Kosmos Energy Ltd - Final Results
NEWS RELEASE |
|
KOSMOS ENERGY ANNOUNCES FOURTH QUARTER AND FULL YEAR 2018 RESULTS
"2018 was a transformative year as Kosmos has evolved into a full cycle
Fourth quarter 2018 revenues were
Production expense for the fourth quarter was
Exploration expenses totaled
Depletion and depreciation expense for the quarter was
General and administrative expenses were
Fourth quarter results included a mark-to-market gain of
Gain on our equity method investments, net during the fourth quarter was approximately
Total capital expenditures in the fourth quarter were $121 million. Full year capital expenditures totaled
In
OPERATIONAL UPDATE
Year-End 2018 Reserves
The Company's proved net reserves at the end of 2018 were 167 million barrels of oil equivalent (MMBoe), including 90 MMBoe of net reserves in
In
During the fourth quarter of 2018, gross sales volumes from
Throughout 2018 the Jubilee FPSO turret remediation project made significant progress. Kosmos and its partners completed the lifting and locking of the main turret bearing, and the rotation of the vessel to its final heading in the second half of 2018. Permanent spread mooring of the vessel is expected to be completed around mid-year 2019. Work continues on the CALM buoy which is estimated to be complete in 2020.
Drilling resumed in the first quarter of 2018 with the ITLOS ruling resolved. A second rig, which arrived in
Gross production in
In
In
Effective
In
During the third quarter of 2018, Kosmos expanded its inventory as one of the most active participants in
During the first quarter of 2019, Kosmos expanded its relationship with BP to grow Kosmos' footprint in the deepwater
Also, during the first quarter of 2019, Kosmos executed a farm-in agreement with
Greater Tortue Ahmeyim Project Achieves FID for Phase 1
In
Portfolio Additions
In
(1) A Non-GAAP measure, see attached reconciliation of adjusted net income.
Conference Call and Webcast Information
Kosmos will host a Capital Markets day webcast with accompanying slides to discuss the company's activity 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) 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 |
|
Years Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Revenues and other income: |
|
|
|
|
|
|
|
|
||||||||
Oil and gas revenue |
|
$ |
301,446 |
|
|
$ |
187,104 |
|
|
$ |
886,666 |
|
|
$ |
578,139 |
|
Gain on sale of assets |
|
- |
|
|
- |
|
|
7,666 |
|
|
- |
|
||||
Other income, net |
|
8,054 |
|
|
- |
|
|
8,037 |
|
|
58,697 |
|
||||
Total revenues and other income |
|
309,500 |
|
|
187,104 |
|
|
902,369 |
|
|
636,836 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Costs and expenses: |
|
|
|
|
|
|
|
|
||||||||
Oil and gas production |
|
73,066 |
|
|
46,173 |
|
|
224,727 |
|
|
126,850 |
|
||||
Facilities insurance modifications, net |
|
(14,857 |
) |
|
514 |
|
|
6,955 |
|
|
(820 |
) |
||||
Exploration expenses |
|
54,580 |
|
|
53,371 |
|
|
301,492 |
|
|
216,050 |
|
||||
General and administrative |
|
34,513 |
|
|
17,747 |
|
|
99,856 |
|
|
68,302 |
|
||||
Depletion and depreciation |
|
121,228 |
|
|
74,294 |
|
|
329,835 |
|
|
255,203 |
|
||||
Interest and other financing costs, net |
|
33,063 |
|
|
22,866 |
|
|
101,176 |
|
|
77,595 |
|
||||
Derivatives, net |
|
(267,537 |
) |
|
96,372 |
|
|
(31,430 |
) |
|
59,968 |
|
||||
(Gain) loss on equity method investments, net |
|
(13,244 |
) |
|
(4,978 |
) |
|
(72,881 |
) |
|
6,252 |
|
||||
Other expenses, net |
|
1,663 |
|
|
2,288 |
|
|
(6,501 |
) |
|
5,291 |
|
||||
Total costs and expenses |
|
22,475 |
|
|
308,647 |
|
|
953,229 |
|
|
814,691 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Income (loss) before income taxes |
|
287,025 |
|
|
(121,543 |
) |
|
(50,860 |
) |
|
(177,855 |
) |
||||
Income tax expense |
|
101,460 |
|
|
536 |
|
|
43,131 |
|
|
44,937 |
|
||||
Net income (loss) |
|
$ |
185,565 |
|
|
$ |
(122,079 |
) |
|
$ |
(93,991 |
) |
|
$ |
(222,792 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.44 |
|
|
$ |
(0.31 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.57 |
) |
Diluted |
|
$ |
0.43 |
|
|
$ |
(0.31 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.57 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares used to compute net income (loss) per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
421,067 |
|
|
389,149 |
|
|
404,585 |
|
|
388,375 |
|
||||
Diluted |
|
426,826 |
|
|
389,149 |
|
|
404,585 |
|
|
388,375 |
|
Condensed Consolidated Balance Sheets
(In thousands, unaudited)
|
|
|
|
|
||||
|
|
2018 |
|
2017 |
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
173,515 |
|
|
$ |
233,412 |
|
Receivables, net |
|
140,006 |
|
|
160,961 |
|
||
Other current assets |
|
196,179 |
|
|
139,229 |
|
||
Total current assets |
|
509,700 |
|
|
533,602 |
|
||
|
|
|
|
|
||||
Property and equipment, net |
|
3,459,701 |
|
|
2,317,828 |
|
||
Other non-current assets |
|
118,788 |
|
|
341,173 |
|
||
Total assets |
|
$ |
4,088,189 |
|
|
$ |
3,192,603 |
|
|
|
|
|
|
||||
Liabilities and shareholders' equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
176,540 |
|
|
$ |
141,787 |
|
Accrued liabilities |
|
195,596 |
|
|
219,412 |
|
||
Other current liabilities |
|
12,172 |
|
|
67,531 |
|
||
Total current liabilities |
|
384,308 |
|
|
428,730 |
|
||
|
|
|
|
|
||||
Long-term liabilities: |
|
|
|
|
||||
Long-term debt, net |
|
2,120,547 |
|
|
1,282,797 |
|
||
Deferred tax liabilities |
|
477,179 |
|
|
476,548 |
|
||
Other non-current liabilities |
|
164,677 |
|
|
107,416 |
|
||
Total long-term liabilities |
|
2,762,403 |
|
|
1,866,761 |
|
||
|
|
|
|
|
||||
Total shareholders' equity |
|
941,478 |
|
|
897,112 |
|
||
Total liabilities and shareholders' equity |
|
$ |
4,088,189 |
|
|
$ |
3,192,603 |
|
Condensed Consolidated Statements of Cash Flow
(In thousands, unaudited)
|
|
Three Months Ended |
|
Years Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Operating activities: |
|
|
|
|
|
|
|
|
||||||||
Net income (loss) |
|
$ |
185,565 |
|
|
$ |
(122,079 |
) |
|
$ |
(93,991 |
) |
|
$ |
(222,792 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
||||||||
Depletion, depreciation and amortization |
|
123,538 |
|
|
76,844 |
|
|
339,214 |
|
|
265,407 |
|
||||
Deferred income taxes |
|
93,240 |
|
|
(23,315 |
) |
|
9,145 |
|
|
9,505 |
|
||||
Unsuccessful well costs |
|
8,251 |
|
|
18,686 |
|
|
123,199 |
|
|
43,201 |
|
||||
Change in fair value of derivatives |
|
(262,017 |
) |
|
97,746 |
|
|
(29,960 |
) |
|
71,822 |
|
||||
Cash settlements on derivatives, net(1) |
|
(35,237 |
) |
|
613 |
|
|
(137,942 |
) |
|
25,888 |
|
||||
Equity-based compensation |
|
9,255 |
|
|
9,968 |
|
|
35,230 |
|
|
39,913 |
|
||||
Gain on sale of assets |
|
- |
|
|
- |
|
|
(7,666 |
) |
|
- |
|
||||
Loss on extinguishment of debt |
|
- |
|
|
- |
|
|
4,324 |
|
|
- |
|
||||
Loss on equity method investment, net / (Undistributed equity in earnings) |
|
(5,280 |
) |
|
(4,978 |
) |
|
(45 |
) |
|
6,252 |
|
||||
Other |
|
1,628 |
|
|
2,540 |
|
|
2,865 |
|
|
5,952 |
|
||||
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
||||||||
Net changes in working capital |
|
51,301 |
|
|
86,180 |
|
|
16,118 |
|
|
(8,531 |
) |
||||
Net cash provided by operating activities |
|
170,244 |
|
|
142,205 |
|
|
260,491 |
|
|
236,617 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Investing activities |
|
|
|
|
|
|
|
|
||||||||
Oil and gas assets |
|
(64,501 |
) |
|
(39,783 |
) |
|
(213,806 |
) |
|
(140,495 |
) |
||||
Other property |
|
(4,375 |
) |
|
(1,219 |
) |
|
(7,935 |
) |
|
(2,858 |
) |
||||
Acquisition of oil and gas properties, net of cash acquired |
|
- |
|
|
- |
|
|
(961,764 |
) |
|
- |
|
||||
Equity method investment |
|
- |
|
|
(231,280 |
) |
|
- |
|
|
(231,280 |
) |
||||
Return of investment from KTIPI |
|
42,036 |
|
|
- |
|
|
184,664 |
|
|
- |
|
||||
Proceeds on sale of assets |
|
- |
|
|
- |
|
|
13,703 |
|
|
222,068 |
|
||||
Net cash used in investing activities |
|
(26,840 |
) |
|
(272,282 |
) |
|
(985,138 |
) |
|
(152,565 |
) |
||||
|
|
|
|
|
|
|
|
|
||||||||
Financing activities: |
|
|
|
|
|
|
|
|
||||||||
Borrowings on long-term debt |
|
175,000 |
|
|
200,000 |
|
|
1,175,000 |
|
|
200,000 |
|
||||
Payments on long-term debt |
|
(150,000 |
) |
|
- |
|
|
(325,000 |
) |
|
(250,000 |
) |
||||
Purchase of treasury stock |
|
(188,356 |
) |
|
(78 |
) |
|
(206,051 |
) |
|
(2,194 |
) |
||||
Deferred financing costs |
|
(1,927 |
) |
|
(67 |
) |
|
(38,672 |
) |
|
(67 |
) |
||||
Net cash provided by (used in) financing activities |
|
(165,283 |
) |
|
199,855 |
|
|
605,277 |
|
|
(52,261 |
) |
||||
|
|
|
|
|
|
|
|
|
||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
(21,879 |
) |
|
69,778 |
|
|
(119,370 |
) |
|
31,791 |
|
||||
Cash, cash equivalents and restricted cash at beginning of period |
|
207,495 |
|
|
235,208 |
|
|
304,986 |
|
|
273,195 |
|
||||
Cash, cash equivalents and restricted cash at end of period |
|
$ |
185,616 |
|
|
$ |
304,986 |
|
|
$ |
185,616 |
|
|
$ |
304,986 |
|
|
(1) Cash settlements on commodity hedges were
(In thousands, unaudited)
|
Three months ended |
Year ended |
Period through |
||||||
|
|
|
|
||||||
Revenues and other income: |
|
|
|
||||||
Oil and gas revenue |
$ |
121,141 |
|
$ |
721,299 |
|
$ |
54,615 |
|
Other income |
(521 |
) |
(477 |
) |
294 |
|
|||
Total revenues and other income |
120,620 |
|
720,822 |
|
54,909 |
|
|||
|
|
|
|
||||||
Costs and expenses: |
|
|
|
||||||
Oil and gas production |
32,319 |
|
147,685 |
|
15,509 |
|
|||
Depletion and depreciation |
17,988 |
|
126,983 |
|
10,738 |
|
|||
Other expenses, net |
639 |
|
429 |
|
(19 |
) |
|||
Total costs and expenses |
50,946 |
|
275,097 |
|
26,228 |
|
|||
|
|
|
|
||||||
Income before income taxes |
69,674 |
|
445,725 |
|
28,681 |
|
|||
Income tax expense |
22,933 |
|
156,981 |
|
6,588 |
|
|||
Net income |
$ |
46,741 |
|
$ |
288,744 |
|
$ |
22,093 |
|
|
|
|
|
||||||
Kosmos' share of net income |
$ |
23,371 |
|
$ |
144,372 |
|
$ |
11,046 |
|
Basis difference amortization(1) |
10,127 |
|
71,491 |
|
5,812 |
|
|||
Equity in earnings - KTIPI |
$ |
13,244 |
|
$ |
72,881 |
|
$ |
5,234 |
|
|
(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 |
|
Three Months Ended |
||||||||||||||||||||
|
December 31, 2018 |
|
December 31, 2017 |
||||||||||||||||||||
|
Kosmos |
|
|
|
Total |
|
Kosmos |
|
|
|
Total |
||||||||||||
Net income (loss) |
$ |
185,565 |
|
|
$ |
13,244 |
|
|
$ |
198,809 |
|
|
$ |
(122,079 |
) |
|
$ |
5,234 |
|
|
$ |
(116,845 |
) |
Exploration expenses |
54,580 |
|
|
352 |
|
|
54,932 |
|
|
53,371 |
|
|
- |
|
|
53,371 |
|
||||||
Facilities insurance modifications, net |
(14,857 |
) |
|
- |
|
|
(14,857 |
) |
|
514 |
|
|
- |
|
|
514 |
|
||||||
Depletion and depreciation |
121,228 |
|
|
19,120 |
|
|
140,348 |
|
|
74,294 |
|
|
11,181 |
|
|
85,475 |
|
||||||
Equity-based compensation |
9,255 |
|
|
- |
|
|
9,255 |
|
|
9,968 |
|
|
- |
|
|
9,968 |
|
||||||
Derivatives, net |
(267,537 |
) |
|
- |
|
|
(267,537 |
) |
|
96,372 |
|
|
- |
|
|
96,372 |
|
||||||
Cash settlements on commodity derivatives |
(29,794 |
) |
|
- |
|
|
(29,794 |
) |
|
2,311 |
|
|
- |
|
|
2,311 |
|
||||||
Inventory impairment and other |
295 |
|
|
- |
|
|
295 |
|
|
820 |
|
|
- |
|
|
820 |
|
||||||
Disputed charges and related costs |
(32 |
) |
|
- |
|
|
(32 |
) |
|
1,702 |
|
|
- |
|
|
1,702 |
|
||||||
Loss on equity method investment - KBSL |
- |
|
|
- |
|
|
- |
|
|
256 |
|
|
- |
|
|
256 |
|
||||||
Gain on equity method investment - KTIPI |
(13,244 |
) |
|
- |
|
|
(13,244 |
) |
|
(5,234 |
) |
|
- |
|
|
(5,234 |
) |
||||||
Interest and other financing costs, net |
33,063 |
|
|
- |
|
|
33,063 |
|
|
22,866 |
|
|
- |
|
|
22,866 |
|
||||||
Income tax expense |
101,460 |
|
|
11,467 |
|
|
112,927 |
|
|
536 |
|
|
3,294 |
|
|
3,830 |
|
||||||
EBITDAX |
$ |
179,982 |
|
|
$ |
44,183 |
|
|
$ |
224,165 |
|
|
$ |
135,697 |
|
|
$ |
19,709 |
|
|
$ |
155,406 |
|
|
Year ended |
|
Year Ended |
||||||||||||||||||||
|
December 31, 2018 |
|
December 31, 2017 |
||||||||||||||||||||
|
Kosmos |
|
|
|
Total |
|
Kosmos |
|
|
|
Total |
||||||||||||
Net income (loss) |
$ |
(93,991 |
) |
|
$ |
72,881 |
|
|
$ |
(21,110 |
) |
|
$ |
(222,792 |
) |
|
$ |
5,234 |
|
|
$ |
(217,558 |
) |
Exploration expenses |
301,492 |
|
|
352 |
|
|
301,844 |
|
|
216,050 |
|
|
- |
|
|
216,050 |
|
||||||
Facilities insurance modifications, net |
6,955 |
|
|
- |
|
|
6,955 |
|
|
(820 |
) |
|
- |
|
|
(820 |
) |
||||||
Depletion and depreciation |
329,835 |
|
|
134,982 |
|
|
464,817 |
|
|
255,203 |
|
|
11,181 |
|
|
266,384 |
|
||||||
Equity-based compensation |
35,230 |
|
|
- |
|
|
35,230 |
|
|
39,913 |
|
|
- |
|
|
39,913 |
|
||||||
Derivatives, net |
(31,430 |
) |
|
- |
|
|
(31,430 |
) |
|
59,968 |
|
|
- |
|
|
59,968 |
|
||||||
Cash settlements on commodity derivatives |
(137,053 |
) |
|
- |
|
|
(137,053 |
) |
|
38,737 |
|
|
- |
|
|
38,737 |
|
||||||
Inventory impairment and other |
288 |
|
|
- |
|
|
288 |
|
|
403 |
|
|
- |
|
|
403 |
|
||||||
Disputed charges and related costs |
(9,753 |
) |
|
- |
|
|
(9,753 |
) |
|
4,962 |
|
|
- |
|
|
4,962 |
|
||||||
Gain on sale of assets |
(7,666 |
) |
|
- |
|
|
(7,666 |
) |
|
- |
|
|
- |
|
|
- |
|
||||||
Loss on equity method investment - KBSL |
- |
|
|
- |
|
|
- |
|
|
11,486 |
|
|
- |
|
|
11,486 |
|
||||||
Gain on equity method investment - KTIPI |
(72,881 |
) |
|
- |
|
|
(72,881 |
) |
|
(5,234 |
) |
|
- |
|
|
(5,234 |
) |
||||||
Interest and other financing costs, net |
101,176 |
|
|
- |
|
|
101,176 |
|
|
77,595 |
|
|
- |
|
|
77,595 |
|
||||||
Income tax expense |
43,131 |
|
|
78,491 |
|
|
121,622 |
|
|
44,937 |
|
|
3,294 |
|
|
48,231 |
|
||||||
EBITDAX |
$ |
465,333 |
|
|
$ |
286,706 |
|
|
$ |
752,039 |
|
|
$ |
520,408 |
|
|
$ |
19,709 |
|
|
$ |
540,117 |
|
|
(1) For the three months and year ended December 31, 2018, we have presented separately our 50% share of the results from operations and amortization of our basis difference for the
(2) For the three months and year ended December 31, 2017 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 |
|
Years Ended |
||||||||||||
|
December 31, |
|
December 31, |
||||||||||||
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Net income (loss) |
$ |
185,565 |
|
|
$ |
(122,079 |
) |
|
$ |
(93,991 |
) |
|
$ |
(222,792 |
) |
|
|
|
|
|
|
|
|
||||||||
Derivatives, net |
(267,537 |
) |
|
96,372 |
|
|
(31,430 |
) |
|
59,968 |
|
||||
Cash settlements on commodity derivatives |
(29,794 |
) |
|
2,311 |
|
|
(137,053 |
) |
|
38,737 |
|
||||
Gain on sale of assets |
- |
|
|
- |
|
|
(7,666 |
) |
|
- |
|
||||
Facilities insurance modifications, net |
(14,857 |
) |
|
514 |
|
|
6,955 |
|
|
(820 |
) |
||||
Inventory impairment and other |
295 |
|
|
820 |
|
|
288 |
|
|
403 |
|
||||
Disputed charges and related costs |
(32 |
) |
|
1,702 |
|
|
(9,753 |
) |
|
4,962 |
|
||||
Impairment of suspended well costs |
- |
|
|
- |
|
|
57,772 |
|
|
- |
|
||||
Gain on exit of Essaouira |
(8,043 |
) |
|
- |
|
|
(8,043 |
) |
|
- |
|
||||
Loss on extinguishment of debt |
- |
|
|
- |
|
|
4,324 |
|
|
- |
|
||||
Loss on equity method investments, net |
- |
|
|
256 |
|
|
- |
|
|
11,486 |
|
||||
Total selected items before tax |
(319,968 |
) |
|
101,975 |
|
|
(124,606 |
) |
|
114,736 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Income tax expense on adjustments(1) |
94,977 |
|
|
(34,539 |
) |
|
29,653 |
|
|
(34,547 |
) |
||||
Impact of |
- |
|
|
16,721 |
|
|
- |
|
|
16,721 |
|
||||
Adjusted net loss |
$ |
(39,426 |
) |
|
$ |
(37,922 |
) |
|
$ |
(188,944 |
) |
|
$ |
(125,882 |
) |
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per diluted share |
$ |
0.43 |
|
|
$ |
(0.31 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.57 |
) |
|
|
|
|
|
|
|
|
||||||||
Derivatives, net |
(0.62 |
) |
|
0.25 |
|
|
(0.08 |
) |
|
0.15 |
|
||||
Cash settlements on commodity derivatives |
(0.07 |
) |
|
0.01 |
|
|
(0.34 |
) |
|
0.10 |
|
||||
Gain on sale of assets |
- |
|
|
- |
|
|
(0.02 |
) |
|
- |
|
||||
Facilities insurance modifications, net |
(0.03 |
) |
|
- |
|
|
0.02 |
|
|
- |
|
||||
Inventory impairment and other |
- |
|
|
- |
|
|
- |
|
|
- |
|
||||
Disputed charges and related costs |
- |
|
|
- |
|
|
(0.02 |
) |
|
0.01 |
|
||||
Impairment of suspended well costs |
- |
|
|
- |
|
|
0.14 |
|
|
- |
|
||||
Gain on exit of Essaouira |
(0.02 |
) |
|
- |
|
|
(0.02 |
) |
|
- |
|
||||
Loss on extinguishment of debt |
- |
|
|
- |
|
|
0.01 |
|
|
- |
|
||||
Loss on equity method investments, net |
- |
|
|
- |
|
|
- |
|
|
0.03 |
|
||||
Total selected items before tax |
(0.74 |
) |
|
0.26 |
|
|
(0.31 |
) |
|
0.29 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Income tax expense on adjustments(1) |
0.22 |
|
|
(0.09 |
) |
|
0.07 |
|
|
(0.09 |
) |
||||
Impact of |
- |
|
|
0.04 |
|
|
- |
|
|
0.04 |
|
||||
Adjusted net loss per diluted share |
$ |
(0.09 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.47 |
) |
|
$ |
(0.33 |
) |
|
|
|
|
|
|
|
|
||||||||
Weighted average number of diluted shares |
426,826 |
|
|
389,149 |
|
|
404,585 |
|
|
388,375 |
|
|
(1) Income tax expense is calculated at the statutory rate in which such item(s) reside. Statutory rates for the
Operational Summary(1)
(In thousands, except barrel and per barrel data, unaudited)
|
Three Months Ended |
|
Years Ended |
||||||||||||
|
December 31, |
|
December 31, |
||||||||||||
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||||||
Net Volume Sold |
|
|
|
|
|
|
|
||||||||
Oil (MMBbl) |
|
|
|
|
|
|
|
||||||||
Kosmos |
4.596 |
|
|
2.931 |
|
|
12.673 |
|
|
10.761 |
|
||||
Equity method investment - |
0.950 |
|
|
0.405 |
|
|
5.228 |
|
|
0.405 |
|
||||
Total Oil (MMBbl) |
5.546 |
|
|
3.336 |
|
|
17.901 |
|
|
11.166 |
|
||||
Gas (MMcf) |
1.959 |
|
|
- |
|
|
2.268 |
|
|
- |
|
||||
NGL (MMBbl) |
0.154 |
|
|
- |
|
|
0.179 |
|
|
- |
|
||||
Total (MMBoe) |
6.027 |
|
|
3.336 |
|
|
18.458 |
|
|
11.166 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Revenue |
|
|
|
|
|
|
|
||||||||
Oil sales: |
|
|
|
|
|
|
|
||||||||
Kosmos |
$ |
290,856 |
|
|
$ |
187,104 |
|
|
$ |
874,382 |
|
|
$ |
578,139 |
|
Equity method investment - |
60,570 |
|
|
27,307 |
|
|
360,649 |
|
|
27,307 |
|
||||
Total Oil sales |
351,426 |
|
|
214,411 |
|
|
1,235,031 |
|
|
605,446 |
|
||||
Gas sales |
6,126 |
|
|
- |
|
|
7,101 |
|
|
- |
|
||||
NGL sales |
4,464 |
|
|
- |
|
|
5,183 |
|
|
- |
|
||||
Total sales |
362,016 |
|
|
214,411 |
|
|
1,247,315 |
|
|
605,446 |
|
||||
Cash settlements on commodity derivatives |
(29,794 |
) |
|
2,311 |
|
|
(137,053 |
) |
|
38,737 |
|
||||
Realized revenue |
$ |
332,222 |
|
|
$ |
216,722 |
|
|
$ |
1,110,262 |
|
|
$ |
644,183 |
|
|
|
|
|
|
|
|
|
||||||||
Oil and Gas Production Costs |
|
|
|
|
|
|
|
||||||||
Kosmos |
$ |
73,066 |
|
|
$ |
46,173 |
|
|
$ |
224,727 |
|
|
$ |
126,850 |
|
Equity method investment - |
16,160 |
|
|
7,755 |
|
|
73,843 |
|
|
7,755 |
|
||||
Total oil and gas production costs |
$ |
89,226 |
|
|
$ |
53,928 |
|
|
$ |
298,570 |
|
|
$ |
134,605 |
|
|
|
|
|
|
|
|
|
||||||||
Oil sales per Bbl: |
|
|
|
|
|
|
|
||||||||
Kosmos |
$ |
63.28 |
|
|
$ |
63.84 |
|
|
$ |
69.00 |
|
|
$ |
53.73 |
|
Equity method investment - |
63.76 |
|
|
67.42 |
|
|
68.98 |
|
|
67.42 |
|
||||
Total Oil sales per Bbl |
63.37 |
|
|
64.27 |
|
|
68.99 |
|
|
54.22 |
|
||||
Gas sales per Mcf |
3.13 |
|
|
- |
|
|
3.13 |
|
|
- |
|
||||
NGL sales per Bbl |
28.91 |
|
|
- |
|
|
29.00 |
|
|
- |
|
||||
Total sales per Boe |
60.06 |
|
|
64.27 |
|
|
67.58 |
|
|
54.22 |
|
||||
Cash settlements on commodity derivatives per oil Bbl(2) |
(6.48 |
) |
|
0.79 |
|
|
(10.81 |
) |
|
3.60 |
|
||||
Realized revenue per Boe(3) |
55.12 |
|
|
64.96 |
|
|
60.15 |
|
|
57.69 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Oil and gas production costs per Boe: |
|
|
|
|
|
|
|
||||||||
Kosmos |
$ |
14.39 |
|
|
$ |
15.75 |
|
|
$ |
16.99 |
|
|
$ |
11.78 |
|
Equity method investment - |
17.01 |
|
|
$ |
19.15 |
|
|
14.12 |
|
|
$ |
19.15 |
|
||
Total oil and gas production costs |
14.80 |
|
|
16.17 |
|
|
16.18 |
|
|
12.05 |
|
|
(1) For the three and years months December 31, 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 December 31, 2018(1)
(Unaudited)
|
|
|
|
|
|
Weighted Average Price per Bbl |
|||||||||||||||
|
|
Index |
|
MBbl |
|
Floor(2) |
|
Sold Put |
|
Ceiling |
|
Call |
|||||||||
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 |
|
4,000 |
|
|
$ |
57.50 |
|
|
$ |
45.00 |
|
|
$ |
82.77 |
|
|
$ |
- |
|
|
(1) Please see the Company's filed 10-Q for full disclosure on hedging material. Includes hedging position as of December 31, 2018 and hedges added since quarter-end.
(2) "Floor" represents floor price for collars or swaps and strike price for purchased puts.
Note: Excludes 0.9 MMBbls of sold (short) calls with a strike price of $80.00 per Bbl in 2019 and 8.0 MMBbls of sold (short) calls with a strike price of $85.00 per Bbl in 2020.
2019 Guidance
|
1Q 2019 |
|
FY 2019 |
|
|
|
|
Production(1,2) |
58,000 - 60,000 boe per day |
|
69,000 - 73,000 boe per day |
|
|
|
|
Opex |
$14.00 - $16.00 per boe |
|
$12.00 - $15.00 per boe |
|
|
|
|
DD&A |
$22.00 - $25.00 per boe |
|
$22.00 - $25.00 per boe |
|
|
|
|
G&A(3) |
$32 - $35 million |
|
$115 - $125 million |
|
|
|
|
Exploration Expense |
~$30 million average per quarter |
||
|
|
|
|
Net Interest |
$35 - $37 million per quarter |
||
|
|
|
|
Tax |
$3.00 - $5.00 per boe |
||
|
|
|
|
Capex |
$425 - $475 million in FY 2019 |
|
Note:
(1) 1Q 2019 cargo forecast -
(2)
(3) G&A - Approximately 70% cash.
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