Kosmos Energy Ltd - Second Quarter 2018 Results
NEWS RELEASE |
|
KOSMOS ENERGY ANNOUNCES SECOND QUARTER 2018 RESULTS
Second quarter 2018 oil revenues were
Production expense for the second quarter was
Exploration expenses totaled
Depletion and depreciation expense for the quarter was
General and administrative expenses were
Second quarter results included a mark-to-market loss of
Gain on equity method investments, net during the second quarter was approximately
Total capital expenditures in the second quarter were $97 million, bringing the first half total to
Kosmos exited the second quarter of 2018 with approximately
Operational Update
During the second quarter of 2018, gross sales volumes from
Gross production from Jubilee averaged approximately 67,900 barrels of oil per day during the second quarter resulting in Kosmos lifting two cargos, as expected. During the quarter the field was shut down for the second phase turret remediation and stabilization work which was successfully completed. We continue to expect the rotation of the vessel to take place around the end of 2018 with minimal impact to production in 2018. Following the shutdown, the field has consistently produced above 100,000 bopd. The combination of the work performed during the shutdown and the completion of two producer wells, one each in the third and fourth quarter this year, is expected to allow oil production to grow towards the FPSO nameplate capacity of 120,000 bopd.
Gross production from TEN averaged approximately 61,500 bopd during the second quarter, resulting in Kosmos lifting one cargo, as expected. Two producer wells are expected to be completed in the field by year-end, including the Ntomme-5 well in August, which is the first well to be put on production since field startup two years ago. This drilling activity at TEN is expected to allow production to increase towards the FPSO capacity of 80,000 bopd.
Kosmos and its partners have decided to add a second rig, the Stena Forth, in
Gross oil production from the
Suriname
Kosmos expects to commence drilling operations on the Pontoenoe-1 well in mid-August. Pontoenoe is the first of up to three independent prospects in Block 42 offshore Suriname and is a similar play type to the Turbot and Longtail discoveries located approximately 70 kilometers to the west in
Tortue
Front End Engineering Design (FEED) contracts have been awarded by the operator and this work remains ongoing. In addition, Kosmos has received proposals for gas marketing from a shortlisted group of potential buyers and is in the process of evaluating these with the partners. Kosmos expects a final investment decision for the Greater Tortue project around the end of 2018 and is aiming for first gas in late 2021.
(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 second quarter 2018 financial and operating results today at
About
Kosmos is a well-capitalized, pure play deepwater oil and gas company with growing production, a pipeline of development opportunities and a balanced exploration portfolio along the Atlantic Margins. Our assets include growing 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 |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Revenues and other income: |
|
|
|
|
|
|
|
|
||||||||
Oil and gas revenue |
|
$ |
215,191 |
|
|
$ |
136,363 |
|
|
$ |
342,387 |
|
|
$ |
239,795 |
|
Other income, net |
|
282 |
|
|
10,161 |
|
|
263 |
|
|
58,695 |
|
||||
Total revenues and other income |
|
215,473 |
|
|
146,524 |
|
|
342,650 |
|
|
298,490 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Costs and expenses: |
|
|
|
|
|
|
|
|
||||||||
Oil and gas production |
|
49,815 |
|
|
21,604 |
|
|
96,583 |
|
|
41,490 |
|
||||
Facilities insurance modifications, net |
|
1,029 |
|
|
(2 |
) |
|
9,478 |
|
|
2,572 |
|
||||
Exploration expenses |
|
77,481 |
|
|
19,982 |
|
|
98,674 |
|
|
125,696 |
|
||||
General and administrative |
|
17,497 |
|
|
14,739 |
|
|
39,380 |
|
|
30,526 |
|
||||
Depletion and depreciation |
|
74,289 |
|
|
72,441 |
|
|
128,566 |
|
|
107,419 |
|
||||
Interest and other financing costs, net |
|
18,870 |
|
|
19,465 |
|
|
44,564 |
|
|
36,251 |
|
||||
Derivatives, net |
|
140,272 |
|
|
(25,411 |
) |
|
178,750 |
|
|
(63,268 |
) |
||||
(Gain) loss on equity method investments, net |
|
(16,100 |
) |
|
6,426 |
|
|
(34,796 |
) |
|
6,426 |
|
||||
Other expenses, net |
|
938 |
|
|
2,008 |
|
|
4,643 |
|
|
2,770 |
|
||||
Total costs and expenses |
|
364,091 |
|
|
131,252 |
|
|
565,842 |
|
|
289,882 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Income (loss) before income taxes |
|
(148,618 |
) |
|
15,272 |
|
|
(223,192 |
) |
|
8,608 |
|
||||
Income tax expense (benefit) |
|
(45,345 |
) |
|
23,739 |
|
|
(69,693 |
) |
|
45,916 |
|
||||
Net loss |
|
$ |
(103,273 |
) |
|
$ |
(8,467 |
) |
|
$ |
(153,499 |
) |
|
$ |
(37,308 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
(0.26 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.39 |
) |
|
$ |
(0.10 |
) |
Diluted |
|
$ |
(0.26 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.39 |
) |
|
$ |
(0.10 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares used to compute net loss per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
396,826 |
|
|
387,952 |
|
|
396,218 |
|
|
387,634 |
|
||||
Diluted |
|
396,826 |
|
|
387,952 |
|
|
396,218 |
|
|
387,634 |
|
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
|
|
|
|
|
||||
|
|
2018 |
|
2017 |
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
116,941 |
|
|
$ |
233,412 |
|
Receivables, net |
|
157,817 |
|
|
160,961 |
|
||
Other current assets |
|
143,153 |
|
|
139,229 |
|
||
Total current assets |
|
417,911 |
|
|
533,602 |
|
||
|
|
|
|
|
||||
Property and equipment, net |
|
2,263,064 |
|
|
2,317,828 |
|
||
Other non-current assets |
|
222,468 |
|
|
341,173 |
|
||
Total assets |
|
$ |
2,903,443 |
|
|
$ |
3,192,603 |
|
|
|
|
|
|
||||
Liabilities and shareholders' equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
128,471 |
|
|
$ |
141,787 |
|
Accrued liabilities |
|
145,600 |
|
|
219,412 |
|
||
Other current liabilities |
|
162,329 |
|
|
67,531 |
|
||
Total current liabilities |
|
436,400 |
|
|
428,730 |
|
||
|
|
|
|
|
||||
Long-term liabilities: |
|
|
|
|
||||
Long-term debt, net |
|
1,167,775 |
|
|
1,282,797 |
|
||
Deferred tax liabilities |
|
392,918 |
|
|
476,548 |
|
||
Other non-current liabilities |
|
162,219 |
|
|
107,416 |
|
||
Total long-term liabilities |
|
1,722,912 |
|
|
1,866,761 |
|
||
|
|
|
|
|
||||
Total shareholders' equity |
|
744,131 |
|
|
897,112 |
|
||
Total liabilities and shareholders' equity |
|
$ |
2,903,443 |
|
|
$ |
3,192,603 |
|
Condensed Consolidated Statements of Cash Flow
(In thousands, unaudited)
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
June 30, |
|
June 30, |
||||||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Operating activities: |
|
|
|
|
|
|
|
|
||||||||
Net loss |
|
$ |
(103,273 |
) |
|
$ |
(8,467 |
) |
|
$ |
(153,499 |
) |
|
$ |
(37,308 |
) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
||||||||
Depletion, depreciation and amortization |
|
76,572 |
|
|
74,992 |
|
|
133,289 |
|
|
112,521 |
|
||||
Deferred income taxes |
|
(57,179 |
) |
|
18,884 |
|
|
(81,876 |
) |
|
41,017 |
|
||||
Unsuccessful well costs |
|
44,611 |
|
|
3,517 |
|
|
44,654 |
|
|
3,605 |
|
||||
Change in fair value of derivatives |
|
138,824 |
|
|
(20,767 |
) |
|
177,790 |
|
|
(58,944 |
) |
||||
Cash settlements on derivatives, net(1) |
|
(35,824 |
) |
|
8,264 |
|
|
(56,221 |
) |
|
19,417 |
|
||||
Equity-based compensation |
|
9,068 |
|
|
10,499 |
|
|
17,085 |
|
|
20,329 |
|
||||
Loss on extinguishment of debt |
|
- |
|
|
- |
|
|
4,056 |
|
|
- |
|
||||
Distributions in excess of equity in earnings |
|
- |
|
|
6,426 |
|
|
5,234 |
|
|
6,426 |
|
||||
Other |
|
927 |
|
|
1,893 |
|
|
449 |
|
|
2,514 |
|
||||
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
||||||||
Net changes in working capital |
|
(56,277 |
) |
|
(82,373 |
) |
|
(90,528 |
) |
|
(127,091 |
) |
||||
Net cash provided by (used in) operating activities |
|
17,449 |
|
|
12,868 |
|
|
433 |
|
|
(17,514 |
) |
||||
|
|
|
|
|
|
|
|
|
||||||||
Investing activities |
|
|
|
|
|
|
|
|
||||||||
Oil and gas assets |
|
(57,938 |
) |
|
(10,995 |
) |
|
(92,650 |
) |
|
(42,805 |
) |
||||
Other property |
|
(1,058 |
) |
|
(1,183 |
) |
|
(2,815 |
) |
|
(1,454 |
) |
||||
Return of investment from KTIPI |
|
38,900 |
|
|
- |
|
|
79,970 |
|
|
- |
|
||||
Proceeds on sale of assets |
|
- |
|
|
18,149 |
|
|
- |
|
|
222,068 |
|
||||
Net cash provided by (used in) investing activities |
|
(20,096 |
) |
|
5,971 |
|
|
(15,495 |
) |
|
177,809 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Financing activities: |
|
|
|
|
|
|
|
|
||||||||
Payments on long-term debt |
|
(100,000 |
) |
|
(50,000 |
) |
|
(100,000 |
) |
|
(200,000 |
) |
||||
Purchase of treasury stock |
|
(5,821 |
) |
|
(830 |
) |
|
(17,695 |
) |
|
(1,945 |
) |
||||
Deferred financing costs |
|
(774 |
) |
|
- |
|
|
(25,743 |
) |
|
- |
|
||||
Net cash used in financing activities |
|
(106,595 |
) |
|
(50,830 |
) |
|
(143,438 |
) |
|
(201,945 |
) |
||||
|
|
|
|
|
|
|
|
|
||||||||
Net decrease in cash, cash equivalents and restricted cash |
|
(109,242 |
) |
|
(31,991 |
) |
|
(158,500 |
) |
|
(41,650 |
) |
||||
Cash, cash equivalents and restricted cash at beginning of period |
|
255,728 |
|
|
263,536 |
|
|
304,986 |
|
|
273,195 |
|
||||
Cash, cash equivalents and restricted cash at end of period |
|
$ |
146,486 |
|
|
$ |
231,545 |
|
|
$ |
146,486 |
|
|
$ |
231,545 |
|
|
(1) Cash settlements on commodity hedges were $(37.5) million and $12.9 million for the three months ended June 30, 2018 and 2017, respectively, and $(57.3) million and $24.3 million for the six months ended June 30, 2018 and 2017.
Equity Method Investment
(In thousands, unaudited)
|
Three months ended |
Six months ended |
||||
|
June 30, 2018 |
June 30, 2018 |
||||
Revenues and other income: |
|
|
||||
Oil and gas revenue |
$ |
138,395 |
|
$ |
384,749 |
|
Other income |
(170 |
) |
117 |
|
||
Total revenues and other income |
138,225 |
|
384,866 |
|
||
|
|
|
||||
Costs and expenses: |
|
|
||||
Oil and gas production |
23,332 |
|
75,033 |
|
||
Depletion and depreciation |
21,881 |
|
75,951 |
|
||
Other expenses, net |
(73 |
) |
(152 |
) |
||
Total costs and expenses |
45,140 |
|
150,832 |
|
||
|
|
|
||||
Income before income taxes |
93,085 |
|
234,034 |
|
||
Income tax expense |
33,620 |
|
83,251 |
|
||
Net income |
$ |
59,465 |
|
$ |
150,783 |
|
|
|
|
||||
Kosmos' share of net income |
$ |
29,733 |
|
$ |
75,392 |
|
Basis difference amortization(1) |
13,633 |
|
40,596 |
|
||
Equity in earnings - KTIPI |
$ |
16,100 |
|
$ |
34,796 |
|
|
(1) The basis difference, which is associated with oil and gas properties and subject to amortization, has been allocated to the Ceiba Field and Okume Complex. We amortize the basis difference using the unit-of-production method.
EBITDAX
(In thousands, unaudited)
|
Three Months Ended |
||||||||||||||
|
June 30, |
||||||||||||||
|
2018 |
|
2017 |
||||||||||||
|
Kosmos |
|
|
|
Total |
|
Kosmos |
||||||||
Net income (loss) |
$ |
(103,273 |
) |
|
$ |
16,100 |
|
|
$ |
(87,173 |
) |
|
$ |
(8,467 |
) |
Exploration expenses |
77,481 |
|
|
- |
|
|
77,481 |
|
|
19,982 |
|
||||
Facilities insurance modifications, net |
1,029 |
|
|
- |
|
|
1,029 |
|
|
(2 |
) |
||||
Depletion and depreciation |
74,289 |
|
|
24,574 |
|
|
98,863 |
|
|
72,441 |
|
||||
Equity-based compensation |
9,068 |
|
|
- |
|
|
9,068 |
|
|
10,499 |
|
||||
Derivatives, net |
140,272 |
|
|
- |
|
|
140,272 |
|
|
(25,411 |
) |
||||
Cash settlements on commodity derivatives |
(37,521 |
) |
|
- |
|
|
(37,521 |
) |
|
12,928 |
|
||||
Inventory impairment and other |
(24 |
) |
|
- |
|
|
(24 |
) |
|
545 |
|
||||
Disputed charges and related costs |
626 |
|
|
- |
|
|
626 |
|
|
1,209 |
|
||||
Loss on equity method investment - KBSL |
- |
|
|
- |
|
|
- |
|
|
6,426 |
|
||||
Gain on equity method investment - KTIPI |
(16,100 |
) |
|
- |
|
|
(16,100 |
) |
|
- |
|
||||
Interest and other financing costs, net |
18,870 |
|
|
- |
|
|
18,870 |
|
|
19,465 |
|
||||
Income tax expense (benefit) |
(45,345 |
) |
|
16,810 |
|
|
(28,535 |
) |
|
23,739 |
|
||||
EBITDAX |
$ |
119,372 |
|
|
$ |
57,484 |
|
|
$ |
176,856 |
|
|
$ |
133,354 |
|
|
Six months ended |
||||||||||||||
|
June 30, |
||||||||||||||
|
2018 |
|
2017 |
||||||||||||
|
Kosmos |
|
|
|
Total(2) |
|
Kosmos |
||||||||
Net income (loss) |
$ |
(153,499 |
) |
|
$ |
34,796 |
|
|
$ |
(118,703 |
) |
|
$ |
(37,308 |
) |
Exploration expenses |
98,674 |
|
|
- |
|
|
98,674 |
|
|
125,696 |
|
||||
Facilities insurance modifications, net |
9,478 |
|
|
- |
|
|
9,478 |
|
|
2,572 |
|
||||
Depletion and depreciation |
128,566 |
|
|
78,572 |
|
|
207,138 |
|
|
107,419 |
|
||||
Equity-based compensation |
17,085 |
|
|
- |
|
|
17,085 |
|
|
20,329 |
|
||||
Derivatives, net |
178,750 |
|
|
- |
|
|
178,750 |
|
|
(63,268 |
) |
||||
Cash settlements on commodity derivatives |
(57,265 |
) |
|
- |
|
|
(57,265 |
) |
|
24,348 |
|
||||
Inventory impairment and other |
(5 |
) |
|
- |
|
|
(5 |
) |
|
84 |
|
||||
Disputed charges and related costs |
2,961 |
|
|
- |
|
|
2,961 |
|
|
2,439 |
|
||||
Loss on equity method investment - KBSL |
- |
|
|
- |
|
|
- |
|
|
6,426 |
|
||||
Gain on equity method investment - KTIPI |
(34,796 |
) |
|
- |
|
|
(34,796 |
) |
|
- |
|
||||
Interest and other financing costs, net |
44,564 |
|
|
- |
|
|
44,564 |
|
|
36,251 |
|
||||
Income tax expense (benefit) |
(69,693 |
) |
|
41,626 |
|
|
(28,067 |
) |
|
45,916 |
|
||||
EBITDAX |
$ |
164,820 |
|
|
$ |
154,994 |
|
|
$ |
319,814 |
|
|
$ |
270,904 |
|
|
|
|
|
|
|
|
||||||
|
Twelve Months Ended |
|
||||||||||
|
June 30, 2018 |
|
||||||||||
|
Kosmos |
|
|
|
Total |
|
||||||
Net income (loss) |
$ |
(338,983 |
) |
|
$ |
40,030 |
|
|
$ |
(298,953 |
) |
|
Exploration expenses |
189,028 |
|
|
- |
|
|
189,028 |
|
|
|||
Facilities insurance modifications, net |
6,086 |
|
|
- |
|
|
6,086 |
|
|
|||
Depletion and depreciation |
276,350 |
|
|
89,753 |
|
|
366,103 |
|
|
|||
Equity-based compensation |
36,669 |
|
|
- |
|
|
36,669 |
|
|
|||
Derivatives, net |
301,986 |
|
|
- |
|
|
301,986 |
|
|
|||
Cash settlements on commodity derivatives |
(42,876 |
) |
|
- |
|
|
(42,876 |
) |
|
|||
Inventory impairment and other |
314 |
|
|
- |
|
|
314 |
|
|
|||
Disputed charges and related costs |
5,484 |
|
|
- |
|
|
5,484 |
|
|
|||
Loss on equity method investment - KBSL |
5,060 |
|
|
- |
|
|
5,060 |
|
|
|||
Gain on equity method investment - KTIPI |
(40,030 |
) |
|
- |
|
|
(40,030 |
) |
|
|||
Interest and other financing costs, net |
85,908 |
|
|
- |
|
|
85,908 |
|
|
|||
Income tax expense (benefit) |
(70,672 |
) |
|
44,920 |
|
|
(25,752 |
) |
|
|||
EBITDAX |
$ |
414,324 |
|
|
$ |
174,703 |
|
|
$ |
589,027 |
|
|
|
(1) For the three months ended June 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 June 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 |
|
Six Months Ended |
||||||||||||
|
June 30, |
|
June 30, |
||||||||||||
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Net loss |
$ |
(103,273 |
) |
|
$ |
(8,467 |
) |
|
$ |
(153,499 |
) |
|
$ |
(37,308 |
) |
|
|
|
|
|
|
|
|
||||||||
Derivatives, net |
140,272 |
|
|
(25,411 |
) |
|
178,750 |
|
|
(63,268 |
) |
||||
Cash settlements on commodity derivatives |
(37,521 |
) |
|
12,928 |
|
|
(57,265 |
) |
|
24,348 |
|
||||
Facilities insurance modifications, net |
1,029 |
|
|
(2 |
) |
|
9,478 |
|
|
2,572 |
|
||||
Inventory impairment and other |
(24 |
) |
|
545 |
|
|
(5 |
) |
|
84 |
|
||||
Disputed charges and related costs |
626 |
|
|
1,209 |
|
|
2,961 |
|
|
2,439 |
|
||||
Loss on extinguishment of debt |
- |
|
|
- |
|
|
4,056 |
|
|
- |
|
||||
Loss on equity method investments, net |
- |
|
|
6,426 |
|
|
- |
|
|
6,426 |
|
||||
Total selected items before tax |
104,382 |
|
|
(4,305 |
) |
|
137,975 |
|
|
(27,399 |
) |
||||
|
|
|
|
|
|
|
|
||||||||
Income tax expense on adjustments(1) |
(35,963 |
) |
|
4,369 |
|
|
(42,527 |
) |
|
13,622 |
|
||||
Adjusted net loss |
$ |
(34,854 |
) |
|
$ |
(8,403 |
) |
|
$ |
(58,051 |
) |
|
$ |
(51,085 |
) |
|
|
|
|
|
|
|
|
||||||||
Net loss per diluted share |
$ |
(0.26 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.39 |
) |
|
$ |
(0.10 |
) |
|
|
|
|
|
|
|
|
||||||||
Derivatives, net |
0.35 |
|
|
(0.06 |
) |
|
0.45 |
|
|
(0.16 |
) |
||||
Cash settlements on commodity derivatives |
(0.09 |
) |
|
0.03 |
|
|
(0.14 |
) |
|
0.06 |
|
||||
Facilities insurance modifications, net |
- |
|
|
- |
|
|
0.02 |
|
|
- |
|
||||
Inventory impairment and other |
- |
|
|
- |
|
|
- |
|
|
- |
|
||||
Disputed charges and related costs |
- |
|
|
- |
|
|
- |
|
|
0.01 |
|
||||
Loss on extinguishment of debt |
- |
|
|
- |
|
|
0.01 |
|
|
- |
|
||||
Loss on equity method investments, net |
- |
|
|
0.02 |
|
|
- |
|
|
0.02 |
|
||||
Total selected items before tax |
0.26 |
|
|
(0.01 |
) |
|
0.34 |
|
|
(0.07 |
) |
||||
|
|
|
|
|
|
|
|
||||||||
Income tax expense on adjustments(1) |
(0.09 |
) |
|
0.01 |
|
|
(0.10 |
) |
|
0.04 |
|
||||
Adjusted net loss per diluted share |
$ |
(0.09 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.15 |
) |
|
$ |
(0.13 |
) |
|
|
|
|
|
|
|
|
||||||||
Weighted average number of diluted shares |
396,826 |
|
|
387,952 |
|
|
396,218 |
|
|
387,634 |
|
|
(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 |
|
Six Months Ended |
||||||||||||
|
June 30, |
|
June 30, |
||||||||||||
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Net Oil Volume Sold (MMBbls) |
|
|
|
|
|
|
|
||||||||
Jubilee |
1.900 |
|
|
1.919 |
|
|
2.897 |
|
|
3.895 |
|
||||
TEN |
0.995 |
|
|
0.996 |
|
|
1.932 |
|
|
0.996 |
|
||||
Ceiba / Okume |
0.950 |
|
|
N/A |
|
2.830 |
|
|
N/A |
||||||
Total |
3.845 |
|
|
2.915 |
|
|
7.659 |
|
|
4.891 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Oil revenue |
|
|
|
|
|
|
|
||||||||
|
$ |
215,191 |
|
|
$ |
136,363 |
|
|
$ |
342,387 |
|
|
$ |
239,795 |
|
Ceiba / Okume |
69,198 |
|
|
N/A |
|
192,375 |
|
|
N/A |
||||||
Total |
284,389 |
|
|
136,363 |
|
|
534,762 |
|
|
239,795 |
|
||||
Cash settlements on commodity derivatives |
(37,521 |
) |
|
12,928 |
|
|
(57,265 |
) |
|
24,348 |
|
||||
Realized oil revenue |
$ |
246,868 |
|
|
$ |
149,291 |
|
|
$ |
477,497 |
|
|
$ |
264,143 |
|
|
|
|
|
|
|
|
|
||||||||
Oil production costs |
|
|
|
|
|
|
|
||||||||
|
$ |
49,815 |
|
|
$ |
21,604 |
|
|
$ |
96,583 |
|
|
$ |
41,490 |
|
Ceiba / Okume |
11,666 |
|
|
N/A |
|
37,516 |
|
|
N/A |
||||||
Total |
$ |
61,481 |
|
|
$ |
21,604 |
|
|
$ |
134,099 |
|
|
$ |
41,490 |
|
|
|
|
|
|
|
|
|
||||||||
Per Barrel: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Oil revenue |
|
|
|
|
|
|
|
||||||||
|
$ |
74.32 |
|
|
$ |
46.78 |
|
|
$ |
70.90 |
|
|
$ |
49.03 |
|
Ceiba / Okume |
72.84 |
|
|
N/A |
|
67.98 |
|
|
N/A |
||||||
Total |
73.96 |
|
|
46.78 |
|
|
69.82 |
|
|
49.03 |
|
||||
Cash settlements on commodity derivatives(2) |
(12.96 |
) |
|
4.43 |
|
|
(11.86 |
) |
|
4.98 |
|
||||
Realized oil revenue(3) |
64.20 |
|
|
51.21 |
|
|
62.34 |
|
|
54.01 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Oil production costs |
|
|
|
|
|
|
|
||||||||
|
$ |
17.21 |
|
|
$ |
7.41 |
|
|
$ |
20.01 |
|
|
$ |
8.48 |
|
Ceiba / Okume |
12.28 |
|
|
N/A |
|
13.26 |
|
|
N/A |
||||||
Total |
15.99 |
|
|
7.41 |
|
|
$ |
17.51 |
|
|
$ |
8.48 |
|
|
(1) For the three and six months June 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
(3) Realized oil revenue includes revenue from
Hedging Summary
As of June 30, 2018(1)
(Unaudited)
|
|
Volume |
|
Floor(2) |
|
|
|
Ceiling |
|
Long Call |
||||||||
|
|
(MMBbls) |
|
|
|
|
|
|
|
|
||||||||
2018 : |
|
|
|
|
|
|
|
|
|
|
||||||||
Three-way collars |
|
1.466 |
|
$ |
56.57 |
|
|
$ |
41.57 |
|
|
$ |
65.91 |
|
|
$ |
- |
|
Four-way collars |
|
1.503 |
|
$ |
50.00 |
|
|
$ |
40.00 |
|
|
$ |
61.33 |
|
|
$ |
70.00 |
|
Swaps with puts |
|
3.000 |
|
$ |
56.75 |
|
|
$ |
43.33 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
2019 : |
|
|
|
|
|
|
|
|
|
|
||||||||
Three-way collars |
|
10.500 |
|
$ |
53.33 |
|
|
$ |
43.81 |
|
|
$ |
73.10 |
|
|
$ |
- |
|
|
(1) Please see the Company's filed 10-Q for full disclosure on hedging material. Includes hedging position as of June 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 1.0 MMBbls of sold (short) calls with a strike price of $65.00/Bbl in 2018, 1.0 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 7.5 MMBbls of sold (short) calls with a strike price of $80.00/Bbl in 2020.
2018 Guidance
|
|
FY |
|
|
|
FY |
|
|
|
2018 |
|
|
|
2018 |
|
|
|
|
|
|
|
|
|
Kosmos |
|
|
|
|
|||
Cargos |
|
|
|
|
|
|
|
Jubilee |
|
7 |
|
Gross Production (Bopd) |
|
43,000 |
|
TEN |
|
4 |
|
|
|
|
|
|
|
11 |
|
Cargos(2) |
|
10 |
|
|
|
|
|
|
|
|
|
Avg. |
|
~975 |
|
Avg. |
|
~1,000 |
|
|
|
|
|
|
|
|
|
Opex ($/bbl) |
|
$14.00 - $17.00 |
|
Opex ($/bbl) |
|
$13.00 - $15.00 |
|
|
|
|
|
|
|
|
|
DD&A ($/bbl) |
|
$24.00 - $26.00 |
|
DD&A ($/bbl) |
|
$24.00 - $26.00 |
|
|
|
|
|
|
|
|
|
G&A ($MM) |
|
$100 |
|
Taxes ($/bbl) |
|
$11.00 - $13.00 |
|
% Cash |
|
65% |
|
% Cash |
|
60 |
% |
|
|
|
|
|
|
|
|
Exploration Expense |
|
Average of $30mm per quarter |
|
Capex ($MM) |
|
$5 |
|
(Non Dry Hole) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes ($/bbl) |
|
$3.00 - $4.00 |
|
|
|
|
|
% Current |
|
100% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Capex ($MM) |
|
$300 |
|
|
|
|
|
|
|
$110 |
|
|
|
|
|
Exploration |
|
|
|
|
|
|
|
Suriname Drilling |
|
$50 |
|
|
|
|
|
Seismic |
|
$80 |
|
|
|
|
|
New Ventures |
|
$50 |
|
|
|
|
|
Corporate |
|
$10 |
|
|
|
|
|
(1) Represents 100% interest in our equity method investment Kosmos Trident International Petroleum Inc. ("KTIPI"). Kosmos owns a 50% interest in KTIPI which holds an 85% participating interest in the Ceiba Field and Okume Complex through its wholly-owned subsidiary, Kosmos-Trident Equatorial Guinea Inc. ("KTEGI"), representing a 40.375% net indirect interest to Kosmos.
(2) Entitlement share of production net to KTIPI in which Kosmos holds a 50% interest.
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