(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification Number) |
(Address of Principal Executive Offices, and Zip Code) |
(Registrant’s Telephone Number, Including Area Code) |
(Former Name or Former Address, if Changed Since Last Report) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Exhibit Number | Title of Document | |||||||
99.1 |
Callon Petroleum Company | |||||||||||
(Registrant) | |||||||||||
/s/ James P. Ulm, II | |||||||||||
James P. Ulm, II | |||||||||||
Senior Vice President and Chief Financial Officer |
Three Months Ended March 31, 2021 | ||||||||||||||||||||||||||
Operational | Capitalized | Capitalized | Total Capital | |||||||||||||||||||||||
Capital (a) | Interest | G&A | Expenditures | |||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||
Cash basis (b) | $81,630 | $12,798 | $6,913 | $101,341 | ||||||||||||||||||||||
Timing adjustments (c) | 19,331 | 9,018 | — | 28,349 | ||||||||||||||||||||||
Non-cash items | (5,416) | 2,222 | 4,308 | 1,114 | ||||||||||||||||||||||
Accrual basis | $95,545 | $24,038 | $11,221 | $130,804 |
Full Year 2021 Guidance | ||||||||||||||
Prior | Pending | |||||||||||||
Total production (MBoe/d) | 90.0 - 92.0 | 89.0 - 91.0 | ||||||||||||
Oil | 63% | 64% | ||||||||||||
NGL | 18% | 19% | ||||||||||||
Natural gas | 19% | 17% | ||||||||||||
Income statement expenses (in millions except where noted) | ||||||||||||||
LOE, including workovers | $190.0 - $210.0 | $185.0 - $205.0 | ||||||||||||
Gathering, transportation and processing | $70.0 - $80.0 | $67.5 - $77.5 | ||||||||||||
Production and ad valorem taxes (% of total oil, natural gas and NGL revenues) | 6.5% | 6.5% | ||||||||||||
Adjusted G&A: cash component (a) | $35.0 - $45.0 | $35.0 - $45.0 | ||||||||||||
Adjusted G&A: non-cash component (b) | $5.0 - $15.0 | $5.0 - $15.0 | ||||||||||||
Cash interest expense, net | $80.0 - $90.0 | $80.0 - $90.0 | ||||||||||||
Estimated effective income tax rate | 22% | 22% | ||||||||||||
Capital expenditures (in millions, accrual basis) | ||||||||||||||
Total operational capital (c) | $430.0 | $430.0 | ||||||||||||
Capitalized interest(d) | $95.0 - $105.0 | $95.0 - $105.0 | ||||||||||||
Capitalized G&A | $28.0 - $38.0 | $28.0 - $38.0 | ||||||||||||
Gross operated wells drilled / completed | 55 - 65 / 90 - 100 | 55 - 65 / 90 - 100 |
For the Remainder | For the Full Year | |||||||||||||
Oil contracts (WTI) | of 2021(a) | of 2022(a) | ||||||||||||
Swap contracts | ||||||||||||||
Total volume (Bbls) | 1,832,000 | 225,000 | ||||||||||||
Weighted average price per Bbl | $43.24 | $60.00 | ||||||||||||
Collar contracts | ||||||||||||||
Total volume (Bbls) | 8,298,800 | 2,032,500 | ||||||||||||
Weighted average price per Bbl | ||||||||||||||
Ceiling (short call) | $48.30 | $61.11 | ||||||||||||
Floor (long put) | $40.24 | $47.22 | ||||||||||||
Short call contracts | ||||||||||||||
Total volume (Bbls) | 2,432,480 | (b) | — | |||||||||||
Weighted average price per Bbl | $63.62 | $— | ||||||||||||
Short call swaption contracts | ||||||||||||||
Total volume (Bbls) | — | 1,825,000 | (c) | |||||||||||
Weighted average price per Bbl | $— | $52.18 | ||||||||||||
Oil contracts (Brent ICE) | ||||||||||||||
Swap contracts | ||||||||||||||
Total volume (Bbls) | 221,300 | (d) | — | |||||||||||
Weighted average price per Bbl | $37.35 | $— | ||||||||||||
Collar contracts | ||||||||||||||
Total volume (Bbls) | 550,000 | — | ||||||||||||
Weighted average price per Bbl | ||||||||||||||
Ceiling (short call) | $50.00 | $— | ||||||||||||
Floor (long put) | $45.00 | $— | ||||||||||||
Oil contracts (Midland basis differential) | ||||||||||||||
Swap contracts | ||||||||||||||
Total volume (Bbls) | 2,171,900 | — | ||||||||||||
Weighted average price per Bbl | $0.24 | $— | ||||||||||||
Oil contracts (Argus Houston MEH) | ||||||||||||||
Collar contracts | ||||||||||||||
Total volume (Bbls) | 409,500 | 452,500 | ||||||||||||
Weighted average price per Bbl | ||||||||||||||
Ceiling (short call) | $47.00 | $63.15 | ||||||||||||
Floor (long put) | $41.00 | $51.25 |
For the Remainder | For the Full Year | |||||||||||||
Natural gas contracts (Henry Hub) | of 2021 | of 2022 | ||||||||||||
Swap contracts | ||||||||||||||
Total volume (MMBtu) | 11,123,000 | — | ||||||||||||
Weighted average price per MMBtu | $2.60 | $— | ||||||||||||
Collar contracts | ||||||||||||||
Total volume (MMBtu) | 5,500,000 | 2,700,000 | ||||||||||||
Weighted average price per MMBtu | ||||||||||||||
Ceiling (short call) | $2.80 | $3.75 | ||||||||||||
Floor (long put) | $2.50 | $2.77 | ||||||||||||
Short call contracts | ||||||||||||||
Total volume (MMBtu) | 5,500,000 | (a) | — | |||||||||||
Weighted average price per MMBtu | $3.09 | $— | ||||||||||||
Natural gas contracts (Waha basis differential) | ||||||||||||||
Swap contracts | ||||||||||||||
Total volume (MMBtu) | 12,375,000 | 5,475,000 | ||||||||||||
Weighted average price per MMBtu | ($0.42) | ($0.21) |
For the Remainder | For the Full Year | |||||||||||||
NGL contracts (OPIS Mont Belvieu Purity Ethane) | of 2021 | of 2022 | ||||||||||||
Swap contracts | ||||||||||||||
Total volume (Bbls) | 1,375,000 | — | ||||||||||||
Weighted average price per Bbl | $7.62 | $— |
Three Months Ended | ||||||||||||||||||||
March 31, 2021 | December 31, 2020 | March 31, 2020 | ||||||||||||||||||
Total production | ||||||||||||||||||||
Oil (MBbls) | ||||||||||||||||||||
Permian | 3,088 | 3,445 | 3,594 | |||||||||||||||||
Eagle Ford | 1,593 | 1,980 | 2,253 | |||||||||||||||||
Total oil (MBbls) | 4,681 | 5,425 | 5,847 | |||||||||||||||||
Natural gas (MMcf) | ||||||||||||||||||||
Permian | 6,208 | 7,474 | 8,009 | |||||||||||||||||
Eagle Ford | 1,627 | 2,264 | 1,784 | |||||||||||||||||
Total natural gas (MMcf) | 7,835 | 9,738 | 9,793 | |||||||||||||||||
NGLs (MBbls) | ||||||||||||||||||||
Permian | 1,075 | 1,331 | 1,368 | |||||||||||||||||
Eagle Ford | 224 | 353 | 339 | |||||||||||||||||
Total NGLs (MBbls) | 1,299 | 1,684 | 1,707 | |||||||||||||||||
Total production (MBoe) | ||||||||||||||||||||
Permian | 5,198 | 6,022 | 6,297 | |||||||||||||||||
Eagle Ford | 2,088 | 2,710 | 2,889 | |||||||||||||||||
Total barrels of oil equivalent (MBoe) | 7,286 | 8,732 | 9,186 | |||||||||||||||||
Total daily production (Boe/d) | ||||||||||||||||||||
Permian | 57,758 | 65,459 | 69,203 | |||||||||||||||||
Eagle Ford | 23,199 | 29,455 | 31,752 | |||||||||||||||||
Total barrels of oil equivalent (Boe/d) | 80,957 | 94,914 | 100,955 | |||||||||||||||||
Oil as % of total daily production | 64 | % | 62 | % | 64 | % | ||||||||||||||
Average realized sales price (excluding impact of settled derivatives) | ||||||||||||||||||||
Oil (per Bbl) | ||||||||||||||||||||
Permian | $56.66 | $41.02 | $45.61 | |||||||||||||||||
Eagle Ford | 57.80 | 41.12 | 45.21 | |||||||||||||||||
Total oil (per Bbl) | $57.05 | $41.06 | $45.45 | |||||||||||||||||
Natural gas (per Mcf) | ||||||||||||||||||||
Permian | $3.11 | $1.68 | $0.33 | |||||||||||||||||
Eagle Ford | 3.03 | 2.65 | 1.88 | |||||||||||||||||
Total natural gas (per Mcf) | $3.09 | $1.91 | $0.62 | |||||||||||||||||
NGLs (per Bbl) | ||||||||||||||||||||
Permian | $22.68 | $15.00 | $11.02 | |||||||||||||||||
Eagle Ford | 22.24 | 16.16 | 9.00 | |||||||||||||||||
Total NGLs (per Bbl) | $22.60 | $15.24 | $10.62 | |||||||||||||||||
Average realized sales price (per Boe) | ||||||||||||||||||||
Permian | $42.06 | $28.87 | $28.85 | |||||||||||||||||
Eagle Ford | 48.85 | 34.36 | 37.48 | |||||||||||||||||
Total average realized sales price (per Boe) | $44.01 | $30.57 | $31.56 | |||||||||||||||||
Average realized sales price (including impact of settled derivatives) | ||||||||||||||||||||
Oil (per Bbl) | $44.33 | $39.62 | $48.90 | |||||||||||||||||
Natural gas (per Mcf) | 2.88 | 1.89 | 1.13 | |||||||||||||||||
NGLs (per Bbl) | 21.77 | 15.24 | 10.62 | |||||||||||||||||
Total average realized sales price (per Boe) | $35.46 | $29.66 | $34.30 | |||||||||||||||||
Three Months Ended | ||||||||||||||||||||
March 31, 2021 | December 31, 2020 | March 31, 2020 | ||||||||||||||||||
Revenues (in thousands)(a) | ||||||||||||||||||||
Oil | ||||||||||||||||||||
Permian | $174,967 | $141,320 | $163,906 | |||||||||||||||||
Eagle Ford | 92,078 | 81,413 | 101,861 | |||||||||||||||||
Total oil | $267,045 | $222,733 | $265,767 | |||||||||||||||||
Natural gas | ||||||||||||||||||||
Permian | $19,290 | $12,560 | $2,675 | |||||||||||||||||
Eagle Ford | 4,930 | 6,001 | 3,354 | |||||||||||||||||
Total natural gas | $24,220 | $18,561 | $6,029 | |||||||||||||||||
NGLs | ||||||||||||||||||||
Permian | $24,376 | $19,964 | $15,072 | |||||||||||||||||
Eagle Ford | 4,981 | 5,704 | 3,051 | |||||||||||||||||
Total NGLs | $29,357 | $25,668 | $18,123 | |||||||||||||||||
Total revenues | ||||||||||||||||||||
Permian | $218,633 | $173,844 | $181,653 | |||||||||||||||||
Eagle Ford | 101,989 | 93,118 | 108,266 | |||||||||||||||||
Total revenues | $320,622 | $266,962 | $289,919 | |||||||||||||||||
Additional per Boe data | ||||||||||||||||||||
Sales price (b) | ||||||||||||||||||||
Permian | $42.06 | $28.87 | $28.85 | |||||||||||||||||
Eagle Ford | 48.85 | 34.36 | 37.48 | |||||||||||||||||
Total sales price | $44.01 | $30.57 | $31.56 | |||||||||||||||||
Lease operating | ||||||||||||||||||||
Permian | $4.31 | $4.43 | $5.00 | |||||||||||||||||
Eagle Ford | 8.65 | 6.77 | 7.24 | |||||||||||||||||
Total lease operating | $5.55 | $5.15 | $5.70 | |||||||||||||||||
Production and ad valorem taxes | ||||||||||||||||||||
Permian | $2.32 | $1.71 | $1.99 | |||||||||||||||||
Eagle Ford | 3.07 | 2.29 | 2.47 | |||||||||||||||||
Total production and ad valorem taxes | $2.53 | $1.89 | $2.14 | |||||||||||||||||
Gathering, transportation and processing | ||||||||||||||||||||
Permian | $2.54 | $2.42 | $1.87 | |||||||||||||||||
Eagle Ford | 2.29 | 2.25 | 0.89 | |||||||||||||||||
Total gathering, transportation and processing | $2.47 | $2.37 | $1.57 | |||||||||||||||||
Operating margin | ||||||||||||||||||||
Permian | $32.89 | $20.31 | $19.99 | |||||||||||||||||
Eagle Ford | 34.84 | 23.05 | 26.88 | |||||||||||||||||
Total operating margin | $33.46 | $21.16 | $22.15 | |||||||||||||||||
Depreciation, depletion and amortization | $9.74 | $11.00 | $14.31 | |||||||||||||||||
General and administrative | $2.31 | $1.22 | $0.91 | |||||||||||||||||
Adjusted G&A 1 | ||||||||||||||||||||
Cash component (c) | $1.26 | $0.86 | $1.20 | |||||||||||||||||
Non-cash component | $0.23 | $0.07 | $0.41 |
Three Months Ended March 31, 2021 | |||||
Loss on oil derivatives | $149,561 | ||||
Loss on natural gas derivatives | 2,697 | ||||
Loss on NGL derivatives | 1,138 | ||||
Loss on commodity derivative contracts | $153,396 |
Three Months Ended March 31, 2021 | |||||
Cash paid on oil derivatives | ($39,947) | ||||
Cash paid on natural gas derivatives | (1,369) | ||||
Cash paid on NGL derivatives | (846) | ||||
Cash paid for commodity derivative settlements, net | ($42,162) |
Three Months Ended | |||||||||||
March 31, 2021 | December 31, 2020 | ||||||||||
Total G&A | $16,799 | $10,614 | |||||||||
Change in the fair value of liability share-based awards (non-cash) | (5,943) | (2,500) | |||||||||
Adjusted G&A – total | 10,856 | 8,114 | |||||||||
Equity-settled, share-based compensation (non-cash) and other non-recurring expenses | (1,665) | (580) | |||||||||
Adjusted G&A – cash component | $9,191 | $7,534 | |||||||||
Capitalized cash G&A | $6,913 | $6,465 | |||||||||
Full cash G&A | $16,104 | $13,999 |
Three Months Ended | |||||||||||||||||
March 31, 2021 | December 31, 2020 | March 31, 2020 | |||||||||||||||
(In thousands, except per share data) | |||||||||||||||||
Net income (loss) | ($80,407) | ($505,071) | $216,565 | ||||||||||||||
(Gain) loss on derivative contracts | 214,523 | 125,739 | (251,969) | ||||||||||||||
Gain (loss) on commodity derivative settlements, net | (62,280) | (7,938) | 25,126 | ||||||||||||||
Non-cash stock-based compensation expense (benefit) | 7,608 | 2,968 | (2,972) | ||||||||||||||
Impairment of evaluated oil and gas properties | — | 585,767 | — | ||||||||||||||
Merger and integration expense | — | 2,120 | 15,830 | ||||||||||||||
Other (income) expense | (3,306) | 5,328 | (1,029) | ||||||||||||||
Gain on extinguishment of debt | — | (170,370) | — | ||||||||||||||
Tax effect on adjustments above(a) | (32,874) | (114,159) | 45,153 | ||||||||||||||
Change in valuation allowance | 26,724 | 118,388 | — | ||||||||||||||
Adjusted income | $69,988 | $42,772 | $46,704 | ||||||||||||||
Adjusted income per diluted share | $1.49 | $1.00 | $1.18 | ||||||||||||||
Basic WASO(b) | 42,590 | 39,752 | 39,667 | ||||||||||||||
Diluted WASO (GAAP)(b) | 42,590 | 39,752 | 39,684 | ||||||||||||||
Effect of potentially dilutive instruments(b) | 4,354 | 2,892 | — | ||||||||||||||
Adjusted Diluted WASO(b) | 46,944 | 42,644 | 39,684 |
Three Months Ended | |||||||||||||||||
March 31, 2021 | December 31, 2020 | March 31, 2020 | |||||||||||||||
(In thousands) | |||||||||||||||||
Net income (loss) | ($80,407) | ($505,071) | $216,565 | ||||||||||||||
(Gain) loss on derivative contracts | 214,523 | 125,739 | (251,969) | ||||||||||||||
Gain (loss) on commodity derivative settlements, net | (62,280) | (7,938) | 25,126 | ||||||||||||||
Non-cash stock-based compensation expense (benefit) | 7,608 | 2,968 | (2,972) | ||||||||||||||
Impairment of evaluated oil and gas properties | — | 585,767 | — | ||||||||||||||
Merger and integration expense | — | 2,120 | 15,830 | ||||||||||||||
Other (income) expense | (3,306) | 5,328 | (1,029) | ||||||||||||||
Income tax (benefit) expense | (921) | 6,755 | 64,048 | ||||||||||||||
Interest expense | 24,416 | 26,486 | 20,478 | ||||||||||||||
Depreciation, depletion and amortization | 70,987 | 96,037 | 131,463 | ||||||||||||||
Gain on extinguishment of debt | — | (170,370) | — | ||||||||||||||
Adjusted EBITDA | $170,620 | $167,821 | $217,540 |
Three Months Ended | |||||||||||||||||
March 31, 2021 | December 31, 2020 | March 31, 2020 | |||||||||||||||
(In thousands) | |||||||||||||||||
Net cash provided by operating activities | $137,665 | $134,578 | $191,695 | ||||||||||||||
Changes in working capital and other | 30,913 | 12,011 | (32,569) | ||||||||||||||
Change in accrued hedge settlements | (20,117) | (5,055) | 22,513 | ||||||||||||||
Cash interest expense, net | 22,159 | 24,167 | 20,071 | ||||||||||||||
Merger and integration expense | — | 2,120 | 15,830 | ||||||||||||||
Adjusted EBITDA | 170,620 | 167,821 | 217,540 | ||||||||||||||
Less: Operational capital expenditures (accrual) | 95,545 | 87,488 | 277,640 | ||||||||||||||
Less: Capitalized interest | 21,817 | 23,015 | 23,985 | ||||||||||||||
Less: Interest expense, net of capitalized amounts | 22,159 | 26,486 | 20,478 | ||||||||||||||
Less: Capitalized cash G&A | 6,913 | 6,465 | 7,371 | ||||||||||||||
Adjusted free cash flow (a) | $24,186 | $24,367 | ($111,934) |
Three Months Ended | |||||||||||||||||
March 31, 2021 | December 31, 2020 | March 31, 2020 | |||||||||||||||
(In thousands) | |||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||
Net income (loss) | ($80,407) | ($505,071) | $216,565 | ||||||||||||||
Adjustments to reconcile net income (loss) to cash provided by operating activities: | |||||||||||||||||
Depreciation, depletion and amortization | 70,987 | 96,037 | 131,463 | ||||||||||||||
Impairment of evaluated oil and gas properties | — | 585,767 | — | ||||||||||||||
Amortization of non-cash debt related items | 2,256 | 2,319 | 407 | ||||||||||||||
Deferred income tax expense | — | 3,308 | 64,048 | ||||||||||||||
(Gain) loss on derivative contracts | 214,523 | 125,739 | (251,969) | ||||||||||||||
Cash (paid) received for commodity derivative settlements, net | (42,162) | (2,884) | 2,613 | ||||||||||||||
Non-cash stock-based compensation expense (benefit) | 7,608 | 2,968 | (2,972) | ||||||||||||||
Non-cash loss on early extinguishment of debt | — | (170,370) | — | ||||||||||||||
Merger and integration expense | — | 2,120 | 15,830 | ||||||||||||||
Other, net | 1,217 | 1,347 | 890 | ||||||||||||||
Adjusted discretionary cash flow | $174,022 | $141,280 | $176,875 | ||||||||||||||
Changes in working capital | (36,357) | (4,582) | 30,650 | ||||||||||||||
Merger and integration expense | — | (2,120) | (15,830) | ||||||||||||||
Net cash provided by operating activities | $137,665 | $134,578 | $191,695 |
Three Months Ended | ||||||||||||||||||||
March 31, 2021 | December 31, 2020 | March 31, 2020 | ||||||||||||||||||
(In thousands) | ||||||||||||||||||||
Operating revenues | ||||||||||||||||||||
Oil | $267,045 | $222,733 | $265,767 | |||||||||||||||||
Natural gas | 24,220 | 18,561 | 6,029 | |||||||||||||||||
NGLs | 29,357 | 25,668 | 18,123 | |||||||||||||||||
Total operating revenues | $320,622 | $266,962 | $289,919 | |||||||||||||||||
Impact of settled derivatives | (62,280) | (7,938) | 25,126 | |||||||||||||||||
Adjusted total revenue | $258,342 | $259,024 | $315,045 |
March 31, 2021 | December 31, 2020 | |||||||||||||
ASSETS | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $24,350 | $20,236 | ||||||||||||
Accounts receivable, net | 179,127 | 133,109 | ||||||||||||
Other current assets | 32,878 | 25,024 | ||||||||||||
Total current assets | 236,355 | 178,369 | ||||||||||||
Oil and natural gas properties, full cost accounting method: | ||||||||||||||
Evaluated properties, net | 2,394,339 | 2,355,710 | ||||||||||||
Unevaluated properties | 1,754,768 | 1,733,250 | ||||||||||||
Total oil and natural gas properties, net | 4,149,107 | 4,088,960 | ||||||||||||
Other property and equipment, net | 31,435 | 31,640 | ||||||||||||
Deferred financing costs | 22,177 | 23,643 | ||||||||||||
Other assets, net | 37,792 | 40,256 | ||||||||||||
Total assets | $4,476,866 | $4,362,868 | ||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable and accrued liabilities | $374,749 | $341,519 | ||||||||||||
Fair value of derivatives | 224,446 | 97,060 | ||||||||||||
Other current liabilities | 72,854 | 58,529 | ||||||||||||
Total current liabilities | 672,049 | 497,108 | ||||||||||||
Long-term debt | 2,937,239 | 2,969,264 | ||||||||||||
Asset retirement obligations | 55,935 | 57,209 | ||||||||||||
Fair value of derivatives | 1,400 | 88,046 | ||||||||||||
Other long-term liabilities | 42,221 | 40,239 | ||||||||||||
Total liabilities | 3,708,844 | 3,651,866 | ||||||||||||
Commitments and contingencies | ||||||||||||||
Stockholders’ equity: | ||||||||||||||
Common stock, $0.01 par value, 52,500,000 shares authorized; 46,156,854 and 39,758,817 shares outstanding, respectively | 462 | 398 | ||||||||||||
Capital in excess of par value | 3,360,322 | 3,222,959 | ||||||||||||
Accumulated deficit | (2,592,762) | (2,512,355) | ||||||||||||
Total stockholders’ equity | 768,022 | 711,002 | ||||||||||||
Total liabilities and stockholders’ equity | $4,476,866 | $4,362,868 |
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
Operating Revenues: | |||||||||||
Oil | $267,045 | $265,767 | |||||||||
Natural gas | 24,220 | 6,029 | |||||||||
Natural gas liquids | 29,357 | 18,123 | |||||||||
Sales of purchased oil and gas | 39,259 | — | |||||||||
Total operating revenues | 359,881 | 289,919 | |||||||||
Operating Expenses: | |||||||||||
Lease operating | 40,453 | 52,383 | |||||||||
Production and ad valorem taxes | 18,439 | 19,680 | |||||||||
Gathering, transportation and processing | 17,981 | 14,378 | |||||||||
Cost of purchased oil and gas | 40,917 | — | |||||||||
Depreciation, depletion and amortization | 70,987 | 131,463 | |||||||||
General and administrative | 16,799 | 8,325 | |||||||||
Merger and integration | — | 15,830 | |||||||||
Other operating | 929 | — | |||||||||
Total operating expenses | 206,505 | 242,059 | |||||||||
Income From Operations | 153,376 | 47,860 | |||||||||
Other (Income) Expenses: | |||||||||||
Interest expense, net of capitalized amounts | 24,416 | 20,478 | |||||||||
(Gain) loss on derivative contracts | 214,523 | (251,969) | |||||||||
Other (income) expense | (4,235) | (1,262) | |||||||||
Total other (income) expense | 234,704 | (232,753) | |||||||||
Income (Loss) Before Income Taxes | (81,328) | 280,613 | |||||||||
Income tax benefit (expense) | 921 | (64,048) | |||||||||
Net Income (Loss) | (80,407) | 216,565 | |||||||||
Net Income (Loss) Per Common Share (a): | |||||||||||
Basic | ($1.89) | $5.46 | |||||||||
Diluted | ($1.89) | $5.46 | |||||||||
Weighted Average Common Shares Outstanding (a): | |||||||||||
Basic | 42,590 | 39,667 | |||||||||
Diluted | 42,590 | 39,684 | |||||||||
Three Months Ended March 31, | |||||||||||
2021 | 2020 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income (loss) | ($80,407) | $216,565 | |||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||||
Depreciation, depletion and amortization | 70,987 | 131,463 | |||||||||
Amortization of non-cash debt related items, net | 2,256 | 407 | |||||||||
Deferred income tax expense | — | 64,048 | |||||||||
(Gain) loss on derivative contracts | 214,523 | (251,969) | |||||||||
Cash received (paid) for commodity derivative settlements, net | (42,162) | 2,613 | |||||||||
Non-cash expense related to share-based awards | 7,608 | (2,972) | |||||||||
Other, net | 1,217 | 136 | |||||||||
Changes in current assets and liabilities: | |||||||||||
Accounts receivable | (45,683) | 115,873 | |||||||||
Other current assets | (2,856) | (781) | |||||||||
Accounts payable and accrued liabilities | 12,182 | (83,688) | |||||||||
Net cash provided by operating activities | 137,665 | 191,695 | |||||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (101,341) | (213,459) | |||||||||
Acquisition of oil and gas properties | (768) | (10,989) | |||||||||
Proceeds from sale of assets | — | 10,240 | |||||||||
Cash paid for settlements of contingent consideration arrangements, net | — | (40,000) | |||||||||
Other, net | 3,595 | (158) | |||||||||
Net cash used in investing activities | (98,514) | (254,366) | |||||||||
Cash flows from financing activities: | |||||||||||
Borrowings on Credit Facility | 303,000 | 4,291,000 | |||||||||
Payments on Credit Facility | (338,000) | (4,226,000) | |||||||||
Other, net | (37) | (870) | |||||||||
Net cash provided by (used in) financing activities | (35,037) | 64,130 | |||||||||
Net change in cash and cash equivalents | 4,114 | 1,459 | |||||||||
Balance, beginning of period | 20,236 | 13,341 | |||||||||
Balance, end of period | $24,350 | $14,800 | |||||||||
WUO3W_ ,A= ]WTJW/9W_>7CWU(R/0^M71[>
M-U[6?]NL?1_Z-7OB9S,C8CTW78 *)ZO@'6/_ !79W_IUM_\ ;IR]_7@'6/\
MQ79W_IUM_P#;ER]_3>8VAY)Q;S_O/-?XQO\ Q%]3_J5_^?:EPW^*/_Q3Y/\
MX1L_\_8R[G_&-_XB^I_U*_\ S[4N&_Q1_P#BGR?_ C9_P"?L9''_,S\U3_G
M8^3Z\O(?\;G_ (J,;_PC7_Y^R5Z\O(?\;G_BHQO_ C7_P"?LE-Y?^<^B '!A8VME="!B
M96=I;CTB[[N_(B!I9#TB5S5-,$UP0V5H:4AZ D!\@'Z @,"
M# (4 AT")@(O C@"00)+ E0"70)G G$">@*$ HX"F *B JP"M@+! LL"U0+@
M NL"]0, PL#%@,A RT#. -# T\#6@-F W(#?@.* Y8#H@.N [H#QP/3 ^ #
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M'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB 5($$@;""8(,0@
M\"$<(4@A=2&A( &YXS'DJ>8EYYWI&>J5[!'MC
M>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$> J($*@6N!S8(P@I*"](-7@[J$
M'82 A..%1X6KA@Z& ]^Z]U[W[KW7O?NO=>]^Z]U[W[KW1POY>7_9?OP;_ /%POC/_ ._I
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M7/VV?NKFR[@4421O%7TI+WFGR#%E_+K)?D[_=>Z][]U[KWOW7NO>_=>ZT-?^%AO_ #.WX3_^
M(K[:_P#>MQ/O(+V6_P!P;_\ YJ1_\=;J%_=3_ ]^Z]U[W[KW7O?NO=>]^Z]U[W[KW1P
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MZ]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW6L#_PK1_[=G]^+A]
M7_\ OJM]>Y6]GO\ E:9?^>:3_JY%U'?N;_RKT?\ S73_ (Y)U\X_WDQU O7O
M?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]
MU[W[KW6\%_PD ^2/DHOEI\0\K7\TU1M;Y%[%QQDN3'5)#UMVC4B-CP$:/:0&
MD ]^Z]U[W[KW7O?NO=>]^Z]U[W[KW1M?@+_V
M77\*_P#Q;3XX_P#OXL-[)^8O^5?OO^>>;_JVW1GLO_)9M/\ FM%_Q]>OL<^\
M*>LJ^O>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=
M>Z][]U[K1Z_X60?\7+^7A_U _*S_ *W]<>YY]E/AW+[;?_K-U#WNM\5C]DW_
M %BZTEO<2Z1[_2=Z=I9M=O9Z;_WMBW_ /&3:;/KIG \5,HK'P])EW_H
MY7?K7@>C]0_JK;'T6F?_ $(K^U?^BU/ \,<8_>_@Q3'%*9_=V>S_ ,676,[J
MOU=?]NM-]V)D.QVVO)+W,#*KJS:]WTWM];T]_P#(77+SC_$W<3C]6Q^S+:;!
M_;8]G_HA>CJKE%3D&>!N(/@^ ]8<[_G=G#<8_:MNDG_N2Y>_+P#K'_BNSO\
MTZV_^W3E[^I.8VAY+,6\_P"\\W_C&)'U+ZG&GLKX_P"-J7#?XHW./UGR9)/Z
MC9R9_P +C+N/\8W_ (B^I_U*_P#S[4N&_P 4?_BGR?\ PC9_Y^QD\ ,S\U
M3_G8^3Z\O+O\;?6.H-ZCC='JM=5AG'&1:QA+?4<]]E0;=M/OKK]#V5_R_P"H
MO45Y#_C<_P#%1C_^$:__ #]DIF Y!:O]:NL6\[;W,_[:8RC_P!%+MOK
M_B.I_P 7G1ZH_HC\0.\HHLQ_^J>O/>O/^U=;ZF]FOVC,R"W^W<\-7KW^,NEI
M^I6; _F74.:/"+J6_P#4.5J9HX@P1U]QY;_$Y>&]1ZIC_P"DIIL_[;=:S_T>
MO4UX_P#XI; SZTW,)CU,*P >);9CN_ZGKX!UC_P 5V=_Z
M=;?_ &ZB3=5;7R;[Z1R%;(1"CS[OH*:GR.%$S
MV;__(W
M>\-4\COB
W/*.Y UM1 Q_%"3'3[%'Z?[4/0CL>>.9;$
MBEP95'E* ]?]L>_]C#K9;^%7_"LKX^=E5>(V=\U^ILM\>L_5-!22=I]>29/L
M/J:6H<@25N:VYXCN+"PW.E4IDS-K:I)HUOIB[??9_
##T]&'X6!&<$Y)[%
MO=KOVWK?6V#P=?-&'%3_ (0?,$''#H]'L@Z.>O>_=>Z][]U[KWOW7NO>_=>Z
M][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW
M7NO>_=>Z][]U[KWOW7NO>_=>Z SY*?(WJ;XE=']A_(7N_
W.VC;>4
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MO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=:2'_ L#^053'3?#_P"*V-KF
M6DJ9=[]_[SQPD],LU(J]=]:U9B7_ % EW6EVX]0T_1O<[>R^W"M[N[#(TPJ?
MM[W'\H^HA]T[XTM=M4X.J5A_QE/^?^M(#W/'4/\ 7O?NO=>]^Z]U[W[KW7O?
MNO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U
M[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]TL^N=^[DZK["V)V?LVM;&[OZXWE
MM??NU]^Z]U[W[KW7O?NO=>]^Z]U[W[KW1M?@
M+_V77\*__%M/CC_[^+#>R?F+_E7[[_GGF_ZMMT9[+_R6;3_FM%_Q]>OL<^\*
M>LJ^O>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>
MZ][]U[K1Z_X60?\ %R_EX?\ 4#\K/^M_7'N>?93X=R^VW_ZS=0][K?%8_9-_
MUBZTEO
]^Z]U[W[KW7O?NO=>]^Z]U[W[KW1M?@+_V77\*_P#Q;3XX_P#OXL-[
M)^8O^5?OO^>>;_JVW1GLO_)9M/\ FM%_Q]>OL<^\*>LJ^O>_=>Z][]U[KWOW
M7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[K1Z_X60?\7+^7
MA_U _*S_ *W]<>YY]E/AW+[;?_K-U#WNM\5C]DW_ %BZTEO
]^Z]U[W[KW7O?NO=>]^Z]U[W[KW1M?@+
M_P!EU_"O_P 6T^./_OXL-[)^8O\ E7[[_GGF_P"K;=&>R_\ )9M/^:T7_'UZ
M^QS[PIZRKZ][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>
MZ][]U[KWOW7NM'C_ (6/NARO\O*,,#(F/^53LOY"25/72HQ_P)5@/];W//LH
M.S
_=>Z][]U[K0U_X6&_\ ,[?A/_XBOMK_ -ZW$^\@O9;_
M '!O_P#FI'_QUNH7]U/]S+/_ $C_ /'EZTV_
]^Z]U[W[KW7O?NO=>]^Z]U[W[KW1BOA__ -E:_%W_ ,6*
MZ2_]^7C/99O7_)'N_P#FC+_QQNE^U?\ )3MO^:L?_'QU]F3WA)UE?U[W[KW7
MO?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=:*/_
M L4_P"9D_!'_P ,?OO_ -WVUO<_^RO^XNX?Z>+_ 2=0U[J?[D67^ED_P *
M=:7_ +F_J)NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z$7I__ )FU
MU=_XD79/_O2TWM+>_P"X]^Z]U[W[KW7O?NO=>]^Z]U[W[KW1BOA__ -E:_%W_
M ,6*Z2_]^7C/99O7_)'N_P#FC+_QQNE^U?\ )3MO^:L?_'QU]F3WA)UE?U[W
M[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=
M:*'_ L4(_TD_!$7%QL?OLD?FQSVUK&W^P]S_P"RO^XNX?Z>+_!)U#7NI_N1
M9?Z63_"G6F![F_J)NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z$[I
M.))^YNHX)+Z)NSMA1/I-FT2;JI$:Q_K8^TM^:6,Q_H/_ ,=/2BS%;N(?TU_X
M\.OM0>\&^LMNO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWO
MW7NM8'_A6C_V[/ZX_P#%P^K_ /WU6^O