Kosmos Energy Ltd - 1st Quarter Results
KOSMOS ENERGY ANNOUNCES FIRST QUARTER 2022 RESULTS
FIRST QUARTER 2022 HIGHLIGHTS
• Net Production(2)(3): ~72,600 barrels of oil equivalent per day (boepd) with sales of 72,400 boepd
• Revenues:
• Production expense:
• Capital expenditures (excluding acquisitions and divestitures):
• Generated free cash flow(1) of approximately $221 million
• Net debt reduced by approximately
• Successful redetermination of the reserve-based lending facility ("RBL") and re-financing of the revolving credit facility ("RCF")
• Phase One of the Greater Tortue LNG project approximately 75% complete at quarter-end
Commenting on the Company's first quarter 2022 performance, Chairman and Chief Executive Officer
"We made good progress with the balance sheet during the quarter, with the successful redetermination of the RBL and re-financing of the RCF. We also reduced net debt by over
"With low-cost, high margin oil assets that generate cash to pay down debt and invest in our deep portfolio of world-class gas assets, we believe we have the right portfolio at the right time. We are well positioned for the energy transition and believe we will have an increasingly important role to play in providing energy security to countries looking to diversify from current supply sources with cost competitive and geographically advantaged LNG."
FINANCIAL UPDATE
Around the end of the first quarter, Kosmos successfully completed the semi-annual redetermination of the RBL facility and re-financed the RCF. As part of the RBL re-determination, lenders approved a borrowing base capacity of
During the quarter, Kosmos received approximately
Net capital expenditure for the first quarter of 2022, excluding acquisitions and divestitures, was approximately
Kosmos exited the first quarter of 2022 with
OPERATIONAL UPDATE
Production
Total net production(2)(3) in the first quarter of 2022 averaged approximately 72,600 boepd, at the top end of guidance. We exited the quarter in a slight net overlift position.
Production(3) in
At Jubilee, production averaged approximately 91,200 bopd gross during the quarter. At TEN, production averaged approximately 25,000 bopd gross for the first quarter. High reliability of the
On Jubilee, a water injector well was drilled and completed in the first quarter and is now providing pressure support to the field. A further producer well and water injector well were drilled in the first quarter with completion expected during the second quarter, which should help to support production levels through the second half of the year.
The Jubilee floating production, storage and offloading vessel ("FPSO") is currently undergoing a two week planned shut down for routine maintenance and facility upgrades with production expected to recommence at the end of this week.
Production in the
Drilling of the Kodiak sidetrack well, which is being funded with insurance proceeds, is currently ongoing with production expected in the third quarter.
The
During the quarter, Kosmos acquired an additional 5.5% working interest in Winterfell from Red Willow, an existing partner in the field bringing Kosmos' working interest to approximately 22% in the four central Winterfell blocks. The interest was acquired for approximately
Post quarter-end, Kosmos exercised its preferential right to purchase an additional 5.9% interest in Kodiak from Marubeni for approximately
Production in
During the quarter, the Okume upgrade project was completed. The field-wide upgrades were undertaken to increase Okume throughput and improve process reliability by increasing power generation, fluid handling and water injection capacities.
In April, the partnership commenced a three well electrical submersible pump (ESP) installation program, expected to be completed by the end of the third quarter, which provides support to existing production.
In early May, Kosmos and its Joint Venture partners agreed with the
Management estimates that the transaction in
The Greater Tortue Ahmeyim liquified natural gas (LNG) project was approximately 75% complete at quarter-end with the following milestones achieved in the quarter:
• FLNG: commenced pipe rack outfitting and equipment installation and testing
• FPSO: mooring piles have been pre-installed offshore and work on the FPSO in the shipyard continues with mechanical completion activities and inspection tests
•
•
• Drilling: commenced with top holes completed on two of the four wells required for first gas
(1) A Non-GAAP measure, see attached reconciliation of non-GAAP measure.
(2) Production means net entitlement volumes. In
(3) First quarter 2022 net production numbers include impact of Tullow's pre-emption in
Conference Call and Webcast Information
Kosmos will host a conference call and webcast to discuss first quarter 2022 financial and operating results today at
About
Kosmos is a full-cycle deepwater independent oil and gas exploration and production company focused along the Atlantic Margins. Our key assets include production offshore
Non-GAAP Financial Measures
EBITDAX, Adjusted net income (loss), Adjusted net income (loss) per share, free cash flow, and net debt are supplemental non-GAAP financial measures used by management and external users of the Company's consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. The Company defines EBITDAX as Net income (loss) plus (i) exploration expense, (ii) depletion, depreciation and amortization expense, (iii) equity based compensation expense, (iv) unrealized (gain) loss on commodity derivatives (realized losses are deducted and realized gains are added back), (v) (gain) loss on sale of oil and gas properties, (vi) interest (income) expense, (vii) income taxes, (viii) loss on extinguishment of debt, (ix) doubtful accounts expense and (x) similar other material items which management believes affect the comparability of operating results. The Company defines Adjusted net income (loss) as Net income (loss) adjusted for certain items that impact the comparability of results. The Company defines free cash flow as net cash provided by operating activities less Oil and gas assets, Other property, and certain other items that may affect the comparability of results and excludes non-recurring activity such as acquisitions, divestitures and NOC financing. The Company defines net debt as the sum of notes outstanding issued at par and borrowings on the RBL Facility, Corporate revolver, and GoM Term Loan less cash and cash equivalents and restricted cash.
We believe that EBITDAX, Adjusted net income (loss), Adjusted net income (loss) per share, free cash flow, Net debt and other similar measures are useful to investors because they are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the oil and gas sector and will provide investors with a useful tool for assessing the comparability between periods, among securities analysts, as well as company by company. EBITDAX, Adjusted net income (loss), Adjusted net income (loss) per share, free cash flow, and net debt as presented by us may not be comparable to similarly titled measures of other companies.
Forward-Looking Statements
This press 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. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that Kosmos expects, believes or anticipates will or may occur in the future are forward-looking statements. Kosmos' estimates and forward-looking statements are mainly based on its current expectations and estimates of future events and trends, which affect or may affect its businesses and operations. Although Kosmos believes that these estimates and forward-looking statements are based upon reasonable assumptions, they are subject to several risks and uncertainties and are made in light of information currently available to Kosmos. When used in this press release, the words "anticipate," "believe," "intend," "expect," "plan," "will" or other similar words are intended to identify forward-looking statements. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of Kosmos (including, but not limited to, the impact of the COVID-19 pandemic), which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. Further information on such assumptions, risks and uncertainties is available in Kosmos' Securities and Exchange Commission ("
###
Consolidated Statements of Operations
(In thousands, except per share amounts, unaudited)
|
|
Three Months Ended |
|
||
|
|
|
|
||
|
|
2022 |
|
2021 |
|
Revenues and other income: |
|
|
|
|
|
Oil and gas revenue |
|
|
|
|
|
Gain on sale of assets |
|
- |
|
26 |
|
Other income, net |
|
52 |
|
70 |
|
Total revenues and other income |
|
659,067 |
|
176,570 |
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
Oil and gas production |
|
124,703 |
|
45,752 |
|
Facilities insurance modifications, net |
|
7,136 |
|
671 |
|
Exploration expenses |
|
11,876 |
|
8,181 |
|
General and administrative |
|
25,793 |
|
22,441 |
|
Depletion, depreciation and amortization |
|
158,969 |
|
76,541 |
|
Interest and other financing costs, net |
|
33,139 |
|
24,528 |
|
Derivatives, net |
|
282,172 |
|
102,461 |
|
Other expenses, net |
|
2,426 |
|
3,468 |
|
Total costs and expenses |
|
646,214 |
|
284,043 |
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
12,853 |
|
(107,473) |
|
Income tax expense (benefit) |
|
11,453 |
|
(16,705) |
|
Net income (loss) |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share: |
|
|
|
|
|
Basic |
|
$ - |
|
|
|
Diluted |
|
$ - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used to compute net income (loss) per share: |
|
|
|
|
|
Basic |
|
454,102 |
|
407,365 |
|
Diluted |
|
469,164 |
|
407,365 |
|
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
|
|
|
|
|
|
|
2022 |
|
2021 |
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ 337,834 |
|
$ 131,620 |
Receivables, net |
|
213,270 |
|
177,526 |
Other current assets |
|
243,085 |
|
232,806 |
Total current assets |
|
794,189 |
|
541,952 |
|
|
|
|
|
Property and equipment, net |
|
4,030,816 |
|
4,183,987 |
Other non-current assets |
|
196,356 |
|
214,712 |
Total assets |
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
|
$ 224,594 |
|
$ 184,403 |
Accrued liabilities |
|
330,492 |
|
250,670 |
Current maturities of long-term debt |
|
130,000 |
|
30,000 |
Other current liabilities |
|
248,021 |
|
65,879 |
Total current liabilities |
|
933,107 |
|
530,952 |
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
Long-term debt, net |
|
2,385,629 |
|
2,590,495 |
Deferred tax liabilities |
|
580,613 |
|
711,038 |
Other non-current liabilities |
|
585,691 |
|
578,929 |
Total long-term liabilities |
|
3,551,933 |
|
3,880,462 |
|
|
|
|
|
Total stockholders' equity |
|
536,321 |
|
529,237 |
Total liabilities and stockholders' equity |
|
|
|
|
Condensed Consolidated Statements of Cash Flow
(In thousands, unaudited)
|
|
Three Months Ended |
|
||
|
|
|
|
||
|
|
2022 |
|
2021 |
|
Operating activities: |
|
|
|
|
|
Net income (loss) |
|
|
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
|
|
Depletion, depreciation and amortization (including deferred financing costs) |
|
161,639 |
|
79,112 |
|
Deferred income taxes |
|
(85,792) |
|
(22,079) |
|
Unsuccessful well costs and leasehold impairments |
|
2,401 |
|
1,469 |
|
Change in fair value of derivatives |
|
290,806 |
|
106,158 |
|
Cash settlements on derivatives, net(1) |
|
(93,050) |
|
(32,998) |
|
Equity-based compensation |
|
8,392 |
|
8,281 |
|
Gain on sale of assets |
|
- |
|
(26) |
|
Loss on extinguishment of debt |
|
192 |
|
- |
|
Other |
|
(2,288) |
|
(890) |
|
Changes in assets and liabilities: |
|
|
|
|
|
Net changes in working capital |
|
45,928 |
|
(94,885) |
|
Net cash provided by (used in) operating activities |
|
329,628 |
|
(46,626) |
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
Oil and gas assets |
|
(108,834) |
|
(128,802) |
|
Proceeds on sale of assets |
|
118,222 |
|
631 |
|
Notes receivable from partners |
|
- |
|
(22,416) |
|
Net cash provided by (used in) investing activities |
|
9,388 |
|
(150,587) |
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
Borrowings on long-term debt |
|
- |
|
100,000 |
|
Payments on long-term debt |
|
(107,500) |
|
(350,000) |
|
Net proceeds from issuance of senior notes |
|
- |
|
444,375 |
|
Purchase of treasury stock / tax withholdings |
|
(2,753) |
|
(1,018) |
|
Dividends |
|
(642) |
|
(430) |
|
Deferred financing costs |
|
(5,738) |
|
(1,034) |
|
Net cash provided by (used in) financing activities |
|
(116,633) |
|
191,893 |
|
|
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
222,383 |
|
(5,320) |
|
Cash, cash equivalents and restricted cash at beginning of period |
|
174,896 |
|
149,764 |
|
Cash, cash equivalents and restricted cash at end of period |
|
|
|
|
|
|
(1) Cash settlements on commodity hedges were
EBITDAX
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
||
|
|
|
|
|
|
|
|
Net income (loss) |
$ 1,400 |
|
$ (90,768) |
|
|
$ 14,332 |
|
Exploration expenses |
11,876 |
|
8,181 |
|
|
69,077 |
|
Facilities insurance modifications, net |
7,136 |
|
671 |
|
|
4,879 |
|
Depletion, depreciation and amortization |
158,969 |
|
76,541 |
|
|
549,649 |
|
Equity-based compensation |
8,392 |
|
8,281 |
|
|
31,762 |
|
Derivatives, net |
282,172 |
|
102,461 |
|
|
449,896 |
|
Cash settlements on commodity derivatives |
(83,563) |
|
(28,623) |
|
|
(279,361) |
|
Restructuring and other |
222 |
|
1,186 |
|
|
2,859 |
|
Other, net |
2,204 |
|
2,282 |
|
|
6,210 |
|
Gain on sale of assets |
- |
|
(26) |
|
|
(1,538) |
|
Interest and other financing costs, net |
33,139 |
|
24,528 |
|
|
136,982 |
|
Income tax expense (benefit) |
11,453 |
|
(16,705) |
|
|
62,614 |
|
EBITDAX |
$ 433,400 |
|
$ 88,009 |
|
|
|
|
Acquired |
(22,208) |
|
|
|
|
97,986 |
|
Pro Forma EBITDAX |
$ 411,192 |
|
|
|
|
|
|
|
(1) Three Months Ended
Adjusted Net Income (Loss)
(In thousands, except per share amounts, unaudited)
|
Three Months Ended |
|
||
|
|
|
||
|
2022 |
|
2021 |
|
Net income (loss) |
$ 1,400 |
|
|
|
|
|
|
|
|
Derivatives, net |
282,172 |
|
102,461 |
|
Cash settlements on commodity derivatives |
(83,563) |
|
(28,623) |
|
Gain on sale of assets |
- |
|
(26) |
|
Facilities insurance modifications, net |
7,136 |
|
671 |
|
Restructuring and other |
222 |
|
1,186 |
|
Other, net |
2,109 |
|
2,323 |
|
Loss on extinguishment of debt |
192 |
|
- |
|
Total selected items before tax |
208,268 |
|
77,992 |
|
|
|
|
|
|
Income tax expense (benefit) on adjustments(1) |
(63,980) |
|
(20,198) |
|
Impact of valuation adjustments and |
(3,295) |
|
- |
|
Adjusted net income (loss) |
|
|
(32,974) |
|
|
|
|
|
|
Net income (loss) per diluted share |
$ - |
|
$ (0.22) |
|
|
|
|
|
|
Derivatives, net |
0.60 |
|
0.25 |
|
Cash settlements on commodity derivatives |
(0.18) |
|
(0.07) |
|
Gain on sale of assets |
- |
|
- |
|
Facilities insurance modifications, net |
0.02 |
|
- |
|
Restructuring and other |
- |
|
- |
|
Other, net |
- |
|
0.01 |
|
Loss on extinguishment of debt |
- |
|
- |
|
Total selected items before tax |
0.44 |
|
0.19 |
|
|
|
|
|
|
Income tax expense (benefit) on adjustments(1) |
(0.13) |
|
(0.05) |
|
Impact of valuation adjustments and |
(0.01) |
|
- |
|
Adjusted net income (loss) per diluted share |
$ 0.30 |
|
$ (0.08) |
|
|
|
|
|
|
Weighted average number of diluted shares |
469,164 |
|
407,365 |
|
|
(1) Income tax expense is calculated at the statutory rate in which such item(s) reside. Statutory rates for the
Free Cash Flow
(In thousands, unaudited)
|
Three Months Ended |
|
||
|
|
|
||
|
2022 |
|
2021 |
|
Reconciliation of free cash flow: |
|
|
|
|
Net cash provided by (used in) operating activities |
|
|
|
|
Net cash used for oil and gas assets - base business |
(85,925) |
|
(48,514) |
|
Base business free cash flow |
243,703 |
|
(95,140) |
|
Net cash used for oil and gas assets - |
(22,909) |
|
(80,288) |
|
Free cash flow(1) |
|
|
|
|
|
(1) Commencing in the fourth quarter of 2021, the Company refined its definition of free cash flow to exclude non-recurring activity such as acquisitions, divestitures and NOC financing that may affect the comparability of results in order to better reflect cash flow of the underlying business, consistent with general industry practice.
Operational Summary
(In thousands, except barrel and per barrel data, unaudited)
|
Three Months Ended |
|
||
|
|
|
||
|
2022 |
|
2021 |
|
Net Volume Sold |
|
|
|
|
Oil (MMBbl) |
6.348 |
|
3.068 |
|
Gas (MMcf) |
1.004 |
|
1.325 |
|
Total (MMBoe) |
6.515 |
|
3.289 |
|
Total (Boepd) |
72.393 |
|
36.543 |
|
|
|
|
|
|
Revenue |
|
|
|
|
Oil sales |
$ 654,079 |
|
$ 171,934 |
|
Gas sales |
4,936 |
|
4,540 |
|
Total sales |
659,015 |
|
176,474 |
|
Cash settlements on commodity derivatives |
(83,563) |
|
(28,623) |
|
Realized revenue |
$ 575,452 |
|
$ 147,851 |
|
|
|
|
|
|
|
|
|
|
|
Oil and Gas Production Costs |
$ 124,703 |
|
$ 45,752 |
|
|
|
|
|
|
Sales per Bbl/Mcf/Boe |
|
|
|
|
Oil sales per Bbl |
$ 103.04 |
|
$ 56.04 |
|
Gas sales per Mcf |
4.92 |
|
3.43 |
|
Total sales per Boe |
101.15 |
|
53.66 |
|
Cash settlements on commodity derivatives per oil Bbl(1) |
(13.16) |
|
(9.33) |
|
Realized revenue per Boe |
88.32 |
|
44.96 |
|
|
|
|
|
|
Oil and gas production costs per Boe |
$ 19.14 |
|
$ 13.91 |
|
|
(1) Cash settlements on commodity derivatives are only related to Kosmos and are calculated on a per barrel basis using Kosmos' Net Oil Volumes Sold.
Kosmos was overlifted by approximately 56.0 thousand barrels as of
Hedging Summary
As of
(Unaudited)
|
|
|
|
|
|
Weighted Average Price per Bbl |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Index |
|
MBbl |
|
Floor(2) |
|
Sold Put |
|
Ceiling |
|
2022: |
|
|
|
|
|
|
|
|
|
|
|
Three-way collars |
|
Dated Brent |
|
3,375 |
|
56.67 |
|
43.33 |
|
76.91 |
|
Three-way collars |
|
NYMEX WTI |
|
750 |
|
65.00 |
|
50.00 |
|
85.00 |
|
Two-way collars |
|
Dated Brent |
|
5,000 |
|
63.25 |
|
- |
|
84.00 |
|
2023: |
|
|
|
|
|
|
|
|
|
|
|
Three-way collars |
|
Dated Brent |
|
2,000 |
|
65.00 |
|
47.50 |
|
95.25 |
|
|
(1) Please see the Company's filed 10-K for full disclosure on hedging material. Includes hedging position as of March 31, 2022 and hedges added since year-end.
(2) "Floor" represents floor price for collars or swaps and strike price for purchased puts.
Note: Excludes 1.2 MMBbls of sold (short) calls with a strike price of $60.00 per Bbl in 2022.
2022 Guidance(1)
|
2Q2022 |
FY 2022 Guidance |
|
|
|
Production(2,3) |
60,000 - 63,000 boe per day |
63,000 - 67,000 boe per day |
|
|
|
Opex |
$17.00 - $19.00 per boe |
$16.00 - $18.00 per boe |
|
|
|
DD&A |
$21.00 - $23.00 per boe |
|
|
|
|
G&A(~65% cash) |
$24 - $26 million |
$90 - $100 million |
|
|
|
Exploration Expense |
$10 - $15 million |
$45 - $55 million |
|
|
|
Net Interest |
~40 million / quarter |
|
|
|
|
Tax |
$13.00 - $15.00 per boe |
$10.00 - $12.00 per boe |
|
|
|
Capital Expenditure(4) |
~$200 million |
~$670 million |
|
Note:
(1) Includes impact of Tullow's pre-emption in
(2) 2Q 2022 cargos forecast -
(3)
(4) Excludes acquisitions/sales of oil & gas assets.
Source:
Investor Relations
+44 (0) 203 954 2831
jbuckland@kosmosenergy.com
Media Relations
+1-214-445-9674
tgolembeski@kosmosenergy.com
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.