Exhibit 99.1
MURPHY OIL CORPORATION ANNOUNCES SECOND QUARTER 2018 RESULTS
Successful Exploration Well at Samurai-2
EL DORADO, Arkansas, August 8, 2018 – Murphy Oil Corporation (NYSE: MUR) today announced its financial and operating results for the second quarter ended June 30, 2018, including net income of $46 million, or $0.26 per diluted share.
Financial highlights for the second quarter include:
· |
Generated adjusted income of $63 million, or $0.36 per diluted share |
· |
Achieved annualized year-to-date EBITDA to average capital employed of 20 percent |
· |
Returned 13 percent of operating cash flow to shareholders through dividend |
· |
Preserved balance sheet strength with 30 percent net debt to total capital employed ratio |
· |
Maintained approximately $2.0 billion of liquidity |
Operating highlights for the second quarter include:
· |
Produced 171,000 BOEPD, exceeding the high end of production guidance, with 59 percent liquids |
· |
Increased mid-point of annual production guidance by 1,000 BOEPD to 169,500 BOEPD |
· |
Successfully delineated existing pay zones in the Samurai Field with the Samurai-2 well and drilled additional successful zones in the exploration portion of the well |
· |
Increased Kaybob Duvernay production by 108 percent, year-over-year |
· |
Achieved average IP30 rates of 1,750 BOEPD at a Karnes 10-well pad in the Eagle Ford Shale, with seven of the wells producing at company-record peak rates |
· |
Negotiated operatorship and increased working interest to 40 percent in Vietnam Block 15-1/05, which includes the previously discovered LDV Field |
1
SECOND QUARTER 2018 RESULTS
Murphy recorded net income of $46 million, or $0.26 per diluted share, for the second quarter 2018. The company reported adjusted income, which excludes both the results of discontinued operations and certain other items that affect comparability of results between periods, of $63 million, or $0.36 per diluted share. The adjusted income excludes an unrealized mark-to-market after-tax loss on crude oil derivative contracts of $10 million and an after-tax loss on foreign exchange of $7 million. Details for second quarter results can be found in the attached schedules.
Earnings before interest, taxes, depreciation and amortization (EBITDA) totaled $365 million, or $23.50 per barrel of oil equivalent (BOE) sold. Earnings before interest, taxes, depreciation, amortization and exploration expenses (EBITDAX) totaled $384 million, or $24.74 per BOE sold. Details for second quarter EBITDA and EBITDAX reconciliation can be found in the attached schedules.
In the second quarter 2018, the company produced 171,000 barrels of oil equivalent per day (BOEPD). Production exceeded the high end of guidance primarily driven by the outperformance of the high-margin Front Runner, Clipper, Thunder Hawk and Kodiak Fields in the Gulf of Mexico. In onshore Canada, new wells in the Kaybob Duvernay Field and less planned downtime at Tupper Montney also contributed to production exceeding guidance.
“We continue to implement our 2018 plan, with annual production guidance being increased for the second consecutive quarter. Our high-margin offshore fields continue to lead the way in production performance. By successfully executing our operating and financial goals, we are able to deliver cash to our shareholders through our competitive dividend yield and generate significant cash returns on our invested capital,” stated Roger W. Jenkins, President and Chief Executive Officer.
As of June 30, 2018, the company had $2.8 billion of outstanding long-term, fixed-rate notes while maintaining approximately $2.0 billion of liquidity. The fixed-rate notes have a weighted average maturity of 8.3 years and a weighted average coupon of 5.5 percent. The next senior note maturity for the company is in 2022. There were no borrowings on the $1.1 billion unsecured senior credit facility at quarter end.
2
REGIONAL OPERATIONS SUMMARY
North American Onshore
The North American onshore business produced 95 thousand barrels of oil equivalent per day (MBOEPD) in the second quarter, a ten percent increase year-over-year.
Eagle Ford Shale – Production in the quarter averaged 44 MBOEPD, with 88 percent liquids. The company brought 26 operated wells online during the quarter, including ten wells in Karnes, ten in Catarina and six in Tilden. The 10-well pad in Karnes had an average initial gross production rate over 30 days (IP30 rate) of 1,750 BOEPD, with seven of the wells producing at the highest rates Murphy has achieved in this area. Murphy brought four more wells online in the second quarter than guided. The company expects to bring a total of 45 operated Eagle Ford Shale wells online during full year 2018, with nine in the third quarter.
Tupper Montney – Natural gas production in the quarter averaged 236 million cubic feet per day (MMCFD). During the quarter, the company brought five wells online with an average expected ultimate recovery of 18 billion cubic feet (BCF) per well.
The company entered into a long-term expansion agreement to increase the processing capabilities at third party plants in the Tupper Montney. The expansion project will enable Murphy to produce an additional 200 MMCFD by late 2020 and has additional reserve potential of over 400 BCF. Murphy has firm natural gas transportation service to match the increase in processing capacity. The project has an AECO break-even price1 of approximately C$1.75 per thousand cubic feet. The long-term expansion should allow flexible capital allocation that will ultimately lead to additional free cash generation from the project for many decades.
Kaybob Duvernay – During the quarter, the company achieved record production averaging over 7,300 BOEPD with 63 percent liquids. Late in the second quarter, the company brought a four-well pad online in the Kaybob West development area, with an initial average rate approaching 800 BOEPD and 80 percent liquids. In the second half of 2018, the company plans to allocate an additional $50 million in the Kaybob Duvernay to drill, complete additional wells, and build infrastructure. The increase in capital will reduce the remaining drilling carry, which is expected to be completed by year end 2019.
3
“Since taking over operatorship of this asset two years ago, our Kaybob Duvernay team has done an outstanding job reducing costs while steadily increasing production. Over the past 24 months, production grew almost six-fold to over 7,300 BOEPD, and we are well on our way to a fourth quarter exit rate that exceeds 11,000 BOEPD. Simultaneously, our drilling and completion costs in the Kaybob Duvernay have been reduced by 30 percent to a second quarter average of $6.5 million per well. This includes a Murphy pacesetter well of $5.9 million, which is industry-leading for the play,” stated Jenkins.
Global Offshore
The offshore business produced over 76 MBOEPD for the second quarter, with 72 percent liquids.
Malaysia & Brunei – Production in the quarter averaged 49 MBOEPD, with 62 percent liquids. Block K and Sarawak averaged nearly 30 thousand barrels of liquids per day, while Sarawak natural gas production averaged 105 MMCFD. Work continues at the Kikeh gas lift and the Block H FLNG projects, which are both being executed on time and on budget.
North America – Production in the quarter for the Gulf of Mexico and offshore Canada averaged 27 MBOEPD, with 91 percent liquids.
EXPLORATION
Gulf of Mexico Exploration – During the second quarter, Murphy spud the Samurai-2 appraisal well (Green Canyon 432-2), which was drilled to a depth of just over 32,000 feet. The well encountered more than 150 feet of total pay, primarily from two zones that were originally found in the Samurai-1 exploration well. To date, the company has discovered resources exceeding its mean pre-drill expectation of 75 million barrels of oil equivalent. Murphy also discovered oil pay in additional zones that were not tested in Samurai-1. Murphy and its partner are evaluating options to sidetrack the well into the adjacent block that Murphy also operates with a 50 percent working interest. The potential sidetrack is expected to further delineate the discovery.
“I am thrilled to report the commercial pay success in the Samurai-2 well, which is the first well drilled under our new, focused exploration strategy. We have encountered multiple high-quality, oil-bearing reservoirs, which will generate meaningful value as we move into development. I look forward to continued evaluation of the successful Samurai-2 well during the third quarter,” stated Jenkins.
Mexico Exploration – During the second quarter, Murphy received approval from the Comisión Nacional de Hidrocarburos (CNH) for the Deepwater Block 5 Exploration Plan. The approval is a key step in the process towards spudding the first exploration well on the block late in 2018.
4
Vietnam Exploration – Murphy secured all approvals of the farm-in terms for the Block 15-01/05 in the Cuu Long Basin, including assuming operatorship of the block at a 40 percent working interest. Murphy also progressed planning for the LDT-1X exploration well that is expected to spud in the fourth quarter.
PRODUCTION AND CAPITAL EXPENDITURE GUIDANCE
Production for the third quarter 2018 is estimated to be in the range of 166,500 to 168,500 BOEPD. Third quarter guidance is below second quarter production primarily due to the annual turn-arounds at the non-operated offshore Canada fields and execution of capital projects in Malaysia. The temporary production loss of approximately 7,400 BOEPD in these areas is partially offset by increased production of approximately 3,900 BOEPD in North American onshore assets.
The company is increasing estimated full year 2018 production guidance to be in the range of 168,500 to 170,500 BOEPD. The mid-point for full year production guidance represents a 1,000 BOEPD increase from the previous annual guidance range. The increase is supported by year-over-year production growth of eight percent in Murphy’s North American onshore assets.
Full year capital expenditure guidance is being increased by six percent from $1.114 billion to $1.179 billion. Approximately $55 million of the additional capital is being allocated to Onshore Canada, primarily in the Kaybob Duvernay to drill eight and bring four additional wells online and build the required facilities and road work for future wells. The remainder is being allocated to further evaluate the successful Samurai-2 appraisal well. Details for production can be found in the attached schedules.
CONFERENCE CALL AND WEBCAST SCHEDULED FOR AUGUST 9, 2018
Murphy will host a conference call to discuss second quarter 2018 financial and operating results on Thursday, August 9, 2018, at 11:00 a.m. ET. The call can be accessed either via the Internet through the Investor Relations section of Murphy Oil’s website at http://ir.murphyoilcorp.com or via the telephone by dialing toll free 1-888-886-7786, reservation number 37250021.
FINANCIAL DATA
Summary financial data and operating statistics for second quarter 2018, with comparisons to the same period from the previous year, are contained in the following schedules. Additionally, a schedule indicating the impacts of items affecting comparability of results between periods and schedules comparing EBITDA and EBITDAX between periods are included with these schedules as well as guidance for the third quarter and full year 2018.
1Break-even natural gas price to achieve a 10 percent rate of return.
5
ABOUT MURPHY OIL CORPORATION
Murphy Oil Corporation is a global independent oil and natural gas exploration and production company. The company’s diverse resource base includes offshore production in Southeast Asia, Canada and Gulf of Mexico, as well as North America onshore plays in the Eagle Ford Shale, Kaybob Duvernay and Montney. Additional information can be found on the company’s website at http://www.murphyoilcorp.com.
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 or results, are subject to inherent risks and uncertainties. Factors that could cause one or more of these future events or results not to occur as implied by any forward-looking statement include, but are not limited to, increased volatility or deterioration in the level of crude oil and natural gas prices, 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, natural hazards impacting our operations, 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, and adverse developments in the U.S. or global capital markets, credit markets or economies in general. For further discussion of factors that could cause one or more of these future events or results not to occur as implied by any forward-looking statement, see “Risk Factors” in our most recent Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (SEC) and any subsequent Quarterly Report on Form 10-Q or Current Report on Form 8-K that we file, available from the SEC’s website and from Murphy Oil Corporation’s website at http://ir.murphyoilcorp.com. Murphy Oil Corporation undertakes no duty to publicly update or revise any forward-looking statements.
6
NON-GAAP FINANCIAL MEASURES
This news release contains certain non-GAAP financial measures that management believes are good 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, although 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.
Investor Contacts:
Kelly Whitley, kelly_whitley@murphyoilcorp.com, 281-675-9107
Amy Garbowicz, amy_garbowicz@murphyoilcorp.com, 281-675-9201
Emily McElroy, emily_mcelroy@murphyoilcorp.com, 870-864-6324
7
MURPHY OIL CORPORATION
SUMMARIZED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
(Thousands of dollars, except per share amounts)
|
Three Months Ended |
Six Months Ended |
||||||
|
June 30, |
June 30, |
||||||
|
2018 |
2017 1 |
2018 |
2017 1 |
||||
|
||||||||
Revenues |
||||||||
Revenue from sales to customers |
$ |
655,150 | 477,560 | 1,262,104 | 986,595 | |||
(Loss) gain on crude contracts |
(37,624) | 26,861 | (67,126) | 63,938 | ||||
Gain on sale of assets and other income |
668 | 3,858 | 8,821 | 134,386 | ||||
Total revenues |
618,194 | 508,279 | 1,203,799 | 1,184,919 | ||||
|
||||||||
Costs and expenses |
||||||||
Lease operating expenses |
136,589 | 111,179 | 273,085 | 233,321 | ||||
Severance and ad valorem taxes |
12,876 | 10,742 | 25,033 | 21,955 | ||||
Exploration expenses, including undeveloped lease amortization |
19,145 | 20,201 | 48,073 | 48,864 | ||||
Selling and general expenses |
57,800 | 52,809 | 109,217 | 102,774 | ||||
Depreciation, depletion and amortization |
237,997 | 234,992 | 468,730 | 471,146 | ||||
Accretion of asset retirement obligations |
11,028 | 10,428 | 20,942 | 20,984 | ||||
Other expense (benefit) |
659 | 6,377 | (10,389) | 8,534 | ||||
Total costs and expenses |
476,094 | 446,728 | 934,691 | 907,578 | ||||
Operating income from continuing operations |
142,100 | 61,551 | 269,108 | 277,341 | ||||
|
||||||||
Other income (loss) |
||||||||
Interest and other income (loss) |
(15,051) | (38,305) | 33 | (54,616) | ||||
Interest expense, net |
(44,723) | (45,145) | (89,772) | (89,742) | ||||
Total other loss |
(59,774) | (83,450) | (89,739) | (144,358) | ||||
|
||||||||
Income (loss) from continuing operations before income taxes |
82,326 | (21,899) | 179,369 | 132,983 | ||||
Income tax expense (benefit) |
36,410 | (4,545) | (35,237) | 92,842 | ||||
Income (loss) from continuing operations |
45,916 | (17,354) | 214,606 | 40,141 | ||||
Income (loss) from discontinued operations, net of income taxes |
(398) | (217) | (835) | 752 | ||||
|
||||||||
NET INCOME (LOSS) |
$ |
45,518 | (17,571) | 213,771 | 40,893 | |||
|
||||||||
INCOME (LOSS) PER COMMON SHARE – BASIC |
||||||||
Continuing operations |
$ |
0.26 | (0.10) | 1.25 | 0.23 | |||
Discontinued operations |
- |
- |
(0.01) | 0.01 | ||||
Net Income (Loss) |
$ |
0.26 | (0.10) | 1.24 | 0.24 | |||
|
||||||||
INCOME (LOSS) PER COMMON SHARE – DILUTED |
||||||||
Continuing operations |
$ |
0.26 | (0.10) | 1.23 | 0.23 | |||
Discontinued operations |
- |
- |
(0.01) | 0.01 | ||||
Net Income (Loss) |
$ |
0.26 | (0.10) | 1.22 | 0.24 | |||
|
||||||||
Cash dividends per Common share |
0.25 | 0.25 | 0.50 | 0.50 | ||||
|
||||||||
Average Common shares outstanding (thousands) |
||||||||
Basic |
173,043 | 172,558 | 172,907 | 172,482 | ||||
Diluted |
173,983 | 172,558 | 174,927 | 173,017 |
1 Reclassified to conform to current presentation.
8
MURPHY OIL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
(Thousands of dollars)
|
Three Months Ended |
Six Months Ended |
|||||||
|
June 30, |
June 30, |
|||||||
|
2018 |
2017 |
2018 |
2017 |
|||||
Operating Activities |
|||||||||
Net income (loss) |
$ |
45,518 | (17,571) | 213,771 | 40,893 | ||||
Adjustments to reconcile net income (loss) to net cash provided by continuing operations activities: |
|||||||||
Loss (Income) from discontinued operations |
398 | 217 | 835 | (752) | |||||
Depreciation, depletion and amortization |
237,997 | 234,992 | 468,730 | 471,146 | |||||
Dry hole costs (credits) |
(2) | (1,000) | (11) | 1,904 | |||||
Amortization of undeveloped leases |
9,606 | 10,349 | 22,774 | 20,306 | |||||
Accretion of asset retirement obligations |
11,028 | 10,428 | 20,942 | 20,984 | |||||
Deferred income tax (benefit) charge |
(10,569) | (25,403) | (156,489) | 33,130 | |||||
Pretax (gain) loss from disposition of assets |
(221) | 1,334 | 118 | (130,648) | |||||
Net decrease in noncash operating working capital |
43,886 | (837) | 85,440 | 42,581 | |||||
Other operating activities, net |
8,384 | 73,440 | (31,564) | 91,918 | |||||
Net cash provided by continuing operations activities |
346,025 | 285,949 | 624,546 | 591,462 | |||||
|
|||||||||
Investing Activities |
|||||||||
Property additions and dry hole costs |
(341,243) | (220,023) | (615,144) | (431,654) | |||||
Proceeds from sales of property, plant and equipment |
363 | 206 | 623 | 64,303 | |||||
Purchases of investment securities 1 |
– |
– |
– |
(212,661) | |||||
Proceeds from maturity of investment securities 1 |
– |
170,983 |
– |
284,193 | |||||
Net cash required by investing activities |
(340,880) | (48,834) | (614,521) | (295,819) | |||||
|
|||||||||
Financing Activities |
|||||||||
Capital lease obligation payments |
(2,244) | (2,323) | (4,648) | (11,983) | |||||
Withholding tax on stock-based incentive awards |
(280) | (1,273) | (6,922) | (7,081) | |||||
Cash dividends paid |
(43,259) | (43,142) | (86,517) | (86,278) | |||||
Net cash required by financing activities |
(45,783) | (46,738) | (98,087) | (105,342) | |||||
|
|||||||||
Effect of exchange rate changes on cash and cash equivalents |
3,331 | (7,743) | 24,382 | (4,611) | |||||
Net increase (decrease) in cash and cash equivalents |
(37,307) | 182,634 | (63,680) | 185,690 | |||||
Cash and cash equivalents at beginning of period |
938,615 | 875,853 | 964,988 | 872,797 | |||||
Cash and cash equivalents at end of period |
$ |
901,308 | 1,058,487 | 901,308 | 1,058,487 |
1 Investments are Canadian government securities with maturities greater than 90 days at the date of acquisition.
9
MURPHY OIL CORPORATION
SCHEDULE OF ADJUSTED INCOME (LOSS)
(unaudited)
(Millions of dollars, except per share amounts)
|
Three Months Ended |
Six Months Ended |
||||||
|
June 30, |
June 30, |
||||||
|
2018 |
2017 |
2018 |
2017 |
||||
Net income (loss) |
$ |
45.5 | (17.6) | 213.8 | 40.9 | |||
Discontinued operations loss (income) |
0.4 | 0.2 | 0.8 | (0.8) | ||||
Income (loss) from continuing operations |
45.9 | (17.4) | 214.6 | 40.1 | ||||
Adjustments: |
||||||||
Mark-to-market (gain) loss on crude oil derivative contracts |
10.1 | (14.7) | 21.4 | (40.7) | ||||
Foreign exchange losses (gains) |
7.1 | 31.1 | (4.8) | 42.7 | ||||
Impact of tax reform |
– |
– |
(120.0) |
– |
||||
Seal insurance proceeds |
– |
– |
(8.2) |
– |
||||
Deferred tax on undistributed foreign earnings |
– |
5.8 |
– |
60.4 | ||||
Tax benefits on investments in foreign areas |
– |
(21.1) |
– |
(32.9) | ||||
Gain on sale of assets |
– |
– |
– |
(96.0) | ||||
Oil Insurance Limited dividends |
– |
(2.8) |
– |
(2.8) | ||||
Total adjustments after taxes |
17.2 | (1.7) | (111.6) | (69.3) | ||||
Adjusted income (loss) |
$ |
63.1 | (19.1) | 103.0 | (29.2) | |||
|
||||||||
Adjusted income (loss) per diluted share |
$ |
0.36 | (0.11) | 0.59 | (0.17) |
Non-GAAP Financial Measures
Presented above is a reconciliation of Net income(loss) to Adjusted income (loss). Adjusted income (loss) 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 income (loss) is a non-GAAP financial measure and should not be considered a substitute for Net income (loss) as determined in accordance with accounting principles generally accepted in the United States of America.
Note:Amounts shown above as reconciling items between Net income (loss) and Adjusted income (loss) are presented net of applicable income taxes based on the estimated statutory rate in the applicable tax jurisdiction. The pretax and income tax impacts for adjustments shown above are as follows by area of operations.
|
Three Months Ended |
Six Months Ended |
||||||||||
|
June 30, 2018 |
June 30, 2018 |
||||||||||
|
Pretax |
Tax |
Net |
Pretax |
Tax |
Net |
||||||
Exploration & Production: |
||||||||||||
Canada |
– |
– |
– |
(11.3) | 3.1 | (8.2) | ||||||
Other International |
– |
– |
– |
– |
– |
– |
||||||
Total E&P |
– |
– |
– |
(11.3) | 3.1 | (8.2) | ||||||
Corporate 1: |
24.7 | (7.5) | 17.2 | 22.5 | (125.9) | (103.4) | ||||||
Total adjustments |
$ |
24.7 | (7.5) | 17.2 | 11.2 | (122.8) | (111.6) |
1 In 2018, the Company reported realized and unrealized gains and losses on crude oil contracts in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company. The 2017 amounts have been reclassified from the Exploration and Production business for comparable disclosure.
10
MURPHY OIL CORPORATION
SCHEDULE OF EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION
AND AMORTIZATION (EBITDA) AND EXPLORATION EXPENSES (EBITDAX)
(unaudited)
(Millions of dollars, except per barrel of oil equivalents sold)
|
Three Months Ended |
Six Months Ended |
||||||
|
June 30, |
June 30, |
||||||
|
2018 |
2017 |
2018 |
2017 |
||||
Net income (loss) (GAAP) |
$ |
45.5 | (17.6) | 213.8 | 40.9 | |||
Discontinued operations loss (income) |
0.4 | 0.2 | 0.8 | (0.8) | ||||
Income tax expense (benefit) |
36.4 | (4.5) | (35.2) | 92.8 | ||||
Interest expense, net |
44.7 | 45.1 | 89.8 | 89.7 | ||||
Depreciation, depletion and amortization expense |
238.0 | 235.0 | 468.7 | 471.1 | ||||
EBITDA (Non-GAAP) 1 |
$ |
365.0 | 258.2 | 737.9 | 693.7 | |||
|
||||||||
Exploration expenses |
19.2 | 20.2 | 48.1 | 48.9 | ||||
EBITDAX (Non-GAAP) 1 |
$ |
384.2 | 278.4 | 786.0 | 742.6 | |||
|
||||||||
Total barrels of oil equivalents sold (thousands of barrels) |
15,532.0 | 14,578.5 | 30,575.8 | 29,335.9 | ||||
|
||||||||
EBITDA per barrel of oil equivalents sold |
$ |
23.50 | 17.71 | 24.13 | 23.65 | |||
|
||||||||
EBITDAX per barrel of oil equivalents sold |
$ |
24.74 | 19.10 | 25.71 | 25.31 |
1 Certain pretax items that increase (decrease) EBITDA and EBITDAX above include:
|
Three Months Ended |
Six Months Ended |
||||||
|
June 30, |
June 30, |
||||||
|
2018 |
2017 |
2018 |
2017 |
||||
Gain (loss) on foreign exchange 2 |
$ |
(12.2) | (35.9) | 4.4 | (49.2) | |||
Mark-to-market gain (loss) on crude oil derivative contracts |
(12.7) | 22.6 | (27.1) | 62.6 | ||||
Gain (loss) on sale of assets 3 |
0.2 | (1.3) | (0.1) | 130.6 | ||||
Accretion of asset retirement obligations |
(11.0) | (10.4) | (20.9) | (21.0) | ||||
|
$ |
(35.7) | (25.0) | (43.7) | 123.0 |
2 Gain (loss) on foreign exchange principally relates to the revaluation of Malaysian Ringgit monetary assets and liabilities. In 2017 foreign exchange also includes revaluation of intercompany loans (settled in the first quarter of 2018).
3 Gain (loss) on sale of assets in the six months ended June 30, 2017 primarily consists of a pretax gain of $132.4 million related to the sale of the Seal heavy oil asset in Canada.
Non-GAAP Financial Measures
Presented above is a reconciliation of Net income (loss) to Earnings before interest, taxes, depreciation and amortization (EBITDA) and Earnings before interest, taxes, depreciation, amortization, and exploration expenses (EBITDAX). Management believes EBITDA and 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. EBITDA and EBITDAX are non-GAAP financial measures and should not be considered a substitute for Net income (loss) or Cash provided by operating activities as determined in accordance with accounting principles generally accepted in the United States of America.
Presented above is EBITDA per barrel of oil equivalents sold and EBITDAX per barrel of oil equivalents sold. Management believes EBITDA per barrel of oil equivalents sold and EBITDAX per barrel of oil equivalents sold are important information because they are used by management to evaluate the Company’s profitability of one barrel of oil equivalent sold in that period. EBITDA per barrel of oil equivalent sold and EBITDAX per barrel of oil equivalent sold are non-GAAP financial metrics.
11
MURPHY OIL CORPORATION
FUNCTIONAL RESULTS OF OPERATIONS (unaudited)
(Millions of dollars)
|
Three Months Ended June 30, 2018 |
Three Months Ended June 30, 2017 |
|||||||
|
Revenues |
Income |
Revenues |
Income |
|||||
Exploration and production |
|||||||||
United States 1 |
$ |
318.8 | 72.6 | 212.5 | (9.6) | ||||
Canada |
108.4 | 9.7 | 88.2 | 5.2 | |||||
Malaysia |
228.6 | 83.9 | 176.5 | 47.7 | |||||
Other |
– |
(15.0) |
– |
7.2 | |||||
Total exploration and production |
655.8 | 151.2 | 477.2 | 50.5 | |||||
Corporate 1 |
(37.6) | (105.3) | 31.1 | (67.9) | |||||
Revenue/income from continuing operations |
618.2 | 45.9 | 508.3 | (17.4) | |||||
Discontinued operations, net of tax |
– |
(0.4) |
– |
(0.2) | |||||
Total revenues/net income (loss) |
$ |
618.2 | 45.5 | 508.3 | (17.6) | ||||
|
|||||||||
|
|||||||||
|
|||||||||
|
Six Months Ended June 30, 2018 |
Six Months Ended June 30, 2017 |
|||||||
|
Revenues |
Income |
Revenues |
Income |
|||||
Exploration and production |
|||||||||
United States |
$ |
596.9 | 108.7 | 436.7 | (10.6) | ||||
Canada 2 |
226.7 | 34.3 | 306.1 | 105.8 | |||||
Malaysia |
439.5 | 154.3 | 373.9 | 106.3 | |||||
Other |
– |
(30.5) |
– |
0.1 | |||||
Total exploration and production |
1,263.1 | 266.8 | 1,116.7 | 201.6 | |||||
Corporate 3 |
(59.3) | (52.2) | 68.2 | (161.5) | |||||
Revenue/income from continuing operations |
1,203.8 | 214.6 | 1,184.9 | 40.1 | |||||
Discontinued operations, net of tax |
– |
(0.8) |
– |
0.8 | |||||
Total revenues/net income |
$ |
1,203.8 | 213.8 | 1,184.9 | 40.9 |
1 In 2018, the Company reported realized and unrealized gains and losses on crude oil contracts in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company. The 2017 amounts have been reclassified from the U.S. Exploration and production business to reflect comparable disclosure. Realized and unrealized gains (losses) of ($37.6) million and $26.9 million are included in the Corporate segment for the three months ended June 30, 2018 and 2017, respectively. Realized and unrealized gains (losses) of ($67.1) million and $63.9 million are included in the Corporate segment for the six months ended June 30, 2018 and 2017, respectively. Corporate segment loss for the three-month periods ended June 30, 2018 and 2017 included foreign exchange losses of $12.6 million and $35.6 million, respectively. Corporate segment loss for the six-month periods ended June 30, 2018 and 2017 included foreign exchange gains of $2.8 million and $51.7 million, respectively.
2 2017 revenue includes a pretax gain of $132.4 million ($96.0 million after-tax) related to the sale of the Seal heavy oil asset in Canada.
3 Income for the six-month period ended June 30, 2018 included a credit to income tax expense of $120.0 million related to an IRS interpretation of the Tax Cuts and Jobs Act.
12
MURPHY OIL CORPORATION
OIL AND GAS OPERATING RESULTS (unaudited)
THREE MONTHS ENDED JUNE 30, 2018 AND 2017
|
||||||
|
||||||
|
United |
|||||
(Millions of dollars) |
States 1 |
Canada |
Malaysia |
Other |
Total |
|
Three Months Ended June 30, 2018 |
||||||
Oil and gas sales and other revenues |
$ |
318.8 | 108.4 | 228.6 |
– |
655.8 |
Lease operating expenses |
52.0 | 29.2 | 55.4 |
– |
136.6 | |
Severance and ad valorem taxes |
12.7 | 0.2 |
– |
– |
12.9 | |
Depreciation, depletion and amortization |
128.3 | 56.8 | 49.8 | 0.7 | 235.6 | |
Accretion of asset retirement obligations |
4.5 | 1.9 | 4.6 |
– |
11.0 | |
Exploration expenses |
||||||
Geological and geophysical |
0.2 |
– |
0.3 | 0.7 | 1.2 | |
Other exploration |
2.4 |
– |
– |
5.9 | 8.3 | |
|
2.6 |
– |
0.3 | 6.6 | 9.5 | |
Undeveloped lease amortization |
8.7 | 0.2 |
– |
0.7 | 9.6 | |
Total exploration expenses |
11.3 | 0.2 | 0.3 | 7.3 | 19.1 | |
Selling and general expenses |
10.5 | 6.6 | 2.0 | 5.9 | 25.0 | |
Other |
6.9 | 0.3 | (0.1) | 1.1 | 8.2 | |
Results of operations before taxes |
92.6 | 13.2 | 116.6 | (15.0) | 207.4 | |
Income tax provisions |
20.0 | 3.5 | 32.7 |
– |
56.2 | |
Results of operations (excluding |
$ |
72.6 | 9.7 | 83.9 | (15.0) | 151.2 |
|
||||||
Three Months Ended June 30, 2017 |
||||||
Oil and gas sales and other revenues |
$ |
212.5 | 88.2 | 176.5 |
– |
477.2 |
Lease operating expenses |
44.3 | 25.5 | 41.4 |
– |
111.2 | |
Severance and ad valorem taxes |
10.4 | 0.3 |
– |
– |
10.7 | |
Depreciation, depletion and amortization |
135.5 | 46.0 | 48.3 | 1.0 | 230.8 | |
Accretion of asset retirement obligations |
4.2 | 1.9 | 4.3 |
– |
10.4 | |
Exploration expenses |
||||||
Dry holes |
(1.0) |
– |
– |
– |
(1.0) | |
Geological and geophysical |
0.6 |
– |
– |
0.1 | 0.7 | |
Other exploration |
2.0 | 0.1 |
– |
8.1 | 10.2 | |
|
1.6 | 0.1 |
– |
8.2 | 9.9 | |
Undeveloped lease amortization |
10.2 | 0.1 |
– |
– |
10.3 | |
Total exploration expenses |
11.8 | 0.2 |
– |
8.2 | 20.2 | |
Selling and general expenses |
10.1 | 6.4 | 3.2 | 5.0 | 24.7 | |
Other |
10.1 | 0.6 | 2.9 |
– |
13.6 | |
Results of operations before taxes |
(13.9) | 7.3 | 76.4 | (14.2) | 55.6 | |
Income tax provisions (benefits) |
(4.3) | 2.1 | 28.7 | (21.4) | 5.1 | |
Results of operations (excluding |
$ |
(9.6) | 5.2 | 47.7 | 7.2 | 50.5 |
1 In 2018, the Company reported realized and unrealized gains and losses on crude oil contracts in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company. The 2017 amounts have been reclassified from the Exploration and Production business for comparable disclosure.
13
MURPHY OIL CORPORATION
OIL AND GAS OPERATING RESULTS (unaudited)
SIX MONTHS ENDED JUNE 30, 2018 AND 2017
|
||||||
|
||||||
|
||||||
|
||||||
|
||||||
|
United |
|||||
(Millions of dollars) |
States 1 |
Canada 2 |
Malaysia |
Other |
Total |
|
Six Months Ended June 30, 2018 |
||||||
Oil and gas sales and other revenues |
$ |
596.9 | 226.7 | 439.5 |
– |
1,263.1 |
Lease operating expenses |
110.5 | 59.5 | 103.1 |
– |
273.1 | |
Severance and ad valorem taxes |
24.5 | 0.5 |
– |
– |
25.0 | |
Depreciation, depletion and amortization |
249.9 | 112.5 | 97.5 | 1.5 | 461.4 | |
Accretion of asset retirement obligations |
8.9 | 3.9 | 8.1 |
– |
20.9 | |
Exploration expenses |
||||||
Geological and geophysical |
6.2 |
– |
0.5 | 3.6 | 10.3 | |
Other exploration |
3.6 | 0.1 |
– |
11.3 | 15.0 | |
|
9.8 | 0.1 | 0.5 | 14.9 | 25.3 | |
Undeveloped lease amortization |
21.4 | 0.4 |
– |
1.0 | 22.8 | |
Total exploration expenses |
31.2 | 0.5 | 0.5 | 15.9 | 48.1 | |
Selling and general expenses |
24.9 | 14.3 | 4.8 | 11.9 | 55.9 | |
Other |
7.7 | (11.4) | (1.3) | 1.0 | (4.0) | |
Results of operations before taxes |
139.3 | 46.9 | 226.8 | (30.3) | 382.7 | |
Income tax provisions (benefits) |
30.6 | 12.6 | 72.5 | 0.2 | 115.9 | |
Results of operations (excluding |
$ |
108.7 | 34.3 | 154.3 | (30.5) | 266.8 |
|
||||||
Six Months Ended June 30, 2017 |
||||||
Oil and gas sales and other revenues |
$ |
436.7 | 306.1 | 373.9 |
– |
1,116.7 |
Lease operating expenses |
92.2 | 48.1 | 93.0 |
– |
233.3 | |
Severance and ad valorem taxes |
21.1 | 0.9 |
– |
– |
22.0 | |
Depreciation, depletion and amortization |
273.8 | 90.5 | 96.2 | 1.9 | 462.4 | |
Accretion of asset retirement obligations |
8.4 | 3.9 | 8.7 |
– |
21.0 | |
Exploration expenses |
||||||
Dry holes |
(1.3) |
– |
3.2 |
– |
1.9 | |
Geological and geophysical |
0.9 | 0.1 |
– |
4.6 | 5.6 | |
Other exploration |
4.0 | 0.1 |
– |
17.0 | 21.1 | |
|
3.6 | 0.2 | 3.2 | 21.6 | 28.6 | |
Undeveloped lease amortization |
19.0 | 1.3 |
– |
– |
20.3 | |
Total exploration expenses |
22.6 | 1.5 | 3.2 | 21.6 | 48.9 | |
Selling and general expenses |
25.6 | 13.6 | 5.5 | 9.9 | 54.6 | |
Other |
7.3 | 0.6 | 8.0 |
– |
15.9 | |
Results of operations before taxes |
(14.3) | 147.0 | 159.3 | (33.4) | 258.6 | |
Income tax provisions (benefits) |
(3.7) | 41.2 | 53.0 | (33.5) | 57.0 | |
Results of operations (excluding |
$ |
(10.6) | 105.8 | 106.3 | 0.1 | 201.6 |
1 In 2018, the Company reported realized and unrealized gains and losses on crude oil contracts in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company. The 2017 amounts have been reclassified from the Exploration and Production business for comparable disclosure.
2 2017 revenue includes a pretax gain of $132.4 million related to the sale of Seal heavy oil assets in Canada.
14
MURPHY OIL CORPORATION
PRODUCTION-RELATED EXPENSES
(unaudited)
(Dollars per barrel of oil equivalents sold)
|
Three Months Ended |
Six Months Ended |
||||||
|
June 30, |
June 30, |
||||||
|
2018 |
2017 |
2018 |
2017 |
||||
|
||||||||
United States – Eagle Ford Shale |
||||||||
Lease operating expense |
$ |
8.09 | 7.95 | 8.22 | 7.92 | |||
Severance and ad valorem taxes |
3.15 | 2.49 | 3.08 | 2.53 | ||||
Depreciation, depletion and amortization (DD&A) expense |
24.50 | 25.47 | 24.67 | 25.90 | ||||
|
||||||||
United States – Gulf of Mexico |
||||||||
Lease operating expense |
$ |
11.02 | 8.60 | 14.10 | 9.78 | |||
DD&A expense |
16.86 | 22.60 | 17.08 | 21.61 | ||||
|
||||||||
Canada – Onshore |
||||||||
Lease operating expense |
$ |
4.92 | 4.93 | 4.88 | 4.91 | |||
Severance and ad valorem taxes |
0.03 | 0.08 | 0.06 | 0.10 | ||||
DD&A expense |
10.55 | 9.87 | 10.36 | 9.94 | ||||
|
||||||||
Canada – Offshore |
||||||||
Lease operating expense |
$ |
9.94 | 9.09 | 10.50 | 8.39 | |||
DD&A expense |
12.57 | 12.03 | 13.06 | 12.68 | ||||
|
||||||||
Malaysia – Sarawak |
||||||||
Lease operating expense |
$ |
9.42 | 4.85 | 8.41 | 5.59 | |||
DD&A expense |
9.01 | 8.02 | 8.71 | 7.90 | ||||
|
||||||||
Malaysia – Block K |
||||||||
Lease operating expense |
$ |
17.32 | 16.37 | 16.73 | 16.59 | |||
DD&A expense |
14.61 | 14.76 | 14.51 | 13.56 | ||||
|
||||||||
Total oil and gas operations |
||||||||
Lease operating expense |
$ |
8.80 | 7.63 | 8.93 | 7.95 | |||
Severance and ad valorem taxes |
0.83 | 0.74 | 0.82 | 0.75 | ||||
DD&A expense |
15.17 | 15.82 | 15.09 | 15.77 | ||||
|
15
MURPHY OIL CORPORATION
OTHER FINANCIAL DATA
(unaudited)
(Millions of dollars)
|
Three Months Ended |
Six Months Ended |
|||||||
|
June 30, |
June 30, |
|||||||
|
2018 |
2017 |
2018 |
2017 |
|||||
Capital expenditures |
|||||||||
Exploration and production |
|||||||||
United States |
$ |
178.9 | 124.3 | 326.4 | 222.7 | ||||
Canada |
83.3 | 47.8 | 202.3 | 136.0 | |||||
Malaysia |
25.4 | 9.3 | 44.5 | 11.1 | |||||
Other |
8.0 | 16.1 | 17.7 | 41.4 | |||||
Total |
295.6 | 197.5 | 590.9 | 411.2 | |||||
|
|||||||||
Corporate |
5.1 | 3.0 | 10.2 | 3.8 | |||||
Total capital expenditures |
300.7 | 200.5 | 601.1 | 415.0 | |||||
|
|||||||||
Charged to exploration expenses 1 |
|||||||||
United States |
2.6 | 1.6 | 9.8 | 3.6 | |||||
Canada |
– |
0.1 | 0.1 | 0.2 | |||||
Malaysia |
0.3 |
– |
0.5 | 3.2 | |||||
Other |
6.6 | 8.2 | 14.9 | 21.6 | |||||
Total charged to exploration expenses |
9.5 | 9.9 | 25.3 | 28.6 | |||||
|
|||||||||
Total capitalized |
$ |
291.2 | 190.6 | 575.8 | 386.4 | ||||
|
1 Excludes amortization of undeveloped leases of $9.6 million and $10.3 million for the three months ended June 30, 2018 and 2017,
respectively, and $22.8 million and $20.3 million for the six months ended June 30, 2018 and 2017, respectively.
16
|
|||||
MURPHY OIL CORPORATION |
|||||
CONDENSED BALANCE SHEETS (unaudited) |
|||||
(Millions of dollars) |
|||||
|
|||||
|
June 30, 2018 |
December 31, 2017 |
|||
|
|||||
Assets |
|||||
Cash and cash equivalents |
$ |
901.3 | 965.0 | ||
Other current assets |
414.0 | 406.6 | |||
Property, plant and equipment – net |
8,208.1 | 8,220.0 | |||
Other long-term assets |
422.0 | 269.3 | |||
Total assets |
$ |
9,945.4 | 9,860.9 | ||
|
|||||
Liabilities and Stockholders' Equity |
|||||
Current maturities of long-term debt |
$ |
9.7 | 9.9 | ||
Other current liabilities |
893.9 | 824.3 | |||
Long-term debt 1 |
2,897.3 | 2,906.5 | |||
Other long-term liabilities |
1,472.9 | 1,500.0 | |||
Total stockholders' equity |
4,671.6 | 4,620.2 | |||
Total liabilities and stockholders' equity |
$ |
9,945.4 | 9,860.9 |
1 Includes a capital lease on production equipment of $122.9 million at June 30, 2018 and $134.0 million at December 31, 2017.
17
MURPHY OIL CORPORATION
STATISTICAL SUMMARY
(unaudited)
|
Three Months Ended |
Six Months Ended |
|||||
|
June 30, |
June 30, |
|||||
|
2018 |
2017 |
2018 |
2017 |
|||
Net crude oil and condensate produced – barrels per day |
90,067 | 89,033 | 89,303 | 92,300 | |||
United States – Eagle Ford Shale |
31,936 | 33,195 | 31,630 | 33,397 | |||
– Gulf of Mexico |
15,365 | 11,329 | 14,113 | 11,844 | |||
Canada – Onshore |
5,254 | 3,051 | 4,809 | 2,470 | |||
– Offshore |
7,982 | 8,199 | 8,085 | 9,053 | |||
– Heavy 1 |
– |
– |
– |
303 | |||
Malaysia – Sarawak |
11,354 | 13,176 | 12,103 | 13,346 | |||
– Block K |
17,596 | 20,083 | 17,981 | 21,887 | |||
Brunei |
580 |
– |
582 |
– |
|||
|
|||||||
Net crude oil and condensate sold – barrels per day |
89,995 | 86,851 | 88,838 | 88,361 | |||
United States – Eagle Ford Shale |
31,936 | 33,195 | 31,630 | 33,397 | |||
– Gulf of Mexico |
15,365 | 11,329 | 14,113 | 11,844 | |||
Canada – Onshore |
5,254 | 3,051 | 4,809 | 2,470 | |||
– Offshore |
7,333 | 8,938 | 8,255 | 8,463 | |||
– Heavy 1 |
– |
– |
– |
303 | |||
Malaysia – Sarawak |
13,491 | 13,495 | 13,407 | 13,486 | |||
– Block K |
16,616 | 16,843 | 16,624 | 18,398 | |||
|
|||||||
Net natural gas liquids produced – barrels per day |
10,120 | 9,374 | 9,510 | 9,145 | |||
United States – Eagle Ford Shale |
6,824 | 6,921 | 6,772 | 6,884 | |||
– Gulf of Mexico |
1,391 | 880 | 1,114 | 996 | |||
Canada – Onshore |
1,033 | 457 | 959 | 359 | |||
Malaysia – Sarawak |
872 | 1,116 | 665 | 906 | |||
Net natural gas liquids sold – barrels per day |
9,880 | 8,902 | 9,643 | 9,140 | |||
United States – Eagle Ford Shale |
6,824 | 6,921 | 6,772 | 6,884 | |||
– Gulf of Mexico |
1,391 | 880 | 1,114 | 996 | |||
Canada – Onshore |
1,033 | 457 | 959 | 359 | |||
Malaysia – Sarawak |
632 | 644 | 798 | 901 | |||
|
|||||||
Net natural gas sold – thousands of cubic feet per day |
424,836 | 386,700 | 422,673 | 387,457 | |||
United States – Eagle Ford Shale |
32,679 | 34,835 | 31,894 | 34,583 | |||
– Gulf of Mexico |
14,284 | 11,625 | 13,548 | 11,868 | |||
Canada – Onshore |
264,748 | 220,171 | 263,036 | 218,641 | |||
Malaysia – Sarawak |
105,199 | 112,993 | 105,932 | 114,767 | |||
– Block K |
7,926 | 7,076 | 8,263 | 7,598 | |||
|
|||||||
Total net hydrocarbons produced – equivalent barrels per day 2 |
170,993 | 162,857 | 169,259 | 166,021 | |||
Total net hydrocarbons sold – equivalent barrels per day 2 |
170,681 | 160,203 | 168,927 | 162,077 | |||
|
|||||||
|
1 The Company sold the Seal area heavy oil field in January 2017.
2 Natural gas converted on an energy equivalent basis of 6:1.
18
MURPHY OIL CORPORATION
STATISTICAL SUMMARY (Continued)
(unaudited)
|
Three Months Ended |
Six Months Ended |
|||||||
|
June 30, |
June 30, |
|||||||
|
2018 |
2017 |
2018 |
2017 |
|||||
Weighted average Exploration and Production sales prices |
|||||||||
Crude oil and condensate – dollars per barrel |
|||||||||
United States 1 – Eagle Ford Shale |
$ |
68.14 | 47.42 |
$ |
66.24 | 48.44 | |||
– Gulf of Mexico |
68.11 | 46.65 | 65.81 | 47.73 | |||||
Canada 2 – Onshore |
59.45 | 42.04 | 57.12 | 41.43 | |||||
– Offshore |
72.40 | 47.78 | 68.69 | 49.54 | |||||
Malaysia – Sarawak 3 |
69.72 | 48.66 | 67.13 | 51.43 | |||||
– Block K 3 |
67.20 | 50.07 | 65.20 | 49.42 | |||||
|
|||||||||
Natural gas liquids – dollars per barrel |
|||||||||
United States – Eagle Ford Shale |
$ |
21.29 | 14.35 |
$ |
20.62 | 14.99 | |||
– Gulf of Mexico |
23.27 | 15.57 | 23.01 | 17.69 | |||||
Canada 2 – Onshore |
36.66 | 21.16 | 39.83 | 20.18 | |||||
Malaysia – Sarawak 3 |
69.61 | 57.34 | 70.57 | 52.40 | |||||
|
|||||||||
Natural gas – dollars per thousand cubic feet |
|||||||||
United States – Eagle Ford Shale |
$ |
2.11 | 2.49 |
$ |
2.25 | 2.38 | |||
– Gulf of Mexico |
2.18 | 2.74 | 2.36 | 2.62 | |||||
Canada 2 – Onshore |
1.17 | 1.89 | 1.42 | 1.97 | |||||
Malaysia – Sarawak 3 |
3.86 | 3.48 | 3.62 | 3.58 | |||||
– Block K 3 |
0.25 | 0.25 | 0.24 | 0.24 |
1 In 2018, the Company reported realized and unrealized gains and losses on crude oil contracts in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company. The 2017 amounts have been reclassified from the Exploration and Production business for comparable disclosure.
2 U.S. dollar equivalent.
3 Prices are net of payments under the terms of the respective production sharing contracts.
19
MURPHY OIL CORPORATION |
||||||||||||
COMMODITY HEDGE POSITIONS (unaudited) |
||||||||||||
AS OF JUNE 30, 2018 |
||||||||||||
|
||||||||||||
|
Volumes |
Price |
Remaining Period |
|||||||||
Area |
Commodity |
Type |
(Bbl/d) |
(USD/Bbl) |
Start Date |
End Date |
||||||
United States |
WTI |
Fixed price derivative swap 1 |
21,000 | $54.88 |
7/1/2018 |
12/31/2018 |
||||||
|
||||||||||||
|
Volumes |
Price |
Remaining Period |
|||||||||
Area |
Commodity |
Type |
(MMcf/d) |
(Mcf) |
Start Date |
End Date |
||||||
Montney |
Natural Gas |
Fixed price forward sales |
59 |
C$2.81 |
7/1/2018 |
12/31/2020 |
||||||
|
||||||||||||
|
||||||||||||
|
1 Realized and unrealized gains and losses on Fixed price derivatives swaps are reported in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company.
20
MURPHY OIL CORPORATION
THIRD QUARTER 2018 GUIDANCE
|
|||
|
Liquids |
Gas |
|
|
BOPD |
MCFD |
|
Production – net |
|||
U.S. – Eagle Ford Shale |
41,775 | 31,650 | |
– Gulf of Mexico |
15,625 | 14,100 | |
|
|||
Canada – Tupper Montney |
– |
234,500 | |
– Kaybob Duvernay and Placid Montney |
7,200 | 32,000 | |
– Offshore |
5,000 |
– |
|
Malaysia – Sarawak |
11,900 | 99,250 | |
– Block K / Brunei |
16,800 | 3,700 | |
|
|||
|
|||
Total net production (BOEPD) |
166,500 - 168,500 |
||
|
|||
Total net sales (BOEPD) |
164,000 - 166,000 |
||
|
|||
Realized oil prices (dollars per barrel): |
|||
Malaysia – Sarawak |
$61.70 | ||
– Block K |
$66.60 | ||
|
|||
Realized natural gas price ($ per MCF): |
|||
Malaysia – Sarawak |
$4.00 | ||
|
|||
Exploration expense ($ millions) |
$32 | ||
|
|||
|
|||
|
|||
FULL YEAR 2018 GUIDANCE |
|||
|
|||
Total production (BOEPD) |
168,500 to 170,500 |
||
|
|||
Capital expenditures ($ billions) |
$1.18 |
21
Exhibit 99.1
MURPHY OIL CORPORATION ANNOUNCES SECOND QUARTER 2018 RESULTS
Successful Exploration Well at Samurai-2
EL DORADO, Arkansas, August 8, 2018 – Murphy Oil Corporation (NYSE: MUR) today announced its financial and operating results for the second quarter ended June 30, 2018, including net income of $46 million, or $0.26 per diluted share.
Financial highlights for the second quarter include:
· |
Generated adjusted income of $63 million, or $0.36 per diluted share |
· |
Achieved annualized year-to-date EBITDA to average capital employed of 20 percent |
· |
Returned 13 percent of operating cash flow to shareholders through dividend |
· |
Preserved balance sheet strength with 30 percent net debt to total capital employed ratio |
· |
Maintained approximately $2.0 billion of liquidity |
Operating highlights for the second quarter include:
· |
Produced 171,000 BOEPD, exceeding the high end of production guidance, with 59 percent liquids |
· |
Increased mid-point of annual production guidance by 1,000 BOEPD to 169,500 BOEPD |
· |
Successfully delineated existing pay zones in the Samurai Field with the Samurai-2 well and drilled additional successful zones in the exploration portion of the well |
· |
Increased Kaybob Duvernay production by 108 percent, year-over-year |
· |
Achieved average IP30 rates of 1,750 BOEPD at a Karnes 10-well pad in the Eagle Ford Shale, with seven of the wells producing at company-record peak rates |
· |
Negotiated operatorship and increased working interest to 40 percent in Vietnam Block 15-1/05, which includes the previously discovered LDV Field |
1
SECOND QUARTER 2018 RESULTS
Murphy recorded net income of $46 million, or $0.26 per diluted share, for the second quarter 2018. The company reported adjusted income, which excludes both the results of discontinued operations and certain other items that affect comparability of results between periods, of $63 million, or $0.36 per diluted share. The adjusted income excludes an unrealized mark-to-market after-tax loss on crude oil derivative contracts of $10 million and an after-tax loss on foreign exchange of $7 million. Details for second quarter results can be found in the attached schedules.
Earnings before interest, taxes, depreciation and amortization (EBITDA) totaled $365 million, or $23.50 per barrel of oil equivalent (BOE) sold. Earnings before interest, taxes, depreciation, amortization and exploration expenses (EBITDAX) totaled $384 million, or $24.74 per BOE sold. Details for second quarter EBITDA and EBITDAX reconciliation can be found in the attached schedules.
In the second quarter 2018, the company produced 171,000 barrels of oil equivalent per day (BOEPD). Production exceeded the high end of guidance primarily driven by the outperformance of the high-margin Front Runner, Clipper, Thunder Hawk and Kodiak Fields in the Gulf of Mexico. In onshore Canada, new wells in the Kaybob Duvernay Field and less planned downtime at Tupper Montney also contributed to production exceeding guidance.
“We continue to implement our 2018 plan, with annual production guidance being increased for the second consecutive quarter. Our high-margin offshore fields continue to lead the way in production performance. By successfully executing our operating and financial goals, we are able to deliver cash to our shareholders through our competitive dividend yield and generate significant cash returns on our invested capital,” stated Roger W. Jenkins, President and Chief Executive Officer.
As of June 30, 2018, the company had $2.8 billion of outstanding long-term, fixed-rate notes while maintaining approximately $2.0 billion of liquidity. The fixed-rate notes have a weighted average maturity of 8.3 years and a weighted average coupon of 5.5 percent. The next senior note maturity for the company is in 2022. There were no borrowings on the $1.1 billion unsecured senior credit facility at quarter end.
2
REGIONAL OPERATIONS SUMMARY
North American Onshore
The North American onshore business produced 95 thousand barrels of oil equivalent per day (MBOEPD) in the second quarter, a ten percent increase year-over-year.
Eagle Ford Shale – Production in the quarter averaged 44 MBOEPD, with 88 percent liquids. The company brought 26 operated wells online during the quarter, including ten wells in Karnes, ten in Catarina and six in Tilden. The 10-well pad in Karnes had an average initial gross production rate over 30 days (IP30 rate) of 1,750 BOEPD, with seven of the wells producing at the highest rates Murphy has achieved in this area. Murphy brought four more wells online in the second quarter than guided. The company expects to bring a total of 45 operated Eagle Ford Shale wells online during full year 2018, with nine in the third quarter.
Tupper Montney – Natural gas production in the quarter averaged 236 million cubic feet per day (MMCFD). During the quarter, the company brought five wells online with an average expected ultimate recovery of 18 billion cubic feet (BCF) per well.
The company entered into a long-term expansion agreement to increase the processing capabilities at third party plants in the Tupper Montney. The expansion project will enable Murphy to produce an additional 200 MMCFD by late 2020 and has additional reserve potential of over 400 BCF. Murphy has firm natural gas transportation service to match the increase in processing capacity. The project has an AECO break-even price1 of approximately C$1.75 per thousand cubic feet. The long-term expansion should allow flexible capital allocation that will ultimately lead to additional free cash generation from the project for many decades.
Kaybob Duvernay – During the quarter, the company achieved record production averaging over 7,300 BOEPD with 63 percent liquids. Late in the second quarter, the company brought a four-well pad online in the Kaybob West development area, with an initial average rate approaching 800 BOEPD and 80 percent liquids. In the second half of 2018, the company plans to allocate an additional $50 million in the Kaybob Duvernay to drill, complete additional wells, and build infrastructure. The increase in capital will reduce the remaining drilling carry, which is expected to be completed by year end 2019.
3
“Since taking over operatorship of this asset two years ago, our Kaybob Duvernay team has done an outstanding job reducing costs while steadily increasing production. Over the past 24 months, production grew almost six-fold to over 7,300 BOEPD, and we are well on our way to a fourth quarter exit rate that exceeds 11,000 BOEPD. Simultaneously, our drilling and completion costs in the Kaybob Duvernay have been reduced by 30 percent to a second quarter average of $6.5 million per well. This includes a Murphy pacesetter well of $5.9 million, which is industry-leading for the play,” stated Jenkins.
Global Offshore
The offshore business produced over 76 MBOEPD for the second quarter, with 72 percent liquids.
Malaysia & Brunei – Production in the quarter averaged 49 MBOEPD, with 62 percent liquids. Block K and Sarawak averaged nearly 30 thousand barrels of liquids per day, while Sarawak natural gas production averaged 105 MMCFD. Work continues at the Kikeh gas lift and the Block H FLNG projects, which are both being executed on time and on budget.
North America – Production in the quarter for the Gulf of Mexico and offshore Canada averaged 27 MBOEPD, with 91 percent liquids.
EXPLORATION
Gulf of Mexico Exploration – During the second quarter, Murphy spud the Samurai-2 appraisal well (Green Canyon 432-2), which was drilled to a depth of just over 32,000 feet. The well encountered more than 150 feet of total pay, primarily from two zones that were originally found in the Samurai-1 exploration well. To date, the company has discovered resources exceeding its mean pre-drill expectation of 75 million barrels of oil equivalent. Murphy also discovered oil pay in additional zones that were not tested in Samurai-1. Murphy and its partner are evaluating options to sidetrack the well into the adjacent block that Murphy also operates with a 50 percent working interest. The potential sidetrack is expected to further delineate the discovery.
“I am thrilled to report the commercial pay success in the Samurai-2 well, which is the first well drilled under our new, focused exploration strategy. We have encountered multiple high-quality, oil-bearing reservoirs, which will generate meaningful value as we move into development. I look forward to continued evaluation of the successful Samurai-2 well during the third quarter,” stated Jenkins.
Mexico Exploration – During the second quarter, Murphy received approval from the Comisión Nacional de Hidrocarburos (CNH) for the Deepwater Block 5 Exploration Plan. The approval is a key step in the process towards spudding the first exploration well on the block late in 2018.
4
Vietnam Exploration – Murphy secured all approvals of the farm-in terms for the Block 15-01/05 in the Cuu Long Basin, including assuming operatorship of the block at a 40 percent working interest. Murphy also progressed planning for the LDT-1X exploration well that is expected to spud in the fourth quarter.
PRODUCTION AND CAPITAL EXPENDITURE GUIDANCE
Production for the third quarter 2018 is estimated to be in the range of 166,500 to 168,500 BOEPD. Third quarter guidance is below second quarter production primarily due to the annual turn-arounds at the non-operated offshore Canada fields and execution of capital projects in Malaysia. The temporary production loss of approximately 7,400 BOEPD in these areas is partially offset by increased production of approximately 3,900 BOEPD in North American onshore assets.
The company is increasing estimated full year 2018 production guidance to be in the range of 168,500 to 170,500 BOEPD. The mid-point for full year production guidance represents a 1,000 BOEPD increase from the previous annual guidance range. The increase is supported by year-over-year production growth of eight percent in Murphy’s North American onshore assets.
Full year capital expenditure guidance is being increased by six percent from $1.114 billion to $1.179 billion. Approximately $55 million of the additional capital is being allocated to Onshore Canada, primarily in the Kaybob Duvernay to drill eight and bring four additional wells online and build the required facilities and road work for future wells. The remainder is being allocated to further evaluate the successful Samurai-2 appraisal well. Details for production can be found in the attached schedules.
CONFERENCE CALL AND WEBCAST SCHEDULED FOR AUGUST 9, 2018
Murphy will host a conference call to discuss second quarter 2018 financial and operating results on Thursday, August 9, 2018, at 11:00 a.m. ET. The call can be accessed either via the Internet through the Investor Relations section of Murphy Oil’s website at http://ir.murphyoilcorp.com or via the telephone by dialing toll free 1-888-886-7786, reservation number 37250021.
FINANCIAL DATA
Summary financial data and operating statistics for second quarter 2018, with comparisons to the same period from the previous year, are contained in the following schedules. Additionally, a schedule indicating the impacts of items affecting comparability of results between periods and schedules comparing EBITDA and EBITDAX between periods are included with these schedules as well as guidance for the third quarter and full year 2018.
1Break-even natural gas price to achieve a 10 percent rate of return.
5
ABOUT MURPHY OIL CORPORATION
Murphy Oil Corporation is a global independent oil and natural gas exploration and production company. The company’s diverse resource base includes offshore production in Southeast Asia, Canada and Gulf of Mexico, as well as North America onshore plays in the Eagle Ford Shale, Kaybob Duvernay and Montney. Additional information can be found on the company’s website at http://www.murphyoilcorp.com.
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 or results, are subject to inherent risks and uncertainties. Factors that could cause one or more of these future events or results not to occur as implied by any forward-looking statement include, but are not limited to, increased volatility or deterioration in the level of crude oil and natural gas prices, 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, natural hazards impacting our operations, 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, and adverse developments in the U.S. or global capital markets, credit markets or economies in general. For further discussion of factors that could cause one or more of these future events or results not to occur as implied by any forward-looking statement, see “Risk Factors” in our most recent Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (SEC) and any subsequent Quarterly Report on Form 10-Q or Current Report on Form 8-K that we file, available from the SEC’s website and from Murphy Oil Corporation’s website at http://ir.murphyoilcorp.com. Murphy Oil Corporation undertakes no duty to publicly update or revise any forward-looking statements.
6
NON-GAAP FINANCIAL MEASURES
This news release contains certain non-GAAP financial measures that management believes are good 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, although 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.
Investor Contacts:
Kelly Whitley, kelly_whitley@murphyoilcorp.com, 281-675-9107
Amy Garbowicz, amy_garbowicz@murphyoilcorp.com, 281-675-9201
Emily McElroy, emily_mcelroy@murphyoilcorp.com, 870-864-6324
7
MURPHY OIL CORPORATION
SUMMARIZED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
(Thousands of dollars, except per share amounts)
|
Three Months Ended |
Six Months Ended |
||||||
|
June 30, |
June 30, |
||||||
|
2018 |
2017 1 |
2018 |
2017 1 |
||||
|
||||||||
Revenues |
||||||||
Revenue from sales to customers |
$ |
655,150 | 477,560 | 1,262,104 | 986,595 | |||
(Loss) gain on crude contracts |
(37,624) | 26,861 | (67,126) | 63,938 | ||||
Gain on sale of assets and other income |
668 | 3,858 | 8,821 | 134,386 | ||||
Total revenues |
618,194 | 508,279 | 1,203,799 | 1,184,919 | ||||
|
||||||||
Costs and expenses |
||||||||
Lease operating expenses |
136,589 | 111,179 | 273,085 | 233,321 | ||||
Severance and ad valorem taxes |
12,876 | 10,742 | 25,033 | 21,955 | ||||
Exploration expenses, including undeveloped lease amortization |
19,145 | 20,201 | 48,073 | 48,864 | ||||
Selling and general expenses |
57,800 | 52,809 | 109,217 | 102,774 | ||||
Depreciation, depletion and amortization |
237,997 | 234,992 | 468,730 | 471,146 | ||||
Accretion of asset retirement obligations |
11,028 | 10,428 | 20,942 | 20,984 | ||||
Other expense (benefit) |
659 | 6,377 | (10,389) | 8,534 | ||||
Total costs and expenses |
476,094 | 446,728 | 934,691 | 907,578 | ||||
Operating income from continuing operations |
142,100 | 61,551 | 269,108 | 277,341 | ||||
|
||||||||
Other income (loss) |
||||||||
Interest and other income (loss) |
(15,051) | (38,305) | 33 | (54,616) | ||||
Interest expense, net |
(44,723) | (45,145) | (89,772) | (89,742) | ||||
Total other loss |
(59,774) | (83,450) | (89,739) | (144,358) | ||||
|
||||||||
Income (loss) from continuing operations before income taxes |
82,326 | (21,899) | 179,369 | 132,983 | ||||
Income tax expense (benefit) |
36,410 | (4,545) | (35,237) | 92,842 | ||||
Income (loss) from continuing operations |
45,916 | (17,354) | 214,606 | 40,141 | ||||
Income (loss) from discontinued operations, net of income taxes |
(398) | (217) | (835) | 752 | ||||
|
||||||||
NET INCOME (LOSS) |
$ |
45,518 | (17,571) | 213,771 | 40,893 | |||
|
||||||||
INCOME (LOSS) PER COMMON SHARE – BASIC |
||||||||
Continuing operations |
$ |
0.26 | (0.10) | 1.25 | 0.23 | |||
Discontinued operations |
- |
- |
(0.01) | 0.01 | ||||
Net Income (Loss) |
$ |
0.26 | (0.10) | 1.24 | 0.24 | |||
|
||||||||
INCOME (LOSS) PER COMMON SHARE – DILUTED |
||||||||
Continuing operations |
$ |
0.26 | (0.10) | 1.23 | 0.23 | |||
Discontinued operations |
- |
- |
(0.01) | 0.01 | ||||
Net Income (Loss) |
$ |
0.26 | (0.10) | 1.22 | 0.24 | |||
|
||||||||
Cash dividends per Common share |
0.25 | 0.25 | 0.50 | 0.50 | ||||
|
||||||||
Average Common shares outstanding (thousands) |
||||||||
Basic |
173,043 | 172,558 | 172,907 | 172,482 | ||||
Diluted |
173,983 | 172,558 | 174,927 | 173,017 |
1 Reclassified to conform to current presentation.
8
MURPHY OIL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
(Thousands of dollars)
|
Three Months Ended |
Six Months Ended |
|||||||
|
June 30, |
June 30, |
|||||||
|
2018 |
2017 |
2018 |
2017 |
|||||
Operating Activities |
|||||||||
Net income (loss) |
$ |
45,518 | (17,571) | 213,771 | 40,893 | ||||
Adjustments to reconcile net income (loss) to net cash provided by continuing operations activities: |
|||||||||
Loss (Income) from discontinued operations |
398 | 217 | 835 | (752) | |||||
Depreciation, depletion and amortization |
237,997 | 234,992 | 468,730 | 471,146 | |||||
Dry hole costs (credits) |
(2) | (1,000) | (11) | 1,904 | |||||
Amortization of undeveloped leases |
9,606 | 10,349 | 22,774 | 20,306 | |||||
Accretion of asset retirement obligations |
11,028 | 10,428 | 20,942 | 20,984 | |||||
Deferred income tax (benefit) charge |
(10,569) | (25,403) | (156,489) | 33,130 | |||||
Pretax (gain) loss from disposition of assets |
(221) | 1,334 | 118 | (130,648) | |||||
Net decrease in noncash operating working capital |
43,886 | (837) | 85,440 | 42,581 | |||||
Other operating activities, net |
8,384 | 73,440 | (31,564) | 91,918 | |||||
Net cash provided by continuing operations activities |
346,025 | 285,949 | 624,546 | 591,462 | |||||
|
|||||||||
Investing Activities |
|||||||||
Property additions and dry hole costs |
(341,243) | (220,023) | (615,144) | (431,654) | |||||
Proceeds from sales of property, plant and equipment |
363 | 206 | 623 | 64,303 | |||||
Purchases of investment securities 1 |
– |
– |
– |
(212,661) | |||||
Proceeds from maturity of investment securities 1 |
– |
170,983 |
– |
284,193 | |||||
Net cash required by investing activities |
(340,880) | (48,834) | (614,521) | (295,819) | |||||
|
|||||||||
Financing Activities |
|||||||||
Capital lease obligation payments |
(2,244) | (2,323) | (4,648) | (11,983) | |||||
Withholding tax on stock-based incentive awards |
(280) | (1,273) | (6,922) | (7,081) | |||||
Cash dividends paid |
(43,259) | (43,142) | (86,517) | (86,278) | |||||
Net cash required by financing activities |
(45,783) | (46,738) | (98,087) | (105,342) | |||||
|
|||||||||
Effect of exchange rate changes on cash and cash equivalents |
3,331 | (7,743) | 24,382 | (4,611) | |||||
Net increase (decrease) in cash and cash equivalents |
(37,307) | 182,634 | (63,680) | 185,690 | |||||
Cash and cash equivalents at beginning of period |
938,615 | 875,853 | 964,988 | 872,797 | |||||
Cash and cash equivalents at end of period |
$ |
901,308 | 1,058,487 | 901,308 | 1,058,487 |
1 Investments are Canadian government securities with maturities greater than 90 days at the date of acquisition.
9
MURPHY OIL CORPORATION
SCHEDULE OF ADJUSTED INCOME (LOSS)
(unaudited)
(Millions of dollars, except per share amounts)
|
Three Months Ended |
Six Months Ended |
||||||
|
June 30, |
June 30, |
||||||
|
2018 |
2017 |
2018 |
2017 |
||||
Net income (loss) |
$ |
45.5 | (17.6) | 213.8 | 40.9 | |||
Discontinued operations loss (income) |
0.4 | 0.2 | 0.8 | (0.8) | ||||
Income (loss) from continuing operations |
45.9 | (17.4) | 214.6 | 40.1 | ||||
Adjustments: |
||||||||
Mark-to-market (gain) loss on crude oil derivative contracts |
10.1 | (14.7) | 21.4 | (40.7) | ||||
Foreign exchange losses (gains) |
7.1 | 31.1 | (4.8) | 42.7 | ||||
Impact of tax reform |
– |
– |
(120.0) |
– |
||||
Seal insurance proceeds |
– |
– |
(8.2) |
– |
||||
Deferred tax on undistributed foreign earnings |
– |
5.8 |
– |
60.4 | ||||
Tax benefits on investments in foreign areas |
– |
(21.1) |
– |
(32.9) | ||||
Gain on sale of assets |
– |
– |
– |
(96.0) | ||||
Oil Insurance Limited dividends |
– |
(2.8) |
– |
(2.8) | ||||
Total adjustments after taxes |
17.2 | (1.7) | (111.6) | (69.3) | ||||
Adjusted income (loss) |
$ |
63.1 | (19.1) | 103.0 | (29.2) | |||
|
||||||||
Adjusted income (loss) per diluted share |
$ |
0.36 | (0.11) | 0.59 | (0.17) |
Non-GAAP Financial Measures
Presented above is a reconciliation of Net income(loss) to Adjusted income (loss). Adjusted income (loss) 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 income (loss) is a non-GAAP financial measure and should not be considered a substitute for Net income (loss) as determined in accordance with accounting principles generally accepted in the United States of America.
Note:Amounts shown above as reconciling items between Net income (loss) and Adjusted income (loss) are presented net of applicable income taxes based on the estimated statutory rate in the applicable tax jurisdiction. The pretax and income tax impacts for adjustments shown above are as follows by area of operations.
|
Three Months Ended |
Six Months Ended |
||||||||||
|
June 30, 2018 |
June 30, 2018 |
||||||||||
|
Pretax |
Tax |
Net |
Pretax |
Tax |
Net |
||||||
Exploration & Production: |
||||||||||||
Canada |
– |
– |
– |
(11.3) | 3.1 | (8.2) | ||||||
Other International |
– |
– |
– |
– |
– |
– |
||||||
Total E&P |
– |
– |
– |
(11.3) | 3.1 | (8.2) | ||||||
Corporate 1: |
24.7 | (7.5) | 17.2 | 22.5 | (125.9) | (103.4) | ||||||
Total adjustments |
$ |
24.7 | (7.5) | 17.2 | 11.2 | (122.8) | (111.6) |
1 In 2018, the Company reported realized and unrealized gains and losses on crude oil contracts in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company. The 2017 amounts have been reclassified from the Exploration and Production business for comparable disclosure.
10
MURPHY OIL CORPORATION
SCHEDULE OF EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION
AND AMORTIZATION (EBITDA) AND EXPLORATION EXPENSES (EBITDAX)
(unaudited)
(Millions of dollars, except per barrel of oil equivalents sold)
|
Three Months Ended |
Six Months Ended |
||||||
|
June 30, |
June 30, |
||||||
|
2018 |
2017 |
2018 |
2017 |
||||
Net income (loss) (GAAP) |
$ |
45.5 | (17.6) | 213.8 | 40.9 | |||
Discontinued operations loss (income) |
0.4 | 0.2 | 0.8 | (0.8) | ||||
Income tax expense (benefit) |
36.4 | (4.5) | (35.2) | 92.8 | ||||
Interest expense, net |
44.7 | 45.1 | 89.8 | 89.7 | ||||
Depreciation, depletion and amortization expense |
238.0 | 235.0 | 468.7 | 471.1 | ||||
EBITDA (Non-GAAP) 1 |
$ |
365.0 | 258.2 | 737.9 | 693.7 | |||
|
||||||||
Exploration expenses |
19.2 | 20.2 | 48.1 | 48.9 | ||||
EBITDAX (Non-GAAP) 1 |
$ |
384.2 | 278.4 | 786.0 | 742.6 | |||
|
||||||||
Total barrels of oil equivalents sold (thousands of barrels) |
15,532.0 | 14,578.5 | 30,575.8 | 29,335.9 | ||||
|
||||||||
EBITDA per barrel of oil equivalents sold |
$ |
23.50 | 17.71 | 24.13 | 23.65 | |||
|
||||||||
EBITDAX per barrel of oil equivalents sold |
$ |
24.74 | 19.10 | 25.71 | 25.31 |
1 Certain pretax items that increase (decrease) EBITDA and EBITDAX above include:
|
Three Months Ended |
Six Months Ended |
||||||
|
June 30, |
June 30, |
||||||
|
2018 |
2017 |
2018 |
2017 |
||||
Gain (loss) on foreign exchange 2 |
$ |
(12.2) | (35.9) | 4.4 | (49.2) | |||
Mark-to-market gain (loss) on crude oil derivative contracts |
(12.7) | 22.6 | (27.1) | 62.6 | ||||
Gain (loss) on sale of assets 3 |
0.2 | (1.3) | (0.1) | 130.6 | ||||
Accretion of asset retirement obligations |
(11.0) | (10.4) | (20.9) | (21.0) | ||||
|
$ |
(35.7) | (25.0) | (43.7) | 123.0 |
2 Gain (loss) on foreign exchange principally relates to the revaluation of Malaysian Ringgit monetary assets and liabilities. In 2017 foreign exchange also includes revaluation of intercompany loans (settled in the first quarter of 2018).
3 Gain (loss) on sale of assets in the six months ended June 30, 2017 primarily consists of a pretax gain of $132.4 million related to the sale of the Seal heavy oil asset in Canada.
Non-GAAP Financial Measures
Presented above is a reconciliation of Net income (loss) to Earnings before interest, taxes, depreciation and amortization (EBITDA) and Earnings before interest, taxes, depreciation, amortization, and exploration expenses (EBITDAX). Management believes EBITDA and 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. EBITDA and EBITDAX are non-GAAP financial measures and should not be considered a substitute for Net income (loss) or Cash provided by operating activities as determined in accordance with accounting principles generally accepted in the United States of America.
Presented above is EBITDA per barrel of oil equivalents sold and EBITDAX per barrel of oil equivalents sold. Management believes EBITDA per barrel of oil equivalents sold and EBITDAX per barrel of oil equivalents sold are important information because they are used by management to evaluate the Company’s profitability of one barrel of oil equivalent sold in that period. EBITDA per barrel of oil equivalent sold and EBITDAX per barrel of oil equivalent sold are non-GAAP financial metrics.
11
MURPHY OIL CORPORATION
FUNCTIONAL RESULTS OF OPERATIONS (unaudited)
(Millions of dollars)
|
Three Months Ended June 30, 2018 |
Three Months Ended June 30, 2017 |
|||||||
|
Revenues |
Income |
Revenues |
Income |
|||||
Exploration and production |
|||||||||
United States 1 |
$ |
318.8 | 72.6 | 212.5 | (9.6) | ||||
Canada |
108.4 | 9.7 | 88.2 | 5.2 | |||||
Malaysia |
228.6 | 83.9 | 176.5 | 47.7 | |||||
Other |
– |
(15.0) |
– |
7.2 | |||||
Total exploration and production |
655.8 | 151.2 | 477.2 | 50.5 | |||||
Corporate 1 |
(37.6) | (105.3) | 31.1 | (67.9) | |||||
Revenue/income from continuing operations |
618.2 | 45.9 | 508.3 | (17.4) | |||||
Discontinued operations, net of tax |
– |
(0.4) |
– |
(0.2) | |||||
Total revenues/net income (loss) |
$ |
618.2 | 45.5 | 508.3 | (17.6) | ||||
|
|||||||||
|
|||||||||
|
|||||||||
|
Six Months Ended June 30, 2018 |
Six Months Ended June 30, 2017 |
|||||||
|
Revenues |
Income |
Revenues |
Income |
|||||
Exploration and production |
|||||||||
United States |
$ |
596.9 | 108.7 | 436.7 | (10.6) | ||||
Canada 2 |
226.7 | 34.3 | 306.1 | 105.8 | |||||
Malaysia |
439.5 | 154.3 | 373.9 | 106.3 | |||||
Other |
– |
(30.5) |
– |
0.1 | |||||
Total exploration and production |
1,263.1 | 266.8 | 1,116.7 | 201.6 | |||||
Corporate 3 |
(59.3) | (52.2) | 68.2 | (161.5) | |||||
Revenue/income from continuing operations |
1,203.8 | 214.6 | 1,184.9 | 40.1 | |||||
Discontinued operations, net of tax |
– |
(0.8) |
– |
0.8 | |||||
Total revenues/net income |
$ |
1,203.8 | 213.8 | 1,184.9 | 40.9 |
1 In 2018, the Company reported realized and unrealized gains and losses on crude oil contracts in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company. The 2017 amounts have been reclassified from the U.S. Exploration and production business to reflect comparable disclosure. Realized and unrealized gains (losses) of ($37.6) million and $26.9 million are included in the Corporate segment for the three months ended June 30, 2018 and 2017, respectively. Realized and unrealized gains (losses) of ($67.1) million and $63.9 million are included in the Corporate segment for the six months ended June 30, 2018 and 2017, respectively. Corporate segment loss for the three-month periods ended June 30, 2018 and 2017 included foreign exchange losses of $12.6 million and $35.6 million, respectively. Corporate segment loss for the six-month periods ended June 30, 2018 and 2017 included foreign exchange gains of $2.8 million and $51.7 million, respectively.
2 2017 revenue includes a pretax gain of $132.4 million ($96.0 million after-tax) related to the sale of the Seal heavy oil asset in Canada.
3 Income for the six-month period ended June 30, 2018 included a credit to income tax expense of $120.0 million related to an IRS interpretation of the Tax Cuts and Jobs Act.
12
MURPHY OIL CORPORATION
OIL AND GAS OPERATING RESULTS (unaudited)
THREE MONTHS ENDED JUNE 30, 2018 AND 2017
|
||||||
|
||||||
|
United |
|||||
(Millions of dollars) |
States 1 |
Canada |
Malaysia |
Other |
Total |
|
Three Months Ended June 30, 2018 |
||||||
Oil and gas sales and other revenues |
$ |
318.8 | 108.4 | 228.6 |
– |
655.8 |
Lease operating expenses |
52.0 | 29.2 | 55.4 |
– |
136.6 | |
Severance and ad valorem taxes |
12.7 | 0.2 |
– |
– |
12.9 | |
Depreciation, depletion and amortization |
128.3 | 56.8 | 49.8 | 0.7 | 235.6 | |
Accretion of asset retirement obligations |
4.5 | 1.9 | 4.6 |
– |
11.0 | |
Exploration expenses |
||||||
Geological and geophysical |
0.2 |
– |
0.3 | 0.7 | 1.2 | |
Other exploration |
2.4 |
– |
– |
5.9 | 8.3 | |
|
2.6 |
– |
0.3 | 6.6 | 9.5 | |
Undeveloped lease amortization |
8.7 | 0.2 |
– |
0.7 | 9.6 | |
Total exploration expenses |
11.3 | 0.2 | 0.3 | 7.3 | 19.1 | |
Selling and general expenses |
10.5 | 6.6 | 2.0 | 5.9 | 25.0 | |
Other |
6.9 | 0.3 | (0.1) | 1.1 | 8.2 | |
Results of operations before taxes |
92.6 | 13.2 | 116.6 | (15.0) | 207.4 | |
Income tax provisions |
20.0 | 3.5 | 32.7 |
– |
56.2 | |
Results of operations (excluding |
$ |
72.6 | 9.7 | 83.9 | (15.0) | 151.2 |
|
||||||
Three Months Ended June 30, 2017 |
||||||
Oil and gas sales and other revenues |
$ |
212.5 | 88.2 | 176.5 |
– |
477.2 |
Lease operating expenses |
44.3 | 25.5 | 41.4 |
– |
111.2 | |
Severance and ad valorem taxes |
10.4 | 0.3 |
– |
– |
10.7 | |
Depreciation, depletion and amortization |
135.5 | 46.0 | 48.3 | 1.0 | 230.8 | |
Accretion of asset retirement obligations |
4.2 | 1.9 | 4.3 |
– |
10.4 | |
Exploration expenses |
||||||
Dry holes |
(1.0) |
– |
– |
– |
(1.0) | |
Geological and geophysical |
0.6 |
– |
– |
0.1 | 0.7 | |
Other exploration |
2.0 | 0.1 |
– |
8.1 | 10.2 | |
|
1.6 | 0.1 |
– |
8.2 | 9.9 | |
Undeveloped lease amortization |
10.2 | 0.1 |
– |
– |
10.3 | |
Total exploration expenses |
11.8 | 0.2 |
– |
8.2 | 20.2 | |
Selling and general expenses |
10.1 | 6.4 | 3.2 | 5.0 | 24.7 | |
Other |
10.1 | 0.6 | 2.9 |
– |
13.6 | |
Results of operations before taxes |
(13.9) | 7.3 | 76.4 | (14.2) | 55.6 | |
Income tax provisions (benefits) |
(4.3) | 2.1 | 28.7 | (21.4) | 5.1 | |
Results of operations (excluding |
$ |
(9.6) | 5.2 | 47.7 | 7.2 | 50.5 |
1 In 2018, the Company reported realized and unrealized gains and losses on crude oil contracts in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company. The 2017 amounts have been reclassified from the Exploration and Production business for comparable disclosure.
13
MURPHY OIL CORPORATION
OIL AND GAS OPERATING RESULTS (unaudited)
SIX MONTHS ENDED JUNE 30, 2018 AND 2017
|
||||||
|
||||||
|
||||||
|
||||||
|
||||||
|
United |
|||||
(Millions of dollars) |
States 1 |
Canada 2 |
Malaysia |
Other |
Total |
|
Six Months Ended June 30, 2018 |
||||||
Oil and gas sales and other revenues |
$ |
596.9 | 226.7 | 439.5 |
– |
1,263.1 |
Lease operating expenses |
110.5 | 59.5 | 103.1 |
– |
273.1 | |
Severance and ad valorem taxes |
24.5 | 0.5 |
– |
– |
25.0 | |
Depreciation, depletion and amortization |
249.9 | 112.5 | 97.5 | 1.5 | 461.4 | |
Accretion of asset retirement obligations |
8.9 | 3.9 | 8.1 |
– |
20.9 | |
Exploration expenses |
||||||
Geological and geophysical |
6.2 |
– |
0.5 | 3.6 | 10.3 | |
Other exploration |
3.6 | 0.1 |
– |
11.3 | 15.0 | |
|
9.8 | 0.1 | 0.5 | 14.9 | 25.3 | |
Undeveloped lease amortization |
21.4 | 0.4 |
– |
1.0 | 22.8 | |
Total exploration expenses |
31.2 | 0.5 | 0.5 | 15.9 | 48.1 | |
Selling and general expenses |
24.9 | 14.3 | 4.8 | 11.9 | 55.9 | |
Other |
7.7 | (11.4) | (1.3) | 1.0 | (4.0) | |
Results of operations before taxes |
139.3 | 46.9 | 226.8 | (30.3) | 382.7 | |
Income tax provisions (benefits) |
30.6 | 12.6 | 72.5 | 0.2 | 115.9 | |
Results of operations (excluding |
$ |
108.7 | 34.3 | 154.3 | (30.5) | 266.8 |
|
||||||
Six Months Ended June 30, 2017 |
||||||
Oil and gas sales and other revenues |
$ |
436.7 | 306.1 | 373.9 |
– |
1,116.7 |
Lease operating expenses |
92.2 | 48.1 | 93.0 |
– |
233.3 | |
Severance and ad valorem taxes |
21.1 | 0.9 |
– |
– |
22.0 | |
Depreciation, depletion and amortization |
273.8 | 90.5 | 96.2 | 1.9 | 462.4 | |
Accretion of asset retirement obligations |
8.4 | 3.9 | 8.7 |
– |
21.0 | |
Exploration expenses |
||||||
Dry holes |
(1.3) |
– |
3.2 |
– |
1.9 | |
Geological and geophysical |
0.9 | 0.1 |
– |
4.6 | 5.6 | |
Other exploration |
4.0 | 0.1 |
– |
17.0 | 21.1 | |
|
3.6 | 0.2 | 3.2 | 21.6 | 28.6 | |
Undeveloped lease amortization |
19.0 | 1.3 |
– |
– |
20.3 | |
Total exploration expenses |
22.6 | 1.5 | 3.2 | 21.6 | 48.9 | |
Selling and general expenses |
25.6 | 13.6 | 5.5 | 9.9 | 54.6 | |
Other |
7.3 | 0.6 | 8.0 |
– |
15.9 | |
Results of operations before taxes |
(14.3) | 147.0 | 159.3 | (33.4) | 258.6 | |
Income tax provisions (benefits) |
(3.7) | 41.2 | 53.0 | (33.5) | 57.0 | |
Results of operations (excluding |
$ |
(10.6) | 105.8 | 106.3 | 0.1 | 201.6 |
1 In 2018, the Company reported realized and unrealized gains and losses on crude oil contracts in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company. The 2017 amounts have been reclassified from the Exploration and Production business for comparable disclosure.
2 2017 revenue includes a pretax gain of $132.4 million related to the sale of Seal heavy oil assets in Canada.
14
MURPHY OIL CORPORATION
PRODUCTION-RELATED EXPENSES
(unaudited)
(Dollars per barrel of oil equivalents sold)
|
Three Months Ended |
Six Months Ended |
||||||
|
June 30, |
June 30, |
||||||
|
2018 |
2017 |
2018 |
2017 |
||||
|
||||||||
United States – Eagle Ford Shale |
||||||||
Lease operating expense |
$ |
8.09 | 7.95 | 8.22 | 7.92 | |||
Severance and ad valorem taxes |
3.15 | 2.49 | 3.08 | 2.53 | ||||
Depreciation, depletion and amortization (DD&A) expense |
24.50 | 25.47 | 24.67 | 25.90 | ||||
|
||||||||
United States – Gulf of Mexico |
||||||||
Lease operating expense |
$ |
11.02 | 8.60 | 14.10 | 9.78 | |||
DD&A expense |
16.86 | 22.60 | 17.08 | 21.61 | ||||
|
||||||||
Canada – Onshore |
||||||||
Lease operating expense |
$ |
4.92 | 4.93 | 4.88 | 4.91 | |||
Severance and ad valorem taxes |
0.03 | 0.08 | 0.06 | 0.10 | ||||
DD&A expense |
10.55 | 9.87 | 10.36 | 9.94 | ||||
|
||||||||
Canada – Offshore |
||||||||
Lease operating expense |
$ |
9.94 | 9.09 | 10.50 | 8.39 | |||
DD&A expense |
12.57 | 12.03 | 13.06 | 12.68 | ||||
|
||||||||
Malaysia – Sarawak |
||||||||
Lease operating expense |
$ |
9.42 | 4.85 | 8.41 | 5.59 | |||
DD&A expense |
9.01 | 8.02 | 8.71 | 7.90 | ||||
|
||||||||
Malaysia – Block K |
||||||||
Lease operating expense |
$ |
17.32 | 16.37 | 16.73 | 16.59 | |||
DD&A expense |
14.61 | 14.76 | 14.51 | 13.56 | ||||
|
||||||||
Total oil and gas operations |
||||||||
Lease operating expense |
$ |
8.80 | 7.63 | 8.93 | 7.95 | |||
Severance and ad valorem taxes |
0.83 | 0.74 | 0.82 | 0.75 | ||||
DD&A expense |
15.17 | 15.82 | 15.09 | 15.77 | ||||
|
15
MURPHY OIL CORPORATION
OTHER FINANCIAL DATA
(unaudited)
(Millions of dollars)
|
Three Months Ended |
Six Months Ended |
|||||||
|
June 30, |
June 30, |
|||||||
|
2018 |
2017 |
2018 |
2017 |
|||||
Capital expenditures |
|||||||||
Exploration and production |
|||||||||
United States |
$ |
178.9 | 124.3 | 326.4 | 222.7 | ||||
Canada |
83.3 | 47.8 | 202.3 | 136.0 | |||||
Malaysia |
25.4 | 9.3 | 44.5 | 11.1 | |||||
Other |
8.0 | 16.1 | 17.7 | 41.4 | |||||
Total |
295.6 | 197.5 | 590.9 | 411.2 | |||||
|
|||||||||
Corporate |
5.1 | 3.0 | 10.2 | 3.8 | |||||
Total capital expenditures |
300.7 | 200.5 | 601.1 | 415.0 | |||||
|
|||||||||
Charged to exploration expenses 1 |
|||||||||
United States |
2.6 | 1.6 | 9.8 | 3.6 | |||||
Canada |
– |
0.1 | 0.1 | 0.2 | |||||
Malaysia |
0.3 |
– |
0.5 | 3.2 | |||||
Other |
6.6 | 8.2 | 14.9 | 21.6 | |||||
Total charged to exploration expenses |
9.5 | 9.9 | 25.3 | 28.6 | |||||
|
|||||||||
Total capitalized |
$ |
291.2 | 190.6 | 575.8 | 386.4 | ||||
|
1 Excludes amortization of undeveloped leases of $9.6 million and $10.3 million for the three months ended June 30, 2018 and 2017,
respectively, and $22.8 million and $20.3 million for the six months ended June 30, 2018 and 2017, respectively.
16
|
|||||
MURPHY OIL CORPORATION |
|||||
CONDENSED BALANCE SHEETS (unaudited) |
|||||
(Millions of dollars) |
|||||
|
|||||
|
June 30, 2018 |
December 31, 2017 |
|||
|
|||||
Assets |
|||||
Cash and cash equivalents |
$ |
901.3 | 965.0 | ||
Other current assets |
414.0 | 406.6 | |||
Property, plant and equipment – net |
8,208.1 | 8,220.0 | |||
Other long-term assets |
422.0 | 269.3 | |||
Total assets |
$ |
9,945.4 | 9,860.9 | ||
|
|||||
Liabilities and Stockholders' Equity |
|||||
Current maturities of long-term debt |
$ |
9.7 | 9.9 | ||
Other current liabilities |
893.9 | 824.3 | |||
Long-term debt 1 |
2,897.3 | 2,906.5 | |||
Other long-term liabilities |
1,472.9 | 1,500.0 | |||
Total stockholders' equity |
4,671.6 | 4,620.2 | |||
Total liabilities and stockholders' equity |
$ |
9,945.4 | 9,860.9 |
1 Includes a capital lease on production equipment of $122.9 million at June 30, 2018 and $134.0 million at December 31, 2017.
17
MURPHY OIL CORPORATION
STATISTICAL SUMMARY
(unaudited)
|
Three Months Ended |
Six Months Ended |
|||||
|
June 30, |
June 30, |
|||||
|
2018 |
2017 |
2018 |
2017 |
|||
Net crude oil and condensate produced – barrels per day |
90,067 | 89,033 | 89,303 | 92,300 | |||
United States – Eagle Ford Shale |
31,936 | 33,195 | 31,630 | 33,397 | |||
– Gulf of Mexico |
15,365 | 11,329 | 14,113 | 11,844 | |||
Canada – Onshore |
5,254 | 3,051 | 4,809 | 2,470 | |||
– Offshore |
7,982 | 8,199 | 8,085 | 9,053 | |||
– Heavy 1 |
– |
– |
– |
303 | |||
Malaysia – Sarawak |
11,354 | 13,176 | 12,103 | 13,346 | |||
– Block K |
17,596 | 20,083 | 17,981 | 21,887 | |||
Brunei |
580 |
– |
582 |
– |
|||
|
|||||||
Net crude oil and condensate sold – barrels per day |
89,995 | 86,851 | 88,838 | 88,361 | |||
United States – Eagle Ford Shale |
31,936 | 33,195 | 31,630 | 33,397 | |||
– Gulf of Mexico |
15,365 | 11,329 | 14,113 | 11,844 | |||
Canada – Onshore |
5,254 | 3,051 | 4,809 | 2,470 | |||
– Offshore |
7,333 | 8,938 | 8,255 | 8,463 | |||
– Heavy 1 |
– |
– |
– |
303 | |||
Malaysia – Sarawak |
13,491 | 13,495 | 13,407 | 13,486 | |||
– Block K |
16,616 | 16,843 | 16,624 | 18,398 | |||
|
|||||||
Net natural gas liquids produced – barrels per day |
10,120 | 9,374 | 9,510 | 9,145 | |||
United States – Eagle Ford Shale |
6,824 | 6,921 | 6,772 | 6,884 | |||
– Gulf of Mexico |
1,391 | 880 | 1,114 | 996 | |||
Canada – Onshore |
1,033 | 457 | 959 | 359 | |||
Malaysia – Sarawak |
872 | 1,116 | 665 | 906 | |||
Net natural gas liquids sold – barrels per day |
9,880 | 8,902 | 9,643 | 9,140 | |||
United States – Eagle Ford Shale |
6,824 | 6,921 | 6,772 | 6,884 | |||
– Gulf of Mexico |
1,391 | 880 | 1,114 | 996 | |||
Canada – Onshore |
1,033 | 457 | 959 | 359 | |||
Malaysia – Sarawak |
632 | 644 | 798 | 901 | |||
|
|||||||
Net natural gas sold – thousands of cubic feet per day |
424,836 | 386,700 | 422,673 | 387,457 | |||
United States – Eagle Ford Shale |
32,679 | 34,835 | 31,894 | 34,583 | |||
– Gulf of Mexico |
14,284 | 11,625 | 13,548 | 11,868 | |||
Canada – Onshore |
264,748 | 220,171 | 263,036 | 218,641 | |||
Malaysia – Sarawak |
105,199 | 112,993 | 105,932 | 114,767 | |||
– Block K |
7,926 | 7,076 | 8,263 | 7,598 | |||
|
|||||||
Total net hydrocarbons produced – equivalent barrels per day 2 |
170,993 | 162,857 | 169,259 | 166,021 | |||
Total net hydrocarbons sold – equivalent barrels per day 2 |
170,681 | 160,203 | 168,927 | 162,077 | |||
|
|||||||
|
1 The Company sold the Seal area heavy oil field in January 2017.
2 Natural gas converted on an energy equivalent basis of 6:1.
18
MURPHY OIL CORPORATION
STATISTICAL SUMMARY (Continued)
(unaudited)
|
Three Months Ended |
Six Months Ended |
|||||||
|
June 30, |
June 30, |
|||||||
|
2018 |
2017 |
2018 |
2017 |
|||||
Weighted average Exploration and Production sales prices |
|||||||||
Crude oil and condensate – dollars per barrel |
|||||||||
United States 1 – Eagle Ford Shale |
$ |
68.14 | 47.42 |
$ |
66.24 | 48.44 | |||
– Gulf of Mexico |
68.11 | 46.65 | 65.81 | 47.73 | |||||
Canada 2 – Onshore |
59.45 | 42.04 | 57.12 | 41.43 | |||||
– Offshore |
72.40 | 47.78 | 68.69 | 49.54 | |||||
Malaysia – Sarawak 3 |
69.72 | 48.66 | 67.13 | 51.43 | |||||
– Block K 3 |
67.20 | 50.07 | 65.20 | 49.42 | |||||
|
|||||||||
Natural gas liquids – dollars per barrel |
|||||||||
United States – Eagle Ford Shale |
$ |
21.29 | 14.35 |
$ |
20.62 | 14.99 | |||
– Gulf of Mexico |
23.27 | 15.57 | 23.01 | 17.69 | |||||
Canada 2 – Onshore |
36.66 | 21.16 | 39.83 | 20.18 | |||||
Malaysia – Sarawak 3 |
69.61 | 57.34 | 70.57 | 52.40 | |||||
|
|||||||||
Natural gas – dollars per thousand cubic feet |
|||||||||
United States – Eagle Ford Shale |
$ |
2.11 | 2.49 |
$ |
2.25 | 2.38 | |||
– Gulf of Mexico |
2.18 | 2.74 | 2.36 | 2.62 | |||||
Canada 2 – Onshore |
1.17 | 1.89 | 1.42 | 1.97 | |||||
Malaysia – Sarawak 3 |
3.86 | 3.48 | 3.62 | 3.58 | |||||
– Block K 3 |
0.25 | 0.25 | 0.24 | 0.24 |
1 In 2018, the Company reported realized and unrealized gains and losses on crude oil contracts in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company. The 2017 amounts have been reclassified from the Exploration and Production business for comparable disclosure.
2 U.S. dollar equivalent.
3 Prices are net of payments under the terms of the respective production sharing contracts.
19
MURPHY OIL CORPORATION |
||||||||||||
COMMODITY HEDGE POSITIONS (unaudited) |
||||||||||||
AS OF JUNE 30, 2018 |
||||||||||||
|
||||||||||||
|
Volumes |
Price |
Remaining Period |
|||||||||
Area |
Commodity |
Type |
(Bbl/d) |
(USD/Bbl) |
Start Date |
End Date |
||||||
United States |
WTI |
Fixed price derivative swap 1 |
21,000 | $54.88 |
7/1/2018 |
12/31/2018 |
||||||
|
||||||||||||
|
Volumes |
Price |
Remaining Period |
|||||||||
Area |
Commodity |
Type |
(MMcf/d) |
(Mcf) |
Start Date |
End Date |
||||||
Montney |
Natural Gas |
Fixed price forward sales |
59 |
C$2.81 |
7/1/2018 |
12/31/2020 |
||||||
|
||||||||||||
|
||||||||||||
|
1 Realized and unrealized gains and losses on Fixed price derivatives swaps are reported in the Corporate segment to reflect how segments are currently evaluated, how resources are allocated and how risk is managed by the Company.
20
MURPHY OIL CORPORATION
THIRD QUARTER 2018 GUIDANCE
|
|||
|
Liquids |
Gas |
|
|
BOPD |
MCFD |
|
Production – net |
|||
U.S. – Eagle Ford Shale |
41,775 | 31,650 | |
– Gulf of Mexico |
15,625 | 14,100 | |
|
|||
Canada – Tupper Montney |
– |
234,500 | |
– Kaybob Duvernay and Placid Montney |
7,200 | 32,000 | |
– Offshore |
5,000 |
– |
|
Malaysia – Sarawak |
11,900 | 99,250 | |
– Block K / Brunei |
16,800 | 3,700 | |
|
|||
|
|||
Total net production (BOEPD) |
166,500 - 168,500 |
||
|
|||
Total net sales (BOEPD) |
164,000 - 166,000 |
||
|
|||
Realized oil prices (dollars per barrel): |
|||
Malaysia – Sarawak |
$61.70 | ||
– Block K |
$66.60 | ||
|
|||
Realized natural gas price ($ per MCF): |
|||
Malaysia – Sarawak |
$4.00 | ||
|
|||
Exploration expense ($ millions) |
$32 | ||
|
|||
|
|||
|
|||
FULL YEAR 2018 GUIDANCE |
|||
|
|||
Total production (BOEPD) |
168,500 to 170,500 |
||
|
|||
Capital expenditures ($ billions) |
$1.18 |
21