves County, Texas through the pending acquisition of Resolute Energy Corporation (expected to close March 1)

Cimarex Energy Co. (NYSE: XEC) today reported fourth quarter 2018 net income of $316.2 million, or $3.32 per share, compared to $174.7 million, or $1.83 per share, in the same period a year ago.  Fourth quarter adjusted net income (non-GAAP) was $189.7 million, or $1.98 per share, compared to fourth quarter 2017 adjusted net income (non-GAAP) of $140.0 million, or $1.47 per share1.  Net cash provided by operating activities was $393.2 million in the fourth quarter of 2018 compared to $340.8 million in the same period a year ago.  Adjusted cash flow from operations (non-GAAP) was $428.2 million in the fourth quarter of 2018 compared to $357.1 million in the fourth quarter a year ago1.

Driven by solid execution, total company volumes for the fourth quarter averaged 251.3 thousand barrels of oil equivalent (MBOE) per day.  Oil production averaged 79,904 barrels (bbls) per day, up 29 percent from the same period a year ago and up 25 percent from third quarter 2018 levels.

Realized oil prices averaged $49.30 per barrel on the fourth quarter, down 5 percent from the $51.68 per barrel received in the fourth quarter of 2017 and realized natural gas prices averaged $2.16 per thousand cubic feet (Mcf) down 16 percent from the fourth quarter 2017 average of $2.58 per Mcf.  NGL prices averaged $20.71 per barrel, down 20 percent from the $25.88 per barrel received in the fourth quarter of 2017.  For the full year, Cimarex realized $56.61 per barrel of oil, up 20 percent from 2017, $1.99 per Mcf of natural gas and $22.28 per barrel of NGLs sold.  Realized prices for 2018 reflect the adoption of Accounting Standards Codification 606 (ASC 606).  See table below (Impact of ASC 606) for comparison of realized prices for 2018 for pre- and post-ASC 606.

During 2018, both oil and natural gas prices were negatively impacted by local price differentials.   Our realized Permian oil differential to WTI Cushing averaged $(9.82) per barrel in 2018.   Cimarex's average differential on its Permian natural gas production was $(1.40) per Mcf below Henry Hub in 2018 and, in the Mid-Continent region, realized gas prices were $(0.86) per Mcf below the Henry Hub index.

Cimarex invested $1.57 billion in exploration and development (E&D) in 2018, including $380 million in the fourth quarter. Investments made in 2018 were funded with cash flow from operations and cash on the balance sheet.  Total debt at December 31, 2018, consisted of $1.5 billion of long-term notes.  Cimarex had no borrowings under its revolving credit facility and a cash balance of $800.7 million at year-end.  Debt was 31 percent of total capitalization2.

Proved reserves at December 31, 2018, totaled 591 million barrels of oil equivalent (MMBOE), up six percent year over year.  Proved developed reserves increased eight percent to 501 MMBOE.  Cimarex added 159 MMBOE through extensions and discoveries and deducted 23 MMBOE through net revisions resulting in reserve replacement of 168 percent of 2018 production.  Proved reserves are 85 percent proved developed.

On August 31, 2018, we closed on the sale of properties in Ward County, Texas, and have received $534.6 million in net cash proceeds adjusted for the resolution of all asserted defects as of December 31, 2018.  On November 18, 2018, Cimarex entered into a merger agreement to acquire Resolute Energy Corporation in a cash and stock transaction valued at $1.6 billion, including the assumption of Resolute's long-term debt, which was approximately $710 million.  The transaction is expected to close on March 1, 2019, and is subject to the approval of the Resolute shareholders and the satisfaction of certain regulatory approvals and other closing conditions.

Operations Update

Cimarex invested $1.57 billion in E&D in 2018--70 percent in the Permian region and 30 percent in the Mid-Continent. An additional $103 million was invested in midstream operations and other infrastructure in 2018.   Of the $1.57 billion of E&D investment in 2018, $1.35 billion (86 percent) went toward the drilling and completion of new wells.

During 2018, Cimarex participated in the drilling and completion of 349 gross (122 net) wells.  At year-end, 83 gross (28 net) wells were waiting on completion, of which 48 gross (8 net) were in the Mid-Continent and 35 gross (20 net) were in the Permian.  Cimarex currently operates 11 drilling rigs.

WELLS BROUGHT ON PRODUCTION BY REGION























Three Months Ended

December 31,



Twelve Months Ended

December 31,





2018



2017



2018



2017



















Gross wells

















Permian Basin



40





32





129





97



Mid-Continent



46





85





220





222







86





117





349





319



Net wells

















Permian Basin



32





14





80





55



Mid-Continent



6





10





42





43







38





24





122





98



Permian Region

Production from the Permian region averaged 147,404 BOE per day in the fourth quarter, a 31 percent increase from fourth quarter 2017. Oil volumes averaged 61,621 barrels per day, a 29 percent increase from fourth quarter 2017.  For the full year, production averaged 126,124 BOE per day, up 20 percent year over year.

Cimarex brought 40 gross (32 net) wells on production in the Permian region during the fourth quarter.  Activity in the fourth quarter included first production from 32 wells in the Wolfcamp, Avalon and Bone Spring formations. Of note is a 10,000-ft lateral, the Kingman 45 State Unit 3H, a Third Bone Spring test on the western side of Culberson County, Texas.  This new zone had average 30-day initial peak production of 2,917 BOE per day including 1,965 barrels of oil per day (67 percent).  Cimarex had additional success in the Third Bone Spring in Lea County, New Mexico, where three 5,000-ft laterals had an average 30-day peak initial production of 1,461 BOE per day (81 percent oil).

Cimarex brought 129 gross (80 net) wells on production in the Permian region in 2018.   About 70 percent of our operated wells were drilled from multi-well pads and our average lateral length on our operated wells in the Permian was 7,617 feet in 2018. Cimarex currently operates ten rigs in the region.   Please see our press release announcing our 2019 capital plans as well as our most recent presentation for more details.

Mid-Continent Region

Production from the Mid-Continent averaged 103,432 BOE per day for the fourth quarter, up 17 percent from fourth quarter 2017 and up six percent sequentially. Oil volumes averaged 18,122 barrels per day and represented 18 percent of the region's total equivalent production. For the full year, production averaged 95,307 BOE per day, up 12 percent year over year.

Wells brought on production during the fourth quarter totaled 46 gross (6 net) in the Mid-Continent region, bringing the total wells in 2018 to 220 gross (42 net). At the end of the quarter, 48 gross (8 net) wells were waiting on completion.

Activity in the region continues to focus on the Woodford and Meramec shale plays in western Oklahoma. Cimarex currently operates one rig in the Mid-Continent.  Please see our press release announcing our 2019 capital plans as well as our most recent presentation for more details.

Production by Region

Cimarex's average daily production and commodity price by region is summarized below:

DAILY PRODUCTION BY REGION























Three Months Ended

December 31,



Twelve Months Ended

December 31,





2018



2017



2018



2017



















Permian Basin

















Gas (MMcf)



296.4





232.6





253.7





217.9



Oil (Bbls)



61,621





47,642





52,339





44,577



NGL (Bbls)



36,380





25,747





31,505





24,269



Total Equivalent (BOE)



147,404





112,157





126,124





105,157





















Mid-Continent

















Gas (MMcf)



324.2





300.3





308.8





294.4



Oil (Bbls)



18,122





13,999





15,150





12,457



NGL (Bbls)



31,275





24,176





28,697





23,296



Total Equivalent (BOE)



103,432





88,225





95,307





84,822





















Total Company

















Gas (MMcf)



621.9





534.0





563.9





513.6



Oil (Bbls)



79,904





61,771





67,699





57,153



NGL (Bbls)



67,706





49,954





60,258





47,600



Total Equivalent (BOE)



251,254





200,729





221,946





190,354







AVERAGE REALIZED PRICE BY REGION























Three Months Ended

December 31,



Twelve Months Ended

December 31,





2018*



2017



2018*



2017



















Permian Basin

















Gas ($ per Mcf)



1.44





2.56





1.69





2.72



Oil ($ per Bbl)



47.17





51.38





54.95





46.96



NGL ($ per Bbl)



20.13





25.07





22.84





20.25





















Mid-Continent

















Gas ($ per Mcf)



2.82





2.60





2.23





2.78



Oil ($ per Bbl)



56.48





52.72





62.31





47.42



NGL ($ per Bbl)



21.38





26.73





21.67





23.02





















Total Company

















Gas ($ per Mcf)



2.16





2.58





1.99





2.76



Oil ($ per Bbl)



49.30





51.68





56.61





47.06



NGL ($ per Bbl)



20.71





25.88





22.28





21.61





*Realized prices for 2018 reflect the adoption of ASC 606. See Impact of ASC 606 table for a comparison of 2018 realized prices on a pre- and post-ASC 606 basis.

Other

The following table summarizes Cimarex's current hedge positions:





1Q19



2Q19



3Q19



4Q19



1Q20



2Q20

Gas Collars:

PEPL(3)

























Volume (MMBtu/d)

139,667



150,000



120,000



90,000



60,000



30,000



Wtd Avg Floor

$

2.04



$

2.03



$

1.94



$

1.94



$

1.96



$

1.95



Wtd Avg Ceiling

$

2.40



$

2.39



$

2.32



$

2.37



$

2.38



$

2.26





























El Paso Perm(3)

























Volume (MMBtu/d)

86,556



90,000



70,000



40,000



20,000



10,000



Wtd Avg Floor

$

1.67



$

1.67



$

1.49



$

1.40



$

1.45



$

1.50



Wtd Avg Ceiling

$

1.94



$

1.95



$

1.79



$

1.73



$

1.92



$

2.13





























Waha (3)

























Volume (MMBtu/d)

36,556



40,000



40,000



40,000



30,000



10,000



Wtd Avg Floor

$

1.40



$

1.41



$

1.41



$

1.41



$

1.43



$

1.50



Wtd Avg Ceiling

$

1.71



$

1.73



$

1.73



$

1.73



$

1.79



$

1.90



























Oil Collars:

WTI(4)

























Volume (Bbl/d)

31,689



33,000



26,000



18,000



10,000



2,000



Wtd Avg Floor

$

53.85



$

53.70



$

55.23



$

57.56



$

58.00



$

50.00



Wtd Avg Ceiling

$

66.79



$

66.62



$

69.46



$

70.90



$

73.20



$

62.60



























Oil Basis Swaps:

WTI Midland(5)

























Volume (Bbl/d)

29,000



29,000



24,000



16,000



7,000



7,000



Weighted Avg Differential

$

(5.46)



$

(5.46)



$

(6.50)



$

(7.79)



$

(0.40)



$

(0.40)

Conference call and webcast

Cimarex will host a conference call tomorrow, February 21, at 11:00 a.m. EST (9:00 a.m. MST) to discuss its fourth quarter and 2018 financial and operating results as well as management's outlook for 2019. The call will be webcast and accessible on the Cimarex website at www.cimarex.com. To join the live, interactive call, please dial 866-367-3053 ten minutes before the scheduled start time (callers in Canada dial 855-669-9657 and international callers dial 412-902-4216).

A replay will be available on the company's website.

Investor Presentation

For more details on Cimarex's 2018 results, please refer to the company's investor presentation available at www.cimarex.com.

About Cimarex Energy

Denver-based Cimarex Energy Co. is an independent oil and gas exploration and production company with principal operations in the Permian Basin and Mid-Continent areas of the U.S.

Forward-Looking Statements

This press release contains forward-looking statements, including statements regarding projected results and future events. These forward-looking statements are based on management's judgment as of the date of this press release and include certain risks and uncertainties.  Please refer to the company's Annual Report on Form 10-K for the year ended December 31, 2018, filed with the SEC, and other filings including our Current Reports on Form 8-K and Quarterly Reports on Form 10-Q, for a description of certain risk factors that may affect these forward-looking statements.

Actual results may differ materially from company projections and other forward-looking statements and can be affected by a variety of factors outside the control of the company including among other things: oil, NGL and natural gas price levels and volatility; higher than expected costs and expenses, including the availability and cost of services and materials; our ability to complete our pending acquisition of Resolute Energy ("Resolute") and to successfully integrate the business of Resolute; compliance with environmental and other regulations; costs and availability of third party facilities for gathering, processing, refining and transportation; risks associated with operating in one major geographic area; environmental liabilities; the ability to receive drilling and other permits and rights-of-way in a timely manner; development drilling and testing results; declines in the values of our oil and gas properties resulting in impairments; the potential for production decline rates to be greater than expected; performance of acquired properties and newly drilled wells; regulatory approvals, including regulatory restrictions on federal lands; legislative or regulatory changes, including initiatives related to hydraulic fracturing, emissions and disposal of produced water; unexpected future capital expenditures; economic and competitive conditions; the availability and cost of capital; the ability to obtain industry partners to jointly explore certain prospects, and the willingness and ability of those partners to meet capital obligations when requested; changes in estimates of proved reserves; derivative and hedging activities; the success of the company's risk management activities; title to properties; litigation; the ability to complete property sales or other transactions; the effectiveness of controls over financial reporting; and other factors discussed in the company's reports filed with the SEC. Cimarex Energy Co. encourages readers to consider the risks and uncertainties associated with projections and other forward-looking statements. In addition, the company assumes no obligation to publicly revise or update any forward-looking statements based on future events or circumstances.























1

Adjusted net income and adjusted cash flow from operations are non-GAAP financial measures.  See below for reconciliations of the related GAAP amounts. 

2

Debt to total capitalization is calculated by dividing long-term debt by long-term debt plus stockholders' equity. 

3

PEPL refers to Panhandle Eastern Pipe Line Tex/OK Mid-Continent index, El Paso Perm refers to El Paso Permian Basin index, and Waha refers to West Texas (Waha) Index, all as quoted in Platt's Inside FERC.

4

WTI refers to West Texas Intermediate oil price as quoted on the New York Mercantile Exchange.

5

Index price on basis swaps is WTI NYMEX less the weighted average WTI Midland differential, as quoted by Argus Americas Crude.

RECONCILIATION OF ADJUSTED NET INCOME

The following reconciles net income as reported under generally accepted accounting principles (GAAP) to adjusted net income (non-GAAP) for the periods indicated.



Three Months Ended

December 31,



Twelve Months Ended

December 31,



2018



2017



2018



2017



(in thousands, except per share data)

















Net income

$

316,182





$

174,696





$

791,851





$

494,329



Mark-to-market (gain) loss on open derivative positions

(161,516)





30,160





(110,388)





(22,843)



Loss on early extinguishment of debt





18









28,187



Asset Retirement Obligation





10,460









10,460



Impact of reduction in Federal statutory tax rate





(61,146)









(61,146)



Tax impact

35,049





(14,142)





24,948





(5,768)



Adjusted net income

$

189,715





$

140,046





$

706,411





$

443,219



Diluted earnings per share

$

3.32





$

1.83





$

8.32





$

5.19



Adjusted diluted earnings per share*

$

1.98





$

1.47





$

7.40





$

4.65



















Weighted-average number of shares outstanding:















Adjusted diluted**

95,675





95,363





95,523





95,265







Adjusted net income and adjusted diluted earnings per share exclude the noted items because management believes these items affect the comparability of operating results. The company discloses these non-GAAP financial measures as a useful adjunct to GAAP measures because:





a)

Management uses adjusted net income to evaluate the company's operating performance between periods and to compare the company's performance to other oil and gas exploration and production companies.

b) 

Adjusted net income is more comparable to earnings estimates provided by research analysts.





* Does not include adjustments resulting from application of the "two-class method" used to determine earnings per share under GAAP.





** Reflects the weighted-average number of common shares outstanding during the period as adjusted for the dilutive effects of outstanding stock options.

RECONCILIATION OF ADJUSTED CASH FLOW FROM OPERATIONS

The following table provides a reconciliation from generally accepted accounting principles (GAAP) measures of net cash provided by operating activities to adjusted cash flows from operations (non-GAAP) for the periods indicated.



Three Months Ended

December 31,



Twelve Months Ended

December 31,



2018



2017



2018



2017



(in thousands)

Net cash provided by operating activities

$

393,181





$

340,759





$

1,550,994





$

1,096,564



Change in operating assets and liabilities

34,971





16,339





(17,415)





89,067



















Adjusted cash flow from operations

$

428,152





$

357,098





$

1,533,579





$

1,185,631



Management uses the non-GAAP financial measure of adjusted cash flow from operations as a means of measuring our ability to fund our capital program and dividends, without fluctuations caused by changes in current assets and liabilities, which are included in the GAAP measure of net cash provided by operating activities. Management believes this non-GAAP financial measure provides useful information to investors for the same reason, and that it is also used by professional research analysts in providing investment recommendations pertaining to companies in the oil and gas exploration and production industry.

PROVED RESERVES



Gas

(MMcf)



Oil

(MBbls)



NGL

(MBbls)



Total

(MBOE)

December 31, 2017

1,607,635





137,238





153,860





559,037



Revisions of previous estimates

(132,577)





(4,348)





3,777





(22,667)



Extensions and discoveries

342,810





53,763





47,614





158,512



Purchases of reserves

3













1



Production

(205,837)





(24,710)





(21,994)





(81,010)



Sales of reserves

(20,713)





(15,405)





(3,821)





(22,678)



December 31, 2018

1,591,321





146,538





179,436





591,195



















Proved developed reserves:















December 31, 2017

1,334,510





114,116





126,227





462,761



December 31, 2018

1,398,729





116,339





151,566





501,027





















2018



2017



% Change





Standardized Measure ($ in millions)

4,015





3,285





22

%





Pre-tax PV-10 ($ in millions) *

4,739





3,725





27

%





















































Average prices used in Standardized Measure

2018



2017



% Change





Gas ($ per Mcf)

3.10





2.98





4

%





Oil ($ per Bbl)

65.56





51.34





28

%





NGL ($ per Bbl)

21.03





19.09





10

%







* Pre-tax PV-10 is a non-GAAP financial measure. Pre-tax PV-10 is comparable to the standardized measure, which is the most directly comparable GAAP financial measure. Pre-tax PV-10 is computed on the same basis as the standardized measure but without deducting future income taxes. As of December 31, 2018 and 2017, Cimarex's discounted future income taxes were $724.0 million and $439.8 million, respectively. Cimarex's standardized measure of discounted future net cash flows was $4,015.2 million at year-end 2018 and $3,285.0 million at year-end 2017. Management uses pre-tax PV-10 as one measure of the value of the company's proved reserves and to compare relative values of proved reserves to other exploration and production companies without regard to income taxes. Management believes pre-tax PV-10 is a useful measure for comparison of proved reserve values among companies because, unlike standardized measure, it excludes future income taxes that often depend on the unique income tax characteristics of the owner of the reserves rather than on the nature, location and quality of the reserves themselves. Management further believes that professional research analysts and rating agencies use pre-tax PV-10 in similar ways. However, pre-tax PV-10 is not a substitute for the standardized measure of discounted future net cash flows. Cimarex's pre-tax PV-10 and the standardized measure of discounted future net cash flows do not purport to present the fair value of its oil and natural gas reserves.

PROVED RESERVES BY REGION



Gas

(MMcf)



Oil

(MBbls)



NGL

(MBbls)



Total

(MBOE)

Permian Basin

727,985





116,378





96,533





334,241



Mid-Continent

861,440





29,908





82,826





256,307



Other

1,896





252





77





647





1,591,321





146,538





179,436





591,195



IMPACT OF ASC 606

Effective January 1, 2018, Cimarex adopted the provisions of Accounting Standards Codification 606, Revenue from Contracts with Customers ("ASC 606").  Application of ASC 606 has no impact on our net income or cash flows from operations; however, certain costs classified as Transportation, processing, and other operating expenses in the statement of operations under prior accounting standards are now reflected as deductions from revenue under ASC 606.  The following tables present certain Pre- and Post-ASC 606 amounts:

REVENUES







Three Months Ended

December 31,





2018



2017





Pre-ASC 606

Adoption



Post-ASC 606

Adoption



As Reported





(in thousands)

Oil sales



$

362,411





$

362,411





$

293,686



Gas sales



$

129,508





$

123,810





$

126,810



NGL sales



$

136,023





$

129,015





$

118,918



















Twelve Months Ended

December 31,





2018



2017





Pre-ASC 606

Adoption



Post-ASC 606

Adoption



As Reported





(in thousands)

Oil sales



$

1,398,813





$

1,398,813





$

981,646



Gas sales



$

425,233





$

408,751





$

516,936



NGL sales



$

518,410





$

490,081





$

375,421



 

AVERAGE REALIZED PRICE BY REGION







Three Months Ended

December 31,





2018



2017





Pre-ASC 606

Adoption



Post-ASC 606

Adoption



As Reported

Permian Basin













Gas ($ per Mcf)



1.60





1.44





2.56



Oil ($ per Bbl)



47.17





47.17





51.38



NGL ($ per Bbl)



21.94





20.13





25.07

















Mid-Continent













Gas ($ per Mcf)



2.86





2.82





2.60



Oil ($ per Bbl)



56.48





56.48





52.72



NGL ($ per Bbl)



21.70





21.38





26.73

















Total Company













Gas ($ per Mcf)



2.26





2.16





2.58



Oil ($ per Bbl)



49.30





49.30





51.68



NGL ($ per Bbl)



21.84





20.71





25.88



















Twelve Months Ended

December 31,





2018



2017





Pre-ASC 606

Adoption



Post-ASC 606

Adoption



As Reported

Permian Basin













Gas ($ per Mcf)



1.82





1.69





2.72



Oil ($ per Bbl)



54.95





54.95





46.96



NGL ($ per Bbl)



24.53





22.84





20.25

















Mid-Continent













Gas ($ per Mcf)



2.27





2.23





2.78



Oil ($ per Bbl)



62.31





62.31





47.42



NGL ($ per Bbl)



22.52





21.67





23.02

















Total Company













Gas ($ per Mcf)



2.07





1.99





2.76



Oil ($ per Bbl)



56.61





56.61





47.06



NGL ($ per Bbl)



23.57





22.28





21.61



 

TRANSPORTATION, PROCESSING, AND OTHER OPERATING EXPENSES







Three Months Ended

December 31,





2018



2017





Pre-ASC 606

Adoption



Post-ASC 606

Adoption



As Reported





(in thousands, except per BOE)

Transportation, processing, and other operating expenses



$

66,690





$

53,984





$

59,606



Per BOE



$

2.89





$

2.34





$

3.23



















Twelve Months Ended

December 31,





2018



2017





Pre-ASC 606 Adoption



Post-ASC 606 Adoption



As Reported





(in thousands, except per BOE)

Transportation, processing, and other operating expenses



$

245,613





$

200,802





$

231,640



Per BOE



$

3.03





$

2.48





$

3.33



 

OIL AND GAS CAPITALIZED EXPENDITURES















Three Months Ended

December 31,



Twelve Months Ended

December 31,



2018



2017



2018



2017



(in thousands)

Acquisitions:















Proved

$





$

678





$

62





$

938



Unproved

13,965





2,590





26,216





6,853





13,965





3,268





26,278





7,791



















Exploration and development:















Land and seismic

$

6,764





$

17,157





$

82,791





$

140,516



Exploration and development

373,555





326,855





1,487,453





1,140,548





380,319





344,012





1,570,244





1,281,064



















Property sales

(7,285)





(3,544)





(581,799)





(11,680)





$

386,999





$

343,736





$

1,014,723





$

1,277,175



 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (unaudited)























Three Months Ended

December 31,



Twelve Months Ended

December 31,





2018



2017



2018



2017





(in thousands, except per share information)

Revenues:

















Oil sales



$

362,411





$

293,686





$

1,398,813





$

981,646



Gas and NGL sales



252,825





245,728





898,832





892,357



Gas gathering and other



8,885





11,526





41,372





44,246







624,121





550,940





2,339,017





1,918,249



Costs and expenses:

















Depreciation, depletion, amortization, and accretion



180,060





142,482





597,615





461,655



Production



66,455





71,771





293,213





262,180



Transportation, processing, and other operating



53,984





59,606





200,802





231,640



Gas gathering and other



12,105





9,910





41,964





35,840



Taxes other than income



38,620





26,760





125,169





89,864



General and administrative



16,642





21,161





80,850





79,996



Stock compensation



6,633





6,637





22,895





26,256



(Gain) loss on derivative instruments, net



(157,505)





29,051





(85,959)





(21,210)



Other operating expense, net



30





337





15,500





1,314







217,024





367,715





1,292,049





1,167,535





















Operating income



407,097





183,225





1,046,968





750,714





















Other (income) and expense:

















Interest expense



17,387





16,836





68,224





74,821



Capitalized interest



(5,738)





(5,492)





(20,855)





(22,948)



Loss on early extinguishment of debt







18









28,187



Other, net



(8,192)





(2,338)





(22,908)





(11,342)





















Income before income tax



403,640





174,201





1,022,507





681,996



Income tax expense (benefit)



87,458





(495)





230,656





187,667



Net income



$

316,182





$

174,696





$

791,851





$

494,329





















Earnings per share to common stockholders:

















Basic



$

3.32





$

1.83





$

8.32





$

5.19



Diluted



$

3.32





$

1.83





$

8.32





$

5.19





















Dividends declared per share



$

0.18





$

0.08





$

0.68





$

0.32





















Weighted-average number of shares outstanding:

















Basic



93,897





93,569





93,793





93,466



Diluted



93,915





93,612





93,820





93,509





















Comprehensive income:

















Net income



$

316,182





$

174,696





$

791,851





$

494,329



Other comprehensive income (loss):

















Change in fair value of investments, net of tax



(1,985)





394





(1,444)





1,254



Total comprehensive income



$

314,197





$

175,090





$

790,407





$

495,583























 

CONDENSED CONSOLIDATED CASH FLOW STATEMENTS (unaudited)























Three Months Ended

December 31,



Twelve Months Ended

December 31,





2018



2017



2018



2017





(in thousands)

Cash flows from operating activities:

















Net income



$

316,182





$

174,696





$

791,851





$

494,329



Adjustments to reconcile net income to net cash provided by operating activities:

















Depreciation, depletion, amortization, and accretion



180,060





142,482





597,615





461,655



Deferred income taxes



90,465





2,311





233,280





190,479



Stock compensation



6,633





6,637





22,895





26,256



(Gain) loss on derivative instruments, net



(157,505)





29,051





(85,959)





(21,210)



Settlements on derivative instruments



(4,011)





1,109





(24,429)





(1,633)



Loss on early extinguishment of debt







18









28,187



Changes in non-current assets and liabilities



(535)





(253)





(1,779)





1,891



Other, net



(3,137)





1,047





105





5,677



Changes in operating assets and liabilities:

















Accounts receivable



17,193





(57,236)





5,421





(186,157)



Other current assets



(6,378)





1,441





(1,957)





(17,931)



Accounts payable and other current liabilities



(45,786)





39,456





13,951





115,021



Net cash provided by operating activities



393,181





340,759





1,550,994





1,096,564



Cash flows from investing activities:

















Oil and gas capital expenditures



(415,099)





(331,177)





(1,566,583)





(1,233,126)



Sales of oil and gas assets



7,285





3,544





580,652





11,680



Sales of other assets



2,782





391





3,772





901



Other capital expenditures



(28,422)





(14,020)





(103,459)





(45,352)



Net cash used by investing activities



(433,454)





(341,262)





(1,085,618)





(1,265,897)



Cash flows from financing activities:

















Borrowings of long-term debt















748,110



Repayments of long-term debt















(750,000)



Call premium, financing, and underwriting fees



(100)





(118)





(100)





(29,312)



Dividends paid



(17,205)





(7,789)





(55,243)





(30,532)



Employee withholding taxes paid upon the net settlement of equity-classified stock awards



(5,732)





(14,032)





(12,142)





(21,669)



Proceeds from exercise of stock options



30





168





2,241





394



Net cash used by financing activities



(23,007)





(21,771)





(65,244)





(83,009)



Net change in cash and cash equivalents



(63,280)





(22,274)





400,132





(252,342)



Cash and cash equivalents at beginning of period



863,946





422,808





400,534





652,876



Cash and cash equivalents at end of period



$

800,666





$

400,534





$

800,666





$

400,534



 

CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)















December 31,

2018



December 31,

2017

Assets



(in thousands, except share and per share information)

Current assets:









Cash and cash equivalents



$

800,666





$

400,534



Accounts receivable, net of allowance



454,200





460,174



Oil and gas well equipment and supplies



55,553





49,722



Derivative instruments



101,939





15,151



Other current assets



11,781





10,054



Total current assets



1,424,139





935,635



Oil and gas properties at cost, using the full cost method of accounting:









Proved properties



18,566,757





17,513,460



Unproved properties and properties under development, not being amortized



436,325





476,903







19,003,082





17,990,363



Less – accumulated depreciation, depletion, amortization, and impairment



(15,287,752)





(14,748,833)



Net oil and gas properties



3,715,330





3,241,530



Fixed assets, net of accumulated depreciation of $324,631 and $290,114, respectively



257,686





210,922



Goodwill



620,232





620,232



Derivative instruments



9,246





2,086



Other assets



35,451





32,234







$

6,062,084





$

5,042,639



Liabilities and Stockholders' Equity









Current liabilities:









Accounts payable



$

106,814





$

98,386



Accrued liabilities



379,455





351,849



Derivative instruments



27,627





42,066



Revenue payable



194,811





187,273



Total current liabilities



708,707





679,574



Long-term debt:









Principal



1,500,000





1,500,000



Less – unamortized debt issuance costs and discount



(11,446)





(13,080)



Long-term debt, net



1,488,554





1,486,920



Deferred income taxes



334,473





101,618



Derivative instruments



2,267





4,268



Other liabilities



198,297





201,981



Total liabilities



2,732,298





2,474,361













Stockholders' equity:









Preferred stock, $0.01 par value, 15,000,000 shares authorized, no shares issued









Common stock, $0.01 par value, 200,000,000 shares authorized, 95,755,797 and 95,437,434 shares issued, respectively



958





954



Additional paid-in capital



2,785,188





2,764,384



Retained earnings (accumulated deficit)



542,885





(199,259)



Accumulated other comprehensive income



755





2,199



Total stockholders' equity



3,329,786





2,568,278







$

6,062,084





$

5,042,639



 

View original content:http://www.prnewswire.com/news-releases/cimarex-reports-fourth-quarter-and-full-year-2018-results-300799193.html

SOURCE Cimarex Energy Co.

Weitere Themen