OKLAHOMA CITY--()--Chesapeake Energy Corporation (NYSE:CHK) today announced financial results for the 2010 second quarter. For the 2010 second quarter, Chesapeake reported net income to common stockholders of $235 million ($0.37 per fully diluted common share), operating cash flow of $1.127 billion (defined as cash flow from operating activities before changes in assets and liabilities) and ebitda of $791 million (defined as net income before income taxes, interest expense, and depreciation, depletion and amortization) on revenue of $2.012 billion and production of 254 billion cubic feet of natural gas equivalent (bcfe).
The company’s 2010 second quarter results include various items that are typically not included in published estimates of the company’s financial results by certain securities analysts. Excluding the items detailed below, for the 2010 second quarter, Chesapeake reported adjusted net income to common stockholders of $491 million ($0.75 per fully diluted common share) and adjusted ebitda of $1.256 billion. The excluded items and their effects on 2010 second quarter reported results are detailed as follows:
- a non-cash unrealized after-tax mark-to-market loss of $214 million resulting from the company’s natural gas, oil and interest rate hedging programs; and
- an after-tax charge of $42 million related to the redemption of certain of the company’s senior notes.
The various items described above do not materially affect the calculation of operating cash flow. A reconciliation of operating cash flow, ebitda, adjusted ebitda and adjusted net income to comparable financial measures calculated in accordance with generally accepted accounting principles is presented on pages 12 – 16 of this release.
Key Operational and Financial Statistics Summarized
The table below summarizes Chesapeake’s key results during the 2010 second quarter and compares them to results during the 2010 first quarter and the 2009 second quarter.
| Three Months Ended | ||||||||||
| 6/30/10 | 3/31/10 | 6/30/09 | ||||||||
| Average daily production (in mmcfe) (a) | 2,789 | 2,586 | 2,453 | |||||||
| Natural gas as % of total production | 90 | 90 | 92 | |||||||
| Natural gas production (in bcf) | 227.2 | 209.6 | 204.3 | |||||||
| Average realized natural gas price ($/mcf) (b) | 5.66 | 6.31 | 5.56 | |||||||
| Oil and NGL production (in mbbls) | 4,429 | 3,871 | 3,152 | |||||||
|
Average realized oil and NGL price ($/bbl) (b) |
61.43 | 67.70 | 56.72 | |||||||
| Natural gas equivalent production (in bcfe) | 253.8 | 232.8 | 223.2 | |||||||
| Natural gas equivalent realized price ($/mcfe) (b) | 6.14 | 6.80 | 5.89 | |||||||
| Marketing, gathering and compression net margin($/mcfe) | .12 | .12 | .14 | |||||||
| Service operations income ($/mcfe) | .02 | .03 | (.01 | ) | ||||||
| Production expenses ($/mcfe) | (.84 | ) | (.89 | ) | (.95 | ) | ||||
| Production taxes ($/mcfe) | (.15 | ) | (.21 | ) | (.11 | ) | ||||
| General and administrative costs ($/mcfe) (c) | (.34 | ) | (.38 | ) | (.25 | ) | ||||
| Stock-based compensation ($/mcfe) | (.08 | ) | (.09 | ) | (.09 | ) | ||||
| DD&A of natural gas and oil properties ($/mcfe) | (1.34 | ) | (1.32 | ) | (1.32 | ) | ||||
| D&A of other assets ($/mcfe) | (.21 | ) | (.21 | ) | (.26 | ) | ||||
| Interest expense ($/mcfe) (b) | (.13 | ) | (.22 | ) |
(.29 |
) | ||||
| Operating cash flow ($ in millions) (d) | 1,127 | 1,166 | 1,006 | |||||||
| Operating cash flow ($/mcfe) | 4.44 | 5.01 | 4.51 | |||||||
| Adjusted ebitda ($ in millions) (e) | 1,256 | 1,270 | 1,030 | |||||||
| Adjusted ebitda ($/mcfe) | 4.95 | 5.46 | 4.62 | |||||||
| Net income to common stockholders ($ in millions) | 235 | 733 | 237 | |||||||
| Earnings per share – assuming dilution ($) | .37 | 1.14 | .39 | |||||||
| Adjusted net income to common stockholders ($ in millions) (f) | 491 | 524 | 377 | |||||||
| Adjusted earnings per share – assuming dilution ($) | .75 | .82 | .62 | |||||||
| (a) | 2010 production reflects the sale of a 25% joint venture interest in the company’s Barnett Shale assets on January 25, 2010 (averaging approximately 124 mmcfe per day and 174 mmcfe per day during the 2010 first and second quarters, respectively), the company’s sixth volumetric production payment transaction on February 5, 2010 (averaging approximately 14 mmcfe per day and 22 mmcfe per day during the 2010 first and second quarters, respectively), the company’s seventh volumetric production payment transaction on June 14, 2010 (averaging approximately 5 mmcfe per day during the 2010 second quarter) and the sale of producing properties in Virginia and in the Permian Basin in the 2010 second quarter (averaging approximately 20 mmcfe per day during the 2010 second quarter) | |
| (b) | Includes the effects of realized gains (losses) from hedging, but does not include the effects of unrealized gains (losses) from hedging | |
| (c) | Excludes expenses associated with non-cash stock-based compensation | |
| (d) | Defined as cash flow provided by operating activities before changes in assets and liabilities | |
| (e) | Defined as net income (loss) before income taxes, interest expense, and depreciation, depletion and amortization expense, as adjusted to remove the effects of certain items detailed on page 14 | |
| (f) | Defined as net income (loss) available to common stockholders, as adjusted to remove the effects of certain items detailed on page 15 |
2010 Second Quarter Average Daily Production of 2.789 Bcfe per Day Increases 14% over 2009 Second Quarter Production and 8% over 2010 First Quarter Production; 2010 Second Quarter Production of Liquids Increases 41% Year-Over-Year to 10% of Total Production
As announced on August 2, 2010, Chesapeake’s daily production for the 2010 second quarter averaged 2.789 bcfe, an increase of 203 million cubic feet of natural gas equivalent (mmcfe), or 8%, above the 2.586 bcfe produced per day in the 2010 first quarter and an increase of 336 mmcfe, or 14%, over the 2.453 bcfe produced per day in the 2009 second quarter.
Chesapeake’s average daily production of 2.789 bcfe for the 2010 second quarter consisted of 2.497 billion cubic feet of natural gas (bcf) and 48,670 barrels of oil and natural gas liquids (NGLs) (bbls). The company’s 2010 second quarter production of 253.8 bcfe was comprised of 227.2 bcf (90% on a natural gas equivalent basis) and 4.4 million barrels of oil and NGLs (mmbbls) (10% on a natural gas equivalent basis). The company’s year-over-year growth rate of natural gas production was 11% and its year-over-year growth rate of oil and NGL (liquids) production was 41%. The company’s percentage of revenue from liquids in the 2010 second quarter was 17% of realized production revenue compared to 14% in the 2009 second quarter.
Chesapeake is projecting full-year production growth of approximately 13% in 2010 and 18% in 2011, including production growth from liquids of approximately 60% in 2010 and 80% in 2011. Of Chesapeake’s projected 13% and 18% growth rates in 2010 and 2011, approximately 37% and 50%, respectively, of the growth is projected to come from increased liquids production.
Average Realized Prices, Hedging Results and Hedging Positions Detailed
Average prices realized during the 2010 second quarter (including realized gains or losses from natural gas and oil derivatives, but excluding unrealized gains or losses on such derivatives) were $5.66 per thousand cubic feet (mcf) and $61.43 per bbl, for a realized natural gas equivalent price of $6.14 per thousand cubic feet of natural gas equivalent (mcfe). Realized gains from natural gas and oil hedging activities during the 2010 second quarter generated a $2.43 gain per mcf and a $4.85 gain per bbl, for a 2010 second quarter realized hedging gain of $573 million, or $2.26 per mcfe.
By comparison, average prices realized during the 2009 second quarter (including realized gains or losses from natural gas and oil derivatives, but excluding unrealized gains or losses on such derivatives) were $5.56 per mcf and $56.72 per bbl, for a realized natural gas equivalent price of $5.89 per mcfe. Realized gains from natural gas and oil hedging activities during the 2009 second quarter generated a $2.88 gain per mcf and a $3.13 gain per bbl, for a 2009 second quarter realized hedging gain of $597 million, or $2.68 per mcfe.
The following tables summarize Chesapeake’s 2010 and 2011 open hedge positions through swaps and collars as of August 3, 2010. Depending on changes in natural gas and oil futures markets and management’s view of underlying natural gas and oil supply and demand trends, Chesapeake may either increase or decrease its hedging positions at any time in the future without notice.
|
Open Swap Positions as of August 3, 2010 |
|||||||||||
| Natural Gas | Oil | ||||||||||
| Year | % Hedged | $ NYMEX | % Hedged | $ NYMEX | |||||||
| 2010 | 51 | % | 7.58 | 43 | % | 89.62 | |||||
| 2011 | 30 | % | 7.39 | 10 | % | 96.09 | |||||
|
Open Natural Gas Collar Positions as of August 3, 2010 |
||||||||
| Average | Average | |||||||
| Floor | Ceiling | |||||||
| Year | % Hedged | $ NYMEX | $ NYMEX | |||||
| 2010 | 2 | % | 7.60 | 11.75 | ||||
| 2011 | 1 | % | 7.70 | 11.50 | ||||
As of July 30, 2010, Chesapeake’s natural gas and oil hedging positions with its 14 different counterparties had a positive mark-to-market value of approximately $110 million. The company’s natural gas and oil realized hedging gains for the first six months of 2010 were $972 million and since January 1, 2001 have been $5.4 billion.
The company’s updated forecasts and hedging positions for 2010 and 2011 are attached to this release in an Outlook dated August 3, 2010, labeled as Schedule “A,” which begins on page 17. This Outlook has been changed from the Outlook dated May 4, 2010, attached as Schedule “B,” which begins on page 21, to reflect various updated information.
Company Provides Update on its Strategic and Financial Plan to Reduce Capital Expenditures on Natural Gas Plays, Increase Capital Expenditures on Liquids-Rich Plays, Monetize Assets and Reduce Debt
Chesapeake has accomplished multiple parts of its strategic and financial plan outlined on May 10, 2010. During the 2010 second quarter, the company issued $2.6 billion of convertible preferred stock, called for redemption $1.9 billion of senior notes and sold approximately $750 million of leasehold and producing properties. The asset sales included the company’s seventh volumetric production payment (VPP) for proceeds of approximately $335 million, or $8.73 per mcfe of proved reserves, and producing properties and gathering assets in Virginia and in the Permian Basin for proceeds of approximately $330 million, or $1.70 per mcfe.
During the 2010 first half, the company reduced its net debt to total book capitalization ratio and its net debt per proved reserve ratio from 49% and $0.84 per mcfe, respectively, at December 31, 2009 to 40% and $0.64 per mcfe, respectively, at June 30, 2010 – reductions of 18% and 24% in just six months. The company remains committed to achieving investment grade credit metrics by no later than year-end 2012.
In recognition of the significant and persistent value gap that has developed between natural gas and oil prices, Chesapeake has accelerated its transition to a more liquids-rich asset base. The company has redirected a significant portion of its technological, geoscientific, leasehold acquisition and drilling expertise to identifying, securing and commercializing unconventional liquids-rich plays. Chesapeake’s goal is to reach a balanced mix of natural gas and liquids revenue as quickly as possible through organic drilling, rather than through acquisitions, at very low per net acre leasehold acquisition costs and low drilling and completion costs. Having successfully established itself during the past five years as the industry leader in finding, developing, monetizing and producing unconventional natural gas plays, Chesapeake is now focused on achieving the same leadership position in unconventional liquids-rich plays. The company believes that doing so during a period of much higher value for oil and NGLs compared to natural gas will significantly enhance the company’s already strong profitability and returns on invested capital.
Chesapeake’s strategy to accomplish this goal is set forth below:
- Reduce drilling of natural gas wells except for those required to hold by production (HBP) leasehold or to use a drilling carry provided by a joint venture partner until such time as natural gas prices rise above $6.00 per mcf;
- Lease and develop substantial new liquids-rich plays in which the company can acquire very large leasehold positions of 250,000-750,000 net acres;
- Within one year of acquisition, sell a minority interest in a new play, recovering all or virtually all of the cost to acquire the leasehold in the play, and to fund a significant portion of Chesapeake’s future drilling costs in the play;
- Accelerate drilling of liquids-rich plays until year-end 2012 when the company’s drilling capital expenditures are balanced approximately 50/50 between natural gas plays and liquids-rich plays;
- Continue adding proved reserves, net of monetizations and divestitures, of approximately 2.5 - 3.0 tcfe (415 - 500 mmboe) annually; and
- Accomplish these goals without the issuance of additional equity and with a reduction of debt levels such that the company becomes investment grade within the next few years.
Accordingly, compared to 2010, Chesapeake is reducing its projected 2011 drilling and completion capital expenditures on natural gas plays by approximately $400 million and increasing its drilling and completion capital expenditures on liquids-rich plays by approximately $400 million. On a net basis after joint venture carries, Chesapeake is projecting 2011 drilling and completion capital expenditures will remain flat compared to 2010 drilling and completion capital expenditures of approximately $4.5 - $4.6 billion. The following table provides an analysis and projection of how Chesapeake's operated net drilling and completion capital expenditures on liquids plays are expected to increase from 13% in 2008 to approximately 55% in 2012.
| CHK Operated Drilling and | ||||
|
Completion Capital Expenditures: |
||||
| Year | Natural Gas Plays | Liquids Plays | ||
| 2008 (actual) | 87% | 13% | ||
| 2009 (actual) | 90% | 10% | ||
| 2010 (1H actual, 2H projected) | 68% | 32% | ||
| 2011 (projected) | 59% | 41% | ||
| 2012 (projected) | 45% | 55% | ||
This planned transition will result in a more balanced portfolio between natural gas and liquids and by year-end 2015, Chesapeake expects to increase its liquids production to approximately 200,000 bbls per day, or approximately 25% of total production (using a 6:1 natural gas to liquids ratio), through organic growth and expects revenue from liquids to be approximately 40% of total production revenue.
During the 2010 first half, Chesapeake invested heavily in new leasehold acquisitions in various liquids-rich plays, including: the Anadarko Basin’s Granite Wash, Cleveland, Tonkawa and Mississippian plays; the Permian Basin’s Wolfcamp, Bone Spring, Avalon and Wolfberry plays; the Eagle Ford Shale in South Texas; the Niobrara Shale in the Powder River and DJ Basins; the Frontier Sand in the Powder River Basin; and various other new plays the company is not yet ready to discuss.
During the 2010 second half and throughout 2011, the company will focus on recapturing a significant portion of these new leasehold expenditures through joint ventures in several of its new liquids-rich plays. The first of these is expected to be a joint venture in the Eagle Ford Shale that the company expects to announce in the 2010 third quarter. Further joint ventures are planned for later in 2010 or in early 2011. Other anticipated significant asset monetizations during the second half of 2010 and the first half of 2011 include a volumetric production payment, a Marcellus Shale subsidiary equity investment, a midstream asset sale and various other smaller planned monetizations. In total, Chesapeake is targeting proceeds of approximately $3.0 - 3.5 billion in the 2010 second half and approximately $2.5 - 3.0 billion in 2011 from asset monetizations, which will enable the company to further reduce its debt and accelerate drilling on its unconventional liquids-rich plays.
Conference Call Information
A conference call to discuss this release of financial results and the company's release of its operational results issued on August 2, 2010 has been scheduled for Wednesday, August 4, 2010, at 9:00 a.m. EDT. The telephone number to access the conference call is 913-312-4373 or toll-free 866-454-4205. The passcode for the call is 9144645. We encourage those who would like to participate in the call to dial the access number between 8:50 and 9:00 a.m. EDT. For those unable to participate in the conference call, a replay will be available for audio playback from 1:00 p.m. EDT on August 4, 2010 through midnight EDT on August 18, 2010. The number to access the conference call replay is 719-457-0820 or toll-free 888-203-1112. The passcode for the replay is 9144645. The conference call will also be webcast live on the Internet and can be accessed by going to Chesapeake’s website at www.chk.com in the “Events” subsection of the “Investors” section of the website. The webcast of the conference call will be available on Chesapeake’s website for one year.
This press release and the accompanying Outlooks 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. Forward-looking statements give our current expectations or forecasts of future events. They include expected natural gas and oil production and future expenses, assumptions regarding future natural gas and oil prices, planned drilling activity, drilling and completion costs and anticipated asset sales, projected cash flow and liquidity, business strategy and other plans and objectives for future operations. Disclosures concerning the fair value of derivative contracts and their estimated contribution to our future results of operations are based upon market information as of a specific date. These market prices are subject to significant volatility. We caution you not to place undue reliance on our forward-looking statements, which speak only as of the date of this press release, and we undertake no obligation to update this information.
Factors that could cause actual results to differ materially from expected results are described under “Risk Factors” in our 2009 Form 10-K filed with the U.S. Securities and Exchange Commission on March 1, 2010. These risk factors include the volatility of natural gas and oil prices; the limitations our level of indebtedness may have on our financial flexibility; declines in the values of our natural gas and oil properties resulting in ceiling test write-downs; the availability of capital on an economic basis, including planned asset monetization transactions, to fund reserve replacement costs; our ability to replace reserves and sustain production; uncertainties inherent in estimating quantities of natural gas and oil reserves and projecting future rates of production and the amount and timing of development expenditures; potential differences in our interpretations of new reserve disclosure rules and future SEC guidance; inability to generate profits or achieve targeted results in drilling and well operations; leasehold terms expiring before production can be established; hedging activities resulting in lower prices realized on natural gas and oil sales and the need to secure hedging liabilities; a reduced ability to borrow or raise additional capital as a result of lower natural gas and oil prices; drilling and operating risks, including potential environmental liabilities; legislative and regulatory changes adversely affecting our industry and our business; general economic conditions negatively impacting us and our business counterparties; transportation capacity constraints and interruptions that could adversely affect our cash flow; and adverse results in pending or future litigation.
Our production forecasts are dependent upon many assumptions, including estimates of production decline rates from existing wells and the outcome of future drilling activity. Although we believe the expectations and forecasts reflected in these and other forward-looking statements are reasonable, we can give no assurance they will prove to have been correct. They can be affected by inaccurate assumptions or by known or unknown risks and uncertainties.
Chesapeake Energy Corporation is one of the largest producers of natural gas and the most active driller of new wells in the U.S. Headquartered in Oklahoma City, the company's operations are focused on discovering and developing unconventional natural gas and oil fields onshore in the U.S. Chesapeake owns leading positions in the Barnett, Fayetteville, Haynesville, Marcellus and Bossier natural gas shale plays and in the Eagle Ford, Granite Wash and various other unconventional oil plays. The company has also vertically integrated its operations and owns substantial midstream, compression, drilling and oilfield service assets. Further information is available at www.chk.com.
| CHESAPEAKE ENERGY CORPORATION | ||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||
| ($ in millions, except per-share and unit data) | ||||||||||||||
| (unaudited) | ||||||||||||||
|
|
||||||||||||||
| THREE MONTHS ENDED: | June 30, | June 30, | ||||||||||||
| 2010 | 2009 | |||||||||||||
| $ | $/mcfe | $ | $/mcfe | |||||||||||
| REVENUES: | ||||||||||||||
| Natural gas and oil sales | 1,161 | 4.57 | 1,097 | 4.92 | ||||||||||
| Marketing, gathering and compression sales | 793 | 3.13 | 532 | 2.38 | ||||||||||
| Service operations revenue | 58 | 0.23 | 44 | 0.20 | ||||||||||
| Total Revenues | 2,012 | 7.93 | 1,673 | 7.50 | ||||||||||
| OPERATING COSTS: | ||||||||||||||
| Production expenses | 213 | 0.84 | 213 | 0.95 | ||||||||||
| Production taxes | 37 | 0.15 | 24 | 0.11 | ||||||||||
| General and administrative expenses | 106 | 0.41 | 74 | 0.33 | ||||||||||
| Marketing, gathering and compression expenses | 763 | 3.01 | 500 | 2.24 | ||||||||||
| Service operations expense | 53 | 0.21 | 46 | 0.21 | ||||||||||
| Natural gas and oil depreciation, depletion and amortization | 340 | 1.34 | 295 | 1.32 | ||||||||||
| Depreciation and amortization of other assets | 53 | 0.21 | 58 | 0.26 | ||||||||||
| Impairment of other assets | — | — | 5 | 0.02 | ||||||||||
| Restructuring costs | — | — | 34 | 0.16 | ||||||||||
| Total Operating Costs | 1,565 | 6.17 | 1,249 | 5.60 | ||||||||||
| INCOME FROM OPERATIONS | 447 | 1.76 | 424 | 1.90 | ||||||||||
| OTHER INCOME (EXPENSE): | ||||||||||||||
| Other income (expense) | 20 | 0.08 | (2 | ) | (0.01 | ) | ||||||||
| Interest income (expense) | 16 | 0.06 | (22 | ) | (0.10 | ) | ||||||||
| Impairment of investments | — | — | (10 | ) | (0.04 | ) | ||||||||
| Loss on redemptions or exchanges of Chesapeake debt | (69 | ) | (0.27 | ) | (2 | ) | (0.01 | ) | ||||||
| Total Other Income (Expense) | (33 | ) | (0.13 | ) | (36 | ) | (0.16 | ) | ||||||
| INCOME BEFORE INCOME TAXES | 414 | 1.63 | 388 | 1.74 | ||||||||||
| Income Tax Expense: | ||||||||||||||
| Current income taxes | 5 | 0.02 | 1 | — | ||||||||||
| Deferred income taxes | 154 | 0.61 | 144 | 0.65 | ||||||||||
| Total Income Tax Expense | 159 | 0.63 | 145 | 0.65 | ||||||||||
| NET INCOME | 255 | 1.00 | 243 | 1.09 | ||||||||||
| Preferred stock dividends | (20 | ) | (0.07 | ) | (6 | ) | (0.03 | ) | ||||||
|
NET INCOME AVAILABLE TO CHESAPEAKE
COMMON STOCKHOLDERS |
235 | 0.93 | 237 | 1.06 | ||||||||||
| EARNINGS PER COMMON SHARE: | ||||||||||||||
| Basic | $ | 0.37 | $ | 0.39 | ||||||||||
| Diluted | $ | 0.37 | $ | 0.39 | ||||||||||
| WEIGHTED AVERAGE COMMON AND COMMON | ||||||||||||||
| EQUIVALENT SHARES OUTSTANDING (in millions) | ||||||||||||||
| Basic | 631 | 603 | ||||||||||||
| Diluted | 635 | 610 | ||||||||||||
| CHESAPEAKE ENERGY CORPORATION | ||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||
| ($ in millions, except per-share and unit data) | ||||||||||||||
| (unaudited) | ||||||||||||||
| SIX MONTHS ENDED: | June 30, | June 30, | ||||||||||||
| 2010 | 2009 | |||||||||||||
| $ | $/mcfe | $ | $/mcfe | |||||||||||
| REVENUES: | ||||||||||||||
| Natural gas and oil sales | 3,059 | 6.29 | 2,494 | 5.72 | ||||||||||
| Marketing, gathering and compression sales | 1,637 | 3.36 | 1,084 | 2.49 | ||||||||||
| Service operations revenue | 114 | 0.24 | 90 | 0.20 | ||||||||||
| Total Revenues | 4,810 | 9.89 | 3,668 | 8.41 | ||||||||||
| OPERATING COSTS: | ||||||||||||||
| Production expenses | 421 | 0.86 | 451 | 1.03 | ||||||||||
| Production taxes | 85 | 0.18 | 46 | 0.11 | ||||||||||
| General and administrative expenses | 215 | 0.44 | 164 | 0.38 | ||||||||||
| Marketing, gathering and compression expenses | 1,578 | 3.24 | 1,023 | 2.35 | ||||||||||
| Service operations expense | 102 | 0.21 | 87 | 0.20 | ||||||||||
| Natural gas and oil depreciation, depletion and amortization | 647 | 1.33 | 742 | 1.70 | ||||||||||
| Depreciation and amortization of other assets | 103 | 0.21 | 115 | 0.26 | ||||||||||
| Impairment of natural gas and oil properties and other assets | — | — | 9,635 | 22.08 | ||||||||||
| Restructuring costs | — | — | 34 | 0.08 | ||||||||||
| Total Operating Costs | 3,151 | 6.47 | 12,297 | 28.19 | ||||||||||
| INCOME (LOSS) FROM OPERATIONS | 1,659 | 3.42 | (8,629 | ) | (19.78 | ) | ||||||||
| OTHER INCOME (EXPENSE): | ||||||||||||||
| Other income (expense) | 35 | 0.07 | 5 | 0.01 | ||||||||||
| Interest expense | (9 | ) | (0.02 | ) | (8 | ) | (0.02 | ) | ||||||
| Impairment of investments | — | — | (162 | ) | (0.37 | ) | ||||||||
| Loss on redemptions or exchanges of Chesapeake debt | (71 | ) | (0.15 | ) | (2 | ) | — | |||||||
| Total Other Income (Expense) | (45 | ) | (0.10 | ) | (167 | ) | (0.38 | ) | ||||||
| INCOME (LOSS) BEFORE INCOME TAXES | 1,614 | 3.32 | (8,796 | ) | (20.16 | ) | ||||||||
| Income Tax Expense (Benefit): | ||||||||||||||
| Current income taxes | 5 | 0.01 | 1 | — | ||||||||||
| Deferred income taxes | 616 | 1.27 | (3,299 | ) | (7.56 | ) | ||||||||
| Total Income Tax Expense (Benefit) | 621 | 1.28 | (3,298 | ) | (7.56 | ) | ||||||||
| NET INCOME (LOSS) | 993 | 2.04 | (5,498 | ) | (12.60 | ) | ||||||||
| Preferred stock dividends | (25 | ) | (0.05 | ) | (12 | ) | (0.03 | ) | ||||||
|
NET INCOME (LOSS) AVAILABLE TO CHESAPEAKE
COMMON STOCKHOLDERS |
968 | 1.99 | (5,510 | ) | (12.63 | ) | ||||||||
| EARNINGS (LOSS) PER COMMON SHARE: | ||||||||||||||
| Basic | $ | 1.54 | $ | (9.18 | ) | |||||||||
| Diluted | $ | 1.49 | $ | (9.18 | ) | |||||||||
| WEIGHTED AVERAGE COMMON AND COMMON | ||||||||||||||
| EQUIVALENT SHARES OUTSTANDING (in millions) | ||||||||||||||
| Basic | 630 | 600 | ||||||||||||
| Diluted | 665 | 600 | ||||||||||||
| CHESAPEAKE ENERGY CORPORATION | ||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
| ($ in millions) | ||||||
| (unaudited) | ||||||
| June 30, | December 31, | |||||
| 2010 | 2009 | |||||
| Cash and cash equivalents | $ | 601 | $ | 307 | ||
| Other current assets | 2,417 | 2,139 | ||||
| Total Current Assets | 3,018 | 2,446 | ||||
| Property and equipment (net) | 27,830 | 26,710 | ||||
| Other assets | 1,321 | 758 | ||||
| Total Assets | $ | 32,169 | $ | 29,914 | ||
| Current liabilities | $ | 3,655 | $ | 2,688 | ||
| Long-term debt, net (a) | 10,501 | 12,295 | ||||
| Asset retirement obligations | 285 | 282 | ||||
| Other long-term liabilities | 1,367 | 1,249 | ||||
| Deferred tax liability | 1,546 | 1,059 | ||||
| Total Liabilities | 17,354 | 17,573 | ||||
| Chesapeake stockholders’ equity | 14,815 | 11,444 | ||||
| Noncontrolling interest(b) | — | 897 | ||||
| Total Equity | 14,815 | 12,341 | ||||
| Total Liabilities & Equity | $ | 32,169 | $ | 29,914 | ||
| Common Shares Outstanding (in millions) | 651 | 648 | ||||
| CHESAPEAKE ENERGY CORPORATION | |||||||||||||
| CAPITALIZATION | |||||||||||||
| ($ in millions) | |||||||||||||
| (unaudited) | |||||||||||||
| % of Total | |||||||||||||
| June 30, | Book | December 31, | % of Total Book | ||||||||||
| 2010 | Capitalization | 2009 | Capitalization | ||||||||||
|
Total debt, net of cash (a) |
$ | 9,900 | 40 | % | $ | 11,988 |
49 |
% |
|||||
| Chesapeake stockholders' | |||||||||||||
| equity | 14,815 | 60 | % | 11,444 |
47 |
% |
|||||||
| Noncontrolling interest (b) | — | — | 897 |
4 |
% |
||||||||
| Total | $ | 24,715 | 100 | % | $ | 24,329 |
100 |
% |
|||||
| (a) | At June 30, 2010, includes $1.521 billion of combined borrowings under the company’s $3.5 billion revolving bank credit facility and the company’s $250 million midstream revolving bank credit facility. At June 30, 2010, the company had $2.215 billion of additional borrowing capacity under these two revolving bank credit facilities. | |
| (b) | Effective January 1, 2010, we no longer consolidate the company’s midstream joint venture and consequently no longer report a noncontrolling interest related to this investment. |
| CHESAPEAKE ENERGY CORPORATION | ||||||||||||||||
| SUPPLEMENTAL DATA – NATURAL GAS AND OIL SALES AND INTEREST EXPENSE | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| THREE MONTHS ENDED | SIX MONTHS ENDED | |||||||||||||||
| JUNE 30, | JUNE 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| Natural Gas and Oil Sales ($ in millions): | ||||||||||||||||
| Natural gas sales | $ | 733 | $ | 548 | $ | 1,676 | $ | 1,223 | ||||||||
| Natural gas derivatives – realized gains | 552 | 587 | 931 | 1,096 | ||||||||||||
| Natural gas derivatives – unrealized gains (losses) | (195 | ) | (192 | ) | 219 | (123 | ) | |||||||||
| Total Natural Gas Sales | 1,090 | 943 | 2,826 | 2,196 | ||||||||||||
| Oil sales | 251 | 169 | 493 | 272 | ||||||||||||
| Oil derivatives – realized gains (losses) | 21 | 10 | 41 | 19 | ||||||||||||
| Oil derivatives – unrealized gains (losses) | (201 | ) | (25 | ) | (301 | ) | 7 | |||||||||
| Total Oil Sales | 71 | 154 | 233 | 298 | ||||||||||||
| Total Natural Gas and Oil Sales | $ | 1,161 | $ | 1,097 | $ | 3,059 | $ | 2,494 | ||||||||
| Average Sales Price – excluding gains (losses) on derivatives: | ||||||||||||||||
| Natural gas ($ per mcf) | $ | 3.23 | $ | 2.68 | $ | 3.84 | $ | 3.06 | ||||||||
| Oil ($ per bbl) | $ | 56.58 | $ | 53.59 | $ | 59.38 | $ | 45.19 | ||||||||
| Natural gas equivalent ($ per mcfe) | $ | 3.88 | $ | 3.21 | $ | 4.46 | $ | 3.43 | ||||||||
|
Average Sales Price – excluding unrealized gains (losses)
on derivatives: |
||||||||||||||||
| Natural gas ($ per mcf) | $ | 5.66 | $ | 5.56 | $ | 5.97 | $ | 5.80 | ||||||||
| Oil ($ per bbl) | $ | 61.43 | $ | 56.72 | $ | 64.35 | $ | 48.32 | ||||||||
| Natural gas equivalent ($ per mcfe) | $ | 6.14 | $ | 5.89 | $ | 6.46 | $ | 5.98 | ||||||||
| Interest Expense (Income) ($ in millions): | ||||||||||||||||
| Interest | $ | 35 | $ | 69 | $ | 90 | $ | 107 | ||||||||
| Derivatives – realized gains | (2 | ) | (5 | ) | (4 | ) | (12 | ) | ||||||||
| Derivatives – unrealized gains | (49 | ) | (42 | ) | (77 | ) | (87 | ) | ||||||||
| Total Interest Expense (Income) | $ | (16 | ) | $ | 22 | $ | 9 | $ | 8 | |||||||
| CHESAPEAKE ENERGY CORPORATION | ||||||||
| CONDENSED CONSOLIDATED CASH FLOW DATA | ||||||||
| ($ in millions) | ||||||||
| (unaudited) | ||||||||
|
|
||||||||
| THREE MONTHS ENDED: | June 30, | June 30, | ||||||
| 2010 |
2009 |
|||||||
| Beginning cash | $ | 516 | $ | 83 | ||||
| Cash provided by operating activities | $ | 1,795 | $ | 737 | ||||
| Cash (used in) provided by investing activities: | ||||||||
| Exploration and development of natural gas and oil properties | $ | (1,311 | ) | $ | (753 | ) | ||
|
Acquisitions of natural gas and oil companies, proved and
unproved
properties and leasehold, net of cash acquired |
(1,825 | ) | (305 | ) | ||||
| Divestitures of proved and unproved properties, leasehold and VPPs | 688 | 228 | ||||||
| Investments, net | (103 | ) | 10 | |||||
| Other property and equipment, net | (150 | ) | (277 | ) | ||||
| Other | (17 | ) | (1 | ) | ||||
| Total cash (used in) investing activities | $ | (2,718 | ) | $ | (1,098 | ) | ||
| Cash provided by financing activities | $ | 1,008 | $ | 832 | ||||
| Ending cash | $ | 601 | $ | 554 | ||||
|
|
||||||||
| SIX MONTHS ENDED: | June 30, |
June 30, |
||||||
| 2010 | 2009 | |||||||
| Beginning cash | $ | 307 | $ | 1,749 | ||||
| Cash provided by operating activities | $ | 2,978 | $ | 1,998 | ||||
| Cash (used in) provided by investing activities: | ||||||||
| Exploration and development of natural gas and oil properties | $ | (2,331 | ) | $ | (2,108 | ) | ||
|
Acquisitions of natural gas and oil companies, proved and
unproved
properties and leasehold, net of cash acquired |
(2,855 | ) | (710 | ) | ||||
| Divestitures of proved and unproved properties, leasehold and VPPs | 1,933 | 228 | ||||||
| Investments, net | (109 | ) | 2 | |||||
| Other property and equipment, net | (373 | ) | (876 | ) | ||||
| Other | 3 | (1 | ) | |||||
| Total cash (used in) investing activities | $ | (3,732 | ) | $ | (3,465 | ) | ||
| Cash provided by financing activities | $ | 1,048 | $ | 272 | ||||
| Ending cash | $ | 601 | $ | 554 | ||||
| CHESAPEAKE ENERGY CORPORATION | ||||||||||||
| RECONCILIATION OF OPERATING CASH FLOW AND EBITDA | ||||||||||||
| ($ in millions) | ||||||||||||
| (unaudited) | ||||||||||||
|
|
||||||||||||
| THREE MONTHS ENDED: | June 30, | March 31, | June 30, | |||||||||
| 2010 | 2010 | 2009 | ||||||||||
| CASH PROVIDED BY OPERATING ACTIVITIES | $ | 1,795 | $ | 1,183 | $ | 737 | ||||||
| Changes in assets and liabilities | (668 | ) | (17 | ) | 269 | |||||||
| OPERATING CASH FLOW (a) | $ | 1,127 | $ | 1,166 | $ | 1,006 | ||||||
| THREE MONTHS ENDED: | June 30, | March 31, | June 30, | |||||||||
| 2010 | 2010 | 2009 | ||||||||||
| NET INCOME (LOSS) | $ | 255 | $ | 738 | $ | 243 | ||||||
| Income tax expense (benefit) | 159 | 462 | 145 | |||||||||
| Interest expense (income) | (16 | ) | 25 | 22 | ||||||||
| Depreciation and amortization of other assets | 53 | 50 | 58 | |||||||||
| Natural gas and oil depreciation, depletion and amortization | 340 | 308 | 295 | |||||||||
| EBITDA (b) | $ | 791 | $ | 1,583 | $ | 763 | ||||||
| THREE MONTHS ENDED: | June 30, | March 31, | June 30, | |||||||||
| 2010 | 2010 | 2009 | ||||||||||
| CASH PROVIDED BY OPERATING ACTIVITIES | $ | 1,795 | $ | 1,183 | $ | 737 | ||||||
| Changes in assets and liabilities | (668 | ) | (17 | ) | 269 | |||||||
| Interest expense (income) | (16 | ) | 25 | 22 | ||||||||
| Unrealized gains (losses) on natural gas and oil derivatives | (396 | ) | 315 | (216 | ) | |||||||
| Other items | 76 | 77 | (49 | ) | ||||||||
| EBITDA (b) | $ | 791 | $ | 1,583 | $ | 763 | ||||||
| (a) | Operating cash flow represents net cash provided by operating activities before changes in assets and liabilities. Operating cash flow is presented because management believes it is a useful adjunct to net cash provided by operating activities under accounting principles generally accepted in the United States (GAAP). Operating cash flow is widely accepted as a financial indicator of a natural gas and oil company's ability to generate cash which is used to internally fund exploration and development activities and to service debt. This measure is widely used by investors and rating agencies in the valuation, comparison, rating and investment recommendations of companies within the natural gas and oil exploration and production industry. Operating cash flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating, investing or financing activities as an indicator of cash flows, or as a measure of liquidity. | |
| (b) | Ebitda represents net income (loss) before income tax expense, interest expense and depreciation, depletion and amortization expense. Ebitda is presented as a supplemental financial measurement in the evaluation of our business. We believe that it provides additional information regarding our ability to meet our future debt service, capital expenditures and working capital requirements. This measure is widely used by investors and rating agencies in the valuation, comparison, rating and investment recommendations of companies. Ebitda is also a financial measurement that, with certain negotiated adjustments, is reported to our lenders pursuant to our bank credit agreements and is used in the financial covenants in our bank credit agreements and our senior note indentures. Ebitda is not a measure of financial performance under GAAP. Accordingly, it should not be considered as a substitute for net income, income from operations, or cash flow provided by operating activities prepared in accordance with GAAP. |
| CHESAPEAKE ENERGY CORPORATION | ||||||||
| RECONCILIATION OF OPERATING CASH FLOW AND EBITDA | ||||||||
| ($ in millions) | ||||||||
| (unaudited) | ||||||||
| SIX MONTHS ENDED: | June 30, | June 30, | ||||||
| 2010 | 2009 | |||||||
| CASH PROVIDED BY OPERATING ACTIVITIES | $ | 2,978 | $ | 1,998 | ||||
| Changes in assets and liabilities | (684 | ) | 7 | |||||
| OPERATING CASH FLOW (a) | $ | 2,294 | $ | 2,005 | ||||
| SIX MONTHS ENDED: | June 30, | June 30, | ||||||
| 2010 | 2009 | |||||||
| NET INCOME (LOSS) | $ | 993 | $ | (5,498 | ) | |||
| Income tax expense (benefit) | 621 | (3,298 | ) | |||||
| Interest expense (income) | 9 | 8 | ||||||
| Depreciation and amortization of other assets | 103 | 115 | ||||||
| Natural gas and oil depreciation, depletion and amortization | 647 | 742 | ||||||
| EBITDA (b) | $ | 2,373 | $ | (7,931 | ) | |||
| SIX MONTHS ENDED: | June 30, | June 30, | ||||||
| 2010 | 2009 | |||||||
| CASH PROVIDED BY OPERATING ACTIVITIES | $ | 2,978 | $ | 1,998 | ||||
| Changes in assets and liabilities | (684 | ) | 7 | |||||
| Interest expense (income) | 9 | 8 | ||||||
| Unrealized gains (losses) on natural gas and oil derivatives | (82 | ) | (116 | ) | ||||
| Impairment of natural gas and oil properties and other assets | — | (9,635 | ) | |||||
| Other items | 152 | (193 | ) | |||||
| EBITDA (b) | $ | 2,373 | $ | (7,931 | ) | |||
| (a) | Operating cash flow represents net cash provided by operating activities before changes in assets and liabilities. Operating cash flow is presented because management believes it is a useful adjunct to net cash provided by operating activities under accounting principles generally accepted in the United States (GAAP). Operating cash flow is widely accepted as a financial indicator of a natural gas and oil company's ability to generate cash which is used to internally fund exploration and development activities and to service debt. This measure is widely used by investors and rating agencies in the valuation, comparison, rating and investment recommendations of companies within the natural gas and oil exploration and production industry. Operating cash flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating, investing or financing activities as an indicator of cash flows, or as a measure of liquidity. | |
| (b) | Ebitda represents net income (loss) before income tax expense, interest expense and depreciation, depletion and amortization expense. Ebitda is presented as a supplemental financial measurement in the evaluation of our business. We believe that it provides additional information regarding our ability to meet our future debt service, capital expenditures and working capital requirements. This measure is widely used by investors and rating agencies in the valuation, comparison, rating and investment recommendations of companies. Ebitda is also a financial measurement that, with certain negotiated adjustments, is reported to our lenders pursuant to our bank credit agreements and is used in the financial covenants in our bank credit agreements and our senior note indentures. Ebitda is not a measure of financial performance under GAAP. Accordingly, it should not be considered as a substitute for net income, income from operations, or cash flow provided by operating activities prepared in accordance with GAAP. |
| CHESAPEAKE ENERGY CORPORATION | |||||||||||
| RECONCILIATION OF ADJUSTED EBITDA | |||||||||||
| ($ in millions) | |||||||||||
| (unaudited) | |||||||||||
| June 30, | March 31, | June 30, | |||||||||
| THREE MONTHS ENDED: | 2010 | 2010 | 2009 | ||||||||
| EBITDA | $ | 791 | $ | 1,583 | $ | 763 | |||||
| Adjustments: | |||||||||||
| Unrealized (gains) losses on natural gas and oil derivatives | 396 | (315 | ) | 216 | |||||||
| Loss on redemptions or exchanges of Chesapeake debt | 69 | 2 | 2 | ||||||||
| Impairment of other assets | — | — | 5 | ||||||||
| Impairment of investments | — | — | 10 | ||||||||
| Restructuring costs | — | — | 34 | ||||||||
| Adjusted EBITDA (a) | $ | 1,256 | $ | 1,270 | $ | 1,030 | |||||
| (a) | Adjusted ebitda excludes certain items that management believes affect the comparability of operating results. The company discloses these non-GAAP financial measures as a useful adjunct to ebitda because: | ||
| i. | Management uses adjusted ebitda to evaluate the company’s operational trends and performance relative to other natural gas and oil producing companies. | ||
| ii. | Adjusted ebitda is more comparable to estimates provided by securities analysts. | ||
| iii. | Items excluded generally are one-time items or items whose timing or amount cannot be reasonably estimated. Accordingly, any guidance provided by the company generally excludes information regarding these types of items. | ||
| June 30, | June 30, | ||||||
| SIX MONTHS ENDED: | 2010 | 2009 | |||||
| EBITDA | $ | 2,373 | $ | (7,931 | ) | ||
| Adjustments: | |||||||
| Unrealized (gains) losses on natural gas and oil derivatives | 82 | 116 | |||||
| Loss on redemptions or exchanges of Chesapeake debt | 71 | 2 | |||||
| Impairment of natural gas and oil properties and other assets | — | 9,635 | |||||
| Impairment of investments | — | 162 | |||||
| Restructuring costs | — | 34 | |||||
| Adjusted EBITDA (a) | $ | 2,526 | $ | 2,018 | |||
| (a) | Adjusted ebitda excludes certain items that management believes affect the comparability of operating results. The company discloses these non-GAAP financial measures as a useful adjunct to ebitda because: | ||
| i. | Management uses adjusted ebitda to evaluate the company’s operational trends and performance relative to other natural gas and oil producing companies. | ||
| ii. | Adjusted ebitda is more comparable to estimates provided by securities analysts. | ||
| iii. | Items excluded generally are one-time items or items whose timing or amount cannot be reasonably estimated. Accordingly, any guidance provided by the company generally excludes information regarding these types of items. | ||
| CHESAPEAKE ENERGY CORPORATION | ||||||||||
| RECONCILIATION OF ADJUSTED NET INCOME AVAILABLE TO COMMON STOCKHOLDERS | ||||||||||
| ($ in millions, except per-share data) | ||||||||||
| (unaudited) | ||||||||||
| June 30, | March 31, | June 30, | ||||||||
| THREE MONTHS ENDED: | 2010 | 2010 | 2009 | |||||||
| Net income available to Chesapeake common | ||||||||||
| stockholders | $ | 235 | 733 | $ | 237 | |||||
| Adjustments: | ||||||||||
| Unrealized (gains) losses on derivatives, net of tax | 214 | (210 | ) | 109 | ||||||
| Loss on redemptions or exchanges of Chesapeake debt, | ||||||||||
| net of tax | 42 | 1 | 1 | |||||||
| Impairment of other assets, net of tax | — | — | 3 | |||||||
| Impairment of investments, net of tax | — | — | 6 | |||||||
| Restructuring costs, net of tax | — | — | 21 | |||||||
| Adjusted net income available to Chesapeake common | ||||||||||
|
stockholders (a) |
491 | 524 | 377 | |||||||
| Preferred stock dividends | 20 | 6 | 6 | |||||||
| Total adjusted net income | $ | 511 | $ | 530 | $ | 383 | ||||
| Weighted average fully diluted shares outstanding (b) | 682 | 647 | 622 | |||||||
| Adjusted earnings per share assuming dilution(a) | $ | 0.75 | $ | 0.82 | $ | 0.62 | ||||
| (a) | Adjusted net income available to common stockholders and adjusted earnings per share assuming dilution exclude certain items that management believes affect the comparability of operating results. The company discloses these non-GAAP financial measures as a useful adjunct to GAAP earnings because: | ||
|
i. |
Management uses adjusted net income available to common stockholders to evaluate the company’s operational trends and performance relative to other natural gas and oil producing companies. | ||
| ii. | Adjusted net income available to common stockholders is more comparable to earnings estimates provided by securities analysts. | ||
| iii. | Items excluded generally are one-time items or items whose timing or amount cannot be reasonably estimated. Accordingly, any guidance provided by the company generally excludes information regarding these types of items. | ||
| (b) | Weighted average fully diluted shares outstanding include shares that were considered antidilutive for calculating earnings per share in accordance with GAAP. | ||
| CHESAPEAKE ENERGY CORPORATION | |||||||
| RECONCILIATION OF ADJUSTED NET INCOME AVAILABLE TO COMMON STOCKHOLDERS | |||||||
| ($ in millions, except per-share data) | |||||||
| (unaudited) | |||||||
| June 30, | June 30, | ||||||
| SIX MONTHS ENDED: | 2010 | 2009 | |||||
| Net income (loss) available to Chesapeake common | |||||||
| stockholders | $ | 968 | $ | (5,510 | ) | ||
| Adjustments: | |||||||
| Unrealized (gains) losses on derivatives, net of tax | 3 | 19 | |||||
| Loss on redemptions or exchanges of Chesapeake debt, net of tax | 44 | 1 | |||||
| Impairment of natural gas and oil properties and other assets, net of tax | — | 6,022 | |||||
| Impairment of investments, net of tax | — | 102 | |||||
| Restructuring costs, net of tax | — | 21 | |||||
|
Adjusted net income available to Chesapeake common
stockholders (a) |
1,015 | 655 | |||||
| Preferred stock dividends | 25 | 12 | |||||
| Total adjusted net income | $ | 1,040 | $ | 667 | |||
| Weighted average fully diluted shares outstanding (b) | 665 | 618 | |||||
| Adjusted earnings per share assuming dilution(a) | $ | 1.56 | $ | 1.08 | |||
| (a) | Adjusted net income available to common stockholders and adjusted earnings per share assuming dilution exclude certain items that management believes affect the comparability of operating results. The company discloses these non-GAAP financial measures as a useful adjunct to GAAP earnings because: | ||
| i. | Management uses adjusted net income available to common stockholders to evaluate the company’s operational trends and performance relative to other natural gas and oil producing companies. | ||
| ii. | Adjusted net income available to common stockholders is more comparable to earnings estimates provided by securities analysts. | ||
| iii. | Items excluded generally are one-time items or items whose timing or amount cannot be reasonably estimated. Accordingly, any guidance provided by the company generally excludes information regarding these types of items. | ||
| (b) | Weighted average fully diluted shares outstanding include shares that were considered antidilutive for calculating earnings per share in accordance with GAAP. | ||
SCHEDULE “A”
CHESAPEAKE’S OUTLOOK AS OF AUGUST 3, 2010
Years Ending December 31, 2010 and 2011
Our policy is to periodically provide guidance on certain factors that affect our future financial performance. As of August 3, 2010, we are using the following key assumptions in our projections for 2010 and 2011.
The primary changes from our May 4, 2010 Outlook are in italicized bold and are explained as follows:
1) Our production guidance has been increased;
2) Projected effects of changes in our hedging positions have been updated;
3) Equivalent shares outstanding and interest expense has been updated to reflect our private placement of $2.6 billion of preferred stock and the calling and subsequent repayment of certain senior notes; and
4) Our cash flow projections and drilling and completion capital expenditures have been updated.
| Year Ending | Year Ending | |||
| 12/31/2010 | 12/31/2011 | |||
| Estimated Production: | ||||
| Natural gas – bcf | 898 – 918 | 990 – 1,010 | ||
| Oil – mbbls | 19,000 | 34,000 | ||
| Natural gas equivalent – bcfe | 1,012 – 1,032 | 1,194 – 1,214 | ||
| Daily natural gas equivalent midpoint – mmcfe | 2,800 | 3,300 | ||
| Year-over-year (YOY) estimated production increase | 12 – 14% | 17 – 19% | ||
| YOY estimated production increase excluding asset sales | 20 – 22% | 19 – 21% | ||
| NYMEX Price(a) (for calculation of realized hedging effects only): | ||||
| Natural gas - $/mcf | $4.97 | $5.50 | ||
| Oil - $/bbl | $79.19 | $80.00 | ||
| Estimated Realized Hedging Effects (based on assumed NYMEX prices above): | ||||
| Natural gas - $/mcf | $1.88 | $0.62 | ||
| Oil - $/bbl | $3.98 | $2.81 | ||
| Estimated Differentials to NYMEX Prices: | ||||
| Natural gas - $/mcf | 15 – 20% | 15 – 20% | ||
| Oil - $/bbl | 20 – 25% | 20 – 25% | ||
| Operating Costs per Mcfe of Projected Production: | ||||
| Production expense | $0.85 – 0.95 | $0.85 – 0.95 | ||
| Production taxes (~ 5% of O&G revenues) | $0.25 – 0.30 | $0.25 – 0.30 | ||
| General and administrative(b) | $0.30 – 0.35 | $0.30 – 0.35 | ||
| Stock-based compensation (non-cash) | $0.09 – 0.11 | $0.09 – 0.11 | ||
| DD&A of natural gas and oil assets | $1.35 – 1.55 | $1.35 – 1.55 | ||
| Depreciation of other assets | $0.20 – 0.25 | $0.20 – 0.25 | ||