Kosmos Energy Ltd - 3rd Quarter Results
NEWS RELEASE |
|
KOSMOS ENERGY ANNOUNCES THIRD QUARTER 2018 RESULTS
Third quarter 2018 revenues were
Production expense for the third quarter was
Exploration expenses totaled
Depletion and depreciation expense for the quarter was
General and administrative expenses were
Third quarter results included a mark-to-market loss of
Gain on our equity method investments net during the third quarter was approximately
Total capital expenditures in the third quarter were $109 million, bringing the total year to date capital expenditures to
Kosmos exited the third quarter of 2018 with approximately
OPERATIONAL UPDATE
Production Optimization & Exploitation
During the third quarter of 2018, gross sales volumes from the Jubilee and TEN fields averaged approximately 156,900 barrels of oil per day (bopd). Production in
At Jubilee, production averaged approximately 94,300 barrels of oil per day (bopd) for the quarter, delivering two cargos net to Kosmos, as expected. One new producer well at Jubilee was brought online in the third quarter, with a second expected in the fourth quarter. Production from these wells, together with enhancements to gas handling capacity, is expected to increase Jubilee production towards the FPSO nameplate capacity of 120,000 bopd.
At TEN, production averaged approximately 62,600 bopd for the quarter, delivering one cargo net to Kosmos, as expected. One new producer well at Ntomme came online in August. Kosmos expects this well to support current production levels of approximately 65,000 to 70,000 bopd through the end of the year when a second new production well is scheduled to be brought onstream to increase production towards the FPSO nameplate capacity. The TEN FPSO has previously been tested at rates above the 80,000 bopd nameplate capacity, and Kosmos expects to further test this capacity in 2019 as additional wells come on stream.
A second rig, which arrived in September, is being used for drilling operations, with the current rig set up for a continuous completion program. Taking advantage of low rig rates in the current environment is expected to accelerate the addition of new wells in
Production Optimization & Exploitation
Production in
Short-Cycle Production Growth
During the quarter, Kosmos continued acquiring seismic over Blocks S, W, and EG-21 and the Company will use processed seismic to high grade prospects for drilling planned in the latter part of 2019.
Production Optimization & Exploitation
At
Short Cycle Production Growth
As part of the
Competition for basin access remains near historical lows and, in August, Kosmos expanded its inventory as one of the most active participants in Gulf of Mexico Lease Sale 251 with apparent high bids on seven deepwater blocks. As part of the Company's strategy to expand its position in the
Development of World-Scale Discoveries - Tortue
In partnership with BP, the Company continues to make progress in
Longer-Cycle Frontier Exploration
Kosmos continues to advance its frontier exploration program with a strong portfolio of high-impact opportunities and expects to be active in 2019 with a number of exploration and appraisal opportunities. Kosmos maintains an active new ventures and seismic acquisition program to enable a sustainable drilling program in 2020 and beyond.
In
2019 Capital Program
Kosmos expects to invest approximately
Activity Type |
% |
Production Optimization & Exploitation |
~55% |
Short-Cycle Production Growth |
~30% |
Development of World-Scale Discoveries |
~5% |
Longer-Cycle Frontier Exploration |
~10% |
Area |
% |
|
~30% |
|
~15% |
|
~40% |
|
~5% |
Longer-Cycle Exploration |
~10% |
(1) A Non-GAAP measure, see attached reconciliation of adjusted net income.
Conference Call and Webcast Information
Kosmos will host a conference call and webcast to discuss third quarter 2018 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 Margin. Our key assets include production offshore
Non-GAAP Financial Measures
EBITDAX, Adjusted net income (loss) and Adjusted net income (loss) per share 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 Facility EBITDAX definition includes 50% of the EBITDAX adjustments of
We believe that EBITDAX, Adjusted net income (loss), and Adjusted net income (loss) per share 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. Because EBITDAX, Adjusted net income (loss), and Adjusted net income (loss) per share excludes some, but not all, items that affect net income, these measures 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, 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 |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Revenues and other income: |
|
|
|
|
|
|
|
|
||||||||
Oil and gas revenue |
|
$ |
242,833 |
|
|
$ |
151,240 |
|
|
$ |
585,220 |
|
|
$ |
391,035 |
|
Gain on sale of assets |
|
7,666 |
|
|
- |
|
|
7,666 |
|
|
- |
|
||||
Other income, net |
|
(280 |
) |
|
2 |
|
|
(17 |
) |
|
58,697 |
|
||||
Total revenues and other income |
|
250,219 |
|
|
151,242 |
|
|
592,869 |
|
|
449,732 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Costs and expenses: |
|
|
|
|
|
|
|
|
||||||||
Oil and gas production |
|
55,078 |
|
|
39,187 |
|
|
151,661 |
|
|
80,677 |
|
||||
Facilities insurance modifications, net |
|
12,334 |
|
|
(3,906 |
) |
|
21,812 |
|
|
(1,334 |
) |
||||
Exploration expenses |
|
148,238 |
|
|
36,983 |
|
|
246,912 |
|
|
162,679 |
|
||||
General and administrative |
|
25,963 |
|
|
20,029 |
|
|
65,343 |
|
|
50,555 |
|
||||
Depletion and depreciation |
|
80,041 |
|
|
73,490 |
|
|
208,607 |
|
|
180,909 |
|
||||
Interest and other financing costs, net |
|
23,549 |
|
|
18,478 |
|
|
68,113 |
|
|
54,729 |
|
||||
Derivatives, net |
|
57,357 |
|
|
26,864 |
|
|
236,107 |
|
|
(36,404 |
) |
||||
(Gain) loss on equity method investments, net |
|
(24,841 |
) |
|
4,804 |
|
|
(59,637 |
) |
|
11,230 |
|
||||
Other expenses, net |
|
(12,807 |
) |
|
233 |
|
|
(8,164 |
) |
|
3,003 |
|
||||
Total costs and expenses |
|
364,912 |
|
|
216,162 |
|
|
930,754 |
|
|
506,044 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Loss before income taxes |
|
(114,693 |
) |
|
(64,920 |
) |
|
(337,885 |
) |
|
(56,312 |
) |
||||
Income tax expense (benefit) |
|
11,364 |
|
|
(1,515 |
) |
|
(58,329 |
) |
|
44,401 |
|
||||
Net loss |
|
$ |
(126,057 |
) |
|
$ |
(63,405 |
) |
|
$ |
(279,556 |
) |
|
$ |
(100,713 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
(0.31 |
) |
|
$ |
(0.16 |
) |
|
$ |
(0.70 |
) |
|
$ |
(0.26 |
) |
Diluted |
|
$ |
(0.31 |
) |
|
$ |
(0.16 |
) |
|
$ |
(0.70 |
) |
|
$ |
(0.26 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares used to compute net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
404,536 |
|
|
389,058 |
|
|
399,026 |
|
|
388,114 |
|
||||
Diluted |
|
404,536 |
|
|
389,058 |
|
|
399,026 |
|
|
388,114 |
|
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
|
|
|
|
|
||||
|
|
2018 |
|
2017 |
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
192,646 |
|
|
$ |
233,412 |
|
Receivables, net |
|
252,339 |
|
|
160,961 |
|
||
Other current assets |
|
195,794 |
|
|
139,229 |
|
||
Total current assets |
|
640,779 |
|
|
533,602 |
|
||
|
|
|
|
|
||||
Property and equipment, net |
|
3,509,537 |
|
|
2,317,828 |
|
||
Other non-current assets |
|
179,148 |
|
|
341,173 |
|
||
Total assets |
|
$ |
4,329,464 |
|
|
$ |
3,192,603 |
|
|
|
|
|
|
||||
Liabilities and shareholders' equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
153,922 |
|
|
$ |
141,787 |
|
Accrued liabilities |
|
262,310 |
|
|
219,412 |
|
||
Other current liabilities |
|
212,217 |
|
|
67,531 |
|
||
Total current liabilities |
|
628,449 |
|
|
428,730 |
|
||
|
|
|
|
|
||||
Long-term liabilities: |
|
|
|
|
||||
Long-term debt, net |
|
2,094,534 |
|
|
1,282,797 |
|
||
Deferred tax liabilities |
|
401,826 |
|
|
476,548 |
|
||
Other non-current liabilities |
|
269,722 |
|
|
107,416 |
|
||
Total long-term liabilities |
|
2,766,082 |
|
|
1,866,761 |
|
||
|
|
|
|
|
||||
Total shareholders' equity |
|
934,933 |
|
|
897,112 |
|
||
Total liabilities and shareholders' equity |
|
$ |
4,329,464 |
|
|
$ |
3,192,603 |
|
Condensed Consolidated Statements of Cash Flow
(In thousands, unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Operating activities: |
|
|
|
|
|
|
|
|
||||||||
Net loss |
|
$ |
(126,057 |
) |
|
$ |
(63,405 |
) |
|
$ |
(279,556 |
) |
|
$ |
(100,713 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
||||||||
Depletion, depreciation and amortization |
|
82,387 |
|
|
76,042 |
|
|
215,676 |
|
|
188,563 |
|
||||
Deferred income taxes |
|
(2,219 |
) |
|
(8,197 |
) |
|
(84,095 |
) |
|
32,820 |
|
||||
Unsuccessful well costs |
|
70,294 |
|
|
20,910 |
|
|
114,948 |
|
|
24,515 |
|
||||
Change in fair value of derivatives |
|
54,267 |
|
|
33,020 |
|
|
232,057 |
|
|
(25,924 |
) |
||||
Cash settlements on derivatives, net(1) |
|
(46,484 |
) |
|
5,858 |
|
|
(102,705 |
) |
|
25,275 |
|
||||
Equity-based compensation |
|
8,890 |
|
|
9,616 |
|
|
25,975 |
|
|
29,945 |
|
||||
Gain on sale of assets |
|
(7,666 |
) |
|
- |
|
|
(7,666 |
) |
|
- |
|
||||
Loss on extinguishment of debt |
|
268 |
|
|
- |
|
|
4,324 |
|
|
- |
|
||||
Distributions in excess of equity in earnings |
|
1 |
|
|
4,804 |
|
|
5,235 |
|
|
11,230 |
|
||||
Other |
|
788 |
|
|
898 |
|
|
1,237 |
|
|
3,412 |
|
||||
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
||||||||
Net changes in working capital |
|
55,345 |
|
|
32,380 |
|
|
(35,183 |
) |
|
(94,711 |
) |
||||
Net cash provided by operating activities |
|
89,814 |
|
|
111,926 |
|
|
90,247 |
|
|
94,412 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Investing activities |
|
|
|
|
|
|
|
|
||||||||
Oil and gas assets |
|
(56,655 |
) |
|
(57,907 |
) |
|
(149,305 |
) |
|
(100,712 |
) |
||||
Other property |
|
(745 |
) |
|
(185 |
) |
|
(3,560 |
) |
|
(1,639 |
) |
||||
Acquisition of oil and gas properties, net of cash acquired |
|
(961,764 |
) |
|
- |
|
|
(961,764 |
) |
|
- |
|
||||
Return of investment from KTIPI |
|
62,658 |
|
|
- |
|
|
142,628 |
|
|
- |
|
||||
Proceeds on sale of assets |
|
13,703 |
|
|
- |
|
|
13,703 |
|
|
222,068 |
|
||||
Net cash provided by (used in) investing activities |
|
(942,803 |
) |
|
(58,092 |
) |
|
(958,298 |
) |
|
119,717 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Financing activities: |
|
|
|
|
|
|
|
|
||||||||
Borrowings on long-term debt |
|
1,000,000 |
|
|
- |
|
|
1,000,000 |
|
|
- |
|
||||
Payments on long-term debt |
|
(75,000 |
) |
|
(50,000 |
) |
|
(175,000 |
) |
|
(250,000 |
) |
||||
Purchase of treasury stock |
|
0 |
|
|
(171 |
) |
|
(17,695 |
) |
|
(2,116 |
) |
||||
Deferred financing costs |
|
(11,002 |
) |
|
- |
|
|
(36,745 |
) |
|
- |
|
||||
Net cash provided by (used in) financing activities |
|
913,998 |
|
|
(50,171 |
) |
|
770,560 |
|
|
(252,116 |
) |
||||
|
|
|
|
|
|
|
|
|
||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
61,009 |
|
|
3,663 |
|
|
(97,491 |
) |
|
(37,987 |
) |
||||
Cash, cash equivalents and restricted cash at beginning of period |
|
146,486 |
|
|
231,545 |
|
|
304,986 |
|
|
273,195 |
|
||||
Cash, cash equivalents and restricted cash at end of period |
|
$ |
207,495 |
|
|
$ |
235,208 |
|
|
$ |
207,495 |
|
|
$ |
235,208 |
|
|
(1) Cash settlements on commodity hedges were
(In thousands, unaudited)
|
Three months ended |
Nine months ended |
||||
|
|
|
||||
Revenues and other income: |
|
|
||||
Oil and gas revenue |
$ |
215,408 |
|
$ |
600,158 |
|
Other income |
(72 |
) |
44 |
|
||
Total revenues and other income |
215,336 |
|
600,202 |
|
||
|
|
|
||||
Costs and expenses: |
|
|
||||
Oil and gas production |
40,334 |
|
115,366 |
|
||
Depletion and depreciation |
33,044 |
|
108,996 |
|
||
Other expenses, net |
(58 |
) |
(211 |
) |
||
Total costs and expenses |
73,320 |
|
224,151 |
|
||
|
|
|
||||
Income before income taxes |
142,016 |
|
376,051 |
|
||
Income tax expense |
50,796 |
|
134,047 |
|
||
Net income |
$ |
91,220 |
|
$ |
242,004 |
|
|
|
|
||||
Kosmos' share of net income |
$ |
45,610 |
|
$ |
121,002 |
|
Basis difference amortization(1) |
20,769 |
|
61,365 |
|
||
Equity in earnings - KTIPI |
$ |
24,841 |
|
$ |
59,637 |
|
|
(1) The basis difference, which is associated with oil and gas properties and subject to amortization, has been allocated to the
EBITDAX
(In thousands, unaudited)
|
Three Months Ended |
||||||||||||||
|
|
||||||||||||||
|
2018 |
|
2017 |
||||||||||||
|
Kosmos |
|
|
|
Total |
|
Kosmos |
||||||||
Net income (loss) |
$ |
(126,057 |
) |
|
$ |
24,841 |
|
|
$ |
(101,216 |
) |
|
$ |
(63,405 |
) |
Exploration expenses |
148,238 |
|
|
- |
|
|
148,238 |
|
|
36,983 |
|
||||
Facilities insurance modifications, net |
12,334 |
|
|
- |
|
|
12,334 |
|
|
(3,906 |
) |
||||
Depletion and depreciation |
80,041 |
|
|
37,291 |
|
|
117,332 |
|
|
73,490 |
|
||||
Equity-based compensation |
8,890 |
|
|
- |
|
|
8,890 |
|
|
9,616 |
|
||||
Derivatives, net |
57,357 |
|
|
- |
|
|
57,357 |
|
|
26,864 |
|
||||
Cash settlements on commodity derivatives |
(49,994 |
) |
|
- |
|
|
(49,994 |
) |
|
12,078 |
|
||||
Inventory impairment and other |
(2 |
) |
|
- |
|
|
(2 |
) |
|
(501 |
) |
||||
Disputed charges and related costs |
(12,682 |
) |
|
- |
|
|
(12,682 |
) |
|
821 |
|
||||
Gain on sale of assets |
(7,666 |
) |
|
- |
|
|
(7,666 |
) |
|
- |
|
||||
Loss on equity method investment - KBSL |
- |
|
|
- |
|
|
- |
|
|
4,804 |
|
||||
Gain on equity method investment - KTIPI |
(24,841 |
) |
|
- |
|
|
(24,841 |
) |
|
- |
|
||||
Interest and other financing costs, net |
23,549 |
|
|
- |
|
|
23,549 |
|
|
18,478 |
|
||||
Income tax expense (benefit) |
11,364 |
|
|
25,398 |
|
|
36,762 |
|
|
(1,515 |
) |
||||
EBITDAX |
$ |
120,531 |
|
|
$ |
87,530 |
|
|
$ |
208,061 |
|
|
$ |
113,807 |
|
|
Nine months ended |
||||||||||||||
|
September 30, |
||||||||||||||
|
2018 |
|
2017 |
||||||||||||
|
Kosmos |
|
|
|
Total(2) |
|
Kosmos |
||||||||
Net income (loss) |
$ |
(279,556 |
) |
|
$ |
59,637 |
|
|
$ |
(219,919 |
) |
|
$ |
(100,713 |
) |
Exploration expenses |
246,912 |
|
|
- |
|
|
246,912 |
|
|
162,679 |
|
||||
Facilities insurance modifications, net |
21,812 |
|
|
- |
|
|
21,812 |
|
|
(1,334 |
) |
||||
Depletion and depreciation |
208,607 |
|
|
115,862 |
|
|
324,469 |
|
|
180,909 |
|
||||
Equity-based compensation |
25,975 |
|
|
- |
|
|
25,975 |
|
|
29,945 |
|
||||
Derivatives, net |
236,107 |
|
|
- |
|
|
236,107 |
|
|
(36,404 |
) |
||||
Cash settlements on commodity derivatives |
(107,259 |
) |
|
- |
|
|
(107,259 |
) |
|
36,426 |
|
||||
Inventory impairment and other |
(7 |
) |
|
- |
|
|
(7 |
) |
|
(417 |
) |
||||
Disputed charges and related costs |
(9,721 |
) |
|
- |
|
|
(9,721 |
) |
|
3,260 |
|
||||
Gain on sale of assets |
(7,666 |
) |
|
- |
|
|
(7,666 |
) |
|
- |
|
||||
Loss on equity method investment - KBSL |
- |
|
|
- |
|
|
- |
|
|
11,230 |
|
||||
Gain on equity method investment - KTIPI |
(59,637 |
) |
|
- |
|
|
(59,637 |
) |
|
- |
|
||||
Interest and other financing costs, net |
68,113 |
|
|
- |
|
|
68,113 |
|
|
54,729 |
|
||||
Income tax expense (benefit) |
(58,329 |
) |
|
67,024 |
|
|
8,695 |
|
|
44,401 |
|
||||
EBITDAX |
$ |
285,351 |
|
|
$ |
242,523 |
|
|
$ |
527,874 |
|
|
$ |
384,711 |
|
|
|
|
|
|
|
|
||||||
|
Twelve Months Ended |
|
||||||||||
|
September 30, 2018 |
|
||||||||||
|
Kosmos |
|
|
|
Total |
|
||||||
Net income (loss) |
$ |
(401,635 |
) |
|
$ |
64,871 |
|
|
$ |
(336,764 |
) |
|
Exploration expenses |
300,283 |
|
|
- |
|
|
300,283 |
|
|
|||
Facilities insurance modifications, net |
22,326 |
|
|
- |
|
|
22,326 |
|
|
|||
Depletion and depreciation |
282,901 |
|
|
127,043 |
|
|
409,944 |
|
|
|||
Equity-based compensation |
35,943 |
|
|
- |
|
|
35,943 |
|
|
|||
Derivatives, net |
332,479 |
|
|
- |
|
|
332,479 |
|
|
|||
Cash settlements on commodity derivatives |
(104,948 |
) |
|
- |
|
|
(104,948 |
) |
|
|||
Inventory impairment and other |
813 |
|
|
- |
|
|
813 |
|
|
|||
Disputed charges and related costs |
(8,019 |
) |
|
- |
|
|
(8,019 |
) |
|
|||
Gain on sale of assets |
(7,666 |
) |
|
- |
|
|
(7,666 |
) |
|
|||
Loss on equity method investment - KBSL |
256 |
|
|
- |
|
|
256 |
|
|
|||
Gain on equity method investment - KTIPI |
(64,871 |
) |
|
- |
|
|
(64,871 |
) |
|
|||
Interest and other financing costs, net |
90,979 |
|
|
- |
|
|
90,979 |
|
|
|||
Income tax expense (benefit) |
(57,793 |
) |
|
70,318 |
|
|
12,525 |
|
|
|||
EBITDAX |
$ |
421,048 |
|
|
$ |
262,232 |
|
|
$ |
683,280 |
|
|
|
(1) For the three months ended September 30, 2018, we have presented separately our 50% share of the results from operations and amortization of our basis difference for the
(2) For the twelve months ended September 30, 2018, we have presented separately our 50% share of the results from operations and amortization of our basis difference for the
Adjusted Net Income
(In thousands, except per share amounts, unaudited)
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
September 30, |
|
September 30, |
||||||||||||
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Net loss |
$ |
(126,057 |
) |
|
$ |
(63,405 |
) |
|
$ |
(279,556 |
) |
|
$ |
(100,713 |
) |
|
|
|
|
|
|
|
|
||||||||
Derivatives, net |
57,357 |
|
|
26,864 |
|
|
236,107 |
|
|
(36,404 |
) |
||||
Cash settlements on commodity derivatives |
(49,994 |
) |
|
12,078 |
|
|
(107,259 |
) |
|
36,426 |
|
||||
Gain on sale of assets |
(7,666 |
) |
|
- |
|
|
(7,666 |
) |
|
- |
|
||||
Facilities insurance modifications, net |
12,334 |
|
|
(3,906 |
) |
|
21,812 |
|
|
(1,334 |
) |
||||
Inventory impairment and other |
(2 |
) |
|
(501 |
) |
|
(7 |
) |
|
(417 |
) |
||||
Disputed charges and related costs |
(12,682 |
) |
|
821 |
|
|
(9,721 |
) |
|
3,260 |
|
||||
Impairment of suspended well costs |
57,772 |
|
|
- |
|
|
57,772 |
|
|
- |
|
||||
Loss on extinguishment of debt |
268 |
|
|
- |
|
|
4,324 |
|
|
- |
|
||||
Loss on equity method investments, net |
- |
|
|
4,804 |
|
|
- |
|
|
11,230 |
|
||||
Total selected items before tax |
57,387 |
|
|
40,160 |
|
|
195,362 |
|
|
12,761 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Income tax expense on adjustments(1) |
(22,798 |
) |
|
(13,630 |
) |
|
(64,446 |
) |
|
(8 |
) |
||||
Adjusted net loss |
$ |
(91,468 |
) |
|
$ |
(36,875 |
) |
|
$ |
(148,640 |
) |
|
$ |
(87,960 |
) |
|
|
|
|
|
|
|
|
||||||||
Net loss per diluted share |
$ |
(0.31 |
) |
|
$ |
(0.16 |
) |
|
$ |
(0.70 |
) |
|
$ |
(0.26 |
) |
|
|
|
|
|
|
|
|
||||||||
Derivatives, net |
0.14 |
|
|
0.07 |
|
|
0.59 |
|
|
(0.09 |
) |
||||
Cash settlements on commodity derivatives |
(0.12 |
) |
|
0.04 |
|
|
(0.27 |
) |
|
0.09 |
|
||||
Gain on sale of assets |
(0.02 |
) |
|
- |
|
|
(0.02 |
) |
|
- |
|
||||
Facilities insurance modifications, net |
0.03 |
|
|
(0.01 |
) |
|
0.05 |
|
|
- |
|
||||
Inventory impairment and other |
- |
|
|
- |
|
|
- |
|
|
- |
|
||||
Disputed charges and related costs |
(0.03 |
) |
|
- |
|
|
(0.03 |
) |
|
0.01 |
|
||||
Impairment of suspended well costs |
0.14 |
|
|
- |
|
|
0.13 |
|
|
- |
|
||||
Loss on extinguishment of debt |
- |
|
|
- |
|
|
0.01 |
|
|
- |
|
||||
Loss on equity method investments, net |
- |
|
|
0.01 |
|
|
- |
|
|
0.02 |
|
||||
Total selected items before tax |
0.14 |
|
|
0.11 |
|
|
0.46 |
|
|
0.03 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Income tax expense on adjustments(1) |
(0.06 |
) |
|
(0.04 |
) |
|
(0.15 |
) |
|
0.00 |
|
||||
Adjusted net loss per diluted share |
$ |
(0.23 |
) |
|
$ |
(0.09 |
) |
|
$ |
(0.39 |
) |
|
$ |
(0.23 |
) |
|
|
|
|
|
|
|
|
||||||||
Weighted average number of diluted shares |
404,536 |
|
|
389,058 |
|
|
399,026 |
|
|
388,114 |
|
|
(1) Income tax expense is calculated at the statutory rate in which such item(s) reside. Statutory rate for
Operational Summary(1)
(In thousands, except barrel and per barrel data, unaudited)
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
September 30, |
|
September 30, |
||||||||||||
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Net Volume Sold |
|
|
|
|
|
|
|
||||||||
Oil (MMBbl) |
|
|
|
|
|
|
|
||||||||
Kosmos |
3.247 |
|
|
2.939 |
|
|
8.076 |
|
|
7.830 |
|
||||
Equity method investment - |
1.448 |
|
|
N/A |
|
4.278 |
|
|
N/A |
||||||
Total Oil (MMBbl) |
4.695 |
|
|
2.939 |
|
|
12.354 |
|
|
7.830 |
|
||||
Gas (MMcf) |
0.309 |
|
|
- |
|
|
0.309 |
|
|
- |
|
||||
NGL (MMBbl) |
0.024 |
|
|
- |
|
|
0.024 |
|
|
- |
|
||||
Total (MMBoe) |
4.771 |
|
|
2.939 |
|
|
12.430 |
|
|
7.830 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
|
|
|
|
|
|
||||||||
Oil sales: |
|
|
|
|
|
|
|
||||||||
Kosmos |
$ |
241,139 |
|
|
$ |
151,240 |
|
|
$ |
583,526 |
|
|
$ |
391,035 |
|
Equity method investment - |
107,704 |
|
|
N/A |
|
300,079 |
|
|
N/A |
||||||
Total Oil sales |
348,843 |
|
|
151,240 |
|
|
883,605 |
|
|
391,035 |
|
||||
Gas sales |
975 |
|
|
- |
|
|
975 |
|
|
- |
|
||||
NGL sales |
719 |
|
|
- |
|
|
719 |
|
|
- |
|
||||
Total sales |
350,537 |
|
|
151,240 |
|
|
885,299 |
|
|
391,035 |
|
||||
Cash settlements on commodity derivatives |
(49,994 |
) |
|
12,078 |
|
|
(107,259 |
) |
|
36,426 |
|
||||
Realized revenue |
$ |
300,543 |
|
|
$ |
163,318 |
|
|
$ |
778,040 |
|
|
$ |
427,461 |
|
|
|
|
|
|
|
|
|
||||||||
Oil and Gas Production Costs |
|
|
|
|
|
|
|
||||||||
Kosmos |
$ |
55,078 |
|
|
$ |
38,118 |
|
|
$ |
151,661 |
|
|
$ |
79,110 |
|
Equity method investment - |
20,167 |
|
|
1,069 |
|
|
57,683 |
|
|
1.567 |
|
||||
Total oil and gas production costs |
$ |
75,245 |
|
|
$ |
39,187 |
|
|
$ |
209,344 |
|
|
$ |
80,677 |
|
|
|
|
|
|
|
|
|
||||||||
Oil sales per Bbl: |
|
|
|
|
|
|
|
||||||||
Kosmos |
$ |
74.27 |
|
|
$ |
51.46 |
|
|
$ |
72.25 |
|
|
$ |
49.94 |
|
Equity method investment - |
74.38 |
|
|
- |
|
|
70.14 |
|
|
- |
|
||||
Total Oil sales per Bbl |
74.30 |
|
|
51.46 |
|
|
71.52 |
|
|
49.94 |
|
||||
Gas sales per Mcf |
3.16 |
|
|
- |
|
|
3.16 |
|
|
- |
|
||||
NGL sales per Bbl |
29.96 |
|
|
- |
|
|
29.96 |
|
|
- |
|
||||
Total sales per Boe |
73.47 |
|
|
51.46 |
|
|
71.22 |
|
|
49.94 |
|
||||
Cash settlements on commodity derivatives per oil Bbl(2) |
(15.40 |
) |
|
4.11 |
|
|
(13.28 |
) |
|
4.65 |
|
||||
Realized revenue per Boe(3) |
62.99 |
|
|
55.57 |
|
|
62.59 |
|
|
54.59 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Oil and gas production costs per Boe: |
|
|
|
|
|
|
|
||||||||
Kosmos |
$ |
16.57 |
|
|
$ |
13.33 |
|
|
$ |
18.60 |
|
|
$ |
10.30 |
|
Equity method investment - |
13.93 |
|
|
N/A |
|
13.48 |
|
|
N/A |
||||||
Total oil and gas production costs |
15.77 |
|
|
13.33 |
|
|
16.84 |
|
|
10.30 |
|
|
(1) For the three and nine months September 30, 2018, we have presented separately our 50% share of the results from operations for the
(2) Cash settlements on commodity derivatives are only related to Kosmos and are calculated on a per barrel basis using Kosmos's Net Oil Volumes Sold.
(3) Realized revenue includes revenue from Kosmos,
Hedging Summary
As of September 30, 2018(1)
(Unaudited)
|
|
|
|
|
|
Weighted Average Price per Bbl |
|||||||||||||||
|
|
Index |
|
Volume |
|
Floor(2) |
|
Sold Put |
|
Ceiling |
|
Call |
|||||||||
2018: |
|
|
|
(MBbl) |
|
|
|
|
|
|
|
|
|||||||||
Swap with puts |
|
Dated Brent |
|
1,500 |
|
|
$ |
56.75 |
|
|
$ |
43.33 |
|
|
$ |
- |
|
|
$ |
- |
|
Three-way collars |
|
Dated Brent |
|
733 |
|
|
56.57 |
|
|
41.57 |
|
|
65.91 |
|
|
- |
|
||||
Four-way collars |
|
Dated Brent |
|
751 |
|
|
50.00 |
|
|
40.00 |
|
|
61.33 |
|
|
70.00 |
|
||||
Purchased Puts |
|
NYMEX WTI |
|
141 |
|
|
53.00 |
|
|
- |
|
|
- |
|
|
- |
|
||||
Collars |
|
NYMEX WTI |
|
35 |
|
|
62.29 |
|
|
- |
|
|
66.35 |
|
|
- |
|
||||
Swaps |
|
NYMEX WTI |
|
698 |
|
|
54.69 |
|
|
- |
|
|
- |
|
|
- |
|
||||
2019: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Three-way collars |
|
Dated Brent |
|
10,500 |
|
|
$ |
53.33 |
|
|
$ |
43.81 |
|
|
$ |
73.58 |
|
|
$ |
- |
|
Swaps |
|
NYMEX WTI |
|
1,747 |
|
|
52.31 |
|
|
- |
|
|
- |
|
|
- |
|
||||
Collars |
|
NYMEX WTI |
|
339 |
|
|
57.77 |
|
|
- |
|
|
63.70 |
|
|
- |
|
||||
Collars |
|
Argus LLS |
|
1,000 |
|
|
60.00 |
|
|
- |
|
|
88.75 |
|
|
- |
|
||||
2020: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Three-way collars |
|
Dated Brent |
|
2,000 |
|
|
$ |
60.00 |
|
|
$ |
50.00 |
|
|
$ |
90.54 |
|
|
$ |
- |
|
|
(1) Please see the Company's filed 10-Q for full disclosure on hedging material. Includes hedging position as of September 30, 2018 and hedges added since quarter-end.
(2) "Floor" represents floor price for collars or swaps and strike price for purchased puts.
Note: Excludes 0.5 MMBbls of sold (short) calls with a strike price of $65.00/Bbl in 2018, 0.5 MMBbls of purchased (long) calls with a strike price of $70.00/Bbl in 2018, 0.9 MMBbls of sold (short) calls with a strike price of $80.00/Bbl in 2019 and 8.0 MMBbls of sold (short) calls with a strike price of $80.00/Bbl in 2020.
Source:
Investor Relations
+44 (0) 203 954 2831
jbuckland@kosmosenergy.com
+1-214-445-9693
rwilliams@kosmosenergy.com
Media Relations
+1-214-445-9674
tgolembeski@kosmosenergy.com
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the