Exhibit 99.2
CONSOLIDATED STATEMENTSOF INCOME (UNAUDITED)
For the 3 months ending December 31, 2015 and 2014
4th Quarter | ||||||||||||
(in thousands, except per share data) | 2015 | 2014 | Change | |||||||||
Revenues | ||||||||||||
Oil, natural gas liquids and natural gas sales | $ | 167,751 | $ | 286,747 | $ | (118,996 | ) | |||||
Gain on derivative instruments, net | 25,048 | 325,521 | (300,473 | ) | ||||||||
|
|
|
|
|
| |||||||
Total revenues | 192,799 | 612,268 | (419,469 | ) | ||||||||
|
|
|
|
|
| |||||||
Operating Costs and Expenses | ||||||||||||
Oil, natural gas liquids and natural gas production | 52,447 | 74,571 | (22,124 | ) | ||||||||
Production and ad valorem taxes | 11,597 | 20,961 | (9,364 | ) | ||||||||
Depreciation, depletion and amortization | 159,784 | 148,996 | 10,788 | |||||||||
Asset impairment | 825,918 | 235,301 | 590,617 | |||||||||
Exploration | 2,604 | 6,872 | (4,268 | ) | ||||||||
General and administrative | 54,794 | 28,553 | 26,241 | |||||||||
Accretion of discount on asset retirement obligations | 1,729 | 1,958 | (229 | ) | ||||||||
(Gain) loss on sale of assets and other | (524 | ) | 833 | (1,357 | ) | |||||||
|
|
|
|
|
| |||||||
Total operating costs and expenses | 1,108,349 | 518,045 | 590,304 | |||||||||
|
|
|
|
|
| |||||||
Operating Income (Loss) | (915,550 | ) | 94,223 | (1,009,773 | ) | |||||||
|
|
|
|
|
| |||||||
Other Income (Expense) | ||||||||||||
Interest expense | (10,022 | ) | (10,397 | ) | 375 | |||||||
Other income | 80 | 134 | (54 | ) | ||||||||
|
|
|
|
|
| |||||||
Total other expense | (9,942 | ) | (10,263 | ) | 321 | |||||||
|
|
|
|
|
| |||||||
Income (Loss) From Continuing Operations Before Income Taxes | (925,492 | ) | 83,960 | (1,009,452 | ) | |||||||
Income tax expense (benefit) | (334,686 | ) | 17,441 | (352,127 | ) | |||||||
|
|
|
|
|
| |||||||
Income (Loss) From Continuing Operations | (590,806 | ) | 66,519 | (657,325 | ) | |||||||
|
|
|
|
|
| |||||||
Discontinued Operations, net of tax | ||||||||||||
Loss from discontinued operations | — | (1,143 | ) | 1,143 | ||||||||
Gain on disposal of discontinued operations, net | — | 42 | (42 | ) | ||||||||
|
|
|
|
|
| |||||||
Loss From Discontinued Operations | — | (1,101 | ) | 1,101 | ||||||||
|
|
|
|
|
| |||||||
Net Income (Loss) | $ | (590,806 | ) | $ | 65,418 | $ | (656,224 | ) | ||||
|
|
|
|
|
| |||||||
Diluted Earnings Per Average Common Share | ||||||||||||
Continuing operations | $ | (7.50 | ) | $ | 0.91 | $ | (8.41 | ) | ||||
Discontinued operations | — | (0.02 | ) | 0.02 | ||||||||
|
|
|
|
|
| |||||||
Net Income (Loss) | $ | (7.50 | ) | $ | 0.89 | $ | (8.39 | ) | ||||
|
|
|
|
|
| |||||||
Basic Earnings Per Average Common Share | ||||||||||||
Continuing operations | $ | (7.50 | ) | 0.91 | $ | (8.41 | ) | |||||
Discontinued operations | — | (0.01 | ) | 0.01 | ||||||||
|
|
|
|
|
| |||||||
Net Income (Loss) | $ | (7.50 | ) | $ | 0.90 | $ | (8.40 | ) | ||||
|
|
|
|
|
| |||||||
Diluted Avg. Common Shares Outstanding | 78,783 | 73,343 | 5,440 | |||||||||
|
|
|
|
|
| |||||||
Basic Avg. Common Shares Outstanding | 78,783 | 72,988 | 5,795 | |||||||||
Dividends Per Common Share | $ | 0.02 | $ | 0.02 | $ | 0.0 | ||||||
|
|
|
|
|
|
CONSOLIDATED STATEMENTSOF INCOME (UNAUDITED)
For the 12 months ending December 31, 2015 and 2014
Year-to-date | ||||||||||||
(in thousands, except per share data) | 2015 | 2014 | Change | |||||||||
Revenues | ||||||||||||
Oil, natural gas liquids and natural gas sales | $ | 763,261 | $ | 1,344,194 | $ | (580,933 | ) | |||||
Gain on derivative instruments, net | 115,293 | 335,019 | (219,726 | ) | ||||||||
|
|
|
|
|
| |||||||
Total revenues | 878,554 | 1,679,213 | (800,659 | ) | ||||||||
|
|
|
|
|
| |||||||
Operating Costs and Expenses | ||||||||||||
Oil, natural gas liquids and natural gas production | 228,380 | 274,432 | (46,052 | ) | ||||||||
Production and ad valorem taxes | 57,380 | 102,063 | (44,683 | ) | ||||||||
Depreciation, depletion and amortization | 593,789 | 548,564 | 45,225 | |||||||||
Asset impairment | 1,292,308 | 416,801 | 875,507 | |||||||||
Exploration | 14,878 | 28,090 | (13,212 | ) | ||||||||
General and administrative | 149,132 | 122,052 | 27,080 | |||||||||
Accretion of discount on asset retirement obligations | 7,108 | 7,608 | (500 | ) | ||||||||
(Gain) loss on sale of assets and other | (26,570 | ) | 2,642 | (29,212 | ) | |||||||
|
|
|
|
|
| |||||||
Total operating costs and expenses | 2,316,405 | 1,502,252 | 814,153 | |||||||||
|
|
|
|
|
| |||||||
Operating Income (Loss) | (1,437,851 | ) | 176,961 | (1,614,812 | ) | |||||||
|
|
|
|
|
| |||||||
Other Income (Expense) | ||||||||||||
Interest expense | (43,108 | ) | (37,771 | ) | (5,337 | ) | ||||||
Other income | 223 | 1,181 | (958 | ) | ||||||||
|
|
|
|
|
| |||||||
Total other expense | (42,885 | ) | (36,590 | ) | (6,295 | ) | ||||||
|
|
|
|
|
| |||||||
Income (Loss) From Continuing Operations Before Income Taxes | (1,480,736 | ) | 140,371 | (1,621,107 | ) | |||||||
Income tax expense (benefit) | (535,005 | ) | 40,728 | (575,733 | ) | |||||||
|
|
|
|
|
| |||||||
Income (Loss) From Continuing Operations | (945,731 | ) | 99,643 | (1,045,374 | ) | |||||||
|
|
|
|
|
| |||||||
Discontinued Operations, net of tax | ||||||||||||
Income from discontinued operations | — | 29,292 | (29,292 | ) | ||||||||
Gain on disposal of discontinued operations, net | — | 439,097 | (439,097 | ) | ||||||||
|
|
|
|
|
| |||||||
Income From Discontinued Operations | — | 468,389 | (468,389 | ) | ||||||||
|
|
|
|
|
| |||||||
Net Income (Loss) | $ | (945,731 | ) | $ | 568,032 | $ | (1,513,763 | ) | ||||
|
|
|
|
|
| |||||||
Diluted Earnings Per Average Common Share | ||||||||||||
Continuing operations | $ | (12.43 | ) | $ | 1.36 | $ | (13.79 | ) | ||||
Discontinued operations | — | 6.39 | (6.39 | ) | ||||||||
|
|
|
|
|
| |||||||
Net Income (Loss) | $ | (12.43 | ) | $ | 7.75 | $ | (20.18 | ) | ||||
|
|
|
|
|
| |||||||
Basic Earnings Per Average Common Share | ||||||||||||
Continuing operations | $ | (12.43 | ) | $ | 1.37 | $ | (13.80 | ) | ||||
Discontinued operations | — | 6.42 | (6.42 | ) | ||||||||
|
|
|
|
|
| |||||||
Net Income (Loss) | $ | (12.43 | ) | $ | 7.79 | $ | (20.22 | ) | ||||
|
|
|
|
|
| |||||||
Diluted Avg. Common Shares Outstanding | 76,078 | 73,275 | 2,803 | |||||||||
Basic Avg. Common Shares Outstanding | 76,078 | 72,897 | 3,181 | |||||||||
|
|
|
|
|
| |||||||
Dividends Per Common Share | $ | 0.08 | $ | 0.47 | $ | (0.39 | ) | |||||
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
As of December 31, 2015 and December 31, 2014
(in thousands) | December 31, 2015 | December 31, 2014 | ||||||
ASSETS | ||||||||
Current Assets | ||||||||
Cash and cash equivalents | $ | 1,272 | $ | 1,852 | ||||
Accounts receivable, net | 63,097 | 157,678 | ||||||
Inventories | 11,255 | 14,251 | ||||||
Assets held for sale | 93,739 | 395,797 | ||||||
Derivative instruments | 56,963 | 322,337 | ||||||
Prepayments and other | 20,014 | 27,445 | ||||||
|
|
|
| |||||
Total current assets | 246,340 | 919,360 | ||||||
|
|
|
| |||||
Property, Plant and Equipment | ||||||||
Oil and natural gas properties, net | 4,302,332 | 5,152,748 | ||||||
Other property and equipment, net | 48,358 | 46,389 | ||||||
|
|
|
| |||||
Total property, plant and equipment, net | 4,350,690 | 5,199,137 | ||||||
|
|
|
| |||||
Other postretirement assets | 3,881 | — | ||||||
Other assets | 12,782 | 19,761 | ||||||
|
|
|
| |||||
TOTAL ASSETS | $ | 4,613,693 | $ | 6,138,258 | ||||
|
|
|
| |||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current Liabilities | ||||||||
Accounts payable | $ | 64,742 | $ | 101,453 | ||||
Accrued taxes | 5,801 | 5,530 | ||||||
Accrued wages and benefits | 28,563 | 21,553 | ||||||
Accrued capital costs | 79,206 | 207,461 | ||||||
Revenue and royalty payable | 60,493 | 72,047 | ||||||
Liabilities related to assets held for sale | 12,789 | 24,230 | ||||||
Pension liabilities | 15,685 | 24,609 | ||||||
Deferred income taxes | — | 79,164 | ||||||
Derivative instruments | 459 | 988 | ||||||
Other | 19,783 | 23,288 | ||||||
|
|
|
| |||||
Total current liabilities | 287,521 | 560,323 | ||||||
|
|
|
| |||||
Long-term debt | 776,087 | 1,038,563 | ||||||
Asset retirement obligations | 89,990 | 94,060 | ||||||
Pension and other postretirement liabilities | — | 15,935 | ||||||
Deferred income taxes | 552,369 | 1,000,486 | ||||||
Other long-term liabilities | 11,866 | 14,287 | ||||||
|
|
|
| |||||
Total liabilities | 1,717,833 | 2,723,654 | ||||||
|
|
|
| |||||
Total Shareholders’ Equity | 2,895,860 | 3,414,604 | ||||||
|
|
|
| |||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 4,613,693 | $ | 6,138,258 | ||||
|
|
|
|
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 3 months ending December 31, 2015 and 2014
4th Quarter | ||||||||||||
(in thousands, except sales price and per unit data) | 2015 | 2014 | Change | |||||||||
Operating and production data from continuing operations | ||||||||||||
Oil, natural gas liquids and natural gas sales | ||||||||||||
Oil | $ | 140,505 | $ | 211,916 | $ | (71,411 | ) | |||||
Natural gas liquids | 12,240 | 20,293 | (8,053 | ) | ||||||||
Natural gas | 15,006 | 54,538 | (39,532 | ) | ||||||||
|
|
|
|
|
| |||||||
Total | $ | 167,751 | $ | 286,747 | $ | (118,996 | ) | |||||
|
|
|
|
|
| |||||||
Open non-cash mark-to-market gains (losses) on derivative instruments | ||||||||||||
Oil | $ | (92,484 | ) | $ | 230,490 | $ | (322,974 | ) | ||||
Natural gas liquids | — | (1,316 | ) | 1,316 | ||||||||
Natural gas | (11,586 | ) | 32,286 | (43,872 | ) | |||||||
|
|
|
|
|
| |||||||
Total | $ | (104,070 | ) | $ | 261,460 | $ | (365,530 | ) | ||||
|
|
|
|
|
| |||||||
Closed gains (losses) on derivative instruments | ||||||||||||
Oil | $ | 115,519 | $ | 50,945 | $ | 64,574 | ||||||
Natural gas liquids | — | 4,990 | (4,990 | ) | ||||||||
Natural gas | 13,599 | 8,126 | 5,473 | |||||||||
|
|
|
|
|
| |||||||
Total | $ | 129,118 | $ | 64,061 | $ | 65,057 | ||||||
|
|
|
|
|
| |||||||
Total revenues | $ | 192,799 | $ | 612,268 | $ | (419,469 | ) | |||||
|
|
|
|
|
| |||||||
Production volumes | ||||||||||||
Oil (MBbl) | 3,584 | 3,213 | 371 | |||||||||
Natural gas liquids (MMgal) | 45.3 | 43.1 | 2.2 | |||||||||
Natural gas (MMcf) | 7,830 | 14,646 | (6,816 | ) | ||||||||
|
|
|
|
|
| |||||||
Total production volumes (MBOE) | 5,967 | 6,681 | (714 | ) | ||||||||
|
|
|
|
|
| |||||||
Average daily production volumes | ||||||||||||
Oil (MBbl/d) | 39.0 | 34.9 | 4.1 | |||||||||
Natural gas liquids (MMgal/d) | 0.5 | 0.5 | — | |||||||||
Natural gas (MMcf/d) | 85.1 | 159.2 | (74.1 | ) | ||||||||
|
|
|
|
|
| |||||||
Total average daily production volumes (MBOE/d) | 64.9 | 72.6 | (7.7 | ) | ||||||||
|
|
|
|
|
| |||||||
Average realized prices excluding effects of open non-cash mark-to-market derivative instruments | ||||||||||||
Oil (per barrel) | $ | 71.44 | $ | 81.81 | $ | (10.37 | ) | |||||
Natural gas liquids (per gallon) | $ | 0.27 | $ | 0.59 | $ | (0.32 | ) | |||||
Natural gas (per Mcf) | $ | 3.65 | $ | 4.28 | $ | (0.63 | ) | |||||
Average realized prices excluding effects of all derivative instruments | ||||||||||||
Oil (per barrel) | $ | 39.20 | $ | 65.96 | $ | (26.76 | ) | |||||
Natural gas liquids (per gallon) | $ | 0.27 | $ | 0.47 | $ | (0.20 | ) | |||||
Natural gas (per Mcf) | $ | 1.92 | $ | 3.72 | $ | (1.80 | ) | |||||
Costs per BOE | ||||||||||||
Oil, natural gas liquids and natural gas production expenses | $ | 8.79 | $ | 11.16 | $ | (2.37 | ) | |||||
Production and ad valorem taxes | $ | 1.94 | $ | 3.14 | $ | (1.20 | ) | |||||
Depreciation, depletion and amortization | $ | 26.54 | $ | 22.08 | $ | 4.46 | ||||||
Exploration expense | $ | 0.44 | $ | 1.03 | $ | (0.59 | ) | |||||
General and administrative* | $ | 9.18 | $ | 4.27 | $ | 4.91 | ||||||
Net capital expenditures | $ | 149,119 | $ | 425,045 | $ | (275,926 | ) | |||||
|
|
|
|
|
|
* | Includes pension and pension settlement expenses of $4.40 and $0.83 for the three months ended December 31, 2015 and 2014, respectively. |
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 12 months ending December 31, 2015 and 2014
Year-to-date | ||||||||||||
(in thousands, except sales price and per unit data) | 2015 | 2014 | Change | |||||||||
Operating and production data from continuing operations | ||||||||||||
Oil, natural gas liquids and natural gas sales | ||||||||||||
Oil | $ | 631,663 | $ | 988,868 | $ | (357,205 | ) | |||||
Natural gas liquids | 48,856 | 110,918 | (62,062 | ) | ||||||||
Natural gas | 82,742 | 244,408 | (161,666 | ) | ||||||||
|
|
|
|
|
| |||||||
Total | $ | 763,261 | $ | 1,344,194 | $ | (580,933 | ) | |||||
|
|
|
|
|
| |||||||
Open non-cash mark-to-market gains (losses) on derivative instruments | ||||||||||||
Oil | $ | (242,227 | ) | $ | 271,200 | $ | (513,427 | ) | ||||
Natural gas liquids | — | 287 | (287 | ) | ||||||||
Natural gas | (39,525 | ) | 43,958 | (83,483 | ) | |||||||
|
|
|
|
|
| |||||||
Total | $ | (281,752 | ) | $ | 315,445 | $ | (597,197 | ) | ||||
|
|
|
|
|
| |||||||
Closed gains (losses) on derivative instruments | ||||||||||||
Oil | $ | 346,404 | $ | 4,377 | $ | 342,027 | ||||||
Natural gas liquids | — | 6,218 | (6,218 | ) | ||||||||
Natural gas | 50,641 | 8,979 | 41,662 | |||||||||
|
|
|
|
|
| |||||||
Total | $ | 397,045 | $ | 19,574 | $ | 377,471 | ||||||
|
|
|
|
|
| |||||||
Total revenues | $ | 878,554 | $ | 1,679,213 | $ | (800,659 | ) | |||||
|
|
|
|
|
| |||||||
Production volumes | ||||||||||||
Oil (MBbl) | 14,023 | 11,814 | 2,209 | |||||||||
Natural gas liquids (MMgal) | 170.7 | 172.3 | (1.6 | ) | ||||||||
Natural gas (MMcf) | 35,604 | 58,602 | (22,998 | ) | ||||||||
|
|
|
|
|
| |||||||
Total production volumes (MBOE) | 24,022 | 25,684 | (1,662 | ) | ||||||||
|
|
|
|
|
| |||||||
Average daily production volumes | ||||||||||||
Oil (MBbl/d) | 38.4 | 32.4 | 6.0 | |||||||||
Natural gas liquids (MMgal/d) | 0.5 | 0.5 | — | |||||||||
Natural gas (MMcf/d) | 97.5 | 160.6 | (63.1 | ) | ||||||||
|
|
|
|
|
| |||||||
Total average daily production volumes (MBOE/d) | 65.8 | 70.4 | (4.6 | ) | ||||||||
|
|
|
|
|
| |||||||
Average realized prices excluding effects of open non-cash mark-to-market derivative instruments | ||||||||||||
Oil (per barrel) | $ | 69.75 | $ | 84.07 | $ | (14.32 | ) | |||||
Natural gas liquids (per gallon) | $ | 0.29 | $ | 0.68 | $ | (0.39 | ) | |||||
Natural gas (per Mcf) | $ | 3.75 | $ | 4.32 | $ | (0.57 | ) | |||||
Average realized prices excluding effects of all derivative instruments | ||||||||||||
Oil (per barrel) | $ | 45.04 | $ | 83.70 | $ | (38.66 | ) | |||||
Natural gas liquids (per gallon) | $ | 0.29 | $ | 0.64 | $ | (0.35 | ) | |||||
Natural gas (per Mcf) | $ | 2.32 | $ | 4.17 | $ | (1.85 | ) | |||||
Costs per BOE | ||||||||||||
Oil, natural gas liquids and natural gas production expenses | $ | 9.51 | $ | 10.68 | $ | (1.17 | ) | |||||
Production and ad valorem taxes | $ | 2.39 | $ | 3.97 | $ | (1.58 | ) | |||||
Depreciation, depletion and amortization | $ | 24.72 | $ | 21.36 | $ | 3.36 | ||||||
Exploration expense | $ | 0.62 | $ | 1.09 | $ | (0.47 | ) | |||||
General and administrative* | $ | 6.21 | $ | 4.75 | $ | 1.46 | ||||||
Net capital expenditures | $ | 1,040,610 | $ | 1,372,510 | $ | (331,900 | ) | |||||
|
|
|
|
|
|
* | Includes pension and pension settlement expenses of $1.30 and $0.74 for the twelve months ended December 31, 2015 and 2014, respectively. |