Exhibit 99.2
CONSOLIDATED STATEMENTSOF OPERATIONS (UNAUDITED)
For the 3 months ending September 30, 2017 and 2016
3rd Quarter |
| |||||||||||
(in thousands, except per share data) | 2017 | 2016 | Change | |||||||||
Revenues | ||||||||||||
Oil, natural gas liquids and natural gas sales | $ | 249,114 | $ | 163,973 | $ | 85,141 | ||||||
Gain (loss) on derivative instruments, net | (57,610 | ) | 20,412 | (78,022 | ) | |||||||
|
|
|
|
|
| |||||||
Total revenues | 191,504 | 184,385 | 7,119 | |||||||||
|
|
|
|
|
| |||||||
Operating Costs and Expenses | ||||||||||||
Oil, natural gas liquids and natural gas production | 44,549 | 42,280 | 2,269 | |||||||||
Production and ad valorem taxes | 15,326 | 10,987 | 4,339 | |||||||||
Depreciation, depletion and amortization | 131,756 | 108,167 | 23,589 | |||||||||
Asset impairment | 100 | 587 | (487 | ) | ||||||||
Exploration | 625 | 18 | 607 | |||||||||
General and administrative(including stock based | 21,474 | 21,710 | (236 | ) | ||||||||
Accretion of discount on asset retirement obligations | 1,473 | 1,556 | (83 | ) | ||||||||
Gain on sale of assets and other | (5,977 | ) | (91,222 | ) | 85,245 | |||||||
|
|
|
|
|
| |||||||
Total operating costs and expenses | 209,326 | 94,083 | 115,243 | |||||||||
|
|
|
|
|
| |||||||
Operating Income (Loss) | (17,822 | ) | 90,302 | (108,124 | ) | |||||||
|
|
|
|
|
| |||||||
Other Income (Expense) | ||||||||||||
Interest expense | (9,928 | ) | (8,987 | ) | (941 | ) | ||||||
Other income | 58 | 421 | (363 | ) | ||||||||
|
|
|
|
|
| |||||||
Total other expense | (9,870 | ) | (8,566 | ) | (1,304 | ) | ||||||
|
|
|
|
|
| |||||||
Income (Loss) Before Income Taxes | (27,692 | ) | 81,736 | (109,428 | ) | |||||||
Income tax expense (benefit) | (9,206 | ) | 28,422 | (37,628 | ) | |||||||
|
|
|
|
|
| |||||||
Net Income (Loss) | $ | (18,486 | ) | $ | 53,314 | $ | (71,800 | ) | ||||
|
|
|
|
|
| |||||||
Diluted Earnings Per Average Common Share | $ | (0.19 | ) | $ | 0.55 | $ | (0.74 | ) | ||||
|
|
|
|
|
| |||||||
Basic Earnings Per Average Common Share | $ | (0.19 | ) | $ | 0.55 | $ | (0.74 | ) | ||||
|
|
|
|
|
| |||||||
Diluted Average Common Shares Outstanding | 97,198 | 97,511 | (313 | ) | ||||||||
|
|
|
|
|
| |||||||
Basic Average Common Shares Outstanding | 97,198 | 97,068 | 130 | |||||||||
|
|
|
|
|
|
1
CONSOLIDATED STATEMENTSOF OPERATIONS (UNAUDITED)
For the 9 months ending September 30, 2017 and 2016
Year-to-date |
| |||||||||||
(in thousands, except per share data) | 2017 | 2016 | Change | |||||||||
Revenues | ||||||||||||
Oil, natural gas liquids and natural gas sales | $ | 644,212 | $ | 458,374 | $ | 185,838 | ||||||
Gain (loss) on derivative instruments, net | 45,037 | (40,005 | ) | 85,042 | ||||||||
|
|
|
|
|
| |||||||
Total revenues | 689,249 | 418,369 | 270,880 | |||||||||
|
|
|
|
|
| |||||||
Operating Costs and Expenses | ||||||||||||
Oil, natural gas liquids and natural gas production | 129,746 | 132,847 | (3,101 | ) | ||||||||
Production and ad valorem taxes | 41,364 | 33,422 | 7,942 | |||||||||
Depreciation, depletion and amortization | 352,957 | 344,564 | 8,393 | |||||||||
Asset impairment | 1,589 | 220,612 | (219,023 | ) | ||||||||
Exploration | 6,259 | 1,780 | 4,479 | |||||||||
General and administrative(including stock based | 61,665 | 74,783 | (13,118 | ) | ||||||||
Accretion of discount on asset retirement obligations | 4,330 | 5,092 | (762 | ) | ||||||||
Gain on sale of assets and other | (6,980 | ) | (252,097 | ) | 245,117 | |||||||
|
|
|
|
|
| |||||||
Total operating costs and expenses | 590,930 | 561,003 | 29,927 | |||||||||
|
|
|
|
|
| |||||||
Operating Income (Loss) | 98,319 | (142,634 | ) | 240,953 | ||||||||
|
|
|
|
|
| |||||||
Other Income (Expense) | ||||||||||||
Interest expense | (28,039 | ) | (27,858 | ) | (181 | ) | ||||||
Other income | 486 | 580 | (94 | ) | ||||||||
|
|
|
|
|
| |||||||
Total other expense | (27,553 | ) | (27,278 | ) | (275 | ) | ||||||
|
|
|
|
|
| |||||||
Income (Loss) Before Income Taxes | 70,766 | (169,912 | ) | 240,678 | ||||||||
Income tax expense (benefit) | 26,368 | (56,869 | ) | 83,237 | ||||||||
|
|
|
|
|
| |||||||
Net Income (Loss) | $ | 44,398 | $ | (113,043 | ) | $ | 157,441 | |||||
|
|
|
|
|
| |||||||
Diluted Earnings Per Average Common Share | $ | 0.45 | $ | (1.21 | ) | $ | 1.66 | |||||
|
|
|
|
|
| |||||||
Basic Earnings Per Average Common Share | $ | 0.46 | $ | (1.21 | ) | $ | 1.67 | |||||
|
|
|
|
|
| |||||||
Diluted Average Common Shares Outstanding | 97,678 | 93,602 | 4,076 | |||||||||
|
|
|
|
|
| |||||||
Basic Average Common Shares Outstanding | 97,176 | 93,602 | 3,574 | |||||||||
|
|
|
|
|
|
2
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
As of September 30, 2017 and December 31, 2016
(in thousands) | September 30, 2017 | December 31, 2016 | ||||||
ASSETS | ||||||||
Current Assets | ||||||||
Cash and cash equivalents | $ | 252 | $ | 386,093 | ||||
Accounts receivable, net | 129,219 | 73,322 | ||||||
Inventories, net | 14,538 | 14,222 | ||||||
Derivative instruments | 3,895 | 50 | ||||||
Income tax receivable | 9,598 | 27,153 | ||||||
Prepayments and other | 5,838 | 5,071 | ||||||
|
|
|
| |||||
Total current assets | 163,340 | 505,911 | ||||||
|
|
|
| |||||
Property, Plant and Equipment | ||||||||
Oil and natural gas properties, net | 4,633,512 | 4,016,683 | ||||||
Other property and equipment, net | 45,198 | 44,869 | ||||||
|
|
|
| |||||
Total property, plant and equipment, net | 4,678,710 | 4,061,552 | ||||||
|
|
|
| |||||
Other postretirement assets | 3,583 | 3,619 | ||||||
Noncurrent derivative instruments | 1,064 | — | ||||||
Other assets | 6,879 | 8,741 | ||||||
|
|
|
| |||||
TOTAL ASSETS | $ | 4,853,576 | $ | 4,579,823 | ||||
|
|
|
| |||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current Liabilities | ||||||||
Long-term debt due within one year | $ | — | $ | 24,000 | ||||
Accounts payable | 101,819 | 65,031 | ||||||
Accrued taxes | 14,585 | 7,252 | ||||||
Accrued wages and benefits | 21,268 | 25,089 | ||||||
Accrued capital costs | 67,176 | 79,988 | ||||||
Revenue and royalty payable | 48,429 | 51,217 | ||||||
Derivative instruments | 18,089 | 65,467 | ||||||
Other | 11,402 | 20,160 | ||||||
|
|
|
| |||||
Total current liabilities | 282,768 | 338,204 | ||||||
|
|
|
| |||||
Long-term debt | 765,759 | 527,443 | ||||||
Asset retirement obligations | 86,643 | 81,544 | ||||||
Deferred income taxes | 535,002 | 495,888 | ||||||
Noncurrent derivative instruments | 2,962 | 3,006 | ||||||
Other long-term liabilities | 7,162 | 13,136 | ||||||
|
|
|
| |||||
Total liabilities | 1,680,296 | 1,459,221 | ||||||
|
|
|
| |||||
Total Shareholders’ Equity | 3,173,280 | 3,120,602 | ||||||
|
|
|
| |||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 4,853,576 | $ | 4,579,823 | ||||
|
|
|
|
3
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 3 months ending September 30, 2017 and 2016
3rd Quarter | ||||||||||||
(in thousands, except sales price and per unit data) | 2017 | 2016 | Change | |||||||||
Operating and production data | ||||||||||||
Oil, natural gas liquids and natural gas sales | ||||||||||||
Oil | $ | 203,281 | $ | 138,388 | $ | 64,893 | ||||||
Natural gas liquids | 25,508 | 12,067 | 13,441 | |||||||||
Natural gas | 20,325 | 13,518 | 6,807 | |||||||||
|
|
|
|
|
| |||||||
Total | $ | 249,114 | $ | 163,973 | $ | 85,141 | ||||||
|
|
|
|
|
| |||||||
Open non-cash mark-to-market gains (losses) on derivative instruments | ||||||||||||
Oil | $ | (46,395 | ) | $ | 22,984 | $ | (69,379 | ) | ||||
Natural gas liquids | (15,765 | ) | (954 | ) | (14,811 | ) | ||||||
Natural gas | (105 | ) | 2,992 | (3,097 | ) | |||||||
|
|
|
|
|
| |||||||
Total | $ | (62,265 | ) | $ | 25,022 | $ | (87,287 | ) | ||||
|
|
|
|
|
| |||||||
Closed gains (losses) on derivative instruments | ||||||||||||
Oil | $ | 5,388 | $ | (4,118 | ) | $ | 9,506 | |||||
Natural gas liquids | (1,923 | ) | — | (1,923 | ) | |||||||
Natural gas | 1,190 | (492 | ) | 1,682 | ||||||||
|
|
|
|
|
| |||||||
Total | $ | 4,655 | $ | (4,610 | ) | $ | 9,265 | |||||
|
|
|
|
|
| |||||||
Total revenues | $ | 191,504 | $ | 184,385 | $ | 7,119 | ||||||
|
|
|
|
|
| |||||||
Production volumes | ||||||||||||
Oil (MBbl) | 4,510 | 3,325 | 1,185 | |||||||||
Natural gas liquids (MMgal) | 60.6 | 41.2 | 19.4 | |||||||||
Natural gas (MMcf) | 9,174 | 5,958 | 3,216 | |||||||||
|
|
|
|
|
| |||||||
Total production volumes (MBOE) | 7,483 | 5,298 | 2,185 | |||||||||
|
|
|
|
|
| |||||||
Average daily production volumes | ||||||||||||
Oil (MBbl/d) | 49.0 | 36.1 | 12.9 | |||||||||
Natural gas liquids (MMgal/d) | 0.7 | 0.4 | 0.3 | |||||||||
Natural gas (MMcf/d) | 99.7 | 64.8 | 34.9 | |||||||||
|
|
|
|
|
| |||||||
Total average daily production volumes (MBOE/d) | 81.3 | 57.6 | 23.7 | |||||||||
|
|
|
|
|
| |||||||
Average realized prices excluding effects of open non-cash mark-to-market derivative instruments | ||||||||||||
Oil (per barrel) | $ | 46.27 | $ | 40.38 | $ | 5.89 | ||||||
Natural gas liquids (per gallon) | $ | 0.39 | $ | 0.29 | $ | 0.10 | ||||||
Natural gas (per Mcf) | $ | 2.35 | $ | 2.19 | $ | 0.16 | ||||||
Average realized prices excluding effects of all derivative instruments | ||||||||||||
Oil (per barrel) | $ | 45.07 | $ | 41.62 | $ | 3.45 | ||||||
Natural gas liquids (per gallon) | $ | 0.42 | $ | 0.29 | $ | 0.13 | ||||||
Natural gas (per Mcf) | $ | 2.22 | $ | 2.27 | $ | (0.05 | ) | |||||
Costs per BOE | ||||||||||||
Oil, natural gas liquids and natural gas production expenses | $ | 5.95 | $ | 7.98 | $ | (2.03 | ) | |||||
Production and ad valorem taxes | $ | 2.05 | $ | 2.07 | $ | (0.02 | ) | |||||
Depreciation, depletion and amortization | $ | 17.61 | $ | 20.42 | $ | (2.81 | ) | |||||
Exploration expense | $ | 0.08 | $ | — | $ | 0.08 | ||||||
General and administrative | $ | 2.87 | $ | 4.10 | $ | (1.23 | ) | |||||
Capital expenditures (including acquisitions) | $ | 251,621 | $ | 211,393 | $ | 40,228 |
4
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 9 months ending September 30, 2017 and 2016
Year-to-date | ||||||||||||
(in thousands, except sales price and per unit data) | 2017 | 2016 | Change | |||||||||
Operating and production data | ||||||||||||
Oil, natural gas liquids and natural gas sales | ||||||||||||
Oil | $ | 532,652 | $ | 386,905 | $ | 145,747 | ||||||
Natural gas liquids | 59,776 | 34,584 | 25,192 | |||||||||
Natural gas | 51,784 | 36,885 | 14,899 | |||||||||
|
|
|
|
|
| |||||||
Total | $ | 644,212 | $ | 458,374 | $ | 185,838 | ||||||
|
|
|
|
|
| |||||||
Open non-cash mark-to-market gains (losses) on derivative instruments | ||||||||||||
Oil | $ | 42,730 | $ | (33,444 | ) | $ | 76,174 | |||||
Natural gas liquids | (4,148 | ) | (954 | ) | (3,194 | ) | ||||||
Natural gas | 8,856 | (1,462 | ) | 10,318 | ||||||||
|
|
|
|
|
| |||||||
Total | $ | 47,438 | $ | (35,860 | ) | $ | 83,298 | |||||
|
|
|
|
|
| |||||||
Closed gains (losses) on derivative instruments | ||||||||||||
Oil | $ | (470 | ) | $ | (5,321 | ) | $ | 4,851 | ||||
Natural gas liquids | (3,468 | ) | — | (3,468 | ) | |||||||
Natural gas | 1,537 | 1,176 | 361 | |||||||||
|
|
|
|
|
| |||||||
Total | $ | (2,401 | ) | $ | (4,145 | ) | $ | 1,744 | ||||
|
|
|
|
|
| |||||||
Total revenues | $ | 689,249 | $ | 418,369 | $ | 270,880 | ||||||
|
|
|
|
|
| |||||||
Production volumes | ||||||||||||
Oil (MBbl) | 11,608 | 10,269 | 1,339 | |||||||||
Natural gas liquids (MMgal) | 146.0 | 126.0 | 20.0 | |||||||||
Natural gas (MMcf) | 22,500 | 20,700 | 1,800 | |||||||||
|
|
|
|
|
| |||||||
Total production volumes (MBOE) | 18,833 | 16,719 | 2,114 | |||||||||
|
|
|
|
|
| |||||||
Average daily production volumes | ||||||||||||
Oil (MBbl/d) | 42.5 | 37.5 | 5.0 | |||||||||
Natural gas liquids (MMgal/d) | 0.5 | 0.5 | — | |||||||||
Natural gas (MMcf/d) | 82.4 | 75.5 | 6.9 | |||||||||
|
|
|
|
|
| |||||||
Total average daily production volumes (MBOE/d) | 69.0 | 61.0 | 8.0 | |||||||||
|
|
|
|
|
| |||||||
Average realized prices excluding effects of open non-cash mark-to-market derivative instruments | ||||||||||||
Oil (per barrel) | $ | 45.85 | $ | 37.16 | $ | 8.69 | ||||||
Natural gas liquids (per gallon) | $ | 0.39 | $ | 0.27 | $ | 0.12 | ||||||
Natural gas (per Mcf) | $ | 2.37 | $ | 1.84 | $ | 0.53 | ||||||
Average realized prices excluding effects of all derivative instruments | ||||||||||||
Oil (per barrel) | $ | 45.89 | $ | 37.68 | $ | 8.21 | ||||||
Natural gas liquids (per gallon) | $ | 0.41 | $ | 0.27 | $ | 0.14 | ||||||
Natural gas (per Mcf) | $ | 2.30 | $ | 1.78 | $ | 0.52 | ||||||
Costs per BOE | ||||||||||||
Oil, natural gas liquids and natural gas production expenses | $ | 6.89 | $ | 7.94 | $ | (1.05 | ) | |||||
Production and ad valorem taxes | $ | 2.20 | $ | 2.00 | $ | 0.20 | ||||||
Depreciation, depletion and amortization | $ | 18.74 | $ | 20.61 | $ | (1.87 | ) | |||||
Exploration expense | $ | 0.33 | $ | 0.11 | $ | 0.22 | ||||||
General and administrative | $ | 3.27 | $ | 4.47 | $ | (1.20 | ) | |||||
Capital expenditures (includes acquisitions) | $ | 971,867 | $ | 428,443 | $ | 543,424 |
5