APACHE CORPORATION
NON-GAAP FINANCIAL MEASURES
(In millions, except per share data)
Reconciliation of net cash provided by operating activities to adjusted EBITDAX
Management believes EBITDAX, or earnings before income tax expense, interest expense, depreciation, amortization and exploration expense is a widely accepted financial indicator, and useful for investors, to assess a company’s ability to incur and service debt, fund capital expenditures, and make distributions to shareholders. We define adjusted EBITDAX, anon-GAAP financial measure, as EBITDAX adjusted for certain items presented in the accompanying reconciliation. Management uses adjusted EBITDAX to evaluate our ability to fund our capital expenditures, debt services and other operational requirements and to compare our results from period to period by eliminating the impact of certain items that management does not consider to be representative of the Company’son-going operations. Management also believes adjusted EBITDAX facilitates investors and analysts in evaluating and comparing EBITDAX from period to period by eliminating differences caused by the existence and timing of certain operating expenses that would not otherwise be apparent on a GAAP basis. However, our presentation of adjusted EBITDAX may not be comparable to similar measures of other companies in our industry.
| | | | | | | | | | | | | | | | | | | | |
| | For the Quarter Ended | | | For the Six Months Ended | |
| | June 30, | | | March 31, | | | June 30, | | | June 30, | |
| | 2018 | | | 2018 | | | 2017 | | | 2018 | | | 2017 | |
Net cash provided by operating activities | | $ | 1,113 | | | $ | 615 | | | $ | 751 | | | $ | 1,728 | | | $ | 1,206 | |
Adjustments: | | | | | | | | | | | | | | | | | | | | |
Exploration expense other than dry hole expense and unproved leasehold impairments | | | 39 | | | | 40 | | | | 23 | | | | 79 | | | | 48 | |
Current income tax provision | | | 249 | | | | 198 | | | | 126 | | | | 447 | | | | 314 | |
Other adjustments to reconcile net loss to net cash provided by operating activities | | | (58 | ) | | | (49 | ) | | | (46 | ) | | | (107 | ) | | | (80 | ) |
Changes in operating assets and liabilities | | | (181 | ) | | | 184 | | | | (148 | ) | | | 3 | | | | 127 | |
Financing costs, net | | | 94 | | | | 99 | | | | 99 | | | | 193 | | | | 199 | |
Transaction, reorganization & separation costs | | | 12 | | | | — | | | | 4 | | | | 12 | | | | (6 | ) |
| | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDAX(Non-GAAP) | | $ | 1,268 | | | $ | 1,087 | | | $ | 809 | | | $ | 2,355 | | | $ | 1,808 | |
| | | | | | | | | | | | | | | | | | | | |
Reconciliation of income attributable to common stock to adjusted earnings
Our presentation of adjusted earnings and adjusted earnings per share arenon-GAAP measures because they exclude the effect of certain items included in Income Attributable to Common Stock. Management believes that adjusted earnings and adjusted earnings per share provides relevant and useful information, which is widely used by analysts, investors and competitors in our industry as well as by our management in assessing the Company’s operational trends and comparability of results to our peers.
Management uses adjusted earnings and adjusted earnings per share to evaluate our operating and financial performance because it eliminates the impact of certain items that management does not consider to be representative of the Company’son-going business operations. As a performance measure, adjusted earnings may be useful to investors in facilitating comparisons to others in the Company’s industry because certain items can vary substantially in the oil and gas industry from company to company depending upon accounting methods, book value of assets, capital structure and asset sales and other divestitures, among other factors. Management believes excluding these items facilitates investors and analysts in evaluating and comparing the underlying operating and financial performance of our business from period to period by eliminating differences caused by the existence and timing of certain expense and income items that would not otherwise be apparent on a GAAP basis. However, our presentation of adjusted earnings and adjusted earnings per share may not be comparable to similar measures of other companies in our industry.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Quarter Ended June 30, 2018 | | | For the Quarter Ended June 30, 2017 | |
| | Before Tax | | | Tax Impact | | | After Tax | | | Diluted EPS | | | Before Tax | | | Tax Impact | | | After Tax | | | Diluted EPS | |
Income including noncontrolling interest (GAAP) | | $ | 508 | | | $ | (239 | ) | | $ | 269 | | | $ | 0.70 | | | $ | 9 | | | $ | 604 | | | $ | 613 | | | $ | 1.60 | |
Income attributable to noncontrolling interest | | | 134 | | | | (60 | ) | | | 74 | | | | 0.19 | | | | 75 | | | | (34 | ) | | | 41 | | | | 0.10 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to common stock | | | 374 | | | | (179 | ) | | | 195 | | | | 0.51 | | | | (66 | ) | | | 638 | | | | 572 | | | | 1.50 | |
Adjustments:* | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized derivative instrument gain | | | (55 | ) | | | 12 | | | | (43 | ) | | | (0.11 | ) | | | (41 | ) | | | 15 | | | | (26 | ) | | | (0.07 | ) |
(Gain) / loss on divestitures | | | (2 | ) | | | — | | | | (2 | ) | | | (0.01 | ) | | | 21 | | | | (3 | ) | | | 18 | | | | 0.05 | |
Asset impairments | | | 21 | | | | (4 | ) | | | 17 | | | | 0.05 | | | | 39 | | | | (14 | ) | | | 25 | | | | 0.07 | |
Modification of stock comp plans | | | 14 | | | | (3 | ) | | | 11 | | | | 0.03 | | | | — | | | | — | | | | — | | | | — | |
Valuation allowance and other tax adjustments | | | — | | | | 5 | | | | 5 | | | | 0.01 | | | | — | | | | (670 | ) | | | (670 | ) | | | (1.77 | ) |
Transaction, reorganization & separation costs | | | 12 | | | | (3 | ) | | | 9 | | | | 0.02 | | | | 4 | | | | (2 | ) | | | 2 | | | | 0.01 | |
Loss on extinguishment of debt | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted earnings(Non-GAAP) | | $ | 364 | | | $ | (172 | ) | | $ | 192 | | | $ | 0.50 | | | $ | (43 | ) | | $ | (36 | ) | | $ | (79 | ) | | $ | (0.21 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For the Six Months Ended June 30, 2018 | | | For the Six Months Ended June 30, 2017 | |
| | Before Tax | | | Tax Impact | | | After Tax | | | Diluted EPS | | | Before Tax | | | Tax Impact | | | After Tax | | | Diluted EPS | |
Income including noncontrolling interest (GAAP) | | $ | 896 | | | $ | (421 | ) | | $ | 475 | | | $ | 1.23 | | | $ | 547 | | | $ | 333 | | | $ | 880 | | | $ | 2.30 | |
Income attributable to noncontrolling interest | | | 246 | | | | (111 | ) | | | 135 | | | | 0.35 | | | | 175 | | | | (80 | ) | | | 95 | | | | 0.25 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to common stock | | | 650 | | | | (310 | ) | | | 340 | | | | 0.88 | | | | 372 | | | | 413 | | | | 785 | | | | 2.05 | |
Adjustments:* | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized derivative instrument gain | | | (104 | ) | | | 22 | | | | (82 | ) | | | (0.21 | ) | | | (41 | ) | | | 15 | | | | (26 | ) | | | (0.07 | ) |
(Gain) / loss on divestitures | | | (9 | ) | | | 1 | | | | (8 | ) | | | (0.02 | ) | | | (320 | ) | | | 116 | | | | (204 | ) | | | (0.53 | ) |
Asset impairments | | | 37 | | | | (7 | ) | | | 30 | | | | 0.08 | | | | 62 | | | | (22 | ) | | | 40 | | | | 0.11 | |
Modification of stock comp plans | | | 28 | | | | (7 | ) | | | 21 | | | | 0.05 | | | | — | | | | — | | | | — | | | | — | |
Valuation allowance and other tax adjustments | | | — | | | | 6 | | | | 6 | | | | 0.02 | | | | — | | | | (639 | ) | | | (639 | ) | | | (1.68 | ) |
Transaction, reorganization & separation costs | | | 12 | | | | (3 | ) | | | 9 | | | | 0.02 | | | | (6 | ) | | | 1 | | | | (5 | ) | | | (0.01 | ) |
Loss on extinguishment of debt | | | — | | | | — | | | | — | | | | — | | | | 1 | | | | — | | | | 1 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted Earnings(Non-GAAP) | | $ | 614 | | | $ | (298 | ) | | $ | 316 | | | $ | 0.82 | | | $ | 68 | | | $ | (116 | ) | | $ | (48 | ) | | $ | (0.13 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
* | The income tax effect of the reconciling items are calculated based on the statutory rate of the jurisdiction in which the discrete item resides. |
Page 6