SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): November 7, 2018
MURPHY OIL CORPORATION
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware |
|
1-8590 |
|
71-0361522 |
(State or other jurisdiction of incorporation) |
|
(Commission File Number) |
|
(I.R.S. Employer Identification No.) |
|
|
|
|
|
|
|
|
|
|
|
||||
|
300 Peach Street |
|
|
||
P.O. Box 7000, El Dorado AR |
|
71730-7000 |
||
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code 870-862-6411
Not applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
[ ] |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
[ ] |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
[ ] |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
[ ] |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). Emerging growth company [ ]
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]
Item 2.02. Results of Operations and Financial Condition
The following information is furnished pursuant to Item 2.02, “Results of Operations and Financial Condition.”
On November 7, 2018, Murphy Oil Corporation issued a news release announcing its financial and operating results for the quarter ended September 30, 2018. The full text of this news release is attached hereto as Exhibit 99.1.
Item 9.01. Financial Statements and Exhibits
(d) |
Exhibits |
|
|
99.1 |
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
MURPHY OIL CORPORATION |
||||
|
||||
By: |
/s/ Christopher D. Hulse |
|||
|
Christopher D. Hulse |
|||
|
Vice President and Controller |
Date: November 7, 2018
Exhibit Index
Exhibit 99.1
MURPHY OIL CORPORATION ANNOUNCES THIRD QUARTER 2018 FINANCIAL AND OPERATING RESULTS
EL DORADO, Arkansas, November 7, 2018 – Murphy Oil Corporation (NYSE: MUR) today announced its financial and operating results for the third quarter ended September 30, 2018, including net income of $94 million, or $0.54 per diluted share. Third quarter highlights and recent announcements include:
Financial highlights for the third quarter include:
· |
Generated net income of $94 million, or $0.54 per diluted share |
· |
Achieved oil price realization of over $69 per barrel, which is the highest quarterly year-to-date realization |
· |
Realized EBITDA of over $28 per barrel of oil equivalent sold |
· |
Registered annualized year-to-date EBITDA to average capital employed of 21 percent |
· |
Returned 12 percent of operating cash flow to shareholders through long-standing dividend |
· |
Preserved balance sheet strength with approximately 30 percent net debt to total capital employed |
Operating highlights for the third quarter include:
· |
Produced 169 thousand barrels of oil equivalent per day, with 58 percent liquids |
· |
Delineated Samurai-2 sidetrack accumulation and confirmed the presence of high-quality reservoir sands leading to increased discovered resource |
In early October, announced the following:
· |
Entered into accretive oil-weighted Gulf of Mexico joint venture with Petrobras |
· |
Received upgrade to ‘BB+’ with a ‘Stable Outlook’ from Fitch Ratings |
· |
Amended Credit Agreement with less restrictive covenants |
THIRD QUARTER 2018 RESULTS
Murphy recorded net income of $94 million, or $0.54 per diluted share, for the third 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 $61 million, or $0.35 per diluted share. The adjusted income excludes the following after-tax items: an unrealized mark-to-market gain on crude oil derivative contracts of $21 million, proceeds from an Ecuador arbitration settlement of $21 million, a loss on foreign exchange of $18 million and a net gain of $9 million relating to the combination of Brunei working interest income in the Brunei portion of the Gumusut-Kakap Field, partially offset by an incremental redetermination expense related to the Malaysian portion thereof. There is no change to Murphy’s working interest in the quarter in the Gumusut-Kakap Field. The Ecuador arbitration settlement relates to a change in fiscal terms for a block previously owned by the company. Details for third quarter results can be found in the attached schedules.
1
Earnings before interest, taxes, depreciation and amortization (EBITDA) totaled $433 million, or $28.23 per barrel of oil equivalent (BOE) sold. Earnings before interest, taxes, depreciation, amortization and exploration expenses (EBITDAX) totaled $455 million, or $29.60 per BOE sold. Details for third quarter EBITDA and EBITDAX reconciliation can be found in the attached schedules.
In the third quarter 2018, the company produced 169 thousand barrels of oil equivalent per day (MBOEPD). Production exceeded the high end of guidance primarily driven by outperformance in the Tupper Montney onshore Canada, outperformance in Sarawak natural gas in Malaysia and higher than forecasted volumes due to a delay to late in the third quarter and extended into the fourth quarter for the scheduled turnaround in the non-operated Hibernia Field offshore Canada.
“Now with three-quarters of the year behind us, we continue to successfully implement our 2018 plan with third quarter production exceeding the high end of our guidance range. We continue to benefit from a diverse, oil-weighted portfolio that generates high cash flow per barrel metrics, driving over a 20 percent return on cash flow to capital employed. Our high price realizations, competitive cash returns, long-standing dividend policy and successful exploration program along with our recently announced accretive Gulf of Mexico joint venture will continue to reward our shareholders over the long-term,” stated Roger W. Jenkins, President and Chief Executive Officer.
FINANCIAL POSITION
As of September 30, 2018, the company had $2.8 billion of outstanding long-term, fixed-rate notes while maintaining $2.0 billion of liquidity. The fixed-rate notes have a weighted average maturity of 8.0 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 over 98 MBOEPD in the third quarter, a 15 percent increase year-over-year.
Eagle Ford Shale – Production in the quarter averaged 46 MBOEPD, with 88 percent liquids. As planned, the company brought nine operated wells online during the quarter, all in the Catarina area.
Tupper Montney – Natural gas production in the quarter averaged over 240 million cubic feet per day (MMCFD).
Kaybob Duvernay – During the quarter, the company achieved record production averaging 10 MBOEPD with 61 percent liquids. Murphy has increased production in this profitable play for six consecutive quarters. As planned, the company brought ten operated wells online across the Kaybob Duvernay acreage: a five well pad in Kaybob West, a three well pad in Kaybob North and a two well pad in Kaybob East. All these wells are performing at or above pre-drill estimates with average initial gross production rates over 30 days (IP30 rate) ranging from approximately 725 to over 1,200 barrels of oil equivalent per day (BOEPD). With these wells being brought online, the company has advanced the appraisal of the play, with the exception of the Two Creeks area, which is expected to occur next year.
“As part of our long-term strategy, we plan to continue increasing production, while spending within cash flow, across our North American onshore assets. In the Eagle Ford Shale, we are executing on our field development plan with over 1,800 locations remaining in our undrilled inventory. In the Kaybob Duvernay we are growing production and lowering costs, while adding a deep inventory of future quality locations and in the Tupper Montney, we are consistently achieving all our targets. From a cost perspective, I am especially pleased with the lease operating expense across our North American onshore business in the quarter, of just over $6 per barrel of oil equivalent,” commented Jenkins.
Global Offshore
The offshore business produced over 70 MBOEPD for the third quarter, with 71 percent liquids.
Malaysia & Brunei – Production in the quarter averaged 47 MBOEPD, with 61 percent liquids. Block K and Sarawak averaged 28 thousand barrels of liquids per day, while Sarawak natural gas production averaged 106 MMCFD. The Kikeh gas lift project was completed, successfully commissioned and tested in the quarter.
North America – Production in the quarter for the Gulf of Mexico and offshore Canada averaged 24 MBOEPD, with 90 percent liquids.
3
In the Gulf of Mexico, the company commenced installation of the Dalmatian subsea pump late in the third quarter. Subsequent to quarter end, the installation was completed. Currently, the project is delivering incremental production of 7,000 BOEPD (gross), with rates exceeding 11,000 BOEPD (gross), an increase of 250 percent from prior quarter production.
EXPLORATION
Gulf of Mexico Exploration – During the third quarter, Murphy continued drilling the Samurai-2 appraisal sidetrack (Green Canyon 476) of the previously announced Samurai-2 discovery well (Green Canyon 432). Total depth was reached in mid-October. The well successfully delineated the Samurai accumulation and confirmed the presence of high-quality reservoir sands and resources on the company’s Green Canyon Block 476. The sands encountered in the sidetrack are equivalent and hydrostatically connected to those announced in the Samurai-2 well. Following the logging of the sidetrack appraisal well, Murphy is increasing the previously announced discovered resource to approximately 90 million barrels of oil equivalent (MMBOE). At this time, Murphy and its partner are evaluating development plans for the Samurai discovery, as well as possible drilling plans for 2019.
Mexico Exploration – During the third quarter, Murphy submitted the drilling permit to the Comisión Nacional de Hidrocarburos (“CNH”) for the Deepwater Block 5 Exploration Plan. Following the CNH approval, the company plans to spud the exploration prospect in the first quarter of 2019.
Vietnam Exploration – Murphy expects to spud the LDT-1X well, in Block 15-01/05 in the Cuu Long Basin, in the first quarter of 2019.
On October 10, 2018, Murphy announced it entered into a definitive agreement to form a new joint venture company with Petrobras America Inc. (“PAI”), a subsidiary of Petrobras. The joint venture, which will be owned 80 percent by Murphy and 20 percent by PAI, will be comprised of all Gulf of Mexico producing assets from Murphy and PAI with Murphy overseeing the operations. The transaction has an effective date of October 1, 2018 and is expected to close by year end 2018. Murphy will pay cash consideration of $900 million to PAI, subject to normal closing adjustments. The company currently anticipates accounting for the PAI share of this transaction as a ‘non-controlling interest’ after closing.
In conjunction with the joint venture, the company entered into an amendment of its existing Credit Agreement. In addition to permitting the contribution of assets to the joint venture, the amendment, which will be fully effective upon the closing of the joint venture transaction, removes certain covenants and increases financial flexibility.
Also, subsequent to quarter end, Fitch Ratings upgraded Murphy’s debt rating to ‘BB+’ from ‘BB’ with a ‘Stable Outlook’.
4
“As we anticipated, the announcement of our joint venture formation with Petrobras has been well received. This transaction ties directly to our long-term strategy. The improvement in our bond rating is reflective of our increased high-value oil production growth, accretive cash flow and long-standing, strong balance sheet,” stated Jenkins.
PRODUCTION AND CAPITAL EXPENDITURE GUIDANCE
The company is maintaining full year 2018 production guidance to be in the range of 168,500 to 170,500 BOEPD. In addition, full year capital expenditures are being maintained at $1.18 billion. Production for the fourth quarter 2018 is estimated to be in the range of 167,000 to 169,000 BOEPD. Full year and fourth quarter production, as well as capital expenditures guidance excludes any impact from the previously announced Gulf of Mexico joint venture.
“Several recent events across many of our assets are affecting our fourth quarter production. The Gulf of Mexico was impacted by an active hurricane and tropical storm season early in the quarter. Malaysia was impacted by a series of mechanical issues affecting both operated and non-operated facilities. In offshore Canada, the turnaround in the non-operated Hibernia Field was extended into the fourth quarter. We have rectified these issues and have restored production to expected levels. Lastly, the Eagle Ford Shale is still being negatively impacted by excessive rains causing wide-spread flooding washing out roads to some of our key producing areas,” commented Jenkins. “Looking forward, we are eager to close our cash flow providing Gulf of Mexico transaction before year end, and then early in the new year provide our formal 2019 annual guidance. Directionally, we remain committed to our strategy of delivering free cash flow in addition to covering our dividend while growing oil-weighted production,” Jenkins added.
CONFERENCE CALL AND WEBCAST SCHEDULED FOR NOVEMBER 8, 2018
Murphy will host a conference call to discuss third quarter 2018 financial and operating results on Thursday, November 8, 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 10390401.
FINANCIAL DATA
Summary financial data and operating statistics for third 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 fourth quarter and full year 2018.
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 the 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.
RESERVES REPORTING TO THE SECURITIES AND EXCHANGE COMMISSION
The SEC requires oil and natural gas companies, in their filings with the SEC, to disclose proved reserves that a company has demonstrated by actual production or conclusive formation tests to be economically and legally producible under existing economic and operating conditions. We may use certain terms in this new release, such as “resource”, “gross resource”, “recoverable resource”, “recoverable oil”, “resource base”, “EUR”, or “estimated ultimate recovery” and similar terms that the SEC’s rules prohibit us from including in filings with the SEC. Investors are urged to consider closely the disclosures and risk factors in our most recent Annual Report on Form 10-K filed with the 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.
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
Bryan Arciero, bryan_arciero@murphyoilcorp.com, 832-319-5374
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 |
Nine Months Ended |
||||||
|
September 30, |
September 30, |
||||||
|
2018 |
2017 1 |
2018 |
2017 1 |
||||
|
||||||||
Revenues |
||||||||
Revenue from sales to customers |
$ |
659,806 | 511,192 | 1,921,910 | 1,498,093 | |||
(Loss) gain on crude contracts |
(2,223) | (13,573) | (69,349) | 50,365 | ||||
Gain on sale of assets and other income |
17,214 | 700 | 26,035 | 134,780 | ||||
Total revenues |
674,797 | 498,319 | 1,878,596 | 1,683,238 | ||||
|
||||||||
Costs and expenses |
||||||||
Lease operating expenses |
133,141 | 112,751 | 406,226 | 346,072 | ||||
Severance and ad valorem taxes |
15,067 | 10,816 | 40,100 | 32,771 | ||||
Exploration expenses, including undeveloped |
21,838 | 28,492 | 69,911 | 77,356 | ||||
Selling and general expenses |
64,107 | 51,374 | 173,324 | 155,438 | ||||
Depreciation, depletion and amortization |
241,833 | 243,636 | 710,563 | 714,782 | ||||
Accretion of asset retirement obligations |
11,099 | 10,654 | 32,041 | 31,638 | ||||
Redetermination expense |
11,332 |
- |
11,332 |
- |
||||
Other expense (benefit) |
(34,387) | 2,454 | (44,776) | 10,988 | ||||
Total costs and expenses |
464,030 | 460,177 | 1,398,721 | 1,369,045 | ||||
Operating income from continuing operations |
210,767 | 38,142 | 479,875 | 314,193 | ||||
|
||||||||
Other income (loss) |
||||||||
Interest and other income (loss) |
(19,478) | (53,019) | (19,445) | (106,345) | ||||
Interest expense, net |
(44,492) | (48,681) | (134,264) | (138,423) | ||||
Total other loss |
(63,970) | (101,700) | (153,709) | (244,768) | ||||
|
||||||||
Income (loss) from continuing operations before income taxes |
146,797 | (63,558) | 326,166 | 69,425 | ||||
Income tax expense (benefit) |
51,038 | 2,760 | 15,801 | 95,602 | ||||
Income (loss) from continuing operations |
95,759 | (66,318) | 310,365 | (26,177) | ||||
Income (loss) from discontinued operations, |
(1,815) | 425 | (2,650) | 1,177 | ||||
|
||||||||
NET INCOME (LOSS) |
$ |
93,944 | (65,893) | 307,715 | (25,000) | |||
|
||||||||
INCOME (LOSS) PER COMMON SHARE – BASIC |
||||||||
Continuing operations |
$ |
0.55 | (0.38) | 1.79 | (0.15) | |||
Discontinued operations |
(0.01) |
- |
(0.01) | 0.01 | ||||
Net Income (Loss) |
$ |
0.54 | (0.38) | 1.78 | (0.14) | |||
|
||||||||
INCOME (LOSS) PER COMMON SHARE – DILUTED |
||||||||
Continuing operations |
$ |
0.55 | (0.38) | 1.78 | (0.15) | |||
Discontinued operations |
(0.01) |
- |
(0.01) | 0.01 | ||||
Net Income (Loss) |
$ |
0.54 | (0.38) | 1.77 | (0.14) | |||
|
||||||||
Cash dividends per Common share |
0.25 | 0.25 | 0.75 | 0.75 | ||||
|
||||||||
Average Common shares outstanding (thousands) |
||||||||
Basic |
173,047 | 172,573 | 172,949 | 172,509 | ||||
Diluted |
174,175 | 172,573 | 174,202 | 172,509 |
1 Reclassified to conform to current presentation.
8
MURPHY OIL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
(Thousands of dollars)
|
Three Months Ended |
Nine Months Ended |
|||||||
|
September 30, |
September 30, |
|||||||
|
2018 |
2017 |
2018 |
2017 |
|||||
Operating Activities |
|||||||||
Net income (loss) |
$ |
93,944 | (65,893) | 307,715 | (25,000) | ||||
Adjustments to reconcile net income (loss) to net cash provided by continuing operations activities: |
|||||||||
Loss (Income) from discontinued operations |
1,815 | (425) | 2,650 | (1,177) | |||||
Depreciation, depletion and amortization |
241,833 | 243,636 | 710,563 | 714,782 | |||||
Dry hole costs (credits) |
4,537 | (3,043) | 4,526 | (1,139) | |||||
Amortization of undeveloped leases |
8,770 | 20,553 | 31,544 | 40,859 | |||||
Accretion of asset retirement obligations |
11,099 | 10,654 | 32,041 | 31,638 | |||||
Deferred income tax charge (benefit) |
17,734 | (36,697) | (138,755) | (3,567) | |||||
Pretax (gain) loss from sale of assets |
(124) | (117) | (6) | (130,765) | |||||
Net (increase) decrease in noncash operating working capital |
(87,990) | (41,511) | (2,550) | 1,070 | |||||
Other operating activities, net |
80,781 | 100,179 | 49,217 | 192,097 | |||||
Net cash provided by continuing operations activities |
372,399 | 227,336 | 996,945 | 818,798 | |||||
|
|||||||||
Investing Activities |
|||||||||
Property additions and dry hole costs |
(243,212) | (274,763) | (858,356) | (706,417) | |||||
Proceeds from sales of property, plant and equipment |
505 | 4,843 | 1,128 | 69,146 | |||||
Purchases of investment securities 1 |
– |
– |
– |
(212,661) | |||||
Proceeds from maturity of investment securities 1 |
– |
36,635 |
– |
320,828 | |||||
Net cash required by investing activities |
(242,707) | (233,285) | (857,228) | (529,104) | |||||
|
|||||||||
Financing Activities |
|||||||||
Borrowings of debt, net of issuance costs |
– |
541,772 |
– |
541,772 | |||||
Repayments of debt |
– |
(550,000) |
– |
(550,000) | |||||
Capital lease obligation payments |
(2,516) | (2,704) | (7,164) | (14,687) | |||||
Withholding tax on stock-based incentive awards |
– |
(70) | (6,922) | (7,151) | |||||
Cash dividends paid |
(43,263) | (43,143) | (129,780) | (129,421) | |||||
Net cash required by financing activities |
(45,779) | (54,145) | (143,866) | (159,487) | |||||
|
|||||||||
Effect of exchange rate changes on cash and cash equivalents |
(37,489) | (1,186) | (13,107) | (5,797) | |||||
Net increase (decrease) in cash and cash equivalents |
46,424 | (61,280) | (17,256) | 124,410 | |||||
Cash and cash equivalents at beginning of period |
901,308 | 1,058,487 | 964,988 | 872,797 | |||||
Cash and cash equivalents at end of period |
$ |
947,732 | 997,207 | 947,732 | 997,207 |
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 |
Nine Months Ended |
||||||
|
September 30, |
September 30, |
||||||
|
2018 |
2017 |
2018 |
2017 |
||||
Net income (loss) |
$ |
93.9 | (65.9) | 307.7 | (25.0) | |||
Discontinued operations loss (income) |
1.8 | (0.4) | 2.7 | (1.2) | ||||
Income from continuing operations |
95.7 | (66.3) | 310.4 | (26.2) | ||||
Adjustments: |
||||||||
Mark-to-market (gain) loss on crude oil derivative contracts |
(20.6) | 11.8 | 0.8 | (28.9) | ||||
Foreign exchange losses (gains) |
17.6 | 43.9 | 14.1 | 86.6 | ||||
Impact of tax reform |
– |
– |
(120.0) |
– |
||||
Seal insurance proceeds |
(7.0) |
– |
(15.2) |
– |
||||
Ecuador arbitration settlement |
(20.5) |
– |
(20.5) |
– |
||||
Brunei working interest income |
(16.0) |
– |
(16.0) |
– |
||||
Malaysia/ Brunei unitization/ redetermination expense |
7.0 |
– |
7.0 |
– |
||||
Write-off of previously suspended exploration wells |
4.5 |
– |
4.5 |
– |
||||
Deferred tax on undistributed foreign earnings |
– |
4.7 |
– |
65.2 | ||||
Tax benefits on investments in foreign areas |
– |
– |
– |
(32.9) | ||||
Gain on sale of assets |
– |
– |
– |
(96.0) | ||||
Oil Insurance Limited dividends |
– |
– |
– |
(2.8) | ||||
Total adjustments after taxes |
(35.0) | 60.4 | (145.3) | (8.8) | ||||
Adjusted income (loss) |
$ |
60.7 | (5.9) | 165.1 | (35.0) | |||
|
||||||||
Adjusted income (loss) per diluted share |
$ |
0.35 | (0.03) | 0.95 | (0.20) |
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 |
Nine Months Ended |
||||||||||
|
September 30, 2018 |
September 30, 2018 |
||||||||||
|
Pretax |
Tax |
Net |
Pretax |
Tax |
Net |
||||||
Exploration & Production: |
||||||||||||
Canada |
$ |
(9.7) | 2.7 | (7.0) | (21.0) | 5.8 | (15.2) | |||||
Malaysia |
11.3 | (4.3) | 7.0 | 11.3 | (4.3) | 7.0 | ||||||
Other International |
(11.5) |
– |
(11.5) | (11.5) |
– |
(11.5) | ||||||
Total E&P |
(9.9) | (1.6) | (11.5) | (21.2) | 1.5 | (19.7) | ||||||
Corporate 1: |
(34.1) | 10.6 | (23.5) | (11.6) | (114.0) | (125.6) | ||||||
Total adjustments |
$ |
(44.0) | 9.0 | (35.0) | (32.8) | (112.5) | (145.3) |
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 |
Nine Months Ended |
||||||
|
September 30, |
September 30, |
||||||
|
2018 |
2017 |
2018 |
2017 |
||||
Net income (loss) (GAAP) |
$ |
93.9 | (65.9) | 307.7 | (25.0) | |||
Discontinued operations loss (income) |
1.8 | (0.4) | 2.7 | (1.2) | ||||
Income tax expense (benefit) |
51.0 | 2.8 | 15.8 | 95.6 | ||||
Interest expense, net |
44.5 | 48.7 | 134.3 | 138.4 | ||||
Depreciation, depletion and amortization expense |
241.8 | 243.6 | 710.6 | 714.8 | ||||
EBITDA (Non-GAAP) |
$ |
433.0 | 228.8 | 1,171.1 | 922.6 | |||
Foreign exchange losses (gains) |
17.9 | 50.3 | 13.3 | 99.1 | ||||
Mark-to-market (gain) loss on crude oil derivative contracts |
(26.0) | 18.1 | 1.1 | (44.5) | ||||
Gain on sale of assets |
– |
– |
– |
(130.8) | ||||
Accretion of asset retirement obligations |
11.1 | 10.7 | 32.0 | 31.6 | ||||
Seal insurance proceeds |
(9.7) |
– |
(21.0) |
– |
||||
Ecuador arbitration settlement |
(26.0) |
– |
(26.0) |
– |
||||
Brunei working interest income |
(16.0) |
– |
(16.0) |
– |
||||
Malaysia/ Brunei unitization/ redetermination expense |
11.3 |
– |
11.3 |
– |
||||
Write-off of previously suspended exploration wells |
4.5 |
– |
4.5 |
– |
||||
Oil Insurance Limited dividends |
– |
– |
– |
(4.4) | ||||
Adjusted EBITDA (Non-GAAP) |
$ |
400.1 | 307.9 | 1,170.3 | 873.6 | |||
|
||||||||
Memo: |
||||||||
Adjusted EBITDA (Non-GAAP) |
400.1 | 307.9 | 1,170.3 | 873.6 | ||||
Exploration expense included in Adjusted EBITDA |
(4.5) |
– |
(4.5) |
– |
||||
Exploration expenses |
21.8 | 28.5 | 69.9 | 77.4 | ||||
Adjusted EBITDAX (Non-GAAP) |
417.4 | 336.4 | 1,235.7 | 951.0 | ||||
|
||||||||
Total barrels of oil equivalents sold (thousands of barrels) |
15,336.8 | 14,879.2 | 45,912.0 | 44,215.1 | ||||
|
||||||||
EBITDA per barrel of oil equivalents sold |
$ |
28.23 | 15.38 | 25.51 | 20.87 | |||
Adjusted EBITDA per barrel of oil equivalents sold |
$ |
26.09 | 20.69 | 25.49 | 19.76 | |||
Adjusted EBITDAX per barrel of oil equivalents sold |
$ |
27.22 | 22.61 | 26.91 | 21.51 |
Non-GAAP Financial Measures
Presented above is a reconciliation of Net income (loss) to Earnings before interest, taxes, depreciation and amortization (EBITDA), adjusted EBITDA, and adjusted earnings before interest, taxes, depreciation, amortization, and exploration expenses (EBITDAX). Management believes EBITDA, adjusted EBITDA, 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. EBITDA, adjusted EBITDA, and adjusted 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 equivalent sold, adjusted EBITDA per barrel of oil equivalent sold, adjusted EBITDAX per barrel of oil equivalents sold. Management believes EBITDA per barrel of oil equivalent sold, adjusted EBITDA per barrel of oil equivalent sold, and adjusted 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, adjusted EBITDA per barrel of oil equivalent sold, and adjusted 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 September 30, 2018 |
Three Months Ended September 30, 2017 |
|||||||
|
Revenues |
Income |
Revenues |
Income |
|||||
Exploration and production |
|||||||||
United States 1 |
$ |
348.7 | 91.6 | 209.4 | (11.2) | ||||
Canada |
107.1 | 12.5 | 81.9 | (3.2) | |||||
Malaysia |
201.2 | 54.1 | 220.5 | 67.7 | |||||
Other |
19.9 | 1.3 |
– |
(11.0) | |||||
Total exploration and production |
676.9 | 159.5 | 511.8 | 42.3 | |||||
Corporate 1 |
(2.1) | (63.8) | (13.5) | (108.6) | |||||
Revenue/income from continuing operations |
674.8 | 95.7 | 498.3 | (66.3) | |||||
Discontinued operations, net of tax |
– |
(1.8) |
– |
0.4 | |||||
Total revenues/net income (loss) |
$ |
674.8 | 93.9 | 498.3 | (65.9) | ||||
|
|||||||||
|
|||||||||
|
|||||||||
|
Nine Months Ended September 30, 2018 |
Nine Months Ended September 30, 2017 |
|||||||
|
Revenues |
Income |
Revenues |
Income |
|||||
Exploration and production |
|||||||||
United States |
$ |
945.6 | 200.3 | 646.3 | (21.8) | ||||
Canada 2 |
333.8 | 46.7 | 388.1 | 102.6 | |||||
Malaysia |
640.7 | 208.4 | 594.4 | 173.9 | |||||
Other |
19.9 | (28.8) |
– |
(10.9) | |||||
Total exploration and production |
1,940.0 | 426.6 | 1,628.8 | 243.8 | |||||
Corporate 3 |
(61.4) | (116.2) | 54.4 | (270.0) | |||||
Revenue/income from continuing operations |
1,878.6 | 310.4 | 1,683.2 | (26.2) | |||||
Discontinued operations, net of tax |
– |
(2.7) |
– |
1.2 | |||||
Total revenues/net income (loss) |
$ |
1,878.6 | 307.7 | 1,683.2 | (25.0) |
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 (losses) of ($2.2) million and ($13.6) million are included in the Corporate segment for the three months ended September 30, 2018 and 2017, respectively. Realized and unrealized gains (losses) of ($69.3) million and $50.4 million are included in the Corporate segment for the nine months ended September 30, 2018 and 2017, respectively. Corporate segment loss for the three-month periods ended September 30, 2018 and 2017 included foreign exchange losses of $16.8 million and $50.3 million, respectively. Corporate segment loss for the nine-month periods ended September 30, 2018 and 2017 included foreign exchange losses of $14.0 million and $99.1 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 nine-month period ended September 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 SEPTEMBER 30, 2018 AND 2017
|
||||||
|
||||||
|
United |
|||||
(Millions of dollars) |
States 1 |
Canada |
Malaysia |
Other |
Total |
|
Three Months Ended September 30, 2018 |
||||||
Oil and gas sales and other revenues |
$ |
348.7 | 107.1 | 201.2 | 19.9 | 676.9 |
Lease operating expenses |
52.0 | 31.5 | 49.4 | 0.2 | 133.1 | |
Severance and ad valorem taxes |
14.8 | 0.3 |
– |
– |
15.1 | |
Depreciation, depletion and amortization |
132.6 | 58.6 | 44.3 | 1.0 | 236.5 | |
Accretion of asset retirement obligations |
4.5 | 1.9 | 4.7 |
– |
11.1 | |
Redetermination expense |
– |
– |
11.3 |
– |
11.3 | |
Exploration expenses |
||||||
Dry holes |
– |
– |
– |
4.5 | 4.5 | |
Geological and geophysical |
0.4 |
– |
0.1 | 0.7 | 1.2 | |
Other exploration |
1.6 | 0.2 |
– |
5.5 | 7.3 | |
|
2.0 | 0.2 | 0.1 | 10.7 | 13.0 | |
Undeveloped lease amortization |
7.8 | 0.2 |
– |
0.8 | 8.8 | |
Total exploration expenses |
9.8 | 0.4 | 0.1 | 11.5 | 21.8 | |
Selling and general expenses |
14.0 | 6.4 | 3.4 | 6.2 | 30.0 | |
Other |
4.5 | (9.5) | 0.6 | 0.6 | (3.8) | |
Results of operations before taxes |
116.5 | 17.5 | 87.4 | 0.4 | 221.8 | |
Income tax provisions (benefits) |
24.9 | 5.0 | 33.3 | (0.9) | 62.3 | |
Results of operations (excluding |
$ |
91.6 | 12.5 | 54.1 | 1.3 | 159.5 |
|
||||||
Three Months Ended September 30, 2017 |
||||||
Oil and gas sales and other revenues |
$ |
209.4 | 81.9 | 220.5 |
– |
511.8 |
Lease operating expenses |
43.5 | 28.7 | 40.6 |
– |
112.8 | |
Severance and ad valorem taxes |
10.5 | 0.3 |
– |
– |
10.8 | |
Depreciation, depletion and amortization |
128.5 | 45.9 | 63.7 | 1.0 | 239.1 | |
Accretion of asset retirement obligations |
4.3 | 2.0 | 4.4 |
– |
10.7 | |
Exploration expenses |
||||||
Dry holes |
(0.6) |
– |
(2.5) |
– |
(3.1) | |
Geological and geophysical |
0.1 |
– |
– |
1.5 | 1.6 | |
Other exploration |
1.5 | 0.2 |
– |
7.7 | 9.4 | |
|
1.0 | 0.2 | (2.5) | 9.2 | 7.9 | |
Undeveloped lease amortization |
20.4 | 0.2 |
– |
– |
20.6 | |
Total exploration expenses |
21.4 | 0.4 | (2.5) | 9.2 | 28.5 | |
Selling and general expenses |
13.2 | 7.3 | 4.6 | 5.1 | 30.2 | |
Other |
4.2 | 0.1 | 1.4 |
– |
5.7 | |
Results of operations before taxes |
(16.2) | (2.8) | 108.3 | (15.3) | 74.0 | |
Income tax provisions (benefits) |
(5.0) | 0.4 | 40.6 | (4.3) | 31.7 | |
Results of operations (excluding |
$ |
(11.2) | (3.2) | 67.7 | (11.0) | 42.3 |
13
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.
MURPHY OIL CORPORATION
OIL AND GAS OPERATING RESULTS (unaudited)
NINE MONTHS ENDED SEPTEMBER 30, 2018 AND 2017
|
||||||
|
||||||
|
United |
|||||
(Millions of dollars) |
States 1 |
Canada 2 |
Malaysia |
Other |
Total |
|
Nine Months Ended September 30, 2018 |
||||||
Oil and gas sales and other revenues |
$ |
945.6 | 333.8 | 640.7 | 19.9 | 1,940.0 |
Lease operating expenses |
162.6 | 91.0 | 152.4 | 0.2 | 406.2 | |
Severance and ad valorem taxes |
39.2 | 0.9 |
– |
– |
40.1 | |
Depreciation, depletion and amortization |
382.4 | 171.1 | 141.9 | 2.4 | 697.8 | |
Accretion of asset retirement obligations |
13.4 | 5.8 | 12.8 |
– |
32.0 | |
Redetermination expense |
– |
– |
11.3 |
– |
11.3 | |
Exploration expenses |
||||||
Dry holes |
– |
– |
– |
4.5 | 4.5 | |
Geological and geophysical |
6.5 |
– |
0.6 | 4.3 | 11.4 | |
Other exploration |
5.1 | 0.3 |
– |
17.0 | 22.4 | |
|
11.6 | 0.3 | 0.6 | 25.8 | 38.3 | |
Undeveloped lease amortization |
29.2 | 0.6 |
– |
1.7 | 31.5 | |
Total exploration expenses |
40.8 | 0.9 | 0.6 | 27.5 | 69.8 | |
Selling and general expenses |
39.0 | 20.7 | 8.3 | 18.1 | 86.1 | |
Other |
12.4 | (20.9) | (0.8) | 1.2 | (8.1) | |
Results of operations before taxes |
255.8 | 64.3 | 314.2 | (29.5) | 604.8 | |
Income tax provisions (benefits) |
55.5 | 17.6 | 105.8 | (0.7) | 178.2 | |
Results of operations (excluding |
$ |
200.3 | 46.7 | 208.4 | (28.8) | 426.6 |
|
||||||
Nine Months Ended September 30, 2017 |
||||||
Oil and gas sales and other revenues |
$ |
646.3 | 388.1 | 594.4 |
– |
1,628.8 |
Lease operating expenses |
135.7 | 76.8 | 133.6 |
– |
346.1 | |
Severance and ad valorem taxes |
31.6 | 1.2 |
– |
– |
32.8 | |
Depreciation, depletion and amortization |
402.3 | 136.6 | 160.0 | 2.9 | 701.8 | |
Accretion of asset retirement obligations |
12.8 | 5.9 | 12.9 |
– |
31.6 | |
Exploration expenses |
||||||
Dry holes |
(1.9) |
– |
0.8 |
– |
(1.1) | |
Geological and geophysical |
1.0 | 0.1 |
– |
6.0 | 7.1 | |
Other exploration |
5.5 | 0.3 |
– |
24.8 | 30.6 | |
|
4.6 | 0.4 | 0.8 | 30.8 | 36.6 | |
Undeveloped lease amortization |
39.4 | 1.4 |
– |
– |
40.8 | |
Total exploration expenses |
44.0 | 1.8 | 0.8 | 30.8 | 77.4 | |
Selling and general expenses |
38.7 | 20.9 | 10.2 | 15.0 | 84.8 | |
Other |
11.5 | 0.7 | 9.4 |
– |
21.6 | |
Results of operations before taxes |
(30.3) | 144.2 | 267.5 | (48.7) | 332.7 | |
Income tax provisions (benefits) |
(8.5) | 41.6 | 93.6 | (37.8) | 88.9 | |
Results of operations (excluding |
$ |
(21.8) | 102.6 | 173.9 | (10.9) | 243.8 |
14
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.
MURPHY OIL CORPORATION
PRODUCTION-RELATED EXPENSES
(unaudited)
(Dollars per barrel of oil equivalents sold)
|
Three Months Ended |
Nine Months Ended |
||||||
|
September 30, |
September 30, |
||||||
|
2018 |
2017 |
2018 |
2017 |
||||
|
||||||||
United States – Eagle Ford Shale |
||||||||
Lease operating expense |
$ |
8.26 | 6.93 | 8.23 | 7.60 | |||
Severance and ad valorem taxes |
3.48 | 2.56 | 3.22 | 2.54 | ||||
Depreciation, depletion and amortization (DD&A) expense |
24.43 | 25.42 | 24.59 | 25.74 | ||||
|
||||||||
United States – Gulf of Mexico |
||||||||
Lease operating expense |
$ |
10.29 | 12.48 | 12.79 | 10.61 | |||
DD&A expense |
17.57 | 20.07 | 17.25 | 21.13 | ||||
|
||||||||
Canada – Onshore |
||||||||
Lease operating expense |
$ |
4.33 | 5.49 | 4.69 | 5.11 | |||
Severance and ad valorem taxes |
0.07 | 0.08 | 0.07 | 0.11 | ||||
DD&A expense |
10.69 | 10.03 | 10.47 | 9.97 | ||||
|
||||||||
Canada – Offshore |
||||||||
Lease operating expense |
$ |
22.42 | 13.25 | 13.36 | 9.76 | |||
DD&A expense |
14.76 | 13.66 | 13.47 | 12.96 | ||||
|
||||||||
Malaysia – Sarawak |
||||||||
Lease operating expense |
$ |
7.29 | 5.28 | 8.07 | 5.49 | |||
DD&A expense |
8.19 | 8.53 | 8.55 | 8.09 | ||||
|
||||||||
Malaysia – Block K |
||||||||
Lease operating expense |
$ |
19.98 | 10.50 | 17.77 | 14.07 | |||
DD&A expense |
15.16 | 16.20 | 14.72 | 14.65 | ||||
|
||||||||
Total oil and gas operations |
||||||||
Lease operating expense |
$ |
8.68 | 7.58 | 8.85 | 7.83 | |||
Severance and ad valorem taxes |
0.98 | 0.73 | 0.87 | 0.74 | ||||
DD&A expense |
15.77 | 16.07 | 15.48 | 15.87 | ||||
|
15
MURPHY OIL CORPORATION
OTHER FINANCIAL DATA
(unaudited)
(Millions of dollars)
|
Three Months Ended |
Nine Months Ended |
|||||||
|
September 30, |
September 30, |
|||||||
|
2018 |
2017 |
2018 |
2017 |
|||||
Capital expenditures |
|||||||||
Exploration and production |
|||||||||
United States |
$ |
128.2 | 204.7 | 454.6 | 427.5 | ||||
Canada |
89.0 | 68.7 | 291.3 | 204.6 | |||||
Malaysia |
41.3 | (3.4) | 85.8 | 7.7 | |||||
Other |
21.2 | 13.6 | 38.9 | 54.9 | |||||
Total |
279.7 | 283.6 | 870.6 | 694.7 | |||||
|
|||||||||
Corporate |
12.2 | 3.1 | 22.4 | 6.9 | |||||
Total capital expenditures |
291.9 | 286.7 | 893.0 | 701.6 | |||||
|
|||||||||
Charged to exploration expenses 1 |
|||||||||
United States |
2.0 | 1.0 | 11.6 | 4.6 | |||||
Canada |
0.2 | 0.2 | 0.3 | 0.4 | |||||
Malaysia |
0.1 | (2.5) | 0.6 | 0.8 | |||||
Other |
10.7 | 9.2 | 25.8 | 30.8 | |||||
Total charged to exploration expenses |
13.0 | 7.9 | 38.3 | 36.6 | |||||
|
|||||||||
Total capitalized |
$ |
278.9 | 278.8 | 854.7 | 665.0 | ||||
|
1 Excludes amortization of undeveloped leases of $8.8 million and $20.6 million for the three months ended September 30, 2018 and 2017,
respectively, and $31.5 million and $40.9 million for the nine months ended September 30, 2018 and 2017, respectively.
16
|
|||||
MURPHY OIL CORPORATION |
|||||
CONDENSED BALANCE SHEETS (unaudited) |
|||||
(Millions of dollars) |
|||||
|
|||||
|
September 30, 2018 |
December 31, 2017 |
|||
Assets |
|||||
Cash and cash equivalents |
$ |
947.7 | 965.0 | ||
Other current assets |
433.6 | 406.6 | |||
Property, plant and equipment – net |
8,244.2 | 8,220.0 | |||
Other long-term assets |
401.2 | 269.3 | |||
Total assets |
$ |
10,026.7 | 9,860.9 | ||
|
|||||
Liabilities and Stockholders' Equity |
|||||
Current maturities of long-term debt |
$ |
10.5 | 9.9 | ||
Other current liabilities |
865.1 | 824.3 | |||
Long-term debt 1 |
2,903.9 | 2,906.5 | |||
Other long-term liabilities |
1,480.3 | 1,500.0 | |||
Total stockholders' equity |
4,766.9 | 4,620.2 | |||
Total liabilities and stockholders' equity |
$ |
10,026.7 | 9,860.9 |
1 Includes a capital lease on production equipment of $128.4 million at September 30, 2018 and $134.0 million at December 31, 2017.
17
MURPHY OIL CORPORATION
STATISTICAL SUMMARY
(unaudited)
|
Three Months Ended |
Nine Months Ended |
|||||
|
September 30, |
September 30, |
|||||
|
2018 |
2017 |
2018 |
2017 |
|||
Net crude oil and condensate produced – barrels per day |
87,755 | 84,230 | 88,781 | 89,580 | |||
United States – Eagle Ford Shale |
33,757 | 33,070 | 32,347 | 33,281 | |||
– Gulf of Mexico |
14,530 | 10,240 | 14,253 | 11,309 | |||
Canada – Onshore |
6,096 | 3,240 | 5,242 | 2,729 | |||
– Offshore |
5,570 | 6,225 | 7,237 | 8,100 | |||
– Heavy 1 |
– |
– |
– |
201 | |||
Malaysia – Sarawak |
11,608 | 11,508 | 11,936 | 12,727 | |||
– Block K |
15,661 | 19,947 | 17,200 | 21,233 | |||
Brunei |
533 |
– |
566 |
– |
|||
|
|||||||
Net crude oil and condensate sold – barrels per day |
85,598 | 92,033 | 87,745 | 89,597 | |||
United States – Eagle Ford Shale |
33,757 | 33,070 | 32,347 | 33,281 | |||
– Gulf of Mexico |
14,530 | 10,240 | 14,253 | 11,309 | |||
Canada – Onshore |
6,096 | 3,240 | 5,242 | 2,729 | |||
– Offshore |
5,116 | 6,533 | 7,197 | 7,812 | |||
– Heavy 1 |
– |
– |
– |
201 | |||
Malaysia – Sarawak |
9,469 | 13,083 | 12,080 | 13,350 | |||
– Block K |
16,169 | 25,867 | 16,471 | 20,915 | |||
Brunei |
461 |
– |
155 |
– |
|||
|
|||||||
Net natural gas liquids produced – barrels per day |
9,556 | 9,128 | 9,525 | 9,140 | |||
United States – Eagle Ford Shale |
6,663 | 6,669 | 6,735 | 6,812 | |||
– Gulf of Mexico |
1,109 | 910 | 1,112 | 967 | |||
Canada – Onshore |
1,095 | 510 | 1,005 | 410 | |||
Malaysia – Sarawak |
689 | 1,039 | 673 | 951 | |||
|
|||||||
Net natural gas liquids sold – barrels per day |
9,641 | 9,213 | 9,642 | 9,165 | |||
United States – Eagle Ford Shale |
6,663 | 6,669 | 6,735 | 6,812 | |||
– Gulf of Mexico |
1,109 | 910 | 1,112 | 967 | |||
Canada – Onshore |
1,095 | 510 | 1,005 | 410 | |||
Malaysia – Sarawak |
774 | 1,124 | 790 | 976 | |||
|
|||||||
Net natural gas sold – thousands of cubic feet per day |
428,790 | 362,901 | 424,733 | 379,182 | |||
United States – Eagle Ford Shale |
32,718 | 29,476 | 32,172 | 32,862 | |||
– Gulf of Mexico |
14,798 | 11,232 | 13,968 | 11,654 | |||
Canada – Onshore |
272,061 | 223,032 | 266,077 | 220,121 | |||
Malaysia – Sarawak |
106,183 | 90,181 | 106,016 | 106,481 | |||
– Block K |
3,030 | 8,980 | 6,500 | 8,064 | |||
|
|||||||
Total net hydrocarbons produced – equivalent barrels per day 2 |
168,776 | 153,842 | 169,095 | 161,917 | |||
Total net hydrocarbons sold – equivalent barrels per day 2 |
166,704 | 161,730 | 168,176 | 161,959 | |||
|
|||||||
|
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 |
Nine Months Ended |
|||||||
|
September 30, |
September 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 |
$ |
72.08 | 48.49 |
$ |
68.29 | 48.42 | |||
– Gulf of Mexico |
70.46 | 47.82 | 67.41 | 47.48 | |||||
Canada 2 – Onshore |
58.52 | 43.15 | 57.67 | 43.64 | |||||
– Offshore |
73.92 | 51.26 | 69.94 | 50.35 | |||||
Malaysia – Sarawak 3 |
63.82 | 52.62 | 66.25 | 52.07 | |||||
– Block K 3 |
68.67 | 51.36 | 66.35 | 50.95 | |||||
Brunei |
74.37 |
– |
74.37 |
– |
|||||
|
|||||||||
Natural gas liquids – dollars per barrel |
|||||||||
United States – Eagle Ford Shale |
$ |
27.65 | 17.89 |
$ |
22.96 | 16.12 | |||
– Gulf of Mexico |
34.49 | 19.00 | 26.85 | 17.84 | |||||
Canada 2 – Onshore |
41.06 | 22.77 | 40.28 | 22.48 | |||||
Malaysia – Sarawak 3 |
69.64 | 49.66 | 70.26 | 49.94 | |||||
|
|||||||||
Natural gas – dollars per thousand cubic feet |
|||||||||
United States – Eagle Ford Shale |
$ |
2.27 | 2.44 |
$ |
2.26 | 2.53 | |||
– Gulf of Mexico |
2.48 | 2.49 | 2.40 | 2.56 | |||||
Canada 2 – Onshore |
1.41 | 1.84 | 1.42 | 1.99 | |||||
Malaysia – Sarawak 3 |
3.91 | 3.60 | 3.72 | 3.50 | |||||
– Block K 3 |
0.24 | 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 SEPTEMBER 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 |
10/1/2018 |
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 |
10/1/2018 |
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
FOURTH QUARTER 2018 GUIDANCE
|
|||
|
Liquids |
Gas |
|
|
BOPD |
MCFD |
|
Production – net |
|||
U.S. – Eagle Ford Shale |
36,000 | 29,100 | |
– Gulf of Mexico |
18,500 | 14,300 | |
|
|||
Canada – Tupper Montney |
– |
230,400 | |
– Kaybob Duvernay and Placid Montney |
8,500 | 37,600 | |
– Offshore |
6,200 |
– |
|
Malaysia – Sarawak |
11,900 | 101,600 | |
– Block K / Brunei |
17,000 | 6,400 | |
|
|||
|
|||
Total net production (BOEPD) |
167,000 - 169,000 |
||
|
|||
Total net sales (BOEPD) |
173,000 - 175,000 |
||
|
|||
Realized oil prices (dollars per barrel): |
|||
Malaysia – Sarawak |
$69.50 | ||
– Block K |
$76.80 | ||
|
|||
Realized natural gas price ($ per MCF): |
|||
Malaysia – Sarawak |
$4.00 | ||
|
|||
Exploration expense ($ millions) |
$42 | ||
|
|||
|
|||
|
|||
FULL YEAR 2018 GUIDANCE |
|||
|
|||
Total production (BOEPD) |
168,500 to 170,500 |
||
|
|||
Capital expenditures ($ billions) |
$1.18 |
21