Cimarex Energy Co. Reports Second-Quarter 2021 Results

Provided By PR Newswire – Last update:

DENVER, Aug. 5, 2021 /PRNewswire/ -- Cimarex Energy Co. (NYSE: XEC) today reported second-quarter 2021 financial and operating results. Net income for second-quarter 2021 totaled $113.4 million, or $1.10 per share. Net income for the quarter was impacted by a mark-to-market loss on the Company's commodity derivative positions of $125.7 million. Excluding the impact of the mark-to-market loss on commodity derivatives, adjusted net income (non-GAAP) for second-quarter 2021 was $215.6 million, or $2.09 per share.

Highlights

  • Generated cash flow from operating activities of $364 million.
  • Adjusted cash flow from operating activities (non-GAAP) totaled $394 million, exceeding capital expenditures and generating $195 million of free cash flow (non-GAAP).
  • Delivered oil volumes of 72.7 MBopd.
  • Provided comprehensive environmental and safety performance data for 2020 on Cimarex's website; data highlights the Company's continued investment and progress in reducing emissions, decreasing water intensity and enhancing safety efforts.
  • Announced merger with Cabot Oil & Gas, creating a premier energy company that will be well positioned to deliver through-cycle returns on and of capital.

Outlook

  • Re-affirm Cimarex's full-year 2021 total capital expenditures guidance range of $650 million to $750 million, which is expected to drive fourth-quarter 2021 oil volume growth of more than 30% year-over-year.

See "Supplemental Non-GAAP Financial Measures" below for descriptions of the above non-GAAP measures as well as reconciliations of these measures to the associated GAAP measures.

Tom Jorden, Chairman and Chief Executive Officer, commented, "Our team delivered solid results, with oil production at the high-end of our expectations and cumulative free cash flow generation of $426 million in the first half of 2021. Additionally, we continued to make important progress on our ESG initiatives and minimizing our environmental footprint, including continuing to reduce our total Scope 1 GHG emissions."

"Looking ahead, the merits of our merger with Cabot are clear and compelling. The combination brings together two world-class portfolios to form a stronger, more resilient company that is well positioned to deliver value for shareholders. The transaction is proceeding on track, and we expect to close in the fourth quarter of this year."

Second-Quarter 2021 Summary

Second-quarter 2021 oil production totaled 72.7 thousand barrels per day (MBopd). Total production for the quarter averaged 237.1 thousand barrels of oil equivalent per day (MBoepd).

Cimarex's average realized price for oil, natural gas and NGLs for second-quarter 2021, excluding the effect of commodity derivatives, was $32.38 per Boe, compared with $10.32 per Boe for the same period a year ago.

Generated Strong Cash Flow

For second-quarter 2021, cash flow from operating activities was $363.7 million, including $30.4 million in working capital changes. Adjusted cash flow from operating activities (non-GAAP) was $394.0 million, exceeding second-quarter 2021 capital expenditures of $198.8 million, which included $168.4 million for drilling and completion activity. Free cash flow (non-GAAP) for second-quarter 2021 totaled $195.3 million.

During second-quarter 2021, Cimarex closed its previously announced agreements to sell non-core assets in the Permian Basin and Mid-Continent for a combined total of approximately $115 million. The divestitures include more than 3,000 gross wells in aggregate producing approximately 0.9 MBopd. There is no update to the Company's guidance as a result of these transactions.

Strong Financial Position

Cimarex maintains a strong financial position with substantial liquidity and investment-grade credit ratings. At the end of the reporting period, Cimarex had long-term debt of $2 billion, with no outstanding debt maturities until June 2024 and no debt outstanding under its credit facility. Driven by strong cash flow generation in second-quarter 2021, Cimarex's cash balance increased to $799 million at quarter end, compared to $273 million at December 31, 2020.

Hedge Position

Cimarex's commodity derivatives strategy mitigates the Company's exposure to commodity price fluctuations. Please see the table under "Derivatives Information" below for detailed information about Cimarex's current derivatives positions.

Outlook

Cimarex is currently running five rigs in the Permian Basin, and plans to average two completions crews during the second half of 2021. Cimarex maintains its previously-announced guidance range for 2021 capital expenditures of $650 million to $750 million, which is expected to result in fourth-quarter 2021 oil production growth guidance of more than 30%, as compared to fourth-quarter 2020.

ESG Performance Foundational To Cimarex's Success

The Company continues to drive towards consistently improving its environmental performance. In 2020, Cimarex reduced its greenhouse gas (GHG) emissions intensity by 22%, and is targeting an incremental reduction between 8% and 12% in 2021. The Company also recently published 2020 environmental and safety performance results.

Highlights include:

  • 27% reduction in methane intensity rate,
  • 54% decline of our Permian Basin high-pressure flaring intensity, and
  • 73% recycled water utilization rate in Permian Basin completions operations.

Cimarex's full 2020 disclosures are available on the "Corporate Responsibility" section of our website.

Cabot Transaction Update

On May 24, 2021, Cimarex announced that it has entered into a definitive agreement whereby Cimarex will combine with Cabot Oil & Gas Corporation (NYSE: COG) in an all-stock merger. This transaction is expected to create a premier energy company with top-tier assets, more resilient free cash flow generation through cycles and a commitment to leading returns of capital, targeting returns of more than 50% of quarterly free cash flow, with the capacity and confidence to distribute more than 30% of cash flow from operations at all but the lowest commodity price levels. The completion of the transaction, which is expected to occur fourth-quarter 2021, remains subject to the approval of Cimarex and Cabot stockholders and the satisfaction of other customary closing conditions.

Second-Quarter 2021 Conference Call

Cimarex will host a conference call today, August 5, 2021 at 9:00 AM MT (11:00 AM ET) to discuss second-quarter 2021 financial and operational results.

Conference Call Information

Date: Thursday, August 5, 2021

Time: 11:00 AM ET / 9:00 AM MT

Dial-in (for callers in the U.S.): (866) 367-3053

Dial-in (for callers in Canada): (855) 669-9657

International dial-in: (412) 902-4216

The live audio webcast and related earnings presentation can be accessed on the "Events & Presentations" page under the "Investor Relations" section of the Company's website at www.cimarex.com. The webcast will be archived and available at the same location after the conclusion of the live event.

About Cimarex Energy

Denver-based Cimarex Energy Co. is an independent oil and gas exploration and production Company with principal operations in the Permian Basin and Mid-Continent areas of the U.S. For more information about Cimarex, visit www.cimarex.com.

Cautionary Statement Regarding Forward-Looking Information

This communication contains certain forward-looking statements within the meaning of federal securities laws. Words such as anticipates, believes, expects, intends, plans, outlook, will, should, may and similar expressions may be used to identify forward-looking statements. Forward-looking statements are not statements of historical fact and reflect Cabot's and Cimarex's current views about future events. Such forward-looking statements include, but are not limited to, statements about the benefits of the proposed merger involving Cabot and Cimarex, including future financial and operating results; Cabot's and Cimarex's plans, objectives, expectations and intentions; the expected timing and likelihood of completion of the transaction; the expected timing and amount of any future dividends; and other statements that are not historical facts, including estimates of oil and natural gas reserves and resources, estimates of future production, assumptions regarding future oil and natural gas pricing, planned drilling activity, future results of operations, projected cash flow and liquidity, the achievement of synergies, business strategy and other plans and objectives for future operations. No assurances can be given that the forward-looking statements contained in this communication will occur as projected and actual results may differ materially from those projected. Forward-looking statements are based on current expectations, estimates and assumptions that involve a number of risks and uncertainties that could cause actual results to differ materially from those projected. These risks and uncertainties include, without limitation, the ability to obtain the requisite Cabot and Cimarex stockholder approvals; the risk that an event, change or other circumstances could give rise to the termination of the proposed merger; the risk that a condition to closing of the merger may not be satisfied on a timely basis or at all; the length of time necessary to close the proposed transaction, which may be longer than anticipated for various reasons; the risk that the businesses will not be integrated successfully; the risk that the cost savings and any other synergies from the transaction may not be fully realized or may take longer to realize than expected; the risk that any announcement relating to the proposed transaction could have adverse effects on the market price of Cabot's common stock or Cimarex's common stock; the risk of litigation related to the proposed transaction; the effect of future regulatory or legislative actions on the companies or the industry in which they operate, including the risk of new restrictions with respect to well spacing, hydraulic fracturing, natural gas flaring or other oil and natural gas development activities; the risk that the credit ratings of the combined business may be different from what the companies expect; disruption from the transaction making it more difficult to maintain relationships with customers, employees or suppliers; the diversion of management time on merger-related issues; the volatility in commodity prices for crude oil and natural gas; the continuing effects of the COVID-19 pandemic and the impact thereof on Cabot's and Cimarex's businesses, financial condition and results of operations; actions by, or disputes among or between, the Organization of Petroleum Exporting Countries and other producer countries; the presence or recoverability of estimated reserves; the ability to replace reserves; environmental risks; drilling and operating risks; exploration and development risks; competition; the ability of management to execute its plans to meet its goals; and other risks inherent in Cabot's and Cimarex's businesses. In addition, the declaration and payment of any future dividends, whether regular base quarterly dividends, variable dividends or special dividends following completion of the proposed transaction, will depend on the combined business financial results, cash requirements, future prospects and other factors deemed relevant by the board of directors of Cabot (as then constituted). These risks, as well as other risks related to the proposed transaction, are described in the registration statement on Form S-4 and preliminary joint proxy statement/prospectus that was filed with the SEC and the definitive joint proxy statement/prospectus if and when it becomes available in connection with the proposed transaction. While the list of factors presented here is, and the list of factors to be presented in the registration statement on Form S-4 are, considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual outcomes may vary materially from those indicated. For additional information about other factors that could cause actual results to differ materially from those described in the forward-looking statements, please refer to: (1) Cabot's annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, which are available on Cabot's website at www.cabotog.com/investorrelations and on the SECs website at http://www.sec.gov; and (2) Cimarex's annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, which are available on its website at www.cimarex.com/investor-relations and on the SECs website at http://www.sec.gov.

Forward-looking statements are based on the estimates and opinions of management at the time the statements are made. Except to the extent required by applicable law, neither Cabot nor Cimarex undertakes any obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. Readers are cautioned not to place undue reliance on these forward-looking statements that speak only as of the date hereof.

No Offer or Solicitation

This communication is not intended to and shall not constitute an offer to buy or sell or the solicitation of an offer to buy or sell any securities, or a solicitation of any vote or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made, except by means of a prospectus meeting the requirements of Section 10 of the U.S. Securities Act of 1933, as amended.

Additional Information about the Merger and Where to Find It

In connection with the proposed transaction, Cabot filed with the SEC a registration statement on Form S-4 on June 29, 2021, that includes a preliminary joint proxy statement of Cabot and Cimarex and that also constitutes a preliminary prospectus of Cabot. If and when the registration statement becomes effective and the joint proxy statement/prospectus is in definitive form, such joint proxy statement/prospectus will be sent to the stockholders of Cabot and Cimarex. Each of Cabot and Cimarex also intends to file other relevant documents with the SEC regarding the proposed transaction, including the definitive joint proxy statement/prospectus. The information in the preliminary joint proxy statement/prospectus is not complete and may be changed. This communication is not a substitute for the preliminary joint proxy statement/prospectus or registration statement or any other document that Cabot or Cimarex may file with the SEC. The definitive joint proxy statement/prospectus (if and when available) will be mailed to stockholders of Cabot and Cimarex. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT, THE PRELIMINARY JOINT PROXY STATEMENT/PROSPECTUS, THE DEFINITIVE JOINT PROXY STATEMENT/PROSPECTUS IF AND WHEN IT BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS THAT MAY BE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT CABOT, CIMAREX AND THE PROPOSED TRANSACTION. Investors and security holders are able to obtain free copies of the registration statement and preliminary joint proxy statement/prospectus and all other documents containing important information about Cabot, Cimarex and the proposed transaction, once such documents are filed with the SEC, including the definitive joint proxy statement/prospectus if and when it becomes available, through the website maintained by the SEC at http://www.sec.gov. Copies of the documents filed with the SEC by Cabot may be obtained free of charge on Cabot's website at www.cabotog.com/investor-relations or by contacting Matt Kerin by email at matt.kerin@cabotog.com or by phone at 281-589-4642. Copies of the documents filed with the SEC by Cimarex may be obtained free of charge on Cimarex's website at www.cimarex.com/investor-relations.

Participants in the Solicitation

Cabot, Cimarex and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction. Information about the directors and executive officers of Cabot, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in Cabot's proxy statement for its 2021 Annual Meeting of Stockholders, which was filed with the SEC on March 12, 2021, and Cabot's Annual Report on Form 10-K for the fiscal year ended December 31, 2020, which was filed with the SEC on February 26, 2021. Information about the directors and executive officers of Cimarex, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in Cimarex's proxy statement for its 2021 Annual Meeting of Stockholders, which was filed with the SEC on March 26, 2021, and Cimarex's Annual Report on Form 10-K for the fiscal year ended December 31, 2020, which was filed with the SEC on February 23, 2021. Investors may obtain additional information regarding the interests of those persons and other persons who may be deemed participants in the proposed transaction by reading the preliminary joint proxy statement/prospectus, including any amendments thereto, as well as the definitive joint proxy statement/prospectus if and when it becomes available and other relevant materials to be filed with the SEC regarding the proposed transaction when such materials become available. Investors should read the preliminary joint proxy statement/prospectus, and the definitive joint proxy statement/prospectus if and when it becomes available, carefully before making any voting or investment decisions. You may obtain free copies of these documents from Cabot or Cimarex using the sources indicated above.

 

 

Operational Activity

The tables below provide a summary of operational activity, production volumes and price realizations by region for second-quarter 2021:



Wells Brought on Production by

Region



Three Months Ended

June 30,



Six Months Ended

June 30,





2021



2020



2021



2020

Gross wells

















Permian Basin



44





17





52





52



Mid-Continent



9





20





14





39







53





37





66





91



Net wells

















Permian Basin



21.7





11.1





28.7





30.9



Mid-Continent



0.5





1.4





0.5





1.7







22.2





12.5





29.2





32.6



 

Daily Production Volumes by Region



Three Months Ended

June 30,



Six Months Ended

June 30,





2021



2020



2021



2020

Permian Basin

















Gas (MMcf)



379.6





417.8





369.5





433.4



Oil (Bbls)



65,785





68,791





63,894





74,198



NGL (Bbls)



46,408





47,291





42,788





48,111



Total Equivalent (MBOE)



175.5





185.7





168.3





194.5





















Mid-Continent

















Gas (MMcf)



203.2





237.3





201.5





240.7



Oil (Bbls)



6,704





9,063





6,604





9,502



NGL (Bbls)



20,531





20,068





19,556





21,089



Total Equivalent (MBOE)



61.1





68.7





59.7





70.7





















Total Company

















Gas (MMcf)



584.2





656.0





572.2





675.2



Oil (Bbls)



72,707





77,956





70,656





83,873



NGL (Bbls)



67,030





67,402





62,417





69,251



Total Equivalent (MBOE)



237.1





254.7





228.4





265.6



 

Average Realized Commodity Prices by

Region



Three Months Ended

June 30,



Six Months Ended

June 30,





2021



2020



2021



2020

Permian Basin

















Gas ($ per Mcf)



2.36





0.62





3.15





0.35



Oil ($ per Bbl)



64.16





19.73





60.15





32.84



NGL ($ per Bbl)



22.66





6.78





22.15





7.83





















Mid-Continent

















Gas ($ per Mcf)



2.78





1.40





3.58





1.39



Oil ($ per Bbl)



63.96





18.32





60.00





31.83



NGL ($ per Bbl)



24.29





9.26





24.32





10.71





















Total Company

















Gas ($ per Mcf)



2.51





0.91





3.30





0.72



Oil ($ per Bbl)



64.11





19.57





60.12





32.74



NGL ($ per Bbl)



23.16





7.52





22.83





8.71



 

Derivatives Information

 

The table below summarizes the Company's outstanding derivative contracts as of August 5, 2021, for the periods indicated:







2021



2022





3Q



4Q



Total



1Q



2Q



3Q



4Q



Total

Gas Collars:

































PEPL (1)

































Volume (MMBtu/d)



90,000





90,000





90,000





80,000





40,000





20,000





20,000





39,781



Wtd Avg Floor



$

2.00





$

2.00





$

2.00





$

2.25





$

2.50





$

2.60





$

2.60





$

2.40



Wtd Avg Ceiling



$

2.42





$

2.42





$

2.42





$

2.73





$

3.07





$

3.27





$

3.27





$

2.95





































El Paso Permian (1)

































Volume (MMBtu/d)



70,000





70,000





70,000





60,000





40,000





20,000





20,000





34,849



Wtd Avg Floor



$

1.86





$

1.86





$

1.86





$

2.25





$

2.45





$

2.50





$

2.50





$

2.38



Wtd Avg Ceiling



$

2.22





$

2.22





$

2.22





$

2.74





$

3.01





$

3.15





$

3.15





$

2.93





































Waha (1)

































Volume (MMBtu/d)



100,000





100,000





100,000





90,000





50,000





30,000





20,000





47,260



Wtd Avg Floor



$

1.88





$

1.88





$

1.88





$

2.14





$

2.44





$

2.47





$

2.50





$

2.31



Wtd Avg Ceiling



$

2.23





$

2.23





$

2.23





$

2.59





$

2.94





$

3.00





$

3.12





$

2.80





































Oil Collars:

































WTI (2)

































Volume (Bbl/d)



40,000





40,000





40,000





34,000





27,000





18,000





8,000





21,668



Wtd Avg Floor



$

34.65





$

34.65





$

34.65





$

41.94





$

43.74





$

47.56





$

57.00





$

45.08



Wtd Avg Ceiling



$

44.37





$

44.37





$

44.37





$

54.06





$

56.34





$

59.52





$

72.43





$

57.62





































Oil Basis Swaps:

































WTI Midland (3)

































Volume (Bbl/d)



35,000





35,000





35,000





30,000





23,000





15,000





8,000





18,929



Wtd Avg Differential



$

(0.08)





$

(0.08)





$

(0.08)





$

0.20





$

0.22





$

0.20





$

0.05





$

0.19





































Oil Roll Differential Swaps:

































WTI (2)

































Volume (Bbl/d)



18,000





18,000





18,000





18,000





11,000





7,000









8,945



Wtd Avg Price



$

(0.10)





$

(0.10)





$

(0.10)





$

(0.10)





$

(0.01)





$

0.10





$





$

(0.03)







1.

PEPL refers to Panhandle Eastern Pipe Line Tex/OK Mid-Continent index, El Paso

Permian refers to El Paso Permian Basin index, and Waha refers to West Texas (Waha) Index, all as quoted in Platt's Inside FERC.

2.

WTI refers to West Texas Intermediate oil price as quoted on the New York Mercantile Exchange.

3.

Index price on basis swaps and oil roll differential swaps are WTI NYMEX less the weighted average WTI Midland

differential, as quoted by Argus Americas Crude.



 

Condensed Consolidated Balance Sheets

(unaudited)















June 30,

2021



December 31,

2020

Assets



(in thousands, except share and

per share information)

Current assets:









Cash and cash equivalents



$

799,315





$

273,145



Accounts receivable, net of allowance



474,170





332,485



Oil and gas well equipment and supplies



28,635





37,150



Derivative instruments



1,246





6,848



Other current assets



7,822





7,710



Total current assets



1,311,188





657,338



Oil and gas properties at cost, using the full cost method of accounting:









Proved properties



21,430,301





21,281,840



Unproved properties and properties under development, not being amortized



1,182,073





1,142,183







22,612,374





22,424,023



Less – accumulated depreciation, depletion, amortization, and impairment



(19,176,876)





(18,987,354)



Net oil and gas properties



3,435,498





3,436,669



Fixed assets, net of accumulated depreciation of $434,753 and $455,815, respectively



384,216





436,101



Derivative instruments



2,458





2,342



Deferred income taxes







20,472



Other assets



73,827





69,067







$

5,207,187





$

4,621,989



Liabilities, Redeemable Preferred Stock, and Stockholders' Equity









Current liabilities:









Accounts payable



$

79,350





$

44,290



Accrued liabilities



347,488





280,849



Derivative instruments



366,591





145,398



Revenue payable



216,889





130,637



Operating leases



57,665





59,051



Total current liabilities



1,067,983





660,225



Long-term debt principal



2,000,000





2,000,000



Less—unamortized debt issuance costs and discounts



(11,669)





(12,701)



Long-term debt, net



1,988,331





1,987,299



Deferred income taxes



54,248







Derivative instruments



16,167





17,749



Operating leases



111,325





134,705



Other liabilities



176,299





231,776



Total liabilities



3,414,353





3,031,754



Redeemable preferred stock - 8.125% Series A Cumulative Perpetual Convertible

Preferred Stock, $0.01 par value, 28,165 shares authorized and issued



36,781





36,781













Stockholders' equity:









Common stock, $0.01 par value, 200,000,000 shares authorized, 102,820,006 and

102,866,806 shares issued, respectively



1,028





1,029



Additional paid-in capital



3,172,652





3,211,562



Accumulated deficit



(1,417,627)





(1,659,137)



Total stockholders' equity



1,756,053





1,553,454







$

5,207,187





$

4,621,989



 

Condensed Consolidated Statements of Operations 

(unaudited)























Three Months Ended

June 30,



Six Months Ended

June 30,





2021



2020



2021



2020





(in thousands, except per share information)

Revenues:

















Oil sales



$

424,175





$

138,817





$

768,879





$

499,797



Gas and NGL sales



274,554





100,261





599,952





198,742



Gas gathering and other



13,651





10,305





23,015





23,674







712,380





249,383





1,391,846





722,213



Costs and expenses:

















Impairment of oil and gas properties







941,198









1,274,849





























Depreciation, depletion, amortization, and accretion



113,247





196,615





228,399





416,425



Impairment of goodwill















714,447



Production



77,408





64,337





152,214





151,573



Transportation, processing, and other operating



59,285





53,282





122,892





108,204



Gas gathering and other



9,549





3,526





20,027





11,824



Taxes other than income



40,247





16,486





81,233





47,447



General and administrative



24,978





26,226





50,238





51,735



Stock compensation



7,878





6,747





16,427





13,141



Loss (gain) on derivative instruments, net



211,833





123,885





373,768





(103,055)



Other operating expense, net



8,050





130





7,117





381







552,475





1,432,432





1,052,315





2,686,971





















Operating income (loss)



159,905





(1,183,049)





339,531





(1,964,758)





















Other (income) and expense:

















Interest expense



23,370





23,047





46,448





46,228



Capitalized interest



(11,386)





(12,939)





(22,951)





(26,121)



Other, net



(459)





3,496





(598)





2,625





















Income (loss) before income tax



148,380





(1,196,653)





316,632





(1,987,490)



Income tax expense (benefit)



34,992





(271,506)





75,162





(288,061)



Net income (loss)



$

113,388





$

(925,147)





$

241,470





$

(1,699,429)





















Earnings (loss) per share to common stockholders:

















Basic



$

1.10





$

(9.28)





$

2.35





$

(17.05)



Diluted



$

1.10





$

(9.28)





$

2.35





$

(17.05)





















Dividends declared per common share



$

0.27





$

0.22





$

0.54





$

0.44





















Weighted-average number of shares outstanding:

















Basic



100,194





99,880





100,160





99,861



Diluted



100,285





99,880





100,228





99,861



 

Condensed Consolidated Statements of Cash Flows

(unaudited)























Three Months Ended

June 30,



Six Months Ended

June 30,





2021



2020



2021



2020





(in thousands)

Cash flows from operating activities:

















Net income (loss)



$

113,388





$

(925,147)





$

241,470





$

(1,699,429)



Adjustments to reconcile net income (loss) to net

cash provided by operating activities:

















Impairment of oil and gas properties







941,198









1,274,849



Depreciation, depletion, amortization, and accretion



113,247





196,615





228,399





416,425



Impairment of goodwill















714,447



Deferred income taxes



34,550





(271,543)





74,720





(287,900)



Stock compensation



7,878





6,747





16,427





13,141



Loss (gain) on derivative instruments, net



211,833





123,885





373,768





(103,055)



Settlements on derivative instruments



(86,136)





63,941





(148,670)





107,055



Amortization of debt issuance costs and discounts



889





818





1,776





1,602



Changes in non-current assets and liabilities



(4,910)





4,609





(5,654)





7,019



Other, net



3,291





3,405





6,966





6,795



Changes in operating assets and liabilities:

















Accounts receivable



(48,332)





85,010





(142,832)





204,615



Other current assets



(1,425)





1,519





(651)





1,495



Accounts payable and other current liabilities



19,399





(86,351)





120,865





(203,562)



Net cash provided by operating activities



363,672





144,706





766,584





453,497



Cash flows from investing activities:

















Acquisition of oil and gas properties



2









(308)





(7,250)



Oil and gas capital expenditures



(168,299)





(152,510)





(298,306)





(411,330)



Other capital expenditures



(2,275)





(11,627)





(5,806)





(38,052)



Sales of oil and gas assets



113,634









118,669





830



Sales of other assets



221





1,007





606





1,188



Net cash used by investing activities



(56,717)





(163,130)





(185,145)





(454,614)



Cash flows from financing activities:

















Borrowings of long-term debt







60,000









161,000



Repayments of long-term debt







(60,000)









(161,000)



Financing fees







(1,457)





(100)





(1,557)



Finance lease payments



(1,370)





(1,343)





(2,437)





(2,808)



Dividends paid



(28,161)





(23,616)





(51,210)





(45,209)



Employee withholding taxes paid upon the net

settlement of equity-classified stock awards



(2,191)





(24)





(2,191)





(189)



Proceeds from exercise of stock options



284









669







Net cash used by financing activities



(31,438)





(26,440)





(55,269)





(49,763)



Net change in cash and cash equivalents



275,517





(44,864)





526,170





(50,880)



Cash and cash equivalents at beginning of period



523,798





88,706





273,145





94,722



Cash and cash equivalents at end of period



$

799,315





$

43,842





$

799,315





$

43,842





 

Supplemental Non-GAAP Financial Measures

(unaudited)





Reconciliation of Net Income (Loss) to Adjusted Net Income and Adjusted Earnings per Share





The Company's presentation of adjusted net income and adjusted earnings per share that exclude the effect of certain items are non-GAAP financial measures. Adjusted net income and adjusted earnings per share represent earnings (loss) and diluted earnings (loss) per share determined under GAAP without regard to certain non-cash and special items. The Company believes these measures provide useful information to analysts and investors for analysis of its operating results on a recurring, comparable basis from period to period. Adjusted net income and adjusted earnings per share should not be considered in isolation or as a substitute for earnings (loss) or diluted earnings (loss) per share as determined in accordance with GAAP and may not be comparable to other similarly titled measures of other companies.



The following table provides a reconciliation from the GAAP measure of net income (loss) to adjusted net income, both in total and on a per diluted share basis, for the periods indicated:



Three Months Ended

June 30,



Six Months Ended

June 30,



2021



2020



2021



2020



(in thousands, except per share data)

















Net income (loss)

$

113,388





$

(925,147)





$

241,470





$

(1,699,429)



Impairment of oil and gas properties





941,198









1,274,849



Impairment of goodwill













714,447



Merger related costs

8,059









8,059







Mark-to-market loss on open derivative positions

125,697





187,826





225,098





4,000



Asset retirement obligation













2,800



Tax impact (1)

(31,566)





(256,289)





(55,258)





(289,653)



Adjusted net income

$

215,578





$

(52,412)





$

419,369





$

7,014



Diluted earnings (loss) per share

$

1.10





$

(9.28)





$

2.35





$

(17.05)



Adjusted diluted earnings per share*

$

2.09





$

(0.51)





$

4.08





$

0.07



















Weighted-average number of shares outstanding:















Adjusted diluted**

102,918





102,114





102,898





102,122



______________________________________



(1)

Because the goodwill impairment is not deductible for tax purposes, the tax impact in the 2020 period is calculated using an effective tax rate determined by excluding goodwill from the effective tax rate calculation.





Adjusted net income and adjusted diluted earnings per share exclude the noted items because management believes these items affect the comparability of operating results. The Company discloses these non-GAAP financial measures as a useful adjunct to GAAP measures because:







a)

Management uses adjusted net income to evaluate the Company's operating performance between periods and to compare the Company's performance to other oil and gas exploration and production companies.



b)   

Adjusted net income is more comparable to earnings estimates provided by research analysts.





*  Does not include adjustments resulting from application of the "two-class method" used to determine earnings per share under GAAP.





**  Reflects the weighted-average number of common shares outstanding during the period as adjusted for the dilutive effects of outstanding stock options.



Reconciliation of Cash Flow from Operating Activities (CFO) to Adjusted CFO and to Free Cash Flow



The Company provides adjusted CFO, which is a non-GAAP financial measure. Adjusted CFO represents net cash provided by operating activities as determined under GAAP without regard to changes in operating assets and liabilities. The Company believes adjusted CFO is an accepted measure of an oil and natural gas company's ability to generate cash to fund development and acquisition activities and service debt or pay dividends. Additionally, the Company provides free cash flow, which is a non-GAAP financial measure. Free cash flow is adjusted CFO in excess of oil and gas capital expenditures and other capital expenditures. The Company believes that free cash flow is useful to investors as it provides a measure to compare both cash flow from operating activities and oil and gas capital expenditures across periods on a consistent basis.



These non-GAAP measures should not be considered as alternatives to, or more meaningful than, net cash provided by operating activities as an indicator of operating performance.



The following table provides a reconciliation from the GAAP measure of net cash provided by operating activities to adjusted CFO and to free cash flow as well as free cash flow after dividend, for the periods indicated:



Three Months Ended

June 30,



Six Months Ended

June 30,



2021



2020



2021



2020



(in thousands)

Net cash provided by operating activities

$

363,672





$

144,706





$

766,584





$

453,497



Total changes in cash due to changes in operating

assets and liabilities (working capital):

30,358





(178)





22,618





(2,548)



Adjusted cash flow from operating activities

394,030





144,528





789,202





450,949



















Oil and gas capital expenditures

(168,299)





(152,510)





(298,306)





(411,330)



Other capital expenditures

(2,275)





(11,627)





(5,806)





(38,052)



Change in capital accruals

(23,162)





72,637





(44,866)





88,853



Capitalized stock compensation, inventory, and other

(5,037)





7,815





(14,417)





2,613



Capital expenditures

(198,773)





(83,685)





(363,395)





(357,916)



















Free cash flow

195,257





60,843





425,807





93,033



Dividends paid

(28,161)





(23,616)





(51,210)





(45,209)



Free cash flow after dividend

$

167,096





$

37,227





$

374,597





$

47,824



 

Reconciliation of Long-Term Debt to Net Debt



The Company defines net debt as debt less cash and cash equivalents. Net debt should not be considered as an alternative to, or more meaningful than, total debt, the most directly comparable GAAP measure. Management uses net debt to determine the Company's outstanding debt obligations that would not be readily satisfied by its cash and cash equivalents on hand. The Company believes this metric is useful to analysts and investors in determining the Company's leverage position because the Company has the ability to, and may decide to, use a portion of its cash and cash equivalents to reduce debt.



June 30,

2021



December 31,

2020



(in thousands)

Long-term debt

$

2,000,000





$

2,000,000



Cash and cash equivalents

(799,315)





(273,145)



Net debt

$

1,200,685





$

1,726,855



 

View original content:https://www.prnewswire.com/news-releases/cimarex-energy-co-reports-second-quarter-2021-results-301348945.html

SOURCE Cimarex Energy Co.