PXP Announces 2011 Full-Year Results: Realizes Significant Net Income Growth Year-over-Year, Achieves Record Sales Volumes, Generates Double-Digit Cash Flow Growth, and Delivers Solid Reserve Replacement and Substantially Higher Reserve Value


HOUSTON, Feb. 23, 2012 /PRNewswire/ --

Fourth-Quarter Statistical Highlights:

  • Revenues were $517.5 million and net income attributable to common stockholders was $97.7 million, or $0.69 per diluted share.
  • Adjusted net income attributable to common stockholders was $28.6 million, or $0.20 per diluted share (a non-GAAP measure).
  • Oil/liquids sales accounted for approximately 81% of total oil and gas revenue.
  • Average daily sales volumes increased 13%, or 26% pro forma for asset sales, compared to fourth-quarter 2010.
  • Oil/liquids average daily sales volumes increased 12%, or 16% pro forma for asset sales, compared to fourth-quarter 2010.
  • Net cash provided by operating activities was $188.1 million and operating cash flow was $284.7 million, a 12% increase over fourth-quarter 2010 (a non-GAAP measure).
  • Gross margin per barrel of oil equivalent (BOE) was $15.33 and cash margin per BOE was $35.71, a 9% increase over fourth-quarter 2010 (a non-GAAP measure).


Full-Year Statistical Highlights:

  • Revenues were $2.0 billion and net income attributable to common stockholders was $205.3 million, or $1.44 per diluted share.
  • Adjusted net income attributable to common stockholders was $223.0 million, or $1.56 per diluted share (a non-GAAP measure).
  • Oil/liquids sales accounted for approximately 78% of total oil and gas revenue.
  • Average daily sales volumes increased 12%, or 23% pro forma for asset sales, compared to 2010.
  • Oil/liquids average daily sales volumes increased 7%, or 8% pro forma for asset sales, compared to 2010.
  • Net cash provided by operating activities was $1.11 billion, a 22% increase year-over-year.
  • Operating cash flow was $1.13 billion, a 16% increase year-over-year (a non-GAAP measure).
  • Gross margin per BOE was $20.95 and cash margin per BOE was $37.29 (a non-GAAP measure), an increase of 17% and 14% over 2010, respectively.


2011 Proved Reserves:

  • Total proved reserves, pro forma for asset sales, increased 16% to 410.9 million BOE.
  • Standardized measure of discounted net cash flows increased 66% to $5.1 billion from $3.1 billion in 2010.  
  • PV-10 value increased 58% to $7.9 billion from $5.0 billion in 2010 (a non-GAAP measure).
  • Reserve replacement is 222%, or 290% pro forma for asset sales (a non-GAAP measure).
  • All-in finding and development costs were $23.48 per BOE, or $18.01 per BOE pro forma for asset sales (a non-GAAP measure).


2011 Oil/Liquids Proved Reserves:

  • Oil/liquids reserves, pro forma for asset sales, increased 18% to 244.0 million barrels.
  • Oil/liquids are 59% of total proved, up from 54% in 2010.
  • Oil/liquids reserve replacement is 280% (a non-GAAP measure).
  • Oil/liquids reserve-to-pro forma production ratio is 14 years.


Plains Exploration & Production Company (NYSE:PXP) ("PXP" or the "Company") announces 2011 fourth-quarter and full-year financial and operating results.

PXP reported fourth-quarter revenues of $517.5 million and net income attributable to common stockholders of $97.7 million, or $0.69 per diluted share, compared to revenues of $408.1 million and a net loss of $19.5 million, or $0.14 per diluted share, for the fourth-quarter 2010. Quarterly income was reduced by approximately $0.07 per share due to higher stock-based compensation expense reflecting the impact of a 62% increase in PXP's share price during the quarter and approximately $0.14 per share due to an increase in the depreciation, depletion and amortization rate.

Fourth-quarter net income attributable to common stockholders includes certain items affecting the comparability of operating results. Those items consist of realized and unrealized gains and losses on our mark-to-market derivative contracts, a $232.3 million unrealized gain on investment in McMoRan Exploration Co. ("McMoRan") common stock, debt extinguishment costs, and other items. When considering these items, PXP reports net income attributable to common stockholders of $28.6 million, or $0.20 per diluted share (a non-GAAP measure).

PXP reported full-year revenues of $2.0 billion and net income attributable to common stockholders of $205.3 million, or $1.44 per diluted share, compared to revenues of $1.5 billion and net income of $103.3 million, or $0.73 per diluted share, for the full-year 2010.

Full-year 2011 net income attributable to common stockholders includes certain items affecting the comparability of operating results. Those items consist of realized and unrealized gains and losses on our mark-to-market derivative contracts, debt extinguishment costs, an unrealized loss on investment in McMoRan, a 2010 impairment of PXP's relinquished Vietnam oil and gas properties, and other items. When considering these items, PXP reports net income attributable to common stockholders of $223.0 million, or $1.56 per diluted share (a non-GAAP measure).

A reconciliation of non-GAAP financial measures used in this release to comparable GAAP financial measures is included with the financial tables.

OPERATIONAL UPDATE

PXP's 2011 fourth-quarter daily sales volumes averaged 105,396 BOE per day, a 13% increase over 92,994 BOE per day in the fourth quarter of 2010. Adjusting for the 2010 and 2011 asset divestments, the 13% sales volume increase would have been 26% and 2011 fourth-quarter daily sales volumes would have averaged 90,349 BOE per day.

PXP's 2011 fourth-quarter oil/liquids daily sales volumes averaged 52,262 barrels per day, a 12% increase over 46,658 barrels per day in the fourth quarter of 2010. Adjusting for the 2010 and 2011 asset divestments, the 12% sales volume increase would have been 16% and 2011 fourth-quarter daily sales volumes would have averaged 47,464 barrels per day.

PXP's 2011 full-year daily sales volumes averaged approximately 98,950 BOE per day, a 12% increase over full-year 2010 volumes of 88,451 BOE per day. Adjusting for the 2010 and 2011 asset divestments, the 12% sales volume increase would have been 23% and 2011 full-year daily sales volumes would have averaged 82,197 BOE per day.

PXP's 2011 full-year oil/liquids daily sales volumes averaged 48,964 barrels per day, a 7% increase over 45,943 barrels per day in 2010. Adjusting for the 2010 and 2011 asset divestments, the 7% sales volume increase would have been 8% and 2011 daily sales volumes would have averaged 43,858 barrels per day.

The robust volume growth is driven primarily by strong performance in the Eagle Ford Shale and Haynesville Shale asset areas combined with steady, consistent performance in California.

In the Eagle Ford Shale, fourth-quarter daily sales volumes averaged approximately 9,123 BOE per day net to PXP, compared to approximately 1,500 BOE per day net to PXP from the November acquisition to the end of fourth-quarter 2010. January 2012 volumes averaged approximately 13,700 BOE per day compared to approximately 1,970 BOE per day net to PXP in January 2011. The Company had 6.9 net rigs operating on its acreage at the end of January. In California, fourth-quarter average daily sales volumes were 40,003 BOE per day, essentially flat compared to the fourth-quarter 2010; and in the Haynesville Shale, fourth-quarter average daily sales volumes were approximately 200 million cubic feet equivalent (MMcfe) net to PXP compared to approximately 146 MMcfe in the fourth-quarter 2010.

In the Gulf of Mexico, the operator of the Lucius discovery, Anadarko Petroleum Corporation, announced in December that it, along with its co-venturers, have sanctioned the development of the Lucius project, located in the Keathley Canyon area of the deepwater Gulf of Mexico. Lucius will be developed with a truss spar floating production facility with the capacity to produce in excess of 80,000 barrels of oil per day and 450 million cubic feet of natural gas per day. The spar is currently under construction at Technip's facility in Pori, Finland and first production is anticipated in 2014.

MARKETING UPDATE

PXP's crude oil realized price was 96% of NYMEX for the fourth-quarter of 2011 and 94% for full-year 2011. In January 2012 PXP's crude oil realized price was 92% of Brent or 102% of NYMEX. This significant increase from 2011 is expected to strengthen crude oil revenue by over 40% compared to 2011 crude oil revenue using current commodity price forecasts. This positive result reflects the impact of higher estimated crude oil volumes and stronger pricing associated with the Company's marketing contracts in California and the Eagle Ford Shale which became effective January 1, 2012.

PROVED RESERVES

Year-end estimated proved reserves of 410.9 million BOE, net of asset sales, were 59% oil, 55% developed and had a pre-tax PV-10 value of $7.9 billion, a 58% increase over 2010 PV-10 value. The robust increase in the PV-10 value is primarily attributable to a greater concentration of oil/liquids reserves, higher oil/liquids reference prices and stronger marketing contract terms for oil sales. Pro forma for asset sales, proved reserves increased 16% over 2010 proved reserves.

In 2011, PXP added total proved reserves of 81.0 million BOE. The Company reported a total of 75.2 million BOE of extensions and discoveries, including 22.5 million BOE in the Eagle Ford Shale, 19.3 million BOE in the Gulf of Mexico, and 25.5 million BOE in the Haynesville Shale. In addition, PXP reported 4.3 million BOE of acquisitions and 1.5 million BOE of revisions. These reserve additions replaced 222% of 2011 production at a cost of $23.48 per BOE. Pro forma for asset sales, PXP replaced 290% of 2011 production at a cost of $18.01 per BOE.

Oil/liquids proved reserves increased 9%, or 18% pro forma for asset sales, due primarily to the rapidly expanding Eagle Ford Shale asset area, project sanctioning of the Lucius development located in the Gulf of Mexico, and a higher oil reference price compared to 2010 resulting in positive price-related revisions in California.

Natural gas proved reserves decreased 13% due primarily to the 2011 asset sales. With persistent low natural gas prices and a corresponding assumed reduction in the pace of development in the Haynesville Shale, PXP classified 44 million BOE of its Haynesville undeveloped reserves as probable undeveloped. These reserves meet the reasonable certainty, economic and other conditions needed to be classified as proved undeveloped reserves but the slower pace of drilling extends the development of these reserves past five years.  

PXP's reserve estimate, the Standardized Measure and PV-10 calculations are based on the twelve-month average of first-day-of-the-month West Texas Intermediate spot oil price of $95.99 per barrel and Henry Hub spot natural gas price of $4.12 per million British thermal unit. All prices were adjusted for energy content, quality and basis differentials by area and were held constant throughout the lives of the properties, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions. A summary of the Company's proved reserve reconciliation and costs incurred for 2011 is included with the financial tables.

SHARE REPURCHASE

Pursuant to its share repurchase program, during the fourth quarter of 2011 and the first quarter of 2012, PXP repurchased 12.8 million common shares at an average price of $35.16 per share for a total cost of approximately $450 million. In January 2012, PXP's Board of Directors increased the approval for purchases to $1.0 billion of PXP common stock and extended the program until January 2016.

SENIOR REVOLVING CREDIT FACILITY

The Company's borrowing base was recently increased from $1.8 billion to $2.3 billion until the next redetermination date currently scheduled for May 1, 2013. The commitments remained unchanged at $1.4 billion.

MANAGEMENT COMMENT

James C. Flores, Chairman, President and CEO of PXP commented, "PXP finished the year strong as sales volumes, net income attributable to common stockholders and operating cash flow each recorded significant gains compared to fourth-quarter 2010. For the full year, the Company's 2011 net income attributable to common stockholders was up nearly 100% compared to 2010 and PXP achieved record sales volumes. Oil/liquids sales revenue as a percentage of total revenue was 78% in 2011 and is expected to be approximately 90% in 2012. Along with double-digit growth in average daily sales volumes, PXP delivered stronger operating cash flow, improved cash margins, solid reserve replacement and substantially higher proved reserve value. These attributes are the building blocks for sustained value creation and align with our fundamental asset intensity philosophy. In late December and early January, PXP repurchased a sizeable number of its outstanding shares thereby compressing the share count exposed to the forecasted increase in oil volumes and corresponding cash flow. PXP's focus remains on increasing its margins while targeting a strong organic oil/liquids growth rate, balancing its natural gas focused capital spending with natural gas generated operating cash flow, and preserving commodity price upside while protecting the downside risk for its shareholders."

2012 FULL-YEAR GUIDANCE

PXP updated its 2012 full-year operational and financial guidance. Due to curtailment in drilling activity by operators in the Haynesville Shale, PXP plans to re-direct capital from the Haynesville Shale to the Eagle Ford Shale development. Total capital expenditures and the full-year total production sales volume range of 92 – 96 thousand BOE per day remain unchanged.

However, due to the shift in capital allocation, oil/liquids sales volumes, as a percentage of total volumes, are now expected to account for 58% to 61% of total volumes up from 55% estimated in previous guidance. PXP has revised its production costs per BOE to reflect higher forecasted oil/liquids volumes and lower forecasted natural gas prices.  The new cost estimates are incorporated in the updated 2012 full-year operational and financial guidance included at the end of this release.

Full year guidance also reflects the following new information: depreciation, depletion and amortization expense per BOE, general and administrative expense, the current interest rate schedule for long-term debt, an effective tax rate and the weighted average equivalent shares outstanding.

CONFERENCE CALL

PXP will host a conference call today, Thursday, February 23, 2012 at 8:00 a.m. Central time. Investors wishing to participate in the conference call may dial 1-800-567-9836 or 1-973-935-8460. The conference call and replay ID is: 42174570. The replay can be accessed by dialing 1-855-859-2056 or 1-404-537-3406. A live webcast of the conference call and a slide presentation will be available in the Investor Information section of PXP's website at www.pxp.com.

PXP is an independent oil and gas company primarily engaged in the activities of acquiring, developing, exploring and producing oil and gas in California, Texas, Louisiana, and the Gulf of Mexico. PXP is headquartered in Houston, Texas.

ADDITIONAL INFORMATION & FORWARD-LOOKING STATEMENTS

This press release contains forward-looking information regarding PXP that is intended to be covered by the safe harbor "forward-looking statements" provided by the Private Securities Litigation Reform Act of 1995. All statements included in this press release that address activities, events or developments that PXP expects, believes or anticipates will or may occur in the future are forward-looking statements. These include statements regarding:

* reserve and production estimates,

* oil and gas prices,

* the impact of derivative positions,

* production expense estimates,

* cash flow estimates,

* future financial performance,

* capital and credit market conditions,

* planned capital expenditures, and

* other matters that are discussed in PXP's filings with the SEC.

These statements are based on our current expectations and projections about future events and involve known and unknown risks, uncertainties, and other factors that may cause our actual results and performance to be materially different from any future results or performance expressed or implied by these forward-looking statements. Please refer to our filings with the SEC, including our Form 10-K, for a discussion of these risks.

References to quantities of oil or natural gas may include amounts that the Company believes will ultimately be produced, but that are not yet classified as "proved reserves" under SEC definitions.

All forward-looking statements in this press release are made as of the date hereof, and you should not place undue reliance on these statements without also considering the risks and uncertainties associated with these statements and our business that are discussed in this press release and our other filings with the SEC. Moreover, although we believe the expectations reflected in the forward-looking statements are based upon reasonable assumptions, we can give no assurance that we will attain these expectations or that any deviations will not be material. Except as required by law, we do not intend to update these forward-looking statements and information.







































Plains Exploration & Production Company

Consolidated Statements of Income

(in thousands, except per share data)



























Three Months Ended



Twelve Months Ended







December 31,



December 31,







2011



2010



2011



2010







(Unaudited)









Revenues



















Oil sales



$ 418,428



$ 314,070



$ 1,528,656



$ 1,142,760



Gas sales



96,734



93,680



428,220



399,607



Other operating revenues



2,379



379



7,612



2,228







517,541



408,129



1,964,488



1,544,595

Costs and Expenses



















Lease operating expenses



100,543



74,826



334,923



262,533



Steam gas costs



15,841



14,283



65,482



66,449



Electricity



11,039



11,552



41,242



42,794



Production and ad valorem taxes



16,141



8,089



55,225



29,446



Gathering and transportation expenses



17,278



13,038



62,103



50,680



General and administrative



39,080



34,468



134,044



136,437



Depreciation, depletion and amortization



211,284



154,006



664,478



533,416



Impairment of oil and gas properties



-



-



-



59,475



Accretion



4,299



4,464



17,177



17,702



Legal recovery



-



-



-



(8,423)



Other operating (income) expense



(78)



851



(735)



(4,130)







415,427



315,577



1,373,939



1,186,379





















Income from Operations



102,114



92,552



590,549



358,216

Other (Expense) Income



















Interest expense



(48,175)



(31,107)



(161,316)



(106,713)



Debt extinguishment costs



(120,954)



-



(120,954)



(1,189)



(Loss) gain on mark-to-market derivative contracts



(11,486)



(83,935)



81,981



(60,695)



Gain (loss) on investment measured at fair value



232,254



(1,551)



(52,675)



(1,551)



Other income



407



1,697



3,356



15,942

Income (Loss) Before Income Taxes



154,160



(22,344)



340,941



204,010



Income tax (expense) benefit



















Current



(7)



25,331



25,952



93,090



Deferred



(55,049)



(22,473)



(160,214)



(193,835)

Net Income (Loss)



$   99,104



$ (19,486)



$    206,679



$    103,265



Net income attributable to noncontrolling interest

  in the form of preferred stock of subsidiary



(1,400)







(1,400)





Net Income Attributable to Common Stockholders



$   97,704







$    205,279

























Earnings (Loss) per Common Share



















Basic



$       0.70



$     (0.14)



$          1.45



$          0.74



Diluted



$       0.69



$     (0.14)



$          1.44



$          0.73

Weighted Average Common Shares Outstanding



















Basic



140,414



140,836



141,227



140,438



Diluted



141,951



140,836



142,999



141,897















































Plains Exploration & Production Company

Operating Data









Three Months Ended



Twelve Months Ended









December 31,



December 31,









2011



2010



2011



2010













(Unaudited)





Daily Average Volumes

















Oil and liquids sales (Bbls)

52,262



46,658



48,964



45,943



Gas (Mcf)



















Production

324,288



283,447



305,691



260,402





Used as fuel

5,481



5,428



5,776



5,353





Sales

318,807



278,019



299,915



255,049



BOE





















Production

106,310



93,899



99,912



89,343





Sales

105,396



92,994



98,950



88,451

Unit Economics (in dollars)

















Average NYMEX Prices



















Oil

$     94.06



$     85.24



$        95.11



$        79.61





Gas

3.57



3.81



4.04



4.38



Average Realized Sales Price Before Derivative Transactions



















Oil (per Bbl)

$     87.02



$     73.17



$        85.53



$        68.14





Gas (per Mcf)

3.30



3.66



3.91



4.29





Per BOE

53.13



47.66



54.18



47.77



Cash Margin per BOE (1)



















Oil and gas revenues

$     53.13



$     47.66



$        54.18



$        47.77





Costs and expenses



















  Lease operating expenses

(10.37)



(8.75)



(9.27)



(8.13)





  Steam gas costs

(1.63)



(1.67)



(1.81)



(2.06)





  Electricity

(1.14)



(1.35)



(1.14)



(1.33)





  Production and ad valorem taxes

(1.66)



(0.95)



(1.53)



(0.91)





  Gathering and transportation

(1.78)



(1.52)



(1.72)



(1.57)





  Oil and gas related DD&A

(21.22)



(17.37)



(17.76)



(15.87)





Gross margin (GAAP)

15.33



16.05



20.95



17.90







Oil and gas related DD&A

21.22



17.37



17.76



15.87







Realized loss on derivative instruments

(0.84)



(0.77)



(1.42)



(1.02)





Cash margin (non-GAAP)

$     35.71



$     32.65



$        37.29



$        32.75























Oil and gas capital expenditures accrued ($ in thousands) (2)

$ 492,235



$ 300,895



$ 1,856,377



$ 1,082,246























(1)  Cash margin per BOE (a non-GAAP measure) is calculated by adjusting gross margin per BOE (a GAAP measure) to include the realized gain and loss on derivative instruments and to exclude DD&A.  Management believes this presentation may be helpful to investors as it represents the cash generated by our oil and gas production that is available for, among other things, capital expenditures and debt service.  PXP management uses this information to analyze operating trends for comparative purposes within the industry.  This measure is not intended to replace the GAAP statistic but rather to provide additional information that may be helpful in evaluating trends and performance.    



(2)  Additions to oil and gas properties reported in our consolidated statement of cash flows differ from the accrual basis amounts reflected above due to the timing of cash payments.  Excludes acquisitions.  







































Plains Exploration & Production Company

Reconciliation of GAAP to Non-GAAP Measure













































Three Months Ended December 31, 2011









Oil



Gas



BOE









(per Bbl)



(per Mcf)







Average Realized Sales Price

































Average realized price before derivative instruments (GAAP)  (1)



$   87.02



$      3.30



$ 53.13





Realized (loss) gain on derivative instruments



(3.12)



0.23



(0.84)





















Realized cash price including derivative settlements (non-GAAP)



$   83.90



$      3.53



$ 52.29













































Three Months Ended December 31, 2010









Oil



Gas



BOE









(per Bbl)



(per Mcf)







Average Realized Sales Price

































Average realized price before derivative instruments (GAAP)  (1)



$   73.17



$      3.66



$ 47.66





Realized (loss) gain on derivative instruments



(4.16)



0.44



(0.77)





















Realized cash price including derivative settlements (non-GAAP)



$   69.01



$      4.10



$ 46.89













































Twelve Months Ended December 31, 2011









Oil



Gas



BOE









(per Bbl)



(per Mcf)







Average Realized Sales Price

































Average realized price before derivative instruments (GAAP)  (1)



$   85.53



$      3.91



$ 54.18





Realized (loss) gain on derivative instruments



(3.31)



0.07



(1.42)





















Realized cash price including derivative settlements (non-GAAP)



$   82.22



$      3.98



$ 52.76













































Twelve Months Ended December 31, 2010









Oil



Gas



BOE









(per Bbl)



(per Mcf)







Average Realized Sales Price

































Average realized price before derivative instruments (GAAP)  (1)



$   68.14



$      4.29



$ 47.77





Realized (loss) gain on derivative instruments



(4.22)



0.41



(1.02)





















Realized cash price including derivative settlements (non-GAAP)



$   63.92



$      4.70



$ 46.75























(1)  Excludes the impact of production costs and expenses and DD&A.  





















Plains Exploration & Production Company

Consolidated Statements of Cash Flows

(in thousands of dollars)



Twelve Months Ended



December 31,



2011



2010





CASH FLOWS FROM OPERATING ACTIVITIES







Net income

$   206,679



$   103,265

Items not affecting cash flows from operating activities







Depreciation, depletion, amortization and accretion

681,655



551,118

Impairment of oil and gas properties

-



59,475

Deferred income tax expense

160,214



193,835

Debt extinguishment costs

2,844



1,189

(Gain) loss on mark-to-market derivative contracts

(81,981)



60,695

Loss on investment measured at fair value

52,675



1,551

Non-cash compensation

49,193



50,875

Other non-cash items

(5,559)



1,043

Change in assets and liabilities from operating activities

45,035



(110,576)

Net cash provided by operating activities

1,110,755



912,470

CASH FLOWS FROM INVESTING ACTIVITIES







Additions to oil and gas properties

(1,783,304)



(1,048,858)

Acquisition of oil and gas properties

(40,515)



(554,685)

Proceeds from sales of oil and gas properties and related

  assets, net of costs and expenses

736,228



73,965

Derivative settlements

(55,412)



(29,921)

Additions to other property and equipment

(13,140)



(15,809)

Other

1,552



-

Net cash used in investing activities

(1,154,591)



(1,575,308)

CASH FLOWS FROM FINANCING ACTIVITIES







Borrowings from revolving credit facilities

6,305,300



3,332,610

Repayments of revolving credit facilities

(6,190,300)



(2,942,610)

Principal payments of long-term debt

(1,295,737)



-

Proceeds from issuance of Senior Notes

1,600,000



300,000

Costs incurred in connection with financing arrangements

(30,239)



(22,771)

Purchase of treasury stock

(361,729)



-

Net proceeds from issuance of noncontrolling interest

  in the form of preferred stock of subsidiary

430,246



-

Distributions to holders of noncontrolling interest in the

  form of preferred stock of subsidiary

(1,050)



-

Other

9



184

Net cash provided by financing activities

456,500



667,413

Net increase in cash and cash equivalents

412,664



4,575

Cash and cash equivalents, beginning of period

6,434



1,859

Cash and cash equivalents, end of period

$   419,098



$       6,434





























Plains Exploration & Production Company

Consolidated Balance Sheets

(in thousands of dollars)









December 31,



December 31,









2011



2010







ASSETS







Current Assets









Cash and cash equivalents

$        419,098



$            6,434



Accounts receivable

302,675



269,024



Commodity derivative contracts

50,964



-



Inventories

20,173



24,406



Investment

611,671



-



Deferred income taxes

20,723



74,086



Prepaid expenses and other current assets

16,073



28,937









1,441,377



402,887

Property and Equipment, at cost









Oil and natural gas properties - full cost method











Subject to amortization

12,016,252



9,975,056





Not subject to amortization

2,409,449



3,304,554



Other property and equipment

145,959



137,150









14,571,660



13,416,760



Less allowance for depreciation, depletion, amortization and impairment

(6,846,365)



(6,196,008)









7,725,295



7,220,752

Goodwill

535,140



535,144

Commodity Derivative Contracts

12,678



-

Investment

-



664,346

Other Assets

76,982



71,808









$     9,791,472



$     8,894,937





















LIABILITIES AND EQUITY







Current Liabilities









Accounts payable

$        385,231



$        284,628



Commodity derivative contracts

3,761



52,971



Royalties and revenues payable

97,095



70,990



Interest payable

39,342



49,127



Other current liabilities

100,757



75,973









626,186



533,689

Long-Term Debt

3,760,952



3,344,717















Other Long-Term Liabilities









Asset retirement obligation

230,633



225,571



Commodity derivative contracts

823



24,740



Other

15,749



28,205









247,205



278,516

Deferred Income Taxes

1,461,897



1,355,050

Equity









Stockholders' equity









Common stock

1,439



1,439



Additional paid-in capital

3,434,928



3,427,869



Retained earnings

337,991



148,620



Treasury stock, at cost

(509,722)



(194,963)









3,264,636



3,382,965

Noncontrolling interest







   Preferred stock of subsidiary

430,596



-









3,695,232



3,382,965









$     9,791,472



$     8,894,937



















































Plains Exploration & Production Company

Summary of Open Derivative Positions

At February 22, 2012











































Average











Instrument



Daily



Average



Deferred





Period (1)



Type



Volumes



Price (2)



Premium



Index

Sales of Crude Oil Production

















2012























Feb - Dec



Three-way collars (3)



40,000 Bbls



$100.00 Floor with an $80.00 Limit



-



Brent













$120.00 Ceiling









2013























Jan - Dec



Put options (4)



17,000 Bbls



$90.00 Floor with a $70.00 Limit



$6.253 per Bbl



Brent



Jan - Dec



Put options (5)



13,000 Bbls



$100.00 Floor with an $80.00 Limit



$6.800 per Bbl



Brent



Jan - Dec



Three-way collars (6)



25,000 Bbls



$100.00 Floor with an $80.00 Limit



-



Brent















$124.29 Ceiling











Jan - Dec



Three-way collars (7)



5,000 Bbls



$90.00 Floor with a $70.00 Limit



-



Brent















$126.08 Ceiling









2014























Jan - Dec



Put options (4)



20,000 Bbls



$90.00 Floor with a $70.00 Limit



$6.555 per Bbl



Brent

























Sales of Natural Gas Production

















2012























Feb - Dec



Put options (8)



120,000 MMBtu



$4.30 Floor with a $3.00 Limit



$0.298 per MMBtu



Henry Hub



Feb - Dec



Three-way collars (9)



40,000 MMBtu



$4.30 Floor with a $3.00 Limit



-



Henry Hub















$4.86 Ceiling









2013                    























Jan - Dec



   Swap contracts (10)   



110,000 MMBtu



$4.27



-



Henry Hub

























2014























Jan - Dec



Swap contracts (10)



70,000 MMBtu



$4.16



-



Henry Hub

























(1)  All of our derivatives are settled monthly.  

(2)  The average strike prices do not reflect any premiums to purchase the put options.  

(3)  If the index price is less than the $100 per barrel floor, we receive the difference between the $100 per barrel floor and the index price up to a maximum of $20 per barrel.  We pay the difference between the index price and $120 per barrel if the index price is greater than the $120 per barrel ceiling.  If the index price is at or above $100 per barrel but at or below $120 per barrel, no cash settlement is required.  

(4)  If the index price is less than the $90 per barrel floor, we receive the difference between the $90 per barrel floor and the index price up to a maximum of $20 per barrel less the option premium.  If the index price is at or above $90 per barrel, we pay only the option premium.  

(5)  If the index price is less than the $100 per barrel floor, we receive the difference between the $100 per barrel floor and the index price up to a maximum of $20 per barrel less the option premium.  If the index price is at or above $100 per barrel, we pay only the option premium.  

(6)  If the index price is less than the $100 per barrel floor, we receive the difference between the $100 per barrel floor and the index price up to a maximum of $20 per barrel.  We pay the difference between the index price and $124.29 per barrel if the index price is greater than the $124.29 per barrel ceiling.  If the index price is at or above $100 per barrel but at or below $124.29 per barrel, no cash settlement is required.  

(7)  If the index price is less than the $90 per barrel floor, we receive the difference between the $90 per barrel floor and the index price up to a maximum of $20 per barrel.  We pay the difference between the index price and $126.08 per barrel if the index price is greater than the $126.08 per barrel ceiling.  If the index price is at or above $90 per barrel but at or below $126.08 per barrel, no cash settlement is required.  

(8)  If the index price is less than the $4.30 per MMBtu floor, we receive the difference between the $4.30 per MMBtu floor and the index price up to a maximum of $1.30 per MMBtu less the option premium.  If the index price is at or above $4.30 per MMBtu, we pay only the option premium.  

(9)  If the index price is less than the $4.30 per MMBtu floor, we receive the difference between the $4.30 per MMBtu floor and the index price up to a maximum of $1.30 per MMBtu.  We pay the difference between the index price and $4.86 per MMBtu if the index price is greater than the $4.86 per MMBtu ceiling.  If the index price is at or above $4.30 per MMBtu but at or below $4.86 per MMBtu, no cash settlement is required.  

(10)  If the index price is less than the fixed price ($4.27 per MMBtu for the 2013 contracts and $4.16 per MMBtu for the 2014 contracts), we receive the difference between the fixed price and the index price.  We pay the difference between the index price and the fixed price if the index price is greater than the fixed price.  





Derivative Settlements













(in thousands of dollars)

































The following tables reflect cash (payments) receipts for derivatives attributable to the stated production periods.



















































Three Months Ended



Twelve Months Ended







December 31,



December 31,







2011



2010



2011



2010





















Oil sales



$                          (15,008)



$                             (17,854)



$                                   (59,217)



$                              (70,834)

Natural gas sales



6,881



11,285



7,915



37,996







$                            (8,127)



$                               (6,569)



$                                   (51,302)



$                              (32,838)























Plains Exploration & Production Company

Reconciliation of GAAP to Non-GAAP Measure











The following tables reconcile net income (GAAP) to adjusted net income and adjusted net income attributable to common stockholders (non-GAAP) for the three and twelve months ended December 31, 2011 and 2010. Adjusted net income and adjusted net income attributable to common stockholders exclude certain items affecting the comparability of operating results and the related tax effects.  Management believes this presentation may be helpful to investors.  PXP management uses this information to analyze operating trends and for comparative purposes within the industry. This measure is not intended to replace the GAAP statistic but rather to provide additional information that may be helpful in evaluating the Company's operational trends and performance.





Three Months Ended





December 31,





2011



2010





(millions of dollars)











Net income (loss) (GAAP)

$   99.1



$ (19.5)



Unrealized loss on mark-to-market derivative contracts

11.5



83.9



Realized loss on mark-to-market derivative contracts (1)

(8.0)



(6.6)



Unrealized (gain) loss on investment measured at fair value

(232.3)



1.6



Debt extinguishment costs

121.0



-



Adjust income taxes (2)

38.7



(31.1)











Adjusted net income (non-GAAP)

$   30.0



$   28.3



Net income attributable to noncontrolling interest in the form of preferred stock of subsidiary

(1.4)





Adjusted net income attributable to common stockholders (non-GAAP)

$   28.6



















Twelve Months Ended





December 31,





2011



2010





(millions of dollars)











Net income (GAAP)

$ 206.7



$ 103.3



Unrealized (gain) loss on mark-to-market derivative contracts

(82.0)



60.7



Realized loss on mark-to-market derivative contracts (1)

(51.3)



(32.8)



Unrealized loss on investment measured at fair value

52.7



1.6



Impairment of oil and gas properties

-



59.5



Debt extinguishment costs

121.0



1.2



Legal recovery

-



(8.4)



Other non-operating income

-



(9.3)



Adjust income taxes (2)

(22.7)



(25.6)











Adjusted net income (non-GAAP)

$ 224.4



$ 150.2



Net income attributable to noncontrolling interest in the form of preferred stock of subsidiary

(1.4)





Adjusted net income attributable to common stockholders (non-GAAP)

$ 223.0

























(1)  The amounts presented in the above tables differ from the adjustments reflected in the calculation of operating cash flow on the following page due to the accrued amounts reflected in the income statement versus the actual cash received or paid reflected in the consolidated statement of cash flows.    



(2)  Tax rates assumed based upon adjusted earnings are 36% and 50% for the three months ended December 31, 2011 and 2010, respectively. Tax rates assumed based upon adjusted earnings are 41% and 46% for the twelve months ended December 31, 2011 and 2010. Tax rates exclude the effects of nonrecurring tax related expenses and benefits.  











































Plains Exploration & Production Company

Reconciliation of GAAP to Non-GAAP Measure









































The following tables reconcile Net Cash Provided by Operating Activities (GAAP) to Operating Cash Flow (non-GAAP) for the three and twelve months ended December 31, 2011 and 2010.  Management believes this presentation may be useful to investors.  PXP management uses this information for comparative purposes within the industry and as a means of measuring the Company's ability to fund capital expenditures and service debt. This measure is not intended to replace the GAAP statistic but rather to provide additional information that may be helpful in evaluating the Company's operational trends and performance.





















Operating cash flow is calculated by adjusting net income to add back certain non-cash and non-operating items, including debt extinguishment costs, the unrealized gain and loss on mark-to-market derivative contracts, to include derivative cash settlements for the realized gain and loss on mark-to-market derivative contracts that are classified as investing activities for GAAP purposes, to exclude the unrealized gain and loss on the investment measured at fair value and to exclude certain other items.  



























Three Months Ended



Twelve Months Ended







December 31,



December 31,







2011



2010



2011



2010







(millions of dollars)



Net income (loss)

$    99.1



$ (19.5)



$    206.7



$ 103.3



Items not affecting operating cash flows

















   Depreciation, depletion, amortization and accretion

215.6



158.5



681.7



551.1



   Impairment of oil and gas properties

-



-



-



59.5



   Deferred income tax expense

55.0



22.5



160.2



193.8



   Debt extinguishment costs

121.0



-



121.0



1.2



   Unrealized loss (gain) on mark-to-market derivative contracts

11.5



83.9



(82.0)



60.7



   Unrealized (gain) loss on investment measured at fair value

(232.3)



1.6



52.7



1.6



   Non-cash compensation

22.0



14.5



49.2



50.9



   Other non-cash items

0.8



(1.5)



(5.6)



1.0



Realized loss on mark-to-market derivative contracts

(8.0)



(6.4)



(55.4)



(29.9)



Legal recovery and other

-



-



-



(16.5)























Operating cash flow (non-GAAP)

$     284.7



$ 253.6



$ 1,128.5



$ 976.7











































Reconciliation of non-GAAP to GAAP measure



















Operating cash flow (non-GAAP)

$    284.7



$ 253.6



$ 1,128.5



$ 976.7





Cash portion of debt extinguishment costs

(118.2)



-



(118.2)



-





Legal recovery and other

-



-



-



16.5





Changes in assets and liabilities from operating activities

13.6



(24.7)



45.1



(110.6)





Realized loss on mark-to-market derivative contracts

8.0



6.4



55.4



29.9























Net cash provided by operating activities (GAAP)

$       188.1



$ 235.3



$ 1,110.8



$ 912.5













Plains Exploration & Production Company

Proved Reserves, Reserve Replacement Ratio, PV-10 to Standardized Measure Reconciliation





Estimated Proved Reserves (MMBOE):



2010 Year-end proved reserves

416.1

2011 Extensions, discoveries and revisions and other additions

81.0

2011 Divestments

(49.7)

2011 Production

(36.5)

2011 Year-end proved reserves

410.9





Reserve Replacement Ratio (1)

222%





Estimated Pro Forma Proved Reserves (MMBOE) (2)



2010 Year-end proved reserves

355.0

2011 Extensions, discoveries and revisions and other additions

88.1

2011 Divestments

(1.8)

2011 Pro forma production

(30.4)

2011 Year-end proved reserves

410.9





Pro Forma Reserve Replacement Ratio (1)

290%





PV-10 to Standardized Measure Reconciliation (in millions)



Estimated undiscounted future net cash flows before income taxes

$ 15,942.2





Present value of estimated future net cash flows before income taxes (PV-10) (3) (4)  

$   7,884.5





Discounted future income taxes

(2,750.3)

Standardized measure of discounted net cash flows

$   5,134.2









(1)  Calculation: reserve extensions, discoveries, revisions and other additions divided by production. The Reserve Replacement Ratio is an indicator of our ability to replace annual production volume and grow our reserves. It is important to economically find and develop new reserves that will offset produced volumes and provide for future production given the inherent decline of hydrocarbon reserves as they are produced.  Reserve Replacement Ratio is a statistical indicator which has limitations, including its predictive and comparative value.  As such, this metric should not be considered in isolation or as a substitute for an analysis of our performance as reported under GAAP.  Furthermore, this metric may not be comparable to similarly titled measurements used by other companies.  



(2)  Reflects the impact of fourth-quarter property divestments.  



(3)  PV-10 is PXP’s estimate of the present value of future net revenues from proved oil and gas reserves after deducting estimated production and ad valorem taxes, future capital costs and operating expenses, but before deducting any estimates of future income taxes. PV-10 is a non-GAAP financial measure and generally differs from the Standardized Measure, the most directly comparable GAAP financial measure, because it does not include the effects of income taxes on future cash flows. PV-10 should not be considered as an alternative to the Standardized Measure as computed under GAAP.  



(4)  PXP believes PV-10 to be an important measure for evaluating the relative significance of its oil and gas properties and that the presentation of the non-GAAP financial measure of PV-10 provides useful information to investors because it is widely used by professional analysts and sophisticated investors in evaluating oil and gas companies. Because there are many unique factors that can impact an individual company when estimating the amount of future income taxes to be paid, PXP believes the use of a pre-tax measure is valuable for evaluating its company. PXP believes that most other companies in the oil and gas industry calculate PV-10 on the same basis.    















Plains Exploration & Production Company

Costs Incurred & Finding and Development Costs







Costs Incurred ($ Millions):



Property acquisition costs:



     Unproved properties

$      36.6

     Proved properties

9.2

Exploration costs

1,147.9

Development costs

708.5

Total costs incurred (1)

$ 1,902.2













Pro Forma Costs Incurred ($ Millions):(2)



Property acquisition costs:



     Unproved properties

$      36.2

     Proved properties

1.4

Exploration costs

1,027.9

Development costs

521.3

Total costs incurred

$ 1,586.8







Finding and Development Costs (F&D) (3)









All-In F&D Costs per BOE

$    23.48

Calculation: Total costs incurred divided by reserve extensions, discoveries,



revisions and other additions









All-In F&D Costs Pro Forma for Asset Sales per BOE

$    18.01

Calculation: Total pro forma costs incurred divided by pro forma reserve extensions, discoveries,



revisions and other additions





















(1)  Includes capitalized interest expense of $115.4 million and capitalized general and administrative expense of $77.1 million.  



(2)  Reflects the impact of fourth quarter property divestments.  



(3)  Finding and Development Costs per BOE is a non-GAAP metric commonly used in the exploration and production industry.  The calculations presented are described above.  This calculation does not include the future development costs required for the development of proved undeveloped reserves.  Finding and Development Costs per BOE is a statistical indicator which has limitations, including its predictive and comparative value.  As such, this metric should not be considered in isolation or as a substitute for an analysis of our performance as reported under GAAP.  Furthermore, this metric may not be comparable to similarly titled measurements used by other companies.  





Plains Exploration & Production Company

Full-Year 2012 Operating and Financial Guidance











Year Ended





December 31, 2012

Production Volumes (MBOE/day)









Total Production volumes sold

92

96



Oil

55%

57%



NGLs

3%

4%



Natural Gas

42%

39%











Product Price Realization (Unhedged)









Oil - Brent

98%

102%



Oil - Transportation Expense



$5.00





NGLs - WTI



40%





Gas - Henry Hub



100%





Gas - Transportation Expense



$0.15



Production Costs per BOE









Lease operating expense

$ 9.50

$ 10.50



Steam gas costs (1)

$ 1.25

$   1.75



Electricity

$ 1.20

$   1.40



Production and ad valorem taxes (2)

$ 2.00

$   2.25



Gathering and transportation

$ 1.50

$   2.00











Depreciation, Depletion and Amortization per BOE

$    22

$      24











General and Administrative Expenses (in millions)









Cash

$  107

$    111



Stock-based compensation (3)

$    40

$      46











Interest Expense









Average revolver balance

30 Day LIBOR + 1.50% - 2.50%



$79 Million Senior Notes



7.750%





$185 Million Senior Notes



10.000%





$77 Million Senior Notes



7.000%





$400 Million Senior Notes



7.625%





$400 Million Senior Notes



8.625%





$300 Million Senior Notes



7.625%





$600 Million Senior Notes



6.625%





$1,000 Million Senior Notes



6.750%













Effective Tax Rate

38%

40%











Weighted Average Equivalent Shares Outstanding (in thousands)









Basic



127,600





Diluted



129,300



Capital Expenditures (in millions)(4)









PXP



$1,366





Gulf of Mexico - Plains Offshore



234





Total



$1,600













(1)  Steam gas costs assume a base SoCal Border index price of $3.02 per MMBtu.  The purchased volumes are anticipated to be 43,000 - 45,000 MMBtu per day.

(2)  Production and ad valorem taxes assume base index prices of $110.00 per barrel and $3.00 per MMBtu. (Note: Brent index price for oil)  

(3)  Based on current outstanding and projected awards and current stock price.  

(4)  Includes capitalized interest and general and administrative expenses.  

















SOURCE Plains Exploration & Production Company



What’s the next under-$10 stock that could be ready to skyrocket? Find out now when you join David Peltier at Stocks Under $10.

TradersHuddle Search

Stock Search:


Site Search:

Loading

Stock Market

Loading
Chart
o Dow Jones 15,354.40 ▲121.18 (0.80%)
o S&P 500 1,667.47 ▲17.00 (1.03%)
o NASDAQ 3,498.97 ▲33.73 (0.97%)
INDEXDJX:.DJI

Dow Jones

Company ID [INDEXDJX:.DJI] Last trade:15,354.40 Trade time:4:40PM EDT Value change:▲121.18 (0.80%)
INDEXSP:.INX

S&P 500

Company ID [INDEXSP:.INX] Last trade:1,667.47 Trade time:4:39PM EDT Value change:▲17.00 (1.03%)
INDEXNASDAQ:.IXIC

NASDAQ

Company ID [INDEXNASDAQ:.IXIC] Last trade:3,498.97 Trade time:5:15PM EDT Value change:▲33.73 (0.97%)
Copyright © 2013 TradersHuddle.com. All Rights Reserved.