Murphy Oil Corporation Announces Second Quarter 2024 Financial and Operational Results, Revises Capital Allocation Framework to Accelerate Shareholder Returns, Increases Share Repurchase Authorization
Announced Discovery at Ocotillo #1 Exploration Well in the
Repurchased
Unless otherwise noted, the financial and operating highlights and metrics discussed in this commentary exclude noncontrolling interest (NCI).1
Highlights for the second quarter include:
- Produced 181 thousand barrels of oil equivalent per day (MBOEPD), with 91 thousand barrels of oil per day (MBOPD)
-
Achieved record high peak gross production rate of 496 million cubic feet per day (MMCFD) in
Tupper Montney -
Drilled a discovery at the non-operated Ocotillo #1 exploration well in
Mississippi Canyon 40 in theGulf of Mexico -
Repurchased
$56 million of stock, or 1.4 million shares, at an average price of$41.03 per share -
Repurchased
$50 million of senior notes due 2027 and 2028 in open market transactions -
Maintained quarterly dividend of
$0.30 per share or$1.20 per share annualized
Subsequent to the second quarter:
-
Revised capital allocation framework, progressing to Murphy 3.0, which increases shareholder returns while maintaining
$1.0 billion total long-term debt goal -
Repurchased
$44 million of stock, or 1.1 million shares, at an average price of$38.62 per share -
Increased share repurchase authorization by
$500 million , with$800 million currently remaining - Published the company’s sixth annual sustainability report
“We have made incredible progress advancing our priorities of Delever, Execute, Explore, Return since they were first announced more than three years ago. From outperformance across our onshore assets to continued execution offshore in the second quarter, we have generated ample cash flow to fund our operations and repurchase more than
SECOND QUARTER 2024 RESULTS
The company recorded net income attributable to Murphy of
Earnings before interest, taxes, depreciation and amortization (EBITDA) attributable to Murphy were
Second quarter production averaged 181 MBOEPD and included 50 percent oil volumes, or 91 MBOPD. Onshore production was approximately 5.4 MBOEPD above guidance for the quarter primarily due to stronger well performance. This offset 2.4 MBOEPD of unplanned downtime in the
Accrued capital expenditures (CAPEX) for second quarter 2024 totaled
CAPITAL ALLOCATION FRAMEWORK
Murphy had approximately
Debt Reduction
During the second quarter, Murphy repurchased
Share Repurchases
During the second quarter, Murphy repurchased
As of
Accelerating Shareholder Returns
Murphy’s Board of Directors has approved a revision to the capital allocation framework that allows the company to move into Murphy 3.0 when the company reaches long-term debt of
“We first announced our capital allocation framework in
OPERATIONS SUMMARY
Onshore
In the second quarter of 2024, the onshore business produced approximately 99 MBOEPD, which included 28 percent liquids volumes.
Kaybob Duvernay – Production averaged 4 MBOEPD with 72 percent liquids volumes in the second quarter. Murphy brought online three operated wells in the second quarter as planned.
Offshore
Excluding NCI, in the second quarter of 2024, the offshore business produced approximately 81 MBOEPD, which included 83 percent oil.
EXPLORATION
Also during the quarter, Murphy concluded drilling the non-operated Orange #1 (
2024 CAPITAL EXPENDITURE AND PRODUCTION GUIDANCE
Murphy maintains its 2024 accrued CAPEX range of
Production for third quarter 2024 is estimated to be in the range of 181.5 to 189.5 MBOEPD with 91.5 MBOPD, or approximately 50 percent, oil volumes. This range is impacted by 9.4 MBOEPD of total downtime, comprised of 3.9 MBOEPD of assumed
Detailed guidance for the third quarter and full year 2024 is contained in the attached schedules.
FIXED PRICE FORWARD SALES CONTRACTS
Murphy maintains fixed price forward sales contracts in
CONFERENCE CALL AND WEBCAST SCHEDULED FOR
Murphy will host a conference call to discuss second quarter 2024 financial and operating results on
FINANCIAL DATA
Summary financial data and operating statistics for second quarter 2024, with comparisons to the same period from the previous year, are contained in the attached schedules. Additionally, a schedule indicating the impacts of items affecting comparability of results between periods, a reconciliation of EBITDA, EBITDAX, adjusted EBITDA and adjusted EBITDAX between periods, as well as guidance for the third quarter and full year 2024, are also included.
1In accordance with GAAP, Murphy reports the 100 percent interest, including a 20 percent noncontrolling interest (NCI), in its subsidiary, MP
CAPITAL ALLOCATION FRAMEWORK
This news release contains references to the company’s capital allocation framework and adjusted free cash flow. In an effort to accelerate shareholder returns, Murphy’s Board of Directors has approved a revision to the framework that allows the company to move into Murphy 3.0 when the company reaches long-term debt of
Adjusted free cash flow is defined as cash flow from operations before working capital change, less capital expenditures, distributions to NCI and projected payments, quarterly dividend and accretive acquisitions.
ABOUT
As an independent oil and natural gas exploration and production company,
FORWARD-LOOKING STATEMENTS
This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are generally identified through the inclusion of words such as “aim”, “anticipate”, “believe”, “drive”, “estimate”, “expect”, “expressed confidence”, “forecast”, “future”, “goal”, “guidance”, “intend”, “may”, “objective”, “outlook”, “plan”, “position”, “potential”, “project”, “seek”, “should”, “strategy”, “target”, “will” or variations of such words and other similar expressions. These statements, which express management’s current views concerning future events, results and plans, are subject to inherent risks, uncertainties and assumptions (many of which are beyond our control) and are not guarantees of performance. In particular, statements, express or implied, concerning the company’s future operating results or activities and returns or the company's ability and decisions to replace or increase reserves, increase production, generate returns and rates of return, replace or increase drilling locations, reduce or otherwise control operating costs and expenditures, generate cash flows, pay down or refinance indebtedness, achieve, reach or otherwise meet initiatives, plans, goals, ambitions or targets with respect to emissions, safety matters or other ESG (environmental/social/governance) matters, make capital expenditures or pay and/or increase dividends or make share repurchases and other capital allocation decisions are forward-looking statements. Factors that could cause one or more of these future events, results or plans not to occur as implied by any forward-looking statement, which consequently could cause actual results or activities to differ materially from the expectations expressed or implied by such forward-looking statements, include, but are not limited to: macro conditions in the oil and gas industry, including supply/demand levels, actions taken by major oil exporters and the resulting impacts on commodity prices; geopolitical concerns; increased volatility or deterioration in the success rate of our exploration programs or in our ability to maintain production rates and replace reserves; reduced customer demand for our products due to environmental, regulatory, technological or other reasons; adverse foreign exchange movements; political and regulatory instability in the markets where we do business; the impact on our operations or market of health pandemics such as COVID-19 and related government responses; other natural hazards impacting our operations or markets; any other deterioration in our business, markets or prospects; any failure to obtain necessary regulatory approvals; any inability to service or refinance our outstanding debt or to access debt markets at acceptable prices; or adverse developments in the
NON-GAAP FINANCIAL MEASURES
This news release contains certain non-GAAP financial measures that management believes are useful tools for internal use and the investment community in evaluating Murphy Oil Corporation’s overall financial performance. These non-GAAP financial measures are broadly used to value and compare companies in the crude oil and natural gas industry. Not all companies define these measures in the same way. In addition, these non-GAAP financial measures are not a substitute for financial measures prepared in accordance with GAAP and should therefore be considered only as supplemental to such GAAP financial measures. Please see the attached schedules for reconciliations of the differences between the non-GAAP financial measures used in this news release and the most directly comparable GAAP financial measures.
SUMMARIZED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
(Thousands of dollars, except per share amounts) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenues and other income |
|
|
|
|
|
|
|
||||||||
Revenue from production |
$ |
797,510 |
|
|
$ |
799,836 |
|
|
$ |
1,592,113 |
|
|
$ |
1,596,067 |
|
Sales of purchased natural gas |
|
3,497 |
|
|
|
13,014 |
|
|
|
3,742 |
|
|
|
56,751 |
|
Total revenue from sales to customers |
|
801,007 |
|
|
|
812,850 |
|
|
|
1,595,855 |
|
|
|
1,652,818 |
|
Gain on sale of assets and other income |
|
1,764 |
|
|
|
1,738 |
|
|
|
3,328 |
|
|
|
3,486 |
|
Total revenues and other income |
|
802,771 |
|
|
|
814,588 |
|
|
|
1,599,183 |
|
|
|
1,656,304 |
|
Costs and expenses |
|
|
|
|
|
|
|
||||||||
Lease operating expenses |
|
259,628 |
|
|
|
194,292 |
|
|
|
493,892 |
|
|
|
394,276 |
|
Severance and ad valorem taxes |
|
10,417 |
|
|
|
12,765 |
|
|
|
20,503 |
|
|
|
24,205 |
|
Transportation, gathering and processing |
|
53,470 |
|
|
|
59,868 |
|
|
|
110,023 |
|
|
|
113,790 |
|
Costs of purchased natural gas |
|
2,987 |
|
|
|
9,657 |
|
|
|
3,147 |
|
|
|
41,926 |
|
Exploration expenses, including undeveloped lease amortization |
|
42,677 |
|
|
|
115,793 |
|
|
|
87,106 |
|
|
|
125,975 |
|
Selling and general expenses |
|
22,893 |
|
|
|
25,345 |
|
|
|
54,054 |
|
|
|
43,653 |
|
Depreciation, depletion and amortization |
|
215,543 |
|
|
|
215,667 |
|
|
|
426,677 |
|
|
|
411,337 |
|
Accretion of asset retirement obligations |
|
13,053 |
|
|
|
11,364 |
|
|
|
25,827 |
|
|
|
22,521 |
|
Other operating (income) expense |
|
(2,219 |
) |
|
|
4,960 |
|
|
|
5,047 |
|
|
|
16,948 |
|
Impairment of assets |
|
— |
|
|
|
— |
|
|
|
34,528 |
|
|
|
— |
|
Total costs and expenses |
|
618,449 |
|
|
|
649,711 |
|
|
|
1,260,804 |
|
|
|
1,194,631 |
|
Operating income from continuing operations |
|
184,322 |
|
|
|
164,877 |
|
|
|
338,379 |
|
|
|
461,673 |
|
Other income (loss) |
|
|
|
|
|
|
|
||||||||
Other income (loss) |
|
26,245 |
|
|
|
(7,694 |
) |
|
|
37,796 |
|
|
|
(7,767 |
) |
Interest expense, net |
|
(20,986 |
) |
|
|
(29,856 |
) |
|
|
(41,007 |
) |
|
|
(58,711 |
) |
Total other income (loss) |
|
5,259 |
|
|
|
(37,550 |
) |
|
|
(3,211 |
) |
|
|
(66,478 |
) |
Income from continuing operations before income taxes |
|
189,581 |
|
|
|
127,327 |
|
|
|
335,168 |
|
|
|
395,195 |
|
Income tax expense |
|
32,676 |
|
|
|
34,870 |
|
|
|
62,733 |
|
|
|
88,703 |
|
Income from continuing operations |
|
156,905 |
|
|
|
92,457 |
|
|
|
272,435 |
|
|
|
306,492 |
|
Loss from discontinued operations, net of income taxes |
|
(643 |
) |
|
|
(602 |
) |
|
|
(1,515 |
) |
|
|
(323 |
) |
Net income including noncontrolling interest |
|
156,262 |
|
|
|
91,855 |
|
|
|
270,920 |
|
|
|
306,169 |
|
Less: Net income (loss) attributable to noncontrolling interest |
|
28,523 |
|
|
|
(6,431 |
) |
|
|
53,179 |
|
|
|
16,239 |
|
NET INCOME ATTRIBUTABLE TO MURPHY |
$ |
127,739 |
|
|
$ |
98,286 |
|
|
$ |
217,741 |
|
|
$ |
289,930 |
|
|
|
|
|
|
|
|
|
||||||||
INCOME (LOSS) PER COMMON SHARE – BASIC |
|
|
|
|
|
|
|
||||||||
Continuing operations |
$ |
0.84 |
|
|
$ |
0.63 |
|
|
$ |
1.44 |
|
|
$ |
1.86 |
|
Discontinued operations |
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
|
|
— |
|
Net income |
$ |
0.84 |
|
|
$ |
0.63 |
|
|
$ |
1.43 |
|
|
$ |
1.86 |
|
|
|
|
|
|
|
|
|
||||||||
INCOME (LOSS) PER COMMON SHARE – DILUTED |
|
|
|
|
|
|
|
||||||||
Continuing operations |
$ |
0.83 |
|
|
$ |
0.62 |
|
|
$ |
1.43 |
|
|
$ |
1.84 |
|
Discontinued operations |
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
|
|
— |
|
Net income |
$ |
0.83 |
|
|
$ |
0.62 |
|
|
$ |
1.42 |
|
|
$ |
1.84 |
|
Cash dividends per common share |
$ |
0.300 |
|
|
|
0.275 |
|
|
$ |
0.600 |
|
|
|
0.550 |
|
Average common shares outstanding (thousands) |
|
|
|
|
|
|
|
||||||||
Basic |
|
152,153 |
|
|
|
156,127 |
|
|
|
152,409 |
|
|
|
155,976 |
|
Diluted |
|
153,144 |
|
|
|
157,299 |
|
|
|
153,480 |
|
|
|
157,308 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
(Thousands of dollars) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Operating Activities |
|
|
|
|
|
|
|
||||||||
Net income including noncontrolling interest |
$ |
156,262 |
|
|
$ |
91,855 |
|
|
$ |
270,920 |
|
|
$ |
306,169 |
|
Adjustments to reconcile net income to net cash provided by continuing operations activities |
|
|
|
|
|
|
|
||||||||
Depreciation, depletion and amortization |
|
215,543 |
|
|
|
215,667 |
|
|
|
426,677 |
|
|
|
411,337 |
|
Impairment of assets |
|
— |
|
|
|
— |
|
|
|
34,528 |
|
|
|
— |
|
Unsuccessful exploration well costs and previously suspended exploration costs |
|
25,843 |
|
|
|
95,682 |
|
|
|
58,280 |
|
|
|
96,533 |
|
Deferred income tax expense |
|
34,450 |
|
|
|
43,515 |
|
|
|
53,928 |
|
|
|
92,557 |
|
Accretion of asset retirement obligations |
|
13,053 |
|
|
|
11,364 |
|
|
|
25,827 |
|
|
|
22,521 |
|
Long-term non-cash compensation |
|
11,972 |
|
|
|
13,540 |
|
|
|
21,823 |
|
|
|
22,076 |
|
Amortization of undeveloped leases |
|
2,985 |
|
|
|
2,716 |
|
|
|
5,778 |
|
|
|
5,369 |
|
Loss from discontinued operations |
|
643 |
|
|
|
602 |
|
|
|
1,515 |
|
|
|
323 |
|
Contingent consideration payment |
|
— |
|
|
|
(15,609 |
) |
|
|
— |
|
|
|
(139,574 |
) |
Mark-to-market loss on contingent consideration |
|
— |
|
|
|
3,175 |
|
|
|
— |
|
|
|
7,113 |
|
Other operating activities, net |
|
(18,578 |
) |
|
|
(52,307 |
) |
|
|
(33,959 |
) |
|
|
(59,417 |
) |
Net decrease (increase) in non-cash working capital |
|
25,479 |
|
|
|
59,691 |
|
|
|
1,126 |
|
|
|
(15,340 |
) |
Net cash provided by continuing operations activities |
|
467,652 |
|
|
|
469,891 |
|
|
|
866,443 |
|
|
|
749,667 |
|
Investing Activities |
|
|
|
|
|
|
|
||||||||
Property additions and dry hole costs |
|
(267,791 |
) |
|
|
(349,434 |
) |
|
|
(516,876 |
) |
|
|
(694,753 |
) |
Net cash required by investing activities |
|
(267,791 |
) |
|
|
(349,434 |
) |
|
|
(516,876 |
) |
|
|
(694,753 |
) |
Financing Activities |
|
|
|
|
|
|
|
||||||||
Borrowings on revolving credit facility |
|
100,000 |
|
|
|
100,000 |
|
|
|
200,000 |
|
|
|
200,000 |
|
Repayment of revolving credit facility |
|
(100,000 |
) |
|
|
(100,000 |
) |
|
|
(200,000 |
) |
|
|
(200,000 |
) |
Retirement of debt |
|
(50,000 |
) |
|
|
— |
|
|
|
(50,000 |
) |
|
|
— |
|
Repurchase of common stock |
|
(55,887 |
) |
|
|
— |
|
|
|
(105,887 |
) |
|
|
— |
|
Cash dividends paid |
|
(45,772 |
) |
|
|
(42,942 |
) |
|
|
(91,545 |
) |
|
|
(85,867 |
) |
Withholding tax on stock-based incentive awards |
|
(28 |
) |
|
|
(3 |
) |
|
|
(25,298 |
) |
|
|
(14,220 |
) |
Distributions to noncontrolling interest |
|
(38,209 |
) |
|
|
(6,304 |
) |
|
|
(61,210 |
) |
|
|
(15,983 |
) |
Finance lease obligation payments |
|
(167 |
) |
|
|
(157 |
) |
|
|
(331 |
) |
|
|
(296 |
) |
Contingent consideration payment |
|
— |
|
|
|
(12,565 |
) |
|
|
— |
|
|
|
(60,243 |
) |
Issue costs of debt facility |
|
— |
|
|
|
(3 |
) |
|
|
— |
|
|
|
(20 |
) |
Net cash required by financing activities |
|
(190,063 |
) |
|
|
(61,974 |
) |
|
|
(334,271 |
) |
|
|
(176,629 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
391 |
|
|
|
(1,511 |
) |
|
|
1,249 |
|
|
|
(893 |
) |
Net increase (decrease) in cash and cash equivalents |
|
10,189 |
|
|
|
56,972 |
|
|
|
16,545 |
|
|
|
(122,608 |
) |
Cash and cash equivalents at beginning of period |
|
323,430 |
|
|
|
312,383 |
|
|
|
317,074 |
|
|
|
491,963 |
|
Cash and cash equivalents at end of period |
$ |
333,619 |
|
|
$ |
369,355 |
|
|
$ |
333,619 |
|
|
$ |
369,355 |
|
SCHEDULE OF ADJUSTED NET INCOME (LOSS) (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
(Millions of dollars, except per share amounts) |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net income attributable to Murphy (GAAP) 1 |
$ |
127.7 |
|
|
$ |
98.3 |
|
|
$ |
217.7 |
|
|
$ |
289.9 |
|
Discontinued operations loss |
|
0.6 |
|
|
|
0.6 |
|
|
|
1.5 |
|
|
|
0.3 |
|
Net income from continuing operations attributable to Murphy |
|
128.3 |
|
|
|
98.9 |
|
|
|
219.2 |
|
|
|
290.2 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Impairment of assets |
|
— |
|
|
|
— |
|
|
|
34.5 |
|
|
|
— |
|
Write-off of previously suspended exploration well |
|
— |
|
|
|
17.1 |
|
|
|
26.1 |
|
|
|
17.1 |
|
Foreign exchange (gain) loss |
|
(5.5 |
) |
|
|
7.9 |
|
|
|
(16.0 |
) |
|
|
8.3 |
|
Mark-to-market loss on contingent consideration |
|
— |
|
|
|
3.2 |
|
|
|
— |
|
|
|
7.1 |
|
Total adjustments, before taxes |
|
(5.5 |
) |
|
|
28.2 |
|
|
|
44.6 |
|
|
|
32.5 |
|
Income tax expense (benefit) related to adjustments |
|
1.4 |
|
|
|
(2.7 |
) |
|
|
(8.8 |
) |
|
|
(3.6 |
) |
Total adjustments after taxes |
|
(4.1 |
) |
|
|
25.5 |
|
|
|
35.8 |
|
|
|
28.9 |
|
Adjusted net income from continuing operations attributable to Murphy (Non-GAAP) |
$ |
124.2 |
|
|
$ |
124.4 |
|
|
$ |
255.0 |
|
|
$ |
319.1 |
|
Adjusted net income from continuing operations per average diluted share (Non-GAAP) |
$ |
0.81 |
|
|
$ |
0.79 |
|
|
$ |
1.66 |
|
|
$ |
2.03 |
|
1 Excludes amounts attributable to a noncontrolling interest in MP |
Non-GAAP Financial Measures
Presented above is a reconciliation of Net income to Adjusted net income from continuing operations attributable to Murphy. Adjusted net income excludes certain items that management believes affect the comparability of results between periods. Management believes this is important information to provide because it is used by management to evaluate the Company’s operational performance and trends between periods and relative to its industry competitors. Management also believes this information may be useful to investors and analysts to gain a better understanding of the Company’s financial results. Adjusted net income is a non-GAAP financial measure and should not be considered a substitute for Net income as determined in accordance with accounting principles generally accepted in
The pretax and income tax impacts for adjustments in the above table are shown below by area of operation and geographical location, and exclude the share attributable to noncontrolling interests.
Three Months Ended
|
|
Six Months Ended
|
||||||||||||||||||||
(Millions of dollars) |
Pretax |
|
Tax |
|
Net |
|
Pretax |
|
Tax |
|
Net |
|||||||||||
Exploration & Production: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
|
$ |
60.6 |
|
|
$ |
(12.9 |
) |
|
$ |
47.7 |
|
Corporate |
|
(5.5 |
) |
|
|
1.4 |
|
|
(4.1 |
) |
|
|
(16.0 |
) |
|
|
4.1 |
|
|
|
(11.9 |
) |
Total adjustments |
$ |
(5.5 |
) |
|
$ |
1.4 |
|
$ |
(4.1 |
) |
|
$ |
44.6 |
|
|
$ |
(8.8 |
) |
|
$ |
35.8 |
|
SCHEDULE OF EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA) (unaudited) |
|||||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||
(Millions of dollars) |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
||
Net income attributable to Murphy (GAAP) 1 |
$ |
127.7 |
|
|
$ |
98.3 |
|
$ |
217.7 |
|
|
$ |
289.9 |
Income tax expense |
|
32.6 |
|
|
|
34.9 |
|
|
62.7 |
|
|
|
88.7 |
Interest expense, net |
|
21.0 |
|
|
|
29.9 |
|
|
41.0 |
|
|
|
58.7 |
Depreciation, depletion and amortization expense 1 |
|
207.4 |
|
|
|
210.1 |
|
|
410.1 |
|
|
|
399.3 |
EBITDA attributable to Murphy (Non-GAAP) |
$ |
388.7 |
|
|
$ |
373.2 |
|
$ |
731.5 |
|
|
$ |
836.6 |
Impairment of asset |
|
— |
|
|
|
— |
|
|
34.5 |
|
|
|
— |
Write-off of previously suspended exploration well |
|
— |
|
|
|
17.1 |
|
|
26.1 |
|
|
|
17.1 |
Accretion of asset retirement obligations 1 |
|
11.7 |
|
|
|
10.1 |
|
|
23.1 |
|
|
|
20.0 |
Foreign exchange (gain) loss |
|
(5.4 |
) |
|
|
7.9 |
|
|
(15.9 |
) |
|
|
8.3 |
Mark-to-market loss on contingent consideration |
|
— |
|
|
|
3.2 |
|
|
— |
|
|
|
7.1 |
Discontinued operations loss |
|
0.6 |
|
|
|
0.6 |
|
|
1.5 |
|
|
|
0.3 |
Adjusted EBITDA attributable to Murphy (Non-GAAP) |
$ |
395.6 |
|
|
$ |
412.1 |
|
$ |
800.8 |
|
|
$ |
889.4 |
1 Excludes amounts attributable to a noncontrolling interest in MP GOM. |
Non-GAAP Financial Measures
Presented above is a reconciliation of Net income to Earnings before interest, taxes, depreciation and amortization (EBITDA) and Adjusted EBITDA. Management believes EBITDA and Adjusted EBITDA are important information to provide because they are used by management to evaluate the Company’s operational performance and trends between periods and relative to its industry competitors. Management also believes this information may be useful to investors and analysts to gain a better understanding of the Company’s financial results. EBITDA and Adjusted EBITDA are non-GAAP financial measures and should not be considered a substitute for Net income or Cash provided by operating activities as determined in accordance with accounting principles generally accepted in
SCHEDULE OF EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION AND EXPLORATION (EBITDAX) (unaudited) |
|||||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||
(Millions of dollars) |
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
||
Net income attributable to Murphy (GAAP) 1 |
$ |
127.7 |
|
|
$ |
98.3 |
|
$ |
217.7 |
|
|
$ |
289.9 |
Income tax expense |
|
32.6 |
|
|
|
34.9 |
|
|
62.7 |
|
|
|
88.7 |
Interest expense, net |
|
21.0 |
|
|
|
29.9 |
|
|
41.0 |
|
|
|
58.7 |
Depreciation, depletion and amortization expense 1 |
|
207.4 |
|
|
|
210.1 |
|
|
410.1 |
|
|
|
399.3 |
EBITDA attributable to Murphy (Non-GAAP) |
|
388.7 |
|
|
|
373.2 |
|
|
731.5 |
|
|
|
836.6 |
Exploration expenses 1 |
|
42.7 |
|
|
|
89.5 |
|
|
87.1 |
|
|
|
99.7 |
EBITDAX attributable to Murphy (Non-GAAP) |
|
431.4 |
|
|
|
462.7 |
|
|
818.6 |
|
|
|
936.3 |
Impairment of asset |
|
— |
|
|
|
— |
|
|
34.5 |
|
|
|
— |
Accretion of asset retirement obligations 1 |
|
11.7 |
|
|
|
10.1 |
|
|
23.1 |
|
|
|
20.0 |
Foreign exchange (gain) loss |
|
(5.4 |
) |
|
|
7.9 |
|
|
(15.9 |
) |
|
|
8.3 |
Mark-to-market loss on contingent consideration |
|
— |
|
|
|
3.2 |
|
|
— |
|
|
|
7.1 |
Discontinued operations loss |
|
0.6 |
|
|
|
0.6 |
|
|
1.5 |
|
|
|
0.3 |
Adjusted EBITDAX attributable to Murphy (Non-GAAP) |
$ |
438.3 |
|
|
$ |
484.5 |
|
$ |
861.8 |
|
|
$ |
972.0 |
1 Excludes amounts attributable to a noncontrolling interest in MP GOM. |
Non-GAAP Financial Measures
Presented above is a reconciliation of Net income to Earnings before interest, taxes, depreciation and amortization, and exploration expenses (EBITDAX) and Adjusted EBITDAX. Management believes EBITDAX and Adjusted EBITDAX are important information to provide because they are used by management to evaluate the Company’s operational performance and trends between periods and relative to its industry competitors. Management also believes this information may be useful to investors and analysts to gain a better understanding of the Company’s financial results. EBITDAX and Adjusted EBITDAX are non-GAAP financial measures and should not be considered a substitute for Net income or Cash provided by operating activities as determined in accordance with accounting principles generally accepted in
FUNCTIONAL RESULTS OF OPERATIONS (unaudited) |
||||||||||
|
Three Months Ended
|
Three Months Ended
|
||||||||
(Millions of dollars) |
Revenues |
Income (Loss) |
Revenues |
Income (Loss) |
||||||
Exploration and production |
|
|
|
|
||||||
|
$ |
679.5 |
$ |
185.7 |
|
$ |
696.2 |
$ |
168.9 |
|
|
|
119.0 |
|
8.9 |
|
|
118.3 |
|
2.5 |
|
Other |
|
4.3 |
|
(10.1 |
) |
|
— |
|
(32.3 |
) |
Total exploration and production |
|
802.8 |
|
184.5 |
|
|
814.5 |
|
139.1 |
|
Corporate |
|
— |
|
(27.7 |
) |
|
0.1 |
|
(46.6 |
) |
Income from continuing operations |
|
802.8 |
|
156.8 |
|
|
814.6 |
|
92.5 |
|
Discontinued operations, net of tax |
|
— |
|
(0.6 |
) |
|
— |
|
(0.6 |
) |
Net income including noncontrolling interest |
$ |
802.8 |
$ |
156.2 |
|
$ |
814.6 |
$ |
91.9 |
|
Net income attributable to Murphy |
|
$ |
127.7 |
|
|
$ |
98.3 |
|
|
Six Months Ended
|
Six Months Ended
|
||||||||
(Millions of dollars) |
Revenues |
Income (Loss) |
Revenues |
Income (Loss) |
||||||
Exploration and production |
|
|
|
|
||||||
|
$ |
1,339.1 |
$ |
320.2 |
|
$ |
1,378.5 |
$ |
394.9 |
|
|
|
255.9 |
|
28.3 |
|
|
274.1 |
|
24.4 |
|
Other |
|
4.2 |
|
(20.9 |
) |
|
3.6 |
|
(37.6 |
) |
Total exploration and production |
|
1,599.2 |
|
327.6 |
|
|
1,656.2 |
|
381.7 |
|
Corporate |
|
— |
|
(55.2 |
) |
|
0.1 |
|
(75.2 |
) |
Income from continuing operations |
|
1,599.2 |
|
272.4 |
|
|
1,656.3 |
|
306.5 |
|
Discontinued operations, net of tax |
|
— |
|
(1.5 |
) |
|
— |
|
(0.3 |
) |
Net income including noncontrolling interest |
$ |
1,599.2 |
$ |
270.9 |
|
$ |
1,656.3 |
$ |
306.2 |
|
Net income attributable to Murphy |
|
$ |
217.7 |
|
|
$ |
289.9 |
|
||
1 Includes amounts attributable to a noncontrolling interest in MP GOM. |
OIL AND GAS OPERATING RESULTS (unaudited)
THREE MONTHS ENDED |
||||||||||||
(Millions of dollars) |
United States1 |
|
Other |
Total |
||||||||
Three Months Ended |
|
|
|
|
||||||||
Oil and gas sales and other operating revenues |
$ |
679.5 |
|
$ |
115.5 |
|
$ |
4.3 |
|
$ |
799.3 |
|
Sales of purchased natural gas |
|
— |
|
|
3.5 |
|
|
— |
|
|
3.5 |
|
Lease operating expenses |
|
212.3 |
|
|
46.8 |
|
|
0.5 |
|
|
259.6 |
|
Severance and ad valorem taxes |
|
10.0 |
|
|
0.4 |
|
|
— |
|
|
10.4 |
|
Transportation, gathering and processing |
|
34.2 |
|
|
19.3 |
|
|
— |
|
|
53.5 |
|
Costs of purchased natural gas |
|
— |
|
|
2.9 |
|
|
— |
|
|
2.9 |
|
Depreciation, depletion and amortization |
|
175.0 |
|
|
37.0 |
|
|
0.9 |
|
|
212.9 |
|
Accretion of asset retirement obligations |
|
10.7 |
|
|
2.2 |
|
|
0.2 |
|
|
13.1 |
|
Exploration expenses |
|
|
|
|
||||||||
Dry holes and previously suspended exploration costs |
|
25.9 |
|
|
— |
|
|
— |
|
|
25.9 |
|
Geological and geophysical |
|
3.1 |
|
|
0.1 |
|
|
5.0 |
|
|
8.2 |
|
Other exploration |
|
1.6 |
|
|
— |
|
|
4.1 |
|
|
5.7 |
|
Undeveloped lease amortization |
|
2.1 |
|
|
— |
|
|
0.9 |
|
|
3.0 |
|
Total exploration expenses |
|
32.7 |
|
|
0.1 |
|
|
10.0 |
|
|
42.8 |
|
Selling and general expenses |
|
(3.4 |
) |
|
4.5 |
|
|
1.8 |
|
|
2.9 |
|
Other |
|
(21.5 |
) |
|
1.1 |
|
|
0.2 |
|
|
(20.2 |
) |
Results of operations before taxes |
|
229.5 |
|
|
4.7 |
|
|
(9.3 |
) |
|
224.9 |
|
Income tax provisions (benefits) |
|
43.8 |
|
|
(4.2 |
) |
|
0.8 |
|
|
40.4 |
|
Results of operations (excluding Corporate segment) |
$ |
185.7 |
|
$ |
8.9 |
|
$ |
(10.1 |
) |
$ |
184.5 |
|
|
|
|
|
|
||||||||
Three Months Ended |
|
|
|
|
||||||||
Oil and gas sales and other operating revenues |
$ |
696.2 |
|
$ |
105.3 |
|
$ |
— |
|
$ |
801.5 |
|
Sales of purchased natural gas |
|
— |
|
|
13.0 |
|
|
— |
|
|
13.0 |
|
Lease operating expenses |
|
156.5 |
|
|
37.5 |
|
|
0.1 |
|
|
194.1 |
|
Severance and ad valorem taxes |
|
12.4 |
|
|
0.4 |
|
|
— |
|
|
12.8 |
|
Transportation, gathering and processing |
|
39.9 |
|
|
20.1 |
|
|
— |
|
|
60.0 |
|
Costs of purchased natural gas |
|
— |
|
|
9.7 |
|
|
— |
|
|
9.7 |
|
Depreciation, depletion and amortization |
|
178.0 |
|
|
35.0 |
|
|
— |
|
|
213.0 |
|
Accretion of asset retirement obligations |
|
9.3 |
|
|
1.9 |
|
|
0.1 |
|
|
11.3 |
|
Exploration expenses |
|
|
|
|
||||||||
Dry holes and previously suspended exploration costs |
|
79.8 |
|
|
— |
|
|
15.8 |
|
|
95.6 |
|
Geological and geophysical |
|
0.4 |
|
|
0.1 |
|
|
10.0 |
|
|
10.5 |
|
Other exploration |
|
1.7 |
|
|
— |
|
|
5.3 |
|
|
7.0 |
|
Undeveloped lease amortization |
|
2.1 |
|
|
— |
|
|
0.6 |
|
|
2.7 |
|
Total exploration expenses |
|
84.0 |
|
|
0.1 |
|
|
31.7 |
|
|
115.8 |
|
Selling and general expenses |
|
(1.9 |
) |
|
4.7 |
|
|
2.6 |
|
|
5.4 |
|
Other |
|
0.5 |
|
|
5.4 |
|
|
1.4 |
|
|
7.3 |
|
Results of operations before taxes |
|
217.5 |
|
|
3.5 |
|
|
(35.9 |
) |
|
185.1 |
|
Income tax provisions (benefits) |
|
48.6 |
|
|
1.0 |
|
|
(3.6 |
) |
|
46.0 |
|
Results of operations (excluding Corporate segment) |
$ |
168.9 |
|
$ |
2.5 |
|
$ |
(32.3 |
) |
$ |
139.1 |
|
1 Includes amounts attributable to a noncontrolling interest in MP GOM. |
OIL AND GAS OPERATING RESULTS (unaudited)
SIX MONTHS ENDED |
|||||||||||
(Millions of dollars) |
United States1 |
|
Other |
Total |
|||||||
Six Months Ended |
|
|
|
|
|||||||
Oil and gas sales and other operating revenues |
$ |
1,339.1 |
|
$ |
252.2 |
$ |
4.2 |
|
$ |
1,595.5 |
|
Sales of purchased natural gas |
|
— |
|
|
3.7 |
|
— |
|
|
3.7 |
|
Lease operating expenses |
|
398.9 |
|
|
94.3 |
|
0.7 |
|
|
493.9 |
|
Severance and ad valorem taxes |
|
19.8 |
|
|
0.7 |
|
— |
|
|
20.5 |
|
Transportation, gathering and processing |
|
70.8 |
|
|
39.2 |
|
— |
|
|
110.0 |
|
Costs of purchased natural gas |
|
— |
|
|
3.1 |
|
— |
|
|
3.1 |
|
Depreciation, depletion and amortization |
|
349.0 |
|
|
71.3 |
|
0.9 |
|
|
421.2 |
|
Impairment of assets |
|
34.5 |
|
|
— |
|
— |
|
|
34.5 |
|
Accretion of asset retirement obligations |
|
21.1 |
|
|
4.3 |
|
0.4 |
|
|
25.8 |
|
Exploration expenses |
|
|
|
|
|||||||
Dry holes and previously suspended exploration costs |
|
57.1 |
|
|
— |
|
1.2 |
|
|
58.3 |
|
Geological and geophysical |
|
3.7 |
|
|
0.1 |
|
5.8 |
|
|
9.6 |
|
Other exploration |
|
3.0 |
|
|
0.1 |
|
10.4 |
|
|
13.5 |
|
Undeveloped lease amortization |
|
4.1 |
|
|
— |
|
1.7 |
|
|
5.8 |
|
Total exploration expenses |
|
67.9 |
|
|
0.2 |
|
19.1 |
|
|
87.2 |
|
Selling and general expenses |
|
(3.6 |
) |
|
9.6 |
|
3.0 |
|
|
9.0 |
|
Other |
|
(14.1 |
) |
|
2.2 |
|
0.5 |
|
|
(11.4 |
) |
Results of operations before taxes |
|
394.8 |
|
|
31.0 |
|
(20.4 |
) |
|
405.4 |
|
Income tax provisions |
|
74.6 |
|
|
2.7 |
|
0.5 |
|
|
77.8 |
|
Results of operations (excluding Corporate segment) |
$ |
320.2 |
|
$ |
28.3 |
$ |
(20.9 |
) |
$ |
327.6 |
|
|
|
|
|
|
|||||||
Six Months Ended |
|
|
|
|
|||||||
Oil and gas sales and other operating revenues |
$ |
1,378.5 |
|
$ |
217.2 |
$ |
3.6 |
|
$ |
1,599.3 |
|
Sales of purchased natural gas |
|
— |
|
|
56.8 |
|
— |
|
|
56.8 |
|
Lease operating expenses |
|
319.2 |
|
|
74.3 |
|
0.7 |
|
|
394.2 |
|
Severance and ad valorem taxes |
|
23.5 |
|
|
0.7 |
|
— |
|
|
24.2 |
|
Transportation, gathering and processing |
|
77.3 |
|
|
36.5 |
|
— |
|
|
113.8 |
|
Costs of purchased natural gas |
|
— |
|
|
41.9 |
|
— |
|
|
41.9 |
|
Depreciation, depletion and amortization |
|
338.2 |
|
|
66.7 |
|
0.9 |
|
|
405.8 |
|
Accretion of asset retirement obligations |
|
18.4 |
|
|
3.9 |
|
0.2 |
|
|
22.5 |
|
Exploration expenses |
|
|
|
|
|||||||
Dry holes and previously suspended exploration costs |
|
79.6 |
|
|
— |
|
16.9 |
|
|
96.5 |
|
Geological and geophysical |
|
0.7 |
|
|
0.1 |
|
10.5 |
|
|
11.3 |
|
Other exploration |
|
3.3 |
|
|
0.1 |
|
9.4 |
|
|
12.8 |
|
Undeveloped lease amortization |
|
4.1 |
|
|
0.1 |
|
1.2 |
|
|
5.4 |
|
Total exploration expenses |
|
87.7 |
|
|
0.3 |
|
38.0 |
|
|
126.0 |
|
Selling and general expenses |
|
4.5 |
|
|
7.1 |
|
2.8 |
|
|
14.4 |
|
Other |
|
9.9 |
|
|
9.7 |
|
1.4 |
|
|
21.0 |
|
Results of operations before taxes |
|
499.8 |
|
|
32.9 |
|
(40.4 |
) |
|
492.3 |
|
Income tax provisions (benefits) |
|
104.9 |
|
|
8.5 |
|
(2.8 |
) |
|
110.6 |
|
Results of operations (excluding Corporate segment) |
$ |
394.9 |
|
$ |
24.4 |
$ |
(37.6 |
) |
$ |
381.7 |
|
1 Includes amounts attributable to a noncontrolling interest in MP GOM. |
PRODUCTION-RELATED EXPENSES (unaudited) |
|||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
(Dollars per barrel of oil equivalents sold) |
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
|
|
|
|
|
|
|
|
||||
Lease operating expense |
$ |
14.61 |
|
$ |
11.45 |
|
$ |
14.14 |
|
$ |
13.03 |
Severance and ad valorem taxes |
|
3.73 |
|
|
3.68 |
|
|
3.66 |
|
|
3.92 |
Depreciation, depletion and amortization expense |
|
29.64 |
|
|
26.44 |
|
|
29.04 |
|
|
26.30 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Lease operating expense |
$ |
23.58 |
|
$ |
14.72 |
|
$ |
21.96 |
|
$ |
14.71 |
Severance and ad valorem taxes |
|
0.07 |
|
|
0.07 |
|
|
0.06 |
|
|
0.08 |
Depreciation, depletion and amortization expense |
|
13.44 |
|
|
11.44 |
|
|
13.45 |
|
|
11.33 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Lease operating expense |
$ |
5.43 |
|
$ |
6.01 |
|
$ |
5.46 |
|
$ |
6.38 |
Severance and ad valorem taxes |
|
0.06 |
|
|
0.07 |
|
|
0.06 |
|
|
0.07 |
Depreciation, depletion and amortization expense |
|
4.76 |
|
|
5.65 |
|
|
4.86 |
|
|
5.82 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Lease operating expense |
$ |
22.60 |
|
$ |
10.96 |
|
$ |
24.43 |
|
$ |
12.60 |
Depreciation, depletion and amortization expense |
|
12.00 |
|
|
9.48 |
|
|
10.71 |
|
|
9.40 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Lease operating expense |
$ |
15.27 |
|
$ |
11.21 |
|
$ |
14.83 |
|
$ |
11.76 |
Severance and ad valorem taxes |
|
0.61 |
|
|
0.74 |
|
|
0.62 |
|
|
0.72 |
Depreciation, depletion and amortization expense 2 |
|
12.52 |
|
|
12.28 |
|
|
12.64 |
|
|
12.10 |
|
|
|
|
|
|
|
|
||||
Total oil and gas continuing operations – excluding noncontrolling interest |
|
|
|
|
|
|
|
||||
Lease operating expense 3 |
$ |
15.09 |
|
$ |
11.02 |
|
$ |
14.69 |
|
$ |
11.58 |
Severance and ad valorem taxes |
|
0.64 |
|
|
0.76 |
|
|
0.64 |
|
|
0.75 |
Depreciation, depletion and amortization expense 2 |
|
12.52 |
|
|
12.37 |
|
|
12.65 |
|
|
12.19 |
1 |
Includes amounts attributable to a noncontrolling interest in MP GOM. |
2 |
Excludes expenses attributable to the Corporate segment. |
3 |
Lease operating expense per barrel of oil equivalent sold for total oil and gas continuing operations, excluding NCI and workover costs, was |
CAPITAL EXPENDITURES (unaudited) |
|||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
(Millions of dollars) |
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Exploration and production |
|
|
|
|
|
|
|
||||
|
$ |
225.8 |
|
$ |
245.5 |
|
$ |
414.3 |
|
$ |
500.2 |
|
|
42.2 |
|
|
75.4 |
|
|
109.5 |
|
|
143.5 |
Other |
|
21.2 |
|
|
37.8 |
|
|
32.5 |
|
|
44.7 |
Total |
|
289.2 |
|
|
358.7 |
|
|
556.3 |
|
|
688.4 |
|
|
|
|
|
|
|
|
||||
Corporate |
|
4.2 |
|
|
3.6 |
|
|
8.4 |
|
|
9.9 |
Total capital expenditures - continuing operations 1 |
|
293.4 |
|
|
362.3 |
|
|
564.7 |
|
|
698.3 |
|
|
|
|
|
|
|
|
||||
Less: capital expenditures attributable to noncontrolling interest |
|
1.6 |
|
|
29.9 |
|
|
8.9 |
|
|
38.8 |
Total capital expenditures - continuing operations attributable to Murphy 2 |
|
291.8 |
|
|
332.4 |
|
|
555.8 |
|
|
659.5 |
|
|
|
|
|
|
|
|
||||
Charged to exploration expenses 3 |
|
|
|
|
|
|
|
||||
|
|
30.6 |
|
|
81.9 |
|
|
63.8 |
|
|
83.6 |
|
|
0.1 |
|
|
0.1 |
|
|
0.2 |
|
|
0.2 |
Other |
|
9.1 |
|
|
31.2 |
|
|
17.4 |
|
|
36.8 |
Total charged to exploration expenses - continuing operations 1,3 |
|
39.8 |
|
|
113.2 |
|
|
81.4 |
|
|
120.6 |
|
|
|
|
|
|
|
|
||||
Less: charged to exploration expenses attributable to noncontrolling interest |
|
— |
|
|
26.3 |
|
|
— |
|
|
26.3 |
Total charged to exploration expenses - continuing operations attributable to Murphy 4 |
|
39.8 |
|
|
86.9 |
|
|
81.4 |
|
|
94.3 |
|
|
|
|
|
|
|
|
||||
Total capitalized - continuing operations attributable to Murphy |
$ |
252.0 |
|
$ |
245.5 |
|
$ |
474.4 |
|
$ |
565.2 |
1 |
Includes amounts attributable to a noncontrolling interest in MP GOM. |
2 |
For the three months ended |
3 |
For the three-month and six-month ended |
4 |
For the three months ended |
CONSOLIDATED BALANCE SHEETS (unaudited) |
|||||||
(Thousands of dollars) |
|
|
|
||||
ASSETS |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
333,619 |
|
|
$ |
317,074 |
|
Accounts receivable, net |
|
336,965 |
|
|
|
343,992 |
|
Inventories |
|
51,811 |
|
|
|
54,454 |
|
Prepaid expenses |
|
35,053 |
|
|
|
36,674 |
|
Total current assets |
|
757,448 |
|
|
|
752,194 |
|
Property, plant and equipment, at cost less accumulated depreciation, depletion and amortization |
|
8,214,554 |
|
|
|
8,225,197 |
|
Operating lease assets |
|
885,582 |
|
|
|
745,185 |
|
Deferred income taxes |
|
— |
|
|
|
435 |
|
Deferred charges and other assets |
|
36,134 |
|
|
|
43,686 |
|
Total assets |
$ |
9,893,718 |
|
|
$ |
9,766,697 |
|
LIABILITIES AND EQUITY |
|
|
|
||||
Current liabilities |
|
|
|
||||
Current maturities of long-term debt, finance lease |
$ |
739 |
|
|
$ |
723 |
|
Accounts payable |
|
507,753 |
|
|
|
446,891 |
|
Income taxes payable |
|
20,001 |
|
|
|
21,007 |
|
Other taxes payable |
|
29,669 |
|
|
|
29,339 |
|
Operating lease liabilities |
|
254,780 |
|
|
|
207,840 |
|
Other accrued liabilities |
|
114,690 |
|
|
|
140,745 |
|
Total current liabilities |
|
927,632 |
|
|
|
846,545 |
|
Long-term debt, including finance lease obligation |
|
1,279,310 |
|
|
|
1,328,352 |
|
Asset retirement obligations |
|
923,696 |
|
|
|
904,051 |
|
Deferred credits and other liabilities |
|
291,110 |
|
|
|
309,605 |
|
Non-current operating lease liabilities |
|
645,043 |
|
|
|
551,845 |
|
Deferred income taxes |
|
324,379 |
|
|
|
276,646 |
|
Total liabilities |
$ |
4,391,170 |
|
|
$ |
4,217,044 |
|
Equity |
|
|
|
||||
Common Stock, par |
$ |
195,101 |
|
|
$ |
195,101 |
|
Capital in excess of par value |
|
826,861 |
|
|
|
880,297 |
|
Retained earnings |
|
6,672,275 |
|
|
|
6,546,079 |
|
Accumulated other comprehensive loss |
|
(571,645 |
) |
|
|
(521,117 |
) |
|
|
(1,798,872 |
) |
|
|
(1,737,566 |
) |
Murphy Shareholders' Equity |
|
5,323,720 |
|
|
|
5,362,794 |
|
Noncontrolling interest |
|
178,828 |
|
|
|
186,859 |
|
Total equity |
|
5,502,548 |
|
|
|
5,549,653 |
|
Total liabilities and equity |
$ |
9,893,718 |
|
|
$ |
9,766,697 |
|
PRODUCTION SUMMARY (unaudited) |
|||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
(Barrels per day unless otherwise noted) |
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Net crude oil and condensate |
|
|
|
|
|
|
|
||||
|
19,873 |
|
|
26,880 |
|
|
20,127 |
|
|
23,100 |
|
|
66,818 |
|
|
72,022 |
|
|
66,448 |
|
|
73,850 |
|
|
2,978 |
|
|
3,097 |
|
|
2,617 |
|
|
3,190 |
|
|
7,506 |
|
|
2,913 |
|
|
6,885 |
|
|
2,687 |
|
Other |
245 |
|
|
212 |
|
|
245 |
|
|
240 |
|
Total net crude oil and condensate |
97,420 |
|
|
105,124 |
|
|
96,322 |
|
|
103,067 |
|
Net natural gas liquids |
|
|
|
|
|
|
|
||||
|
4,125 |
|
|
4,328 |
|
|
4,145 |
|
|
4,243 |
|
|
4,505 |
|
|
6,291 |
|
|
4,596 |
|
|
6,316 |
|
|
494 |
|
|
558 |
|
|
474 |
|
|
691 |
|
Total net natural gas liquids |
9,124 |
|
|
11,177 |
|
|
9,215 |
|
|
11,250 |
|
Net natural gas – thousands of cubic feet per day |
|
|
|
|
|
|
|
||||
|
23,197 |
|
|
24,195 |
|
|
23,714 |
|
|
24,178 |
|
|
57,762 |
|
|
69,904 |
|
|
55,462 |
|
|
72,539 |
|
|
406,856 |
|
|
352,265 |
|
|
381,155 |
|
|
328,878 |
|
Total net natural gas |
487,815 |
|
|
446,364 |
|
|
460,331 |
|
|
425,595 |
|
Total net hydrocarbons - including NCI 2,3 |
187,847 |
|
|
190,695 |
|
|
182,259 |
|
|
185,250 |
|
Noncontrolling interest |
|
|
|
|
|
|
|
||||
Net crude oil and condensate – barrels per day |
(6,717 |
) |
|
(5,949 |
) |
|
(6,608 |
) |
|
(6,279 |
) |
Net natural gas liquids – barrels per day |
(217 |
) |
|
(204 |
) |
|
(214 |
) |
|
(218 |
) |
Net natural gas – thousands of cubic feet per day |
(2,003 |
) |
|
(1,751 |
) |
|
(2,039 |
) |
|
(2,051 |
) |
Total noncontrolling interest 2,3 |
(7,268 |
) |
|
(6,445 |
) |
|
(7,162 |
) |
|
(6,839 |
) |
Total net hydrocarbons - excluding NCI 2,3 |
180,579 |
|
|
184,250 |
|
|
175,097 |
|
|
178,411 |
|
1 |
Includes net volumes attributable to a noncontrolling interest in MP GOM. |
2 |
Natural gas converted on an energy equivalent basis of 6:1. |
3 |
NCI – noncontrolling interest in MP GOM. |
WEIGHTED AVERAGE PRICE SUMMARY (unaudited) |
|||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Crude oil and condensate – dollars per barrel |
|
|
|
|
|
|
|
||||
|
$ |
80.71 |
|
$ |
72.39 |
|
$ |
78.76 |
|
$ |
73.47 |
|
|
81.67 |
|
|
73.82 |
|
|
79.61 |
|
|
73.54 |
|
|
72.25 |
|
|
68.50 |
|
|
70.24 |
|
|
71.46 |
|
|
84.34 |
|
|
80.14 |
|
|
85.25 |
|
|
79.26 |
Other 2 |
|
100.92 |
|
|
— |
|
|
96.43 |
|
|
89.05 |
Natural gas liquids – dollars per barrel |
|
|
|
|
|
|
|
||||
|
|
19.48 |
|
|
16.60 |
|
|
20.08 |
|
|
19.28 |
|
|
22.77 |
|
|
20.16 |
|
|
23.56 |
|
|
22.89 |
|
|
35.46 |
|
|
29.90 |
|
|
35.16 |
|
|
39.82 |
Natural gas – dollars per thousand cubic feet |
|
|
|
|
|
|
|
||||
|
|
1.59 |
|
|
1.88 |
|
|
1.77 |
|
|
2.19 |
|
|
2.00 |
|
|
2.33 |
|
|
2.32 |
|
|
2.81 |
|
|
1.37 |
|
|
1.85 |
|
|
1.68 |
|
|
2.17 |
1 Prices include the effect of noncontrolling interest in MP GOM.
2 |
FIXED PRICE FORWARD SALES AND COMMODITY HEDGE POSITIONS
AS OF (unaudited) |
||||||||||||
|
|
|
|
|
|
Volumes (MMcf/d) |
|
Price/MCF |
|
Remaining Period |
||
Area |
|
Commodity |
|
Type 1 |
|
|
|
Start Date |
|
End Date |
||
|
|
Natural Gas |
|
Fixed price forward sales |
|
162 |
|
|
|
|
|
|
|
|
Natural Gas |
|
Fixed price forward sales |
|
28 |
|
|
|
|
|
|
|
|
Natural Gas |
|
Fixed price forward sales |
|
50 |
|
|
|
|
|
|
|
|
Natural Gas |
|
Fixed price forward sales |
|
25 |
|
|
|
|
|
|
|
|
Natural Gas |
|
Fixed price forward sales |
|
15 |
|
|
|
|
|
|
1 Fixed price forward sale contracts are accounted for as normal sales and purchases for accounting purposes. |
THIRD QUARTER 2024 GUIDANCE |
|||||||
|
Oil BOPD |
|
NGLs BOPD |
|
Gas MCFD |
|
Total BOEPD |
Production – net |
|
|
|
|
|
|
|
|
23,800 |
|
4,400 |
|
25,200 |
|
32,400 |
– |
54,900 |
|
4,300 |
|
55,400 |
|
68,400 |
|
400 |
|
— |
|
417,500 |
|
70,000 |
– Kaybob Duvernay |
2,700 |
|
600 |
|
9,600 |
|
4,900 |
– Offshore |
9,600 |
|
— |
|
— |
|
9,600 |
Other |
200 |
|
— |
|
— |
|
200 |
|
|
|
|
|
|
|
|
Total net production (BOEPD) - excluding NCI 1 |
181,500 to 189,500 |
||||||
|
|
|
|
|
|
|
|
Exploration expense ($ millions) |
|
||||||
|
|
|
|
|
|
|
|
FULL YEAR 2024 GUIDANCE |
|||||||
Total net production (BOEPD) - excluding NCI 2 |
180,000 to 188,000 |
||||||
Capital expenditures – excluding NCI ($ millions) 3 |
|
||||||
|
|
||||||
¹ Excludes noncontrolling interest of MP GOM of 6,300 BOPD of oil, 300 BOPD of NGLs, and 2,400 MCFD gas. |
|||||||
² Excludes noncontrolling interest of MP GOM of 6,600 BOPD of oil, 300 BOPD of NGLs, and 2,500 MCFD gas. |
|||||||
³ Excludes noncontrolling interest of MP GOM of |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240806007741/en/
Investor Contacts:
InvestorRelations@murphyoilcorp.com
Source: