
(1) | See the accompanying table for details of certain items affecting comparability. |
Quarter Ended June 30, 2019 | ||||||||||||
Before | After | Per Share | ||||||||||
millions except per-share amounts | Tax | Tax | (diluted) | |||||||||
Net income (loss) attributable to common stockholders (GAAP) | $ | (1,025 | ) | $ | (2.09 | ) | ||||||
Adjustments for certain items affecting comparability | ||||||||||||
Total gains (losses) on derivatives, net, less net cash from settlement of commodity derivatives (after noncontrolling interest)* | $ | (227 | ) | (175 | ) | (0.36 | ) | |||||
Gains (losses) on divestitures, net | 6 | 5 | 0.01 | |||||||||
Lower-of-cost-or-market inventory adjustments | (6 | ) | (5 | ) | (0.01 | ) | ||||||
Merger transaction costs | (1,042 | ) | (1,042 | ) | (2.12 | ) | ||||||
Exploration assets - impairments | (38 | ) | (29 | ) | (0.06 | ) | ||||||
Reorganization-related charges | (15 | ) | (11 | ) | (0.02 | ) | ||||||
Change in uncertain tax positions | (17 | ) | (0.04 | ) | ||||||||
Certain items affecting comparability | $ | (1,322 | ) | (1,274 | ) | (2.60 | ) | |||||
Adjusted net income (loss) (Non-GAAP) | $ | 249 | $ | 0.51 | ||||||||
* | Includes $(232) million related to interest-rate derivatives (after noncontrolling interest) and $5 million related to commodity derivatives. |
Quarter Ended June 30, 2018 | ||||||||||||
Before | After | Per Share | ||||||||||
millions except per-share amounts | Tax | Tax | (diluted) | |||||||||
Net income (loss) attributable to common stockholders (GAAP) | $ | 29 | $ | 0.05 | ||||||||
Adjustments for certain items affecting comparability | ||||||||||||
Total gains (losses) on derivatives, net, less net cash from settlement of commodity derivatives* | $ | (267 | ) | (205 | ) | (0.40 | ) | |||||
Gains (losses) on divestitures, net | 52 | 39 | 0.07 | |||||||||
Impairments | ||||||||||||
Producing properties (after noncontrolling interest) | (45 | ) | (35 | ) | (0.07 | ) | ||||||
Exploration assets | (41 | ) | (31 | ) | (0.06 | ) | ||||||
Contingency accrual | (13 | ) | (10 | ) | (0.02 | ) | ||||||
Change in uncertain tax positions | (7 | ) | (0.01 | ) | ||||||||
Certain items affecting comparability | $ | (314 | ) | (249 | ) | (0.49 | ) | |||||
Adjusted net income (loss) (Non-GAAP) | $ | 278 | $ | 0.54 | ||||||||
* | Includes $32 million related to interest-rate derivatives, $(298) million related to commodity derivatives, and $(1) million related to gathering, processing, and marketing sales. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
millions | 2019 | 2018 | 2019 | 2018 | |||||||||||
Net income (loss) attributable to common stockholders (GAAP) | $ | (1,025 | ) | $ | 29 | $ | (1,040 | ) | $ | 150 | |||||
Interest expense | 249 | 237 | 502 | 465 | |||||||||||
Income tax expense (benefit) | 209 | 125 | 375 | 251 | |||||||||||
Depreciation, depletion, and amortization | 1,161 | 1,003 | 2,242 | 1,993 | |||||||||||
Exploration expense* | 90 | 94 | 139 | 262 | |||||||||||
(Gains) losses on divestitures, net | (6 | ) | (52 | ) | (1 | ) | (28 | ) | |||||||
Impairments | — | 128 | — | 147 | |||||||||||
Total (gains) losses on derivatives, net, less net cash from settlement of commodity derivatives | 255 | 267 | 571 | 240 | |||||||||||
Reorganization-related charges | 15 | — | 33 | — | |||||||||||
Merger transaction costs | 1,042 | — | 1,042 | — | |||||||||||
Consolidated Adjusted EBITDAX (Margin) (Non-GAAP) | $ | 1,990 | $ | 1,831 | $ | 3,863 | $ | 3,480 | |||||||
Total barrels of oil equivalent (MMBOE) | 68 | 58 | 132 | 116 | |||||||||||
Consolidated Adjusted EBITDAX (Margin) per BOE | $ | 29.26 | $ | 31.57 | $ | 29.27 | $ | 30.00 | |||||||
June 30, 2019 | |||||||||||||
Anadarko | |||||||||||||
Anadarko | WES* | excluding | |||||||||||
millions | Consolidated | Consolidated | WES | ||||||||||
Total debt (GAAP) | $ | 18,229 | $ | 7,489 | $ | 10,740 | |||||||
Less cash and cash equivalents | 1,394 | 96 | 1,298 | ||||||||||
Net debt (Non-GAAP) | $ | 16,835 | $ | 7,393 | $ | 9,442 | |||||||
Anadarko | |||||||||||||
Anadarko | excluding | ||||||||||||
millions | Consolidated | WES | |||||||||||
Net debt | $ | 16,835 | $ | 9,442 | |||||||||
Total equity | 9,331 | 7,773 | |||||||||||
Adjusted capitalization | $ | 26,166 | $ | 17,215 | |||||||||
Net debt to adjusted capitalization ratio | 64 | % | 55 | % | |||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
millions | 2019 | 2018 | 2019 | 2018 | |||||||||||
Cash Flows from Operating Activities | |||||||||||||||
Net income (loss) | $ | (945 | ) | $ | 17 | $ | (849 | ) | $ | 191 | |||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | |||||||||||||||
Depreciation, depletion, and amortization | 1,161 | 1,003 | 2,242 | 1,993 | |||||||||||
Deferred income taxes | (55 | ) | (15 | ) | (54 | ) | 27 | ||||||||
Dry hole expense and impairments of unproved properties | 41 | 43 | 41 | 149 | |||||||||||
Impairments | — | 128 | — | 147 | |||||||||||
(Gains) losses on divestitures, net | (6 | ) | (52 | ) | (1 | ) | (28 | ) | |||||||
Total (gains) losses on derivatives, net | 254 | 437 | 569 | 473 | |||||||||||
Operating portion of net cash received (paid) in settlement of derivative instruments | 1 | (171 | ) | 2 | (234 | ) | |||||||||
Other | 70 | 65 | 112 | 139 | |||||||||||
Changes in assets and liabilities | 255 | (230 | ) | (157 | ) | (202 | ) | ||||||||
Net Cash Provided by (Used in) Operating Activities | $ | 776 | $ | 1,225 | $ | 1,905 | $ | 2,655 | |||||||
Net Cash Provided by (Used in) Investing Activities | $ | (1,257 | ) | $ | (1,943 | ) | $ | (2,785 | ) | $ | (3,056 | ) | |||
Net Cash Provided by (Used in) Financing Activities | $ | (149 | ) | $ | (319 | ) | $ | 980 | $ | (1,826 | ) | ||||
Three Months Ended | Six Months Ended | ||||||||||||||
Summary Financial Information | June 30, | June 30, | |||||||||||||
millions except per-share amounts | 2019 | 2018 | 2019 | 2018 | |||||||||||
Consolidated Statements of Income | |||||||||||||||
Revenues and Other | |||||||||||||||
Oil sales | $ | 2,470 | $ | 2,265 | $ | 4,566 | $ | 4,392 | |||||||
Natural-gas sales | 205 | 203 | 525 | 450 | |||||||||||
Natural-gas liquids sales | 216 | 318 | 456 | 610 | |||||||||||
Gathering, processing, and marketing sales | 465 | 382 | 935 | 742 | |||||||||||
Gains (losses) on divestitures and other, net | 86 | 123 | 178 | 142 | |||||||||||
Total | 3,442 | 3,291 | 6,660 | 6,336 | |||||||||||
Costs and Expenses | |||||||||||||||
Oil and gas operating | 310 | 275 | 599 | 551 | |||||||||||
Oil and gas transportation | 222 | 209 | 444 | 405 | |||||||||||
Exploration | 90 | 94 | 139 | 262 | |||||||||||
Gathering, processing, and marketing | 274 | 252 | 530 | 489 | |||||||||||
General and administrative | 368 | 288 | 635 | 566 | |||||||||||
Merger transaction costs | 1,042 | — | 1,042 | — | |||||||||||
Depreciation, depletion, and amortization | 1,161 | 1,003 | 2,242 | 1,993 | |||||||||||
Production, property, and other taxes | 182 | 201 | 381 | 391 | |||||||||||
Impairments | — | 128 | — | 147 | |||||||||||
Other operating expense | 8 | 22 | 29 | 162 | |||||||||||
Total | 3,657 | 2,472 | 6,041 | 4,966 | |||||||||||
Operating Income (Loss) | (215 | ) | 819 | 619 | 1,370 | ||||||||||
Other (Income) Expense | |||||||||||||||
Interest expense | 249 | 237 | 502 | 465 | |||||||||||
(Gains) losses on derivatives, net | 254 | 436 | 567 | 471 | |||||||||||
Other (income) expense, net | 18 | 4 | 24 | (8 | ) | ||||||||||
Total | 521 | 677 | 1,093 | 928 | |||||||||||
Income (Loss) Before Income Taxes | (736 | ) | 142 | (474 | ) | 442 | |||||||||
Income tax expense (benefit) | 209 | 125 | 375 | 251 | |||||||||||
Net Income (Loss) | (945 | ) | 17 | (849 | ) | 191 | |||||||||
Net income (loss) attributable to noncontrolling interests | 80 | (12 | ) | 191 | 41 | ||||||||||
Net Income (Loss) Attributable to Common Stockholders | $ | (1,025 | ) | $ | 29 | $ | (1,040 | ) | $ | 150 | |||||
Per Common Share | |||||||||||||||
Net income (loss) attributable to common stockholders—basic | $ | (2.09 | ) | $ | 0.05 | $ | (2.13 | ) | $ | 0.28 | |||||
Net income (loss) attributable to common stockholders—diluted | $ | (2.09 | ) | $ | 0.05 | $ | (2.13 | ) | $ | 0.28 | |||||
Average Number of Common Shares Outstanding—Basic | 491 | 504 | 491 | 511 | |||||||||||
Average Number of Common Shares Outstanding—Diluted | 491 | 505 | 491 | 512 | |||||||||||
Exploration Expense | |||||||||||||||
Dry hole expense | $ | 3 | $ | 2 | $ | 3 | $ | 55 | |||||||
Impairments of unproved properties | 38 | 41 | 38 | 94 | |||||||||||
Geological and geophysical, exploration overhead, and other expense | 49 | 51 | 98 | 113 | |||||||||||
Total | $ | 90 | $ | 94 | $ | 139 | $ | 262 | |||||||
June 30, | December 31, | ||||||
millions | 2019 | 2018 | |||||
Condensed Balance Sheets | |||||||
Cash and cash equivalents | $ | 1,394 | $ | 1,295 | |||
Accounts receivable, net of allowance | 1,779 | 2,026 | |||||
Other current assets | 298 | 474 | |||||
Net properties and equipment | 29,091 | 28,615 | |||||
Other assets | 2,953 | 2,336 | |||||
Goodwill and other intangible assets | 5,614 | 5,630 | |||||
Total Assets | $ | 41,129 | $ | 40,376 | |||
Short-term debt - Anadarko* | 31 | 919 | |||||
Short-term debt - WES | — | 28 | |||||
Other current liabilities | 3,761 | 3,711 | |||||
Long-term debt - Anadarko* | 10,709 | 10,683 | |||||
Long-term debt - WES | 7,489 | 4,787 | |||||
Deferred income taxes | 2,555 | 2,437 | |||||
Asset retirement obligations | 2,879 | 2,847 | |||||
Other long-term liabilities | 4,374 | 4,021 | |||||
Common stock | 58 | 57 | |||||
Paid-in capital | 13,135 | 12,393 | |||||
Retained earnings | (149 | ) | 1,245 | ||||
Treasury stock | (4,892 | ) | (4,864 | ) | |||
Accumulated other comprehensive income (loss) | (379 | ) | (335 | ) | |||
Total stockholders’ equity | 7,773 | 8,496 | |||||
Noncontrolling interests | 1,558 | 2,447 | |||||
Total Equity | 9,331 | 10,943 | |||||
Total Liabilities and Equity | $ | 41,129 | $ | 40,376 | |||
Capitalization | |||||||
Total debt | $ | 18,229 | $ | 16,417 | |||
Total equity | 9,331 | 10,943 | |||||
Total | $ | 27,560 | $ | 27,360 | |||
Capitalization Ratios | |||||
Total debt | 66 | % | 60 | % | |
Total equity | 34 | % | 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 June 30, 2019 | |||||||||||||||||||||||||||||
United States | 337 | 1,167 | 110 | 32 | 106 | 9 | $ | 60.60 | $ | 1.93 | $ | 19.96 | |||||||||||||||||
Algeria | 60 | — | 5 | 5 | — | 1 | 67.60 | — | 35.83 | ||||||||||||||||||||
Other International | 37 | — | — | 3 | — | — | 71.01 | — | — | ||||||||||||||||||||
Total | 434 | 1,167 | 115 | 40 | 106 | 10 | $ | 62.45 | $ | 1.93 | $ | 20.63 | |||||||||||||||||
Quarter Ended June 30, 2018 | |||||||||||||||||||||||||||||
United States | 284 | 1,037 | 95 | 27 | 94 | 8 | $ | 66.94 | $ | 2.15 | $ | 34.66 | |||||||||||||||||
Algeria | 52 | — | 5 | 5 | — | 1 | 74.73 | — | 39.34 | ||||||||||||||||||||
Other International | 28 | — | — | 2 | — | — | 71.76 | — | — | ||||||||||||||||||||
Total | 364 | 1,037 | 100 | 34 | 94 | 9 | $ | 68.43 | $ | 2.15 | $ | 34.88 | |||||||||||||||||
Six Months Ended June 30, 2019 | |||||||||||||||||||||||||||||
United States | 335 | 1,159 | 108 | 61 | 210 | 19 | $ | 57.90 | $ | 2.50 | $ | 21.71 | |||||||||||||||||
Algeria | 60 | — | 5 | 11 | — | 1 | 64.57 | — | 35.39 | ||||||||||||||||||||
Other International | 28 | — | — | 5 | — | — | 69.01 | 0.65 | — | ||||||||||||||||||||
Total | 423 | 1,159 | 113 | 77 | 210 | 20 | $ | 59.58 | $ | 2.50 | $ | 22.33 | |||||||||||||||||
Six Months Ended June 30, 2018 | |||||||||||||||||||||||||||||
United States | 286 | 1,044 | 93 | 52 | 189 | 17 | $ | 64.75 | $ | 2.38 | $ | 33.97 | |||||||||||||||||
Algeria | 54 | — | 5 | 10 | — | 1 | 70.93 | — | 40.06 | ||||||||||||||||||||
Other International | 28 | — | — | 5 | — | — | 69.70 | — | — | ||||||||||||||||||||
Total | 368 | 1,044 | 98 | 67 | 189 | 18 | $ | 66.03 | $ | 2.38 | $ | 34.27 | |||||||||||||||||
Average Daily Sales Volume MBOE/d | Sales Volume MMBOE | ||||||||||||||||||||||||||||
Quarter Ended June 30, 2019 | 744 | 68 | |||||||||||||||||||||||||||
Quarter Ended June 30, 2018 | 637 | 58 | |||||||||||||||||||||||||||
Six Months Ended June 30, 2019 | 729 | 132 | |||||||||||||||||||||||||||
Six Months Ended June 30, 2018 | 640 | 116 | |||||||||||||||||||||||||||
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 June 30, 2019 | ||||||||||||||||||||||||
United States | $ | 1,862 | $ | 205 | $ | 200 | $ | — | $ | — | $ | — | ||||||||||||
Algeria | 372 | — | 16 | — | — | — | ||||||||||||||||||
Other International | 236 | — | — | — | — | — | ||||||||||||||||||
Total | $ | 2,470 | $ | 205 | $ | 216 | $ | — | $ | — | $ | — | ||||||||||||
Quarter Ended June 30, 2018 | ||||||||||||||||||||||||
United States | $ | 1,726 | $ | 203 | $ | 301 | $ | (176 | ) | $ | 6 | $ | — | |||||||||||
Algeria | 359 | — | 17 | — | — | — | ||||||||||||||||||
Other International | 180 | — | — | — | — | — | ||||||||||||||||||
Total | $ | 2,265 | $ | 203 | $ | 318 | $ | (176 | ) | $ | 6 | $ | — | |||||||||||
Six Months Ended June 30, 2019 | ||||||||||||||||||||||||
United States | $ | 3,516 | $ | 525 | $ | 423 | $ | 6 | $ | — | $ | — | ||||||||||||
Algeria | 705 | — | 33 | — | — | — | ||||||||||||||||||
Other International | 345 | — | — | — | — | — | ||||||||||||||||||
Total | $ | 4,566 | $ | 525 | $ | 456 | $ | 6 | $ | — | $ | — | ||||||||||||
Six Months Ended June 30, 2018 | ||||||||||||||||||||||||
United States | $ | 3,349 | $ | 450 | $ | 575 | $ | (243 | ) | $ | 5 | $ | — | |||||||||||
Algeria | 690 | — | 35 | — | — | — | ||||||||||||||||||
Other International | 353 | — | — | — | — | — | ||||||||||||||||||
Total | $ | 4,392 | $ | 450 | $ | 610 | $ | (243 | ) | $ | 5 | $ | — | |||||||||||
Anadarko Petroleum Corporation | |||||||||
Commodity Hedge Positions | |||||||||
As of July 26, 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 July 26, 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 June 30, 2019 | Quarter Ended June 30, 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 | 207 | 1,073 | 98 | 484 | 169 | 969 | 86 | 417 | |||||||||||||||
Gulf of Mexico | 130 | 93 | 12 | 158 | 114 | 66 | 9 | 134 | |||||||||||||||
International | 97 | — | 5 | 102 | 80 | — | 5 | 85 | |||||||||||||||
Same-Store Sales | 434 | 1,166 | 115 | 744 | 363 | 1,035 | 100 | 636 | |||||||||||||||
Divestitures | — | 1 | — | — | 1 | 2 | — | 1 | |||||||||||||||
Total | 434 | 1,167 | 115 | 744 | 364 | 1,037 | 100 | 637 | |||||||||||||||
Six Months Ended June 30, 2019 | Six Months Ended June 30, 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 | 201 | 1,061 | 96 | 474 | 163 | 968 | 84 | 408 | |||||||||||||||
Gulf of Mexico | 134 | 96 | 12 | 162 | 120 | 72 | 9 | 141 | |||||||||||||||
International | 88 | — | 5 | 93 | 82 | — | 5 | 87 | |||||||||||||||
Same-Store Sales | 423 | 1,157 | 113 | 729 | 365 | 1,040 | 98 | 636 | |||||||||||||||
Divestitures | — | 2 | — | — | 3 | 4 | — | 4 | |||||||||||||||
Total | 423 | 1,159 | 113 | 729 | 368 | 1,044 | 98 | 640 | |||||||||||||||