Company Reports 2008 Third Quarter Net Income to Common
Shareholders of $3.282 Billion, or $5.61 per Fully Diluted Common Share;
Adjusted Net Income Available to Common Shareholders Is $486 Million, or
$0.85 per Fully Diluted Common Share, an Increase of 47% Over 2007 Third
Quarter
Company Reports 2008 Third Quarter Production of 2.3 Bcfe per Day,
an Increase of 15% Over 2007 Third Quarter Production
Proved Reserves Reach 12.1 Tcfe and Increase 11% Year-to-Date on
1.2 Tcfe of Net Additions; Company Delivers First Three Quarters of 2008
Reserve Replacement Rate of 290% and a Drilling and Net Acquisition Cost
of $1.35 per Mcfe
Chesapeake Energy Corporation (NYSE:CHK) today announced financial and
operating results for the 2008 third quarter. For the quarter,
Chesapeake reported net income to common shareholders of $3.282 billion
($5.61 per fully diluted common share), operating cash flow of $1.400
billion (defined as cash flow from operating activities before changes
in assets and liabilities) and ebitda of $5.963 billion (defined as net
income (loss) before income taxes, interest expense, and depreciation,
depletion and amortization expense) on revenue of $7.491 billion and
production of 214 billion cubic feet of natural gas equivalent (bcfe).
The results above include the following items that are typically not
included in published estimates of the company’s
financial results by certain securities analysts:
-
an unrealized noncash after-tax mark-to-market (MTM) gain of $2.846
billion from future period natural gas, oil and interest rate hedges
primarily resulting from lower natural gas and oil prices as of
September 30, 2008 compared to June 30, 2008;
-
an after-tax loss of $19.0 million on the early redemption of the
company’s $300 million 7.75% Senior Notes
due 2015;
-
an after-tax consent fee of $6.3 million paid to amend certain
provisions contained in five of the company’s
senior note indentures; and
-
a reduction of net income available to common shareholders of $24.5
million resulting from exchanges of the company’s
preferred stock for common stock that reduced future preferred stock
dividend payment requirements.
Including the items noted above, Chesapeake reported adjusted net income
to common shareholders during the quarter of $486 million ($0.85 per
fully diluted common share) and adjusted ebitda of $1.386 billion,
increases of 47% and 16%, respectively, over the 2007 third quarter. A
reconciliation of operating cash flow, ebitda, adjusted ebitda and
adjusted net income to comparable financial measures calculated in
accordance with generally accepted accounting principles is presented on
pages 14 – 17 of this release.
Key Operational and Financial Statistics Summarized
The table below summarizes Chesapeake’s key
results during the 2008 third quarter and compares them to results
during the 2008 second quarter and the 2007 third quarter.
|
|
|
Three Months Ended:
|
|
|
|
9/30/08
|
|
6/30/08
|
|
9/30/07
|
|
Average daily production (in mmcfe)
|
|
2,321
|
|
2,328
|
|
2,026
|
|
Natural gas as % of total production
|
|
92
|
|
92
|
|
91
|
|
Natural gas production (in bcf)
|
|
196.7
|
|
195.0
|
|
170.3
|
|
Average realized natural gas price ($/mcf) (a)
|
|
8.02
|
|
8.18
|
|
7.41
|
|
Oil production (in mbbls)
|
|
2,810
|
|
2,816
|
|
2,680
|
|
Average realized oil price ($/bbl) (a)
|
|
75.74
|
|
76.96
|
|
69.25
|
|
Natural gas equivalent production (in bcfe)
|
|
213.5
|
|
211.9
|
|
186.4
|
|
Natural gas equivalent realized price ($/mcfe) (a)
|
|
8.38
|
|
8.55
|
|
7.76
|
|
Natural gas and oil marketing income ($/mcfe)
|
|
.11
|
|
.12
|
|
.10
|
|
Service operations income ($/mcfe)
|
|
.04
|
|
.04
|
|
.06
|
|
Production expenses ($/mcfe)
|
|
(1.12)
|
|
(1.03)
|
|
(.89)
|
|
Production taxes ($/mcfe)
|
|
(.41)
|
|
(.41)
|
|
(.30)
|
|
General and administrative costs ($/mcfe) (b)
|
|
(.38)
|
|
(.38)
|
|
(.23)
|
|
Stock-based compensation ($/mcfe)
|
|
(.12)
|
|
(.10)
|
|
(.10)
|
|
DD&A of natural gas and oil properties ($/mcfe)
|
|
(2.25)
|
|
(2.47)
|
|
(2.57)
|
|
D&A of other assets ($/mcfe)
|
|
(.23)
|
|
(.19)
|
|
(.24)
|
|
Interest expense ($/mcfe) (a)
|
|
(.26)
|
|
(.36)
|
|
(.52)
|
|
Operating cash flow ($ in millions) (c)
|
|
1,400
|
|
1,443
|
|
1,085
|
|
Operating cash flow ($/mcfe)
|
|
6.56
|
|
6.81
|
|
5.82
|
|
Adjusted ebitda ($ in millions) (d)
|
|
1,386
|
|
1,435
|
|
1,195
|
|
Adjusted ebitda ($/mcfe)
|
|
6.49
|
|
6.77
|
|
6.41
|
|
Net income (loss) to common shareholders ($ in millions)
|
|
3,282
|
|
(1,649)
|
|
346
|
|
Earnings (loss) per share – assuming
dilution ($)
|
|
5.61
|
|
(3.17)
|
|
.72
|
|
Adjusted net income to common shareholders
($ in millions) (e)
|
|
486
|
|
479
|
|
330
|
|
Adjusted earnings per share – assuming
dilution ($)
|
|
.85
|
|
.89
|
|
.69
|
(a) includes the effects of realized gains or (losses) from hedging, but
does not include the effects of unrealized gains or (losses) from hedging
(b) excludes expenses associated with noncash stock-based compensation
(c) defined as cash flow provided by operating activities before changes
in assets and liabilities
(d) defined as net income (loss) before income taxes, interest expense,
and depreciation, depletion and amortization expense, as adjusted to
remove the effects of certain items detailed on page 16
(e) defined as net income (loss) available to common shareholders, as
adjusted to remove the effects of certain items detailed on page 16
2008 Third Quarter Average Daily Production Increases 15% over 2007
Third Quarter Production
Daily production for the 2008 third quarter averaged 2.321 bcfe, a
decrease of 7 mmcfe, or 0.3%, over the 2.328 bcfe produced per day in
the 2008 second quarter and an increase of 295 mmcfe, or 15%, over the
2.026 bcfe produced per day in the 2007 third quarter. Adjusted for the
company’s year-end 2007, second quarter 2008
and third quarter 2008 VPP sales of 55, 47 and 47 mmcfe per day,
respectively, and the company’s sale of
Woodford Shale and Fayetteville Shale properties of 47 and 45 mmcfe per
day, respectively, Chesapeake’s sequential
and year-over-year production growth rates were 3% and 23%,
respectively. In addition, during the quarter hurricane-related
production curtailments totaled approximately 1.6 bcfe while voluntary
production cutbacks due to low wellhead natural gas prices totaled
approximately 0.6 bcfe.
Chesapeake’s average daily production for the
2008 third quarter consisted of 2.138 billion cubic feet of natural gas
(bcf) and 30,543 barrels of oil and natural gas liquids (bbls). The
company’s 2008 third quarter production of
213.5 bcfe was comprised of 196.7 bcf (92% on a natural gas equivalent
basis) and 2.81 million barrels of oil and natural gas liquids (mmbbls)
(8% on a natural gas equivalent basis).
Natural Gas and Oil Proved Reserves Reach 12.1 Tcfe on 1.2 Tcfe of
Net Additions; During the First Three Quarters of 2008, Company Delivers
a Reserve Replacement Rate of 290% and a Drilling and Net Acquisition
Cost of $1.35 per Mcfe
Chesapeake began 2008 with estimated proved reserves of 10.879 trillion
cubic feet of natural gas equivalent (tcfe) and ended the third quarter
with 12.075 tcfe, an increase of 1.196 tcfe, or 11%. During the first
three quarters of 2008, Chesapeake replaced 630 bcfe of production with
an estimated 1.826 tcfe of new proved reserves for a reserve replacement
rate of 290%. Reserve replacement through the drillbit was 2.286 tcfe,
or 363% of production. This includes 1,128 bcfe of positive performance
revisions (including 987 bcfe related to infill drilling and increased
density locations) and 13 bcfe of positive revisions resulting from
natural gas and oil price increases between December 31, 2007 and
September 30, 2008. Acquisitions of proved reserves completed during the
first three quarters of 2008 were 165 bcfe at a cost of $357 million, or
$2.16 per mcfe, while sales of proved reserves during the first three
quarters of 2008 totaled 638 bcfe for proceeds of $2.335 billion, or
$3.66 per mcfe. Sales of undeveloped leasehold during the first three
quarters of 2008 generated proceeds of $3.6 billion compared to a cost
basis of approximately $750 million for the leasehold sold.
Chesapeake’s total drilling and net
acquisition costs for the first three quarters of 2008 were $1.35 per
mcfe. This calculation excludes costs of $3.3 billion for the
acquisition of unproved properties and leasehold (net of sales), $289
million for capitalized interest on unproved properties, $234 million
for seismic, and $19 million relating to tax basis step-up and asset
retirement obligations, as well as positive revisions of proved reserves
from higher natural gas and oil prices. Excluding these items and
acquisition and divestiture activity, Chesapeake’s
exploration and development costs through the drillbit during the first
three quarters of 2008 were $1.94 per mcfe. A complete reconciliation of
finding and acquisition costs and a roll-forward of proved reserves are
presented on page 12 of this release.
During the first three quarters of 2008, Chesapeake continued the
industry’s most active drilling program and
drilled 1,435 gross operated wells (1,193 net with an average working
interest of 83.1%) and participated in another 1,439 gross wells
operated by other companies (195 net with an average working interest of
13.6%). The company’s drilling success rate
was 99% for company-operated wells and 97% for non-operated wells. Also
during the first three quarters of 2008, Chesapeake invested $3.852
billion in operated wells (using an average of 148 operated rigs) and
$576 million in non-operated wells (using an average of 118 non-operated
rigs) for total drilling, completing and equipping costs of $4.428
billion.
As of September 30, 2008, Chesapeake’s
estimated future net cash flows from proved reserves, discounted at an
annual rate of 10% before income taxes (PV-10), were $24.4 billion using
field differential adjusted prices of $6.48 per thousand cubic feet of
natural gas (mcf) (based on a NYMEX quarter-end price of $7.12 per mcf)
and $96.66 per bbl (based on a NYMEX quarter-end price of $100.66 per
bbl). Chesapeake’s PV-10 changes by
approximately $420 million for every $0.10 per mcf change in natural gas
prices and approximately $60 million for every $1.00 per bbl change in
oil prices. Chesapeake’s enterprise value
(market equity value plus long-term debt less working capital excluding
current portion of derivative assets and liabilities) as of October 29,
2008 was approximately $27 billion.
By comparison, the December 31, 2007 PV-10 of the company’s
proved reserves was $20.6 billion ($15.0 billion applying the SFAS 69
standardized measure) using field differential adjusted prices of $6.19
per mcf (based on a NYMEX year-end price of $6.80 per mcf) and $90.58
per bbl (based on a NYMEX year-end price of $96.00 per bbl). The
September 30, 2007 PV-10 of the company’s
proved reserves was $19.4 billion using field differential adjusted
prices of $5.85 per mcf (based on a NYMEX quarter-end price of $6.38 per
mcf) and $76.76 per bbl (based on a NYMEX quarter-end price of $81.56
per bbl).
The company calculates the standardized measure of future net cash flows
in accordance with SFAS 69 only at year end because applicable income
tax information on properties, including recently acquired natural gas
and oil interests, is not readily available at other times during the
year. As a result, the company is not able to reconcile the interim
period-end values to the standardized measure at such dates. The only
difference between the two measures is that PV-10 is calculated before
considering the impact of future income tax expenses, while the
standardized measure includes such effects.
In addition to the PV-10 value of its proved reserves and the very
significant value of its undeveloped leasehold, particularly in the
Haynesville, Marcellus, Barnett and Fayetteville shale plays, the net
book value of the company’s other assets
(including gathering systems, compressors, land and buildings,
investments and other non-current assets) was $4.9 billion as of
September 30, 2008, $3.1 billion as of December 31, 2007 and $2.9
billion as of September 30, 2007.
Average Realized Prices, Hedging Results and Hedging Positions
Detailed
Average prices realized during the 2008 third quarter (including
realized gains or losses from natural gas and oil derivatives, but
excluding unrealized gains or losses on such derivatives) were $8.02 per
mcf and $75.74 per bbl, for a realized natural gas equivalent price of
$8.38 per mcfe. Realized gains and losses from natural gas and oil
hedging activities during the 2008 third quarter generated a $0.71 loss
per mcf and a $37.79 loss per bbl for a 2008 third quarter realized
hedging loss of $246 million, or $1.15 per mcfe. Excluding hedging
activity, Chesapeake’s average realized
pricing basis differentials to NYMEX during the 2008 third quarter were
a negative $1.52 per mcf and a negative $4.46 per bbl.
By comparison, average prices realized during the 2007 third quarter
(including realized gains or losses from natural gas and oil
derivatives, but excluding unrealized gains or losses on such
derivatives) were $7.41 per mcf and $69.25 per bbl, for a realized
natural gas equivalent price of $7.76 per mcfe. Realized gains from
natural gas and oil hedging activities during the 2007 third quarter
generated a $1.70 gain per mcf and a $1.51 loss per bbl for a 2007 third
quarter realized hedging gain of $286 million, or $1.53 per mcfe.
Excluding hedging activity, Chesapeake’s
average realized pricing basis differentials to NYMEX during the 2007
third quarter were a negative $0.45 per mcf and a negative $4.62 per bbl.
The following tables summarize Chesapeake’s
open hedge position through swaps and collars as of October 30, 2008.
Depending on changes in natural gas and oil futures markets and
management’s view of underlying natural gas
and oil supply and demand trends, Chesapeake may either increase or
decrease its hedging positions at any time in the future without notice.
|
|
|
|
|
|
|
Open Swap Positions as of October 30, 2008
|
|
|
|
|
|
|
|
|
|
Natural Gas
|
|
Oil
|
|
Quarter or Year
|
|
% Hedged
|
|
$ NYMEX
|
|
% Hedged
|
|
$ NYMEX
|
|
2008 Q4
|
|
62%
|
|
9.15
|
|
43%
|
|
78.09
|
|
2009 Total
|
|
38%
|
|
9.33
|
|
48%
|
|
81.19
|
|
2010 Total
|
|
40%
|
|
9.58
|
|
37%
|
|
90.25
|
|
|
|
|
|
|
|
|
|
|
Open Natural Gas Collar Positions as of October 30, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
Average
|
|
|
|
|
|
|
Floor
|
|
Ceiling
|
|
Quarter or Year
|
|
|
% Hedged
|
|
$ NYMEX
|
|
$ NYMEX
|
|
2008 Q4
|
|
|
14%
|
|
7.75
|
|
9.32
|
|
2009 Total
|
|
|
30%
|
|
7.21
|
|
9.27
|
|
2010 Total
|
|
|
2%
|
|
7.71
|
|
11.46
|
Certain open natural gas swap positions include knockout swaps with
knockout provisions at $6.50 per mcf covering 9 bcf in the 2008 fourth
quarter, and prices ranging from $5.65 to $7.25 per mcf covering 150 bcf
in 2009 and $5.45 to $7.40 per mcf covering 321 bcf in 2010. Certain
open natural gas collar positions include three-way collars that include
written put options with strike prices ranging from $5.00 to $6.00 per
mcf covering 105 bcf in 2009 and at $6.00 per mcf covering 4 bcf in
2010. Also, certain open oil swap positions include cap-swaps and
knockout swaps with provisions limiting the counterparty’s
exposure below prices ranging from $45 to $60 per bbl covering 1 mmbbls
in the 2008 fourth quarter, from $50 to $60 per bbl covering 6 mmbbls in
2009 and $60 per bbl covering 5 mmbbls in 2010. As of October 24, 2008,
Chesapeake’s natural gas and oil hedging
positions with a diversified group of 19 different counterparties had a
positive mark-to-market (MTM) value of approximately $1.0 billion.
The company’s updated forecasts for 2008
through 2010 are attached to this release in an Outlook dated October
30, 2008, labeled as Schedule “A,”
which begins on page 18. This Outlook has been changed from the Outlook
dated October 14, 2008 (attached as Schedule “B,”
which begins on page 23) to reflect various updated information.
Company Continues to Improve Balance Sheet and Liquidity
As a result of strong earnings growth and favorable changes in the MTM
value of the company’s open hedging positions
during the 2008 third quarter, Chesapeake’s
net debt to book capitalization ratio decreased from 57% at June 30,
2008 to 43% at September 30, 2008. The company’s
goal is to end 2008 with cash and cash equivalents on hand or bank
credit availability of approximately $3.0 billion and to generate at
least $1.0 billion of excess cash in each of 2009 and 2010. The company’s
revolving credit facility matures in November 2012 and the first
maturity of its senior unsecured notes is in July 2013.
Management Comments
Aubrey K. McClendon, Chesapeake’s Chief
Executive Officer, commented, “We are pleased
to report our financial and operational results for the 2008 third
quarter. During the quarter, we earned almost $3.3 billion, improved our
balance sheet and liquidity and closed approximately $7.5 billion of
asset monetization transactions. Those transactions included selling a
VPP for approximately $600 million in cash, selling 20% of our
Haynesville Shale properties for $3.3 billion in cash and drilling
carries, selling 25% of our Fayetteville Shale properties for $1.9
billion in cash and drilling carries and selling 100% of our remaining
Woodford Shale properties for $1.7 billion in cash. Furthermore we are
progressing on additional asset monetizations for the 2008 fourth
quarter and we look forward to disclosing the details of these
transactions later this quarter.
“Although financial market volatility remains
high, Chesapeake is very well-positioned to continue growing and
creating value in the 2008 fourth quarter and in 2009 and 2010. Our
commodity hedges, our Haynesville and Fayetteville Shale drilling cost
carries, our progress in the Marcellus Shale and our balance sheet,
which has $2.0 billion in cash on it and requires no debt payments for
four years, should enable Chesapeake to prosper during these difficult
economic times. I am very excited to see the company continue realizing
its full potential through the ongoing execution of our successful
strategy and the full development of our top-tier properties.”
Conference Call Information
A conference call to discuss this release has been scheduled for Friday
morning, October 31, 2008, at 9:00 a.m. EDT. The telephone number to
access the conference call is 913-312-1437 or toll-free 888-240-9345.
The passcode for the call is 7433119. We encourage those who
would like to participate in the call to dial the access number between
8:50 and 9:00 a.m. EDT. For those unable to participate in the
conference call, a replay will be available for audio playback from 2:00
p.m. EDT on October 31, 2008 through midnight EST on Friday, November
14, 2008. The number to access the conference call replay is 719-457-0820
or toll-free 888-203-1112. The passcode for the replay is 7433119.
The conference call will also be webcast live on the Internet and can be
accessed by going to Chesapeake’s website at www.chk.com
and selecting the “News & Events”
section. The webcast of the conference call will be available on our
website for one year.
This press release and the accompanying Outlooks include “forward-looking
statements” within the meaning of Section 27A
of the Securities Act of 1933 and Section 21E of the Securities Exchange
Act of 1934. Forward-looking statements give our current expectations or
forecasts of future events. They include estimates of natural gas and
oil reserves, expected natural gas and oil production and future
expenses, assumptions regarding future natural gas and oil prices,
planned capital expenditures for drilling, leasehold acquisitions and
seismic data and planned asset sales, as well as statements concerning
anticipated cash flow and liquidity, business strategy and other plans
and objectives for future operations. Disclosures concerning the fair
value of derivative contracts and their estimated contribution to our
future results of operations are based upon market information as of a
specific date. These market prices are subject to significant
volatility. We caution you not to place undue reliance on our
forward-looking statements, which speak only as of the date of this
press release, and we undertake no obligation to update this information.
Factors that could cause actual results to differ materially from
expected results are described in “Risk
Factors” in the Prospectus Supplement we
filed with the U.S. Securities and Exchange Commission on July 10, 2008.
These risk factors include the volatility of natural gas and oil
prices; the limitations our level of indebtedness may have on our
financial flexibility; our ability to compete effectively against strong
independent natural gas and oil companies and majors; the availability
of capital on an economic basis, including planned asset monetization
transactions, to fund reserve replacement costs; our ability to replace
reserves and sustain production; uncertainties inherent in estimating
quantities of natural gas and oil reserves and projecting future rates
of production and the amount and timing of development expenditures;
uncertainties in evaluating natural gas and oil reserves of acquired
properties and associated potential liabilities; our ability to
effectively consolidate and integrate acquired properties and
operations; unsuccessful exploration and development drilling; declines
in the values of our natural gas and oil properties resulting in ceiling
test write-downs; lower prices realized on natural gas and oil sales and
collateral required to secure hedging liabilities resulting from our
commodity price risk management activities; the negative impact lower
natural gas and oil prices could have on our ability to borrow; drilling
and operating risks, including potential environmental liabilities;
production interruptions that could adversely affect our cash flow; and
pending or future litigation.
Our production forecasts are dependent upon many assumptions,
including estimates of production decline rates from existing wells and
the outcome of future drilling activity. Although we believe the
expectations and forecasts reflected in these and other forward-looking
statements are reasonable, we can give no assurance they will prove to
have been correct. They can be affected by inaccurate assumptions or by
known or unknown risks and uncertainties.
Chesapeake Energy Corporation is the largest producer of natural
gas in the U.S. Headquartered in Oklahoma City, the
company's operations are focused on exploratory and developmental
drilling and corporate and property acquisitions in the Fort Worth
Barnett Shale, Haynesville Shale, Fayetteville Shale, Anadarko Basin,
Arkoma Basin, Appalachian Basin, Permian Basin, Delaware Basin, South
Texas, Texas Gulf Coast and Ark-La-Tex regions of the United States.
Further information is available at www.chk.com.
|
|
|
|
|
|
|
CHESAPEAKE ENERGY CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
($ in millions, except per-share and unit data)
(unaudited)
|
|
|
|
|
|
|
|
THREE MONTHS ENDED:
|
|
September 30,
|
|
September 30,
|
|
|
2008
|
|
2007
|
|
|
|
$
|
|
$/mcfe
|
|
$
|
|
$/mcfe
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
Natural gas and oil sales
|
|
|
6,408
|
|
|
30.01
|
|
|
|
1,492
|
|
|
8.00
|
|
|
Natural gas and oil marketing sales
|
|
|
1,038
|
|
|
4.86
|
|
|
|
501
|
|
|
2.69
|
|
|
Service operations revenue
|
|
|
45
|
|
|
0.21
|
|
|
|
34
|
|
|
0.18
|
|
|
Total Revenues
|
|
|
7,491
|
|
|
35.08
|
|
|
|
2,027
|
|
|
10.87
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING COSTS:
|
|
|
|
|
|
|
|
|
|
Production expenses
|
|
|
239
|
|
|
1.12
|
|
|
|
165
|
|
|
0.89
|
|
|
Production taxes
|
|
|
87
|
|
|
0.41
|
|
|
|
56
|
|
|
0.30
|
|
|
General and administrative expenses
|
|
|
108
|
|
|
0.50
|
|
|
|
62
|
|
|
0.33
|
|
|
Natural gas and oil marketing expenses
|
|
|
1,014
|
|
|
4.75
|
|
|
|
483
|
|
|
2.59
|
|
|
Service operations expense
|
|
|
37
|
|
|
0.17
|
|
|
|
23
|
|
|
0.12
|
|
|
Natural gas and oil depreciation, depletion and amortization
|
|
|
480
|
|
|
2.25
|
|
|
|
479
|
|
|
2.57
|
|
|
Depreciation and amortization of other assets
|
|
|
48
|
|
|
0.23
|
|
|
|
44
|
|
|
0.24
|
|
|
Total Operating Costs
|
|
|
2,013
|
|
|
9.43
|
|
|
|
1,312
|
|
|
7.04
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM OPERATIONS
|
|
|
5,478
|
|
|
25.65
|
|
|
|
715
|
|
|
3.83
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
Interest and other income
|
|
|
(2
|
)
|
|
(0.01
|
)
|
|
|
1
|
|
|
0.01
|
|
|
Interest expense
|
|
|
(48
|
)
|
|
(0.22
|
)
|
|
|
(116
|
)
|
|
(0.62
|
)
|
|
Loss on repurchase of Chesapeake debt
|
|
|
(31
|
)
|
|
(0.14
|
)
|
|
|
—
|
|
|
—
|
|
|
Consent solicitation fees
|
|
|
(10
|
)
|
|
(0.05
|
)
|
|
|
—
|
|
|
—
|
|
|
Total Other Income (Expense)
|
|
|
(91
|
)
|
|
(0.42
|
)
|
|
|
(115
|
)
|
|
(0.61
|
)
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES
|
|
|
5,387
|
|
|
25.23
|
|
|
|
600
|
|
|
3.22
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Expense:
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
193
|
|
|
0.90
|
|
|
|
9
|
|
|
0.05
|
|
|
Deferred
|
|
|
1,881
|
|
|
8.81
|
|
|
|
219
|
|
|
1.17
|
|
|
Total Income Tax Expense
|
|
|
2,074
|
|
|
9.71
|
|
|
|
228
|
|
|
1.22
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
|
3,313
|
|
|
15.52
|
|
|
|
372
|
|
|
2.00
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends
|
|
|
(6
|
)
|
|
(0.03
|
)
|
|
|
(26
|
)
|
|
(0.14
|
)
|
|
Loss on conversion/exchange of preferred stock
|
|
|
(25
|
)
|
|
(0.12
|
)
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
|
|
3,282
|
|
|
15.37
|
|
|
|
346
|
|
|
1.86
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER COMMON SHARE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
5.93
|
|
|
|
|
$
|
0.76
|
|
|
|
|
Assuming dilution
|
|
$
|
5.61
|
|
|
|
|
$
|
0.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON AND COMMON EQUIVALENT SHARES
OUTSTANDING (in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
554
|
|
|
|
|
|
454
|
|
|
|
|
Assuming dilution
|
|
|
588
|
|
|
|
|
|
517
|
|
|
|
|
|
|
|
|
|
|
CHESAPEAKE ENERGY CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
($ in millions, except per-share and unit data)
(unaudited)
|
|
|
|
|
|
|
|
NINE MONTHS ENDED:
|
|
September 30,
|
|
September 30,
|
|
|
2008
|
|
2007
|
|
|
|
$
|
|
$/mcfe
|
|
$
|
|
$/mcfe
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
Natural gas and oil sales
|
|
|
5,587
|
|
|
8.87
|
|
|
|
4,164
|
|
|
8.16
|
|
|
Natural gas and oil marketing sales
|
|
|
2,934
|
|
|
4.66
|
|
|
|
1,446
|
|
|
2.84
|
|
|