Attached files

file filename
8-K - FORM 8-K - XTO ENERGY INCd8k.htm

Exhibit 99.1

[XTO Logo Here]

NEWS RELEASE

 

 

For Immediate Release

Number: 10-03

XTO ENERGY ANNOUNCES EARNINGS, PRODUCTION AND CASH FLOW FOR 4Q;

REPORTS RECORD EARNINGS, PRODUCTION AND CASH FLOW FOR 2009

FORT WORTH, TX (February 17, 2010) – XTO Energy Inc. (NYSE-XTO) today reported record production for fourth quarter 2009 of 2.88 billion cubic feet equivalent (Bcfe) per day, up 9% from the fourth quarter 2008 level of 2.64 Bcfe per day. Total revenues for the fourth quarter were a record $2.34 billion, a 19% increase from $1.96 billion the prior year. Earnings for the quarter were $537 million, or $0.92 per share ($0.92 diluted), a 53% increase from fourth quarter 2008 earnings of $351 million, or $0.61 per share ($0.61 diluted). After adjusting for an $8 million ($5 million after tax) non-cash derivative fair value loss, adjusted earnings for fourth quarter 2009 were $542 million, or $0.93 per share ($0.93 diluted). Fourth quarter 2008 adjusted earnings were $393 million, or $0.68 per share ($0.68 diluted).1

Operating income for the quarter was $989 million, a 39% increase from fourth quarter 2008 operating income of $709 million. Operating cash flow was a record $1.69 billion, up 28% from 2008 fourth quarter comparable operating cash flow of $1.32 billion.1

Fourth quarter daily gas production averaged 2.37 billion cubic feet (Bcf), up 9% from fourth quarter 2008 daily production of 2.17 Bcf. Daily oil production for the fourth quarter was 64.6 thousand barrels, a 2% increase from the fourth quarter 2008 level of 63.5 thousand barrels. During the fourth quarter, natural gas liquids production was 21.2 thousand barrels per day, a 37% increase from the fourth quarter 2008 rate of 15.4 thousand barrels per day.


Page 2

XTO Energy Announces Earnings, Production and Cash Flow for 4Q;

Reports Record Earnings, Production and Cash Flow for 2009

 

The average realized gas price for the quarter was $7.29 per thousand cubic feet (Mcf), 7% higher than the fourth quarter 2008 average price of $6.79 per Mcf. The fourth quarter average oil price increased 30% to $110.85 per barrel from the fourth quarter 2008 average price of $85.19 per barrel. Natural gas liquids prices averaged $39.07 per barrel for the quarter, a 33% increase from the 2008 fourth quarter average price of $29.46.

For the year, the Company reported record earnings of $2.02 billion, or $3.48 per share ($3.46 diluted), compared with earnings of $1.91 billion, or $3.58 per share ($3.54 diluted) for 2008. After adjusting for a $130 million ($83 million after tax) non-cash derivative fair value loss and a $17 million ($11 million after tax) gain on extinguishment of debt, 2009 adjusted earnings were $2.09 billion, or $3.60 per share ($3.58 diluted) compared to 2008 adjusted earnings of $1.95 billion, or $3.64 per share ($3.60 diluted).1 Operating cash flow in 2009 was a record $6.25 billion, up 22% from the prior year level of $5.13 billion.1 Total revenues for 2009 were a record $9.06 billion, an 18% increase from revenues of $7.70 billion for 2008. Operating income for the year was $3.69 billion, a 5% increase from $3.51 billion for 2008.

Gas production for the year was a record 2.34 Bcf per day, up 23% from 2008 daily production of 1.91 Bcf. Oil production for 2009 was a record 66.3 thousand barrels per day, an 18% increase from 2008 production of 56.0 thousand barrels per day. Natural gas liquids production for 2009 was a record 20.6 thousand barrels per day, a 32% increase from 2008 production of 15.6 thousand barrels per day.

The average realized gas price for 2009 was $7.13 per Mcf, 9% lower than the 2008 average price of $7.81 per Mcf. The average oil price for the year was $107.65 per barrel, a 23% increase from the 2008 average price of $87.59 per barrel. Natural gas liquids averaged $30.03 per barrel, or 38% lower than the 2008 average of $48.76 per barrel.


Page 3

XTO Energy Announces Earnings, Production and Cash Flow for 4Q;

Reports Record Earnings, Production and Cash Flow for 2009

 

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

 

 

(in millions, except production, per share and per unit data)    Three Months Ended
December 31,
    Year Ended
December 31,
 
     2009     2008     2009    2008  
     (Unaudited)     (Unaudited)       

REVENUES

         

Gas and natural gas liquids

   $ 1,663      $ 1,395      $ 6,322    $ 5,728   

Oil and condensate

     658        498        2,605      1,796   

Gas gathering, processing and marketing

     16        65        125      168   

Other

     5        3        12      3   
                               

Total Revenues

     2,342        1,961        9,064      7,695   
                               

EXPENSES

         

Production

     248        272        999      942   

Taxes, transportation and other

     176        149        678      703   

Exploration (a)

     13        26        77      88   

Depreciation, depletion and amortization (b)

     786        731        3,079      2,025   

Accretion of discount in asset retirement obligation

     10        10        40      31   

Gas gathering and processing

     32        31        124      101   

General and administrative (c)

     81        121        356      382   

Derivative fair value (gain) loss (d)

     7        (88     24      (85
                               

Total Expenses

     1,353        1,252        5,377      4,187   
                               

OPERATING INCOME

     989        709        3,687      3,508   
                               

OTHER EXPENSE

         

Interest expense, net (e)

     136        157        524      482   
                               

INCOME BEFORE INCOME TAX

     853        552        3,163      3,026   
                               

INCOME TAX

         

Current (f)

     (5     (15     333      140   

Deferred

     321        216        811      974   
                               

Total Income Tax Expense

     316        201        1,144      1,114   
                               

NET INCOME

   $ 537      $ 351      $ 2,019    $ 1,912   
                               

EARNINGS PER COMMON SHARE (g)

         

Basic

   $ 0.92      $ 0.61      $ 3.48    $ 3.58   
                               

Diluted

   $ 0.92      $ 0.61      $ 3.46    $ 3.54   
                               
Average Daily Production          

Gas (Mcf)

     2,367,289        2,165,959        2,342,488      1,905,443   

Natural Gas Liquids (Bbls)

     21,159        15,434        20,560      15,624   

Oil (Bbls)

     64,563        63,545        66,297      56,025   

Natural Gas Equivalents (Mcfe)

     2,881,618        2,639,831        2,863,631      2,335,336   
Average Sales Prices (h)          

Gas (per Mcf)

   $ 7.29      $ 6.79      $ 7.13    $ 7.81   

Natural Gas Liquids (per Bbl)

   $ 39.07      $ 29.46      $ 30.03    $ 48.76   

Oil (per Bbl)

   $ 110.85      $ 85.19      $ 107.65    $ 87.59   

Natural Gas Equivalents (per Mcfe)

   $ 8.76      $ 7.79      $ 8.54    $ 8.80   


XTO ENERGY INC.

Consolidated Statements of Cash Flows

 

 

(in millions)    Three Months Ended
December 31,
    Year Ended
December 31,
 
     2009     2008     2009     2008  
     (Unaudited)     (Unaudited)        

OPERATING ACTIVITIES

        

Net income

   $ 537      $ 351      $ 2,019      $ 1,912   

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

        

Depreciation, depletion and amortization

     786        731        3,079        2,025   

Accretion of discount in asset retirement obligation

     10        10        40        31   

Non-cash incentive compensation

     28        60        137        170   

Dry hole expense

     9        15        44        22   

Deferred income tax

     321        216        811        974   

Non-cash derivative fair value (gain) loss

     8        (61     130        (72

Gain on extinguishment of debt

     —          —          (17     —     

Other non-cash items

     (12     (10     (24     2   

Changes in operating assets and liabilities net of the effects of acquisition of corporation (1)

     (973     173        (265     171   
                                

Cash Provided by Operating Activities

     714        1,485        5,954        5,235   
                                

INVESTING ACTIVITIES

        

Proceeds from sale of property and equipment

     —          24        3        24   

Property acquisitions, including acquisition of corporation

     (65     (835     (264     (8,456

Development costs, capitalized exploration costs and dry hole expense

     (625     (1,167     (3,190     (3,661

Other property and asset additions

     (113     (276     (606     (913
                                

Cash Used by Investing Activities

     (803     (2,254     (4,057     (13,006
                                

FINANCING ACTIVITIES

        

Proceeds from long-term debt

     1,684        6,079        7,730        19,560   

Payments on long-term debt

     (1,582     (5,239     (9,183     (14,250

Dividends

     (72     (69     (287     (250

Debt costs

     —          —          (2     (32

Net proceeds from common stock offerings

     —          —          —          2,612   

Proceeds from exercise of stock options and warrants

     14        —          23        23   

Payments upon exercise of stock options

     (20     —          (23     (70

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

     15        —          20        64   

Other, primarily increase (decrease) in cash overdrafts

     35        4        (191     139   
                                

Cash Provided (Used) by Financing Activities

     74        775        (1,913     7,796   
                                

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

     (15     6        (16     25   

Cash and Cash Equivalents, Beginning of Period

     24        19        25        —     
                                

Cash and Cash Equivalents, End of Period

   $ 9      $ 25      $ 9      $ 25   
                                

(1) Changes in Operating Assets and Liabilities

        

Accounts receivable

   $ (151   $ 219      $ 258      $ (151

Other current assets

     (121     (91     (71     (32

Other operating assets and liabilities

     (4     (2     (21     (7

Current liabilities

     7        (406     22        (92

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

     (704     453        (453     453   
                                
   $ (973   $ 173      $ (265   $ 171   
                                


XTO ENERGY INC.

Consolidated Balance Sheets

 

 

(in millions, except shares)    December 31,
2009
    December 31,
2008
 
     (Unaudited)        

ASSETS

    

Current Assets:

    

Cash and cash equivalents

   $ 9      $ 25   

Accounts receivable, net

     965        1,217   

Derivative fair value

     1,222        2,735   

Current income tax receivable

     170        57   

Other

     182        224   
                

Total Current Assets

     2,548        4,258   
                

Property and Equipment, at cost - successful efforts method:

    

Proved properties

     34,180        30,994   

Unproved properties

     3,691        3,907   

Other

     2,810        2,239   
                

Total Property and Equipment

     40,681        37,140   

Accumulated depreciation, depletion and amortization

     (8,747     (5,859
                

Net Property and Equipment

     31,934        31,281   
                

Other Assets:

    

Derivative fair value

     68        1,023   

Acquired gas gathering contracts, net of accumulated amortization

     97        105   

Goodwill

     1,475        1,447   

Other

     133        140   
                

Total Other Assets

     1,773        2,715   
                

TOTAL ASSETS

   $ 36,255      $ 38,254   
                

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current Liabilities:

    

Accounts payable and accrued liabilities

   $ 1,482      $ 1,912   

Payable to royalty trusts

     28        13   

Current maturities of long-term debt

     250        —     

Derivative fair value

     167        35   

Deferred income tax payable

     342        940   

Other

     32        30   
                

Total Current Liabilities

     2,301        2,930   
                

Long-term Debt

     10,237        11,959   
                

Other Liabilities:

    

Derivative fair value

     6        —     

Deferred income taxes payable

     5,522        5,200   

Asset retirement obligation

     783        735   

Other

     80        83   
                

Total Other Liabilities

     6,391        6,018   
                

Commitments and Contingencies

    

Stockholders’ Equity:

    

Common stock ($.01 par value, 1,000,000,000 shares authorized, 589,361,021 and 585,094,847 shares issued)

     6        6   

Additional paid-in capital

     8,471        8,315   

Treasury stock, at cost (6,345,697 and 5,563,247 shares)

     (177     (147

Retained earnings

     8,317        6,588   

Accumulated other comprehensive income (loss)

     709        2,585   
                

Total Stockholders’ Equity

     17,326        17,347   
                

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 36,255      $ 38,254   
                


XTO ENERGY INC. (continued)

 

(a) Includes geological and geophysical costs, as well as dry hole costs of $9 million in the three-month 2009 period and $44 million for the year 2009, and $15 million in the three-month 2008 period and $22 million for the year 2008.
(b) Includes impairment of proved properties of $128 million in both the three-month and twelve-month 2008 periods.
(c) Includes non-cash incentive award compensation of $28 million in the three-month 2009 period and $137 million for the year 2009, and $60 million in the three-month 2008 period and $170 million for the year 2008.
(d) 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
December 31,
            Year Ended        
December 31,
 
     2009       2008       2009       2008  

Other non-hedge derivatives

   $  11      $ (79   $ 49      $ (84

Ineffective portion of hedge derivatives

     (4     (9     (25     (1
                                

Total derivative fair value (gain) loss

   $ 7      $ (88   $ 24      $ (85
                                

 

(e) Net of capitalized interest of $10 million in the three-month 2009 period and $42 million for the year 2009, and $13 million in the three-month 2008 period and $39 million for the year 2008. Also includes gain on extinguishment of debt of $17 million for the year 2009.
(f) The current income tax provision generally 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 $15 million in the three-month 2009 period, $20 million for the year 2009 and $69 million for the year 2008. For the three-month 2008 period, the current income tax provision was less than cash tax expense by $2 million.
(g) 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 December 31,
   2009    2008
   Earnings     Shares     Earnings
per Share
   Earnings     Shares     Earnings
per Share

Total

   $ 537     581.0         $ 351      577.8     

Attributable to participating securities

     (4   (4.6        (2   (3.4  
                                 

Basic

   $ 533      576.4      $ 0.92    $ 349      574.4      $ 0.61
                     

Effect of dilutive securities:

             

Stock options

     —        3.6           —        1.4     

Warrants

     —        1.2           —        1.0     
                                 

Diluted

   $ 533      581.2      $ 0.92    $ 349      576.8      $ 0.61
                                         


XTO ENERGY INC. (continued)

 

     Year Ended December 31,
   2009    2008
   Earnings     Shares     Earnings
per Share
   Earnings     Shares     Earnings
per Share

Total

   $ 2,019     580.2         $ 1,912      534.4     

Attributable to participating securities

     (16   (4.6        (10   (2.8  
                                 

Basic

   $ 2,003      575.6      $ 3.48    $ 1,902      531.6      $ 3.58
                     

Effect of dilutive securities:

             

Stock options

     —        2.7           —        4.4     

Warrants

     —        1.1           —        1.5     
                                 

Diluted

   $ 2,003      579.4      $ 3.46    $ 1,902      537.5      $ 3.54
                                         

Effective January 1, 2009, we adopted the authoritative guidance for earnings per share as it relates to determining whether instruments granted in share-based payment transactions are participating securities. As a result of adoption, we retrospectively adjusted the calculation of our 2008 earnings per share on a basis consistent with 2009. The previously reported earnings per share for fourth quarter 2008 were $0.61 basic and $0.61 diluted and for the year 2008 were $3.60 basic and $3.56 diluted.

 

(h) 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 (d) 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 fourth quarter and year-end 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
December 31,
   Year Ended
December 31,
   2009    2008    2009    2008

Gas (per Mcf)

   $ 7.37    $ 6.82    $ 7.21    $ 7.80

Natural gas liquids (per Bbl)

     39.07      29.46      30.03      48.83

Oil (per Bbl)

     108.07      88.71      109.10      88.60


XTO ENERGY INC. (continued)

 

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 data)    Three Months Ended
December 31,
    Year Ended
December 31,
 
(Unaudited)    2009    2008     2009     2008  

Net income

   $ 537    $ 351      $ 2,019      $ 1,912   

Adjustments, net of tax:

         

Non-cash derivative fair value (gain) loss

     5      (39     83        (46

Gain on extinguishment of debt

     —        81        (11     81   
                               

Adjusted earnings

   $ 542    $ 393      $ 2,091      $ 1,947   
                               

Adjusted earnings per common share:

         

Basic

   $ 0.93    $ 0.68      $ 3.60      $ 3.64   
                               

Diluted

   $ 0.93    $ 0.68      $ 3.58      $ 3.60   
                               

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 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.


XTO ENERGY INC. (continued)

 

Non-GAAP Financial Measures

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

 

(in millions)    Three Months Ended
December 31,
            Year Ended        
December 31,
 
(Unaudited)      2009      2008     2009    2008  

Cash Provided by Operating Activities

   $ 714    $ 1,485      $ 5,954    $ 5,235   

Changes in operating assets and liabilities

     973      (173     265      (171

Exploration expense, excluding dry hole expense

     4      11        33      66   
                              

Operating Cash Flow

   $ 1,691    $ 1,323      $ 6,252    $ 5,130   
                              

###