Table of Contents: | Page: | ||||
Consolidated Balance Sheets | |||||
Consolidated Statements of Operations | |||||
Consolidated Statements of Cash Flows | |||||
Operating Results | |||||
Commodity Derivatives | |||||
Non-GAAP Measures |
September 30, 2023 | December 31, 2022* | ||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $3,456 | $3,395 | |||||||||
Accounts receivable, net | 262,394 | 237,128 | |||||||||
Fair value of derivatives | 1,196 | 21,332 | |||||||||
Other current assets | 29,665 | 35,783 | |||||||||
Total current assets | 296,711 | 297,638 | |||||||||
Oil and natural gas properties, successful efforts accounting method: | |||||||||||
Proved properties, net | 4,815,776 | 4,851,529 | |||||||||
Unproved properties | 1,287,019 | 1,225,768 | |||||||||
Total oil and natural gas properties, net | 6,102,795 | 6,077,297 | |||||||||
Other property and equipment, net | 26,398 | 26,152 | |||||||||
Deferred income taxes | 199,734 | — | |||||||||
Deferred financing costs | 14,235 | 18,822 | |||||||||
Fair value of derivatives | 21,742 | 454 | |||||||||
Other assets, net | 66,908 | 68,106 | |||||||||
Total assets | $6,728,523 | $6,488,469 | |||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable and accrued liabilities | $585,529 | $536,233 | |||||||||
Fair value of derivatives | 61,189 | 16,197 | |||||||||
Other current liabilities | 103,077 | 150,384 | |||||||||
Total current liabilities | 749,795 | 702,814 | |||||||||
Long-term debt | 1,948,619 | 2,241,295 | |||||||||
Asset retirement obligations | 41,290 | 53,892 | |||||||||
Fair value of derivatives | 44,807 | 13,415 | |||||||||
Other long-term liabilities | 82,954 | 51,272 | |||||||||
Total liabilities | 2,867,465 | 3,062,688 | |||||||||
Commitments and contingencies | |||||||||||
Stockholders’ equity: | |||||||||||
Common stock, $0.01 par value, 130,000,000 shares authorized; 67,770,721 and 61,621,518 shares outstanding, respectively | 678 | 616 | |||||||||
Capital in excess of par value | 4,225,183 | 4,022,194 | |||||||||
Accumulated deficit | (364,803) | (597,029) | |||||||||
Total stockholders’ equity | 3,861,058 | 3,425,781 | |||||||||
Total liabilities and stockholders’ equity | $6,728,523 | $6,488,469 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2023 | 2022* | 2023 | 2022* | ||||||||||||||||||||
Operating Revenues: | |||||||||||||||||||||||
Oil | $438,665 | $575,852 | $1,269,996 | $1,748,913 | |||||||||||||||||||
Natural gas | 25,045 | 81,018 | 63,054 | 189,907 | |||||||||||||||||||
Natural gas liquids | 46,489 | 67,548 | 130,488 | 210,696 | |||||||||||||||||||
Sales of purchased oil and gas | 109,099 | 111,459 | 278,089 | 377,199 | |||||||||||||||||||
Total operating revenues | 619,298 | 835,877 | 1,741,627 | 2,526,715 | |||||||||||||||||||
Operating Expenses: | |||||||||||||||||||||||
Lease operating | 73,525 | 76,121 | 225,415 | 216,389 | |||||||||||||||||||
Production and ad valorem taxes | 30,592 | 43,290 | 88,019 | 125,841 | |||||||||||||||||||
Gathering, transportation and processing | 27,255 | 27,575 | 80,570 | 71,617 | |||||||||||||||||||
Exploration | 3,588 | 2,942 | 7,702 | 7,237 | |||||||||||||||||||
Cost of purchased oil and gas | 111,118 | 111,439 | 285,947 | 378,107 | |||||||||||||||||||
Depreciation, depletion and amortization | 138,598 | 129,895 | 391,911 | 359,494 | |||||||||||||||||||
Impairment of oil and gas properties | — | — | 406,898 | — | |||||||||||||||||||
Gain on sale of oil and gas properties | (20,570) | — | (20,570) | — | |||||||||||||||||||
General and administrative | 29,339 | 24,253 | 86,905 | 71,485 | |||||||||||||||||||
Merger, integration and transaction | 4,925 | — | 6,468 | 769 | |||||||||||||||||||
Total operating expenses | 398,370 | 415,515 | 1,559,265 | 1,230,939 | |||||||||||||||||||
Income From Operations | 220,928 | 420,362 | 182,362 | 1,295,776 | |||||||||||||||||||
Other (Income) Expenses: | |||||||||||||||||||||||
Interest expense | 43,149 | 46,929 | 136,694 | 141,020 | |||||||||||||||||||
(Gain) loss on derivative contracts | 55,804 | (134,850) | 24,218 | 305,098 | |||||||||||||||||||
(Gain) loss on extinguishment of debt | (1,238) | — | (1,238) | 42,417 | |||||||||||||||||||
Other (income) expense | 3,220 | 2,861 | (3,140) | 3,130 | |||||||||||||||||||
Total other (income) expense | 100,935 | (85,060) | 156,534 | 491,665 | |||||||||||||||||||
Income Before Income Taxes | 119,993 | 505,422 | 25,828 | 804,111 | |||||||||||||||||||
Income tax benefit (expense) | (509) | (3,383) | 206,398 | (6,536) | |||||||||||||||||||
Net Income | $119,484 | $502,039 | $232,226 | $797,575 | |||||||||||||||||||
Net Income Per Common Share: | |||||||||||||||||||||||
Basic | $1.76 | $8.14 | $3.64 | $12.94 | |||||||||||||||||||
Diluted | $1.75 | $8.11 | $3.63 | $12.88 | |||||||||||||||||||
Weighted Average Common Shares Outstanding: | |||||||||||||||||||||||
Basic | 67,931 | 61,703 | 63,827 | 61,624 | |||||||||||||||||||
Diluted | 68,083 | 61,870 | 64,016 | 61,927 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2023 | 2022* | 2023 | 2022* | ||||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||
Net income | $119,484 | $502,039 | $232,226 | $797,575 | |||||||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||
Depreciation, depletion and amortization | 138,598 | 129,895 | 391,911 | 359,494 | |||||||||||||||||||
Impairment of oil and gas properties | — | — | 406,898 | — | |||||||||||||||||||
Amortization of non-cash debt related items, net | 2,734 | 2,559 | 7,979 | 9,680 | |||||||||||||||||||
Deferred income tax (benefit) expense | (1,200) | 1,110 | (206,041) | 1,110 | |||||||||||||||||||
(Gain) loss on derivative contracts | 55,804 | (134,850) | 24,218 | 305,098 | |||||||||||||||||||
Cash received (paid) for commodity derivative settlements, net | 1,028 | (145,596) | 13,274 | (433,518) | |||||||||||||||||||
(Gain) loss on extinguishment of debt | (1,238) | — | (1,238) | 42,417 | |||||||||||||||||||
Gain on sale of oil and gas properties | (20,570) | — | (20,570) | — | |||||||||||||||||||
Non-cash expense related to share-based awards | 3,955 | 1,741 | 9,524 | 4,427 | |||||||||||||||||||
Other, net | 3,971 | 3,504 | 4,563 | 8,704 | |||||||||||||||||||
Changes in current assets and liabilities: | |||||||||||||||||||||||
Accounts receivable | (28,352) | 71,479 | 14,219 | (52,423) | |||||||||||||||||||
Other current assets | (6,574) | (4,732) | (13,178) | (12,229) | |||||||||||||||||||
Accounts payable and accrued liabilities | (812) | 10,631 | (69,522) | (8,649) | |||||||||||||||||||
Net cash provided by operating activities | 266,828 | 437,780 | 794,263 | 1,021,686 | |||||||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||||||
Capital expenditures | (252,407) | (303,268) | (751,004) | (648,149) | |||||||||||||||||||
Acquisition of oil and gas properties | (227,984) | (1,692) | (278,434) | (17,006) | |||||||||||||||||||
Proceeds from sales of assets | 549,333 | 4,723 | 551,446 | 9,313 | |||||||||||||||||||
Cash paid for settlement of contingent consideration arrangement | — | — | — | (19,171) | |||||||||||||||||||
Other, net | (1,212) | 4,788 | (2,850) | 13,497 | |||||||||||||||||||
Net cash provided by (used in) investing activities | 67,730 | (295,449) | (480,842) | (661,516) | |||||||||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||
Borrowings on credit facility | 1,105,000 | 811,000 | 2,629,500 | 2,535,000 | |||||||||||||||||||
Payments on credit facility | (1,237,000) | (954,000) | (2,736,500) | (2,684,000) | |||||||||||||||||||
Issuance of 7.5% Senior Notes due 2030 | — | — | — | 600,000 | |||||||||||||||||||
Redemption of 8.25% Senior Notes due 2025 | (187,238) | — | (187,238) | — | |||||||||||||||||||
Redemption of 6.125% Senior Notes due 2024 | — | — | — | (467,287) | |||||||||||||||||||
Redemption of 9.0% Second Lien Senior Secured Notes due 2025 | — | — | — | (339,507) | |||||||||||||||||||
Payment of deferred financing costs | (510) | (1,081) | (560) | (11,623) | |||||||||||||||||||
Cash paid to repurchase common stock | (14,980) | — | (14,980) | — | |||||||||||||||||||
Other, net | (24) | — | (3,582) | 1,715 | |||||||||||||||||||
Net cash used in financing activities | (334,752) | (144,081) | (313,360) | (365,702) | |||||||||||||||||||
Net change in cash and cash equivalents | (194) | (1,750) | 61 | (5,532) | |||||||||||||||||||
Balance, beginning of period | 3,650 | 6,100 | 3,395 | 9,882 | |||||||||||||||||||
Balance, end of period | $3,456 | $4,350 | $3,456 | $4,350 |
Three Months Ended | ||||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | ||||||||||||||||||
Total production | ||||||||||||||||||||
Oil (MBbls) | ||||||||||||||||||||
Permian | 5,310 | 4,671 | 4,567 | |||||||||||||||||
Eagle Ford | 28 | 1,066 | 1,545 | |||||||||||||||||
Total oil | 5,338 | 5,737 | 6,112 | |||||||||||||||||
Natural gas (MMcf) | ||||||||||||||||||||
Permian | 11,644 | 10,409 | 9,041 | |||||||||||||||||
Eagle Ford | 44 | 1,292 | 1,616 | |||||||||||||||||
Total natural gas | 11,688 | 11,701 | 10,657 | |||||||||||||||||
NGLs (MBbls) | ||||||||||||||||||||
Permian | 2,069 | 1,816 | 1,702 | |||||||||||||||||
Eagle Ford | 6 | 229 | 283 | |||||||||||||||||
Total NGLs | 2,075 | 2,045 | 1,985 | |||||||||||||||||
Total production (MBoe) | ||||||||||||||||||||
Permian | 9,320 | 8,222 | 7,776 | |||||||||||||||||
Eagle Ford | 41 | 1,510 | 2,097 | |||||||||||||||||
Total barrels of oil equivalent | 9,361 | 9,732 | 9,873 | |||||||||||||||||
Total daily production (Boe/d) | ||||||||||||||||||||
Permian | 101,292 | 90,359 | 84,517 | |||||||||||||||||
Eagle Ford | 449 | 16,589 | 22,799 | |||||||||||||||||
Total barrels of oil equivalent | 101,741 | 106,948 | 107,316 | |||||||||||||||||
Oil as % of total daily production | 57 | % | 59 | % | 62 | % | ||||||||||||||
Average realized sales price (excluding impact of settled derivatives) | ||||||||||||||||||||
Oil (per Bbl) | ||||||||||||||||||||
Permian | $82.19 | $73.45 | $94.19 | |||||||||||||||||
Eagle Ford | 79.61 | 73.80 | 94.31 | |||||||||||||||||
Total oil | $82.18 | $73.52 | $94.22 | |||||||||||||||||
Natural gas (per Mcf) | ||||||||||||||||||||
Permian | $2.13 | $1.15 | $7.53 | |||||||||||||||||
Eagle Ford | 4.82 | 1.93 | 8.01 | |||||||||||||||||
Total natural gas | $2.14 | $1.23 | $7.60 | |||||||||||||||||
NGL (per Bbl) | ||||||||||||||||||||
Permian | $22.25 | $20.14 | $34.12 | |||||||||||||||||
Eagle Ford | 74.33 | 17.72 | 33.49 | |||||||||||||||||
Total NGL | $22.40 | $19.87 | $34.03 | |||||||||||||||||
Average realized sales price (per Boe) | ||||||||||||||||||||
Permian | $54.43 | $47.63 | $71.54 | |||||||||||||||||
Eagle Ford | 70.41 | 56.44 | 80.18 | |||||||||||||||||
Total average realized sales price | $54.50 | $49.00 | $73.37 | |||||||||||||||||
Average realized sales price (including impact of settled derivatives) | ||||||||||||||||||||
Oil (per Bbl) | $80.66 | $74.16 | $81.82 | |||||||||||||||||
Natural gas (per Mcf) | 2.08 | 2.08 | 4.86 | |||||||||||||||||
NGLs (per Bbl) | 22.23 | 19.87 | 34.03 | |||||||||||||||||
Total average realized sales price (per Boe) | $53.52 | $50.40 | $62.74 | |||||||||||||||||
Three Months Ended | ||||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | ||||||||||||||||||
Revenues (in thousands)(a) | ||||||||||||||||||||
Oil | ||||||||||||||||||||
Permian | $436,436 | $343,106 | $430,145 | |||||||||||||||||
Eagle Ford | 2,229 | 78,669 | 145,707 | |||||||||||||||||
Total oil | $438,665 | $421,775 | $575,852 | |||||||||||||||||
Natural gas | ||||||||||||||||||||
Permian | $24,833 | $11,934 | $68,075 | |||||||||||||||||
Eagle Ford | 212 | 2,489 | 12,943 | |||||||||||||||||
Total natural gas | $25,045 | $14,423 | $81,018 | |||||||||||||||||
NGLs | ||||||||||||||||||||
Permian | $46,043 | $36,570 | $58,069 | |||||||||||||||||
Eagle Ford | 446 | 4,059 | 9,479 | |||||||||||||||||
Total NGLs | $46,489 | $40,629 | $67,548 | |||||||||||||||||
Total revenues | ||||||||||||||||||||
Permian | $507,312 | $391,610 | $556,289 | |||||||||||||||||
Eagle Ford | 2,887 | 85,217 | 168,129 | |||||||||||||||||
Total revenues | $510,199 | $476,827 | $724,418 | |||||||||||||||||
Additional per Boe data | ||||||||||||||||||||
Sales price (b) | ||||||||||||||||||||
Permian | $54.43 | $47.63 | $71.54 | |||||||||||||||||
Eagle Ford | 70.41 | 56.44 | 80.18 | |||||||||||||||||
Total sales price | $54.50 | $49.00 | $73.37 | |||||||||||||||||
Lease operating expense | ||||||||||||||||||||
Permian | $7.91 | $7.42 | $7.55 | |||||||||||||||||
Eagle Ford | (3.90) | 10.44 | 8.31 | |||||||||||||||||
Total lease operating expense | $7.85 | $7.89 | $7.71 | |||||||||||||||||
Production and ad valorem taxes | ||||||||||||||||||||
Permian | $3.26 | $2.40 | $4.27 | |||||||||||||||||
Eagle Ford | 4.51 | 3.29 | 4.79 | |||||||||||||||||
Total production and ad valorem taxes | $3.27 | $2.54 | $4.38 | |||||||||||||||||
Gathering, transportation and processing | ||||||||||||||||||||
Permian | $2.92 | $2.97 | $3.06 | |||||||||||||||||
Eagle Ford | 1.12 | 1.94 | 1.80 | |||||||||||||||||
Total gathering, transportation and processing | $2.91 | $2.81 | $2.79 | |||||||||||||||||
Operating margin | ||||||||||||||||||||
Permian | $40.34 | $34.84 | $56.66 | |||||||||||||||||
Eagle Ford | 68.68 | 40.77 | 65.28 | |||||||||||||||||
Total operating margin | $40.47 | $35.76 | $58.49 | |||||||||||||||||
Depletion, depreciation and amortization | $14.81 | $13.09 | $13.16 | |||||||||||||||||
General and administrative | $3.13 | $3.06 | $2.46 | |||||||||||||||||
Adjusted G&A | ||||||||||||||||||||
Cash component (c) | $2.71 | $2.68 | $2.28 | |||||||||||||||||
Non-cash component | $0.42 | $0.42 | $0.39 |
Three Months Ended | ||||||||
September 30, 2023 | ||||||||
Loss on oil derivatives | $54,446 | |||||||
Gain on natural gas derivatives | (2,315) | |||||||
Loss on NGL derivatives | 2,933 | |||||||
Loss on commodity derivative contracts | $55,064 |
Three Months Ended | ||||||||
September 30, 2023 | ||||||||
Cash received on oil derivatives | $1,680 | |||||||
Cash paid on natural gas derivatives | (560) | |||||||
Cash paid on NGL derivatives | (92) | |||||||
Cash received for commodity derivative settlements, net | $1,028 |
Three Months Ended | |||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | |||||||||||||||
(In thousands except per share data) | |||||||||||||||||
Net income (loss) | $119,484 | ($107,896) | $502,039 | ||||||||||||||
(Gain) loss on derivative contracts | 55,804 | (5,941) | (134,850) | ||||||||||||||
Gain (loss) on commodity derivative settlements, net | (9,196) | 13,663 | (105,006) | ||||||||||||||
Non-cash expense related to share-based awards | 3,955 | 3,688 | 1,741 | ||||||||||||||
Impairment of oil and gas properties | — | 406,898 | — | ||||||||||||||
Gain on sale of oil and gas properties | (20,570) | — | — | ||||||||||||||
Merger, integration and transaction | 4,925 | 1,543 | — | ||||||||||||||
Other expense | 3,220 | 54 | 2,861 | ||||||||||||||
Gain on extinguishment of debt | (1,238) | — | — | ||||||||||||||
Tax effect on adjustments above (a) | (7,749) | (88,180) | 49,403 | ||||||||||||||
Change in valuation allowance | (24,690) | (100,749) | (102,755) | ||||||||||||||
Adjusted income | $123,945 | $123,080 | $213,433 | ||||||||||||||
Net income (loss) per diluted share | $1.75 | ($1.74) | $8.11 | ||||||||||||||
Adjusted income per diluted share | $1.82 | $1.99 | $3.45 | ||||||||||||||
Basic weighted average common shares outstanding | 67,931 | 61,856 | 61,703 | ||||||||||||||
Diluted weighted average common shares outstanding (GAAP) | 68,083 | 61,856 | 61,870 | ||||||||||||||
Effect of potentially dilutive instruments | — | 55 | — | ||||||||||||||
Adjusted diluted weighted average common shares outstanding | 68,083 | 61,911 | 61,870 |
Three Months Ended | |||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | |||||||||||||||
(In thousands) | |||||||||||||||||
Net income (loss) | $119,484 | ($107,896) | $502,039 | ||||||||||||||
(Gain) loss on derivative contracts | 55,804 | (5,941) | (134,850) | ||||||||||||||
Gain (loss) on commodity derivative settlements, net | (9,196) | 13,663 | (105,006) | ||||||||||||||
Non-cash expense related to share-based awards | 3,955 | 3,688 | 1,741 | ||||||||||||||
Impairment of oil and gas properties | — | 406,898 | — | ||||||||||||||
Gain on sale of oil and gas properties | (20,570) | — | — | ||||||||||||||
Merger, integration and transaction | 4,925 | 1,543 | — | ||||||||||||||
Other expense | 3,220 | 54 | 2,861 | ||||||||||||||
Income tax (benefit) expense | 509 | (156,212) | 3,383 | ||||||||||||||
Interest expense | 43,149 | 47,239 | 46,929 | ||||||||||||||
Depreciation, depletion and amortization | 138,598 | 127,348 | 129,895 | ||||||||||||||
Exploration | 3,588 | 1,882 | 2,942 | ||||||||||||||
Gain on extinguishment of debt | (1,238) | — | — | ||||||||||||||
Adjusted EBITDAX | $342,228 | $332,266 | $449,934 | ||||||||||||||
Add: (Gain) loss on commodity derivative settlements, net | 9,196 | (13,663) | 105,006 | ||||||||||||||
Unhedged adjusted EBITDAX | $351,424 | $318,603 | $554,940 |
Three Months Ended | |||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | |||||||||||||||
(In thousands) | |||||||||||||||||
Net cash provided by operating activities | $266,828 | $279,522 | $437,780 | ||||||||||||||
Changes in working capital and other | 26,344 | 11,188 | (69,388) | ||||||||||||||
Changes in accrued hedge settlements | (10,224) | 638 | 40,590 | ||||||||||||||
Merger, integration and transaction | 4,925 | 1,543 | — | ||||||||||||||
Cash flow from operations before net change in working capital | 287,873 | 292,891 | 408,982 | ||||||||||||||
Capital expenditures | 252,407 | 293,697 | 303,268 | ||||||||||||||
Increase (decrease) in accrued capital expenditures | (12,872) | (13,083) | (42,247) | ||||||||||||||
Capital expenditures before accruals | 239,535 | 280,614 | 261,021 | ||||||||||||||
Adjusted free cash flow | $48,338 | $12,277 | $147,961 | ||||||||||||||
Three Months Ended | ||||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | ||||||||||||||||||
G&A | $29,339 | $29,768 | $24,253 | |||||||||||||||||
Change in the fair value of liability share-based awards (non-cash) | (49) | 393 | 2,151 | |||||||||||||||||
Adjusted G&A – total | 29,290 | 30,161 | 26,404 | |||||||||||||||||
Equity settled, share-based compensation (non-cash) | (3,906) | (4,081) | (3,892) | |||||||||||||||||
Adjusted G&A – cash component | $25,384 | $26,080 | $22,512 | |||||||||||||||||
Three Months Ended | ||||||||||||||||||||
September 30, 2023 | June 30, 2023 | September 30, 2022 | ||||||||||||||||||
(In thousands) | ||||||||||||||||||||
Operating revenues | ||||||||||||||||||||
Oil | $438,665 | $421,775 | $575,852 | |||||||||||||||||
Natural gas | 25,045 | 14,423 | 81,018 | |||||||||||||||||
NGLs | 46,489 | 40,629 | 67,548 | |||||||||||||||||
Total operating revenues | $510,199 | $476,827 | $724,418 | |||||||||||||||||
Impact of settled derivatives | (9,196) | 13,663 | (105,006) | |||||||||||||||||
Adjusted total revenue | $501,003 | $490,490 | $619,412 |
September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | ||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Long-term debt | $1,948,619 | $2,268,116 | $2,204,514 | $2,241,295 | $2,373,358 | |||||||||||||||||||||||||||
Unamortized premiums, discount, and deferred loan costs, net | 18,164 | 17,905 | $18,807 | 19,726 | 20,663 | |||||||||||||||||||||||||||
Adjusted long-term debt | $1,966,783 | $2,286,021 | $2,223,321 | $2,261,021 | $2,394,021 | |||||||||||||||||||||||||||
Less: Cash and cash equivalents | 3,456 | 3,650 | $3,370 | 3,395 | 4,350 | |||||||||||||||||||||||||||
Net debt | $1,963,327 | $2,282,371 | $2,219,951 | $2,257,626 | $2,389,671 |