EX-99.1 2 dex991.htm NEWS RELEASE News Release

Exhibit 99.1

[XTO Logo Here]

NEWS RELEASE

 

 

For Immediate Release

Number: 10-07

XTO ENERGY ANNOUNCES 1Q EARNINGS AND PRODUCTION

FORT WORTH, TX (May 5, 2010) - XTO Energy Inc. (NYSE-XTO) today reported first quarter 2010 production of 2.90 billion cubic feet equivalent (Bcfe) per day, up 6% from the first quarter 2009 level of 2.73 Bcfe per day, and up 1% sequentially from 2.88 Bcfe per day in fourth quarter 2009. Total revenues for the first quarter were $2.00 billion, a 7% decrease from $2.16 billion the prior year. Earnings for the quarter were $330 million, or $0.56 per share ($0.56 diluted), compared with first quarter 2009 earnings of $486 million, or $0.84 per share ($0.83 diluted). After adjusting for a $13 million ($8 million after tax) non-cash derivative fair value gain, adjusted earnings for first quarter 2010 were $322 million, or $0.55 per share ($0.55 diluted), compared to first quarter 2009 adjusted earnings of $531 million, or $0.92 per share ($0.91 diluted).1

Operating income for the quarter was $656 million, a 26% decrease from first quarter 2009 operating income of $881 million. Operating cash flow was $1.25 billion, down 16% from 2009 first quarter comparable operating cash flow of $1.49 billion.1

First quarter daily gas production averaged 2.40 billion cubic feet (Bcf), up 8% from first quarter 2009 daily production of 2.23 Bcf. Daily oil production for the first quarter was 64.3 thousand barrels, a 2% decrease from the first quarter 2009 level of 65.6 thousand barrels. During the quarter, natural gas liquids production was 20.0 thousand barrels per day, a 9% increase from the prior year quarter rate of 18.3 thousand barrels per day.


Page 2

XTO Energy Announces 1Q Earnings and Production

The average gas price for the first quarter decreased 12% to $6.35 per thousand cubic feet (Mcf) from $7.24 per Mcf in first quarter 2009. The first quarter average oil price was $92.49 per barrel, a 12% decrease from last year’s first quarter average price of $104.59. Natural gas liquids prices averaged $43.18 per barrel for the quarter, 81% higher than the 2009 quarter average price of $23.84.

* * *

XTO Energy Inc. is a domestic energy producer engaged in the acquisition, development and discovery of quality, long-lived oil and natural gas properties in the United States.

 

1 Adjusted earnings and operating cash flow are non-GAAP financial measures. See the end of this release for further explanation and reconciliation of these measures.

 

Contacts:

   
Louis G. Baldwin   Gary D. Simpson   Thomas E. Covington
Executive Vice President &   Senior Vice President   Vice President
Chief Financial Officer   Investor Relations & Finance   Investor Relations
XTO Energy Inc.   XTO Energy Inc.   XTO Energy Inc.
817/870-2800   817/870-2800   817/870-2800

Statements made in this news release may include forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements are based on assumptions and estimates that management believes are reasonable based on currently available information; however, management’s assumptions and the Company’s future performance are both subject to a wide range of business risks and uncertainties and there is no assurance that these goals and projections can or will be met. Any number of factors could cause actual results to differ materially from those in the forward-looking statements. The Company undertakes no obligation to publicly update or revise any forward-looking statements. Further information on risks and uncertainties is available in the Company’s filings with the Securities and Exchange Commission, which are incorporated by this reference as though fully set forth herein.


XTO ENERGY INC.

Consolidated Income Statements (Unaudited)

 

 

     Three Months Ended
March 31
 
(in millions, except production, per share and per unit data)    2010     2009  

REVENUES

    

Gas and natural gas liquids

   $ 1,448      $ 1,491   

Oil and condensate

     535        618   

Gas gathering, processing and marketing

     20        54   

Other

     (2     (2
                

Total Revenues

     2,001        2,161   
                

EXPENSES

    

Production

     255        256   

Taxes, transportation and other

     186        161   

Exploration (a)

     13        34   

Depreciation, depletion and amortization

     753        699   

Accretion of discount in asset retirement obligation

     10        10   

Gas gathering and processing

     36        29   

General and administrative (b)

     98        97   

Derivative fair value (gain) loss (c)

     (6     (6
                

Total Expenses

     1,345        1,280   
                

OPERATING INCOME

     656        881   
                

OTHER EXPENSE

    

Interest expense, net (d)

     139        126   
                

INCOME BEFORE INCOME TAX

     517        755   
                

INCOME TAX EXPENSE

    

Current (e)

     77        118   

Deferred

     110        151   
                

Total Income Tax Expense

     187        269   
                

NET INCOME

   $ 330      $ 486   
                

EARNINGS PER COMMON SHARE (f)

    

Basic

   $ 0.56      $ 0.84   
                

Diluted

   $ 0.56      $ 0.83   
                

Average Daily Production

    

Gas (Mcf)

     2,397,918        2,227,799   

Natural Gas Liquids (Bbls)

     19,980        18,303   

Oil (Bbls)

     64,327        65,629   

Natural Gas Equivalents (Mcfe)

     2,903,761        2,731,392   

Average Sales Prices (g)

    

Gas (per Mcf)

   $ 6.35      $ 7.24   

Natural Gas Liquids (per Bbl)

   $ 43.18      $ 23.84   

Oil (per Bbl)

   $ 92.49      $ 104.59   

Natural Gas Equivalents (per Mcfe)

   $ 7.59      $ 8.58   


XTO ENERGY INC.

Consolidated Statements of Cash Flows (Unaudited)

 

 

     Three Months Ended
March 31
 
(in millions)    2010     2009  

OPERATING ACTIVITIES

    

Net income

   $ 330      $ 486   

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

    

Depreciation, depletion and amortization

     753        699   

Accretion of discount in asset retirement obligation

     10        10   

Non-cash incentive compensation

     38        40   

Dry hole expense

     3        20   

Deferred income tax

     110        151   

Non-cash derivative fair value (gain) loss

     (13     79   

Gain on extinguishment of debt

     —          (9

Other non-cash items

     4        (5

Changes in operating assets and liabilities (1)

     (7     1,971   
                

Cash Provided by Operating Activities

     1,228        3,442   
                

INVESTING ACTIVITIES

    

Proceeds from sale of property and equipment

     —          2   

Property acquisitions

     (44     (94

Development costs, capitalized exploration costs and dry hole expense

     (670     (1,076

Other property and asset additions

     (88     (209
                

Cash Used by Investing Activities

     (802     (1,377
                

FINANCING ACTIVITIES

    

Proceeds from long-term debt

     2,354        2,115   

Payments on long-term debt

     (2,636     (3,979

Dividends

     (73     (69

Proceeds from exercise of stock options and warrants

     9        1   

Payments upon exercise of stock options

     (2     —     

Excess tax benefit on exercise of stock options or vesting of stock awards

     2        —     

Other, primarily decrease in cash overdrafts

     (56     (149
                

Cash Used by Financing Activities

     (402     (2,081
                

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

     24        (16

Cash and Cash Equivalents, Beginning of Period

     9        25   
                

Cash and Cash Equivalents, End of Period

   $ 33      $ 9   
                

(1)    Changes in Operating Assets and Liabilities

    

Accounts receivable

   $ (84   $ 258   

Other current assets

     63        138   

Other operating assets and liabilities

     (21     (20

Current liabilities

     35        (63

Change in current assets from early settlement of hedges, net of amortization

     —          1,658   
                
   $ (7   $ 1,971   
                


XTO ENERGY INC.

Consolidated Balance Sheets

 

 

      March 31,
2010
    December 31,
2009
 
(in millions, except shares)    (Unaudited)        

ASSETS

    

Current Assets:

    

Cash and cash equivalents

   $ 33      $ 9   

Accounts receivable, net

     1,050        965   

Derivative fair value

     1,451        1,222   

Current income tax receivable

     101        170   

Other

     185        182   
                

Total Current Assets

     2,820        2,548   
                

Property and Equipment, at cost – successful efforts method:

    

Proved properties

     35,002        34,180   

Unproved properties

     3,435        3,691   

Other

     2,878        2,810   
                

Total Property and Equipment

     41,315        40,681   

Accumulated depreciation, depletion and amortization

     (9,318     (8,747
                

Net Property and Equipment

     31,997        31,934   
                

Other Assets:

    

Derivative fair value

     117        68   

Acquired gas gathering contracts, net of accumulated amortization

     96        97   

Goodwill

     1,475        1,475   

Other

     137        133   
                

Total Other Assets

     1,825        1,773   
                

TOTAL ASSETS

   $ 36,642      $ 36,255   
                

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current Liabilities:

    

Accounts payable and accrued liabilities

   $ 1,445      $ 1,482   

Payable to royalty trusts

     31        28   

Current maturities of long-term debt

     250        250   

Derivative fair value

     158        167   

Deferred income tax payable

     424        342   

Other

     36        32   
                

Total Current Liabilities

     2,344        2,301   
                

Long-term Debt

     9,955        10,237   
                

Other Liabilities:

    

Derivative fair value

     7        6   

Deferred income taxes payable

     5,650        5,522   

Asset retirement obligation

     813        783   

Other

     72        80   
                

Total Other Liabilities

     6,542        6,391   
                

Commitments and Contingencies

    

Stockholders’ Equity:

    

Common stock ($.01 par value, 1,000,000,000 shares authorized, 590,629,915 and 589,361,021 shares issued)

     6        6   

Additional paid-in capital

     8,517        8,471   

Treasury stock, at cost (6,410,213 and 6,345,697 shares)

     (179     (177

Retained earnings

     8,574        8,317   

Accumulated other comprehensive income (loss)

     883        709   
                

Total Stockholders’ Equity

     17,801        17,326   
                

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 36,642      $ 36,255   
                


XTO ENERGY INC. (continued)

 

(a) Includes geological and geophysical costs, as well as dry hole costs of $3 million in the three-month 2010 period and $20 million in the three-month 2009 period.

 

(b) Includes non-cash incentive award compensation of $38 million in the three-month 2010 period and $40 million in the three-month 2009 period.

 

(c) The derivative fair value (gain) loss comprises the change in fair value of the following derivative financial instruments not providing effective hedges (in millions):

 

     Three Months Ended
March 31
 
     2010     2009  

Other non-hedge derivatives

   $ 13      $ 2   

Ineffective portion of hedge derivatives

     (19     (8
                

Total derivative fair value (gain) loss

   $ (6   $ (6
                

 

(d) Net of capitalized interest of $8 million in the three-month 2010 period and $13 million in the three-month 2009 period. The three-month 2009 period also includes a $9 million gain on extinguishment of debt.

 

(e) The current income tax provision exceeds cash tax expense by the benefit realized upon exercise of stock options or vesting of stock awards in excess of amounts expensed in the financial statements. This benefit, which is recorded in additional paid-in capital, was $2 million for the three-month 2010 period and less than $1 million for the three-month 2009 period.

 

(f) The following reconciles earnings and shares used in the computation of basic and diluted earnings per common share (in millions, except per share data):

 

     Three Months Ended March 31
     2010    2009
     Earnings     Shares     Earnings
per Share
   Earnings     Shares     Earnings
per Share

Total

   $ 330      584.2         $ 486      579.7     

Attributable to participating securities

     (3   (4.8        (4   (4.7  
                                 

Basic

   $ 327      579.4      $ 0.56    $ 482      575.0      $ 0.84
                     

Effect of dilutive securities:

             

Stock options

     —        3.2           —        1.8     

Warrants

     —        1.1           —        1.0     
                                 

Diluted

   $ 327     583.7      $ 0.56    $ 482      577.8      $ 0.83
                                         


XTO ENERGY INC. (continued)

 

(g) Average sales prices include realized gains and losses upon cash settlement of hedge derivatives.

Realized gains and losses on non-hedge derivatives and on the ineffective portion of hedge derivatives are recorded as a component of derivative fair value (gain) loss (see (c) above). These non-hedge and ineffective derivative gains and losses are primarily related to certain of our crude oil swap agreements that did not qualify for hedge accounting, and the timing of entering basis swap agreements and designating them as hedges associated with NYMEX swaps. Had realized non-hedge and ineffective gains and losses attributable to first quarter production been recorded as gas, natural gas liquids and oil revenue, the average gas, natural gas liquids and oil prices would have been:

 

     Three Months Ended
March 31
     2010    2009

Gas (per Mcf)

   $ 6.32    $ 7.32

Natural gas liquids (per Bbl)

     43.18      23.84

Oil (per Bbl)

     92.18      116.40

Non-GAAP Financial Measures

Adjusted Earnings

Adjusted earnings, a non-GAAP financial measure, excludes certain items that management believes affect the comparability of operating results. The Company discloses adjusted earnings as a useful adjunct to GAAP net income because:

 

   

Management uses adjusted earnings to evaluate the Company’s operational trends and performance relative to other oil and gas producing companies.

 

   

Adjusted earnings are more comparable to earnings estimates provided by securities analysts.

 

   

Items excluded generally are items whose timing or amount cannot be reasonably estimated. Accordingly, any guidance provided by the Company generally excludes information regarding these types of items.

The following reconciles GAAP net income to adjusted earnings:

 

(in millions, except per share amounts)    Three Months Ended
March 31
 
(Unaudited)    2010     2009  

Net income

   $ 330      $ 486   

Adjustments, net of tax:

    

Non-cash derivative fair value (gain) loss

     (8     51   

Gain on extinguishment of debt

     —          (6
                

Adjusted earnings

   $ 322      $ 531   
                

Adjusted earnings per common share:

    

Basic

   $ 0.55      $ 0.92   
                

Diluted

   $ 0.55      $ 0.91   
                


XTO ENERGY INC. (continued)

Non-GAAP Financial Measures

Operating Cash Flow

Operating cash flow, a non-GAAP financial measure, is defined as cash provided by operating activities before changes in operating assets and liabilities, exploration expense and significant cash flow effects of earnings adjustments. Because of these adjustments, this cash flow statistic is different from cash provided by operating activities, as disclosed under GAAP. Management believes operating cash flow is a better liquidity indicator for oil and gas producers because of the adjustments made to cash provided by operating activities, explained as follows:

 

   

Adjustment for changes in operating assets and liabilities eliminates fluctuations primarily related to the timing of cash receipts and disbursements, which can vary from period-to-period because of conditions the Company cannot control (for example, the day of the week on which the last day of the period falls), and results in attributing cash flow to operations of the period that provided the cash flow.

 

   

Adjustment for exploration expense is to provide an amount comparable to operating cash flow for full cost companies and to eliminate the effect of a discretionary expenditure that is part of the Company’s capital budget.

 

   

Adjustment for the significant cash flow effects of earnings adjustments (see “Adjusted Earnings” above) so that operating cash flow is reported on a basis comparable to adjusted earnings.

Management uses operating cash flow not only for measuring the Company’s cash flow and liquidity, but also in evaluating the Company against other oil and gas producing companies and valuing potential producing property acquisitions.

The following reconciles cash provided by operating activities, the GAAP cash flow measure, to operating cash flow:

 

(in millions)    Three Months Ended
March 31
 
(Unaudited)    2010    2009  

Cash Provided by Operating Activities

   $ 1,228    $ 3,442   

Changes in operating assets and liabilities

     7      (1,971

Exploration expense, excluding dry hole expense

     10      14   
               

Operating Cash Flow

   $ 1,245    $ 1,485   
               

###