Cimarex Energy Co (XEC)

Index:

S&P 500

$ 0.00
   
  • Closing Price Chg:
    $0.00
  • 52 Week High: $0.00
  • 52 Week Low: $0.00
  • Currency: US Dollars
  • Shares Issued: 102.15m
  • Volume: 0
  • RiskGrade: 275

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-19 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15
Continuing Operations          
Revenue 2,362.97 2,339.02 1,918.25 1,257.35 1,452.62
Operating Profit/(Loss) (115.33) 1,046.97 750.71 (571.89) (3,740.80)
Profit Before Tax (150.99) 1,022.51 682.00 (623.20) (3,782.38)
Profit After Tax (124.62) 791.85 494.33 (408.80) (2,408.95)
           
Earnings per Share - Basic (133.00¢) 832.00¢ 519.00¢ (438.00¢) (2,592.00¢)
Earnings per Share - Adjusted (133.00¢) 832.00¢ 519.00¢ (438.00¢) (2,592.00¢)
           
Dividend per Share 80.00¢ 68.00¢ 32.00¢ 32.00¢ 64.00¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-19 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15
Assets          
Non-Current Assets          
Property, Plant & Equipment 5,729.99 3,973.02 3,452.45 2,559.73 3,506.16
Intangible Assets 716.86 620.23 620.23 620.23 620.23
Other Non-Current Assets 71.69 44.70 34.32 88.46 38.97
  6,518.54 4,637.94 4,107.00 3,268.42 4,165.36
Current Assets          
Inventories 47.89 55.55 49.72 33.34 54.58
Cash at Bank & in Hand 94.72 800.67 400.53 652.88 779.38
Other Current Assets 478.87 567.92 485.38 283.09 243.97
  621.49 1,424.14 935.63 969.31 1,077.93
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 7,140.03 6,062.08 5,042.64 4,237.72 5,243.29
Current Liabilities          
Borrowings n/a n/a n/a n/a n/a
Other Current Liabilities 758.62 708.71 679.57 522.35 410.07
           
Current Liabilities 758.62 708.71 679.57 522.35 410.07
           
Net Current Assets c(137.13) c715.43 c256.06 c446.95 c667.86
           
Borrowings 1,985.25 1,488.55 1,486.92 1,487.94 1,485.62
Other Non-Current Liabilities 738.40 535.04 307.87 184.44 549.92
Non-Current Liabilities 2,723.65 2,023.59 1,794.79 1,672.38 2,035.54
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 3,482.27 2,732.30 2,474.36 2,194.74 2,445.61
           
Net Assets 3,657.76 3,329.79 2,568.28 2,042.99 2,797.68
           
Shareholders Funds 3,657.76 3,329.79 2,568.28 2,042.99 2,797.68
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 3,657.76 3,329.79 2,568.28 2,042.99 2,797.68
Cash Flow 31-Dec-19 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15
Net Cash Flow From Operating Activities 1,343.97 1,550.99 1,096.56 625.85 691.50
Net Cash Flow from Investing Activities (1,577.88) (1,085.62) (1,265.90) (692.41) (1,008.61)
Net Cash Flow from Financing Activities (472.03) (65.24) (83.01) (59.95) 690.62
Net Increase/Decrease In Cash (705.94) 400.13 (252.34) (126.51) 373.52
Ratios - based on IFRS 31-Dec-19 31-Dec-18 31-Dec-17 31-Dec-16 31-Dec-15
Continuing Operations          
PE Ratio - Adjusted n/a 7.4 23.5 n/a n/a
PEG - Adjusted n/a 0.1 n/a n/a n/a
Earnings per Share Growth - Adjusted n/a 60% n/a n/a n/a
Dividend Cover (1.66) 12.24 16.22 (13.69) (40.50)
Revenue per Share 2,313.35¢ 2,289.90¢ 1,877.97¢ 1,230.95¢ 1,422.12¢
Pre-Tax Profit per Share (147.82¢) 1,001.03¢ 667.67¢ (610.11¢) (3,702.95¢)
Operating Margin (4.88%) 44.76% 39.14% (45.48%) (257.52%)
Return on Capital Employed n/a 24.36% 19.85% n/a n/a
           
Dividend Yield 1.5% 1.1% 0.3% 0.2% 0.0%
Dividend per Share Growth 17.65% 112.50% n/a (50.00%) n/a
Operating Cash Flow per Share 1,315.74¢ 1,518.42¢ 1,073.54¢ 612.71¢ 676.98¢
Cash Incr/Decr per Share (691.12¢) 391.73¢ (247.04¢) (123.85¢) 365.68¢
Net Asset Value per Share (exc. Intangibles) 2,879.14¢ 2,652.65¢ 1,907.14¢ 1,392.88¢ 2,131.72¢
Net Gearing 51.69% 20.66% 42.30% 40.87% 25.24%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page