UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2004
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number: 1-10662
XTO Energy Inc.
(Exact name of registrant as specified in its charter)
Delaware | 75-2347769 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
810 Houston Street, Fort Worth, Texas | 76102 | |
(Address of principal executive offices) | (Zip Code) |
(817) 870-2800
(Registrants telephone number, including area code)
NONE
(Former name, former address and former fiscal year, if change since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x No ¨
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date:
Class |
Outstanding as of April 30, 2004 | |
Common stock, $.01 par value | 234,954,660 |
XTO ENERGY INC.
Form 10-Q for the Quarterly Period Ended March 31, 2004
Page | ||||
PART I. | FINANCIAL INFORMATION | |||
Item 1. |
Financial Statements |
|||
Consolidated Balance Sheets at March 31, 2004 and December 31, 2003 |
3 | |||
Consolidated Income Statements for the Three Months Ended March 31, 2004 and 2003 |
4 | |||
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2004 and 2003 |
5 | |||
6 | ||||
16 | ||||
Item 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations |
17 | ||
Item 3. |
23 | |||
Item 4. |
24 | |||
PART II. | OTHER INFORMATION | |||
Item 2. |
Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities |
25 | ||
Item 6. |
26 | |||
27 |
2
Consolidated Balance Sheets
(in thousands, except shares) | March 31, 2004 |
December 31, 2003 |
||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | 19,431 | $ | 6,995 | ||||
Accounts receivable, net |
203,510 | 193,666 | ||||||
Derivative fair value |
6,098 | 11,351 | ||||||
Current income tax receivable |
| 4,503 | ||||||
Deferred income tax benefit |
47,644 | 32,455 | ||||||
Other |
17,360 | 12,193 | ||||||
Total Current Assets |
294,043 | 261,163 | ||||||
Property and Equipment, at cost successful efforts method: |
||||||||
Producing properties |
4,753,721 | 4,253,221 | ||||||
Undeveloped properties |
19,012 | 12,627 | ||||||
Other |
79,367 | 70,494 | ||||||
Total Property and Equipment |
4,852,100 | 4,336,342 | ||||||
Accumulated depreciation, depletion and amortization |
(1,106,082 | ) | (1,024,275 | ) | ||||
Net Property and Equipment |
3,746,018 | 3,312,067 | ||||||
Other Assets: |
||||||||
Derivative fair value |
148 | 646 | ||||||
Other |
48,223 | 37,258 | ||||||
Total Other Assets |
48,371 | 37,904 | ||||||
TOTAL ASSETS | $ | 4,088,432 | $ | 3,611,134 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||
Current Liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ | 229,067 | $ | 218,710 | ||||
Payable to royalty trusts |
6,614 | 4,848 | ||||||
Derivative fair value |
142,646 | 96,653 | ||||||
Current income taxes payable |
371 | | ||||||
Other |
346 | 346 | ||||||
Total Current Liabilities |
379,044 | 320,557 | ||||||
Long-term Debt |
1,460,765 | 1,252,000 | ||||||
Other Long-term Liabilities: |
||||||||
Derivative fair value |
25,684 | 18,044 | ||||||
Deferred income taxes payable |
531,300 | 426,730 | ||||||
Asset retirement obligation |
107,214 | 93,379 | ||||||
Other |
37,509 | 34,782 | ||||||
Total Other Long-term Liabilities |
701,707 | 572,935 | ||||||
Commitments and Contingencies (Note 4) |
||||||||
Stockholders Equity: |
||||||||
Common stock ($.01 par value, 250,000,000 shares authorized, 235,265,546 and 234,251,352 shares issued) |
2,353 | 2,343 | ||||||
Additional paid-in capital |
789,015 | 753,900 | ||||||
Treasury stock, at cost (422,450 and -0- shares) |
(10,374 | ) | | |||||
Retained earnings |
854,427 | 762,640 | ||||||
Accumulated other comprehensive income (loss) |
(88,505 | ) | (53,241 | ) | ||||
Total Stockholders Equity |
1,546,916 | 1,465,642 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY | $ | 4,088,432 | $ | 3,611,134 | ||||
See Accompanying Notes to Consolidated Financial Statements.
3
Consolidated Income Statements (Unaudited)
Three Months Ended |
||||||||
(in thousands, except per share data) | 2004 |
2003 |
||||||
REVENUES | ||||||||
Gas and natural gas liquids |
$ | 350,132 | $ | 214,170 | ||||
Oil and condensate |
40,916 | 35,464 | ||||||
Gas gathering, processing and marketing |
3,874 | 3,850 | ||||||
Other |
(158 | ) | | |||||
Total Revenues |
394,764 | 253,484 | ||||||
EXPENSES | ||||||||
Production |
49,181 | 36,846 | ||||||
Taxes, transportation and other |
36,563 | 23,194 | ||||||
Exploration |
1,021 | 514 | ||||||
Depreciation, depletion and amortization |
81,904 | 61,013 | ||||||
Accretion of discount in asset retirement obligation |
1,606 | 1,225 | ||||||
Gas gathering and processing |
2,337 | 2,303 | ||||||
General and administrative |
46,754 | 11,358 | ||||||
Derivative fair value loss |
6,375 | 2,857 | ||||||
Total Expenses |
225,741 | 139,310 | ||||||
OPERATING INCOME | 169,023 | 114,174 | ||||||
OTHER EXPENSE | ||||||||
Interest expense, net |
(19,637 | ) | (15,017 | ) | ||||
INCOME BEFORE INCOME TAX AND CUMULATIVE EFFECT OF ACCOUNTING CHANGE |
149,386 | 99,157 | ||||||
INCOME TAX | ||||||||
Current |
6,757 | 4,645 | ||||||
Deferred |
48,493 | 30,060 | ||||||
Total Income Tax Expense |
55,250 | 34,705 | ||||||
NET INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE |
94,136 | 64,452 | ||||||
Cumulative effect of accounting change, net of tax |
| 1,778 | ||||||
NET INCOME | $ | 94,136 | $ | 66,230 | ||||
EARNINGS PER COMMON SHARE | ||||||||
Basic: |
||||||||
Net income before cumulative effect of accounting change |
$ | 0.40 | $ | 0.30 | ||||
Cumulative effect of accounting change |
| 0.01 | ||||||
Net income |
$ | 0.40 | $ | 0.31 | ||||
Diluted: |
||||||||
Net income before cumulative effect of accounting change |
$ | 0.40 | $ | 0.30 | ||||
Cumulative effect of accounting change |
| 0.01 | ||||||
Net income |
$ | 0.40 | $ | 0.31 | ||||
DIVIDENDS DECLARED PER COMMON SHARE | $ | 0.01 | $ | 0.008 | ||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | 234,545 | 211,697 | ||||||
See Accompanying Notes to Consolidated Financial Statements.
4
Consolidated Statements of Cash Flows (Unaudited)
Three Months Ended March 31 |
||||||||
(in thousands) | 2004 |
2003 |
||||||
OPERATING ACTIVITIES | ||||||||
Net income |
$ | 94,136 | $ | 66,230 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation, depletion and amortization |
81,904 | 61,013 | ||||||
Accretion of discount in asset retirement obligation |
1,606 | 1,225 | ||||||
Non-cash incentive compensation |
33,224 | 263 | ||||||
Deferred income tax |
48,493 | 30,060 | ||||||
Non-cash derivative fair value loss |
5,386 | 1,099 | ||||||
Cumulative effect of accounting change, net of tax |
| (1,778 | ) | |||||
Other non-cash items |
(1,006 | ) | 9,619 | |||||
Changes in operating assets and liabilities (a) |
(2,199 | ) | (50,216 | ) | ||||
Cash Provided by Operating Activities |
261,544 | 117,515 | ||||||
INVESTING ACTIVITIES | ||||||||
Property acquisitions |
(323,599 | ) | (26,461 | ) | ||||
Development costs |
(103,521 | ) | (101,574 | ) | ||||
Other property and asset additions |
(8,148 | ) | (4,842 | ) | ||||
Cash Used by Investing Activities |
(435,268 | ) | (132,877 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Proceeds from long-term debt |
899,710 | 183,000 | ||||||
Payments on long-term debt |
(691,000 | ) | (168,000 | ) | ||||
Dividends |
(2,028 | ) | (1,270 | ) | ||||
Net proceeds from exercise of stock options |
3,967 | 1,505 | ||||||
Senior note offering and debt costs |
(9,846 | ) | | |||||
Purchases of treasury stock and other |
(14,643 | ) | (392 | ) | ||||
Cash Provided by Financing Activities |
186,160 | 14,843 | ||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 12,436 | (519 | ) | |||||
Cash and Cash Equivalents, Beginning of Period | 6,995 | 14,954 | ||||||
Cash and Cash Equivalents, End of Period | $ | 19,431 | $ | 14,435 | ||||
(a) Changes in Operating Assets and Liabilities | ||||||||
Accounts receivable |
$ | (1,287 | ) | $ | (111,403 | ) | ||
Other current assets |
(346 | ) | 871 | |||||
Other operating assets |
80 | 775 | ||||||
Accounts payable, accrued liabilities and payable to royalty trusts |
(1,017 | ) | 54,917 | |||||
Other current liabilities |
371 | 4,624 | ||||||
$ | (2,199 | ) | $ | (50,216 | ) | |||
See Accompanying Notes to Consolidated Financial Statements.
5
Notes to Consolidated Financial Statements
1. Interim Financial Statements
The accompanying consolidated financial statements of XTO Energy Inc. (formerly named Cross Timbers Oil Company), with the exception of the consolidated balance sheet at December 31, 2003, have not been audited by independent public accountants. In the opinion of management, the accompanying financial statements reflect all adjustments necessary to present fairly our financial position at March 31, 2004 and our income and cash flows for the three months ended March 31, 2004 and 2003. All such adjustments are of a normal recurring nature. Certain amounts presented in prior period financial statements have been reclassified for consistency with current period presentation. The results for interim periods are not necessarily indicative of annual results.
The financial data for the three-month periods ended March 31, 2004 and 2003 included herein have been subjected to a limited review by KPMG LLP, our independent accountants. The accompanying review report of independent accountants is not a report within the meaning of Sections 7 and 11 of the Securities Act of 1933 and the independent accountants liability under Section 11 does not extend to it.
Certain disclosures have been condensed or omitted from these financial statements. Accordingly, these financial statements should be read with the consolidated financial statements included in our 2003 Annual Report on Form 10-K.
See Accounting Pronouncements under Item 2 of this quarterly report on Form 10-Q.
2. Asset Retirement Obligation
Effective January 1, 2003, we adopted Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations, recording a cumulative effect of accounting change gain, net of tax, of $1.8 million. Our asset retirement obligation primarily represents the estimated present value of the amount we will incur to plug, abandon and remediate our producing properties (including removal of our offshore platforms in Alaska) at the end of their productive lives, in accordance with applicable state laws. We determine our asset retirement obligation by calculating the present value of estimated cash flows related to the liability. The following is a summary of the asset retirement obligation activity:
Three Months Ended March 31 |
||||||||
(in thousands) | 2004 |
2003 |
||||||
Asset retirement obligation, January 1 |
$ | 93,379 | $ | 75,256 | ||||
Revision in estimated cash flows |
5,978 | | ||||||
Liability incurred upon acquiring and drilling wells |
6,537 | 1,712 | ||||||
Liability settled upon plugging and abandoning wells |
(286 | ) | (78 | ) | ||||
Accretion of discount expense |
1,606 | 1,225 | ||||||
Asset retirement obligation, March 31 |
$ | 107,214 | $ | 78,115 | ||||
6
3. Long-term Debt
Our long-term debt consists of the following:
(in thousands)
|
March 31, 2004 |
December 31, 2003 | ||||
Senior debt- |
||||||
Bank debt under revolving credit agreements due February 2009 |
$ | 214,000 | $ | 502,000 | ||
7 1/2% senior notes due April 15, 2012 |
350,000 | 350,000 | ||||
6 1/4% senior notes due April 15, 2013 |
400,000 | 400,000 | ||||
4.9% senior notes due February 1, 2014, net of discount |
496,765 | | ||||
Total long-term debt |
$ | 1,460,765 | $ | 1,252,000 | ||
In January 2004, we sold $500 million of 4.9% senior notes that were issued at 99.34% of par to yield 4.98% to maturity. Net proceeds of approximately $490 million were used to fund our January 2004 property acquisitions of $243 million (Note 12) and to reduce bank debt. The notes mature in February 2014 and interest is payable each February 1 and August 1 beginning August 1, 2004. The 4.9% notes are recorded net of unamortized discount of $3.235 million at March 31, 2004.
In February 2004, we fully repaid our revolving facility and entered a new five-year revolving credit agreement with commercial banks that matures in February 2009. The new agreement provides for an initial commitment amount of $800 million, which may be increased to a maximum of $1 billion, and an interest rate based on the London Interbank Offered Rate plus 1%. On March 31, 2004, borrowings under the revolving credit agreement with commercial banks were $214 million, with unused borrowing capacity of $586 million. The weighted average interest rate of 2.27% at March 31, 2004 is based on the one-month LIBOR plus 1%. After closing acquisitions in April (Note 12), our bank borrowings were $667 million at April 30, 2004, with unused borrowing capacity of $133 million.
4. Commitments and Contingencies
Litigation
On October 17, 1997, an action, styled United States of America ex rel. Grynberg v. Cross Timbers Oil Company, et al., was filed in the U. S. District Court for the Western District of Oklahoma against us and certain of our subsidiaries by Jack J. Grynberg on behalf of the United States under the qui tam provisions of the False Claims Act. The plaintiff alleges that we underpaid royalties on gas produced from federal leases and lands owned by Native Americans in amounts in excess of 20% during at least the past 10 years as a result of mismeasuring the volume of gas and incorrectly analyzing its heating content. The plaintiff also alleges that we have failed to pay the fair market value of the carbon dioxide produced. The plaintiff seeks to recover the amount of royalties not paid, together with treble damages, a civil penalty of $5,000 to $10,000 for each violation and attorney fees and expenses. The plaintiff also seeks an order for us to cease the allegedly improper measuring practices. After its review, the Department of Justice decided in April 1999 not to intervene and asked the court to unseal the case. The court unsealed the case in May 1999. A multi-district litigation panel ordered that the lawsuits against us and other companies filed by Grynberg be transferred and consolidated to the federal district court in Wyoming. We believe that the allegations of this lawsuit are without merit and intend to vigorously defend the action. Any potential liability from this claim cannot currently be reasonably estimated, and no provision has been accrued in our financial statements.
In June 2001, we were served with a lawsuit styled Price, et al. v. Gas Pipelines, et al. (formerly Quinque case). The action was filed in the District Court of Stevens County, Kansas, against us and one of our subsidiaries, along with over 200 natural gas transmission companies, producers, gatherers and processors of natural gas. Plaintiffs seek to represent a class of plaintiffs consisting of all similarly situated gas working interest owners, overriding royalty owners and royalty owners either from whom the defendants had purchased natural gas or who received economic benefit from
7
the sale of such gas since January 1, 1974. The allegations in the case are similar to those in the Grynberg case; however, the Price case broadens the claims to cover all oil and gas leases (other than the Federal and Native American leases that are the subject of the Grynberg case). The complaint alleges that the defendants have mismeasured both the volume and heating content of natural gas delivered into their pipelines resulting in underpayments to the plaintiffs. Plaintiffs assert a breach of contract claim, negligent or intentional misrepresentation, civil conspiracy, common carrier liability, conversion, violation of a variety of Kansas statutes and other common law causes of action. The amount of damages was not specified in the complaint. In February 2002, we, along with one of our subsidiaries, were dismissed from the suit and another subsidiary of the Company was added. A hearing was held in January 2003, and the court held that a class should not be certified. Plaintiffs counsel has filed an amended class action petition, which reduces the proposed class to only royalty owners, reduces the claims to mismeasurement of volume only, conspiracy, unjust enrichment and accounting, and only applies as to gas measured in Kansas, Colorado and Wyoming. We believe that the allegations of this lawsuit are without merit and intend to vigorously defend the action. Any potential liability from this claim cannot currently be reasonably estimated, and no provision has been accrued in our financial statements.
On August 5, 2003, the Price plaintiffs served one of our subsidiaries with a new original class action petition styled Price, et al. v. Gas Pipelines, et al. The action was filed in the District Court of Stevens County, Kansas, against natural gas pipeline owners and operators. Plaintiffs seek to represent a class of plaintiffs consisting of all similarly situated gas royalty owners either from whom the defendants had purchased natural gas or measured natural gas since January 1, 1974 to the present. The new petition alleges the same improper analysis of gas heating content, which had previously been alleged in the Price case discussed above until it was removed from the case by the filing of the amended class action petition. In all other respects, the new petition appears to be identical to the amended class action petition in that it has a proposed class of only royalty owners, alleges conspiracy, unjust enrichment and accounting, and only applies as to gas measured in Kansas, Colorado and Wyoming. The amount of damages was not specified in the complaint. We believe that the allegations of this lawsuit are without merit and intend to vigorously defend the action. Any potential liability from this claim cannot currently be reasonably estimated, and no provision has been accrued in our financial statements.
We are involved in various other lawsuits and certain governmental proceedings arising in the ordinary course of business. Our management and legal counsel do not believe that the ultimate resolution of these claims, including the lawsuits described above, will have a material effect on our financial position or liquidity, although an unfavorable outcome could have a material adverse effect on the operations of a given interim period or year.
Other
To secure tubular goods required to support our drilling program, we have entered a contract with a tubular goods supplier who commits to deliver, at market prices, our next quarters tubular products ordered by us at least 30 days prior to the beginning of the quarter. There is no minimum order requirement, and our order is subject to modification by the supplier. The contract is cancellable by either party with at least 60 days notice prior to the beginning of the next calendar quarter.
Through April 2004, we have acquired approximately 20,000 net undeveloped acres in the Barnett Shale of North Texas with an estimated value of $21 million (Note 12) that are subject to lease expiration if initial wells are not drilled within a specified period of generally no more than one year. Because we have ample resources to meet the drilling requirements, we currently do not anticipate significant impairment of these leases.
See Note 6 regarding commodity sales commitments.
8
5. Financial Instruments
Derivatives
We use financial and commodity-based derivative contracts to manage exposures to commodity price and interest rate fluctuations. We do not hold or issue derivative financial instruments for speculative or trading purposes. See Note 6.
All derivative financial instruments are recorded on the balance sheet at fair value. Fair value is generally determined based on the difference between the fixed contract price and the underlying market price at the determination date, and/or the value confirmed by the counterparty. Changes in the fair value of effective cash flow hedges are recorded as a component of accumulated other comprehensive income (loss), which is later transferred to earnings when the hedged transaction occurs (Note 9). Changes in the fair value of derivatives that are not designated as hedges, as well as the ineffective portion of the hedge derivatives, are recorded in derivative fair value (gain) loss in the income statement. This ineffective portion is calculated as the difference between the change in fair value of the derivative and the estimated change in cash flows from the item hedged. Btu swap contracts do not qualify for hedge accounting.
The components of derivative fair value loss in the consolidated income statements are:
Three Months Ended March 31 |
||||||||
(in thousands) | 2004 |
2003 |
||||||
Change in fair value of Btu swap contracts |
$ | 2,141 | $ | 2,326 | ||||
Change in fair value of other derivatives that do not qualify for hedge accounting |
(1,034 | ) | (3,298 | ) | ||||
Ineffective portion of derivatives qualifying for hedge accounting |
5,268 | 3,829 | ||||||
Derivative fair value loss |
$ | 6,375 | $ | 2,857 | ||||
The estimated fair values of derivatives included in the consolidated balance sheets at March 31, 2004 and December 31, 2003 are summarized below. The increase in the net derivative liability from December 31, 2003 to March 31, 2004 is primarily attributable to the effect of rising natural gas prices, partially offset by cash settlements of derivatives during the period.
(in thousands)
|
March 31, 2004 |
December 31, 2003 |
||||||
Derivative Assets: |
||||||||
Fixed-price natural gas futures and swaps |
$ | 6,246 | $ | 11,997 | ||||
Derivative Liabilities: |
||||||||
Fixed-price natural gas futures and swaps |
(148,194 | ) | (96,702 | ) | ||||
Btu swap contracts |
(20,136 | ) | (17,995 | ) | ||||
Net derivative liability |
$ | (162,084 | ) | $ | (102,700 | ) | ||
Concentrations of Credit Risk
Most of our receivables are from a diverse group of companies including major energy companies, pipeline companies, local distribution companies and end-users in various industries. Because of declining credit ratings of some of our customers, we have greater concentrations of credit with a few large integrated energy companies with investment
9
grade ratings. Financial and commodity-based swap contracts expose us to the credit risk of nonperformance by the counterparty to the contracts. This exposure is diversified among major investment grade financial institutions, and we have master netting agreements with most counterparties that provide for offsetting payables against receivables from separate swap contracts. Letters of credit or other appropriate security are obtained as considered necessary to limit risk of loss. As of March 31, 2004, our allowance for uncollectible receivables was $4.2 million, reflecting a reduction of $2 million in our estimated exposure since December 31, 2003.
6. Commodity Sales Commitments
Our policy is to routinely hedge a portion of our production at commodity prices management deems attractive. While there is a risk we may not be able to realize the benefit of rising prices, management plans to continue this strategy because of the benefits of more predictable production growth and cash flows. See Note 5 regarding accounting for cash flow hedge derivatives.
In addition to selling gas under fixed price physical delivery contracts, we enter futures contracts, energy swaps, collars and basis swaps to hedge our exposure to price fluctuations on natural gas and crude oil sales. When actual commodity prices exceed the fixed price provided by these contracts, we pay this excess to the counterparty, and when the commodity prices are below the contractually provided fixed price, we receive this difference from the counterparty. We have hedged a portion of our exposure to variability in future cash flows from natural gas sales through December 2005.
Natural Gas
We have entered into natural gas futures contracts and swap agreements that effectively fix prices for the production and periods shown below. Prices to be realized for hedged production may be less than these fixed prices because of location, quality and other adjustments.
Futures Contracts and Swap Agreements | ||||||
Production Period |
Mcf per Day |
Average NYMEX Price per Mcf | ||||
2004 |
May to June | 380,000 | $4.77 | |||
July to December | 400,000 | $4.77 | ||||
2005 |
January to December | 100,000 | $5.21 |
10
The price we receive for our gas production is generally less than the NYMEX price because of adjustments for delivery location (basis), relative quality and other factors. We have entered basis swap agreements that effectively fix the basis adjustment for the following delivery locations and periods:
Delivery Location | ||||||||||||||||||||||
Production Period |
Arkoma |
Houston Ship Channel |
Mid- Continent |
Rockies |
San Juan Basin |
Total | ||||||||||||||||
2004 |
||||||||||||||||||||||
May to June |
||||||||||||||||||||||
Mcf per day |
70,000 | 250,000 | 60,000 | 10,000 | 65,000 | 455,000 | ||||||||||||||||
Basis per Mcf (a) |
$ | (0.12 | ) | $ | (0.06 | ) | $ | (0.26 | ) | $ | (0.68 | ) | $ | (0.67 | ) | |||||||
July |
||||||||||||||||||||||
Mcf per day |
70,000 | 240,000 | 60,000 | 10,000 | 65,000 | 445,000 | ||||||||||||||||
Basis per Mcf (a) |
$ | (0.12 | ) | $ | (0.05 | ) | $ | (0.26 | ) | $ | (0.68 | ) | $ | (0.67 | ) | |||||||
August |
||||||||||||||||||||||
Mcf per day |
70,000 | 220,000 | 60,000 | 10,000 | 65,000 | 425,000 | ||||||||||||||||
Basis per Mcf (a) |
$ | (0.12 | ) | $ | (0.06 | ) | $ | (0.26 | ) | $ | (0.68 | ) | $ | (0.67 | ) | |||||||
September to October |
||||||||||||||||||||||
Mcf per day |
70,000 | 220,000 | 60,000 | 10,000 | 65,000 | 425,000 | ||||||||||||||||
Basis per Mcf (a) |
$ | (0.12 | ) | $ | (0.07 | ) | $ | (0.26 | ) | $ | (0.68 | ) | $ | (0.67 | ) | |||||||
November to December |
||||||||||||||||||||||
Mcf per day |
60,000 | 235,000 | 60,000 | 5,000 | 65,000 | 425,000 | ||||||||||||||||
Basis per Mcf (a) |
$ | (0.11 | ) | $ | (0.19 | ) | $ | (0.26 | ) | $ | (0.66 | ) | $ | (0.67 | ) | |||||||
2005 |
||||||||||||||||||||||
January to March |
||||||||||||||||||||||
Mcf per day |
10,000 | 80,000 | | 5,000 | 40,000 | 135,000 | ||||||||||||||||
Basis per Mcf (a) |
$ | (0.05 | ) | $ | (0.16 | ) | | $ | (0.66 | ) | $ | (0.67 | ) | |||||||||
April to August |
||||||||||||||||||||||
Mcf per day |
| 160,000 | | | | 160,000 | ||||||||||||||||
Basis per Mcf (a) |
| $ | (0.13 | ) | | | | |||||||||||||||
September to October |
||||||||||||||||||||||
Mcf per day |
| 140,000 | | | | 140,000 | ||||||||||||||||
Basis per Mcf (a) |
| $ | (0.13 | ) | | | | |||||||||||||||
November to December |
||||||||||||||||||||||
Mcf per day |
| 100,000 | | | | 100,000 | ||||||||||||||||
Basis per Mcf (a) |
| $ | (0.11 | ) | | | |
(a) | Reductions to NYMEX gas prices for delivery location. |
In first quarter 2004, net losses on futures and basis swap hedge contracts decreased gas revenue by $23.2 million. In first quarter 2003, net losses on futures and basis swap hedge contracts decreased gas revenue by $106.5 million. As of March 31, 2004, an unrealized pre-tax derivative fair value loss of $136.4 million, related to cash flow hedges of gas price risk, was recorded in accumulated other comprehensive income. Based on March 31 mark-to-market prices, $132.8
11
million of this fair value loss is expected to be reclassified into earnings through March 2005. The actual reclassification to earnings will be based on mark-to-market prices at the contract settlement date.
The settlement of futures contracts and basis swap agreements related to April 2004 gas production resulted in reduced gas revenue of approximately $6 million, or $0.26 per Mcf.
Crude Oil
As of March 31, 2004, there were no outstanding oil futures, collars or basis swap contracts. In first quarter 2003, net losses on oil futures hedge contracts decreased oil revenue by $3.7 million.
7. Equity
We effected a four-for-three stock split on March 18, 2003 and a five-for-four stock split on March 17, 2004. All common stock shares, treasury stock shares and per share amounts have been retroactively restated to reflect these stock splits.
See Note 11.
8. Common Shares Outstanding and Earnings per Common Share
The following reconciles earnings (numerator) and shares (denominator) used in the computation of basic and diluted earnings per share:
Three Months Ended March 31 | ||||||||||||||||
2004 |
2003 | |||||||||||||||
(in thousands, except per share data) | Earnings |
Shares |
Earnings per Share |
Earnings |
Shares |
Earnings per Share | ||||||||||
Basic |
$ | 94,136 | 234,545 | $ | 0.40 | $ | 66,230 | 211,697 | $ | 0.31 | ||||||
Effect of dilutive securities: |
||||||||||||||||
Stock options |
| 1,953 | | 2,699 | ||||||||||||
Diluted |
$ | 94,136 | 236,498 | $ | 0.40 | $ | 66,230 | 214,396 | $ | 0.31 | ||||||
12
9. Comprehensive Income
In accordance with SFAS No. 130, Reporting Comprehensive Income, the following are components of comprehensive income:
Three Months Ended March 31 |
||||||||
(in thousands) | 2004 |
2003 |
||||||
Net income |
$ | 94,136 | $ | 66,230 | ||||
Other comprehensive income (loss): |
||||||||
Change in hedge derivative fair value |
(78,050 | ) | (151,752 | ) | ||||
Reclassification adjustments - contract (gain) loss settlements (a) |
23,798 | 110,160 | ||||||
(54,252 | ) | (41,592 | ) | |||||
Income tax (expense) benefit |
18,988 | 14,557 | ||||||
Total other comprehensive income (loss) |
(35,264 | ) | (27,035 | ) | ||||
Total comprehensive income |
$ | 58,872 | $ | 39,195 | ||||
(a) | For contract gain settlements, the reduction to comprehensive income offsets contract proceeds generally recorded as gas revenue. For contract loss settlements, the increase in comprehensive income offsets contract payments generally recorded as reductions to gas revenue. |
10. Supplemental Cash Flow Information
The following are total interest and income tax payments during each of the periods:
Three Months Ended March 31 | ||||||
(in thousands) | 2004 |
2003 | ||||
Interest |
$ | 2,374 | $ | 4,489 | ||
Income tax |
1,883 | 21 |
Included in property acquisitions in the consolidated statement of cash flows for the three months ended March 31, 2004 is $147.2 million for the cash purchase price of corporations whose primary assets are producing properties (Note 12).
The accompanying consolidated statements of cash flows exclude the following non-cash equity transactions during the three-month periods ended March 31, 2004 and 2003:
| Grants of 764,000 performance shares and vesting of 1,335,000 performance shares in 2004 and grants of 21,000 performance shares and vesting of 18,000 performance shares in 2003 (Note 11). |
13
11. Employee Benefit Plans
During the first three months of 2004, a total of 508,000 stock options were exercised at a weighted average exercise price of $11.03 per share. As a result of these exercises, outstanding common stock increased by 357,000 shares and stockholders equity increased by a net $4.4 million.
During the first three months of 2004, 764,000 performance shares were issued to key employees and nonemployee directors and 1,335,000 performance shares vested. As of March 31, 2004, there were 250,000 performance shares outstanding that vest when the common stock price reaches $26.86 and 275,000 performance shares outstanding that vest when the common stock price reaches $28.00. Non-cash compensation expense related to performance shares was $33.2 million for the first three months of 2004 and was $263,000 for the first three months of 2003.
As of April 19, 2004, the common stock price reached a high of $28.60 on the New York Stock Exchange, resulting in vesting of the 525,000 performance shares outstanding at March 31, 2004, as well as 250,000 additional shares that were granted in April 2004 with vesting at $27.86. The April vesting of performance shares resulted in non-cash compensation expense of $21.4 million. An additional 137,500 performance shares and 112,500 phantom performance shares were issued that vest when the common stock price reaches $28.86. Vested phantom performance shares are payable solely in cash in an amount equal to the fair market value of the underlying common stock on the date of vesting.
The following are pro forma net income and earnings per share for the three months ended March 31, 2004 and 2003, as if stock-based compensation had been recorded at the estimated fair value of stock awards at the grant date, as prescribed by SFAS No. 123, Accounting for Stock-Based Compensation:
Three Months Ended March 31 |
||||||||
(in thousands, except per share data) | 2004 |
2003 |
||||||
Net income as reported |
$ | 94,136 | $ | 66,230 | ||||
Add stock-based compensation expense included in the income statement, net of related tax effects |
20,931 | 171 | ||||||
Deduct total stock-based compensation expense determined under fair value method for all awards, net of related tax effects |
(33,961 | ) | (570 | ) | ||||
Pro forma net income |
$ | 81,106 | $ | 65,831 | ||||
Earnings per common share: |
||||||||
Basic As reported |
$ | 0.40 | $ | 0.31 | ||||
Pro forma |
$ | 0.35 | $ | 0.31 | ||||
Diluted As reported |
$ | 0.40 | $ | 0.31 | ||||
Pro forma |
$ | 0.34 | $ | 0.31 |
12. Acquisitions
In January 2004, we acquired producing properties located primarily in East Texas and northern Louisiana in three separate transactions totaling $243 million after adjustments of $6 million for net revenues, preferential right elections and other items from the effective date of the transaction. The acquisitions were funded with a portion of the proceeds from the sale of 4.9% senior notes in January 2004 (Note 3).
In February 2004, we announced future acquisitions of producing properties located primarily in the Barnett Shale of North Texas and in the Arkoma Basin. In the first quarter, several of these acquisitions closed with a combined
14
purchase price of $78.7 million. The remaining acquisitions closed in April at a total purchase price of $144.4 million, $12 million of which was paid in February. The total purchase price of $223.1 million includes the purchase of additional interests for $26.8 million and a reduction of approximately $3.7 million for closing adjustments. These acquisitions are subject to typical post-closing adjustments. Funding was provided by bank debt and cash flow from operations.
In two separate transactions during April 2004, we acquired predominantly oil-producing properties in the Permian Basin of West Texas and in the Powder River Basin of Wyoming from ExxonMobil Corporation for a total agreed purchase price of $336 to $341 million. The adjusted price at closing totaled $331 to $336 million. The purchase price is subject to typical post-closing adjustments, as well as adjustments related to property performance over the following year. A portion of the initial bank borrowings used to fund these acquisitions is expected to be repaid from cash flow from operations and the future sale of common stock.
Two of the acquisitions that closed in the first quarter of 2004 were purchases of corporations which own producing properties as their primary assets. After purchase accounting adjustments, including a $62.1 million step-up adjustment for deferred income taxes, the cost of producing properties acquired in the first three months of 2004 was $385.6 million.
In April 2003, we entered into a definitive agreement with units of Williams of Tulsa, Oklahoma to acquire natural gas and coal bed methane producing properties in the Raton Basin of Colorado, the Hugoton Field of southwestern Kansas and the San Juan Basin of New Mexico and Colorado for $400 million. The transaction closed in May 2003. After typical closing adjustments, the purchase price was $381 million, which was financed with proceeds from our sale of senior notes and common stock.
Acquisitions were recorded using the purchase method of accounting. The following presents unaudited pro forma results of operations for the three months ended March 31, 2003, as if the Williams acquisition was made at the beginning of 2003. These pro forma results are not necessarily indicative of future results.
Pro Forma (Unaudited) | ||
(in thousands, except per share data)
|
Three Months Ended March 31, 2003 | |
Revenues |
$280,169 | |
Net income before cumulative effect of accounting change |
$ 69,339 | |
Net income |
$ 71,117 | |
Earnings per common share: |
||
Basic |
$ 0.34 | |
Diluted |
$ 0.33 | |
Weighted average shares outstanding |
211,697 | |
15
INDEPENDENT ACCOUNTANTS REVIEW REPORT
The Board of Directors and Shareholders of XTO Energy Inc.:
We have reviewed the accompanying consolidated balance sheet of XTO Energy Inc. (a Delaware corporation) and its subsidiaries as of March 31, 2004, and the related consolidated income statements and the consolidated statements of cash flows for the three-month periods ended March 31, 2004 and 2003. These financial statements are the responsibility of the Companys management.
We conducted our review in accordance with standards established by the American Institute of Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material modifications that should be made to the consolidated financial statements referred to above for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with auditing standards generally accepted in the United States of America, the consolidated balance sheet of XTO Energy Inc. as of December 31, 2003, and the related consolidated statements of income, stockholders equity, and cash flows for the year then ended (not presented herein), included in the Companys 2003 Annual Report on Form 10-K, and in our report dated March 5, 2004, we expressed an unqualified opinion on those statements. Our report on those statements referred to a change in accounting for asset retirement obligations in 2003. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, 2003 is fairly stated, in all material respects, in relation to the consolidated balance sheet included in the Companys 2003 Annual Report on Form 10-K from which it has been derived.
KPMG LLP
Dallas, Texas
May 3, 2004
16
Item 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with managements discussion and analysis contained in our 2003 Annual Report on Form 10-K, as well as with the consolidated financial statements and notes thereto included in this quarterly report on Form 10-Q.
Oil and Gas Production and Prices
Three Months Ended March 31 |
|||||||
2004 |
2003 |
Increase (Decrease) |
|||||
Total production |
|||||||
Gas (Mcf) |
70,201,248 | 53,226,465 | 32 | % | |||
Natural gas liquids (Bbls) |
615,696 | 466,343 | 32 | % | |||
Oil (Bbls) |
1,225,772 | 1,205,436 | 2 | % | |||
Mcfe |
81,250,056 | 63,257,139 | 28 | % | |||
Average daily production |
|||||||
Gas (Mcf) |
771,442 | 591,405 | 30 | % | |||
Natural gas liquids (Bbls) |
6,766 | 5,182 | 31 | % | |||
Oil (Bbls) |
13,470 | 13,394 | 1 | % | |||
Mcfe |
892,858 | 702,857 | 27 | % | |||
Average sales price |
|||||||
Gas per Mcf |
$ 4.79 | $ 3.82 | 25 | % | |||
Natural gas liquids per Bbl |
$22.23 | $23.39 | (5 | )% | |||
Oil per Bbl |
$33.38 | $29.42 | 13 | % | |||
Average NYMEX prices |
|||||||
Gas per MMBtu |
$ 5.69 | $ 6.59 | (14 | )% | |||
Oil per Bbl |
$35.12 | $33.87 | 4 | % |
Bbl - | Barrel |
Mcf - | Thousand cubic feet |
Mcfe - | Thousand cubic feet of natural gas equivalent (computed on an energy equivalent basis of one Bbl equals six Mcf) |
MMBtu - | One million British Thermal Units, a common energy measurement |
Gas and natural gas liquids production increased from the first quarter of 2003 to 2004 primarily because of acquisitions and development activity, partially offset by natural decline.
With colder than normal weather, record low gas storage levels and continued increasing demand, gas prices were relatively high during the first five months of 2003. With diminished demand related to higher prices, natural gas prices were lower during the summer months, then rose with cooler weather in the fall and early winter. Forecasts for continued production declines, increasing natural gas demand and larger than projected storage withdrawals have supported higher prices in early 2004. Prices in 2004 will continue to be affected by weather, the recovery of the domestic economy, increases in the level of North American production and import levels of liquified natural gas. Management expects natural gas prices to remain volatile. The NYMEX price for April 2004 was $5.37 per MMBtu. At April 30, 2004, the average NYMEX futures price for the following twelve months was $6.00 per MMBtu.
17
Crude oil prices are generally determined by global supply and demand. During 2003, increased demand, continued uncertainties in the Middle East and production discipline by OPEC maintained oil prices at relatively high levels. In March 2004, an unexpected drop in gasoline stocks led oil prices to 13-year highs, reaching $38 per Bbl. OPEC members agreed to reduce daily oil production by one million barrels beginning April 2004 to maintain market balance in the second quarter when there is seasonally low demand. The average NYMEX price for April 2004 was $36.56 per Bbl. At April 30, 2004, the average NYMEX futures price for the following twelve months was $35.22 per Bbl.
We use price hedging arrangements, including fixed-price physical delivery contracts, to reduce price risk on a portion of our oil and gas production. We have hedged a portion of our exposure to variability in future cash flows from natural gas sales through December 2005; see Note 6 to Consolidated Financial Statements. During first quarter 2004, our hedging activities decreased gas revenue by $23.2 million, or $0.33 per Mcf. During first quarter 2003, our hedging activities decreased gas revenue by $106.5 million, or $2.00 per Mcf and oil revenue by $3.7 million, or $3.06 per Bbl.
Results of Operations
Quarter Ended March 31, 2004 Compared with Quarter Ended March 31, 2003
Net income for first quarter 2004 was $94.1 million compared to $66.2 million for first quarter 2003. First quarter 2004 earnings include the net after-tax effects of non-cash incentive compensation of $20.9 million and a $4 million fair value loss on certain derivatives that do not qualify for hedge accounting. First quarter 2003 earnings include the net after-tax effects of non-cash incentive compensation of $200,000, a $1.9 million fair value loss on certain derivatives that do not qualify for hedge accounting and a $1.8 million gain on the cumulative effect of accounting change for asset retirement obligations.
Total revenues for first quarter 2004 were $394.8 million, a 56% increase from first quarter 2003 revenues of $253.5 million. Operating income for the quarter was $169 million, a 48% increase from first quarter 2003 operating income of $114.2 million. Gas and natural gas liquids revenues increased $136 million (63%) because of the 32% increase in both gas and natural gas liquids volumes, as well as the 25% increase in gas prices. Oil revenue increased $5.5 million (15%) because of the 13% increase in oil prices and the 2% increase in production. First quarter 2004 gas gathering, processing and marketing revenues remained relatively unchanged from the prior year quarter.
Expenses for first quarter 2004 totaled $225.7 million, a 62% increase from first quarter 2003 expenses of $139.3 million. Production expense increased $12.3 million (33%) primarily because of increased production. Taxes, transportation and other increased $13.4 million (58%) from the first quarter of 2003 primarily because of higher revenues, increased transportation fuel prices, and higher property taxes related to drilling, acquisitions and increased property valuations. Depreciation, depletion and amortization increased $20.9 million (34%) because of increased production and higher acquisition costs. General and administrative expense increased $35.4 million (312%) primarily because of an increase in non-cash incentive compensation of $33 million and Company growth.
The derivative fair value loss for first quarter 2004 was $6.4 million compared to a derivative fair value loss of $2.9 million for first quarter 2003. This loss is primarily related to the effect of higher gas prices on the ineffective portion of hedge derivatives and the fair value of Btu swap contracts. See Note 5 to Consolidated Financial Statements.
Interest expense increased $4.6 million (31%) primarily because of a 23% increase in weighted average borrowings to partially fund acquisitions and an 8% increase in the weighted average interest rate. The increased interest rate for first quarter 2004 is related to the sale of $500 million face value of 4.9% senior notes, the proceeds from which were used to significantly reduce lower rate bank debt. See Note 3 to Consolidated Financial Statements.
18
Comparative Expenses per Mcf Equivalent Production
The following are expenses on an Mcf equivalent (Mcfe) produced basis:
Quarter Ended March 31 |
|||||||||
2004 |
2003 |
Increase (Decrease) |
|||||||
Production |
$ | 0.61 | $ | 0.58 | 5 | % | |||
Taxes, transportation and other |
$ | 0.45 | $ | 0.37 | 22 | % | |||
Depreciation, depletion and amortization (DD&A) |
$ | 1.01 | $ | 0.96 | 5 | % | |||
General and administrative (G&A) (a) |
$ | 0.17 | $ | 0.18 | (6 | )% | |||
Interest |
$ | 0.24 | $ | 0.24 | |
(a) | Excludes non-cash incentive compensation of $33.2 million ($0.41 per Mcfe) in the 2004 quarter and $300,000 (less than $0.01 per Mcfe) in the 2003 quarter. |
The following are explanations of significant variances of expenses on an Mcfe basis:
Production expenses - Increased production expense is because of higher maintenance on older properties in East Texas.
Taxes, transportation and other - Most of these expenses vary with product prices. Increased taxes, transportation and other expense is primarily because of significantly higher product prices.
DD&A - Increased DD&A is because of higher acquisition costs per Mcfe.
G&A - Decreased G&A is primarily because of a reduction in bad debt expense related to a $2 million decrease in our estimated allowance for uncollectible receivables in the 2004 quarter.
Liquidity and Capital Resources
Cash Flow and Working Capital
Cash provided by operating activities was $261.5 million for first quarter 2004, compared with $117.5 million for the same 2003 period. Increased first quarter cash provided by operating activities is primarily because of production from development activity and acquisitions and increased prices. Cash flow from operating activities was decreased by changes in operating assets and liabilities of $2.2 million in first quarter 2004 and $50.2 million in first quarter 2003. Changes in operating assets and liabilities are primarily the result of timing of cash receipts and disbursements. Cash flow from operating activities was also reduced by exploration expense of $1 million in first quarter 2004 and $500,000 in first quarter 2003.
During the quarter ended March 31, 2004, cash provided by operating activities of $261.5 million and debt proceeds of $899.7 million were used to fund net property acquisitions, development costs and other net capital additions of $435.3 million, debt payments of $691 million, dividends of $2 million, senior note and debt offering costs of $9.8 million and treasury stock purchases and other net costs of $10.7 million primarily related to performance share vesting and employee stock option exercises. The resulting increase in cash and cash equivalents for the period was $12.4 million.
Total current assets increased $32.9 million during first quarter 2004 primarily because of the increase in cash and a $9.8 million increase in accounts receivable related to increased revenues and cash flow. Deferred income tax benefit increased $15.2 million because of higher gas prices and resulting loss in net hedge derivatives. These increases were
19
partially offset by a $5.3 million decrease in derivative fair value primarily related to cash settlements. Total current liabilities increased $58.5 million during the first quarter 2004 primarily because of a $46 million increase in derivative fair value liabilities attributable to the effect of higher gas prices, as well as a $10.4 million increase in accounts payable and accrued liabilities related to timing of interest payments and increased production and product prices.
Working capital decreased from a negative position of $59.4 million at December 31, 2003 to negative working capital of $85 million at March 31, 2004. Excluding the effects of derivative fair value and deferred tax current assets and liabilities, working capital increased $3.9 million.
Any payments due counterparties under our hedge derivative contracts should ultimately be funded by higher prices received from sale of our production. Production receipts, however, often lag payments to the counterparties by as much as six weeks. Any interim cash needs are funded by borrowings under our revolving credit agreement.
Acquisitions and Development
In January 2004, we acquired producing properties located primarily in East Texas and northern Louisiana in three separate transactions totaling $243 million after adjustments of $6 million for net revenues, preferential right elections and other items from the effective date of the transaction. The acquisitions were funded with a portion of the proceeds from the sale of 4.9% senior notes in January 2004.
In February 2004, we announced future acquisitions of producing properties located primarily in the Barnett Shale of North Texas and in the Arkoma Basin. In the first quarter, several of these acquisitions closed with a combined purchase price of $78.7 million. The remaining acquisitions closed in April at a total purchase price of $144.4 million, $12 million of which was paid in February. The total purchase price of $223.1 million includes the purchase of additional interests for $26.8 million and a reduction of approximately $3.7 million for closing adjustments. These acquisitions are subject to typical post-closing adjustments. Funding was provided by bank debt and cash flow from operations.
In two separate transactions during April 2004, we acquired predominantly oil-producing properties in the Permian Basin of West Texas and in the Powder River Basin of Wyoming from ExxonMobil Corporation for a total agreed purchase price of $336 to $341 million. The adjusted price at closing totaled $331 to $336 million. The purchase price is subject to typical post-closing adjustments, as well as adjustments related to property performance over the following year. A portion of the initial bank borrowings used to fund these acquisitions is expected to be repaid from cash flow from operations and the future sale of common stock.
Two of the acquisitions that closed in the first quarter of 2004 were purchases of corporations which own producing properties as their primary assets. After purchase accounting adjustments, including a $62.1 million step-up adjustment for deferred income taxes, the cost of producing properties acquired in the first three months of 2004 was $385.6 million.
Exploration and development expenditures for the first three months of 2004 were $104.5 million, compared with $102.1 million for the first three months of 2003. We anticipate that our 2004 exploration and development budget of $520 million will increase by approximately 5% as a result of our recent acquisitions, and will be funded by cash flow from operations. Actual costs may vary significantly due to many factors, including development results and changes in drilling and service costs.
As of April 2004, our year-to-date acquisitions have totaled approximately $800 million, exceeding our previously announced acquisitions budget of $650 million. We plan to fund a portion of our 2004 acquisitions with the future sale of common stock.
Through the first three months of 2004, we participated in drilling approximately 100 gas wells and performed 44 workovers. Our drilling activity for the year to date was concentrated in East Texas and the Arkoma and San Juan basins. Workovers have focused on recompletions, artificial lift and wellhead compression. These projects generally have met or exceeded management expectations.
20
To secure tubular goods required to support our drilling program, we have entered a contract with a tubular goods supplier who commits to deliver, at market prices, our next quarters tubular products ordered by us at least 30 days prior to the beginning of the quarter. There is no minimum order requirement, and our order is subject to modification by the supplier. The contract is cancellable by either party with at least 60 days notice prior to the beginning of the next calendar quarter.
Through April 2004, we have acquired approximately 20,000 net undeveloped acres in the Barnett Shale of North Texas with an estimated value of $21 million (see Note 12 to Consolidated Financial Statements) that are subject to lease expiration if initial wells are not drilled within a specified period of generally no more than one year. Because we have ample resources to meet the drilling requirements, we currently do not anticipate significant impairment of these leases.
The unused borrowing capacity of $586 million at March 31, 2004 under our revolving credit agreement has been used to partially fund April acquisitions and development. As of April 30, 2004, our unused borrowing capacity was $133 million, which is available for future acquisitions and development.
Debt and Equity
As of March 31, 2004, long-term debt increased by $208.8 million from the balance at December 31, 2003. In January 2004, we sold $500 million of 4.9% senior notes that were issued at 99.34% of par to yield 4.98% to maturity. Net proceeds of approximately $490 million were used to fund our January 2004 property acquisitions of $243 million and to reduce bank debt. The notes mature on February 1, 2014 and interest is payable each February 1 and August 1 beginning August 1, 2004. In March 2004, Moodys upgraded our senior unsecured note ratings to Baa3 from Ba1, with a stable outlook.
Stockholders equity at March 31, 2004 increased $81.3 million from year-end because of earnings of $94.1 million for the three months ended March 31, 2004 and an increase in common stock and additional paid-in capital of $35.1 million related to the exercise of stock options and issuance of performance shares, partially offset by an increase in accumulated other comprehensive loss of $35.3 million, an increase in treasury stock of $10.4 million and common stock dividends declared of $2.2 million. The increase in accumulated other comprehensive loss was primarily attributable to an increase in the fair value loss of hedge derivatives related to higher natural gas prices, partially offset by cash settlements of hedge derivatives during the first three months of 2004.
See Notes 3 and 7 to Consolidated Financial Statements.
Common Stock Dividends
In February 2004, the Board of Directors declared a first quarter 2004 dividend of $0.01 per share. Because of the five-for-four stock split effected on March 17, 2004, this represents a 25% increase in our dividend rate.
Accounting Pronouncements
An issue within the oil and gas industry has recently arisen regarding whether SFAS No. 141, Business Combinations, and SFAS No. 142, Goodwill and Other Intangible Assets, require costs associated with mineral rights be accounted for and separately reported on the balance sheet as intangible assets. As is the common practice in the oil and gas industry, we include leasehold acquisition costs as a component of both producing properties and undeveloped properties in our consolidated balance sheets. This question of SFAS No. 141 and SFAS No. 142 applicability has been referred to the Financial Accounting Standards Board. In March 2004, the Emerging Issues Task Force considered Issue No. 04-2, Whether Mineral Rights are Tangible or Intangible Assets and Related Issues, for mining entities that are not within the scope of SFAS No. 19, Financial Accounting and Reporting by Oil and Gas Producing Companies. The EITF reached a consensus that such mineral rights are tangible assets and added disclosure requirements for amounts recorded as mineral rights. The FASB is expected to ratify this consensus, and a proposed FASB Staff Position has been drafted to amend SFAS No. 141 and SFAS No. 142, clarifying that mineral rights are
21
considered tangible assets. The EITF is expected to address later this year whether mineral rights owned by oil and gas producing companies are tangible or intangible assets. If it is ultimately determined that intangible asset accounting is required for oil and gas mineral rights, we would be required to reclassify, as intangible assets, $1.7 billion of net leasehold acquisition costs from net property and equipment in our consolidated balance sheet at December 31, 2003. The components of this reclassification are disclosed in the notes to our consolidated financial statements included in our 2003 Annual Report on Form 10-K. The amount of this potential reclassification at March 31, 2004 is not currently determinable since first quarter acquisition purchase price allocations have not been completed. Accounting for the costs of mineral rights as intangible assets under SFAS No. 141 and SFAS No. 142 would also require additional financial statement disclosures but would not affect our method of amortization or assessment of impairment. Therefore, any resulting accounting change would have no effect on our consolidated income statements or statements of cash flows.
Financial Accounting Standards Board Interpretation No. 46R, Consolidation of Variable Interest Entities, was effective for calendar year companies as of January 1, 2004. Because we do not have interests in variable interest entities, this pronouncement has no effect on our consolidated financial statements and currently is not expected to have a significant effect in the future.
Forward-Looking Statements
Certain information included in this quarterly report and other materials filed or to be filed by the Company with the Securities and Exchange Commission, as well as information included in oral statements or other written statements made or to be made by the Company, contain projections and forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended, relating to the Companys operations and the oil and gas industry. Such forward-looking statements may be or may concern, among other things, capital expenditures, cash flow, drilling activity, drilling locations, acquisition and development activities and funding thereof, pricing differentials, production and reserve growth, reserve potential, operating costs, operating margins, production activities, oil, gas and natural gas liquids reserves and prices, hedging activities and the results thereof, liquidity, debt repayment, regulatory matters and competition. Such forward-looking statements are based on managements current plans, expectations, assumptions, projections and estimates and are identified by words such as expects, intends, plans, projects, predicts, anticipates, believes, estimates, goal, should, could, assume, and similar words that convey the uncertainty of future events. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions that are difficult to predict. In particular, the factors discussed below and in our Annual Report on Form 10-K could affect our actual results and cause our actual results to differ materially from expectations, estimates, or assumptions expressed in, forecasted in, or implied in such forward-looking statements. The cautionary statements contained in our Annual Report on Form 10-K are incorporated herein by reference in addition to the following cautionary statements.
Among the factors that could cause actual results to differ materially are:
| changes in interest rates, |
| our ability to identify prospects for drilling, |
| higher than expected costs and expenses, including production, drilling and well equipment costs, |
| potential delays or failure to achieve expected production from existing and future exploration and development projects, |
| basis risk and counterparty credit risk in executing commodity price risk management activities, |
| potential liability resulting from pending or future litigation, |
| competition in the oil and gas industry as well as competition from other sources of energy, and |
| general domestic and international economic and political conditions. |
22
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The following market risk disclosures should be read in conjunction with the quantitative and qualitative disclosures about market risk contained in our 2003 Annual Report on Form 10-K, as well as with the consolidated financial statements and notes thereto included in this quarterly report on Form 10-Q.
Hypothetical changes in interest rates and prices chosen for the following estimated sensitivity effects are considered to be reasonably possible near-term changes generally based on consideration of past fluctuations for each risk category. However, since it is not possible to accurately predict future changes in interest rates and commodity prices, these hypothetical changes may not necessarily be an indicator of probable future fluctuations.
Interest Rate Risk
We are exposed to interest rate risk on debt with variable interest rates. At March 31, 2004, our variable rate debt had a carrying value of $214 million, which approximated its fair value, and our fixed rate debt had a carrying value of $1.247 billion and an approximate fair value liability of $1.362 billion. Assuming a one percent, or 100-basis point, change in interest rates at March 31, 2004, the fair value of our fixed rate debt would change by approximately $96 million.
Commodity Price Risk
We hedge a portion of our price risks associated with our crude oil and natural gas sales. As of March 31, 2004, outstanding gas futures contracts, swap agreements and gas basis swap agreements had a net fair value loss of $142 million. The aggregate effect of a hypothetical 10% change in gas prices would result in a change of approximately $76 million in the fair value of these gas futures contracts, swap agreements and gas basis swap agreements at March 31, 2004. As of March 31, 2004, we had no outstanding oil futures contracts and differential swaps.
Because most of our futures contracts and swap agreements have been designated as hedge derivatives, changes in their fair value generally are reported as a component of accumulated other comprehensive income (loss) until the related sale of production occurs. At that time, the realized hedge derivative gain or loss is transferred to product revenues in the consolidated income statement.
We had a physical delivery contract to sell 35,500 Mcf per day from 2002 through July 2005 at a price of approximately 10% of the average NYMEX futures price for intermediate crude oil. Because this gas sales contract was priced based on crude oil, which is not clearly and closely associated with natural gas prices, it was accounted for as a non-hedge derivative financial instrument. This contract (referred to as the Enron Btu swap contract) was terminated in December 2001 in conjunction with the bankruptcy filing of Enron Corporation. In November 2001, we entered derivative contracts to effectively defer until 2005 and 2006 any cash flow impact related to 25,000 Mcf of daily gas deliveries in 2002 that were to be made under the Enron Btu swap contract. The net fair value loss on these contracts at March 31, 2004 was $20.1 million. The effect of a hypothetical 10% change in gas prices would result in a change of approximately $4.7 million in the fair value of these contracts, while a 10% change in crude oil prices would result in a change of approximately $2.7 million.
23
Item 4. CONTROLS AND PROCEDURES
We performed an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15 as of the end of the period covered by this report. Based upon that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that our disclosure controls and procedures are effective in timely alerting them to material information relating to the Company required to be included in our periodic filings with the Securities and Exchange Commission.
There have been no significant changes in our internal control over financial reporting during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
24
Item 1.
Not applicable.
Item | 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities |
During the three months ended March 31, 2004, the Company purchased the following shares of common stock as treasury shares to pay income tax withholding obligations in conjunction with vesting of performance shares under the 1998 Stock Incentive Plan. These share purchases were not part of a publicly announced program to purchase common shares.
2004 Month |
Number of Shares |
Average Price Paid per Share | |||
January |
| $ | | ||
February |
217,305 | $ | 23.73 | ||
March |
205,145 | $ | 25.43 | ||
Total |
422,450 | $ | 24.56 | ||
Items 3. through 5.
Not applicable.
Item 6. Exhibits and Reports on Form 8-K
(a) | Exhibits |
Exhibit Number and Description | ||||
10 | Material Contracts | |||
10.1* | 1998 Stock Incentive Plan, as amended March 17, 2004 | |||
11 | Computation of per share earnings | |||
(included in Note 8 to Consolidated Financial Statements) | ||||
15 | Letter re unaudited interim financial information | |||
15.1 | Awareness letter of KPMG LLP | |||
31 | Rule 13a-14(a)/15d-14(a) Certifications | |||
31.1 | Chief Executive Officer Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |||
31.2 | Chief Financial Officer Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |||
32 | Section 1350 Certifications | |||
32.1 | Chief Executive Officer and Chief Financial Officer Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
* | Management contract or compensatory plan |
25
(b) | Reports on Form 8-K |
The Company filed the following reports on Form 8-K during the quarter ended March 31, 2004 and through May 4, 2004:
On January 8, 2004, we filed a report on Form 8-K dated January 8, 2004 to announce we entered an agreement to purchase properties in East Texas and northern Louisiana, and that our Board of Directors approved a $500 million development and exploration budget for 2004.
On January 14, 2004, we filed a report on Form 8-K dated January 14, 2004 to report the filing of a preliminary prospectus supplement and provided exhibits to the Prospectus, dated July 7, 2003.
On January 16, 2004, we filed a report on Form 8-K dated January 16, 2004 to report the filing of a prospectus supplement and provided exhibits to the Prospectus, dated July 7, 2003.
On February 2, 2004, we filed a report on Form 8-K dated January 30, 2004 to announce the completion of previously announced purchases of East Texas and northern Louisiana producing properties.
On February 24, 2004, we filed a report on Form 8-K dated February 19, 2004 to announce the appointment of a new Director and that we entered definitive agreements with multiple parties to acquire producing properties located primarily in the Barnett Shale of North Texas and in the Arkoma Basin for a total of $200 million.
On April 21, 2004, we filed a report on Form 8-K dated April 19, 2004 to announce the completion of previously announced purchases of properties in the Barnett Shale of North Texas and the Arkoma Basin.
We have furnished two reports on Form 8-K under Item 12 during this time period.
26
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.
XTO ENERGY INC. | ||||
Date: May 4, 2004 |
By | /s/ LOUIS G. BALDWIN | ||
Louis G. Baldwin | ||||
Executive Vice President and Chief Financial Officer (Principal Financial Officer) | ||||
By | /s/ BENNIE G. KNIFFEN | |||
Bennie G. Kniffen Senior Vice President and Controller (Principal Accounting Officer) |
27