
(1) | See the accompanying table for details of certain items affecting comparability. |
(2) | See the accompanying table for a reconciliation of GAAP to non-GAAP financial measures and a statement indicating why management believes the non-GAAP financial measures provide useful information for investors. |
Quarter Ended March 31, 2019 | ||||||||||||
Before | After | Per Share | ||||||||||
millions except per-share amounts | Tax | Tax | (diluted) | |||||||||
Net income (loss) attributable to common stockholders (GAAP) | $ | (15 | ) | $ | (0.03 | ) | ||||||
Adjustments for certain items affecting comparability | ||||||||||||
Total gains (losses) on derivatives, net, less net cash from settlement of commodity derivatives (after noncontrolling interest)* | $ | (300 | ) | (232 | ) | (0.47 | ) | |||||
Gains (losses) on divestitures, net | (5 | ) | (4 | ) | (0.01 | ) | ||||||
Contingency accruals | (9 | ) | (7 | ) | (0.01 | ) | ||||||
Reorganization-related charges | (19 | ) | (15 | ) | (0.04 | ) | ||||||
Change in uncertain tax positions | (16 | ) | (0.03 | ) | ||||||||
Certain items affecting comparability | $ | (333 | ) | (274 | ) | (0.56 | ) | |||||
Adjusted net income (loss) (Non-GAAP) | $ | 259 | $ | 0.53 | ||||||||
* | Includes $(155) million related to commodity derivatives, $(148) million related to interest-rate derivatives (after noncontrolling interest) and $3 million related to gathering, processing, and marketing sales. |
Quarter Ended March 31, 2018 | ||||||||||||
Before | After | Per Share | ||||||||||
millions except per-share amounts | Tax | Tax | (diluted) | |||||||||
Net income (loss) attributable to common stockholders (GAAP) | $ | 121 | $ | 0.22 | ||||||||
Adjustments for certain items affecting comparability | ||||||||||||
Total gains (losses) on derivatives, net, less net cash from settlement of commodity derivatives* | $ | 27 | 21 | 0.04 | ||||||||
Gains (losses) on divestitures, net | (24 | ) | (17 | ) | (0.03 | ) | ||||||
Impairments | ||||||||||||
Producing properties | (19 | ) | (15 | ) | (0.03 | ) | ||||||
Exploration assets | (53 | ) | (41 | ) | (0.08 | ) | ||||||
Contingency accruals | (132 | ) | (101 | ) | (0.19 | ) | ||||||
Change in uncertain tax positions | (5 | ) | (0.01 | ) | ||||||||
Certain items affecting comparability | $ | (201 | ) | (158 | ) | (0.30 | ) | |||||
Adjusted net income (loss) (Non-GAAP) | $ | 279 | $ | 0.52 | ||||||||
* | Includes $(94) million related to commodity derivatives, $127 million related to interest-rate derivatives, and $(6) million related to gathering, processing, and marketing sales. |
Quarter Ended March 31, | |||||||
millions | 2019 | 2018 | |||||
Net income (loss) attributable to common stockholders (GAAP) | $ | (15 | ) | $ | 121 | ||
Interest expense | 253 | 228 | |||||
Income tax expense (benefit) | 166 | 126 | |||||
Depreciation, depletion, and amortization | 1,081 | 990 | |||||
Exploration expense* | 49 | 168 | |||||
(Gains) losses on divestitures, net | 5 | 24 | |||||
Impairments | — | 19 | |||||
Total (gains) losses on derivatives, net, less net cash from settlement of commodity derivatives | 316 | (27 | ) | ||||
Reorganization-related charges | 18 | — | |||||
Consolidated Adjusted EBITDAX (Margin) (Non-GAAP) | $ | 1,873 | $ | 1,649 | |||
Total barrels of oil equivalent (MMBOE) | 64 | 58 | |||||
Consolidated Adjusted EBITDAX (Margin) per BOE | $ | 29.27 | $ | 28.43 | |||
March 31, 2019 | |||||||||||||
Anadarko | |||||||||||||
Anadarko | WES* | excluding | |||||||||||
millions | Consolidated | Consolidated | WES | ||||||||||
Total debt (GAAP) | $ | 17,924 | $ | 7,208 | $ | 10,716 | |||||||
Less cash and cash equivalents | 2,026 | 100 | 1,926 | ||||||||||
Net debt (Non-GAAP) | $ | 15,898 | $ | 7,108 | $ | 8,790 | |||||||
Anadarko | |||||||||||||
Anadarko | excluding | ||||||||||||
millions | Consolidated | WES | |||||||||||
Net debt | $ | 15,898 | $ | 8,790 | |||||||||
Total equity | 10,533 | 8,928 | |||||||||||
Adjusted capitalization | $ | 26,431 | $ | 17,718 | |||||||||
Net debt to adjusted capitalization ratio | 60 | % | 50 | % | |||||
Quarter Ended | |||||||
March 31, | |||||||
millions | 2019 | 2018 | |||||
Net cash provided by (used in) operating activities (GAAP) | $ | 1,129 | $ | 1,430 | |||
Add back | |||||||
Increase (decrease) in accounts receivable | 39 | (23 | ) | ||||
(Increase) decrease in accounts payable and other current liabilities | 294 | (45 | ) | ||||
Other items, net | 79 | 40 | |||||
Discretionary cash flow from operations (Non-GAAP) | $ | 1,541 | $ | 1,402 | |||
Less | |||||||
APC capital expenditures* | 1,030 | 1,374 | |||||
WES capital expenditures | 266 | 330 | |||||
Free cash flow (Non-GAAP) | $ | 245 | $ | (302 | ) | ||
Quarter Ended | |||||||
March 31, | |||||||
millions | 2019 | 2018 | |||||
Net cash provided by (used in) operating activities (GAAP) | $ | 1,129 | $ | 1,430 | |||
Adjusted by: | |||||||
Increase (decrease) in accounts receivable | 39 | (23 | ) | ||||
(Increase) decrease in accounts payable and other current liabilities | 294 | (45 | ) | ||||
Other items, net | 79 | 40 | |||||
WES distributions to third parties | (130 | ) | (118 | ) | |||
Adjusted discretionary cash flow from operations (Non-GAAP) | $ | 1,411 | $ | 1,284 | |||
Less APC capital expenditures (excludes WES)* | 1,030 | 1,374 | |||||
Adjusted free cash flow (Non-GAAP) | $ | 381 | $ | (90 | ) | ||
Quarter Ended | |||||||
March 31, | |||||||
millions | 2019 | 2018 | |||||
Cash Flows from Operating Activities | |||||||
Net income (loss) | $ | 96 | $ | 174 | |||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | |||||||
Depreciation, depletion, and amortization | 1,081 | 990 | |||||
Deferred income taxes | 1 | 42 | |||||
Dry hole expense and impairments of unproved properties | — | 106 | |||||
Impairments | — | 19 | |||||
(Gains) losses on divestitures, net | 5 | 24 | |||||
Total (gains) losses on derivatives, net | 315 | 36 | |||||
Operating portion of net cash received (paid) in settlement of derivative instruments | 1 | (63 | ) | ||||
Other | 42 | 74 | |||||
Changes in assets and liabilities | (412 | ) | 28 | ||||
Net Cash Provided by (Used in) Operating Activities | $ | 1,129 | $ | 1,430 | |||
Net Cash Provided by (Used in) Investing Activities | $ | (1,528 | ) | $ | (1,113 | ) | |
Net Cash Provided by (Used in) Financing Activities | $ | 1,129 | $ | (1,507 | ) | ||
Quarter Ended | |||||||
Summary Financial Information | March 31, | ||||||
millions except per-share amounts | 2019 | 2018 | |||||
Consolidated Statements of Income | |||||||
Revenues and Other | |||||||
Oil sales | $ | 2,096 | $ | 2,127 | |||
Natural-gas sales | 320 | 247 | |||||
Natural-gas liquids sales | 240 | 292 | |||||
Gathering, processing, and marketing sales | 470 | 360 | |||||
Gains (losses) on divestitures and other, net | 92 | 19 | |||||
Total | 3,218 | 3,045 | |||||
Costs and Expenses | |||||||
Oil and gas operating | 289 | 276 | |||||
Oil and gas transportation | 222 | 196 | |||||
Exploration | 49 | 168 | |||||
Gathering, processing, and marketing | 256 | 237 | |||||
General and administrative | 267 | 278 | |||||
Depreciation, depletion, and amortization | 1,081 | 990 | |||||
Production, property, and other taxes | 199 | 190 | |||||
Impairments | — | 19 | |||||
Other operating expense | 21 | 140 | |||||
Total | 2,384 | 2,494 | |||||
Operating Income (Loss) | 834 | 551 | |||||
Other (Income) Expense | |||||||
Interest expense | 253 | 228 | |||||
(Gains) losses on derivatives, net | 313 | 35 | |||||
Other (income) expense, net | 6 | (12 | ) | ||||
Total | 572 | 251 | |||||
Income (Loss) Before Income Taxes | 262 | 300 | |||||
Income tax expense (benefit) | 166 | 126 | |||||
Net Income (Loss) | 96 | 174 | |||||
Net income (loss) attributable to noncontrolling interests | 111 | 53 | |||||
Net Income (Loss) Attributable to Common Stockholders | $ | (15 | ) | $ | 121 | ||
Per Common Share | |||||||
Net income (loss) attributable to common stockholders—basic | $ | (0.03 | ) | $ | 0.23 | ||
Net income (loss) attributable to common stockholders—diluted | $ | (0.03 | ) | $ | 0.22 | ||
Average Number of Common Shares Outstanding—Basic | 490 | 518 | |||||
Average Number of Common Shares Outstanding—Diluted | 490 | 519 | |||||
Exploration Expense | |||||||
Dry hole expense | $ | — | $ | 53 | |||
Impairments of unproved properties | — | 53 | |||||
Geological and geophysical, exploration overhead, and other expense | 49 | 62 | |||||
Total | $ | 49 | $ | 168 | |||
March 31, | December 31, | ||||||
millions | 2019 | 2018 | |||||
Condensed Balance Sheets | |||||||
Cash and cash equivalents | $ | 2,026 | $ | 1,295 | |||
Accounts receivable, net of allowance | 2,065 | 2,026 | |||||
Other current assets | 338 | 474 | |||||
Net properties and equipment | 28,936 | 28,615 | |||||
Other assets | 3,006 | 2,336 | |||||
Goodwill and other intangible assets | 5,622 | 5,630 | |||||
Total Assets | $ | 41,993 | $ | 40,376 | |||
Short-term debt - Anadarko* | 21 | 919 | |||||
Short-term debt - WES | 2,000 | 28 | |||||
Other current liabilities | 3,728 | 3,711 | |||||
Long-term debt - Anadarko* | 10,695 | 10,683 | |||||
Long-term debt - WES | 5,208 | 4,787 | |||||
Deferred income taxes | 2,624 | 2,437 | |||||
Asset retirement obligations | 2,876 | 2,847 | |||||
Other long-term liabilities | 4,308 | 4,021 | |||||
Common stock | 57 | 57 | |||||
Paid-in capital | 13,057 | 12,393 | |||||
Retained earnings | 1,024 | 1,245 | |||||
Treasury stock | (4,881 | ) | (4,864 | ) | |||
Accumulated other comprehensive income (loss) | (329 | ) | (335 | ) | |||
Total stockholders’ equity | 8,928 | 8,496 | |||||
Noncontrolling interests | 1,605 | 2,447 | |||||
Total Equity | 10,533 | 10,943 | |||||
Total Liabilities and Equity | $ | 41,993 | $ | 40,376 | |||
Capitalization | |||||||
Total debt | $ | 17,924 | $ | 16,417 | |||
Total equity | 10,533 | 10,943 | |||||
Total | $ | 28,457 | $ | 27,360 | |||
Capitalization Ratios | |||||
Total debt | 63 | % | 60 | % | |
Total equity | 37 | % | 40 | % | |
* | Excludes WES |
Sales Volume and Prices | |||||||||||||||||||||||||||||
Average Daily Sales Volume | Sales Volume | Average Sales Price | |||||||||||||||||||||||||||
Oil | Natural Gas | NGLs | Oil | Natural Gas | NGLs | Oil | Natural Gas | NGLs | |||||||||||||||||||||
MBbls/d | MMcf/d | MBbls/d | MMBbls | Bcf | MMBbls | Per Bbl | Per Mcf | Per Bbl | |||||||||||||||||||||
Quarter Ended March 31, 2019 | |||||||||||||||||||||||||||||
United States | 333 | 1,150 | 106 | 29 | 104 | 10 | $ | 55.14 | $ | 3.09 | $ | 23.54 | |||||||||||||||||
Algeria | 61 | — | 5 | 6 | — | — | 61.49 | — | 35.01 | ||||||||||||||||||||
Other International | 18 | 1 | — | 2 | — | — | 65.04 | 0.65 | — | ||||||||||||||||||||
Total | 412 | 1,151 | 111 | 37 | 104 | 10 | $ | 56.51 | $ | 3.09 | $ | 24.11 | |||||||||||||||||
Quarter Ended March 31, 2018 | |||||||||||||||||||||||||||||
United States | 288 | 1,051 | 92 | 25 | 95 | 9 | $ | 62.58 | $ | 2.61 | $ | 33.24 | |||||||||||||||||
Algeria | 55 | — | 5 | 5 | — | — | 67.24 | — | 40.76 | ||||||||||||||||||||
Other International | 28 | — | — | 3 | — | — | 67.68 | — | — | ||||||||||||||||||||
Total | 371 | 1,051 | 97 | 33 | 95 | 9 | $ | 63.66 | $ | 2.61 | $ | 33.63 | |||||||||||||||||
Average Daily Sales Volume MBOE/d | Sales Volume MMBOE | ||||||||||||||||||||||||||||
Quarter Ended March 31, 2019 | 715 | 64 | |||||||||||||||||||||||||||
Quarter Ended March 31, 2018 | 643 | 58 | |||||||||||||||||||||||||||
Sales Revenue and Commodity Derivatives | ||||||||||||||||||||||||
Sales | Net Cash Received (Paid) from Settlement of Commodity Derivatives | |||||||||||||||||||||||
millions | Oil | Natural Gas | NGLs | Oil | Natural Gas | NGLs | ||||||||||||||||||
Quarter Ended March 31, 2019 | ||||||||||||||||||||||||
United States | $ | 1,654 | $ | 320 | $ | 223 | $ | 6 | $ | — | $ | — | ||||||||||||
Algeria | 333 | — | 17 | — | — | — | ||||||||||||||||||
Other International | 109 | — | — | — | — | — | ||||||||||||||||||
Total | $ | 2,096 | $ | 320 | $ | 240 | $ | 6 | $ | — | $ | — | ||||||||||||
Quarter Ended March 31, 2018 | ||||||||||||||||||||||||
United States | $ | 1,623 | $ | 247 | $ | 274 | $ | (67 | ) | $ | (1 | ) | $ | — | ||||||||||
Algeria | 331 | — | 18 | — | — | — | ||||||||||||||||||
Other International | 173 | — | — | — | — | — | ||||||||||||||||||
Total | $ | 2,127 | $ | 247 | $ | 292 | $ | (67 | ) | $ | (1 | ) | $ | — | ||||||||||
Anadarko Petroleum Corporation | |||||||||
Commodity Hedge Positions | |||||||||
As of April 25, 2019 | |||||||||
Weighted Average Price per barrel | |||||||||
Volume (MBbls/d) | Floor Sold | Floor Purchased | Ceiling Sold | ||||||
Oil | |||||||||
Three-Way Collars | |||||||||
2019 | |||||||||
WTI | 57 | $ | 45.00 | $ | 55.00 | $ | 70.22 | ||
Brent | 30 | $ | 50.00 | $ | 60.00 | $ | 78.22 | ||
87 | |||||||||
Interest-Rate Derivatives | |||||
As of April 25, 2019 | |||||
Instrument | Notional Amt. | Reference Period | Mandatory Termination Date | Rate Paid | Rate Received |
Anadarko | |||||
Swap | $550 Million | September 2016 - 2046 | September 2020 | 6.418% | 3M LIBOR |
Swap | $250 Million | September 2016 - 2046 | September 2022 | 6.809% | 3M LIBOR |
Swap | $100 Million | September 2017 - 2047 | September 2020 | 6.891% | 3M LIBOR |
Swap | $250 Million | September 2017 - 2047 | September 2021 | 6.570% | 3M LIBOR |
Swap | $450 Million | September 2017 - 2047 | September 2023 | 6.445% | 3M LIBOR |
WES | |||||
Swap | $375 Million | December 2019 - 2024 | December 2019 | 2.662% | 3M LIBOR |
Swap | $375 Million | December 2019 - 2029 | December 2019 | 2.802% | 3M LIBOR |
Swap | $375 Million | December 2019 - 2049 | December 2019 | 2.885% | 3M LIBOR |
Average Daily Sales Volume | |||||||||||||||||||||||
Quarter Ended March 31, 2019 | Quarter Ended March 31, 2018 | ||||||||||||||||||||||
Oil MBbls/d | Natural Gas MMcf/d | NGLs MBbls/d | Total MBOE/d | Oil MBbls/d | Natural Gas MMcf/d | NGLs MBbls/d | Total MBOE/d | ||||||||||||||||
U.S. Onshore | 195 | 1,051 | 94 | 465 | 156 | 969 | 83 | 400 | |||||||||||||||
Gulf of Mexico | 138 | 97 | 12 | 166 | 126 | 78 | 9 | 148 | |||||||||||||||
International | 79 | 1 | 5 | 84 | 83 | — | 5 | 88 | |||||||||||||||
Same-Store Sales | 412 | 1,149 | 111 | 715 | 365 | 1,047 | 97 | 636 | |||||||||||||||
Divestitures* | — | 2 | — | — | 6 | 4 | — | 7 | |||||||||||||||
Total | 412 | 1,151 | 111 | 715 | 371 | 1,051 | 97 | 643 | |||||||||||||||
* | Includes Ram Powell and Alaska. |