|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
|
June
30,
|
June
30,
|
||||||||||||
| Millions of dollars, except per-share amounts |
2006
|
2005
|
2006
|
2005
|
|||||||||
|
Income
from Continuing Operations
|
$
|
306
|
$
|
256
|
$
|
582
|
$
|
499
|
|||||
|
Adjustments
(net of tax): (1)
|
|||||||||||||
|
Exclude: Loss on commodity derivatives
|
85
|
53
|
159
|
109
|
|||||||||
|
Asset impairments and property sales
|
(1
|
)
|
(16
|
)
|
(3
|
)
|
(28
|
)
|
|||||
|
Include: Realized commodity derivative loss
|
(91
|
)
|
(46
|
)
|
(231
|
)
|
(63
|
)
|
|||||
|
Adjusted
After-Tax Income
|
$
|
299
|
$
|
247
|
$
|
507
|
$
|
517
|
|||||
|
Diluted
Earnings Per Share (2)
|
|||||||||||||
|
Continuing Operations
|
$
|
1.33
|
$
|
.90
|
$
|
2.53
|
$
|
1.65
|
|||||
|
Adjusted
After-Tax Income
|
$
|
1.30
|
$
|
.87
|
$
|
2.20
|
$
|
1.71
|
|||||
|
Media
contact:
|
John
Christiansen
Direct:
405-270-3995
Cell:
405-406-6574
jchristiansen@kmg.com
|
|
|
Investor
contacts:
|
Rick
Buterbaugh
Direct:
405-270-3561
|
John
Kilgallon
Direct:
405-270-3521
|
|
KERR-McGEE
CORPORATION
|
|||||||||||||
|
CONSOLIDATED
STATEMENT OF INCOME
|
|||||||||||||
|
(Preliminary
and Unaudited)
|
|||||||||||||
|
Three
Months
Ended
|
Six
Months
Ended
|
||||||||||||
|
(Millions
of dollars, except per-share amounts)
|
June
30,
|
June
30,
|
|||||||||||
|
2006
|
2005
|
2006
|
2005
|
||||||||||
|
Revenues
|
|||||||||||||
|
Oil
and gas
sales
|
$
|
1,227
|
$
|
1,108
|
$
|
2,406
|
$
|
2,114
|
|||||
|
Loss
on
commodity derivatives
|
(130
|
)
|
(82
|
)
|
(244
|
)
|
(168
|
)
|
|||||
|
Gas
marketing
revenues
|
147
|
138
|
360
|
270
|
|||||||||
|
Other
revenues
|
23
|
19
|
45
|
38
|
|||||||||
|
Total
Revenues
|
1,267
|
1,183
|
2,567
|
2,254
|
|||||||||
|
Operating
Expenses
|
|||||||||||||
|
Lease
operating costs
|
128
|
115
|
259
|
223
|
|||||||||
|
Production
and ad valorem taxes
|
43
|
34
|
74
|
64
|
|||||||||
|
Transportation
expense
|
25
|
24
|
48
|
47
|
|||||||||
|
General
and
administrative expense
|
60
|
62
|
134
|
115
|
|||||||||
|
Merger-related
costs
|
8
|
-
|
8
|
-
|
|||||||||
|
Exploration
expense
|
106
|
116
|
158
|
171
|
|||||||||
|
Gas
gathering, processing and other expenses
|
27
|
26
|
61
|
54
|
|||||||||
|
Gas
marketing
costs
|
145
|
139
|
359
|
269
|
|||||||||
|
Depreciation,
depletion and amortization
|
194
|
220
|
383
|
443
|
|||||||||
|
Accretion
expense
|
4
|
5
|
7
|
11
|
|||||||||
|
Provision
for
environmental remediation costs
|
3
|
2
|
3
|
2
|
|||||||||
|
Asset
impairments
|
-
|
-
|
-
|
4
|
|||||||||
|
Gain
on sales
of oil and gas properties
|
(1
|
)
|
(25
|
)
|
(5
|
)
|
(47
|
)
|
|||||
|
Total
Operating Expenses
|
742
|
718
|
1,489
|
1,356
|
|||||||||
|
Operating
Income
|
525
|
465
|
1,078
|
898
|
|||||||||
|
Interest
expense
|
(49
|
)
|
(58
|
)
|
(90
|
)
|
(118
|
)
|
|||||
|
Loss
on early
repayment and modification of debt
|
-
|
-
|
(81
|
)
|
-
|
||||||||
|
Other
income
(expense)
|
(3
|
)
|
(4
|
)
|
(6
|
)
|
(6
|
)
|
|||||
|
Income
from Continuing Operations before Income Taxes
|
473
|
403
|
901
|
774
|
|||||||||
|
Provision
for
income taxes
|
(167
|
)
|
(147
|
)
|
(319
|
)
|
(275
|
)
|
|||||
|
Income
from Continuing Operations
|
306
|
256
|
582
|
499
|
|||||||||
|
Income
from
discontinued operations, net of tax
|
(1
|
)
|
114
|
(24
|
)
|
226
|
|||||||
|
Cumulative
effect of change in accounting principle, net of tax
|
-
|
-
|
2
|
-
|
|||||||||
|
Net
Income
|
$
|
305
|
$
|
370
|
$
|
560
|
$
|
725
|
|||||
|
Basic
Earnings per Common Share (a)
-
|
|||||||||||||
|
Continuing
operations
|
$
|
1.36
|
$
|
0.91
|
$
|
2.57
|
$
|
1.69
|
|||||
|
Discontinued
operations
|
(0.01
|
)
|
0.40
|
(0.11
|
)
|
0.76
|
|||||||
|
Cumulative
effect of change in accounting principle
|
-
|
-
|
0.01
|
-
|
|||||||||
|
Net
income
|
$
|
1.35
|
$
|
1.31
|
$
|
2.47
|
$
|
2.45
|
|||||
|
Diluted
Earnings per Common Share
(a) -
|
|||||||||||||
|
Continuing
operations
|
$
|
1.33
|
$
|
0.90
|
$
|
2.53
|
$
|
1.65
|
|||||
|
Discontinued
operations
|
-
|
0.40
|
(0.11
|
)
|
0.74
|
||||||||
|
Cumulative
effect of change in accounting principle
|
-
|
-
|
0.01
|
-
|
|||||||||
|
Net
income
|
$
|
1.33
|
$
|
1.30
|
$
|
2.43
|
$
|
2.39
|
|||||
|
Weighted
average shares outstanding (thousands)
(a) -
|
|||||||||||||
|
Basic
|
225,070
|
281,625
|
226,201
|
295,566
|
|||||||||
|
Diluted
|
229,303
|
285,428
|
230,114
|
305,426
|
|||||||||
|
(a)On
June 14, 2006, the company executed a two-for-one stock split.
The number
of shares outstanding and earnings per share for historical
periods
|
|||||||||||||
|
have been retroactively adjusted to reflect the stock
split.
|
|||||||||||||
|
KERR-McGEE
CORPORATION
|
|||||||||||||||||||
|
ADJUSTED
AFTER-TAX INCOME ANALYSIS
|
|||||||||||||||||||
|
(Preliminary
and Unaudited)
|
|||||||||||||||||||
|
Three
Months
Ended
|
Six
Months
Ended
|
||||||||||||||||||
|
(Millions
of dollars, except per-share amounts)
|
June
30,
|
June
30,
|
|||||||||||||||||
|
2006
|
2005
|
2006
|
2005
|
||||||||||||||||
|
Revenues,
excluding marketing and derivatives
|
|||||||||||||||||||
|
Natural
gas
sales
|
$
|
569
|
$
|
632
|
$
|
1,238
|
$
|
1,180
|
|||||||||||
|
Crude
oil,
condensate and natural gas liquids sales
|
658
|
476
|
1,168
|
934
|
|||||||||||||||
|
Other
revenues
|
23
|
19
|
45
|
38
|
|||||||||||||||
|
1,250
|
1,127
|
2,451
|
2,152
|
||||||||||||||||
|
Operating
expenses, excluding marketing
|
|||||||||||||||||||
|
Lease
operating costs
(a)
|
128
|
115
|
259
|
223
|
|||||||||||||||
|
Production
and ad valorem taxes
|
43
|
34
|
74
|
64
|
|||||||||||||||
|
Total
lifting
costs
|
171
|
149
|
333
|
287
|
|||||||||||||||
|
Transportation
expense
|
25
|
24
|
48
|
47
|
|||||||||||||||
|
General
and
administrative expense (a)
|
60
|
62
|
134
|
115
|
|||||||||||||||
|
Merger-related
costs
|
8
|
-
|
8
|
-
|
|||||||||||||||
|
Exploration
expense
(a)
|
106
|
116
|
158
|
171
|
|||||||||||||||
|
Gas
gathering, processing and other expenses
|
27
|
26
|
61
|
54
|
|||||||||||||||
|
Depreciation,
depletion and amortization
|
194
|
220
|
383
|
443
|
|||||||||||||||
|
Accretion
expense
|
4
|
5
|
7
|
11
|
|||||||||||||||
|
Provision
for
environmental remediation costs
|
3
|
2
|
3
|
2
|
|||||||||||||||
|
598
|
604
|
1,135
|
1,130
|
||||||||||||||||
|
Core
E&P Operating Profit
|
652
|
523
|
1,316
|
1,022
|
|||||||||||||||
|
Loss
on
commodity derivatives
|
(130
|
)
|
(82
|
)
|
(244
|
)
|
(168
|
)
|
|||||||||||
|
Gas
marketing
revenues
|
147
|
138
|
360
|
270
|
|||||||||||||||
|
Gas
purchase
costs (including transportation)
|
(145
|
)
|
(139
|
)
|
(359
|
)
|
(269
|
)
|
|||||||||||
|
Asset
impairments
|
-
|
-
|
-
|
(4
|
)
|
||||||||||||||
|
Gain
on sales
of oil and gas properties
|
1
|
25
|
5
|
47
|
|||||||||||||||
|
Operating
Income
|
525
|
465
|
1,078
|
898
|
|||||||||||||||
|
Interest
expense
|
(49
|
)
|
(58
|
)
|
(90
|
)
|
(118
|
)
|
|||||||||||
|
Loss
on early
repayment and modification of debt
|
-
|
-
|
(81
|
)
|
-
|
||||||||||||||
|
Other
income
(expense)
|
(3
|
)
|
(4
|
)
|
(6
|
)
|
(6
|
)
|
|||||||||||
|
Income
from Continuing Operations before Income Taxes
|
473
|
403
|
901
|
774
|
|||||||||||||||
|
Provision
for
Income Taxes
|
(167
|
)
|
(147
|
)
|
(319
|
)
|
(275
|
)
|
|||||||||||
|
Income
from Continuing Operations (GAAP)
|
306
|
256
|
582
|
499
|
|||||||||||||||
|
Exclude:
Loss on commodity derivatives
|
|
130
|
82
|
244
|
168
|
||||||||||||||
|
Asset impairments
|
-
|
-
|
-
|
4
|
|||||||||||||||
|
Gain
on sales of oil and gas properties
|
(1
|
)
|
(25
|
)
|
(5
|
)
|
(47
|
)
|
|||||||||||
|
Include:
Realized commodity derivative loss (b)
|
(140
|
)
|
(70
|
)
|
(355
|
)
|
(96
|
)
|
|||||||||||
|
Income
tax
(expense) benefit associated with adjusting items
|
4
|
4
|
41
|
(11
|
)
|
||||||||||||||
|
Adjusted
After-Tax Income (non-GAAP)
|
$
|
299
|
$
|
247
|
$
|
507
|
$
|
517
|
|||||||||||
|
Adjusted
After-Tax Income per Diluted Common Share (non-GAAP)
(c)
|
$
|
1.30
|
$
|
0.87
|
$
|
2.20
|
$
|
1.71
|
|||||||||||
|
Weighted
Average Number of Diluted Shares Outstanding (thousands)
(c)
|
229,303
|
285,428
|
230,114
|
305,426
|
|||||||||||||||
|
(a)Lease
operating expense (LOE), G&A expense and exploration expense include
stock-based compensation cost as presented in the following
table:
|
|||||||||||||||||||
|
(In
millions
of dollars)
|
LOE
|
G&A
|
Exploration
|
||||||||||||||||
|
Three
months
ended June 30, 2006
|
$
|
7.0
|
$
|
11.4
|
$
|
2.2
|
|||||||||||||
|
Three
months
ended June 30, 2005
|
1.5
|
3.0
|
0.5
|
||||||||||||||||
|
Six
months
ended June 30, 2006
|
18.9
|
37.1
|
6.0
|
||||||||||||||||
|
Six
months
ended June 30, 2005
|
3.0
|
13.4
|
1.0
|
||||||||||||||||
|
(b)Represents
actual realizations (settlements) for all commodity derivatives,
whether
hedge or non-hedge, associated with the applicable period.
|
|||||||||||||||||||
|
(c)On
June 14, 2006, the company executed a two-for-one stock split.
The number
of shares outstanding and earnings per share for historical periods
have
|
|||||||||||||||||||
|
been
retroactively adjusted to reflect the stock split.
|
|||||||||||||||||||
|
Adjusted
After-Tax Income and the related measure per diluted share exclude
items
that management deems not to be reflective of the company's core
operations or reflect timing differences between periods. Management
believes that these non-GAAP financial measures provide valuable
insight
into the company's core earnings from continuing operations and
enable
investors to better compare core operating results with those
of other
companies by eliminating items that may be unique to the company.
Other
companies may define these items differently, and the company
cannot
assure that Adjusted After-Tax Income is comparable with similarly
titled
amounts for other companies.
|
|||||||||||||||||||
|
KERR-McGEE
CORPORATION
|
|||||||||||||
|
OPERATING
HIGHLIGHTS
|
|||||||||||||
|
(Preliminary
and Unaudited)
|
|||||||||||||
|
Three
Months
Ended
|
Six
Months
Ended
|
||||||||||||
|
June
30,
|
June
30,
|
||||||||||||
|
Natural
Gas Production and Average Sales Prices
|
2006
|
2005
|
2006
|
2005
|
|||||||||
|
Production
Volumes (MMcf/d)
|
|||||||||||||
|
Gulf
of
Mexico –
|
|||||||||||||
|
Deepwater
|
253
|
285
|
246
|
270
|
|||||||||
|
Shelf
|
120
|
167
|
105
|
162
|
|||||||||
|
U.S.
Onshore
–
|
|||||||||||||
|
Rocky
Mountain
|
388
|
330
|
376
|
331
|
|||||||||
|
Southern
|
223
|
241
|
232
|
253
|
|||||||||
|
Total
|
984
|
1,023
|
959
|
1,016
|
|||||||||
|
Average
Wellhead Sales Prices (per Mcf)
|
|||||||||||||
|
Gulf
of
Mexico –
|
|||||||||||||
|
Deepwater
|
$
|
6.80
|
$
|
7.19
|
$
|
7.58
|
$
|
6.91
|
|||||
|
Shelf
|
6.76
|
6.97
|
7.47
|
6.73
|
|||||||||
|
U.S.
Onshore
–
|
|||||||||||||
|
Rocky
Mountain
|
5.84
|
6.42
|
6.66
|
6.07
|
|||||||||
|
Southern
|
6.56
|
6.72
|
7.28
|
6.16
|
|||||||||
|
Average
|
$
|
6.36
|
$
|
6.79
|
$
|
7.14
|
$
|
6.42
|
|||||
|
Crude
Oil, Condensate and NGL Production and Average Sales
Prices
|
|||||||||||||
|
Production
Volumes (Mbbls/d)
|
|||||||||||||
|
Gulf
of
Mexico –
|
|||||||||||||
|
Deepwater
|
59
|
47
|
53
|
47
|
|||||||||
|
Shelf
|
9
|
13
|
9
|
14
|
|||||||||
|
U.S.
Onshore
–
|
|||||||||||||
|
Rocky
Mountain
|
21
|
22
|
21
|
22
|
|||||||||
|
Southern
|
13
|
14
|
13
|
14
|
|||||||||
|
Total
U.S.
|
102
|
96
|
96
|
97
|
|||||||||
|
China (a)
|
17
|
17
|
17
|
19
|
|||||||||
|
Total
|
119
|
113
|
113
|
116
|
|||||||||
|
Average
Wellhead Sales Prices (per bbl)
|
|||||||||||||
|
Gulf
of
Mexico –
|
|||||||||||||
|
Deepwater
|
$
|
61.66
|
$
|
47.26
|
$
|
59.29
|
$
|
46.03
|
|||||
|
Shelf
|
58.39
|
47.25
|
56.69
|
46.46
|
|||||||||
|
U.S.
Onshore
–
|
|||||||||||||
|
Rocky
Mountain
|
57.49
|
43.44
|
54.81
|
41.82
|
|||||||||
|
Southern
|
57.62
|
45.58
|
52.95
|
44.03
|
|||||||||
|
Average
U.S.
|
59.99
|
46.13
|
57.20
|
44.84
|
|||||||||
|
China
|
63.58
|
42.85
|
59.08
|
40.46
|
|||||||||
|
Average
|
$
|
60.52
|
$
|
45.60
|
$
|
57.47
|
$
|
44.09
|
|||||
|
Energy
Equivalent Production Volumes
|
|||||||||||||
|
Total
–
|
|||||||||||||
|
MBoe
per
day
|
283
|
284
|
272
|
286
|
|||||||||
|
MMcfe
per
day
|
1,699
|
1,702
|
1,634
|
1,715
|
|||||||||
|
(a)
China sales volumes were 17 Mbbls/d for three months and 16 Mbbls/d
for
six months of 2006 and 19 Mbbls/d for three months and
|
|||||||||||||
|
20
Mbbls/d for
six months of 2005. Sales volumes differ from production volumes
due to
timing of cargo liftings.
|
|||||||||||||
|
KERR-McGEE
CORPORATION
|
||||||||||
|
SELECTED
BALANCE SHEET INFORMATION
|
||||||||||
|
(Unaudited)
|
||||||||||
|
(Millions
of dollars)
|
||||||||||
|
June
30,
|
December
31,
|
|||||||||
|
Selected
Balance Sheet Information
|
2006
|
2005
|
||||||||
|
Cash
and cash
equivalents
|
$
|
156
|
$
|
1,053
|
||||||
|
Current
assets
|
1,515
|
3,249
|
||||||||
|
Total
assets
|
11,938
|
14,276
|
||||||||
|
Current
liabilities
|
2,493
|
3,931
|
||||||||
|
Total
debt
|
2,406
|
2,583
|
(a) | |||||||
|
Stockholders'
equity
|
4,616
|
4,115
|
||||||||
|
Shares
outstanding at period-end (thousands)
|
227,308
|
228,775
|
(b) | |||||||
|
(a) In
2006, certain December 31, 2005 balances were reclassified
to present
Tronox as a discontinued operation. Total debt at year-end
of
|
||||||||||
|
$3.133
billion
was reduced by $550 million (representing Tronox debt eliminated
at the
spinoff date) as a result of such reclassifications.
|
||||||||||
|
(b) On
June 14, 2006, the company executed a two-for-one stock split.
The shares
outstanding at December 31, 2005 have been retroactively
|
||||||||||
|
adjusted
to
reflect the stock split.
|
||||||||||