KOSMOS ENERGY ANNOUNCES
THIRD QUARTER 2024
RESULTS
DALLAS - November 4,
2024 - Kosmos Energy Ltd. ("Kosmos" or the "Company")
(NYSE/LSE: KOS) announced today its financial and operating results
for the third quarter of 2024. For the
quarter, the Company generated a net income
of $45 million, or $0.09 per diluted share. When adjusted for certain
items that impact the comparability of results, the Company
generated an adjusted net income(1) of $38
million, or $0.08 per diluted share for the
third quarter of 2024.
THIRD QUARTER 2024
HIGHLIGHTS
• Net
Production(2): ~65,400 barrels of oil equivalent per day
(boepd), with sales of ~63,200 boepd
• Revenues: $408 million, or $70.18 per boe
(excluding the impact of derivative cash settlements)
• Production expense:
$133 million ($16.14 per boe excluding
$39.7 million of production expenses associated with the Greater
Tortue Ahmeyim (GTA) project)
• Capital expenditures:
$210 million
• Successfully issued $500
million of new Senior Notes due 2031, with proceeds refinancing
near-term bond maturities
• In
the US Gulf of Mexico, achieved first oil at Winterfell,
successfully completed the operated Kodiak-3 workover and the
startup of the Odd Job subsea pump
•
Post quarter end, in Equatorial Guinea startup of the first infill
well, with gross production now around 30,000 barrels of oil per
day (bopd)
Commenting on the Company's third quarter 2024
performance, Chairman and Chief Executive Officer Andrew G. Inglis
said: "We continue to make good progress across the portfolio
towards our production goal of ~90,000 boepd around the end of the
year. As production rises and projects are completed, we plan to
significantly reduce capital expenditure.
Looking ahead to 2025, we are prioritizing cash
generation from the business through disciplined capital
allocation, and expect to use cash generated to de-lever the
balance sheet. As a result, we are reducing our previously
communicated 2025 capex guidance from ~$550 million to ~$400
million. With the actions taken this year to strengthen the balance
sheet, we are well positioned entering 2025 to enhance shareholder
value and further improve the financial resilience of the
company."
FINANCIAL
UPDATE
In September, Kosmos successfully issued $500 million
of new senior notes due 2031 at 8.75%. Alongside the new issue,
Kosmos completed a series of tender offers to repurchase
approximately $500 million of its
outstanding senior notes across multiple maturities. Following
these transactions, the company has paid down the majority of its
senior notes due 2026 and also reduced the quantum of the senior
notes due 2027 and 2028, thereby reducing all near-term debt
maturities.
In September 2024, we added two new lenders to the
Reserve Based Lending Facility (RBL) syndicate, increasing total
commitments by approximately $145.0 million to the full facility
size and borrowing base capacity of $1.35 billion. Post
quarter-end, we cancelled the undrawn Revolving Credit Facility
(RCF) ahead of schedule.
Kosmos exited the third quarter of
2024 with approximately $2.8 billion
of total long-term debt and approximately $2.7
billion of net debt(1) and available liquidity of
approximately $715 million.
Net capital expenditure for the third quarter of 2024 was
$210 million, slightly above guidance
primarily due to higher costs associated with the infill drilling
program in Equatorial Guinea. With the completion of the Ghana
infill drilling program earlier this year, delivery of multiple
Gulf of Mexico projects during the third quarter, and startup of GTA expected this quarter, capital
expenditures in the fourth quarter are expected to step down to
around $100 million, a steep reduction from previous quarters.
For 2025, the Company is focused on maximizing cash
generation through disciplined capital allocation. As a result, the
Company expects total capital expenditure for 2025, to be
approximately ~$400 million, lower than the previous guidance of
~$550 million, largely from a reduction in growth capital.
The Company generated net cash provided by operating
activities of approximately $6 million
and free cash flow(1) of approximately $(213) million in the third
quarter. Free cash flow in the quarter was negatively impacted by
the timing of working capital, largely related to completion
payments associated with projects delivered across the
portfolio.
OPERATIONAL
UPDATE
Production
Total net production(2) in the
third quarter of 2024 averaged
approximately 65,400 boepd, representing a ~5% increase compared to
the prior quarter. This growth reflects higher production in the US
Gulf of Mexico due to the startup of the first two Winterfell wells
and production enhancement projects at the operated Kodiak and Odd
Job fields. The Company exited the quarter in a net underlift position of approximately 0.1 million barrels.
Ghana
Production in Ghana averaged approximately
40,500 boepd net in the third quarter of 2024. Kosmos lifted three cargos from
Ghana during the quarter, in line with guidance.
At Jubilee (38.6% working interest), oil production
in the third quarter averaged approximately 87,600 bopd gross with
year-to-date production averaging approximately 89,300 bopd gross.
Voidage replacement during the third quarter was approximately 90%,
below target as a result of lower than planned power generation
uptime. Water injection has been restored to record levels of
around 300,000 barrels of water per day and should enhance voidage
replacement. Jubilee FPSO reliability remains high with uptime
approximately 99% for the third quarter.
The three year drilling campaign in Ghana concluded
in June following the completion of a final water injector well.
The partnership has contracted a new 4D seismic
survey over the Jubilee field in early 2025, which is
expected to take approximately two months. This seismic data will
be processed with state of the art technology to support the high
grading of drilling locations for the next phases of drilling.
Kosmos is currently working with the operator in Ghana to optimize
the 2025 drilling schedule with a rig targeted to arrive in country
around the middle of the year.
In the third quarter, Jubilee gas production net to
Kosmos was approximately 4,700 boepd. As previously communicated,
the onshore gas processing plant that receives Jubilee gas was
offline for approximately two weeks for planned maintenance during
the quarter. Gas production is now back at approximately 6,000
boepd net to Kosmos.
At TEN (20.4% working interest), oil production
averaged approximately 18,500 bopd gross for the third quarter,
slightly above expectations. Uptime on the TEN FPSO was
approximately 99% for the third quarter.
U.S. Gulf of
Mexico
Production in the U.S. Gulf of Mexico averaged
approximately 16,900 boepd net
(~84% oil) during the third quarter, ahead of expectations.
The first two wells at Winterfell (25% working
interest) were brought online in early July with the third
development well online in early October, successfully confirming
the extension of the main Winterfell reservoir to the south and
~20,000 boepd gross production capacity from the first three wells.
Shortly after startup of the third well, production at the field
was curtailed due to sand production from the third well seen at
the production facility. We are currently working with the operator
to restart production from the first two wells (~13,000 boepd
gross) and to evaluate options to remediate the third well.
Kosmos-operated production enhancement projects for
2024 concluded in July, with the successful completion of the
Kodiak-3 well workover and startup of the Odd Job subsea pump
project, both outperforming forecasts.
Current production in the U.S. Gulf of Mexico has
increased to approximately 20,000 boepd, in line with expectations,
and ~50% higher than the first half of the year.
On Tiberius, Kosmos (50% working interest and
operator) and Occidental (50% working interest) have agreed to
defer project sanction to the second half of 2025 to prioritize
cash generation in 2025. Kosmos continues to progress the farm down
of the field with good levels of interest. Estimated gross
resource at Tiberius is approximately 100 million boe.
Equatorial
Guinea
Production in Equatorial Guinea averaged
approximately 22,900 bopd gross and
8,000 bopd net in the third quarter. Kosmos
lifted one cargo from Equatorial Guinea during the quarter, in line
with guidance.
The Noble Venturer rig arrived on location in July
and resumed the two well infill campaign to be followed by drilling
the Akeng Deep ILX prospect. Early in the fourth quarter, the rig
successfully completed the first infill well at Ceiba and achieved
first oil in mid-October, approximately two months later than
originally planned. Drilling activity has commenced on the second
infill well which is expected online later this month. Following
completion of the infill campaign, the rig is contracted to drill
the Kosmos-operated Akeng Deep ILX prospect in Block S, with
results expected around the end of the year.
Mauritania and
Senegal
The Greater Tortue Ahmeyim liquefied natural gas
(LNG) project continues to make good progress. The following
milestones have been achieved:
• Drilling: The first batch
of four wells has been completed with expected production capacity
significantly higher than is required for first gas.
• Hub Terminal: The Hub
Terminal has been handed over to operations.
•
Subsea: The subsea workscope for first gas is mechanically
complete.
•
FPSO: Ready for startup shortly with first gas expected
thereafter.
• FLNG: Cool down and
commissioning of the FLNG vessel has commenced with first LNG
expected around the end of the fourth quarter of 2024.
(1) A Non-GAAP measure, see attached reconciliation
of non-GAAP measure.
(2) Production means net entitlement volumes. In
Ghana and Equatorial Guinea, this means those volumes net to
Kosmos' working interest or participating interest and net of
royalty or production sharing contract effect. In the U.S. Gulf of
Mexico, this means those volumes net to Kosmos' working interest
and net of royalty.
Conference Call and
Webcast Information
Kosmos will host a conference call and webcast to
discuss third quarter 2024 financial and operating results today,
November 4, 2024, at 10:00 a.m.
Central time (11:00 a.m. Eastern time). The live webcast of the
event can be accessed on the Investors page of Kosmos' website at
http://investors.kosmosenergy.com/investor-events. The dial-in
telephone number for the call is +1-877-407-0784. Callers in the
United Kingdom should call 0800 756 3429. Callers outside the
United States should dial +1-201-689-8560. A replay of the webcast
will be available on the Investors page of Kosmos' website for
approximately 90 days following the event.
About Kosmos
Energy
Kosmos is a full-cycle, deepwater, independent oil
and gas exploration and production company focused along the
offshore Atlantic Margins. Our key assets include production
offshore Ghana, Equatorial Guinea and the U.S. Gulf of Mexico, as
well as world-class gas projects offshore Mauritania and Senegal.
We also pursue a proven basin exploration program in Equatorial
Guinea and the U.S. Gulf of Mexico. Kosmos is listed on the New
York Stock Exchange and London Stock Exchange and is traded under
the ticker symbol KOS. As an ethical and transparent company,
Kosmos is committed to doing things the right way. The Company's
Business Principles articulate our commitment to transparency,
ethics, human rights, safety and the environment. Read more about
this commitment in the Kosmos Sustainability Report. For additional
information, visit www.kosmosenergy.com.
Non-GAAP
Financial Measures
EBITDAX, Adjusted
net income (loss), Adjusted net income (loss) per share, free cash
flow, and net debt are supplemental non-GAAP financial measures
used by management and external users of the Company's consolidated
financial statements, such as industry analysts, investors, lenders
and rating agencies. The Company defines EBITDAX as Net income
(loss) plus (i) exploration expense, (ii) depletion, depreciation
and amortization expense, (iii) equity based compensation expense,
(iv) unrealized (gain) loss on commodity derivatives (realized
losses are deducted and realized gains are added back), (v) (gain)
loss on sale of oil and gas properties, (vi) interest (income)
expense, (vii) income taxes, (viii) debt modifications and
extinguishments, (ix) doubtful accounts expense and (x) similar
other material items which management believes affect the
comparability of operating results. The Company defines Adjusted
net income (loss) as Net income (loss) adjusted for certain items
that impact the comparability of results. The Company defines free
cash flow as net cash provided by operating activities less Oil and
gas assets, Other property, and certain other items that may affect
the comparability of results and excludes non-recurring activity
such as acquisitions, divestitures and National Oil Company ("NOC")
financing. NOC financing refers to the amounts funded by Kosmos
under the Carry Advance Agreements that the Company has in place
with the national oil companies of each of Mauritania and Senegal
related to the financing of the respective national oil companies'
share of certain development costs at Greater Tortue Ahmeyim. The
Company defines net debt as total long-term debt less cash and cash
equivalents and total restricted cash.
We believe that
EBITDAX, Adjusted net income (loss), Adjusted net income (loss) per
share, free cash flow, Net debt and other similar measures are
useful to investors because they are frequently used by securities
analysts, investors and other interested parties in the evaluation
of companies in the oil and gas sector and will provide investors
with a useful tool for assessing the comparability between periods,
among securities analysts, as well as company by company. EBITDAX,
Adjusted net income (loss), Adjusted net income (loss) per share,
free cash flow, and net debt as presented by us may not be
comparable to similarly titled measures of other
companies.
This release also
contains certain forward-looking non-GAAP financial measures,
including free cash flow. Due to the forward-looking nature of the
aforementioned non-GAAP financial measures, management cannot
reliably or reasonably predict certain of the necessary components
of the most directly comparable forward-looking GAAP measures, such
as future impairments and future changes in working capital.
Accordingly, we are unable to present a quantitative reconciliation
of such forward-looking non-GAAP financial measures to their most
directly comparable forward-looking GAAP financial measures.
Amounts excluded from these non-GAAP measures in future periods
could be significant.
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 ("SEC") filings. Kosmos undertakes no obligation and does not
intend to update or correct these forward-looking statements to
reflect events or circumstances occurring after the date of this
press release, except as required by applicable law. You are
cautioned not to place undue reliance on these forward-looking
statements, which speak only as of the date of this press release.
All forward-looking statements are qualified in their entirety by
this cautionary statement.
###
Kosmos Energy Ltd.
Consolidated Statements of
Operations
(In thousands, except per share amounts,
unaudited)
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenues and other income:
|
|
|
|
|
|
|
|
|
Oil and gas revenue
|
|
$ 407,794
|
|
$ 526,348
|
|
$
1,277,797
|
|
$
1,193,843
|
Other income, net
|
|
37
|
|
198
|
|
109
|
|
(115)
|
Total revenues and other
income
|
|
407,831
|
|
526,546
|
|
1,277,906
|
|
1,193,728
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
Oil and gas production
|
|
133,471
|
|
138,782
|
|
377,822
|
|
286,297
|
Exploration expenses
|
|
14,697
|
|
10,290
|
|
39,992
|
|
33,305
|
General and
administrative
|
|
23,298
|
|
25,120
|
|
76,724
|
|
77,731
|
Depletion, depreciation and
amortization
|
|
120,728
|
|
132,347
|
|
311,750
|
|
331,634
|
Interest and other financing costs,
net
|
|
22,112
|
|
25,440
|
|
75,839
|
|
74,379
|
Derivatives, net
|
|
(15,254)
|
|
45,971
|
|
5,716
|
|
42,162
|
Other expenses, net
|
|
2,227
|
|
11,055
|
|
6,418
|
|
17,864
|
Total costs and expenses
|
|
301,279
|
|
389,005
|
|
894,261
|
|
863,372
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
106,552
|
|
137,541
|
|
383,645
|
|
330,356
|
Income tax expense
|
|
61,578
|
|
52,356
|
|
187,215
|
|
138,517
|
Net income
|
|
$ 44,974
|
|
$ 85,185
|
|
$ 196,430
|
|
$ 191,839
|
|
|
|
|
|
|
|
|
|
Net
income per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.10
|
|
$
0.19
|
|
$
0.42
|
|
$
0.42
|
Diluted
|
|
$
0.09
|
|
$
0.18
|
|
$
0.41
|
|
$
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used to compute net
income per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
471,816
|
|
460,108
|
|
470,491
|
|
459,477
|
Diluted
|
|
479,190
|
|
481,099
|
|
478,701
|
|
479,738
|
Kosmos Energy Ltd.
Condensed Consolidated Balance
Sheets
(In thousands, unaudited)
|
|
September
30,
|
|
December
31,
|
|
|
2024
|
|
2023
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
51,581
|
|
$
95,345
|
Receivables, net
|
|
161,967
|
|
120,733
|
Other current assets
|
|
207,540
|
|
206,635
|
Total current assets
|
|
421,088
|
|
422,713
|
|
|
|
|
|
Property and equipment,
net
|
|
4,694,435
|
|
4,160,229
|
Other non-current assets
|
|
355,423
|
|
355,192
|
Total assets
|
|
$ 5,470,946
|
|
$ 4,938,134
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
284,954
|
|
$
248,912
|
Accrued liabilities
|
|
277,752
|
|
302,815
|
Other current liabilities
|
|
527
|
|
3,103
|
Total current liabilities
|
|
563,233
|
|
554,830
|
|
|
|
|
|
Long-term liabilities:
|
|
|
|
|
Long-term debt, net
|
|
2,691,912
|
|
2,390,914
|
Deferred tax liabilities
|
|
376,885
|
|
363,918
|
Other non-current
liabilities
|
|
642,016
|
|
596,135
|
Total long-term
liabilities
|
|
3,710,813
|
|
3,350,967
|
|
|
|
|
|
Total stockholders'
equity
|
|
1,196,900
|
|
1,032,337
|
Total liabilities and stockholders' equity
|
|
$ 5,470,946
|
|
$ 4,938,134
|
Kosmos Energy Ltd.
Condensed Consolidated Statements of Cash
Flow
(In thousands, unaudited)
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
44,974
|
|
$
85,185
|
|
$
196,430
|
|
$
191,839
|
Adjustments to reconcile net income
to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depletion, depreciation and
amortization (including deferred financing costs)
|
|
122,887
|
|
134,809
|
|
318,564
|
|
339,177
|
Deferred income taxes
|
|
6,081
|
|
(28,452)
|
|
11,280
|
|
(37,481)
|
Unsuccessful well costs and
leasehold impairments
|
|
1,187
|
|
931
|
|
3,872
|
|
2,244
|
Change in fair value of
derivatives
|
|
(9,298)
|
|
52,687
|
|
11,808
|
|
52,467
|
Cash settlements on derivatives,
net(1)
|
|
(7,388)
|
|
(10,846)
|
|
(14,754)
|
|
(21,478)
|
Equity-based compensation
|
|
10,034
|
|
10,580
|
|
27,849
|
|
31,778
|
Debt modifications and
extinguishments
|
|
2,263
|
|
1,503
|
|
24,794
|
|
1,503
|
Other
|
|
(138)
|
|
4,021
|
|
(12,126)
|
|
2,547
|
Changes in assets and
liabilities:
|
|
|
|
|
|
|
|
|
Net changes in working
capital
|
|
(164,320)
|
|
(987)
|
|
(65,215)
|
|
(91,202)
|
Net cash provided by operating
activities
|
|
6,282
|
|
249,431
|
|
502,502
|
|
471,394
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
Oil and gas assets
|
|
(219,245)
|
|
(195,047)
|
|
(772,238)
|
|
(611,914)
|
Notes receivable from
partners
|
|
-
|
|
(13,337)
|
|
(2,575)
|
|
(46,632)
|
Net cash used in investing
activities
|
|
(219,245)
|
|
(208,384)
|
|
(774,813)
|
|
(658,546)
|
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
Borrowings under long-term
debt
|
|
100,000
|
|
150,000
|
|
275,000
|
|
300,000
|
Payments on long-term
debt
|
|
-
|
|
(137,500)
|
|
(350,000)
|
|
(145,000)
|
Net proceeds from issuance of senior
notes
|
|
494,855
|
|
-
|
|
885,285
|
|
-
|
Purchase of capped call
transactions
|
|
-
|
|
-
|
|
(49,800)
|
|
-
|
Repurchase of senior
notes
|
|
(499,515)
|
|
-
|
|
(499,515)
|
|
-
|
Net proceeds from issuance of common
stock
|
|
-
|
|
-
|
|
-
|
|
-
|
Dividends
|
|
-
|
|
-
|
|
-
|
|
(166)
|
Other financing costs
|
|
(4,609)
|
|
(534)
|
|
(35,534)
|
|
(12,345)
|
Net cash provided by financing
activities
|
|
90,731
|
|
11,966
|
|
225,436
|
|
142,489
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash,
cash equivalents and restricted cash
|
|
(122,232)
|
|
53,013
|
|
(46,875)
|
|
(44,663)
|
Cash, cash equivalents and
restricted cash at beginning of period
|
|
174,118
|
|
89,145
|
|
98,761
|
|
186,821
|
Cash, cash equivalents and
restricted cash at end of period
|
|
$
51,886
|
|
$
142,158
|
|
$
51,886
|
|
$
142,158
|
(1) Cash settlements on
commodity hedges were $(2.5) million and
$(4.1) million for the three months ended September 30,
2024 and 2023, respectively, and
$(10.0) million and $(12.3) million for the nine months
ended September 30, 2024 and
2023, respectively.
Kosmos Energy Ltd.
EBITDAX
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine months
ended
|
|
Twelve Months
Ended
|
|
September 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
Net income
|
$
44,974
|
|
$
85,185
|
|
$
196,430
|
|
$
191,839
|
|
$
218,111
|
Exploration expenses
|
14,697
|
|
10,290
|
|
39,992
|
|
33,305
|
|
48,965
|
Depletion, depreciation and
amortization
|
120,728
|
|
132,347
|
|
311,750
|
|
331,634
|
|
425,043
|
Impairment of long-lived
assets
|
-
|
|
-
|
|
-
|
|
-
|
|
222,278
|
Equity-based compensation
|
10,034
|
|
10,580
|
|
27,849
|
|
31,778
|
|
38,764
|
Derivatives, net
|
(15,254)
|
|
45,971
|
|
5,716
|
|
42,162
|
|
(25,318)
|
Cash settlements on commodity
derivatives
|
(2,532)
|
|
(4,130)
|
|
(9,956)
|
|
(12,343)
|
|
(14,061)
|
Other expenses, net(1)
|
2,227
|
|
11,055
|
|
6,418
|
|
17,864
|
|
12,210
|
Interest and other financing costs,
net
|
22,112
|
|
25,440
|
|
75,839
|
|
74,379
|
|
97,364
|
Income tax expense
|
61,578
|
|
52,356
|
|
187,215
|
|
138,517
|
|
206,913
|
EBITDAX
|
$
258,564
|
|
$
369,094
|
|
$
841,253
|
|
$
849,135
|
|
$
1,230,269
|
(1) Commencing in the
first quarter of 2023, the Company combined the lines for
"Restructuring and other" and "Other, net" in its presentation of
EBITDAX into a single line titled "Other expenses, net."
The following table presents our net
debt as of September 30, 2024 and
December 31, 2023:
|
|
September
30,
|
|
December
31,
|
|
|
2024
|
|
2023
|
Total long-term debt
|
|
$
2,750,274
|
|
$
2,425,000
|
Cash and cash equivalents
|
|
51,581
|
|
95,345
|
Total restricted cash
|
|
305
|
|
3,416
|
Net debt
|
|
$
2,698,388
|
|
$
2,326,239
|
Kosmos Energy Ltd.
Adjusted Net Income (Loss)
(In thousands, except per share amounts,
unaudited)
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
|
$
44,974
|
|
$
85,185
|
|
$
196,430
|
|
$
191,839
|
|
|
|
|
|
|
|
|
Derivatives, net
|
(15,254)
|
|
45,971
|
|
5,716
|
|
42,162
|
Cash settlements on commodity
derivatives
|
(2,532)
|
|
(4,130)
|
|
(9,956)
|
|
(12,343)
|
Other, net(2)
|
1,965
|
|
11,117
|
|
5,892
|
|
17,854
|
Debt modifications and
extinguishments
|
2,263
|
|
1,503
|
|
24,794
|
|
1,503
|
Total selected items before
tax
|
(13,558)
|
|
54,461
|
|
26,446
|
|
49,176
|
|
|
|
|
|
|
|
|
Income tax (expense) benefit on
adjustments(1)
|
6,186
|
|
(13,630)
|
|
2,269
|
|
(9,845)
|
Impact of valuation adjustments and
other tax items
|
-
|
|
-
|
|
(7,963)
|
|
-
|
Adjusted net income
|
$
37,602
|
|
126,016
|
|
217,182
|
|
231,170
|
|
|
|
|
|
|
|
|
Net income per diluted
share
|
$
0.09
|
|
$
0.18
|
|
$
0.41
|
|
$
0.40
|
|
|
|
|
|
|
|
|
Derivatives, net
|
(0.03)
|
|
0.10
|
|
0.01
|
|
0.09
|
Cash settlements on commodity
derivatives
|
-
|
|
(0.01)
|
|
(0.01)
|
|
(0.03)
|
Other, net(2)
|
-
|
|
0.02
|
|
0.01
|
|
0.04
|
Debt modifications and
extinguishments
|
-
|
|
-
|
|
0.05
|
|
-
|
Total selected items before
tax
|
(0.03)
|
|
0.11
|
|
0.06
|
|
0.10
|
|
|
|
|
|
|
|
|
Income tax (expense) benefit on
adjustments(1)
|
0.02
|
|
(0.03)
|
|
-
|
|
(0.02)
|
Impact of valuation adjustments and
other tax items
|
-
|
|
-
|
|
(0.02)
|
|
-
|
Adjusted net income per diluted
share
|
$
0.08
|
|
$
0.26
|
|
$
0.45
|
|
$
0.48
|
|
|
|
|
|
|
|
|
Weighted average number of diluted
shares
|
479,190
|
|
481,099
|
|
478,701
|
|
479,738
|
(1) Income tax expense
is calculated at the statutory rate in which such item(s) reside.
Statutory rates for the U.S. and Ghana/Equatorial Guinea are 21%
and 35%, respectively.
(2) Commencing in the
first quarter of 2023, the Company combined the lines for
"Restructuring and other" and "Other, net" in its presentation of
Adjusted net income into a single line titled "Other,
net."
Kosmos Energy Ltd.
Free Cash Flow
(In thousands, unaudited)
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of free cash flow:
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
$ 6,282
|
|
$ 249,431
|
|
$ 502,502
|
|
$ 471,394
|
Net cash used for oil and gas assets
- base business
|
(108,441)
|
|
(122,542)
|
|
(383,826)
|
|
(337,488)
|
Base business free cash
flow
|
(102,159)
|
|
126,889
|
|
118,676
|
|
133,906
|
Net cash used for oil and gas assets
- Mauritania/Senegal
|
(110,804)
|
|
(72,505)
|
|
(388,412)
|
|
(274,426)
|
Free cash flow
|
$
(212,963)
|
|
$ 54,384
|
|
$
(269,736)
|
|
$
(140,520)
|
Kosmos Energy Ltd.
Operational Summary
(In thousands, except barrel and per barrel
data, unaudited)
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net
Volume Sold
|
|
|
|
|
|
|
|
Oil (MMBbl)
|
5.135
|
|
5.956
|
|
15.234
|
|
14.448
|
Gas (MMcf)
|
3.554
|
|
4.046
|
|
11.991
|
|
9.582
|
NGL (MMBbl)
|
0.084
|
|
0.097
|
|
0.232
|
|
0.299
|
Total (MMBoe)
|
5.811
|
|
6.727
|
|
17.465
|
|
16.344
|
Total (Mboepd)
|
63.167
|
|
73.123
|
|
63.739
|
|
59.868
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
Oil sales
|
$
393,555
|
|
$
511,735
|
|
$ 1,230,772
|
|
$ 1,166,983
|
Gas sales
|
12,586
|
|
13,080
|
|
42,218
|
|
20,514
|
NGL sales
|
1,653
|
|
1,533
|
|
4,807
|
|
6,346
|
Total oil and gas revenue
|
407,794
|
|
526,348
|
|
1,277,797
|
|
1,193,843
|
Cash settlements on commodity
derivatives
|
(2,532)
|
|
(4,130)
|
|
(9,956)
|
|
(12,343)
|
Realized revenue
|
$
405,262
|
|
$
522,218
|
|
$ 1,267,841
|
|
$ 1,181,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
and Gas Production Costs
|
$
133,471
|
|
$
138,782
|
|
$
377,822
|
|
$
286,297
|
|
|
|
|
|
|
|
|
Sales per Bbl/Mcf/Boe
|
|
|
|
|
|
|
|
Average oil sales price per
Bbl
|
$
76.64
|
|
$
85.92
|
|
$
80.79
|
|
$
80.77
|
Average gas sales price per
Mcf
|
3.54
|
|
3.23
|
|
3.52
|
|
2.14
|
Average NGL sales price per
Bbl
|
19.68
|
|
15.80
|
|
20.72
|
|
21.22
|
Average total sales price per
Boe
|
70.18
|
|
78.24
|
|
73.16
|
|
73.04
|
Cash settlements on commodity
derivatives per Boe
|
(0.44)
|
|
(0.61)
|
|
(0.57)
|
|
(0.76)
|
Realized revenue per Boe
|
69.74
|
|
77.63
|
|
72.59
|
|
72.29
|
|
|
|
|
|
|
|
|
Oil
and gas production costs per Boe
|
$
22.97
|
|
$
20.63
|
|
$
21.64
|
|
$
17.51
|
(1) Cash settlements on
commodity derivatives are only related to Kosmos and are calculated
on a per barrel basis using Kosmos' Net Oil Volumes
Sold.
Kosmos was underlifted by approximately 0.1
million barrels as of September 30,
2024.
Kosmos Energy Ltd.
Hedging Summary
As of September 30,
2024(1)
(Unaudited)
|
|
|
|
|
|
Weighted Average Price per Bbl
|
|
|
|
|
|
|
|
|
|
|
|
|
Index
|
|
MBbl
|
|
Swap
|
Floor(2)
|
|
Ceiling
|
2024:
|
|
|
|
|
|
|
|
|
|
Three-way collars
|
|
Dated
Brent
|
|
2,000
|
|
$
-
|
$ 70.00
|
|
$ 93.12
|
Two-way collars
|
|
Dated
Brent
|
|
500
|
|
-
|
70.00
|
|
100.00
|
2025:
|
|
|
|
|
|
|
|
|
|
Two-way collars 1H25 (3)
|
|
Dated
Brent
|
|
2,000
|
|
-
|
70.00
|
|
85.00
|
Two-way collars FY25
|
|
Dated Brent
|
|
2,000
|
|
-
|
70.00
|
|
85.00
|
Swaps 1H25
|
|
Dated Brent
|
|
2,000
|
|
75.48
|
-
|
|
-
|
(1) Please see the
Company's filed 10-Q for additional disclosure on hedging material.
Includes hedging position as of September 30,
2024 and hedges put in place through filing date.
(2) "Floor" represents
floor price for collars and strike price for purchased
puts.
(3) We entered into
Dated Brent call spread contracts with a purchased price of $95.00
per barrel and a sold price of $85.00 per barrel for 2.0 MMBbl,
effectively reducing the ceiling on our 1H25 two-way collars to
$85.00 per barrel.
2024 Guidance
|
4Q 2024
|
FY 2024
Guidance
|
|
|
|
Production(1,2)
|
70,000 -
74,000 boe per day
|
~67,000
boe per day
|
|
|
|
Opex(3)
|
$17.50 -
$19.50 per boe
|
$16.50 -
$18.50 per boe
|
|
|
|
DD&A
|
$20.50 -
$22.50 per boe
|
$18.00 -
$20.00 per boe
|
|
|
|
G&A(~60% cash)
|
$25 - $30
million
|
$100 -
$120 million
|
|
|
|
Exploration Expense(4)
|
$10 - $15
million
|
$40 - $60
million
|
|
|
|
Net Interest Expense(5)
|
$30 - $40
million
|
~$110
million
|
|
|
|
Tax
|
$8.00 -
$10.00 per boe
|
$10.00 -
$12.00 per boe
|
|
|
|
Capital Expenditure
|
~$100
million
|
~$800
million
|
Note: Ghana / Equatorial Guinea revenue calculated by number
of cargos.
(1) 4Q 2024 cargo
forecast - Ghana: 3 cargos / Equatorial Guinea 1 cargo. FY 2024
Ghana: 13 cargos / Equatorial Guinea 3.5 cargos. Average cargo
sizes 950,000 barrels of oil.
(2) U.S. Gulf of Mexico
Production: 4Q 2024 forecast 19,000 - 20,000 boe per day. FY 2024:
15,500-16,500 boe per day. Oil/Gas/NGL split for 2024:
~83%/~11%/~6%.
(3) FY 2024 opex excludes
operating costs associated with GTA, which are expected to total
approximately $115 - $130 million net ($60 - $80 million in 4Q
2024)
(4) Excludes leasehold
impairments and dry hole costs
(5) Includes impact of
capitalized interest; ~$20 million related to GTA in 4Q
2024
Source: Kosmos Energy Ltd.
Investor
Relations
Jamie Buckland
+44 (0) 203 954 2831
jbuckland@kosmosenergy.com
Media
Relations
Thomas Golembeski
+1-214-445-9674
tgolembeski@kosmosenergy.com