Murphy Oil Corporation Announces Third Quarter Financial and Operating Results
Positioned for Success Following Second Quarter Increase to Gulf of Mexico Position, With Third Quarter Malaysia Portfolio Divestiture, $1.9 Billion Debt Repayment and Completion of $500 Million Share Repurchase Program
EL DORADO, Ark.--(BUSINESS WIRE)-- Murphy Oil Corporation (NYSE: MUR) today reported financial and operating results for the quarter ended September 30, 2019, including net income attributable to Murphy of $1.1 billion, or $6.76 per diluted share. Adjusted net income, which excludes discontinued operations and other one-off items, was $57 million, or $0.36 per diluted share.
As previously announced, Murphy closed the Malaysia asset divestiture in the third quarter for $2.0 billion in cash proceeds. These assets were reported as “discontinued operations” and classified as “held for sale” for financial reporting purposes beginning with the first quarter 2019. Unless otherwise noted, the financial and operating highlights and metrics discussed in this commentary exclude discontinued operations and noncontrolling interest.1
Operating highlights for the third quarter:
- Produced 192 thousand barrels of oil equivalent per day (MBOEPD), which includes 113 thousand barrels of oil per day (MBOPD) – Murphy’s highest oil volumes since first quarter 2015, excluding Syncrude and heavy oil
- Increased Eagle Ford Shale production by 15 percent from second quarter 2019 to 51 MBOEPD, with oil volumes increasing 22 percent during the same period
- Reduced lease operating expenses to $7.68 per barrel of oil equivalent (BOE), driven by improvements in the Eagle Ford Shale and the Gulf of Mexico
- Sanctioned St. Malo waterflood project in the Gulf of Mexico, which is expected to contribute an estimated ultimate recovery of 30 to 35 million barrels of oil equivalent (MMBOE) contingent resources net to Murphy
- Expanded exploration acreage in Brazil with a farm-in to three blocks in Potiguar Basin and successful bid on three additional blocks in Sergipe-Alagoas Basin, bringing the total in Brazil to 12 blocks
Financial highlights for the third quarter:
- Generated adjusted EBITDA of $438 million in the quarter, the highest level since fourth quarter 2014
- Delivered cash flow in excess of property additions and dry hole costs of $134 million
- Repaid borrowings of $1.4 billion under the $1.6 billion senior unsecured revolving credit facility and $500 million senior unsecured term loan with proceeds from the Malaysia asset divestiture
- Continued the $500 million share repurchase program, which was completed in the fourth quarter, leading to a total share count reduction since April 2019 of 20.7 million shares, or approximately 12 percent of outstanding shares, to 152.9 million shares as of October 2019
- Entered into additional crude oil commodity hedge contracts, resulting in 35 MBOPD hedged for fourth quarter 2019 at an average price of $60.51 per BOE, and subsequent to the third quarter, 45 MBOPD hedged for 2020 at an average price of $56.42 per BOE
THIRD QUARTER 2019 RESULTS
The company recorded net income, attributable to Murphy, of $1.1 billion, or $6.76 per diluted share, for the third quarter 2019. The results include a gain on the divestiture of Malaysia assets of $960 million. Adjusted net income, which excludes both the results of discontinued operations and certain other items that affect comparability of results between periods, was $57 million, or $0.36 per diluted share for the same period. The adjusted income from continuing operations excludes both the gain on the Malaysian asset sale and the following primary after-tax items: a $39 million mark-to-market non-cash gain on crude oil derivatives and a $22 million mark-to-market non-cash gain on contingent consideration. Details for third quarter results can be found in the attached schedules.
Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) from continuing operations attributable to Murphy was $438 million, or $24.65 per barrel of oil equivalent (BOE) sold. Adjusted earnings before interest, tax, depreciation, amortization and exploration expenses (EBITDAX) from continuing operations attributable to Murphy was $450 million, or $25.35 per BOE sold. Details for third quarter EBITDA and EBITDAX reconciliations can be found in the attached schedules.
Beginning with the third quarter 2019, Murphy is disclosing weighted average realized prices excluding transportation, gathering and processing expenses. A separate line item on the income statement reports transportation, gathering and processing expenses. Comparative periods have been conformed to current presentation.
Murphy continued to realize premium pricing in the third quarter 2019, with Eagle Ford Shale oil prices registering above $58 per barrel and North America offshore prices approaching $61 per barrel, both excluding the impact of commodity hedges. In the third quarter, more than 94 percent of the company’s oil volumes were sold at a premium to the average West Texas Intermediate (WTI) price of $56.45 per barrel.
Third quarter production averaged 192 MBOEPD with 66 percent liquids. Overall, production was impacted by non-operated, unplanned downtime of 2,600 BOEPD in offshore Canada and 1,400 BOEPD in the Gulf of Mexico, partially offset by higher than anticipated volumes of 500 BOEPD from operated Gulf of Mexico assets and 1,000 BOEPD in Kaybob Duvernay. Details for third quarter production can be found in the attached schedules.
“Our company is performing exceptionally well. With a significant gain on sale of nearly $1.0 billion, we have the Malaysia divestiture behind us and are pleased to complete our first quarter as a transformed and streamlined Murphy. As an oil-weighted, Western Hemisphere focused company, our primary operations in the Gulf of Mexico and Eagle Ford Shale continue to achieve low operating costs and strong realized prices, driving healthy EBITDA given their prime access to premium markets,” stated Roger W. Jenkins, President and Chief Executive Officer.
FINANCIAL POSITION
Murphy repurchased an additional $106 million of outstanding shares in the third quarter, with the remaining $94 million under the authorized $500 million stock repurchase plan acquired in the fourth quarter, marking completion of the program. Since the beginning of the program on April 30, 2019, the company has reduced its outstanding shares by approximately 12 percent, or 20.7 million shares, from 173.6 million shares to 152.9 million shares outstanding as of October 4, 2019.
The company had $2.8 billion of outstanding long-term, fixed-rate notes at the end of third quarter 2019. The fixed-rate notes had a weighted average maturity of 7 years and a weighted average coupon of 5.5 percent.
As of September 30, 2019, Murphy had approximately $2.0 billion of liquidity, comprised of full availability under the $1.6 billion senior unsecured credit facility and $435 million of cash and cash equivalents.
“Murphy has meaningfully de-levered its balance sheet and improved liquidity this quarter with cash from the Malaysia asset sale as part of ongoing portfolio transformation,” said Jenkins. “As promised, we consistently return cash through our substantial dividend and reliably delivered on our share repurchase program ahead of schedule, supporting Murphy’s tenet of benefitting our shareholders.”
REGIONAL OPERATIONS SUMMARY
North American Onshore
The North American onshore business produced approximately 109 MBOEPD in the third quarter.
Eagle Ford Shale – Production for the quarter averaged approximately 51 MBOEPD, comprised of 80 percent oil. Murphy drilled and completed 10 Tilden wells and 15 Catarina wells during the quarter. The Tilden wells were in the Lower Eagle Ford Shale and had average gross 30-day (IP30) rates of 1,300 BOEPD. The Catarina wells were brought online late in the quarter with production continuing to ramp up.
Tupper Montney – Natural gas production for the quarter averaged 269 million cubic feet per day (MMCFD). No further activity is planned for the remainder of the year.
Kaybob Duvernay – During the quarter, production averaged approximately 11 MBOEPD, comprised of 69 percent liquids. Murphy recommenced drilling in the third quarter to satisfy lease maintenance requirements, with 16 wells expected to be completed and brought online in 2020.
Global Offshore
The offshore business produced 83 MBOEPD for the third quarter, comprised of 79 percent oil. This excludes production from discontinued operations and noncontrolling interest. Gulf of Mexico production in the quarter averaged 78 MBOEPD, consisting of 77 percent oil.
Canada offshore production averaged 4 MBOEPD, comprised of 100 percent oil.
Gulf of Mexico – In the third quarter, Murphy successfully completed the Nearly Headless Nick well (Mississippi Canyon 387), which will be tied back to the Delta House facility, and completed a workover on a Medusa well, with first oil expected in the fourth quarter from both wells. The company also tied-in the new Dalmatian #2 well (Desoto Canyon 4), which began flowing late in the quarter, as well as the non-operated Lucius #3 well (Keathley Canyon 875).
As previously announced, Murphy and its partners sanctioned the St. Malo waterflood project in the resource-rich Wilcox formation in the deepwater Gulf of Mexico. This project is expected to increase total estimated ultimate recovery by 30 to 35 MMBOE contingent resources net to Murphy.
Fourth quarter activity includes the previously announced workover project at the Chinook #5 well (Walker Ridge 425) and the launch of a three-well rig campaign at Front Runner.
Southeast Asia – Brunei production was approximately 350 BOEPD for the quarter. Beginning in the third quarter, these assets are classified as “held for sale” for financial reporting purposes.
EXPLORATION
Gulf of Mexico Exploration – In the third quarter, Murphy successfully bid on Green Canyon 522 block, which provides additional exploration upside given its location near the newly acquired Khaleesi/Mormont field development.
Brazil Exploration – During the quarter, Murphy successfully bid on three additional blocks in the Sergipe-Alagoas Basin (blocks 505, 575 and 637), increasing total gross acreage in the basin to 1.7 million acres across nine total blocks. The company holds a 20 percent WI, with ExxonMobil’s Brazilian subsidiary at 50 percent as operator and Enauta Energia S.A. holding the remaining 30 percent WI.
Murphy also farmed into a 30 percent WI in three blocks spanning approximately 774 thousand total gross acres in the Potiguar Basin (POT-W-857, POT-W-863 and POT-W-865) with Wintershall Dea as operator with 70 percent WI. This expands the company’s focus in Brazil with ownership in a second proven oil basin in close proximity to the Pitu oil discovery.
“In support of Murphy’s future, we remain committed to a portfolio of exploration projects, achieved through low-cost entries with appropriate working interests. The recently added Brazilian blocks reiterate our focus on Western Hemisphere assets near existing discoveries,” said Jenkins.
COMMODITY HEDGE POSITIONS
The company employs derivative commodity instruments to manage certain risks associated with commodity prices and underpin capital spending associated with certain assets. Since second quarter 2019, Murphy has executed additional WTI fixed price swaps for 2019 and 2020, as well as fixed price forward sales at AECO for November 2019 through March 2020.
Details for the current hedge positions can be found in the attached schedules.
2019 PRODUCTION AND CAPITAL EXPENDITURE GUIDANCE
For the fourth quarter, Murphy estimates total production of 198 to 206 MBOEPD, comprised of 69 percent liquids. Full year production is expected to be in the range of 174 to 178 MBOEPD, excluding noncontrolling interest.
Murphy confirms its previously announced 2019 capital program of $1.35 to $1.45 billion.
Details for fourth quarter and full year guidance can be found in the attached schedules.
CONFERENCE CALL AND WEBCAST SCHEDULED FOR OCTOBER 31, 2019
Murphy will host a conference call to discuss third quarter 2019 financial and operating results on Thursday, October 31, 2019, at 9:00 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 74245947.
FINANCIAL DATA
Summary financial data and operating statistics for third quarter 2019, 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, as well as a reconciliation of adjusted net income, EBITDA and EBITDAX between periods and guidance for the fourth quarter 2019, are also included.
1With the close of the previously announced Gulf of Mexico transaction in the fourth quarter 2018, and in accordance with GAAP, Murphy reports the 100 percent interest, including a 20 percent noncontrolling interest (NCI), in its subsidiary, MP Gulf of Mexico, LLC (MP GOM). The GAAP financials will include the NCI portion of revenue, costs, assets and liabilities and cash flows. Unless otherwise noted, the financial and operating highlights and metrics discussed in this news release, but not the accompanying schedules, will exclude the NCI, thereby representing only the amounts attributable to Murphy.
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 production from North America onshore plays in the Eagle Ford Shale, Kaybob Duvernay, Tupper Montney and Placid Montney, as well as offshore Gulf of Mexico and Canada. Additional information is available on the Company’s website 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 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.
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.
| MURPHY OIL CORPORATION
SUMMARIZED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) |
||||||||||||||
(Thousands of dollars, except per share amounts) |
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||
|
2019 |
|
2018 1 |
|
2019 |
|
2018 1 |
|||||||
Revenues |
|
|
|
|
|
|
|
|||||||
Revenue from sales to customers |
$ |
750,337 |
|
|
475,458 |
|
|
2,060,127 |
|
|
1,330,399 |
|
||
Gain (loss) on crude contracts |
63,247 |
|
|
(2,223 |
) |
|
121,163 |
|
|
(69,349 |
) |
|||
Gain on sale of assets and other income |
3,493 |
|
|
17,276 |
|
|
10,283 |
|
|
26,713 |
|
|||
Total revenues |
817,077 |
|
|
490,511 |
|
|
2,191,573 |
|
|
1,287,763 |
|
|||
Costs and expenses |
|
|
|
|
|
|
|
|||||||
Lease operating expenses |
147,632 |
|
|
83,751 |
|
|
416,460 |
|
|
253,820 |
|
|||
Severance and ad valorem taxes |
13,803 |
|
|
15,066 |
|
|
36,972 |
|
|
40,099 |
|
|||
Transportation, gathering and processing |
54,305 |
|
|
16,945 |
|
|
128,748 |
|
|
49,827 |
|
|||
Exploration expenses, including undeveloped lease amortization |
12,358 |
|
|
21,723 |
|
|
75,570 |
|
|
69,350 |
|
|||
Selling and general expenses |
55,366 |
|
|
60,683 |
|
|
176,258 |
|
|
165,074 |
|
|||
Depreciation, depletion and amortization |
325,562 |
|
|
197,503 |
|
|
819,270 |
|
|
570,997 |
|
|||
Accretion of asset retirement obligations |
10,587 |
|
|
6,466 |
|
|
29,824 |
|
|
19,234 |
|
|||
Other expense (benefit) |
(29,000 |
) |
|
(34,386 |
) |
|
26,442 |
|
|
(44,773 |
) |
|||
Total costs and expenses |
590,613 |
|
|
367,751 |
|
|
1,709,544 |
|
|
1,123,628 |
|
|||
Operating income from continuing operations |
226,464 |
|
|
122,760 |
|
|
482,029 |
|
|
164,135 |
|
|||
Other income (loss) |
|
|
|
|
|
|
|
|||||||
Interest and other income (loss) |
(4,418 |
) |
|
(4,583 |
) |
|
(18,134 |
) |
|
(713 |
) |
|||
Interest expense, net |
(44,930 |
) |
|
(44,209 |
) |
|
(145,095 |
) |
|
(133,075 |
) |
|||
Total other loss |
(49,348 |
) |
|
(48,792 |
) |
|
(163,229 |
) |
|
(133,788 |
) |
|||
Income (loss) from continuing operations before income taxes |
177,116 |
|
|
73,968 |
|
|
318,800 |
|
|
30,347 |
|
|||
Income tax expense (benefit) |
18,782 |
|
|
17,837 |
|
|
38,719 |
|
|
(91,180 |
) |
|||
Income (loss) from continuing operations |
158,334 |
|
|
56,131 |
|
|
280,081 |
|
|
121,527 |
|
|||
Income from discontinued operations, net of income taxes 2 |
953,368 |
|
|
37,812 |
|
|
1,027,632 |
|
|
186,188 |
|
|||
Net income including noncontrolling interest |
1,111,702 |
|
|
93,943 |
|
|
1,307,713 |
|
|
307,715 |
|
|||
Less: Net income attributable to noncontrolling interest |
22,700 |
|
|
— |
|
|
86,257 |
|
|
— |
|
|||
NET INCOME ATTRIBUTABLE TO MURPHY |
$ |
1,089,002 |
|
|
93,943 |
|
|
1,221,456 |
|
|
307,715 |
|
||
|
|
|
|
|
|
|
|
|||||||
INCOME (LOSS) PER COMMON SHARE – BASIC |
|
|
|
|
|
|
|
|||||||
Continuing operations |
$ |
0.85 |
|
|
0.32 |
|
|
1.16 |
|
|
0.70 |
|
||
Discontinued operations |
5.94 |
|
|
0.22 |
|
|
6.14 |
|
|
1.08 |
|
|||
Net Income |
$ |
6.79 |
|
|
0.54 |
|
|
7.30 |
|
|
1.78 |
|
||
|
|
|
|
|
|
|
|
|||||||
INCOME (LOSS) PER COMMON SHARE – DILUTED |
|
|
|
|
|
|
|
|||||||
Continuing operations |
$ |
0.84 |
|
|
0.32 |
|
|
1.16 |
|
|
0.70 |
|
||
Discontinued operations |
5.92 |
|
|
0.22 |
|
|
6.11 |
|
|
1.07 |
|
|||
Net Income |
$ |
6.76 |
|
|
0.54 |
|
|
7.27 |
|
|
1.77 |
|
||
Cash dividends per Common share |
0.25 |
|
|
0.25 |
|
|
0.75 |
|
|
0.75 |
|
|||
Average Common shares outstanding (thousands) |
|
|
|
|
|
|
|
|||||||
Basic |
160,366 |
|
|
173,047 |
|
|
167,310 |
|
|
172,949 |
|
|||
Diluted |
160,980 |
|
|
174,175 |
|
|
168,105 |
|
|
174,202 |
|
|||
1 Reclassified to conform to current presentation.2 Current period includes gain on sale of Malaysia operations of $960.0 million.
MURPHY OIL CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) |
||||||||||||
(Thousands of dollars) |
Three Months Ended
|
|
Nine Months Ended
|
|||||||||
|
2019 |
|
2018 ¹ |
|
2019 |
|
2018 ¹ |
|||||
Operating Activities |
|
|
|
|
|
|
|
|||||
Net income including noncontrolling interest |
$ |
1,111,702 |
|
|
93,943 |
|
|
1,307,713 |
|
|
307,715 |
|
Adjustments to reconcile net income to net cash provided by continuing operations activities: |
|
|
|
|
|
|
|
|||||
(Income) loss from discontinued operations |
(953,368 |
) |
|
(37,812 |
) |
|
(1,027,632 |
) |
|
(186,188 |
) |
|
Depreciation, depletion and amortization |
325,562 |
|
|
197,503 |
|
|
819,270 |
|
|
570,997 |
|
|
Previously suspended exploration costs (credits) |
— |
|
|
4,522 |
|
|
12,901 |
|
|
4,514 |
|
|
Amortization of undeveloped leases |
6,530 |
|
|
8,770 |
|
|
21,680 |
|
|
31,544 |
|
|
Accretion of asset retirement obligations |
10,587 |
|
|
6,466 |
|
|
29,824 |
|
|
19,234 |
|
|
Deferred income tax charge (benefit) |
32,596 |
|
|
14,260 |
|
|
50,597 |
|
|
(134,393 |
) |
|
Pretax (gain) loss from sale of assets |
(351 |
) |
|
(124 |
) |
|
(363 |
) |
|
(6 |
) |
|
Mark to market and revaluation of contingent consideration |
(28,378 |
) |
|
— |
|
|
512 |
|
|
— |
|
|
Mark to market of crude contracts |
(49,245 |
) |
|
(26,023 |
) |
|
(100,076 |
) |
|
1,065 |
|
|
Long-term non-cash compensation |
15,812 |
|
|
23,299 |
|
|
60,567 |
|
|
52,309 |
|
|
Net (increase) decrease in noncash operating working capital |
45,623 |
|
|
(31,999 |
) |
|
40,257 |
|
|
(9,501 |
) |
|
Other operating activities, net |
(19,274 |
) |
|
16,880 |
|
|
(62,023 |
) |
|
(55,924 |
) |
|
Net cash provided by continuing operations activities |
497,796 |
|
|
269,685 |
|
|
1,153,227 |
|
|
601,366 |
|
|
Investing Activities |
|
|
|
|
|
|
|
|||||
Acquisition of oil and gas properties |
13,312 |
|
|
— |
|
|
(1,212,949 |
) |
|
— |
|
|
Property additions and dry hole costs |
(363,977 |
) |
|
(232,393 |
) |
|
(1,009,146 |
) |
|
(797,630 |
) |
|
Proceeds from sales of property, plant and equipment |
2,256 |
|
|
300 |
|
|
19,072 |
|
|
921 |
|
|
Net cash required by investing activities |
(348,409 |
) |
|
(232,093 |
) |
|
(2,203,023 |
) |
|
(796,709 |
) |
|
Financing Activities |
|
|
|
|
|
|
|
|||||
Borrowings on revolving credit facility and term loan |
— |
|
|
— |
|
|
1,575,000 |
|
|
— |
|
|
Repayment of revolving credit facility and term loan |
(1,900,000 |
) |
|
— |
|
|
(1,900,000 |
) |
|
— |
|
|
Repurchase of common stock |
(106,014 |
) |
|
— |
|
|
(405,938 |
) |
|
— |
|
|
Capital lease obligation payments |
(175 |
) |
|
(154 |
) |
|
(510 |
) |
|
(154 |
) |
|
Withholding tax on stock-based incentive awards |
— |
|
|
— |
|
|
(6,991 |
) |
|
(6,922 |
) |
|
Distribution to noncontrolling interest |
(28,734 |
) |
|
— |
|
|
(97,510 |
) |
|
— |
|
|
Cash dividends paid |
(39,934 |
) |
|
(43,263 |
) |
|
(125,437 |
) |
|
(129,780 |
) |
|
Net cash provided (required) by financing activities |
(2,074,857 |
) |
|
(43,417 |
) |
|
(961,386 |
) |
|
(136,856 |
) |
|
Cash Flows from Discontinued Operations 2 |
|
|
|
|
|
|
|
|||||
Operating activities |
(47,911 |
) |
|
79,494 |
|
|
74,361 |
|
|
370,343 |
|
|
Investing activities |
2,035,000 |
|
|
(10,805 |
) |
|
1,985,202 |
|
|
(60,715 |
) |
|
Financing activities |
— |
|
|
(2,365 |
) |
|
(4,914 |
) |
|
(7,013 |
) |
|
Net cash provided by discontinued operations |
1,987,089 |
|
|
66,324 |
|
|
2,054,649 |
|
|
302,615 |
|
|
Cash transferred from discontinued operations to continuing operations |
2,035,000 |
|
|
72,234 |
|
|
2,083,565 |
|
|
536,492 |
|
|
Effect of exchange rate changes on cash and cash equivalents |
(675 |
) |
|
(11,275 |
) |
|
2,593 |
|
|
13,107 |
|
|
Net increase (decrease) in cash and cash equivalents |
108,855 |
|
|
55,134 |
|
|
74,976 |
|
|
217,400 |
|
|
Cash and cash equivalents at beginning of period |
326,044 |
|
|
792,699 |
|
|
359,923 |
|
|
630,433 |
|
|
Cash and cash equivalents at end of period |
$ |
434,899 |
|
|
847,833 |
|
|
434,899 |
|
|
847,833 |
|
1 Reclassified to current presentation. 2 Net cash provided by discontinued operations is not part of the cash flow reconciliation.
MURPHY OIL CORPORATION SCHEDULE OF ADJUSTED INCOME (LOSS) (unaudited) |
||||||||||||||
(Millions of dollars, except per share amounts) |
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||||
Net income attributable to Murphy (GAAP) |
$ |
1,089.0 |
|
|
93.9 |
|
|
1,221.5 |
|
|
307.7 |
|
||
Discontinued operations loss (income) |
(953.4 |
) |
|
(37.8 |
) |
|
(1,027.6 |
) |
|
(186.2 |
) |
|||
Income (loss) from continuing operations |
135.6 |
|
|
56.1 |
|
|
193.9 |
|
|
121.5 |
|
|||
Adjustments (after tax): |
|
|
|
|
|
|
|
|||||||
Mark-to-market (gain) loss on crude oil derivative contracts |
(38.9 |
) |
|
(20.6 |
) |
|
(79.1 |
) |
|
0.8 |
|
|||
Mark-to-market (gain) loss on contingent consideration |
(22.4 |
) |
|
— |
|
|
0.4 |
|
|
— |
|
|||
Business development transaction costs |
3.3 |
|
|
— |
|
|
19.3 |
|
|
— |
|
|||
Tax benefits on investments in foreign areas |
(15.0 |
) |
|
— |
|
|
(15.0 |
) |
|
— |
|
|||
Impact of tax reform |
— |
|
|
— |
|
|
(13.0 |
) |
|
(120.0 |
) |
|||
Write-off of previously suspended exploration wells |
— |
|
|
4.5 |
|
|
13.2 |
|
|
4.5 |
|
|||
Foreign exchange losses (gains) |
0.8 |
|
|
— |
|
|
5.9 |
|
|
(4.8 |
) |
|||
Ecuador arbitration settlement |
— |
|
|
(20.5 |
) |
|
— |
|
|
(20.5 |
) |
|||
Brunei working interest income |
— |
|
|
(16.0 |
) |
|
— |
|
|
(16.0 |
) |
|||
Seal insurance proceeds |
(6.2 |
) |
|
(7.0 |
) |
|
(6.2 |
) |
|
(15.2 |
) |
|||
Total adjustments after taxes |
(78.4 |
) |
|
(59.6 |
) |
|
(74.5 |
) |
|
(171.2 |
) |
|||
Adjusted income (loss) from continuing operations attributable to Murphy |
$ |
57.2 |
|
|
(3.5 |
) |
|
119.4 |
|
|
(49.7 |
) |
||
|
|
|
|
|
|
|
|
|||||||
Adjusted income (loss) from continuing operations per average diluted share |
$ |
0.36 |
|
|
(0.02 |
) |
|
$ |
0.71 |
|
|
$ |
(0.29 |
) |
Non-GAAP Financial Measures
Presented above is a reconciliation of Net income to Adjusted income (loss) from continuing operations attributable to Murphy. 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.
Amounts shown above as reconciling items between Net income 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.
(Millions of dollars) |
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||||
|
Pretax |
|
Tax |
|
Net |
|
Pretax |
|
Tax |
|
Net |
|||||||
Exploration & Production: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
United States |
$ |
(24.3 |
) |
|
5.1 |
|
|
(19.2 |
) |
|
24.9 |
|
|
(5.2 |
) |
|
19.7 |
|
Canada |
(8.0 |
) |
|
1.8 |
|
|
(6.2 |
) |
|
(8.0 |
) |
|
(11.2 |
) |
|
(19.2 |
) |
|
Other International |
— |
|
|
(15.0 |
) |
|
(15.0 |
) |
|
13.2 |
|
|
(15.0 |
) |
|
(1.8 |
) |
|
Total E&P |
(32.3 |
) |
|
(8.1 |
) |
|
(40.4 |
) |
|
30.1 |
|
|
(31.4 |
) |
|
(1.3 |
) |
|
Corporate: |
(48.4 |
) |
|
10.4 |
|
|
(38.0 |
) |
|
(93.7 |
) |
|
20.5 |
|
|
(73.2 |
) |
|
Total adjustments |
$ |
(80.7 |
) |
|
2.3 |
|
|
(78.4 |
) |
|
(63.6 |
) |
|
(10.9 |
) |
|
(74.5 |
) |
MURPHY OIL CORPORATION SCHEDULE OF EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA) (unaudited) |
||||||||||||
(Millions of dollars, except per barrel of oil equivalents sold) |
Three Months Ended
|
|
Nine Months Ended
|
|||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||
Net income attributable to Murphy (GAAP) |
$ |
1,089.0 |
|
|
93.9 |
|
|
1,221.5 |
|
|
307.7 |
|
Income tax expense (benefit) |
18.8 |
|
|
17.8 |
|
|
38.7 |
|
|
(91.2 |
) |
|
Interest expense, net |
44.9 |
|
|
44.2 |
|
|
145.1 |
|
|
133.1 |
|
|
Depreciation, depletion and amortization expense 1 |
308.3 |
|
|
197.5 |
|
|
766.4 |
|
|
571.0 |
|
|
EBITDA attributable to Murphy (Non-GAAP) |
$ |
1,461.0 |
|
|
353.4 |
|
|
2,171.7 |
|
|
920.6 |
|
Discontinued operations loss (income) |
(953.4 |
) |
|
(37.8 |
) |
|
(1,027.6 |
) |
|
(186.2 |
) |
|
Mark-to-market (gain) loss on crude oil derivative contracts |
(49.2 |
) |
|
(26.0 |
) |
|
(100.1 |
) |
|
1.1 |
|
|
Accretion of asset retirement obligations |
10.6 |
|
|
6.5 |
|
|
29.8 |
|
|
19.2 |
|
|
Business development transaction costs |
4.1 |
|
|
— |
|
|
24.4 |
|
|
— |
|
|
Write-off of previously suspended exploration wells |
— |
|
|
4.5 |
|
|
13.2 |
|
|
4.5 |
|
|
Seal insurance proceeds |
(8.0 |
) |
|
(9.7 |
) |
|
(8.0 |
) |
|
(21.0 |
) |
|
Foreign exchange losses (gains) |
0.8 |
|
|
(1.0 |
) |
|
6.4 |
|
|
(5.6 |
) |
|
Mark-to-market (gain) loss on contingent consideration |
(28.4 |
) |
|
— |
|
|
0.5 |
|
|
— |
|
|
Ecuador arbitration settlement |
— |
|
|
(26.0 |
) |
|
— |
|
|
(26.0 |
) |
|
Brunei working interest income |
— |
|
|
(16.0 |
) |
|
— |
|
|
(16.0 |
) |
|
Adjusted EBITDA attributable to Murphy (Non-GAAP) |
$ |
437.5 |
|
|
247.9 |
|
|
1,110.3 |
|
|
690.6 |
|
|
|
|
|
|
|
|
|
|||||
Total barrels of oil equivalents sold from continuing operations attributable to Murphy (thousands of barrels) |
17,745 |
|
|
11,232 |
|
|
45,511 |
|
|
32,782 |
|
|
|
|
|
|
|
|
|
|
|||||
EBITDA per barrel of oil equivalents sold |
$ |
82.34 |
|
|
31.46 |
|
|
47.72 |
|
|
28.08 |
|
Adjusted EBITDA per barrel of oil equivalents sold |
$ |
24.65 |
|
|
22.07 |
|
|
24.40 |
|
|
21.07 |
|
Non-GAAP Financial Measures
Presented above is a reconciliation of Net income to Earnings before interest, taxes, depreciation and amortization (EBITDA) and adjusted EBITDA. Management believes EBITDA and adjusted EBITDA are important information to provide because they are used by management to evaluate the Company's operational performance and trends between periods and relative to its industry competitors. Management also believes this information may be useful to investors and analysts to gain a better understanding of the Company's financial results. EBITDA and adjusted EBITDA are non-GAAP financial measures and should not be considered a substitute for Net income (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 and adjusted EBITDA per barrel of oil equivalent sold. Management believes EBITDA per barrel of oil equivalent sold and adjusted EBITDA per barrel of oil equivalent 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 adjusted EBITDA per barrel of oil equivalent sold are non-GAAP financial metrics.
1 Depreciation, depletion, and amortization expense used in the computation of EBITDA excludes the portion attributable to the non-controlling interest.
MURPHY OIL CORPORATION SCHEDULE OF EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION AND EXPLORATION (EBITDAX) (unaudited) |
||||||||||||
(Millions of dollars, except per barrel of oil equivalents sold) |
Three Months Ended
|
|
Nine Months Ended
|
|||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||
Net income attributable to Murphy (GAAP) |
$ |
1,089.0 |
|
|
93.9 |
|
|
1,221.5 |
|
|
307.7 |
|
Income tax expense (benefit) |
18.8 |
|
|
17.8 |
|
|
38.7 |
|
|
(91.2 |
) |
|
Interest expense, net |
44.9 |
|
|
44.2 |
|
|
145.1 |
|
|
133.1 |
|
|
Depreciation, depletion and amortization expense 1 |
308.3 |
|
|
197.5 |
|
|
766.4 |
|
|
571.0 |
|
|
EBITDA attributable to Murphy (Non-GAAP) |
1,461.0 |
|
|
353.4 |
|
|
2,171.7 |
|
|
920.6 |
|
|
Exploration expenses |
12.4 |
|
|
21.7 |
|
|
75.6 |
|
|
69.4 |
|
|
EBITDAX attributable to Murphy (Non-GAAP) |
1,473.4 |
|
|
375.1 |
|
|
2,247.3 |
|
|
990.0 |
|
|
Discontinued operations loss (income) |
(953.4 |
) |
|
(37.8 |
) |
|
(1,027.6 |
) |
|
(186.2 |
) |
|
Mark-to-market (gain) loss on crude oil derivative contracts |
(49.2 |
) |
|
(26.0 |
) |
|
(100.1 |
) |
|
1.1 |
|
|
Accretion of asset retirement obligations |
10.6 |
|
|
6.5 |
|
|
29.8 |
|
|
19.2 |
|
|
Business development transaction costs |
4.1 |
|
|
— |
|
|
24.4 |
|
|
— |
|
|
Seal insurance proceeds |
(8.0 |
) |
|
(9.7 |
) |
|
(8.0 |
) |
|
(21.0 |
) |
|
Foreign exchange losses (gains) |
0.8 |
|
|
(1.0 |
) |
|
6.4 |
|
|
(5.6 |
) |
|
Mark-to-market (gain) loss on contingent consideration |
(28.4 |
) |
|
— |
|
|
0.5 |
|
|
— |
|
|
Ecuador arbitration settlement |
— |
|
|
(26.0 |
) |
|
— |
|
|
(26.0 |
) |
|
Brunei working interest income |
— |
|
|
(16.0 |
) |
|
— |
|
|
(16.0 |
) |
|
Adjusted EBITDAX attributable to Murphy (Non-GAAP) |
$ |
449.9 |
|
|
265.1 |
|
|
1,172.7 |
|
|
755.5 |
|
|
|
|
|
|
|
|
|
|||||
Total barrels of oil equivalents sold from continuing operations attributable to Murphy (thousands of barrels) |
17,745 |
|
|
11,232 |
|
|
45,511 |
|
|
32,782 |
|
|
|
|
|
|
|
|
|
|
|||||
EBITDAX per barrel of oil equivalents sold |
$ |
83.03 |
|
|
33.39 |
|
|
49.38 |
|
|
30.20 |
|
Adjusted EBITDAX per barrel of oil equivalents sold |
$ |
25.35 |
|
|
23.60 |
|
|
25.77 |
|
|
23.05 |
|
Non-GAAP Financial Measures
Presented above is a reconciliation of Net income to Earnings before interest, taxes, depreciation and amortization, and exploration expenses (EBITDAX) and adjusted EBITDAX. Management believes EBITDAX and adjusted EBITDAX are important information to provide because they are used by management to evaluate the Company's operational performance and trends between periods and relative to its industry competitors. Management also believes this information may be useful to investors and analysts to gain a better understanding of the Company's financial results. EBITDAX and adjusted EBITDAX are non-GAAP financial measures and should not be considered a substitute for Net income (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 EBITDAX per barrel of oil equivalent sold and adjusted EBITDAX per barrel of oil equivalent sold. Management believes EBITDAX per barrel of oil equivalent sold and adjusted EBITDAX per barrel of oil equivalent 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. EBITDAX per barrel of oil equivalent sold and adjusted EBITDAX per barrel of oil equivalent sold are non-GAAP financial metrics.
1 Depreciation, depletion, and amortization expense used in the computation of EBITDA excludes the portion attributable to the non-controlling interest.
MURPHY OIL CORPORATION FUNCTIONAL RESULTS OF OPERATIONS (unaudited) |
|||||||||
|
Three Months Ended
|
Three Months Ended
|
|||||||
(Millions of dollars) |
Revenues |
Income (Loss) |
Revenues |
Income (Loss) |
|||||
Exploration and production |
|
|
|
|
|||||
United States1 |
$ |
656.8 |
|
170.8 |
|
357.8 |
|
91.6 |
|
Canada |
95.0 |
|
(9.1 |
) |
114.9 |
|
12.5 |
|
|
Other |
1.9 |
|
(3.7 |
) |
19.9 |
|
1.3 |
|
|
Total exploration and production |
753.7 |
|
158.0 |
|
492.6 |
|
105.4 |
|
|
Corporate |
63.4 |
|
0.3 |
|
(2.1 |
) |
(49.3 |
) |
|
Revenue/income from continuing operations |
817.1 |
|
158.3 |
|
490.5 |
|
56.1 |
|
|
Discontinued operations, net of tax 2 |
— |
|
953.4 |
|
— |
|
37.8 |
|
|
Total revenues/net income (loss) |
$ |
817.1 |
|
1,111.7 |
|
490.5 |
|
93.9 |
|
|
Nine Months Ended
|
Nine Months Ended
|
|||||||
(Millions of dollars) |
Revenues |
Income
|
Revenues |
Income
|
|||||
Exploration and production |
|
|
|
|
|||||
United States1 |
$ |
1,734.3 |
|
420.0 |
|
971.7 |
|
200.3 |
|
Canada |
323.8 |
|
(7.5 |
) |
357.6 |
|
46.7 |
|
|
Other |
7.9 |
|
(35.4 |
) |
19.9 |
|
(28.8 |
) |
|
Total exploration and production |
2,066.0 |
|
377.1 |
|
1,349.2 |
|
218.2 |
|
|
Corporate |
125.6 |
|
(97.0 |
) |
(61.4 |
) |
(96.7 |
) |
|
Revenue/income from continuing operations |
2,191.6 |
|
280.1 |
|
1,287.8 |
|
121.5 |
|
|
Discontinued operations, net of tax 2 |
— |
|
1,027.6 |
|
— |
|
186.2 |
|
|
Total revenues/net income (loss) |
$ |
2,191.6 |
|
1,307.7 |
|
1,287.8 |
|
307.7 |
|
1 2019 includes results attributable to a noncontrolling interest in MP Gulf of Mexico, LLC (MP GOM).
2 Malaysia is reported as discontinued operations in current and comparative periods effective January 1, 2019.
MURPHY OIL CORPORATION OIL AND GAS OPERATING RESULTS (unaudited) THREE MONTHS ENDED SEPTEMBER 30, 2019, AND 2018 |
|||||||||
(Millions of dollars) |
United States 1 |
Canada |
Other |
Total |
|||||
Three Months Ended September 30, 2019 |
|
|
|
|
|||||
Oil and gas sales and other operating revenues |
$ |
656.8 |
|
95.0 |
|
1.9 |
|
753.7 |
|
Lease operating expenses |
|
116.2 |
|
31.2 |
|
0.2 |
|
147.6 |
|
Severance and ad valorem taxes |
|
13.4 |
|
0.4 |
|
— |
|
13.8 |
|
Transportation, gathering and processing |
|
44.1 |
|
10.2 |
|
— |
|
54.3 |
|
Depreciation, depletion and amortization |
|
253.5 |
|
65.3 |
|
0.6 |
|
319.4 |
|
Accretion of asset retirement obligations |
|
9.0 |
|
1.6 |
|
— |
|
10.6 |
|
Exploration expenses |
|
|
|
|
|||||
Dry holes and previously suspended exploration costs |
|
(0.1 |
) |
— |
|
— |
|
(0.1 |
) |
Geological and geophysical |
|
0.2 |
|
— |
|
0.2 |
|
0.4 |
|
Other exploration |
|
1.5 |
|
0.1 |
|
3.8 |
|
5.4 |
|
|
|
1.6 |
|
0.1 |
|
4.0 |
|
5.7 |
|
Undeveloped lease amortization |
|
5.2 |
|
0.3 |
|
1.0 |
|
6.5 |
|
Total exploration expenses |
|
6.8 |
|
0.4 |
|
5.0 |
|
12.2 |
|
Selling and general expenses |
|
22.7 |
|
7.6 |
|
5.6 |
|
35.9 |
|
Other |
|
(21.0 |
) |
(7.3 |
) |
0.5 |
|
(27.8 |
) |
Results of operations before taxes |
|
212.1 |
|
(14.4 |
) |
(10.0 |
) |
187.7 |
|
Income tax provisions (benefits) |
|
41.3 |
|
(5.3 |
) |
(6.3 |
) |
29.7 |
|
Results of operations (excluding corporate overhead and interest) |
$ |
170.8 |
|
(9.1 |
) |
(3.7 |
) |
158.0 |
|
|
|
|
|
|
|||||
Three Months Ended September 30, 2018 |
|
|
|
|
|||||
Oil and gas sales and other operating revenues |
$ |
357.8 |
|
114.9 |
|
19.9 |
|
492.6 |
|
Lease operating expenses |
|
52.0 |
|
31.5 |
|
0.2 |
|
83.7 |
|
Severance and ad valorem taxes |
|
14.8 |
|
0.3 |
|
— |
|
15.1 |
|
Transportation, gathering and processing |
|
9.1 |
|
7.8 |
|
— |
|
16.9 |
|
Depreciation, depletion and amortization |
|
132.6 |
|
58.6 |
|
1.0 |
|
192.2 |
|
Accretion of asset retirement obligations |
|
4.5 |
|
1.9 |
|
— |
|
6.4 |
|
Exploration expenses |
|
|
|
|
|||||
Dry holes and previously suspended exploration costs |
— |
|
— |
|
4.5 |
|
4.5 |
|
|
Geological and geophysical |
|
0.4 |
|
— |
|
0.7 |
|
1.1 |
|
Other exploration |
|
1.6 |
|
0.2 |
|
5.5 |
|
7.3 |
|
|
|
2.0 |
|
0.2 |
|
10.7 |
|
12.9 |
|
Undeveloped lease amortization |
|
7.8 |
|
0.2 |
|
0.8 |
|
8.8 |
|
Total exploration expenses |
|
9.8 |
|
0.4 |
|
11.5 |
|
21.7 |
|
Selling and general expenses |
|
14.0 |
|
6.4 |
|
6.2 |
|
26.6 |
|
Other |
|
4.5 |
|
(9.5 |
) |
0.6 |
|
(4.4 |
) |
Results of operations before taxes |
|
116.5 |
|
17.5 |
|
0.4 |
|
134.4 |
|
Income tax provisions (benefits) |
|
24.9 |
|
5.0 |
|
(0.9 |
) |
29.0 |
|
Results of operations (excluding corporate overhead and interest) |
$ |
91.6 |
|
12.5 |
|
1.3 |
|
105.4 |
|
1 2019 includes results attributable to a noncontrolling interest in MP GOM.
MURPHY OIL CORPORATION OIL AND GAS OPERATING RESULTS (unaudited) NINE MONTHS ENDED SEPTEMBER 30, 2019, AND 2018 |
|||||||||
(Millions of dollars) |
United States 1 |
Canada |
Other |
Total |
|||||
Nine Months Ended September 30, 2019 |
|
|
|
|
|||||
Oil and gas sales and other operating revenues |
$ |
1,734.3 |
|
323.8 |
|
7.9 |
|
2,066.0 |
|
Lease operating expenses |
308.3 |
|
107.1 |
|
1.1 |
|
416.5 |
|
|
Severance and ad valorem taxes |
36.0 |
|
1.0 |
|
— |
|
37.0 |
|
|
Transportation, gathering and processing |
103.4 |
|
25.3 |
|
— |
|
128.7 |
|
|
Depreciation, depletion and amortization |
618.6 |
|
181.6 |
|
2.9 |
|
803.1 |
|
|
Accretion of asset retirement obligations |
25.2 |
|
4.6 |
|
— |
|
29.8 |
|
|
Exploration expenses |
|
|
|
|
|||||
Dry holes and previously suspended exploration costs |
(0.2 |
) |
— |
|
13.1 |
|
12.9 |
|
|
Geological and geophysical |
16.1 |
|
— |
|
8.1 |
|
24.2 |
|
|
Other exploration |
5.5 |
|
0.3 |
|
10.9 |
|
16.7 |
|
|
|
21.4 |
|
0.3 |
|
32.1 |
|
53.8 |
|
|
Undeveloped lease amortization |
18.0 |
|
1.0 |
|
2.7 |
|
21.7 |
|
|
Total exploration expenses |
39.4 |
|
1.3 |
|
34.8 |
|
75.5 |
|
|
Selling and general expenses |
52.9 |
|
21.3 |
|
17.3 |
|
91.5 |
|
|
Other |
37.5 |
|
(6.9 |
) |
0.9 |
|
31.5 |
|
|
Results of operations before taxes |
513.0 |
|
(11.5 |
) |
(49.1 |
) |
452.4 |
|
|
Income tax provisions (benefits) |
93.0 |
|
(4.0 |
) |
(13.7 |
) |
75.3 |
|
|
Results of operations (excluding corporate overhead and interest) |
$ |
420.0 |
|
(7.5 |
) |
(35.4 |
) |
377.1 |
|
|
|
|
|
|
|||||
Nine Months Ended September 30, 2018 |
|
|
|
|
|||||
Oil and gas sales and other operating revenues |
$ |
971.7 |
|
357.5 |
|
19.9 |
|
1,349.1 |
|
Lease operating expenses |
162.6 |
|
91.0 |
|
0.2 |
|
253.8 |
|
|
Severance and ad valorem taxes |
39.2 |
|
0.9 |
|
— |
|
40.1 |
|
|
Transportation, gathering and processing |
26.1 |
|
23.7 |
|
— |
|
49.8 |
|
|
Depreciation, depletion and amortization |
382.4 |
|
171.1 |
|
2.4 |
|
555.9 |
|
|
Accretion of asset retirement obligations |
13.4 |
|
5.8 |
|
— |
|
19.2 |
|
|
Exploration expenses |
|
|
|
|
|||||
Dry holes and previously suspended exploration costs |
— |
|
— |
|
4.5 |
|
4.5 |
|
|
Geological and geophysical |
6.5 |
|
— |
|
4.3 |
|
10.8 |
|
|
Other exploration |
5.1 |
|
0.3 |
|
17.0 |
|
22.4 |
|
|
|
11.6 |
|
0.3 |
|
25.8 |
|
37.7 |
|
|
Undeveloped lease amortization |
29.2 |
|
0.6 |
|
1.7 |
|
31.5 |
|
|
Total exploration expenses |
40.8 |
|
0.9 |
|
27.5 |
|
69.2 |
|
|
Selling and general expenses |
39.0 |
|
20.7 |
|
18.1 |
|
77.8 |
|
|
Other |
12.4 |
|
(20.9 |
) |
1.2 |
|
(7.3 |
) |
|
Results of operations before taxes |
255.8 |
|
64.3 |
|
(29.5 |
) |
290.6 |
|
|
Income tax provisions (benefits) |
55.5 |
|
17.6 |
|
(0.7 |
) |
72.4 |
|
|
Results of operations (excluding corporate overhead and interest) |
$ |
200.3 |
|
46.7 |
|
(28.8 |
) |
218.2 |
|
1 2019 includes results attributable to a noncontrolling interest in MP GOM.
MURPHY OIL CORPORATION PRODUCTION-RELATED EXPENSES (unaudited) |
||||||||||||
(Dollars per barrel of oil equivalents sold) |
Three Months Ended
|
|
Nine Months Ended
|
|||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||
Continuing operations |
|
|
|
|
|
|
|
|||||
United States – Eagle Ford Shale |
|
|
|
|
|
|
|
|||||
Lease operating expense |
$ |
6.74 |
|
|
8.26 |
|
|
8.92 |
|
|
8.23 |
|
Severance and ad valorem taxes |
2.87 |
|
|
3.48 |
|
|
3.01 |
|
|
3.22 |
|
|
Depreciation, depletion and amortization (DD&A) expense |
24.29 |
|
|
24.43 |
|
|
23.94 |
|
|
24.59 |
|
|
|
|
|
|
|
|
|
|
|||||
United States – Gulf of Mexico |
|
|
|
|
|
|
|
|||||
Lease operating expense |
$ |
10.20 |
|
|
10.29 |
|
|
9.70 |
|
|
12.79 |
|
DD&A expense |
16.86 |
|
|
17.57 |
|
|
16.01 |
|
|
17.25 |
|
|
|
|
|
|
|
|
|
|
|||||
Canada – Onshore |
|
|
|
|
|
|
|
|||||
Lease operating expense |
$ |
4.36 |
|
|
4.33 |
|
|
5.40 |
|
|
4.69 |
|
Severance and ad valorem taxes |
0.07 |
|
|
0.07 |
|
|
0.07 |
|
|
0.07 |
|
|
DD&A expense |
11.26 |
|
|
10.69 |
|
|
11.07 |
|
|
10.47 |
|
|
|
|
|
|
|
|
|
|
|||||
Canada – Offshore |
|
|
|
|
|
|
|
|||||
Lease operating expense |
$ |
17.43 |
|
|
22.42 |
|
|
16.91 |
|
|
13.36 |
|
DD&A expense |
11.55 |
|
|
14.76 |
|
|
13.36 |
|
|
13.47 |
|
|
|
|
|
|
|
|
|
|
|||||
Total oil and gas continuing operations |
|
|
|
|
|
|
|
|||||
Lease operating expense |
$ |
7.85 |
|
|
7.46 |
|
|
8.52 |
|
|
7.74 |
|
Severance and ad valorem taxes |
0.73 |
|
|
1.34 |
|
|
0.76 |
|
|
1.22 |
|
|
DD&A expense |
17.31 |
|
|
17.58 |
|
|
16.75 |
|
|
17.42 |
|
|
|
|
|
|
|
|
|
|
|||||
Total oil and gas continuing operations – excluding noncontrolling interest |
|
|
|
|
|
|
|
|||||
Lease operating expense |
$ |
7.68 |
|
|
7.46 |
|
|
8.45 |
|
|
7.74 |
|
Severance and ad valorem taxes |
0.73 |
|
|
1.34 |
|
|
0.76 |
|
|
1.22 |
|
|
DD&A expense |
17.03 |
|
|
17.11 |
|
|
16.84 |
|
|
17.42 |
|
|
MURPHY OIL CORPORATION OTHER FINANCIAL DATA (unaudited) |
||||||||||||||
(Millions of dollars) |
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||||
Capital expenditures for continuing operations |
|
|
|
|
|
|
|
|||||||
Exploration and production |
|
|
|
|
|
|
|
|||||||
United States 1 |
$ |
295.5 |
|
|
128.2 |
|
|
2,042.3 |
|
|
$ |
454.6 |
|
|
Canada |
45.9 |
|
|
89.0 |
|
|
201.6 |
|
|
291.3 |
|
|||
Other |
12.3 |
|
|
21.2 |
|
|
76.7 |
|
|
38.9 |
|
|||
Total |
353.7 |
|
|
238.4 |
|
|
2,320.6 |
|
|
784.8 |
|
|||
|
|
|
|
|
|
|
|
|||||||
Corporate |
2.9 |
|
|
10.7 |
|
|
8.5 |
|
|
18.6 |
|
|||
Total capital expenditures - continuing operations |
356.6 |
|
|
249.1 |
|
|
2,329.1 |
|
|
803.4 |
|
|||
|
|
|
|
|
|
|
|
|||||||
Charged to exploration expenses 2 |
|
|
|
|
|
|
|
|||||||
United States |
1.6 |
|
|
2.0 |
|
|
21.4 |
|
|
11.6 |
|
|||
Canada |
0.1 |
|
|
0.2 |
|
|
0.3 |
|
|
0.3 |
|
|||
Other |
4.0 |
|
|
10.7 |
|
|
32.1 |
|
|
25.8 |
|
|||
Total charged to exploration expenses - continuing operations |
5.7 |
|
|
12.9 |
|
|
53.8 |
|
|
37.7 |
|
|||
|
|
|
|
|
|
|
|
|||||||
Total capitalized 3 |
$ |
350.9 |
|
|
236.2 |
|
|
$ |
2,275.3 |
|
|
$ |
765.7 |
|
Memo: Capital expenditures on discontinued operations |
4.8 |
|
|
21.7 |
|
|
64.4 |
|
|
60.2 |
|
|||
1 Includes $1,226.3 million for acquisition of exploration and production properties in the US Gulf of Mexico in the nine months ended September 30, 2019.
2 Excludes amortization of undeveloped leases of $6.5 million and $21.7 million for the three and nine months ended September 30, 2019 and $8.8 million and $31.5 million for the three and nine months ended September 30, 2018.
3 Includes noncontrolling interest capital expenditures of $5.6 million and $28.8 million for the three and nine months ended September 30, 2019.
MURPHY OIL CORPORATION CONDENSED BALANCE SHEETS (unaudited) |
||||||
(Millions of dollars) |
September 30, 2019 |
|
December 31, 2018 1 |
|||
Assets |
|
|
|
|||
Cash and cash equivalents |
$ |
434.9 |
|
|
359.9 |
|
Assets held for sale |
128.4 |
|
|
173.9 |
|
|
Other current assets |
581.3 |
|
|
346.1 |
|
|
Property, plant and equipment – net |
9,932.0 |
|
|
8,432.1 |
|
|
Non-current assets held for sale |
— |
|
|
1,545.0 |
|
|
Other long-term assets |
707.1 |
|
|
195.6 |
|
|
Total assets |
$ |
11,783.7 |
|
|
11,052.6 |
|
|
|
|
|
|||
Liabilities and Equity |
|
|
|
|||
Current maturities of long-term debt |
$ |
— |
|
|
0.7 |
|
Liabilities associated with assets held for sale |
18.1 |
|
|
286.5 |
|
|
Other current liabilities |
914.8 |
|
|
559.0 |
|
|
Long-term debt |
2,779.2 |
|
|
3,109.3 |
|
|
Non-current liabilities associated with assets held for sale |
— |
|
|
392.7 |
|
|
Other long-term liabilities |
2,045.8 |
|
|
1,506.8 |
|
|
Total equity 2,3 |
6,025.8 |
|
|
5,197.6 |
|
|
Total liabilities and equity |
$ |
11,783.7 |
|
|
11,052.6 |
|
1 |
Reclassified to conform to current presentation. |
2 |
Includes noncontrolling interest of $349.2 million and $368.3 million as of September 30, 2019 and December 31, 2018, respectively. |
3 |
Number of shares of Common Stock, $1.00 par value, outstanding at September 30, 2019 was 157,230,034. |
MURPHY OIL CORPORATION PRODUCTION SUMMARY (unaudited) |
||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
Barrels per day unless otherwise noted |
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||
Continuing operations |
|
|
|
|
|
|
|
|
||||
Net crude oil and condensate |
|
|
|
|
|
|
|
|||||
United States |
Onshore |
40,582 |
|
|
33,909 |
|
|
33,256 |
|
|
32,519 |
|
|
Gulf of Mexico 1 |
70,583 |
|
|
14,378 |
|
|
64,266 |
|
|
14,081 |
|
Canada |
Onshore |
7,101 |
|
|
6,096 |
|
|
6,503 |
|
|
5,242 |
|
|
Offshore |
4,333 |
|
|
5,570 |
|
|
6,302 |
|
|
7,237 |
|
Other |
|
351 |
|
|
533 |
|
|
435 |
|
|
566 |
|
Total net crude oil and condensate - continuing operations |
122,950 |
|
|
60,486 |
|
|
110,762 |
|
|
59,645 |
|
|
Net natural gas liquids |
|
|
|
|
|
|
|
|
||||
United States |
Onshore |
5,582 |
|
|
6,687 |
|
|
5,621 |
|
|
6,756 |
|
|
Gulf of Mexico 1 |
6,597 |
|
|
1,085 |
|
|
4,172 |
|
|
1,091 |
|
Canada |
Onshore |
1,422 |
|
|
1,095 |
|
|
1,197 |
|
|
1,005 |
|
Total net natural gas liquids - continuing operations |
13,601 |
|
|
8,867 |
|
|
10,990 |
|
|
8,852 |
|
|
Net natural gas – thousands of cubic feet per day |
|
|
|
|
|
|
|
|||||
United States |
Onshore |
29,122 |
|
|
33,031 |
|
|
30,203 |
|
|
32,329 |
|
|
Gulf of Mexico 1 |
72,897 |
|
|
14,485 |
|
|
44,029 |
|
|
13,811 |
|
Canada |
Onshore |
296,883 |
|
|
272,061 |
|
|
267,205 |
|
|
266,077 |
|
Total net natural gas - continuing operations |
398,902 |
|
|
319,577 |
|
|
341,437 |
|
|
312,217 |
|
|
Total net hydrocarbons - continuing operations including NCI 2,3 |
203,035 |
|
|
122,616 |
|
|
178,658 |
|
|
120,533 |
|
|
Noncontrolling interest |
|
|
|
|
|
|
|
|
||||
Net crude oil and condensate – barrels per day |
(10,322 |
) |
|
— |
|
|
(11,215 |
) |
|
— |
|
|
Net natural gas liquids – barrels per day |
(478 |
) |
|
— |
|
|
(496 |
) |
|
— |
|
|
Net natural gas – thousands of cubic feet per day |
(3,403 |
) |
|
— |
|
|
(3,933 |
) |
|
— |
|
|
Total noncontrolling interest |
(11,367 |
) |
|
— |
|
|
(12,367 |
) |
|
— |
|
|
Total net hydrocarbons - continuing operations excluding NCI 2,3 |
191,668 |
|
|
122,616 |
|
|
166,292 |
|
|
120,533 |
|
|
Discontinued operations |
|
|
|
|
|
|
|
|
||||
Net crude oil and condensate – barrels per day |
1,748 |
|
|
27,269 |
|
|
16,331 |
|
|
29,136 |
|
|
Net natural gas liquids – barrels per day |
37 |
|
|
689 |
|
|
434 |
|
|
673 |
|
|
Net natural gas – thousands of cubic feet per day 2 |
9,624 |
|
|
109,213 |
|
|
67,863 |
|
|
112,516 |
|
|
Total discontinued operations |
3,389 |
|
|
46,160 |
|
|
28,076 |
|
|
48,562 |
|
|
Total net hydrocarbons produced excluding NCI 2,3 |
195,057 |
|
|
168,776 |
|
|
194,367 |
|
|
169,095 |
|
|
1 |
2019 includes net volumes attributable to a noncontrolling interest in MP GOM. |
2 |
Natural gas converted on an energy equivalent basis of 6:1. |
3 |
NCI – noncontrolling interest in MP GOM. |
MURPHY OIL CORPORATION PRICE SUMMARY (unaudited) |
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||||
Weighted average Exploration and Production sales prices 1 |
|
|
|
|
|
|
|
||||||||
Continuing operations |
|
|
|
|
|
|
|
|
|||||||
Crude oil and condensate – dollars per barrel |
|
|
|
|
|
|
|
|
|||||||
United States |
Onshore |
$ |
58.80 |
|
|
72.82 |
|
|
$ |
60.33 |
|
|
$ |
68.97 |
|
|
Gulf of Mexico 2 |
60.69 |
|
|
71.86 |
|
|
61.90 |
|
|
68.72 |
|
|||
Canada 3 |
Onshore |
48.61 |
|
|
61.53 |
|
|
49.98 |
|
|
60.80 |
|
|||
|
Offshore |
62.44 |
|
|
76.34 |
|
|
64.97 |
|
|
71.92 |
|
|||
Other |
|
67.96 |
|
|
74.37 |
|
|
69.86 |
|
|
74.37 |
|
|||
Natural gas liquids – dollars per barrel |
|
|
|
|
|
|
|
|
|||||||
United States |
Onshore |
10.82 |
|
|
31.17 |
|
|
14.66 |
|
|
26.29 |
|
|||
|
Gulf of Mexico 2 |
13.86 |
|
|
36.12 |
|
|
15.96 |
|
|
30.26 |
|
|||
Canada 3 |
Onshore |
21.03 |
|
|
41.10 |
|
|
27.50 |
|
|
40.32 |
|
|||
Natural gas – dollars per thousand cubic feet |
|
|
|
|
|
|
|
|
|||||||
United States |
Onshore |
2.18 |
|
|
2.92 |
|
|
2.51 |
|
|
2.91 |
|
|||
|
Gulf of Mexico 2 |
2.37 |
|
|
2.98 |
|
|
2.46 |
|
|
2.96 |
|
|||
Canada 3 |
Onshore |
1.16 |
|
|
1.60 |
|
|
1.50 |
|
|
1.61 |
|
|||
1 |
Effective September 30, 2019, weighted average realized prices are reported excluding transportation, gathering and processing costs. Comparative periods are conformed to current presentation. |
2 |
Prices include the effect of noncontrolling interest share for MP GOM. |
3 |
U.S. dollar equivalent. |
MURPHY OIL CORPORATION COMMODITY HEDGE POSITIONS (unaudited) AS OF OCTOBER 30, 2019 |
|||||||||||||
|
|
Commodity |
|
Type |
|
Volumes
|
|
Price
|
|
Remaining Period |
|||
Area |
|
|
|
|
|
Start Date |
|
End Date |
|||||
United States |
|
WTI |
|
Fixed price derivative swap |
|
35,000 |
|
|
$60.51 |
|
10/1/2019 |
|
12/31/2019 |
United States |
|
WTI |
|
Fixed price derivative swap |
|
45,000 |
|
|
$56.42 |
|
1/1/2020 |
|
12/31/2020 |
|
|
|
|
|
|
Volumes
|
|
Price
|
|
Remaining Period |
|||
Area |
|
Commodity |
|
Type |
|
|
|
Start Date |
|
End Date |
|||
Montney |
|
Natural Gas |
|
Fixed price forward sales at AECO |
|
59 |
|
|
C$2.81 |
|
10/1/2019 |
|
10/31/2019 |
| Montney | Natural Gas | Fixed price forward sales at AECO | 97 |
|
|
C$2.71 |
|
11/1/2019 |
|
3/31/2020 |
|||
| Montney | Natural Gas | Fixed price forward sales at AECO | 59 |
|
|
C$2.81 |
|
4/1/2020 |
|
12/31/2020 |
|||
MURPHY OIL CORPORATION FOURTH QUARTER 2019 GUIDANCE |
||||||||
|
Liquids BOPD |
|
Gas MCFD |
|
BOEPD |
|||
Production – net |
|
|
|
|
|
|||
U.S. – Eagle Ford Shale |
48,300 |
|
|
32,000 |
|
|
53,500 |
|
– Gulf of Mexico excluding NCI |
72,700 |
|
|
73,600 |
|
|
85,000 |
|
– Gulf of Mexico including NCI 1 |
84,800 |
|
|
78,700 |
|
|
98,000 |
|
Canada – Tupper Montney |
— |
|
|
264,000 |
|
|
44,000 |
|
– Kaybob Duvernay and Placid Montney |
6,700 |
|
|
22,500 |
|
|
10,500 |
|
– Offshore |
8,400 |
|
|
— |
|
|
8,400 |
|
Other |
600 |
|
|
— |
|
|
600 |
|
|
|
|
|
|
|
|||
Total net production (BOEPD) - excluding NCI |
198,000 to 206,000 |
|||||||
Total net production (BOEPD) - including NCI 1 |
210,700 to 219,300 |
|||||||
|
|
|
|
|
|
|||
Exploration expense ($ millions) |
$21 |
|||||||
|
|
|
|
|
|
|||
FULL YEAR 2019 GUIDANCE |
||||||||
Total net production (BOEPD) - excluding NCI |
174,000 to 178,000 |
|||||||
Total net production (BOEPD) - including NCI 2 |
186,600 to 190,600 |
|||||||
Capital expenditures – excluding NCI ($ billions) 3 |
$1.35 - $1.45 |
|||||||
|
|
|
|
|
|
|||
1 Includes noncontrolling interest of MP GOM of 12,100 BOPD liquids and 5,100 MCFD gas. |
|
|
|
|
||||
2 Includes noncontrolling interest of MP GOM of 13,000 BOEPD. |
|
|
|
|
||||
3 Excludes noncontrolling interest of MP GOM of $48 MM and $20 MM for assets held for sale. |
||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20191031005212/en/
Investor Contacts:
Kelly Whitley, [email protected], 281-675-9107
Bryan Arciero, [email protected], 281-675-9339
Megan Larson, [email protected], 281-675-9470
Source: Murphy Oil Corporation