SM ENERGY REPORTS FIRST QUARTER 2024 RESULTS; EXCELLENT OPERATIONAL EXECUTION BOOSTS BOTTOM LINE RESULTS AND SUPPORTS HIGHER PRODUCTION, LOWER CAPITAL GUIDANCE

DENVER, May 2, 2024 /PRNewswire/ — SM Energy Company (the “Company”) (NYSE: SM) today announced operating and financial results for the first quarter 2024 and provided certain full year and second quarter 2024 guidance.

Excellent operational execution drove a great start to 2024. First quarter 2024 highlights include:

  • Net production was 13.2 MMBoe, or 145.1 MBoe/d, at 44% oil or 63.7 MBbls/d, which exceeded guidance. Higher than expected production was driven largely from South Texas through better performance from new wells and accelerated turn-in-lines due to faster drilling and completion times versus expectations.
  • Early year performance and capital efficiencies support increasing full year guidance for net production to 57-60 MMBoe (156-164 MBoe/d) and lowering full year guidance for capital expenditures to $1.14$1.18 billion.
  • The Company entered into an agreement providing it the option to increase its South Texas Austin Chalk acreage position by approximately 8,000 net acres through a drill-to-earn arrangement. The expanded position is located in a high oil/liquids content area.
  • Eleven new wells located in the high-liquids area of South Texas are demonstrating noteworthy early results. The peak 30-day initial production rate from one pad having three wells averaged 1,973 Boe/d per well with 46% oil and 70% liquids and from a 3-pad group having eight wells averaged 2,020 Boe/d per well with 49% oil and 77% liquids.
  • Net income was $131.2 million, or $1.13 per diluted common share, Adjusted net income(1) was $1.41 per diluted common share, net cash provided by operating activities was $276.0 million and Adjusted EBITDAX(1) was $409.0 million, all of which benefited from strong oil production and higher than expected oil and NGL prices.
  • Return of capital to stockholders during the quarter totaled $53.6 million through the repurchase of 712,235 shares of common stock in combination with the Company’s $0.18 per share quarterly dividend paid on February 5, 2024. Since announcing the return of capital program in September 2022, the Company has repurchased approximately 9.0 million shares, or 7% of shares then outstanding, and returned $428.8 million to stockholders, inclusive of dividends and common stock repurchases. Approximately $182.1 million remains available for repurchases under the Company’s stock repurchase program.
  • Net cash provided by operating activities of $276.0 million before net change in working capital of $97.7 million totaled $373.7 million(1) and capital expenditures of $332.4 million adjusted for a decrease in capital accruals of $(26.6) million were $305.8 million.(1) The Company completed 27 net wells compared to guidance of approximately 20 net wells.
  • Adjusted free cash flow(1) was $67.9 million, up 35% from the first quarter 2023.
  • Leverage remained low with the Net debt-to-Adjusted EBITDAX(1) ratio of 0.6 at quarter-end.
  • The Company received a Leadership level score of A- from the CDP for Supplier Engagement based on the CDP Climate Change Questionnaire 2023. This places SM Energy among the top 5% of companies in its CDP peer group for best practices to incentivize environmental change through supplier engagement.

President and Chief Executive Officer Herb Vogel comments: “Top-tier assets and excellent operational execution delivered strong financial results and kicked-off another great year. Seventy-nine percent of first quarter Adjusted free cash flow(1) was returned to stockholders while we maintained low leverage of 0.6 times. We are very well positioned to deliver on all of our 2024 objectives to create long term value as we focus on operational execution, successfully work to expand our top tier inventory and continue to prioritize a strong balance sheet.”

NET PRODUCTION BY OPERATING AREA



First Quarter 2024


Midland Basin

South Texas

Total

Oil (MBbl / MBbl/d)

4,363 / 47.9

1,431 / 15.7

5,795 / 63.7

Natural Gas (MMcf / MMcf/d)

14,475 / 159.1

16,670 / 183.2

31,145 / 342.3

NGLs (MBbl / MBbl/d)

3 / –

2,214 / 24.3

2,217 / 24.4

Total (MBoe / MBoe/d)

6,779 / 74.5

6,423 / 70.6

13,203 / 145.1

Note: Totals may not calculate due to rounding.



 

  • First quarter net production volumes were 13.2 MMBoe (145.1 MBoe/d), and were 44% oil (63.7 MBbls/d). Volumes were 51% from the Midland Basin and 49% from South Texas.
  • First quarter net production exceeded expectations due to strong performance and early completion of new wells in South Texas.

REALIZED PRICES BY OPERATING AREA




First Quarter 2024


Midland Basin

South Texas

Total

(Pre/Post-hedge)(1)

Oil ($/Bbl)

$76.13

$75.94

$76.09 / $76.52

Natural Gas ($/Mcf)

$2.80

$1.64

$2.18 / $2.57

NGLs ($/Bbl)

nm

$22.94

$22.94 / $22.28

Per Boe

$54.99

$29.08

$42.39 / $43.40

Note: Totals may not calculate due to rounding.



 

  • First quarter average realized price before the effect of hedges was $42.39 per Boe, and average realized price after the effect of hedges was $43.40 per Boe.(1)
  • First quarter benchmark pricing included NYMEX WTI at $76.96/Bbl, NYMEX Henry Hub natural gas at $2.24/MMBtu and OPIS Composite NGLs at $29.28/Bbl.
  • The effect of commodity net derivative settlements for the first quarter was a gain of $1.01 per Boe, or $13.3 million.

For additional operating metrics and regional detail, please see the Financial Highlights section below and the accompanying slide deck.

NET INCOME, NET INCOME PER SHARE AND NET CASH PROVIDED BY OPERATING ACTIVITIES

First quarter 2024 net income was $131.2 million, or $1.13 per diluted common share, compared with net income of $198.6 million, or $1.62 per diluted common share, for the same period in 2023. Production and realized pricing after the effect of net derivative settlements were similar in the year-over-year periods with the primary variance in net income attributable to a non-cash derivative gain in the prior year period compared with a non-cash net derivative loss in the current year period. The current year period also had slightly higher per unit DD&A costs.

First quarter 2024 net cash provided by operating activities of $276.0 million before net change in working capital of $97.7 million totaled $373.7 million(1) compared with net cash provided by operating activities of $331.6 million before net change in working capital of $26.2 million that totaled $357.9 million(1) for the same period in 2023. The $15.8 million, or 4%, increase in the current year period is primarily due to lower cash production costs and net interest, plus a tax refund.

ADJUSTED EBITDAX,(1) ADJUSTED NET INCOME,(1) AND NET DEBT-TO-ADJUSTED EBITDAX(1)

First quarter 2024 Adjusted EBITDAX(1) was $409.0 million, up $7.7 million, or 2%, from $401.4 million for the same period in 2023.

For the first three months of 2024, Adjusted net income(1) was $164.1 million, or $1.41 per diluted common share, compared with an Adjusted net income(1) of $162.2 million, or $1.33 per diluted common share, for the same period in 2023.

At March 31, 2024, Net debt-to-Adjusted EBITDAX(1) was 0.6 times.

FINANCIAL POSITION, LIQUIDITY, CAPITAL EXPENDITURES AND ADJUSTED FREE CASH FLOW(1)

On March 31, 2024, the outstanding principal amount of the Company’s long-term debt was $1.59 billion, with zero drawn on the Company’s senior secured revolving credit facility, and cash and cash equivalents were $506.3 million. Net debt(1) was $1.08 billion. Subsequent to quarter-end, the Company’s borrowing base and commitments under its senior secured revolving credit facility were reaffirmed at $2.50 billion and $1.25 billion, respectively, and combined with the quarter-end cash and cash equivalents balance, provided $1.75 billion in available liquidity.

First quarter 2024 capital expenditures of $332.4 million adjusted for decreased capital accruals of $(26.6) million totaled $305.8 million.(1) Capital activity during the quarter included drilling 29 net wells, of which 12 were in South Texas and 17 were in the Midland Basin, and adding 27 net flowing completions, of which 16 were in South Texas and 11 were in the Midland Basin.

First quarter 2024 cash flow from operations before net change in working capital totaled $373.7 million,(1) and capital expenditures before changes in accruals totaled $305.8 million,(1) delivering Adjusted free cash flow of $67.9 million.(1)

COMMODITY DERIVATIVES

As of April 25, 2024, commodity derivative positions for the second through fourth quarters of 2024 include:

SWAPS:

  • Oil: Approximately 5,870 MBbls, or approximately 30% of expected 2Q-4Q 2024 net oil production, is hedged to benchmark prices at an average price of $69.31/Bbl (weighted-average of collar floors and swaps) to $81.91/Bbl (weighted-average of collar ceilings and swaps), excluding basis swaps.
  • Natural gas: Approximately 25,050 BBtu, or approximately 25% of expected 2Q-4Q 2024 net natural gas production, is hedged to benchmark prices at an average price of $3.41/MMBtu (weighted-average of collar floors and swaps, excluding basis swaps).

BASIS SWAPS:

  • Oil, Midland Basin differential: Approximately 3,660 MBbls of expected 2Q-4Q 2024 net oil production are hedged to the local price point at a positive weighted-average price of $1.21/Bbl basis.
  • Gas, WAHA differential: Approximately 15,870 BBtu of expected 2Q-4Q 2024 net natural gas production are hedged to WAHA at a weighted-average price of ($0.93)/MMBtu basis.
  • Gas, HSC differential: Approximately 12,490 BBtu of expected 2Q-4Q 2024 net natural gas production are hedged to HSC at a weighted-average price of ($0.35)/MMBtu basis.

A detailed schedule of these and additional derivative positions are provided in the 1Q24 accompanying slide deck.

2024 OPERATING PLAN AND GUIDANCE

The Company is unable to provide a reconciliation of forward-looking non-GAAP capital expenditures because components of the calculation are inherently unpredictable, such as changes to, and timing of, capital accruals. The inability to project certain components of the calculation would significantly affect the accuracy of a reconciliation.

UPDATED GUIDANCE FULL YEAR 2024:

  • Full year guidance for net production is increased 2% at the mid-point to 57-60 MMBoe or 156-164 MBoe/d at ~44% oil.
  • Full year guidance for capital expenditures (net of the change in capital accruals),(1) excluding acquisitions, is reduced 2% at the mid-point to $1.14$1.18 billion.
  • Full year guidance for transportation expense per Boe is reduced 9% at the mid-point to $2.10-2.20 per Boe.
  • Other line items remain unchanged.

GUIDANCE SECOND QUARTER 2024:

  • Capital expenditures (net of the change in capital accruals),(1) excluding acquisitions: approximately $315$325 million. In the second quarter of 2024, the Company expects to drill approximately 31 net wells, of which 9 are planned for South Texas and 22 are planned for the Midland Basin, and turn-in-line approximately 38 net wells, of which 10 are planned for South Texas and 28 are planned for the Midland Basin.
  • Production: Approximately 14.1-14.3 MMBoe or 155-157 MBoe/d, at approximately 44% oil and 60% liquids.

UPCOMING EVENTS

EARNINGS Q&A WEBCAST AND CONFERENCE CALL

May 3, 2024 – Please join SM Energy management at 8:00 a.m. Mountain time/10:00 a.m. Eastern time for the first quarter 2024 financial and operating results Q&A session. This discussion will be accessible via:

CONFERENCE PARTICIPATION

June 4, 2024 – RBCCM 2024 Global Energy, Power and Infrastructure Conference. Chief Financial Officer Wade Pursell will host a breakout session at 12:00 p.m. Mountain time/2:00 p.m. Eastern time and will also meet with investors in one-on-one settings. The event will not be webcast. The Company will post an investor presentation to its website the morning of the event.

June 5 – 6, 2024 – BofA Securities 2024 Energy Credit Conference. Chief Financial Officer Wade Pursell will be meeting with investors in one-on-one settings. The event will not be webcast.

DISCLOSURES

FORWARD LOOKING STATEMENTS

This release contains forward-looking statements within the meaning of securities laws. The words “anticipate,” “deliver,” “demonstrate,” “establish,” “estimate,” “expects,” “goal,” “generate,” “maintain,” “objectives,” “optimize,” “plan,” “target,” and similar expressions are intended to identify forward-looking statements. Forward-looking statements in this release include, among other things: projections for the full year and second quarter 2024, including guidance for capital expenditures, production, transportation expense, the number of wells expected to be drilled and completed in each of our operating areas, and the percent of future production to be hedged. 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. Future results may be impacted by the risks discussed in the Risk Factors section of SM Energy’s most recent Annual Report on Form 10-K, and 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 release. 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.

FOOTNOTE 1

Indicates a non-GAAP measure or metric. Please refer below to the section “Definitions of non-GAAP Measures and Metrics as Calculated by the Company” in Financials Highlights for additional information.

ABOUT THE COMPANY

SM Energy Company is an independent energy company engaged in the acquisition, exploration, development, and production of oil, gas, and NGLs in the state of Texas. SM Energy routinely posts important information about the Company on its website. For more information about SM Energy, please visit its website at www.sm-energy.com.

SM ENERGY INVESTOR CONTACTS

Jennifer Martin Samuels, [email protected], 303-864-2507

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS (UNAUDITED)

March 31, 2024


Condensed Consolidated Balance Sheets




(in thousands, except share data)

March 31,


December 31,

ASSETS

2024


2023

Current assets:




Cash and cash equivalents

$            506,252


$            616,164

Accounts receivable

241,731


231,165

Derivative assets

33,913


56,442

Prepaid expenses and other

11,149


12,668

Total current assets

793,045


916,439

Property and equipment (successful efforts method):




Proved oil and gas properties

11,756,523


11,477,358

Accumulated depletion, depreciation, and amortization

(6,994,005)


(6,830,253)

Unproved oil and gas properties, net of valuation allowance of $34,934 and $35,362, respectively

335,755


335,620

Wells in progress

380,419


358,080

Other property and equipment, net of accumulated depreciation of $60,606 and $59,669, respectively

34,905


35,615

Total property and equipment, net

5,513,597


5,376,420

Noncurrent assets:




Derivative assets

7,198


8,672

Other noncurrent assets

84,618


78,454

Total noncurrent assets

91,816


87,126

Total assets

$         6,398,458


$         6,379,985

LIABILITIES AND STOCKHOLDERS’ EQUITY




Current liabilities:




Accounts payable and accrued expenses

$            496,361


$            611,598

Derivative liabilities

24,108


6,789

Other current liabilities

15,615


15,425

Total current liabilities

536,084


633,812

Noncurrent liabilities:




Revolving credit facility


Senior Notes, net

1,576,115


1,575,334

Asset retirement obligations

124,085


118,774

Net deferred tax liabilities

397,296


369,903

Derivative liabilities

1,369


1,273

Other noncurrent liabilities

65,258


65,039

Total noncurrent liabilities

2,164,123


2,130,323

Stockholders’ equity:




Common stock, $0.01 par value – authorized: 200,000,000 shares; issued and outstanding:

115,036,144 and 115,745,393 shares, respectively

1,150


1,157

Additional paid-in capital

1,536,929


1,565,021

Retained earnings

2,162,771


2,052,279

Accumulated other comprehensive loss

(2,599)


(2,607)

Total stockholders’ equity

3,698,251


3,615,850

Total liabilities and stockholders’ equity

$         6,398,458


$         6,379,985

 

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS (UNAUDITED)

March 31, 2024


Condensed Consolidated Statements of Operations

(in thousands, except per share data)

For the Three Months Ended

March 31,


2024


2023

Operating revenues and other income:




Oil, gas, and NGL production revenue

$         559,596


$         570,778

Other operating income

274


2,727

Total operating revenues and other income

559,870


573,505

Operating expenses:




Oil, gas, and NGL production expense

137,375


142,348

Depletion, depreciation, amortization, and asset retirement obligation liability accretion

166,188


154,189

Exploration (1)

18,581


18,428

General and administrative (1)

30,178


27,669

Net derivative (gain) loss (2)

28,145


(51,329)

Other operating expense, net

1,008


10,153

Total operating expenses

381,475


301,458

Income from operations

178,395


272,047

Interest expense

(21,873)


(22,459)

Interest income

6,770


4,702

Other non-operating expense

(24)


(232)

Income before income taxes

163,268


254,058

Income tax expense

(32,069)


(55,506)

Net income

$         131,199


$         198,552





Basic weighted-average common shares outstanding

115,642


121,671

Diluted weighted-average common shares outstanding

116,456


122,294

Basic net income per common share

$                1.13


$                1.63

Diluted net income per common share

$                1.13


$                1.62

Net dividends declared per common share

$                0.18


$                0.15





(1)  Non-cash stock-based compensation included in:




Exploration expense

$              1,125


$                 951

General and administrative expense

3,893


3,367

Total non-cash stock-based compensation

$              5,018


$              4,318





(2)  The net derivative (gain) loss line item consists of the following:




Net derivative settlement gain

$          (13,274)


$            (5,076)

Net (gain) loss on fair value changes

41,419


(46,253)

Total net derivative (gain) loss

$            28,145


$          (51,329)

 

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS (UNAUDITED)

March 31, 2024


Condensed Consolidated Statements of Stockholders’ Equity

(in thousands, except share data and dividends per share)





Additional

Paid-in

Capital


Retained

Earnings


Accumulated

Other

Comprehensive

Loss


Total

Stockholders’

Equity


Common Stock






Shares


Amount





Balances, December 31, 2023

115,745,393


$           1,157


$   1,565,021


$   2,052,279


$               (2,607)


$      3,615,850

Net income




131,199



131,199

Other comprehensive income





8


8

Net cash dividends declared, $0.18 per share




(20,707)



(20,707)

Issuance of common stock upon vesting

of RSUs, net of shares used for tax withholdings

1,147



(22)




(22)

Stock-based compensation expense

1,839



5,018




5,018

Purchase of shares under Stock Repurchase Program

(712,235)


(7)


(33,088)




(33,095)

Balances, March 31, 2024

115,036,144


$           1,150


$   1,536,929


$   2,162,771


$               (2,599)


$      3,698,251





Additional

Paid-in Capital




Accumulated

Other

Comprehensive

Loss


Total

Stockholders’

Equity


Common Stock



Retained

Earnings




Shares


Amount





Balances, December 31, 2022

121,931,676


$           1,219


$   1,779,703


$   1,308,558


$               (4,022)


$      3,085,458

Net income




198,552



198,552

Other comprehensive income





13


13

Net cash dividends declared, $0.15 per share




(18,078)



(18,078)

Stock-based compensation expense



4,318




4,318

Purchase of shares under Stock Repurchase Program

(1,413,758)


(14)


(40,454)




(40,468)

Balances, March 31, 2023

120,517,918


$           1,205


$   1,743,567


$   1,489,032


$               (4,009)


$      3,229,795

 

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS (UNAUDITED)

March 31, 2024


Condensed Consolidated Statements of Cash Flows




(in thousands)

For the Three Months Ended

March 31,


2024


2023

Cash flows from operating activities:




Net income

$         131,199


$         198,552

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




Depletion, depreciation, amortization, and asset retirement obligation liability accretion

166,188


154,189

Stock-based compensation expense

5,018


4,318

Net derivative (gain) loss

28,145


(51,329)

Net derivative settlement gain

13,274


5,076

Amortization of deferred financing costs

1,371


1,371

Deferred income taxes

27,391


49,968

Other, net

1,102


(4,295)

Net change in working capital

(97,688)


(26,216)

Net cash provided by operating activities

276,000


331,634





Cash flows from investing activities:




Capital expenditures

(332,365)


(240,712)

Other, net

77


307

Net cash used in investing activities

(332,288)


(240,405)





Cash flows from financing activities:




Repurchase of common stock

(32,768)


(40,068)

Dividends paid

(20,834)


(18,290)

Net share settlement from issuance of stock awards

(22)


Net cash used in financing activities

(53,624)


(58,358)





Net change in cash, cash equivalents, and restricted cash

(109,912)


32,871

Cash, cash equivalents, and restricted cash at beginning of period

616,164


444,998

Cash, cash equivalents, and restricted cash at end of period

$         506,252


$         477,869





Supplemental schedule of additional cash flow information:




Operating activities:




Cash paid for interest, net of capitalized interest

$          (32,986)


$          (33,882)

Net cash refunded (paid) for income taxes

$              3,292


$                  (50)

Investing activities:




Changes in capital expenditure accruals

$          (26,569)


$            66,873

 

DEFINITIONS OF NON-GAAP MEASURES AND METRICS AS CALCULATED BY THE COMPANY

To supplement the presentation of its financial results prepared in accordance with U.S. generally accepted accounting principles (GAAP), the Company provides certain non-GAAP measures and metrics, which are used by management and the investment community to assess the Company’s financial condition, results of operations, and cash flows, as well as compare performance from period to period and across the Company’s peer group. The Company believes these measures and metrics are widely used by the investment community, including investors, research analysts and others, to evaluate and compare recurring financial results among upstream oil and gas companies in making investment decisions or recommendations. These measures and metrics, as presented, may have differing calculations among companies and investment professionals and may not be directly comparable to the same measures and metrics provided by others. A non-GAAP measure should not be considered in isolation or as a substitute for the most directly comparable GAAP measure or any other measure of a company’s financial or operating performance presented in accordance with GAAP. Reconciliations of the Company’s non-GAAP measures to the most directly comparable GAAP measure is presented below. These measures may not be comparable to similarly titled measures of other companies.

Adjusted EBITDAX: Adjusted EBITDAX is calculated as net income 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 the Company believes affect the comparability of operating results and can exclude 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 believes provides useful additional information to investors and analysts, as a performance measure, for analysis of the Company’s ability to internally generate funds for exploration, development, acquisitions, and to service debt. The Company is also subject to financial covenants under the Company’s Credit Agreement, a material source of liquidity for the Company, based on Adjusted EBITDAX ratios. Please reference the Company’s first quarter 2024 Form 10-Q and the most recent Annual Report on Form 10-K for discussion of the Credit Agreement and its covenants.

Adjusted free cash flow: Adjusted free cash flow is calculated as net cash provided by operating activities before net change in working capital less capital expenditures before changes in accruals. The Company uses this measure as representative of the cash from operations, in excess of capital expenditures that provides liquidity to fund discretionary obligations such as debt reduction, returning cash to stockholders or expanding the business.

Adjusted net income and Adjusted net income per diluted common share: Adjusted net income and Adjusted net income per diluted common share 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, gains and losses on extinguishment of debt, and accruals for non-recurring matters. The Company uses these measures to evaluate the comparability of the Company’s ongoing operational results and trends and believes these measures provide useful information to investors for analysis of the Company’s fundamental business on a recurring basis.

Net debt: Net debt is calculated as the total principal amount of outstanding senior notes plus amounts drawn on the revolving credit facility less cash and cash equivalents (also referred to as total funded debt). The Company uses net debt as a measure of financial position and believes this measure provides useful additional information to investors to evaluate the Company’s capital structure and financial leverage.

Net debt-to-Adjusted EBITDAX: Net debt-to-Adjusted EBITDAX is calculated as Net Debt (defined above) divided by Adjusted EBITDAX (defined above) for the trailing twelve-month period (also referred to as leverage ratio). A variation of this calculation is a financial covenant under the Company’s Credit Agreement. The Company and the investment community may use this metric in understanding the Company’s ability to service its debt and identify trends in its leverage position. The Company reconciles the two non-GAAP measure components of this calculation.

Post-hedge: Post-hedge is calculated as the average realized price after the effects of commodity net derivative settlements. The Company believes this metric is useful to management and the investment community to understand the effects of commodity net derivative settlements on average realized price. 

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS (UNAUDITED)

March 31, 2024











Production Data











For the Three Months Ended


Percent Change

 Between


March 31,


December 31,


March 31,


1Q24 &

4Q23


1Q24 &

1Q23


2024


2023


2023



Realized sales price (before the effect of net derivative settlements):

Oil (per Bbl)

$               76.09


$               77.41


$               74.31


(2) %


2 %

Gas (per Mcf)

$                 2.18


$                 2.47


$                 2.91


(12) %


(25) %

NGLs (per Bbl)

$               22.94


$               21.92


$               26.24


5 %


(13) %

Equivalent (per Boe)

$               42.39


$               42.99


$               43.31


(1) %


(2) %

Realized sales price (including the effect of net derivative settlements):

Oil (per Bbl)

$               76.52


$               76.31


$               73.21


— %


5 %

Gas (per Mcf)

$                 2.57


$                 2.81


$                 3.26


(9) %


(21) %

NGLs (per Bbl)

$               22.28


$               22.57


$               26.24


(1) %


(15) %

Equivalent (per Boe)

$               43.40


$               43.45


$               43.70


— %


(1) %

Net production volumes: (1)

Oil (MMBbl)

5.8


6.1


5.7


(5) %


2 %

Gas (Bcf)

31.1


33.5


32.2


(7) %


(3) %

NGLs (MMBbl)

2.2


2.5


2.1


(10) %


3 %

Equivalent (MMBoe)

13.2


14.1


13.2


(6) %


— %

Average net daily production: (1)

Oil (MBbl per day)

63.7


66.0


62.9


(4) %


1 %

Gas (MMcf per day)

342.3


364.1


358.1


(6) %


(4) %

NGLs (MBbl per day)

24.4


26.7


23.8


(9) %


2 %

Equivalent (MBoe per day)

145.1


153.5


146.4


(5) %


(1) %

Per Boe data:










Lease operating expense

$                 5.54


$                 5.31


$                 5.16


4 %


7 %

Transportation costs

$                 2.07


$                 2.08


$                 2.81


— %


(26) %

Production taxes

$                 1.90


$                 1.97


$                 2.02


(4) %


(6) %

Ad valorem tax expense

$                 0.89


$                 0.37


$                 0.81


141 %


10 %

General and administrative (2)

$                 2.29


$                 2.60


$                 2.10


(12) %


9 %

Net derivative settlement gain

$                 1.01


$                 0.46


$                 0.39


120 %


159 %

Depletion, depreciation, amortization, and asset retirement obligation liability accretion

$               12.59


$               13.39


$               11.70


(6) %


8 %











(1) Amounts and percentage changes may not calculate due to rounding.

(2) Includes non-cash stock-based compensation expense per Boe of $0.29, $0.33, and $0.26 for the three months ended March 31, 2024, December 31, 2023, and March 31, 2023, respectively.

 

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS (UNAUDITED)

March 31, 2024




Adjusted EBITDAX Reconciliation (1)






(in thousands)












Reconciliation of net income (GAAP) and net cash provided by operating activities (GAAP) to Adjusted EBITDAX (non-GAAP):

For the Three Months

Ended March 31,


For the Trailing

Twelve Months

Ended March 31,


2024


2023


2024

Net income (GAAP)

$           131,199


$           198,552


$                750,527

Interest expense

21,873


22,459


91,044

Interest income

(6,770)


(4,702)


(21,922)

Income tax expense

32,069


55,506


72,885

Depletion, depreciation, amortization, and asset retirement obligation liability accretion

166,188


154,189


702,480

Exploration (2)

17,456


17,477


55,312

Stock-based compensation expense

5,018


4,318


20,950

Net derivative (gain) loss

28,145


(51,329)


11,320

Net derivative settlement gain

13,274


5,076


35,119

Other, net

597


(152)


2,246

Adjusted EBITDAX (non-GAAP)

$           409,049


$           401,394


$             1,719,961

Interest expense

(21,873)


(22,459)


(91,044)

Interest income

6,770


4,702


21,922

Income tax expense

(32,069)


(55,506)


(72,885)

Exploration (2)(3)

(9,539)


(8,181)


(47,825)

Amortization of deferred financing costs

1,371


1,371


5,486

Deferred income taxes

27,391


49,968


65,679

Other, net

(7,412)


(13,439)


(6,511)

Net change in working capital

(97,688)


(26,216)


(76,023)

Net cash provided by operating activities (GAAP)

$           276,000


$           331,634


$             1,518,760


(1) See “Definitions of non-GAAP Measures and Metrics as Calculated by the Company” above.

(2)  Stock-based compensation expense is a component of the exploration expense and general and administrative expense line items on the unaudited condensed consolidated statements of operations. Therefore, the exploration line items shown in the reconciliation above will vary from the amount shown on the unaudited condensed consolidated statements of operations for the component of stock-based compensation expense recorded to exploration expense.

(3)  For the periods presented, amounts exclude certain capital expenditures related to unsuccessful exploration activity.

 

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS (UNAUDITED)

March 31, 2024


Reconciliation of Net Income to Adjusted Net Income (1)




(in thousands, except per share data)









For the Three Months Ended

March 31,


2024


2023

Net income (GAAP)

$                131,199


$                198,552

Net derivative (gain) loss

28,145


(51,329)

Net derivative settlement gain

13,274


5,076

Other, net

597


(152)

Tax effect of adjustments (2)

(9,117)


10,070

Adjusted net income (non-GAAP)

$                164,098


$                162,217





Diluted net income per common share (GAAP)

$                       1.13


$                       1.62

Net derivative (gain) loss

0.24


(0.42)

Net derivative settlement gain

0.11


0.04

Other, net

0.01


0.01

Tax effect of adjustments (2)

(0.08)


0.08

Adjusted net income per diluted common share (non-GAAP)

$                       1.41


$                       1.33





Basic weighted-average common shares outstanding

115,642


121,671

Diluted weighted-average common shares outstanding

116,456


122,294





Note: Amounts may not calculate due to rounding.








(1) See “Definitions of non-GAAP Measures and Metrics as Calculated by the Company” above.

(2) The tax effect of adjustments for each of the three months ended March 31, 2024, and 2023, was calculated using a tax rate of 21.7%. This rate approximates the Company’s statutory tax rate for the respective periods, as adjusted for ordinary permanent differences.

 

Reconciliation of Total Principal Amount of Debt to Net Debt (1)


(in thousands)



As of March 31, 2024

Principal amount of Senior Notes (2)

$                               1,585,144

Revolving credit facility (2)

Total principal amount of debt (GAAP)

1,585,144

Less: Cash and cash equivalents

506,252

Net Debt (non-GAAP)

$                               1,078,892


(1) See “Definitions of non-GAAP Measures and Metrics as Calculated by the Company” above.

(2) Amounts are from Note 5 – Long-Term Debt in Part I, Item I of the Company’s Form 10-Q as of March 31, 2024.

 

SM ENERGY COMPANY

FINANCIAL HIGHLIGHTS (UNAUDITED)

March 31, 2024


Adjusted Free Cash Flow (1)




(in thousands)





For the Three Months Ended

March 31,


2024


2023

Net cash provided by operating activities (GAAP)

$              276,000


$              331,634

Net change in working capital

97,688


26,216

Cash flow from operations before net change in working capital (non-GAAP)

373,688


357,850





Capital expenditures (GAAP)

332,365


240,712

Changes in capital expenditure accruals

(26,569)


66,873

Capital expenditures before changes in accruals (non-GAAP)

305,796


307,585





Adjusted free cash flow (non-GAAP)

$                67,892


$                50,265


(1) See “Definitions of non-GAAP Measures and Metrics as Calculated by the Company” above.

 

SM Logo

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/sm-energy-reports-first-quarter-2024-results-excellent-operational-execution-boosts-bottom-line-results-and-supports-higher-production-lower-capital-guidance-302134821.html

SOURCE SM Energy Company

rt

Featured image: Megapixl © lpm

Disclaimer