Callon Petroleum Company Announces Fourth Quarter 2017 Results

NATCHEZ, Miss., Feb. 27, 2018 /PRNewswire/ -- Callon Petroleum Company (NYSE: CPE) ("Callon" or the "Company") today reported results of operations for the three months and full-year ended December 31, 2017.

Presentation slides accompanying this earnings release are available on the Company's website at www.callon.com located on the "Presentations" page within the Investors section of the site.

Financial and operational highlights for the fourth quarter of 2017, and other recent data points, include:

  • Full-year 2017 production of 22.9 MBOE/d (78% oil), an increase of 50% over 2016 volumes
  • Fourth quarter 2017 production of 26.5 MBOE/d (79% oil), a sequential quarterly increase of 18%
  • Year-end proved reserves of 137.0 MMBOE (78% oil), a year-over-year increase of 50%
  • Organic reserve replacement(i) of 566% of 2017 production at a "Drill-Bit" finding and development cost concept(i) of $8.21 per BOE on a two-stream basis
  • Reduced lease operating expense to $4.84 per BOE in the fourth quarter of 2017, a sequential quarterly decrease of 5%, contributing to a total reduction of 27% since the first quarter of 2017
  • Generated a fourth quarter operating margin of $40.51 per BOE
  • Currently operating five horizontal rigs and two dedicated completion crews

Joe Gatto, President and Chief Executive Officer commented, "Our full year results for 2017 highlight solid execution by our team, resulting in annual production growth of more than 50% and a greater than 25% reduction in lease operating expense over the course of the year. Our operating margins improved 30% over 2016 and our oil content remained just below 80%, contributing to strong internal cash flow generation. Importantly, these top tier cash margins, coupled with drill-bit finding and development cost below $10 per BOE, are a fundamental driver of corporate level returns that continue to improve in parallel with our growth in producing assets. We have recently increased our operating activity to five drilling rigs and plan to remain at this pace for the balance of 2018 as we incorporate larger pad development concepts into our program and drive steady improvement in our net cash flow profile over the course of the year."

Operations Update

At December 31, 2017, we had 232 gross (171.8 net) horizontal wells producing from eight established flow units in the Permian Basin. Net daily production for the three months ended December 31, 2017 grew approximately 44% to 26.5 thousand barrels of oil equivalent per day (approximately 79% oil) as compared to the same period of 2016. Full year production for 2017 averaged 22,940 barrels of oil equivalent per day (approximately 78% oil) reflecting growth of 50% over 2016 volumes.

Midland Basin

During the fourth quarter, over 50% of the wells placed on production were from our WildHorse area with an average completed lateral length of approximately 7,300 feet. This area continues to be a key area of production growth for the company and is projected to comprise in excess of 30% of our total gross drilling activity in 2018. Completed lateral lengths are projected to average over 8,000 feet and the majority of activity will continue to focus predominantly on the development of the Wolfcamp A.

In our Monarch area, we placed six wells on production during the quarter. Activity in this area continues to focus on the Lower Spraberry which has consistently generated some of the highest returns in our portfolio. The three-well Kendra pad, with average completed lateral lengths of approximately 10,350, has produced over 236,000 BOE (87% oil) over the first 90 days online. Additionally, we commenced production of our first multi-well pad that utilized recycled flowback water volumes and plan to increase recycling activity in Monarch with upcoming wells. Our 2018 activity plan for Monarch will feature two separate "mega-pad" concepts incorporating simultaneous development of two contiguous three-well pads. Each pad will be drilled concurrently by dedicated rigs and all six wells placed on production at the same time. We expect these larger pads to be placed on production during the second half of the year.

In Reagan County at the Ranger area, our first Wolfcamp C well, together with two Lower Wolfcamp B wells, was completed during the fourth quarter and began flowback in January. The Wolfcamp C well continues to produce under natural flowing pressure with recent production rates in excess of 1,000 BOE/d (85% - 90% oil) and is still in the process of establishing a peak rate. We anticipate drilling four (gross) additional Wolfcamp C wells in Ranger during the course of 2018 with an average working interest of approximately 55%.

Delaware Basin

We recently completed drilling of our first two-well pad in the area and also added a second rig to our Spur development program in February. As part of this increased activity, we plan to enhance our existing saltwater disposal capacity of over 100,000 barrels per day with the connection to a pipeline system operated by Goodnight Midstream that will move water disposal volumes outside of our operating area. In addition, we are in the final stages of establishing a recycling program in this area and targeting usage of up to 50% recycled volumes for completion operations by year end 2018. During the fourth quarter, the Saratoga 7LA well came online and has produced at an average daily rate of approximately 1,015 BOE/d (83% oil) during its first 56 days of production.

Capital Expenditures

For the three months ended December 31, 2017, we incurred $115.8 million in accrued operational capital expenditures (excluding other items) compared to $113.4 million in the third quarter of 2017. Total capital expenditures, inclusive of capitalized expenses, are detailed below on an accrual and cash basis (in thousands):


Three Months Ended December 31, 2017


Operational




Capitalized


Capitalized


Total Capital


Capital


Other (a)


Interest


G&A


Expenditures

Cash basis (b)

$

123,664


$

5,006


$

18,848


$

5,103


$

152,621

Timing adjustments (c)

(7,910)



(9,140)



(17,050)

Non-cash items




1,173


1,173

   Accrual (GAAP) basis

$

115,754


$

5,006


$

9,708


$

6,276


$

136,744



(a)

Includes seismic, land and other items.

(b)

Cash basis is a non-GAAP measure that we believe helps users of the financial information reconcile amounts to the cash flow statement and to account for timing related operational changes such as our development pace and rig count.

(c)

Includes timing adjustments related to cash disbursements in the current period for capital expenditures incurred in the prior period.

We also divested certain infrastructure during the fourth quarter for proceeds of just over $20 million. We anticipate Callon will have additional opportunities to selectively monetize other infrastructure and facilities investments as we leverage strategic partnerships and increasingly transition to the use of recycled water volumes in our completion operations.

Operating and Financial Results

The following table presents summary information for the periods indicated:


Three Months Ended


December 31, 2017


September 30, 2017


December 31, 2016

Net production






Oil (MBbls)

1,936



1,591



1,287


Natural gas (MMcf)

3,018



2,900



2,412


   Total (MBOE)

2,439



2,074



1,689


Average daily production (BOE/d)

26,511



22,543



18,359


   % oil (BOE basis)

79

%


77

%


76

%

Oil and natural gas revenues (in thousands)






   Oil revenue

$

104,132



$

73,349



$

60,559


   Natural gas revenue

14,081



11,265



8,522


      Total

118,213



84,614



69,081


   Impact of cash-settled derivatives

(4,501)



(1,214)



2,079


      Adjusted Total Revenue (i)

$

113,712



$

83,400



$

71,160


Average realized sales price (excluding impact of cash settled derivatives)






   Oil (Bbl)

$

53.79



$

46.10



$

47.05


   Natural gas (Mcf)

4.67



3.88



3.53


   Total (BOE)

48.47



40.80



40.90


Average realized sales price (including impact of cash settled derivatives)






   Oil (Bbl)

$

51.28



$

45.24



$

48.87


   Natural gas (Mcf)

4.78



3.94



3.43


   Total (BOE)

46.62



40.21



42.13


Additional per BOE data






   Sales price (a)

$

48.47



$

40.80



$

40.90


      Lease operating expense (b)

4.84



5.08



7.96


      Gathering and treating expense

0.57



0.52



0.40


      Production taxes

2.55



2.62



2.20


   Operating margin

$

40.51



$

32.58



$

30.34








   Depletion, depreciation and amortization

$

14.98



$

13.75



$

13.06


   Adjusted G&A (c)






      Cash component (d)

$

2.46



$

2.50



$

2.84


      Non-cash component

0.54



0.65



0.54




(a)

Excludes the impact of cash settled derivatives.

(b)

Excludes gathering and treating expense.

(c)

Excludes certain non-recurring expenses and non-cash valuation adjustments. See the reconciliation provided within this press release for a reconciliation of G&A expense on a GAAP basis to Adjusted G&A expense.

(d)

Excludes the amortization of equity-settled share-based incentive awards and corporate depreciation and amortization.

Total Revenue. For the quarter ended December 31, 2017, Callon reported total revenue of $118.2 million and total revenue including cash-settled derivatives ("Adjusted Total Revenue," a non-GAAP financial measure(i)) of $113.7 million, including the impact of a $4.5 million loss from the settlement of derivative contracts. The table above reconciles Adjusted Total Revenue to the related GAAP measure of the Company's revenue. Average daily production for the quarter was 26.5 MBOE/d compared to average daily production of 22.5 MBOE/d in the third quarter of 2017. Average realized prices, including and excluding the effects of hedging, are detailed below.

Hedging impacts. For the quarter ended December 31, 2017, Callon recognized the following hedging-related items (in thousands, except per unit data):



Three Months Ended December 31, 2017



In Thousands


Per Unit

Oil derivatives





Net loss on settlements


$

(4,854)



$

(2.51)


Net loss on fair value adjustments


(26,010)




   Total loss on oil derivatives


$

(30,864)




Natural gas derivatives





Net gain on settlements


$

353



$

0.11


Net loss on fair value adjustments


(26)




   Total gain on natural gas derivatives


$

327




Total oil & natural gas derivatives





Net loss on settlements


$

(4,501)



$

(1.85)


Net loss on fair value adjustments


(26,036)




   Total loss on total oil & natural gas derivatives


$

(30,537)




Lease Operating Expenses, including workover and gathering expense ("LOE"). LOE per BOE for the three months ended December 31, 2017 was $5.41 per BOE, compared to LOE of $5.60 per BOE in the third quarter of 2017. The decrease in this metric resulted primarily from an increase in production period over period.

Production Taxes, including ad valorem taxes. Production taxes were $2.55 per BOE for the three months ended December 31, 2017, representing approximately 5.3% of total revenue before the impact of derivative settlements.

Depreciation, Depletion and Amortization ("DD&A"). DD&A for the three months ended December 31, 2017 was $14.98 per BOE compared to $13.75 per BOE in the third quarter of 2017. The increase on a per unit basis was primarily attributable to greater increases in our depreciable asset base and assumed future development costs related to undeveloped proved reserves as compared to the estimated total proved reserve base.

General and Administrative ("G&A"). G&A, excluding certain non-cash incentive share-based compensation valuation adjustments, ("Adjusted G&A", a non-GAAP measure(i)) was $7.3 million, or $3.00 per BOE, for the three months ended December 31, 2017 compared to $6.5 million, or $3.15 per BOE, for the third quarter of 2017. The cash component of Adjusted G&A was $6.0 million, or $2.46 per BOE, for the three months ended December 31, 2017 compared to $5.2 million, or $2.50 per BOE, for the third quarter of 2017.

For the three months ended December 31, 2017, G&A and Adjusted G&A, which excludes the amortization of equity-settled, share-based incentive awards and corporate depreciation and amortization, are calculated as follows (in thousands):


Three Months Ended
December 31, 2017

Total G&A expense

$

8,173


   Less: Change in the fair value of liability share-based awards (non-cash)

(844)


Adjusted G&A – total

7,329


   Less: Restricted stock share-based compensation (non-cash)

(1,202)


   Less: Corporate depreciation & amortization (non-cash)

(125)


Adjusted G&A – cash component

$

6,002


Income tax expense. Callon typically provides for income taxes at a statutory rate of 35% adjusted for permanent differences expected to be realized, which primarily relate to non-deductible executive compensation expenses and state income taxes. We recorded an income tax expense of $0.2 million for the three months ended December 31, 2017 which relates to deferred State of Texas gross margin tax. At December 31, 2017 we had a valuation allowance of $60.9 million. Adjusted Income per fully diluted common share, a non-GAAP financial measure(i), adjusts our income (loss) available to common stockholders to reflect our theoretical tax provision of $8.3 million (or $0.04 per diluted share) for the quarter as if the valuation allowance did not exist.

Proved Reserves

The Company recently completed the reserve audit for the year ended December 31, 2017 with its independent reserve auditor, DeGolyer and MacNaughton. As of December 31, 2017, Callon's estimated total proved reserves were 137.0 MMBOE, a 50% increase over the previous year-end. The proved reserves estimate is comprised of 78% oil of which our total proved developed estimated volumes are comprised of 75% oil.

The following table presents the progression of our estimated net proved oil and natural gas reserves from December 31, 2016 to 2017, and in each case, prepared in accordance with the rules and regulations of the SEC.

Proved developed and undeveloped reserves

Oil (MBbls)


Natural Gas (MMcf)


Total (MBOE)

As of December 31, 2016

71,145



122,611



91,580


   Revisions to previous estimates

(5,171)



6,336



(4,115)


   Extensions and discoveries

39,267



48,648



47,375


   Purchases, net of sales, of reserves in place

8,388



12,711



10,507


   Production

(6,557)



(10,896)



(8,373)


As of December 31, 2017

107,072



179,410



136,974


Callon added a total of 47.4 MMBOE in 2017 from horizontal development of our properties, replacing 566% of 2017 production as calculated by the sum of reserve extensions and discoveries, divided by annual production ("Organic reserve replacement"). The Company's finding and development costs from extensions and discoveries ("Drill-Bit F&D costs") were $8.21 per BOE calculated as accrual costs incurred for exploration and development divided by the reserves (in barrels of oil equivalent) added from extensions and discoveries. See "Non-GAAP Financial Measures and Reconciliations" included within this release for related disclosures and calculations.

Guidance Update

As a result of the Tax Cuts and Jobs Act, signed into law in December 2017 and effective January 1, 2018, the new federal statutory income tax rate was reduced to 21% from 35%. In addition, the Company adopted the Revenue from Contracts with Customers accounting standard on January 1, 2018. Starting with the first quarter of 2018, certain natural gas gathering and treating expenses will be accounted for as a reduction to revenue.



2017 Actual


2018 Forecast

Total production (MBOE/d)


22.9


29.5 - 32.0

% oil


78%


77%

Income statement expenses (per BOE)





LOE, including workovers


$5.46


$5.25 - $6.25

Production taxes, including ad valorem (% unhedged revenue)


6%


6%

   Adjusted G&A: cash component (a)


$2.51


$1.75 - $2.50

   Adjusted G&A: non-cash component (b)


$0.57


$0.50 - $1.00

   Interest expense (c)


$0.00


$0.00

Statutory income tax rate


36%


22%

Capital expenditures ($MM, accrual basis)





Operational (net of monetizations) (d)


$389


$500 - $540

Capitalized expenses


$48


$60 - $70

Net operated horizontal wells placed on production


37


43 - 46



(a)

Excludes stock-based compensation and corporate depreciation and amortization.

(b)

Excludes certain non-recurring expenses and non-cash valuation adjustments.

(c)

All interest expense anticipated to be capitalized.

(d)

Includes seismic, land and other items. Excludes capitalized expenses.

Hedge Portfolio Summary

The following tables summarize our open derivative positions for the periods indicated:


For the Full Year of


For the Full Year of

Oil contracts (WTI)

2018


2019

Swap contracts




Total volume (MBbls)

2,009




Weighted average price per Bbl

$

51.78



$


Collar contracts (two-way collars)




Total volume (MBbls)

365




Weighted average price per Bbl




Ceiling (short call)

$

60.50



$


Floor (long put)

$

50.00



$


Collar contracts combined with short puts (three-way collars)




Total volume (MBbls)

3,468



1,825


Weighted average price per Bbl




Ceiling (short call option)

$

60.86



$

62.40


Floor (long put option)

$

48.95



$

53.00


Short put option

$

39.21



$

43.00







For the Full Year of


For the Full Year of

Oil contracts (Midland basis differential)

2018


2019

Swap contracts




Volume (MBbls)

5,289




Weighted average price per Bbl

$

(0.86)



$








For the Full Year of


For the Full Year of

Natural gas contracts

2018


2019

Collar contracts (Henry Hub, two-way collars)




Total volume (BBtu)

720




Weighted average price per MMBtu




Ceiling (short call option)

$

3.84



$


Floor (long put option)

$

3.40



$


Swap contracts (Henry Hub)




Total volume (BBtu)

3,366




Weighted average price per MMBtu

$

2.95



$


Income (Loss) Available to Common Shareholders. The Company reported net income available to common shareholders of $21.0 million for the three months ended December 31, 2017 and Adjusted Income available to common shareholders of $30.2 million, or $0.15 per diluted share. Adjusted Income per fully diluted common share, a non-GAAP financial measure(i), adjusts our income (loss) available to common stockholders to reflect our theoretical tax provision for the quarter as if the valuation allowance did not exist. The following tables reconcile to the related GAAP measure the Company's income (loss) available to common stockholders to Adjusted Income and the Company's net income (loss) to Adjusted EBITDA (in thousands):


Three Months Ended


December 31, 2017


September 30, 2017


December 31, 2016

Income (loss) available to common stockholders

$

21,001



$

15,257



$

(3,570)


   Change in valuation allowance

(8,285)



(6,064)



559


   Net loss on derivatives, net of settlements

16,924



8,416



7,170


   Change in the fair value of share-based awards

562



475



590


   Loss on early extinguishment of debt





8,374


Adjusted Income

$

30,202



$

18,084



$

13,123


Adjusted Income per fully diluted common share

$

0.15



$

0.09



$

0.08





Three Months Ended


December 31, 2017


September 30, 2017


December 31, 2016

Net income (loss)

$

22,824



$

17,081



$

(1,746)


   Net loss on derivatives, net of settlements

26,037



12,947



11,030


   Non-cash stock-based compensation expense

2,101



1,952



1,718


   Loss on early extinguishment of debt





12,883


   Acquisition expense

(112)



205



1,263


   Income tax expense

248



237



48


   Interest expense

461



444



1,369


   Depreciation, depletion and amortization

37,222



29,132



22,512


   Accretion expense

154



131



196


Adjusted EBITDA

$

88,935



$

62,129



$

49,273


Discretionary Cash Flow. Discretionary cash flow, a non-GAAP measure(i), for the three months ended December 31, 2017 was $89.0 million and is reconciled to operating cash flow in the following table (in thousands):


Three Months Ended


December 31, 2017


September 30, 2017


December 31, 2016

Cash flows from operating activities:






Net income (loss)

$

22,824



$

17,081



$

(1,746)


Adjustments to reconcile net income (loss) to cash provided by operating activities:






   Depreciation, depletion and amortization

37,222



29,132



22,512


   Accretion expense

154



131



196


   Amortization of non-cash debt related items

455



441



744


   Deferred income tax expense

247



237



48


   Net loss on derivatives, net of settlements

26,037



12,947



11,030


   Loss on early extinguishment of debt





9,883


   Non-cash expense related to equity share-based awards

1,240



1,219



811


   Change in the fair value of liability share-based awards

865



732



908


Discretionary cash flow

$

89,044



$

61,920



$

44,386


   Changes in working capital

(8,642)



(7,777)



$

(7,832)


   Payments to settle asset retirement obligations

(216)



(250)



(576)


Net cash provided by operating activities

$

80,186



$

53,893



$

35,978


 

F&D and Reserve Replacement




Calculation


2017



Parameters


Metrics

Production (MBOE)


 (A)


8,373







Proved reserve data





Proved reserves (MBOE)





   Total (MBOE) extensions and discoveries


 (B)


47,375


PUD additions


 (C)


24,322


PUDs transferred to PDP


 (D)


8,281


Total annual reserve additions, net of revisions


 (E)


53,767







Capital costs (in thousands)





Property acquisition costs





   Exploration costs




$

239,453


   Development costs




279,424


Unevaluated properties





   Exploration costs


 (F)


6,374


   Transfers to evaluated properties




(131,170)


   Leasehold and seismic




5,006


Total capital costs incurred


 (G)


$

389,075







Drill-Bit F&D costs per BOE (two-stream)


 (G) / (B)


$

8.21


PD F&D per BOE (two-stream)


 (G - F) / (B - C + D)


$

12.21







Organic reserve replacement ratio


 (B) / (A)


566

%

All-sources reserve replacement ratio


 (E) / (A)


642

%

 

Callon Petroleum Company

Consolidated Balance Sheets

(in thousands, except par and per share values and share data)



December 31, 2017


December 31, 2016

ASSETS




Current assets:




Cash and cash equivalents

$

27,995



$

652,993


Accounts receivable

114,320



69,783


Fair value of derivatives

406



103


Other current assets

2,139



2,247


Total current assets

144,860



725,126


Oil and natural gas properties, full cost accounting method:




Evaluated properties

3,429,570



2,754,353


Less accumulated depreciation, depletion, amortization and impairment

(2,084,095)



(1,947,673)


Net evaluated oil and natural gas properties

1,345,475



806,680


Unevaluated properties

1,168,016



668,721


Total oil and natural gas properties, net

2,513,491



1,475,401


Other property and equipment, net

20,361



14,114


Restricted investments

3,372



3,332


Deferred tax asset

52




Deferred financing costs

4,863



3,092


Acquisition deposit

900



46,138


Other assets, net

5,397



384


Total assets

$

2,693,296



$

2,267,587


LIABILITIES AND STOCKHOLDERS' EQUITY




Current liabilities:




Accounts payable and accrued liabilities

$

162,878



$

95,577


Accrued interest

9,235



6,057


Cash-settleable restricted stock unit awards

4,621



8,919


Asset retirement obligations

1,295



2,729


Fair value of derivatives

27,744



18,268


Total current liabilities

205,773



131,550


Senior secured revolving credit facility

25,000




6.125% senior unsecured notes due 2024, net of unamortized deferred financing costs

595,196



390,219


Asset retirement obligations

4,725



3,932


Cash-settleable restricted stock unit awards

3,490



8,071


Deferred tax liability

1,457



90


Fair value of derivatives

1,284



28


Other long-term liabilities

405



295


Total liabilities

837,330



534,185


Commitments and contingencies




Stockholders' equity:




Preferred stock, series A cumulative, $0.01 par value and $50.00 liquidation preference, 2,500,000 shares authorized: 1,458,948 shares outstanding

15



15


Common stock, $0.01 par value, 300,000,000 shares authorized; 201,836,172 and 201,041,320 shares outstanding, respectively

2,018



2,010


Capital in excess of par value

2,181,359



2,171,514


Accumulated deficit

(327,426)



(440,137)


Total stockholders' equity

1,855,966



1,733,402


Total liabilities and stockholders' equity

$

2,693,296



$

2,267,587


 

Callon Petroleum Company

Consolidated Statements of Operations

(in thousands, except per share data)



Three Months Ended December 31,


Twelve Months Ended December 31,


2017


2016


2017


2016

Operating revenues:








Oil sales

$

104,132



$

60,559



$

322,374



$

177,652


Natural gas sales

14,082



8,522



44,100



23,199


Total operating revenues

118,214



69,081



366,474



200,851


Operating expenses:








Lease operating expenses

13,201



14,124



49,907



38,353


Production taxes

6,228



3,717



22,396



11,870


Depreciation, depletion and amortization

36,543



22,051



115,714



71,369


General and administrative

8,172



6,562



27,067



26,317


Settled share-based awards





6,351




Accretion expense

154



196



677



958


Write-down of oil and natural gas properties







95,788


Acquisition expense

(112)



1,263



2,916



3,673


Total operating expenses

64,186



47,913



225,028



248,328


Income (loss) from operations

54,028



21,168



141,446



(47,477)


Other (income) expenses:








Interest expense, net of capitalized amounts

461



1,369



2,159



11,871


Loss on early extinguishment of debt



12,883





12,883


Loss on derivative contracts

30,536



8,952



18,901



20,233


Other income

(41)



(338)



(1,311)



(637)


Total other (income) expense

30,956



22,866



19,749



44,350


Income (loss) before income taxes

23,072



(1,698)



121,697



(91,827)


Income tax (benefit) expense

248



48



1,273



(14)


Net income (loss)

22,824



(1,746)



120,424



(91,813)


Preferred stock dividends

(1,823)



(1,824)



(7,295)



(7,295)


Income (loss) available to common stockholders

$

21,001



$

(3,570)



$

113,129



$

(99,108)


Income (loss) per common share:








Basic

$

0.10



$

(0.02)



$

0.56



$

(0.78)


Diluted

$

0.10



$

(0.02)



$

0.56



$

(0.78)


Shares used in computing income (loss) per common share:








Basic

201,835



166,258



201,526



126,258


Diluted

202,426



166,258



202,102



126,258


 

Callon Petroleum Company

Consolidated Statements of Cash Flows

(in thousands)



Three Months Ended December 31,


Twelve Months Ended December 31,


2017


2016


2017


2016

Cash flows from operating activities:








Net income (loss)

$

22,824



$

(1,746)



$

120,424



$

(91,813)


Adjustments to reconcile net income to cash provided by operating activities:








  Depreciation, depletion and amortization

37,222



22,512



118,051



73,072


  Write-down of oil and natural gas properties







95,788


  Accretion expense

154



196



677



958


  Amortization of non-cash debt related items

455



744



2,150



3,115


  Deferred income tax (benefit) expense

247



48



1,273



(14)


  Loss on derivatives, net of settlements

26,037



11,030



10,429



38,135


  Loss on sale of other property and equipment





62




  Non-cash loss on early extinguishment of debt



9,883





9,883


  Non-cash expense related to equity share-based awards

1,240



811



8,254



2,765


  Change in the fair value of liability share-based awards

865



908



3,288



6,953


  Payments to settle asset retirement obligations

(216)



(576)



(2,047)



(1,471)


  Changes in current assets and liabilities:








    Accounts receivable

(32,347)



(13,611)



(44,495)



(30,055)


    Other current assets

444



(535)



108



(786)


    Current liabilities

23,413



5,473



30,947



25,288


    Other long-term liabilities



10



121



96


    Long-term prepaid





(4,650)




    Other assets, net

(152)



831



(1,528)



(840)


  Payments for cash-settled restricted stock unit awards





(13,173)



(10,300)


    Net cash provided by operating activities

80,186



35,978



229,891



120,774


Cash flows from investing activities:








Capital expenditures

(152,621)



(67,334)



(419,839)



(190,032)


Acquisitions

(3,952)



(352,622)



(718,456)



(654,679)


Acquisition deposit

(900)



(13,438)



45,238



(46,138)


Proceeds from sales of mineral interest and equipment

20,525



1,639



20,525



24,562


    Net cash used in investing activities

(136,948)



(431,755)



(1,072,532)



(866,287)


Cash flows from financing activities:








Borrowings on senior secured revolving credit facility

25,000





25,000



217,000


Payments on senior secured revolving credit facility







(257,000)


Payments on term loans



(300,000)





(300,000)


Issuance of 6.125% senior unsecured notes due 2024



400,000



200,000



400,000


Premium on the issuance of 6.125% senior unsecured notes due 2024





8,250




Payment of deferred financing costs

(28)



(10,153)



(7,194)



(10,793)


Issuance of common stock



634,862





1,357,577


Payment of preferred stock dividends

(1,824)



(1,824)



(7,295)



(7,295)


Tax withholdings related to restricted stock units





(1,118)



(2,207)


    Net cash provided by financing activities

23,148



722,885



217,643



1,397,282


Net change in cash and cash equivalents

(33,614)



327,108



(624,998)



651,769


  Balance, beginning of period

61,609



325,885



652,993



1,224


  Balance, end of period

$

27,995



$

652,993



$

27,995



$

652,993


Non-GAAP Financial Measures and Reconciliations

This news release refers to non-GAAP financial measures such as "Discretionary Cash Flow," "Adjusted G&A," "Adjusted Income," "Adjusted EBITDA," "Adjusted Total Revenue,"  "Drill-Bit F&D costs," "PD F&D costs" and "Organic reserve replacement." These measures, detailed below, are provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in accordance with GAAP (including the notes), included in our SEC filings and posted on our website.

  • Callon believes that the non-GAAP measure of discretionary cash flow is useful as an indicator of an oil and natural gas exploration and production company's ability to internally fund exploration and development activities and to service or incur additional debt. The Company also has included this information because changes in operating assets and liabilities relate to the timing of cash receipts and disbursements, which the company may not control and may not relate to the period in which the operating activities occurred. Discretionary cash flow is calculated using net income (loss) adjusted for certain items including depreciation, depletion and amortization, the impact of financial derivatives (including the mark-to-market effects, net of cash settlements and premiums paid or received related to our financial derivatives), accretion expense, restructuring and other non-recurring costs, deferred income taxes and other non-cash income items.
  • Callon believes that the non-GAAP measure of Adjusted G&A is useful to investors because it provides readers with a meaningful measure of our recurring G&A expense and provides for greater comparability period-over-period. The table above details all adjustments to G&A on a GAAP basis to arrive at Adjusted G&A.
  • We believe that the non-GAAP measure of Adjusted Income available to common shareholders ("Adjusted Income") and Adjusted Income per diluted share are useful to investors because they provide readers with a meaningful measure of our profitability before recording certain items whose timing or amount cannot be reasonably determined. These measures exclude the net of tax effects of certain non-recurring items and non-cash valuation adjustments, which are detailed in the reconciliation provided above. Prior to being tax-effected and excluded, the amounts reflected in the determination of Adjusted Income and Adjusted Income per diluted share above were computed in accordance with GAAP.
  • We calculate Adjusted Earnings before Interest, Income Taxes, Depreciation, Depletion and Amortization ("Adjusted EBITDA") as Adjusted Income plus interest expense, income tax expense (benefit) and depreciation, depletion and amortization expense. Adjusted EBITDA is not a measure of financial performance under GAAP. Accordingly, it should not be considered as a substitute for net income (loss), operating income (loss), cash flow provided by operating activities or other income or cash flow data prepared in accordance with GAAP. However, we believe that Adjusted EBITDA provides additional information with respect to our performance or ability to meet our future debt service, capital expenditures and working capital requirements. Because Adjusted EBITDA excludes some, but not all, items that affect net income (loss) and may vary among companies, the Adjusted EBITDA we present may not be comparable to similarly titled measures of other companies.
  • We believe that the non-GAAP measure of Adjusted Total Revenue is useful to investors because it provides readers with a revenue value more comparable to other companies who account for derivative contracts and hedges and include their effects in revenue. We believe Adjusted Total Revenue is also useful to investors as a measure of the actual cash inflows generated during the period.
  • We believe "Drill-Bit F&D costs," "PD F&D costs" and "Organic reserve replacement" ratios are non-GAAP metrics commonly used by Callon and other companies in our industry, as well as analysts and investors, to measure and evaluate the cost of replenishing annual production and adding proved reserves. The Company's definitions of "Drill-Bit F&A costs," "PD F&D costs" and "Organic reserve replacement" may differ significantly from definitions used by other companies to compute similar measures and as a result may not be comparable to similar measures provided by other companies. Consequently, we provided the detail of our calculation within the included tables.

Earnings Call Information

The Company will host a conference call on Wednesday, February 28, 2018, to discuss fourth quarter and full-year 2017 financial and operating results.

Please join Callon Petroleum Company via the Internet for a webcast of the conference call:

Date/Time:

Wednesday, February 28, 2018, at 8:00 a.m. Central Time (9:00 a.m. Eastern Time)

Webcast:

Select "IR Calendar" under the "Investors" section of the Company's website: www.callon.com.

Presentation Slides:

Select "Presentations" under the "Investors" section of the Company's website: www.callon.com.

Alternatively, you may join by telephone using the following numbers:

Domestic:

1-888-317-6003

Canada:

1-866-284-3684

International:

1-412-317-6061

Access code:

2180929

An archive of the conference call webcast will also be available at www.callon.com under the "Investors" section of the website.

About Callon Petroleum

Callon Petroleum Company is an independent energy company focused on the acquisition, development, exploration, and operation of oil and natural gas properties in the Permian Basin in West Texas.

This news release is posted on the Company's website at www.callon.com and will be archived there for subsequent review under the "News" link on the top of the homepage.

Cautionary Statement Regarding Forward Looking Statements

This news release contains 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 include all statements regarding wells anticipated to be drilled and placed on production; future levels of drilling activity and associated production and cash flow expectations; the Company's 2018 guidance and capital expenditure forecast; estimated reserve quantities and the present value thereof; and the implementation of the Company's business plans and strategy, as well as statements including the words "believe," "expect," "plans" and words of similar meaning. These statements reflect the Company's current views with respect to future events and financial performance. No assurances can be given, however, that these events will occur or that these projections will be achieved, and actual results could differ materially from those projected as a result of certain factors. Some of the factors which could affect our future results and could cause results to differ materially from those expressed in our forward-looking statements include the volatility of oil and natural gas prices, ability to drill and complete wells, operational, regulatory and environment risks, our ability to finance our activities and other risks more fully discussed in our filings with the Securities and Exchange Commission, including our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q, available on our website or the SEC's website at www.sec.gov.

Contact information:

Mark Brewer
Director of Investor Relations
Callon Petroleum Company
[email protected]
1-281-589-5279

_________________________________________

i)

See "Non-GAAP Financial Measures and Reconciliations" included within this release for related disclosures and calculations

 

Cision View original content:http://www.prnewswire.com/news-releases/callon-petroleum-company-announces-fourth-quarter-2017-results-300605258.html

SOURCE Callon Petroleum Company