HOUSTON, Feb. 21,
2024 /PRNewswire/ -- Chord Energy Corporation
(NASDAQ: CHRD) ("Chord", "Chord Energy" or the "Company") today
reported financial and operating results for the fourth quarter and
full-year 2023 and announced its 2024 outlook.
Operational and Financial Highlights:
- Oil volumes of 106.2 MBopd and total volumes of 183.8 MBoepd in
4Q23 both exceeded the high-end of guidance. FY23 oil volumes were
99.8 MBopd with total volumes of 173.4 MBoepd;
- E&P and other CapEx of $208.8MM in 4Q23 (including $3.5MM of reimbursed capital for divested
non-operated assets) and $922.3MM in
FY23 (including $14.5MM of reimbursed
capital for divested non-operated assets) exceeded the high-end of
guidance;
- 2023 volumes and capital reflect activity acceleration and
higher working interest in operated wells, along with mild 4Q23
weather, lower downtime and strong well performance;
- 12 gross (9 net) operated turn-in-line ("TIL") wells in 4Q23
(~80% three-mile). Reached total depth on all three-mile cleanouts
in 4Q23;
- Net cash provided by operating activities was $543.3MM and net income was $301.6MM in 4Q23; and
- Adjusted EBITDA(1) was $480.9MM and Adjusted Free Cash
Flow(1) was $247.4MM.
Shareholder Return Highlights:
- 4Q23 return of capital was set at $188MM, or 75% of Adjusted
Free Cash Flow (excluding the $3.5MM
of reimbursed capital);
- Share repurchases totaled $82.8MM
(weighted average price of $162.20
per share), including $53.0MM
attributable to 4Q23 return of capital;
- Declared a base-plus-variable cash dividend of $3.25 per share of common stock. See "Return of
Capital" below for additional information; and
- Return of capital paid in FY23 was approximately $646MM.
2024 Outlook Highlights:
- E&P and other CapEx between $905MM – $945MM (~80% drilling
and completions);
- TIL 103 – 113 gross operated wells;
- Holding oil volumes flat between 97 – 101 MBopd; and
- Adjusted Free Cash Flow(1) of approximately $875MM
at $79/Bbl WTI and $2.50/MMBtu Henry Hub using midpoint
guidance.
(1) Non-GAAP financial measure. See "Non-GAAP Financial
Measures" below for a reconciliation to the most directly
comparable financial measures under United States generally accepted accounting
principles ("GAAP").
"Chord closed 2023 on sound footing by executing on its program
and delivering strong volume growth in the second half of the
year," said Danny Brown, Chord
Energy's President and Chief Executive Officer. "2023 was a pivotal
year for the Company as three-mile wells were approximately 50% of
the mix, and execution and well performance continue to meet or
exceed expectations. Chord's deep inventory generates compelling
economics and allows for low reinvestment rates, robust free cash
flow and attractive return of capital. In 2023, Chord returned
$646MM to shareholders through a mix of base and variable dividends
supplemented by opportunistic share repurchases."
Danny Brown continued, "As we
look to this year, given the progress made and success achieved on
extended laterals in 2023, three-mile wells will approximate
two-thirds of the 2024 program. The Chord team will remain focused
on driving continuous improvement and better efficiency throughout
the organization. Our low-cost inventory, capital efficient
development program and strong balance sheet continue to support
sustainable free cash flow generation and high shareholder returns.
At Chord, we remain excited about the oil and gas industry, the
benefits we bring to the world, and are focused on sustainable
value creation through responsible operations."
4Q23 Operational and Financial Update:
The following table presents select 4Q23 operational and
financial data compared to guidance released in November 2023:
Metric
|
|
4Q23 Actual
|
|
4Q23 Guidance
|
Oil volumes
(MBopd)
|
|
106.2
|
|
102.0 –
105.0
|
NGL volumes
(MBblpd)
|
|
38.1
|
|
35.5 – 36.5
|
Natural gas volumes
(MMcfpd)
|
|
236.5
|
|
224.0 –
230.0
|
Total volumes
(MBoepd)
|
|
183.8
|
|
174.8 –
179.8
|
Oil premium (discount)
to WTI ($/Bbl)
|
|
$(0.52)
|
|
$(0.85) –
$1.15
|
NGL realization (% of
WTI)
|
|
17 %
|
|
13% – 23%
|
Residue gas realization
(% of Henry Hub)
|
|
37 %
|
|
50% – 60%
|
LOE ($/Boe)
|
|
$10.05
|
|
$10.00 –
$10.80
|
Cash GPT
($/Boe)(1)
|
|
$3.04
|
|
$2.75 –
$3.35
|
Cash G&A
($MM)(1)
|
|
$13.1
|
|
$14.9 –
$17.9
|
Production Taxes (% of
oil, NGL and gas sales)
|
|
8.3 %
|
|
8.4% – 8.8%
|
E&P & Other
CapEx ($MM)(2)
|
|
$208.8
|
|
$147 – $177
|
Cash Interest
($MM)(1)
|
|
$7.5
|
|
$7.0 – $8.0
|
Cash Tax (% of Adjusted
EBITDA)(3)
|
|
3.6 %
|
|
0% – 10%
|
|
|
|
|
|
|
|
|
(1)
|
Non-GAAP financial
measure. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measures
under GAAP.
|
(2)
|
Includes $3.5MM of
reimbursed capital.
|
(3)
|
Chord paid $17.2MM in
cash taxes in 4Q23. Guidance based on $70/Bbl – $90/Bbl
WTI.
|
During the three months ended December
31, 2023, net cash provided by operating activities was
$543.3MM and net income was
$301.6MM ($6.93/diluted share). Adjusted EBITDA was
$480.9MM, Adjusted Free Cash Flow was
$247.4MM and Adjusted Net Income was
$228.0MM ($5.25/diluted share). Adjusted EBITDA, Adjusted
Free Cash Flow and Adjusted Net Income are non-GAAP financial
measures. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measures
under GAAP.
Estimated Net Proved Reserves:
During 2023, the Company added 78.6 million barrels of oil
equivalent ("MMBoe") of net proved reserves as a result of
successful drilling in the Williston Basin and 18.8 MMBoe from the
purchase of reserves in place associated with the XTO bolt-on
acquisition in June 2023. Chord's
estimated net proved reserves at December
31, 2023 were 636.2 MMBoe and consisted of 368.4 million
barrels ("MMBbl") of crude oil, 138.2 MMBbl of NGLs and 777.9
billion cubic feet ("Bcf") of natural gas. The Company's estimated
net proved reserves and PV-10 do not include probable or possible
reserves and were determined using the preceding 12-month
unweighted arithmetic average of the first-day-of-the-month index
prices for crude oil and natural gas, which were held constant
throughout the life of the properties. For the year ended
December 31, 2023, the unweighted
arithmetic average first-day-of-the-month prices for the prior 12
months were $78.22 per Bbl for crude
oil and $2.64 per MMBtu for natural
gas. These prices were adjusted for quality, energy content,
transportation fees and market differentials. The information in
the following table does not give any effect to or reflect our
commodity derivatives. Future operating costs, production taxes,
plugging and abandonment costs and capital costs were based on
current costs as of year end. The Company's estimated net proved
reserves and related PV-10 at December 31,
2023 were based on reports independently prepared by
Netherland, Sewell & Associates, Inc., the Company's
independent reserve engineers.
The table below summarizes the Company's estimated net proved
reserves and related PV-10 at December 31,
2023:
|
|
Crude Oil
(MMBbl)
|
|
NGLs
(MMBbl)
|
|
Natural Gas
(Bcf)
|
|
Net Estimated
Reserves (MMBoe)
|
|
PV-10(1)
(in
millions)
|
Developed
|
|
241.4
|
|
105.7
|
|
640.2
|
|
453.8
|
|
$
6,572.4
|
Undeveloped
|
|
127.0
|
|
32.5
|
|
137.8
|
|
182.4
|
|
1,956.1
|
Total
Proved
|
|
368.4
|
|
138.2
|
|
777.9
|
|
636.2
|
|
$
8,528.5
|
|
|
|
|
|
|
|
|
(1)
|
PV-10 is a non-GAAP
financial measure and generally differs from Standardized Measure,
the most directly comparable GAAP financial measure, because it
does not include the effect of income taxes on discounted future
net cash flows. We believe PV-10 is a useful measure for investors
when evaluating the relative monetary significance of our oil and
gas properties and as a basis for comparison of the relative size
and value of our proved reserves to our peers without regard to
income taxes, which can vary between individual companies for
various and unique factors. The PV-10 does not purport to present
the fair value of our proved oil, NGL and natural gas
reserves.
|
2024 Outlook:
Chord constructed its 2024 program to focus on capital
efficiency and maximizing cash flow generation with a low
reinvestment rate. The 2024 reinvestment rate is expected to be
approximately 50%. Chord expects to generate approximately
$1.9B of Adjusted EBITDA and $875MM
of Adjusted Free Cash Flow ($79/Bbl
WTI and $2.50/MMBtu Henry Hub) in
2024.
Highlights of the 2024 plan include:
- E&P and other CapEx is expected to total approximately
$905MM – $945MM. Approximately 80% of E&P and other CapEx is
expected to be invested in drilling and completions;
- Chord plans to TIL 103 – 113 gross operated wells
(approximately two-thirds 3-mile laterals) in 2024 with an average
working interest of approximately 75%. Chord plans to TIL 26 – 30
gross operated wells in 1Q24; and
- 1Q24 volumes were impacted by downtime and deferred activity in
January resulting from winter storms in North Dakota. Inclusive of downtime impacts
from the January winter storms, 1Q24 oil volumes are expected to be
95 MBopd – 98 MBopd. FY24 oil volumes are expected to be 97 - 101
MBopd, with volumes highest in the second-half of 2024. Midpoint
FY24 oil volumes of 99 MBopd are unchanged from the soft guidance
announced during our 3Q23 earnings call, despite January winter
storms.
The following table presents select operational and financial
guidance for 1Q24 and FY24:
Metric
|
|
1Q24
Guidance
|
|
FY24
Guidance
|
Oil volumes
(MBopd)
|
|
95.0 – 98.0
|
|
97.0 – 101.0
|
NGL volumes
(MBblpd)
|
|
33.0 – 34.0
|
|
34.0 – 35.0
|
Natural gas volumes
(MMcfpd)
|
|
217.0 –
223.0
|
|
217.5 –
223.5
|
Total volumes
(MBoepd)
|
|
164.2 –
169.2
|
|
167.3 –
173.3
|
Oil premium (discount)
to WTI ($/Bbl)
|
|
$(2.30) –
$(1.30)
|
|
$(1.75) –
$0.00
|
NGL realization (% of
WTI)
|
|
15% – 25%
|
|
15% – 25%
|
Residue gas realization
(% of Henry Hub)
|
|
55% – 65%
|
|
45% – 55%
|
LOE ($/Boe)
|
|
$10.70 –
$11.50
|
|
$10.60 –
$11.40
|
Cash GPT
($/Boe)(1)
|
|
$2.80 –
$3.40
|
|
$2.30 –
$2.90
|
Cash G&A
($MM)(1)
|
|
$16.5 –
$19.5
|
|
$63.0 –
$73.0
|
Production Taxes (% of
oil, NGL and gas sales)
|
|
8.4% – 8.8%
|
|
8.4% – 8.8%
|
E&P & Other
CapEx ($MM)
|
|
$230 – $260
|
|
$905
– $945
|
Cash Interest
($MM)(1)
|
|
$7.0 – $8.0
|
|
$28.0 –
$32.0
|
Cash Tax (% of Adjusted
EBITDA)(2)
|
|
0% – 5%
|
|
3% – 9%
|
|
|
|
|
|
|
|
|
(1)
|
Non-GAAP financial
measure. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measures
under GAAP.
|
(2)
|
Based on $70/Bbl –
$90/Bbl WTI.
|
Select Operational and Financial Data:
The following table presents select operational and financial
data for the periods presented:
|
4Q23
|
|
3Q23
|
|
FY23
|
Production
data:
|
|
|
|
|
|
Crude oil
(MBopd)
|
106.2
|
|
101.4
|
|
99.8
|
NGLs
(MBblpd)
|
38.1
|
|
36.0
|
|
35.7
|
Natural gas
(MMcfpd)
|
236.5
|
|
231.7
|
|
227.3
|
Total production
(MBoepd)
|
183.8
|
|
176.0
|
|
173.4
|
Percent crude
oil
|
57.8 %
|
|
57.6 %
|
|
57.6 %
|
Average sales
prices:
|
|
|
|
|
|
Crude oil, without
realized derivatives ($/Bbl)
|
$
77.88
|
|
$
83.22
|
|
$
77.85
|
Differential to NYMEX
WTI ($/Bbl)
|
(0.52)
|
|
0.69
|
|
0.07
|
Crude oil, with
realized derivatives ($/Bbl)
|
72.72
|
|
76.45
|
|
70.92
|
Crude oil realized
derivatives ($MM)
|
(50.5)
|
|
(63.1)
|
|
(252.7)
|
NGL, without realized
derivatives ($/Bbl)
|
13.09
|
|
12.38
|
|
13.62
|
NGL, with realized
derivatives ($/Bbl)
|
13.09
|
|
12.38
|
|
13.84
|
NGL realized
derivatives ($MM)
|
—
|
|
—
|
|
2.9
|
Natural gas, without
realized derivatives ($/Mcf)
|
1.06
|
|
1.11
|
|
1.43
|
Natural gas, with
realized derivatives ($/Mcf)
|
1.06
|
|
1.11
|
|
1.35
|
Natural gas realized
derivatives ($MM)
|
—
|
|
—
|
|
(6.8)
|
Selected financial
data ($MM):
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
Crude oil
revenues
|
$
761.2
|
|
$
776.0
|
|
$
2,836.0
|
NGL
revenues
|
45.9
|
|
41.0
|
|
177.7
|
Natural gas
revenues
|
23.0
|
|
23.6
|
|
118.7
|
Total oil, NGL and
natural gas revenues
|
$
830.1
|
|
$
840.6
|
|
$
3,132.4
|
Cash
flows:
|
|
|
|
|
|
Net cash provided by
operating activities:
|
$
543.3
|
|
$
399.5
|
|
$
1,819.9
|
Non-GAAP financial
measures(1):
|
|
|
|
|
|
Adjusted
EBITDA
|
$
480.9
|
|
$
469.1
|
|
$
1,728.0
|
Adjusted Free Cash
Flow(2)
|
247.4
|
|
207.4
|
|
758.7
|
Adjusted net
income
|
228.0
|
|
220.2
|
|
801.1
|
Select operating
expenses:
|
|
|
|
|
|
Lease operating
expenses ("LOE")
|
$
169.9
|
|
$
177.1
|
|
$
658.9
|
Gathering, processing
and transportation expenses ("GPT")
|
47.5
|
|
52.3
|
|
180.2
|
Production
taxes
|
68.5
|
|
72.5
|
|
260.0
|
Depreciation,
depletion and amortization
|
167.4
|
|
160.3
|
|
598.6
|
Total select operating
expenses
|
$
453.3
|
|
$
462.2
|
|
$
1,697.7
|
Earnings per
share:
|
|
|
|
|
|
Basic earnings per
share
|
$
7.27
|
|
$
5.01
|
|
$
24.59
|
Diluted earnings per
share
|
6.93
|
|
4.77
|
|
23.51
|
Adjusted diluted
earnings per share (Non-GAAP)(1)
|
5.25
|
|
5.04
|
|
18.46
|
|
|
|
|
|
|
|
|
(1)
|
Non-GAAP financial
measure. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measures
under GAAP.
|
(2)
|
4Q23 and FY23 Adjusted
Free Cash Flow were reduced for by $3.5MM and $14.5MM,
respectively, for reimbursed capital.
|
Capital Expenditures:
The following table presents the Company's total capital
expenditures ("CapEx") by category for the period presented:
|
1Q23
|
|
2Q23
|
|
3Q23
|
|
4Q23(1)
|
|
FY23(1)
|
CapEx
($MM):
|
|
|
|
|
|
|
|
|
|
E&P
|
$
201.8
|
|
$
256.6
|
|
$
254.0
|
|
$
208.4
|
|
$
920.8
|
Other
|
0.5
|
|
0.4
|
|
0.1
|
|
0.5
|
|
1.5
|
Total E&P and other
CapEx(1)
|
202.3
|
|
257.0
|
|
254.1
|
|
208.9
|
|
922.3
|
Capitalized
interest
|
1.4
|
|
1.3
|
|
0.9
|
|
0.5
|
|
4.1
|
Acquisitions
|
—
|
|
361.6
|
|
—
|
|
—
|
|
361.6
|
Total
CapEx
|
$
203.7
|
|
$
619.9
|
|
$
255.0
|
|
$
209.4
|
|
$
1,288.0
|
|
|
|
|
|
|
|
|
(1)
|
4Q23 and FY23 includes
$3.5MM and $14.5MM of reimbursed capital, respectively.
|
Return of Capital:
Chord declared a base-plus-variable cash dividend of
$3.25 per share of common stock,
including a base dividend of $1.25
per share of common stock and a variable dividend of $2.00 per share of common stock. The dividends
will be payable on March 19, 2024 to shareholders of record as
of March 5, 2024. Details regarding the calculation of the
variable dividend can be found in the Company's most recent
investor presentation located on its website at
https://ir.chordenergy.com/presentations.
In addition, during 4Q23 the Company repurchased 510,471 shares
of common stock at a weighted average price of $162.20 per share totaling $82.8MM. These share repurchases included
$53.0MM attributable to 4Q23 return
of capital and $29.8MM attributable
to cash proceeds from warrants exercised.
Hedging Update:
The following table presents the Company's hedge portfolio as of
February 20, 2024:
|
|
1Q24
|
|
2Q24
|
|
3Q24
|
|
4Q24
|
|
FY24
|
|
FY25
|
|
FY26
|
NYMEX
WTI
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume
(Bopd)
|
|
1,000
|
|
1,000
|
|
1,000
|
|
1,000
|
|
1,000
|
|
—
|
|
—
|
Strike
($/Bbl)
|
|
$ 69.27
|
|
$ 69.27
|
|
$ 69.27
|
|
$ 69.27
|
|
$ 69.27
|
|
$
—
|
|
$
—
|
Two-way
collars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume
(Bopd)
|
|
16,000
|
|
19,000
|
|
13,000
|
|
12,000
|
|
14,986
|
|
3,236
|
|
—
|
Floor
($/Bbl)
|
|
$ 65.31
|
|
$ 66.05
|
|
$ 63.46
|
|
$ 62.92
|
|
$ 64.66
|
|
$ 60.00
|
|
$
—
|
Ceiling
($/Bbl)
|
|
$ 85.93
|
|
$ 85.25
|
|
$ 81.78
|
|
$ 79.90
|
|
$ 83.60
|
|
$ 79.05
|
|
$
—
|
Three-way
collars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume
(Bopd)
|
|
—
|
|
—
|
|
4,000
|
|
4,000
|
|
2,011
|
|
6,496
|
|
740
|
Sub-floor
($/Bbl)
|
|
$
—
|
|
$
—
|
|
$ 55.00
|
|
$ 55.00
|
|
$ 55.00
|
|
$ 52.69
|
|
$ 50.00
|
Floor
($/Bbl)
|
|
$
—
|
|
$
—
|
|
$ 71.25
|
|
$ 71.25
|
|
$ 71.25
|
|
$ 67.69
|
|
$ 65.00
|
Ceiling
($/Bbl)
|
|
$
—
|
|
$
—
|
|
$ 92.14
|
|
$ 92.14
|
|
$ 92.14
|
|
$ 82.14
|
|
$ 83.70
|
NYMEX Henry
Hub
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume
(MMBtupd)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,785
|
|
—
|
Strike
($/MMBtu)
|
|
$
—
|
|
$
—
|
|
$
—
|
|
$
—
|
|
$
—
|
|
$ 3.93
|
|
$
—
|
Balance Sheet and Liquidity:
The following table presents key balance sheet data and
liquidity metrics as of December 31,
2023 (in millions):
|
December 31,
2023
|
Revolving credit
facility(1)
|
$
1,000.0
|
|
|
Revolver
borrowings
|
$
—
|
Senior notes
|
400.0
|
Total debt
|
$
400.0
|
|
|
Cash and cash
equivalents
|
$
318.0
|
Letters of
credit
|
8.9
|
Liquidity
|
$
1,309.1
|
|
|
|
|
|
|
|
|
(1)
|
$2.5B borrowing base
and $1.0B of elected commitments.
|
ESG Highlights:
- Strong gas capture in FY23;
- Chord has endorsed the World Bank Zero Routine Flaring by 2030
initiative; and
- Chord released its 2022 Sustainability Report in September 2023, which highlights Chord's
commitment to environmental stewardship, social responsibility and
corporate governance. Chord remains committed to delivering
affordable and reliable energy in a sustainable and responsible
manner. The report can be accessed at
www.chordenergy.com/sustainability/
Contact:
Chord Energy Corporation
Danny Brown, President and Chief
Executive Officer
Michael Lou, Executive Vice
President and Chief Financial Officer
Bob Bakanauskas, Managing Director,
Investor Relations
(281) 404-9600
ir@chordenergy.com
Conference Call Information
Chord's fourth quarter 2023 earnings conference call originally
scheduled for February 22, 2024 has
been cancelled and replaced with a conference call today,
February 21, 2024 at 5:00 p.m. Central. Conference call information
for the February 21, 2024 event is
provided below.
Investors, analysts and other interested parties are invited to
listen to the webcast:
Date:
|
|
Wednesday, February 21,
2024
|
Time:
|
|
5:00 p.m.
Central
|
Live
Webcast:
|
|
https://app.webinar.net/wELeOnm8d1Y
|
To join the conference call by phone without operator assistance
(including sell-side analysts wishing to ask a question), you may
register and enter your phone number at
https://emportal.ink/42KxiYW to receive an instant automated call
back and be immediately placed into the call.
You may also use the following dial-in information to join the
conference call by phone with operator assistance:
Dial-in:
|
|
888-664-6383
|
Intl.
Dial-in:
|
|
1-617-892-4906
|
Conference
ID:
|
|
51301393
|
A recording of the conference call will be available until
Thursday, February 28, 2024 by
dialing:
Replay
dial-in:
|
1-888-390-0541
|
Intl.
Dial-in:
|
617-849-9026
|
Replay
access:
|
301393 #
|
The call will also be available for replay for approximately 30
days at https://www.chordenergy.com and
https://www.enerplus.com/
Forward-Looking Statements
Certain statements in this press release, other than statements
of historical facts, that address activities, events or
developments that Chord expects, believes or anticipates will or
may occur in the future, including any statements regarding the
benefits and synergies of the Whiting merger, future opportunities
for Chord, future financial performance and condition, guidance and
statements regarding Chord's expectations, beliefs, plans,
financial condition, objectives, assumptions or future events or
performance are forward-looking statements based on assumptions
currently believed to be valid. Forward-looking statements are all
statements other than statements of historical facts. The words
"anticipate," "believe," "ensure," "expect," "if," "intend,"
"estimate," "probable," "project," "forecasts," "predict,"
"outlook," "aim," "will," "could," "should," "would," "potential,"
"may," "might," "anticipate," "likely," "plan," "positioned,"
"strategy" and similar expressions or other words of similar
meaning, and the negatives thereof, are intended to identify
forward-looking statements. Specific forward-looking statements
include statements regarding Chord's plans and expectations with
respect to the return of capital plan, production levels and
reinvestment rates, anticipated financial and operating results and
other guidance and the effects, benefits and synergies of the
Whiting merger. The forward-looking statements are intended to be
subject to the safe harbor provided by Section 27A of the
Securities Act of 1933, Section 21E of the Securities Exchange Act
of 1934 and the Private Securities Litigation Reform Act of
1995.
These statements are based on certain assumptions made by Chord
based on management's experience and perception of historical
trends, current conditions, anticipated future developments and
other factors believed to be appropriate. Such statements are
subject to a number of assumptions, risks and uncertainties, many
of which are beyond the control of Chord, which may cause actual
results to differ materially from those implied or expressed by the
forward-looking statements. These include, but are not limited to,
the ultimate results of integrating the operations of Chord, the
effects of the business combination on Chord, including Chord's
future financial condition, results of operations, strategy and
plans, the ability of Chord to realize the anticipated benefits or
synergies of the merger in the timeframe expected or at all,
changes in crude oil, NGL and natural gas prices, war between
Russia and Ukraine and the potential for escalation of
hostilities between Israel and
Hamas and surrounding countries in the Middle East and their effect on commodity
prices, inflation rates and the impact of associated monetary
policy responses, including increased interest rates, developments
in the global economy, the impact of pandemics such as COVID-19,
weather and environmental conditions, the timing of planned capital
expenditures, availability of acquisitions, uncertainties in
estimating proved reserves and forecasting production results,
operational factors affecting the commencement or maintenance of
producing wells, the condition of the capital markets generally, as
well as Chord's ability to access them, the proximity to and
capacity of transportation facilities, the availability of
midstream service providers, uncertainties regarding environmental
regulations or litigation and other legal or regulatory
developments affecting Chord's business and other important factors
that could cause actual results to differ materially from those
projected as described in Chord's reports filed with the U.S.
Securities and Exchange Commission (the "SEC").
Any forward-looking statement speaks only as of the date on
which such statement is made and Chord undertakes no obligation to
correct or update any forward-looking statement, whether as a
result of new information, future events or otherwise, except as
required by applicable law. As forward-looking statements involve
significant risks and uncertainties, caution should be exercised
against placing undue reliance on such statements. Additional
information concerning other risk factors is also contained in
Chord's most recently filed Annual Report on Form 10-K for the year
ended December 31, 2022, subsequent
Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and
other SEC filings.
About Chord Energy
Chord Energy Corporation is an independent exploration and
production company with quality and sustainable long-lived assets
in the Williston Basin. The
Company is uniquely positioned with a best-in-class balance sheet
and is focused on rigorous capital discipline and generating free
cash flow by operating efficiently, safely and responsibly to
develop its unconventional onshore oil-rich resources in the
continental United States. For
more information, please visit the Company's website at
www.chordenergy.com.
Comparability of Financial Statements
The results reported for the year ended December 31, 2023 reflect the consolidated
results of Chord, while the results reported for the year ended
December 31, 2022 reflect the
consolidated results of legacy Oasis for the period from
January 1 to June 30, 2022 and the
consolidated results of Chord from July 1 to
December 31, 2022, unless otherwise noted.
Chord Energy
Corporation
Consolidated Balance
Sheets (Unaudited)
(In thousands,
except share data)
|
|
|
December 31,
2023
|
|
December 31,
2022
|
|
|
|
|
ASSETS
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
317,998
|
|
$
593,151
|
Accounts receivable,
net
|
943,114
|
|
781,738
|
Inventory
|
72,565
|
|
54,411
|
Prepaid
expenses
|
42,450
|
|
17,624
|
Derivative
instruments
|
37,369
|
|
23,735
|
Other current
assets
|
11,055
|
|
11,853
|
Total current
assets
|
1,424,551
|
|
1,482,512
|
Property, plant and
equipment
|
|
|
|
Oil and gas properties
(successful efforts method)
|
6,320,243
|
|
5,120,121
|
Other property and
equipment
|
49,051
|
|
72,973
|
Less: accumulated
depreciation, depletion and amortization
|
(1,054,616)
|
|
(481,751)
|
Total property, plant
and equipment, net
|
5,314,678
|
|
4,711,343
|
Derivative
instruments
|
22,526
|
|
37,965
|
Investment in
unconsolidated affiliate
|
100,172
|
|
130,575
|
Long-term
inventory
|
22,936
|
|
22,009
|
Operating right-of-use
assets
|
21,343
|
|
23,875
|
Deferred tax
assets
|
—
|
|
200,226
|
Other assets
|
19,944
|
|
22,576
|
Total
assets
|
$
6,926,150
|
|
$
6,631,081
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$
34,453
|
|
$
29,056
|
Revenues and
production taxes payable
|
604,704
|
|
607,964
|
Accrued
liabilities
|
493,381
|
|
362,454
|
Accrued interest
payable
|
2,157
|
|
3,172
|
Derivative
instruments
|
14,209
|
|
341,541
|
Advances from joint
interest partners
|
2,381
|
|
3,736
|
Current operating
lease liabilities
|
13,258
|
|
9,941
|
Other current
liabilities
|
916
|
|
3,469
|
Total current
liabilities
|
1,165,459
|
|
1,361,333
|
Long-term
debt
|
395,902
|
|
394,209
|
Deferred tax
liabilities
|
95,322
|
|
—
|
Asset retirement
obligations
|
155,040
|
|
146,029
|
Derivative
instruments
|
717
|
|
2,829
|
Operating lease
liabilities
|
18,667
|
|
13,266
|
Other
liabilities
|
18,419
|
|
33,617
|
Total
liabilities
|
1,849,526
|
|
1,951,283
|
Commitments and
contingencies
|
|
|
|
Stockholders'
equity
|
|
|
|
Common stock, $0.01
par value: 120,000,000 shares authorized, 45,032,537
shares issued and
41,249,658 shares outstanding at
December 31, 2023; and
120,000,000 shares
authorized, 43,726,181 shares issued and 41,477,093
shares
outstanding at
December 31, 2022
|
456
|
|
438
|
Treasury stock, at
cost: 3,782,879 shares at December 31, 2023 and
2,249,088
shares at December 31,
2022
|
(493,289)
|
|
(251,950)
|
Additional paid-in
capital
|
3,608,819
|
|
3,485,819
|
Retained
earnings
|
1,960,638
|
|
1,445,491
|
Total stockholders'
equity
|
5,076,624
|
|
4,679,798
|
Total liabilities and
stockholders' equity
|
$
6,926,150
|
|
$
6,631,081
|
Chord Energy
Corporation
Consolidated
Statements of Operations (Unaudited)
(In thousands,
except per share data)
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
Oil, NGL and gas
revenues
|
$
830,160
|
|
$
888,081
|
|
$ 3,132,411
|
|
$ 2,976,296
|
Purchased oil and gas
sales
|
134,525
|
|
127,522
|
|
764,230
|
|
670,174
|
Other services
revenues
|
—
|
|
—
|
|
—
|
|
324
|
Total
revenues
|
964,685
|
|
1,015,603
|
|
3,896,641
|
|
3,646,794
|
Operating
expenses
|
|
|
|
|
|
|
|
Lease operating
expenses
|
169,861
|
|
155,631
|
|
658,938
|
|
443,560
|
Gathering, processing
and transportation expenses
|
47,513
|
|
41,885
|
|
180,219
|
|
141,644
|
Purchased oil and gas
expenses
|
133,892
|
|
125,625
|
|
761,325
|
|
671,935
|
Production
taxes
|
68,512
|
|
70,708
|
|
260,002
|
|
229,571
|
Depreciation, depletion
and amortization
|
167,432
|
|
141,803
|
|
598,562
|
|
369,659
|
General and
administrative expenses
|
25,545
|
|
58,084
|
|
126,319
|
|
209,299
|
Exploration and
impairment
|
2,073
|
|
506
|
|
35,330
|
|
2,204
|
Total operating
expenses
|
614,828
|
|
594,242
|
|
2,620,695
|
|
2,067,872
|
Gain (loss) on sale of
assets, net
|
(6,502)
|
|
2,272
|
|
(2,764)
|
|
4,867
|
Operating
income
|
343,355
|
|
423,633
|
|
1,273,182
|
|
1,583,789
|
Other income
(expense)
|
|
|
|
|
|
|
|
Net gain (loss) on
derivative instruments
|
51,935
|
|
(79,361)
|
|
63,182
|
|
(208,128)
|
Net gain (loss) from
investment in unconsolidated affiliate
|
(91)
|
|
(4,612)
|
|
21,330
|
|
34,366
|
Interest expense, net
of capitalized interest
|
(6,344)
|
|
(6,539)
|
|
(28,630)
|
|
(29,349)
|
Other income,
net
|
827
|
|
915
|
|
9,964
|
|
2,901
|
Total other income
(expense), net
|
46,327
|
|
(89,597)
|
|
65,846
|
|
(200,210)
|
Income from continuing
operations before income taxes
|
389,682
|
|
334,036
|
|
1,339,028
|
|
1,383,579
|
Income tax (expense)
benefit
|
(88,049)
|
|
43,532
|
|
(315,249)
|
|
46,884
|
Net income from
continuing operations
|
301,633
|
|
377,568
|
|
1,023,779
|
|
1,430,463
|
Income from
discontinued operations attributable to Chord, net of income
tax
|
—
|
|
—
|
|
—
|
|
425,696
|
Net income
attributable to Chord
|
$
301,633
|
|
$
377,568
|
|
$ 1,023,779
|
|
$ 1,856,159
|
Earnings
attributable to Chord per share:
|
|
|
|
|
|
|
|
Basic from continuing
operations
|
$
7.27
|
|
$
9.08
|
|
$
24.59
|
|
$
46.90
|
Basic from discontinued
operations
|
—
|
|
—
|
|
—
|
|
13.96
|
Basic total
|
$
7.27
|
|
$
9.08
|
|
$
24.59
|
|
$
60.86
|
Diluted from continuing
operations
|
$
6.93
|
|
$
8.64
|
|
$
23.51
|
|
$
44.35
|
Diluted from
discontinued operations
|
—
|
|
—
|
|
—
|
|
13.20
|
Diluted
total
|
$
6.93
|
|
$
8.64
|
|
$
23.51
|
|
$
57.55
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
41,324
|
|
41,553
|
|
41,490
|
|
30,497
|
Diluted
|
43,378
|
|
43,667
|
|
43,398
|
|
32,251
|
Chord Energy
Corporation
Consolidated
Statements of Cash Flows (Unaudited)
(In thousands)
|
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
|
|
|
Cash flows from
operating activities:
|
|
|
|
Net income including
non-controlling interests
|
$
1,023,779
|
|
$
1,858,470
|
Adjustments to
reconcile net income including non-controlling interests to net
cash
provided by operating
activities:
|
|
|
|
Depreciation,
depletion and amortization
|
598,562
|
|
369,659
|
(Gain) loss on sale of
assets
|
2,764
|
|
(523,767)
|
Impairment
|
28,963
|
|
(344)
|
Deferred income
taxes
|
295,548
|
|
28,341
|
Net gain from
investment in unconsolidated affiliate
|
(21,330)
|
|
(34,366)
|
Net (gain) loss on
derivative instruments
|
(63,182)
|
|
208,128
|
Equity-based
compensation expenses
|
46,108
|
|
61,269
|
Deferred financing
costs amortization and other
|
505
|
|
3,194
|
Working capital and
other changes:
|
|
|
|
Change in accounts
receivable, net
|
(147,870)
|
|
84,041
|
Change in
inventory
|
(12,659)
|
|
8,756
|
Change in prepaid
expenses
|
(1,199)
|
|
3,423
|
Change in accounts
payable, interest payable and accrued liabilities
|
78,267
|
|
(131,687)
|
Change in other assets
and liabilities, net
|
(8,405)
|
|
(11,091)
|
Net cash provided by
operating activities
|
1,819,851
|
|
1,924,026
|
Cash flows from
investing activities:
|
|
|
|
Capital
expenditures
|
(905,673)
|
|
(531,327)
|
Acquisitions, net of
cash acquired
|
(361,609)
|
|
(148,144)
|
Proceeds from
divestitures, net of cash divested
|
54,445
|
|
169,198
|
Costs related to
divestitures
|
—
|
|
(11,368)
|
Derivative
settlements
|
(268,887)
|
|
(633,025)
|
Proceeds from sale of
investment in unconsolidated affiliate
|
40,612
|
|
428,231
|
Distributions from
investment in unconsolidated affiliate
|
10,806
|
|
43,873
|
Net cash used in
investing activities
|
(1,430,306)
|
|
(682,562)
|
Cash flows from
financing activities:
|
|
|
|
Proceeds from
revolving credit facilities
|
260,000
|
|
1,035,000
|
Principal payments on
revolving credit facilities
|
(260,000)
|
|
(1,020,000)
|
Cash paid to settle
Whiting debt
|
—
|
|
(2,154)
|
Deferred financing
costs
|
—
|
|
(5,997)
|
Purchases of treasury
stock
|
(239,339)
|
|
(151,950)
|
Tax withholding on
vesting of equity-based awards
|
(14,604)
|
|
(41,752)
|
Dividends
paid
|
(500,304)
|
|
(654,728)
|
Payments on finance
lease liabilities
|
(1,702)
|
|
(1,299)
|
Proceeds from warrants
exercised
|
91,251
|
|
19,784
|
Net cash used in
financing activities
|
(664,698)
|
|
(823,096)
|
Increase (decrease) in
cash and cash equivalents
|
(275,153)
|
|
418,368
|
Cash and cash
equivalents:
|
|
|
|
Beginning of
period
|
593,151
|
|
174,783
|
End of
period
|
$
317,998
|
|
$
593,151
|
Supplemental cash
flow information:
|
|
|
|
Cash paid for interest,
net of capitalized interest
|
$
26,371
|
|
$
24,266
|
Cash paid for income
taxes
|
17,195
|
|
10,000
|
Supplemental
non-cash transactions:
|
|
|
|
Change in accrued
capital expenditures
|
$
45,513
|
|
$
(21,668)
|
Change in asset
retirement obligations
|
1,238
|
|
852
|
Non-cash consideration
exchanged in Merger
|
—
|
|
2,585,211
|
Investment in
unconsolidated affiliate
|
—
|
|
568,312
|
Dividends
payable
|
37,553
|
|
30,630
|
Non-GAAP Financial Measures
The following are non-GAAP financial measures not prepared in
accordance with GAAP that are used by management and external users
of the Company's financial statements, such as industry analysts,
investors, lenders and rating agencies. The Company believes that
the foregoing are useful supplemental measures that provide an
indication of the results generated by the Company's principal
business activities. However, these measures are not recognized by
GAAP and do not have a standardized meaning prescribed by GAAP.
Therefore, these measures may not be comparable to similar measures
provided by other issuers. From time to time, the Company provides
forward-looking forecasts of these measures; however, the Company
is unable to provide a quantitative reconciliation of the
forward-looking non-GAAP measures to the most directly comparable
forward-looking GAAP measures because management cannot reliably
quantify certain of the necessary components of such
forward-looking GAAP measures. The reconciling items in future
periods could be significant. To see how the Company reconciles its
historical presentations of these non-GAAP financial measures to
the most directly comparable GAAP measures, please visit the
Investors—Documents & Disclosures—Non-GAAP Reconciliation page
on the Company's website at
https://ir.chordenergy.com/non-gaap.
Cash GPT
The Company defines Cash GPT as total GPT expenses less non-cash
valuation charges on pipeline imbalances and non-cash
mark-to-market adjustments on transportation contracts accounted
for as derivative instruments. Cash GPT is not a measure of GPT
expenses as determined by GAAP. Management believes that the
presentation of Cash GPT provides useful additional information to
investors and analysts to assess the cash costs incurred to market
and transport the Company's commodities from the wellhead to
delivery points for sale without regard to the change in value of
its pipeline imbalances, which vary monthly based on commodity
prices, and without regard to the non-cash mark-to-market
adjustments on transportation contracts classified as derivative
instruments.
The following table presents a reconciliation of the GAAP
financial measure of GPT expenses to the non-GAAP financial measure
of Cash GPT for the periods presented:
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
(In
thousands)
|
GPT
|
$
47,513
|
|
$
41,885
|
|
$
180,219
|
|
$
141,644
|
Pipeline
imbalances
|
135
|
|
(1,133)
|
|
(7,768)
|
|
(4,570)
|
Gain on derivative
transportation contracts
|
3,723
|
|
393
|
|
20,570
|
|
7,331
|
Cash
GPT
|
$
51,371
|
|
$
41,145
|
|
$
193,021
|
|
$
144,405
|
Cash G&A
The Company defines Cash G&A as total G&A expenses less
G&A expenses directly attributable to the merger of equals with
Whiting, non-cash equity-based compensation expenses, G&A
expenses attributable to shared service allocations and other
non-cash charges. Cash G&A is not a measure of G&A expenses
as determined by GAAP. Management believes that the presentation of
Cash G&A provides useful additional information to investors
and analysts to assess the Company's operating costs in comparison
to peers without regard to the aforementioned charges, which can
vary substantially from company to company.
The following table presents a reconciliation of the GAAP
financial measure of G&A expenses to the non-GAAP financial
measure of Cash G&A for the periods presented:
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
(In
thousands)
|
General and
administrative expenses
|
$
25,545
|
|
$
58,084
|
|
$
126,319
|
|
$
209,299
|
Merger
costs(1)
|
—
|
|
(13,360)
|
|
(9,701)
|
|
(97,739)
|
Equity-based
compensation expenses
|
(8,849)
|
|
(20,918)
|
|
(46,108)
|
|
(43,378)
|
G&A expenses
attributable to shared services
|
—
|
|
—
|
|
—
|
|
(1,624)
|
Other non-cash
adjustments
|
(3,640)
|
|
(1,446)
|
|
(7,804)
|
|
(3,330)
|
Cash
G&A
|
$
13,056
|
|
$
22,360
|
|
$
62,706
|
|
$
63,228
|
|
|
|
|
|
|
|
|
(1)
|
Includes costs directly
attributable to the merger of equals with Whiting for the year
ended December 31, 2023 and the year ended December 31,
2022.
|
Cash Interest
The Company defines Cash Interest as interest expense plus
capitalized interest less amortization and write-offs of deferred
financing costs. Cash Interest is not a measure of interest expense
as determined by GAAP. Management believes that the presentation of
Cash Interest provides useful additional information to investors
and analysts for assessing the interest charges incurred on the
Company's debt to finance its operating activities and the
Company's ability to maintain compliance with its debt
covenants.
The following table presents a reconciliation of the GAAP
financial measure of interest expense to the non-GAAP financial
measure of Cash Interest for the periods presented:
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
(In
thousands)
|
Interest
expense
|
$
6,344
|
|
$
6,539
|
|
$
28,630
|
|
$
29,349
|
Capitalized
interest
|
531
|
|
1,844
|
|
4,133
|
|
4,647
|
Amortization of
deferred financing costs
|
610
|
|
(1,191)
|
|
(3,023)
|
|
(4,008)
|
Cash
Interest
|
$
7,485
|
|
$
7,192
|
|
$
29,740
|
|
$
29,988
|
Adjusted EBITDA and Adjusted Free Cash
Flow
The Company defines Adjusted EBITDA as earnings before interest
expense, income taxes, depreciation, depletion and amortization
("DD&A"), merger costs, exploration expenses and impairment
expenses and other similar non-cash or non-recurring charges. The
Company defines Adjusted EBITDA from continuing operations as
Adjusted EBITDA less Adjusted EBITDA from discontinued operations.
The Company defines Adjusted Free Cash Flow as Adjusted EBITDA from
continuing operations less Cash Interest and E&P and other
capital expenditures (excluding capitalized interest and
acquisition capital).
Adjusted EBITDA and Adjusted Free Cash Flow are not measures of
net income or cash flows from operating activities as determined by
GAAP. Management believes that the presentation of Adjusted EBITDA
and Adjusted Free Cash Flow provides useful additional information
to investors and analysts for assessing the Company's results of
operations, financial performance, ability to generate cash from
its business operations without regard to its financing methods or
capital structure and the Company's ability to maintain compliance
with its debt covenants.
The following table presents reconciliations of the GAAP
financial measures of net income including non-controlling
interests and net cash provided by operating activities to the
non-GAAP financial measures of Adjusted EBITDA and Adjusted Free
Cash Flow for the periods presented:
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
(In
thousands)
|
Net income including
non-controlling interests
|
$
301,633
|
|
$
377,568
|
|
$
1,023,779
|
|
$
1,858,470
|
Interest expense, net
of capitalized interest
|
6,344
|
|
6,539
|
|
28,630
|
|
33,034
|
Income tax expense
(benefit)
|
88,049
|
|
(43,532)
|
|
315,249
|
|
54,196
|
Depreciation,
depletion and amortization
|
167,432
|
|
141,803
|
|
598,562
|
|
369,659
|
Merger
costs(1)
|
—
|
|
13,360
|
|
9,701
|
|
97,739
|
Exploration and
impairment expenses
|
2,073
|
|
506
|
|
35,330
|
|
2,204
|
(Gain) loss on sale of
assets
|
6,502
|
|
(2,272)
|
|
2,764
|
|
(523,767)
|
Net (gain) loss on
derivative instruments
|
(51,935)
|
|
79,361
|
|
(63,182)
|
|
208,128
|
Realized loss on
derivative commodity price derivatives
|
(50,463)
|
|
(129,772)
|
|
(256,692)
|
|
(561,105)
|
Net (gain) loss from
investment in unconsolidated affiliate
|
91
|
|
4,612
|
|
(21,330)
|
|
(34,366)
|
Distributions from
investment in unconsolidated affiliate
|
2,307
|
|
3,266
|
|
10,806
|
|
43,873
|
Equity-based
compensation expenses
|
8,849
|
|
20,918
|
|
46,108
|
|
43,426
|
Other non-cash
adjustments
|
59
|
|
3,273
|
|
(1,753)
|
|
703
|
Adjusted
EBITDA
|
480,941
|
|
475,630
|
|
1,727,972
|
|
1,592,194
|
Adjusted EBITDA from
discontinued operations
|
—
|
|
—
|
|
—
|
|
(12,296)
|
Adjusted EBITDA from
continuing operations
|
480,941
|
|
475,630
|
|
1,727,972
|
|
1,579,898
|
Cash
Interest
|
(7,485)
|
|
(7,192)
|
|
(29,739)
|
|
(29,988)
|
E&P and other
capital expenditures
|
(208,846)
|
|
(164,074)
|
|
(922,338)
|
|
(503,071)
|
Cash taxes
paid
|
(17,195)
|
|
—
|
|
(17,195)
|
|
—
|
Adjusted Free Cash
Flow
|
$
247,415
|
|
$
304,364
|
|
$
758,700
|
|
$
1,046,839
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
$
543,334
|
|
$
478,391
|
|
$
1,819,851
|
|
$
1,924,026
|
Changes in working
capital
|
7,541
|
|
105,805
|
|
91,866
|
|
46,560
|
Interest expense, net
of capitalized interest
|
6,344
|
|
6,539
|
|
28,630
|
|
33,034
|
Current income tax
(benefit) expense
|
(30,820)
|
|
(5,205)
|
|
19,701
|
|
25,855
|
Merger
costs(1)
|
—
|
|
13,360
|
|
9,701
|
|
79,894
|
Exploration
expenses
|
2,073
|
|
1,923
|
|
6,367
|
|
2,548
|
Realized loss on
commodity price derivatives
|
(50,463)
|
|
(129,772)
|
|
(256,692)
|
|
(561,105)
|
Distributions from
investment in unconsolidated affiliate
|
2,307
|
|
3,266
|
|
10,806
|
|
43,873
|
Deferred financing
costs amortization and other
|
566
|
|
(1,950)
|
|
(505)
|
|
(3,194)
|
Other non-cash
adjustments
|
59
|
|
3,273
|
|
(1,753)
|
|
703
|
Adjusted
EBITDA
|
480,941
|
|
475,630
|
|
1,727,972
|
|
1,592,194
|
Adjusted EBITDA from
discontinued operations
|
—
|
|
—
|
|
—
|
|
(12,296)
|
Adjusted EBITDA from
continuing operations
|
480,941
|
|
475,630
|
|
1,727,972
|
|
1,579,898
|
Cash
Interest
|
(7,485)
|
|
(7,192)
|
|
(29,739)
|
|
(29,988)
|
E&P and other
capital expenditures(2)
|
(208,846)
|
|
(164,074)
|
|
(922,338)
|
|
(503,071)
|
Cash taxes
paid
|
(17,195)
|
|
—
|
|
(17,195)
|
|
—
|
Adjusted Free Cash
Flow
|
$
247,415
|
|
$
304,364
|
|
$
758,700
|
|
$
1,046,839
|
|
|
|
|
|
|
|
|
(1)
|
Includes costs directly
attributable to the merger of equals with Whiting for the year
ended December 31, 2023 and 2022.
|
(2)
|
The year ended December
31, 2023 includes $14.5MM of E&P and other CapEx related to
divested non-operated assets that will be reimbursed.
|
Adjusted Net Income Attributable to Chord and
Adjusted Diluted Earnings Attributable to Chord Per Share
Adjusted Net Income Attributable to Chord and Adjusted Diluted
Earnings Attributable to Chord Per Share are supplemental non-GAAP
financial measures that are used by management and external users
of the Company's financial statements, such as industry analysts,
investors, lenders and rating agencies. The Company defines
Adjusted Net Income Attributable to Chord as net income
attributable to Chord after adjusting for (1) the impact of
certain non-cash items, including non-cash changes in the fair
value of derivative instruments, non-cash changes in the fair value
of the Company's investment in an unconsolidated affiliate,
impairment and other similar non-cash charges, (2) merger costs and
(3) the impact of taxes based on the Company's effective tax rate
applicable to those adjusting items in the same period. Adjusted
Net Income Attributable to Chord is not a measure of net income as
determined by GAAP.
The Company calculates earnings per share under the two-class
method in accordance with GAAP. The two-class method is an earnings
allocation formula that computes earnings per share for each class
of common stock and participating security according to dividends
declared (or accumulated) and participation rights in undistributed
earnings. Adjusted Diluted Earnings Attributable to Chord Per Share
is calculated as (i) Adjusted Net Income Attributable to Chord (ii)
less distributed and undistributed earnings allocated to
participating securities (iii) divided by the weighted average
number of diluted shares outstanding for the periods presented.
The following table presents reconciliations of the GAAP
financial measure of net income attributable to Chord to the
non-GAAP financial measure of Adjusted Net Income Attributable to
Chord and the GAAP financial measure of diluted earnings
attributable to Chord per share to the non-GAAP financial measure
of Adjusted Diluted Earnings Attributable to Chord Per Share for
the periods presented:
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
(In
thousands)
|
Net income
attributable to Chord
|
$ 301,633
|
|
$ 377,568
|
|
$ 1,023,779
|
|
$ 1,856,159
|
Net (gain) loss on
derivative instruments
|
(51,935)
|
|
79,361
|
|
(63,182)
|
|
208,128
|
Realized loss on
commodity price derivatives
|
(50,463)
|
|
(129,772)
|
|
(256,692)
|
|
(561,105)
|
Net (gain) from
investment in unconsolidated affiliate
|
91
|
|
4,612
|
|
(21,330)
|
|
(34,366)
|
Distributions from
investment in unconsolidated affiliate
|
2,307
|
|
3,266
|
|
10,806
|
|
43,873
|
Impairment
|
—
|
|
(1,417)
|
|
28,964
|
|
(344)
|
Merger
costs(1)
|
—
|
|
13,360
|
|
9,701
|
|
97,739
|
(Gain) loss on sale of
assets
|
6,502
|
|
(2,272)
|
|
2,764
|
|
(523,767)
|
Amortization of
deferred financing costs
|
(610)
|
|
1,191
|
|
3,023
|
|
4,177
|
Other non-cash
adjustments
|
59
|
|
3,273
|
|
(1,753)
|
|
703
|
Tax
impact(2)
|
21,250
|
|
6,901
|
|
67,520
|
|
187,403
|
Other tax
adjustments(3)
|
—
|
|
(125,465)
|
|
—
|
|
(400,823)
|
Adjusted net income
attributable to Chord
|
228,834
|
|
230,606
|
|
803,600
|
|
877,777
|
Adjusted net income
attributable to Chord from discontinued operations
|
—
|
|
—
|
|
—
|
|
(6,142)
|
Distributed and
undistributed earnings allocated to participating
securities
|
(842)
|
|
(74)
|
|
(2,482)
|
|
(96)
|
Adjusted net income
from continuing operations attributable to common
stockholders
|
$ 227,992
|
|
$ 230,532
|
|
$ 801,118
|
|
$ 871,539
|
|
|
|
|
|
|
|
|
Diluted earnings
attributable to Chord per share
|
6.95
|
|
$
8.64
|
|
23.59
|
|
$
57.55
|
Net (gain) loss on
derivative instruments
|
(1.20)
|
|
1.82
|
|
(1.46)
|
|
6.45
|
Realized loss on
commodity price derivatives
|
(1.16)
|
|
(2.97)
|
|
(5.91)
|
|
(17.40)
|
Net (gain) from
investment in unconsolidated affiliate
|
—
|
|
0.11
|
|
(0.49)
|
|
(1.07)
|
Distributions from
investment in unconsolidated affiliate
|
0.05
|
|
0.07
|
|
0.25
|
|
1.36
|
Impairment
|
—
|
|
(0.03)
|
|
0.67
|
|
(0.01)
|
Merger
costs(1)
|
—
|
|
0.31
|
|
0.22
|
|
3.03
|
(Gain) loss on sale of
assets
|
0.15
|
|
(0.05)
|
|
0.06
|
|
(16.24)
|
Amortization of
deferred financing costs
|
(0.01)
|
|
0.03
|
|
0.07
|
|
0.13
|
Other non-cash
adjustments
|
—
|
|
0.06
|
|
(0.04)
|
|
0.04
|
Tax
impact(2)
|
0.49
|
|
0.16
|
|
1.56
|
|
5.81
|
Other tax
adjustments(3)
|
—
|
|
(2.87)
|
|
—
|
|
(12.43)
|
Adjusted Diluted
Earnings Attributable to Chord Per Share
|
5.27
|
|
5.28
|
|
18.52
|
|
27.22
|
Less: Adjusted Diluted
Earnings From Discontinued Operations Attributable to Chord Per
Share
|
—
|
|
—
|
|
—
|
|
(0.19)
|
Less: Distributed and
undistributed earnings allocated to participating
securities
|
(0.02)
|
|
—
|
|
(0.06)
|
|
—
|
Adjusted Diluted
Earnings From Continuing Operations Attributable to Chord Per
Share
|
$
5.25
|
|
$
5.28
|
|
$
18.46
|
|
$
27.03
|
|
|
|
|
|
|
|
|
Diluted weighted
average shares outstanding
|
43,378
|
|
43,667
|
|
43,398
|
|
32,251
|
|
|
|
|
|
|
|
|
Effective tax rate
applicable to adjustment items(2)
|
22.6 %
|
|
24.3 %
|
|
23.5 %
|
|
24.4 %
|
|
|
|
|
|
|
|
|
(1)
|
Includes costs directly
attributable to the merger of equals with Whiting for the year
ended December 31, 2023 and 2022.
|
(2)
|
The tax impact is
computed utilizing the Company's effective tax rate applicable to
the adjustments for certain non-cash and non-recurring
items.
|
(3)
|
Other tax adjustments
relate to the change in the deferred tax asset valuation allowance,
which was adjusted to reflect the tax impact of the other
adjustments using an assumed effective tax rate that excludes its
impact.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/chord-energy-reports-fourth-quarter-and-full-year-2023-financial-and-operating-results-declares-base-and-variable-dividends-and-issues-2024-outlook-302068081.html
SOURCE Chord Energy Corp.