Returned $350
Million to Shareholders and Sanctioned Equatorial Guinea
Drilling Program
HOUSTON, May 1, 2024
/PRNewswire/ -- Marathon Oil Corporation (NYSE: MRO) reported first
quarter 2024 net income of $297
million or $0.52 per diluted
share, which includes the impact of certain items not typically
represented in analysts' earnings estimates and that would
otherwise affect comparability of results. Adjusted net income was
$317 million or $0.55 per diluted share. Net operating cash flow
was $757 million or $861 million before changes in working capital
(adjusted CFO). Free cash flow (FCF) was $271 million or $239
million before changes in working capital and including
Equatorial Guinea (E.G.)
distributions and other financing (adjusted FCF).
Highlights
- Continued delivery on sector-leading commitment to return at
least 40% of adjusted CFO to shareholders; returned $349 million or 41% of adjusted CFO to
shareholders during first quarter, including $285 million of share repurchases and
$64 million base dividend
- Strong financial and operational quarter with no change to
full-year production or capital spending guidance
- Generated $271 million
of FCF and $239 million of
adjusted FCF during first quarter, despite no E.G. cash dividends;
expect catch-up in E.G. cash dividends during second quarter
- Delivered first quarter oil production of 181,000 net bopd
and first quarter oil-equivalent production of 371,000 net boed,
inclusive of winter weather downtime, primarily in the Bakken
- Reiterated midpoints of full year production and capital
spending guidance and on track to deliver 2024 program that
benchmarks at top of peer group on combination of FCF, capital
efficiency, and shareholder returns
- Enhancing capital efficiency and resource recovery organically
through extended laterals and ongoing progression of refrac and
redevelopment opportunity set
- Brought online 12 three-mile wells during first quarter,
delivered at a total per foot well cost more than 20% below
comparable two-mile lateral wells; first three-mile Permian pad
achieved an average per well 30-day IP rate of over 5,000 net
boed
- Disclosing approximately 600 high-quality refrac and
redevelopment opportunities across the Bakken and Eagle Ford, with
approximately 30% concentrated on the acquired Ensign acreage
- Continued to progress development of E.G. Regional Gas Mega Hub
- Realized uplift in value during first quarter from shift to
global LNG pricing for Alba LNG sales
- Sanctioned two Alba infill wells with first gas from both wells
expected in 2025
- Enhanced financial flexibility through successful offering of
$1.2 billion aggregate principal five
and ten-year notes; proceeds used to pay off entirety of remaining
variable-rate Term Loan balance and expected to deliver
$20 million of annualized net
interest savings
"With first quarter results, we continued to build on our
multi-year track record of consistent operational execution, strong
financial results, and compelling return of capital to our
shareholders," said chairman, president, and CEO Lee Tillman. "During first quarter, we improved
our capital efficiency by bringing online 12 three-mile laterals,
including one of the strongest pads industry has delivered in the
Permian Basin; we enhanced our financial flexibility through a
highly successful $1.2 billion bond
offering; and we continued to progress the E.G. Regional Gas Mega
Hub by sanctioning two high-confidence, low-execution risk infill
wells on the Alba Block. The combination of outstanding performance
from our extended lateral program and material additions to our
refrac and redevelopment opportunity set continue to enhance and
further extend our decade-plus of development well inventory life.
Bottom line, I'm proud of our team, as we executed according to our
plan during first quarter while holding true to our core values of
safety and environmental excellence. We remain fully on track to
deliver a 2024 program that provides a sector-leading combination
of free cash flow, capital efficiency, and shareholder
returns."
Return of Capital & Balance Sheet
Enhancement
Marathon Oil's percentage of CFO framework
provides clear visibility to significant return of capital to
equity investors, ensuring the shareholder gets the first call on
cash flow generation. In a $60/bbl
WTI or higher price environment, the Company targets returning a
minimum of 40% of CFO to equity investors.
During first quarter, Marathon Oil returned 41% of adjusted CFO
to equity investors. First quarter return of capital totaled
$349 million, including $285 million of share repurchases and the
$64 million base dividend.
Over the trailing ten quarters, since significantly increasing
return of capital to equity investors under its current Return of
Capital Framework, Marathon Oil has returned $5.8 billion to shareholders. Over this
timeframe, Marathon Oil has executed $5.2
billion of share repurchases that have reduced its
outstanding share count by 29%, contributing to significant growth
in per-share metrics.
During first quarter, the Company successfully completed a
public offering of $1.2 billion
aggregate principal amount of five and ten-year notes, with a
weighted average interest rate of 5.5%. Net proceeds from the
offering were used to repay the entirety of outstanding borrowings
under the Company's variable-rate Term Loan facility and are
expected to deliver $20 million of
annualized net interest savings.
1Q24 Financials
CASH FLOW AND CAPEX: Net cash provided
by operations was $757 million during
first quarter or $861 million before
changes in working capital. First quarter capital expenditures
totaled $603 million, consistent with
the Company's prior guidance that 2024 capital expenditures would
be approximately 60% weighted to the first half of the year.
BALANCE SHEET AND LIQUIDITY: Marathon Oil ended first quarter
with total liquidity of $2.2 billion,
including $49 million of cash and
cash equivalents and $2.1 billion of
available borrowing capacity on its revolving credit facility that
matures in 2027. All three primary credit rating agencies continue
to rate Marathon Oil investment grade.
ADJUSTMENTS TO NET INCOME: The adjustments to net income for
first quarter increased net income by $20
million, primarily due to the income impact associated with
unrealized losses on derivative instruments.
1Q24 Operations
UNITED
STATES (U.S.): U.S. production averaged 326,000 net boed
during first quarter 2024. Oil production averaged 172,000 net
bopd. January winter storms negatively affected first quarter oil
production by 4,000 net bopd, with the impact primarily
concentrated in the Bakken, consistent with prior guidance.
First quarter U.S. unit production cost averaged $6.77 per boe, above the high end of the annual
guidance range, consistent with seasonally higher workover activity
and lower first quarter production levels. U.S. unit production
costs are expected to decline as production increases in coming
quarters. The midpoint of Marathon Oil's full year 2024 U.S. unit
production cost guidance remains unchanged.
Excluding joint venture wells, the Company brought a total of 49
gross Company-operated wells to sales during first quarter. First
quarter Eagle Ford production averaged 127,000 net boed, including
65,000 net bopd, with 27 gross Company-operated wells to sales.
Bakken production averaged 105,000 net boed, including 68,000 net
bopd, with 18 gross Company-operated wells to sales. Permian
production averaged 48,000 net boed, including 28,000 net bopd,
with four gross Company-operated wells to sales. With no gross
operated wells to sales, Oklahoma
production averaged 45,000 net boed, including 10,000 net bopd.
Marathon Oil continues to organically improve capital efficiency
and enhance resource recovery through longer laterals and the
ongoing progression of its refrac and redevelopment program. During
first quarter, the Company brought 12 three-mile lateral wells to
sales (eight in Bakken, three in Permian, one in Eagle Ford) with a
total per foot well cost more than 20% below comparable two-mile
lateral wells. The Company's first three-mile lateral pad in the
Permian achieved an average per well 30-day IP rate of 5,265 boed
(62% oil, 3 wells), and contributed to significant sequential
production growth in the Permian. Derisked by recent well results
and ongoing technical work, Marathon Oil has also disclosed a
refrac and redevelopment opportunity set of approximately 600
high-quality wells, complementary and additive to the Company's
decade-plus of primary drilling inventory. Approximately 30% of the
Company's total refrac and redevelopment opportunities are
concentrated on the Ensign Eagle Ford acreage, representing upside
to the Company's acquisition basis.
INTERNATIONAL: During first quarter, Marathon Oil realized the
uplift in value from the shift to global LNG pricing for Alba LNG
sales. Prior to 2024, the Company primarily sold natural gas to
equity method investees via Gas Sales Agreements (GSAs) in the form
of feedstock for methanol (to AMPCO, MRO 45% interest) and LNG (to
EG LNG, MRO 56% interest) at long-term fixed prices ($0.24 per mcf). Whereas the GSA with AMPCO
continues until 2026, the GSA with EG LNG expired, as did the
legacy Henry Hub-linked contract under which EG LNG sold Alba
LNG.
Beginning January 1, 2024, under
new contractual agreements, Marathon Oil is responsible for
directly marketing its own share of Alba LNG. The majority of its
expected LNG sales over the next five years are covered by a
previously announced TTF-linked LNG sales agreement. All 2024 Alba
LNG cargos have been contracted at a mix of TTF and JKM indexed
pricing. Under the new contractual agreements, Marathon Oil assumes
responsibility for shrink and plant losses during liquefaction,
which results in a reduction to reported net production and sales
volumes for Alba gas sold as LNG. The Company is also subject to an
LNG lifting schedule, which may result in an underlift or overlift
position.
Starting in first quarter, the revenue from Marathon Oil's Alba
LNG sales into the global market are consolidated in the Company's
financial statements. EG LNG now processes Marathon Oil's Alba LNG
under a tolling and profit-sharing agreement. The tolling and
profit-share fees are recorded as related party expense (shipping,
handling and other operating expense) in Marathon Oil's
consolidated financials and Marathon Oil's share of this income for
EG LNG is included in income from equity method investments. Equity
method accounting continues to be applied to the Alen third party
gas, which is also processed by EG LNG under a tolling and
profit-sharing agreement.
During first quarter, E.G. production averaged 45,000 net boed,
while total sales volumes averaged 43,000 net boed, as a 2,000 net
bopd condensate overlift was more than offset by a 24,000 net mcfd
(4,000 net boed) LNG underlift. While Marathon Oil continued to
sell Alba gas to AMPCO at a fixed-price, during first quarter, the
Company began optimizing its operations by diverting a portion of
its Alba gas from AMPCO methanol sales to higher-margin LNG sales.
Marathon Oil's Alba LNG sales achieved a realized price of
$7.21 per mcf during first quarter,
consistent with the Company realizing the uplift in value from the
shift to global LNG pricing. Total International net income was
$82 million during first quarter,
including $39 million of net income
from equity method investees. The Company did not receive any cash
distributions from equity method companies during first quarter,
but expects to receive catch-up dividends from equity method
companies during second quarter.
During first quarter, Marathon Oil and its partners also made a
final investment decision on two Alba infill wells and have
successfully contracted a rig within the West Africa region, expecting a first half
2025 spud date. First gas from both wells is expected during the
second half of 2025 and is expected to largely mitigate Alba field
base decline for two years, contributing to a relatively flat
production profile from full year 2024 to full year 2026. Capital
expenditures in 2024 are modest, limited to long lead equipment,
and are already included in the Company's full year 2024 capital
budget. The Company anticipates capital spending of approximately
$100 million for the infill project
in 2025.
2024 Guidance
Marathon Oil's originally provided 2024
production, capital expenditure, cost, and tax guidance ranges are
all unchanged as the Company remains on track to deliver a 2024
program that benchmarks at the top of its peer group on the
combination of FCF, capital efficiency, and shareholder returns.
The Company continues to expect its capital program to be heavily
weighted to the first half of the year, with production expected to
increase from first quarter levels. At the midpoint of annual
guidance, the Company expects its $2
billion capital program to deliver 190,000 net bopd, 390,000
net boed, and approximately $2.2
billion of adjusted FCF, assuming $80/bbl WTI, $2.50/MMBtu Henry Hub, and $10/MMBtu TTF. Cash flow sensitivities to WTI,
Henry Hub, and TTF commodity prices are provided in the Company's
first quarter 2024 earnings presentation.
A slide deck and Quarterly Investor Packet will be posted to the
Company's website following this release. On Thursday, May 2, at 9 a.m.
ET, the Company will conduct a question-and-answer
webcast/call, which will include forward-looking information. The
live webcast, replay and all related materials will be available at
https://ir.marathonoil.com/.
About Marathon Oil
Marathon Oil (NYSE: MRO) is an
independent oil and gas exploration and production (E&P)
company focused on four of the most competitive resource plays in
the U.S. - Eagle Ford, Texas;
Bakken, North Dakota; Permian in
New Mexico and Texas, and STACK and SCOOP in Oklahoma, complemented by a world-class
integrated gas business in Equatorial
Guinea. The Company's Framework for Success is founded in a
strong balance sheet, ESG excellence and the competitive advantages
of a high-quality multi-basin portfolio. For more information,
please visit www.marathonoil.com.
Media Relations Contact:
Karina Brooks: 713-296-2191
Investor Relations Contacts:
Guy Baber: 713-296-1892
John Reid: 713-296-4380
Non-GAAP Measures
In analyzing and planning for its business, Marathon Oil
supplements its use of GAAP financial measures with non-GAAP
financial measures, including adjusted net income (loss), adjusted
net income (loss) per share, net cash provided by operating
activities before changes in working capital (adjusted CFO), free
cash flow, adjusted free cash flow and reinvestment rate.
Our presentation of adjusted net income (loss) and adjusted
net income (loss) per share is a non-GAAP measure. Adjusted net
income (loss) is defined as net income (loss) adjusted for gains or
losses on dispositions, impairments of proved and certain unproved
properties, changes in our valuation allowance, unrealized
derivative gains or losses on commodity and interest rate
derivative instruments, effects of pension settlements and
curtailments and other items that could be considered
"non-operating" or "non-core" in nature. Management believes this
is useful to investors as another tool to meaningfully represent
our operating performance and to compare Marathon to certain
competitors. Adjusted net income (loss) and adjusted net income
(loss) per share should not be considered in isolation or as an
alternative to, or more meaningful than, net income (loss) or net
income (loss) per share as determined in accordance with U.S.
GAAP.
Our presentation of adjusted CFO is defined as net cash
provided by operating activities adjusted for changes in working
capital and is a non-GAAP measure. Management believes this is
useful to investors as an indicator of Marathon's ability to
generate cash quarterly or year-to-date by eliminating differences
caused by the timing of certain working capital items. Adjusted CFO
should not be considered in isolation or as an alternative to, or
more meaningful than, net cash provided by operating activities as
determined in accordance with U.S. GAAP.
Our presentation of free cash flow is a non-GAAP measure.
Free cash flow is defined as net cash provided by operating
activities, net of capital expenditures and change in capital
accrual. Management believes this is useful to investors as a
measure of Marathon's ability to fund its capital expenditure
programs, service debt, and fund other distributions to
stockholders. Free cash flow should not be considered in isolation
or as an alternative to, or more meaningful than, net cash provided
by operating activities as determined in accordance with U.S.
GAAP.
Our presentation of adjusted free cash flow is a non-GAAP
measure. Adjusted free cash flow before dividend ("adjusted free
cash flow") is defined as adjusted CFO, net of capital expenditures
and EG return of capital and other. Management believes this is
useful to investors as a measure of Marathon's ability to fund its
capital expenditure programs, service debt, and fund other
distributions to stockholders. Adjusted free cash flow should not
be considered in isolation or as an alternative to, or more
meaningful than, net cash provided by operating activities as
determined in accordance with U.S. GAAP.
Our presentation of reinvestment rate is a non-GAAP measure.
The reinvestment rate in the context of adjusted free cash flow is
defined as capital expenditures divided by adjusted CFO. The
reinvestment rate in the context of free cash flow is defined as
capital expenditures divided by net cash provided by operating
activities. Management believes the reinvestment rate is useful to
investors to demonstrate the Company's commitment to generating
cash for use towards investor-friendly purposes (which includes
balance sheet enhancement, base dividend and other return of
capital).
These non-GAAP financial measures reflect an additional way
of viewing aspects of the business that, when viewed with GAAP
results may provide a more complete understanding of factors and
trends affecting the business and are a useful tool to help
management and investors make informed decisions about Marathon
Oil's financial and operating performance. These measures should
not be considered in isolation or as an alternative to their most
directly comparable GAAP financial measures. A reconciliation
to their most directly comparable GAAP financial measures can be
found in our investor package on our website at
https://ir.marathonoil.com/ and in the tables below.
Marathon Oil strongly encourages investors to review the
Company's consolidated financial statements and publicly filed
reports in their entirety and not rely on any single financial
measure.
Forward-looking Statements
This 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 fact, including without limitation
statements regarding the Company's future capital budgets and
allocations, future performance (both absolute and relative),
expected free cash flow, reinvestment rates, returns to investors
(including dividends and share repurchases), the timing and cost
associated with Alba infill wells and their expected impact to Alba
field base decline and production profile, balance sheet
enhancement (including interest savings), capital efficiency, well
productivity, receipt of E.G. dividends and the timing thereof,
unit production costs, business strategy, capital expenditure
guidance, production guidance, refrac and redevelopment
opportunities, well inventory life, tax guidance and other
statements regarding management's plans and objectives for future
operations, are forward-looking statements. Words such as
"anticipate," "believe," "continue," "could," "estimate," "expect,"
"forecast," "future," "guidance," "intend," "may," "outlook,"
"plan," "positioned," "project," "seek," "should," "target,"
"will," "would," or similar words may be used to identify
forward-looking statements; however, the absence of these words
does not mean that the statements are not forward-looking. While
the Company believes its assumptions concerning future events are
reasonable, a number of factors could cause actual results to
differ materially from those projected, including, but not limited
to: conditions in the oil and gas industry, including supply/demand
levels for crude oil and condensate, NGLs and natural gas and the
resulting impact on price; changes in expected reserve or
production levels; changes in political or economic conditions in
the U.S. and Equatorial Guinea,
including changes in foreign currency exchange rates, interest
rates, inflation rates and global and domestic market conditions;
actions taken by the members of the Organization of the Petroleum
Exporting Countries (OPEC) and Russia affecting the production and pricing of
crude oil and other global and domestic political, economic or
diplomatic developments; capital available for exploration and
development; risks related to the Company's hedging activities;
voluntary or involuntary curtailments, delays or cancellations of
certain drilling activities; well production timing; liabilities or
corrective actions resulting from litigation, other proceedings and
investigations or alleged violations of law or
permits; drilling and operating risks; lack of, or disruption in,
access to storage capacity, pipelines or other transportation
methods; availability of drilling rigs, materials and labor,
including the costs associated therewith; difficulty in obtaining
necessary approvals and permits; the availability, cost, terms and
timing of issuance or execution of, competition for, and challenges
to, mineral licenses and leases and governmental and other permits
and rights-of-way, and our ability to retain mineral licenses and
leases; non-performance by third parties of contractual or legal
obligations, including due to bankruptcy; administrative
impediments or unexpected events that may impact dividends or other
distributions, and the timing thereof, from our equity method
investees; changes in our credit ratings; hazards such as weather
conditions, a health pandemic, acts of war or terrorist acts and
the government or military response thereto; the impacts of supply
chain disruptions that began during the COVID-19 pandemic and the
resulting inflationary environment; security threats, including
cybersecurity threats and disruptions to our business and
operations from breaches of our information technology systems, or
breaches of the information technology systems, facilities and
infrastructure of third parties with which we transact business;
changes in safety, health, environmental, tax and other
regulations, requirements or initiatives, including those
addressing the impact of global climate change, air emissions or
water management; our ability to achieve, reach or otherwise meet
initiatives, plans, or ambitions with respect to ESG matters; our
ability to pay dividends and make share repurchases; our ability to
progress the E.G. Gas Mega Hub and to achieve first gas at our Alba
infill wells on schedule; impacts of the Inflation Reduction Act of
2022 and our assumptions relating thereto; the risk that assets we
acquire do not perform consistent with our expectations, including
with respect to future production or drilling inventory; other
geological, operating and economic considerations; and the risk
factors, forward-looking statements and challenges and
uncertainties described in the Company's 2023 Annual Report on Form
10-K, Quarterly Reports on Form 10-Q and other public filings and
press releases, available at https://ir.marathonoil.com/. Except as
required by law, the Company undertakes no obligation to revise or
update any forward-looking statements as a result of new
information, future events or otherwise.
Consolidated
Statements of Income (Unaudited)
|
Three Months
Ended
|
|
Mar.
31
|
Dec.
31
|
Mar.
31
|
(In millions, except
per share data)
|
2024
|
2023
|
2023
|
Revenues and other
income:
|
|
|
|
Revenues from
contracts with customers
|
$
1,538
|
$
1,585
|
$
1,567
|
Net gain (loss) on
commodity derivatives
|
(24)
|
23
|
15
|
Income from equity
method investments
|
39
|
45
|
80
|
Net gain on disposal
of assets
|
—
|
11
|
5
|
Other income
(expense)
|
(2)
|
27
|
13
|
Total revenues and
other income
|
1,551
|
1,691
|
1,680
|
Costs and
expenses:
|
|
|
|
Production
|
221
|
221
|
201
|
Shipping, handling and
other operating, including related party of $15, $0 and
$0(a)
|
169
|
202
|
162
|
Exploration
|
7
|
13
|
15
|
Depreciation,
depletion and amortization
|
524
|
549
|
520
|
Impairments
|
—
|
2
|
—
|
Taxes other than
income
|
96
|
112
|
95
|
General and
administrative
|
86
|
72
|
82
|
Total costs and
expenses
|
1,103
|
1,171
|
1,075
|
Income from
operations
|
448
|
520
|
605
|
Net interest and
other
|
(69)
|
(84)
|
(82)
|
Other net periodic
benefit credits
|
3
|
4
|
3
|
Income before income
taxes
|
$
382
|
$
440
|
$
526
|
Provision for income
taxes
|
85
|
43
|
109
|
Net
income
|
$
297
|
$
397
|
$
417
|
Adjusted Net
Income
|
|
|
|
Net
income
|
$
297
|
$
397
|
$
417
|
Adjustments for special
items (pre-tax):
|
|
|
|
Net gain on disposal
of assets
|
—
|
(11)
|
(5)
|
Proved property
impairments
|
—
|
2
|
—
|
Exploratory dry well
costs, unproved property impairments and other
|
—
|
4
|
10
|
Pension
settlement
|
—
|
—
|
1
|
Unrealized (gain) loss
on derivative instruments
|
24
|
(21)
|
(2)
|
Acquisition
transaction costs
|
—
|
—
|
1
|
Other
|
2
|
37
|
(1)
|
Benefit for income
taxes related to special items(b)
|
(6)
|
(2)
|
(1)
|
Adjustments for
special items
|
20
|
9
|
3
|
Adjusted net
income(c)
|
$
317
|
$
406
|
$
420
|
Per diluted
share:
|
|
|
|
Net income
|
$
0.52
|
$
0.68
|
$
0.66
|
Adjusted net
income(c)
|
$
0.55
|
$
0.69
|
$
0.67
|
Weighted average
diluted shares
|
576
|
584
|
629
|
(a)
|
The related party
expense represents compensation to EG LNG for liquefaction, storage
and product handling services, pursuant to the agreement that
became effective on January 1, 2024.
|
(b)
|
In both 2024 and 2023,
we applied the estimated U.S. and state statutory rate of 22% to
our special items.
|
(c)
|
Non-GAAP financial
measure. See "Non-GAAP Measures" above for further
discussion.
|
Supplemental Data
(Unaudited)
|
Three Months
Ended
|
|
Mar.
31
|
Dec.
31
|
Mar.
31
|
(Per
share)
|
2024
|
2023
|
2023
|
Adjusted Net Income
Per Diluted Share
|
|
|
|
Net
income
|
$
0.52
|
$
0.68
|
$
0.66
|
Adjustments for special
items (pre-tax):
|
|
|
|
Net gain on disposal
of assets
|
—
|
(0.02)
|
(0.01)
|
Exploratory dry well
costs, unproved property impairments and other
|
—
|
0.01
|
0.02
|
Unrealized (gain) loss
on derivative instruments
|
0.04
|
(0.03)
|
—
|
Other
|
—
|
0.05
|
—
|
Benefit for income
taxes related to special items
|
(0.01)
|
—
|
—
|
Adjustments for
special items
|
0.03
|
0.01
|
0.01
|
Adjusted net income
per share(a)
|
$
0.55
|
$
0.69
|
$
0.67
|
(a)
|
Non-GAAP financial
measure. See "Non-GAAP Measures" above for further
discussion.
|
Supplemental Data
(Unaudited)
|
Three Months
Ended
|
|
Mar.
31
|
Dec.
31
|
Mar.
31
|
(In
millions)
|
2024
|
2023
|
2023
|
Segment
income
|
|
|
|
United
States
|
$
334
|
$
468
|
$
425
|
International
|
82
|
51
|
89
|
Not allocated to
segments
|
(119)
|
(122)
|
(97)
|
Net
income
|
$
297
|
$
397
|
$
417
|
Net operating cash
flow before changes in working capital (Adjusted CFO)(a)
|
|
|
|
Net cash provided by
operating activities
|
$
757
|
$ 1,080
|
$
865
|
Changes in working
capital
|
104
|
(100)
|
77
|
Adjusted
CFO(a)
|
$
861
|
$
980
|
$
942
|
Free cash
flow
|
|
|
|
Net cash provided by
operating activities
|
$
757
|
$ 1,080
|
$
865
|
Capital
expenditures
|
(603)
|
(360)
|
(601)
|
Change in capital
accrual
|
117
|
(39)
|
69
|
Free cash
flow
|
$
271
|
$
681
|
$
333
|
Adjusted free cash
flow(a)
|
|
|
|
Adjusted
CFO(a)
|
$
861
|
$
980
|
$
942
|
Adjustments:
|
|
|
|
Capital
expenditures
|
(603)
|
(360)
|
(601)
|
EG return of capital
and other(b)
|
(19)
|
4
|
(32)
|
Adjusted free cash
flow(a)
|
$
239
|
$
624
|
$
309
|
Reinvestment
rate(a)
|
72 %
|
37 %
|
66 %
|
(a)
|
Non-GAAP financial
measure. See "Non-GAAP Measures" above for further
discussion.
|
(b)
|
Excludes approximately
$12 million of debt issuance costs for the first quarter of
2024, and includes tax withholding for employee stock-based
compensation of $18 million and $30 million for the first
quarter 2024 and 2023, respectively.
|
Supplemental Data
(Unaudited)
|
2024 Free Cash
Flow
Outlook (a)
|
(In
millions)
|
Expected free cash
flow(b)
|
|
Expected net cash
provided by operating activities
|
$
4,200
|
Less: Capital
expenditures (at mid-point of annual guidance)
|
(2,000)
|
Expected free cash
flow(b)
|
$
2,200
|
(a)
|
Based upon an $80/bbl
WTI, $2.50/MMbtu Henry Hub and $10/MMbtu TTF price
assumption.
|
(b)
|
Non-GAAP financial
measure. See "Non-GAAP Measures" above for further
discussion.
|
Supplemental
Statistics (Unaudited)
|
Three Months
Ended
|
|
Mar.
31
|
Dec.
31
|
Mar.
31
|
Net
Production
|
2024
|
2023
|
2023
|
Oil Production
(mbbld)
|
|
|
|
United
States
|
172
|
180
|
176
|
International
|
9
|
9
|
10
|
Total net
production
|
181
|
189
|
186
|
Equivalent
Production (mboed)
|
|
|
|
United
States
|
326
|
352
|
341
|
International
|
45
|
52
|
55
|
Total net
production
|
371
|
404
|
396
|
Supplemental
Statistics (Unaudited)
|
Three Months
Ended
|
|
Mar.
31
|
Dec.
31
|
Mar.
31
|
|
2024
|
2023
|
2023
|
United States - net
sales volumes
|
|
|
|
Crude oil and
condensate (mbbld)
|
172
|
179
|
176
|
Eagle Ford
|
65
|
71
|
74
|
Bakken
|
68
|
75
|
63
|
Permian
|
28
|
21
|
25
|
Oklahoma
|
10
|
10
|
12
|
Other United
States(a)
|
1
|
2
|
2
|
Natural gas liquids
(mbbld)
|
75
|
86
|
78
|
Eagle Ford
|
31
|
37
|
33
|
Bakken
|
21
|
26
|
18
|
Permian
|
10
|
8
|
10
|
Oklahoma
|
13
|
15
|
17
|
Other United
States(a)
|
—
|
—
|
—
|
Natural gas
(mmcfd)
|
477
|
520
|
522
|
Eagle Ford
|
188
|
217
|
222
|
Bakken
|
94
|
101
|
84
|
Permian
|
59
|
53
|
61
|
Oklahoma
|
134
|
147
|
153
|
Other United
States(a)
|
2
|
2
|
2
|
Total United States
(mboed)
|
326
|
352
|
341
|
International (E.G)
- net sales volumes
|
|
|
|
Crude oil and
condensate (mbbld)
|
11
|
5
|
11
|
Natural gas liquids
(mbbld)
|
6
|
6
|
6
|
Total Natural gas
(mmcfd)
|
156
|
219
|
232
|
Natural gas, sold as
gas (mmcfd)(b)
|
78
|
219
|
232
|
Natural gas, sold as
LNG (mmcfd)(c)
|
78
|
—
|
—
|
Total International
(mboed)
|
43
|
48
|
56
|
Total Company - net
sales volumes (mboed)
|
369
|
400
|
397
|
Net sales volumes of
equity method investees
|
|
|
|
LNG
(mtd)(d)
|
388
|
1,669
|
2,112
|
Methanol
(mtd)
|
935
|
1,377
|
1,378
|
Condensate and LPG
(boed)
|
7,630
|
5,705
|
8,817
|
(a)
|
Includes sales volumes
from certain non-core proved properties in our United States
segment.
|
(b)
|
In 2023, the purchasers
were primarily our equity method investees EG LNG and AMPCO, in
addition to natural gas sold for local electricity generation. In
2024, the purchaser is primarily AMPCO, with continuing sales for
local electricity generation. Marathon Oil includes its share of
income from EG LNG and AMPCO in the International
segment.
|
(c)
|
Beginning January 1,
2024, Marathon Oil assumes responsibility for shrink and plant
losses during liquefaction, which results in a reduction to
reported net production and sales volumes for Alba gas sold as LNG.
The Company is also subject to an LNG lifting schedule, which may
result in an underlift or overlift position. On March 31,
2024, we had unsold LNG inventory equivalent to approximately 24
mmcfd.
|
(d)
|
LNG sales from equity
method investees in 2024 represents final residual volumes sold
under the contract terms in place prior to January 1,
2024.
|
Supplemental
Statistics (Unaudited)
|
Three Months
Ended
|
|
Mar.
31
|
Dec.
31
|
Mar.
31
|
|
2024
|
2023
|
2023
|
United States -
average price realizations(a)
|
|
|
|
Crude oil and
condensate ($ per bbl)
|
$
75.39
|
$
77.28
|
$
74.69
|
Eagle Ford
|
74.70
|
76.71
|
73.90
|
Bakken
|
75.04
|
77.19
|
75.81
|
Permian
|
78.24
|
79.05
|
75.25
|
Oklahoma
|
74.52
|
78.36
|
73.37
|
Other United
States
|
73.23
|
76.45
|
69.23
|
Natural gas liquids
($ per bbl)
|
$
22.24
|
$
20.92
|
$
24.27
|
Eagle Ford
|
20.97
|
20.12
|
24.36
|
Bakken
|
21.34
|
19.29
|
22.45
|
Permian
|
22.63
|
20.97
|
24.39
|
Oklahoma
|
26.29
|
25.78
|
25.95
|
Other United
States
|
20.62
|
21.34
|
24.50
|
Natural gas ($ per
mcf)(b)
|
$
1.97
|
$
2.32
|
$
2.95
|
Eagle Ford
|
1.93
|
2.34
|
2.83
|
Bakken
|
1.82
|
2.44
|
4.65
|
Permian
|
1.36
|
1.55
|
1.86
|
Oklahoma
|
2.40
|
2.49
|
2.64
|
Other United
States
|
2.79
|
2.82
|
3.27
|
International (E.G)
- average price realizations
|
|
|
|
Crude oil and
condensate ($ per bbl)
|
$
61.86
|
$
47.43
|
$
58.57
|
Natural gas liquids
($ per bbl)(c)
|
$
1.00
|
$
1.00
|
$
1.00
|
Average total
natural gas ($ per mcf)
|
$
3.71
|
$
0.24
|
$
0.24
|
Natural gas, sold as
gas ($ per mcf)(d)
|
0.24
|
0.24
|
0.24
|
Natural gas, sold as
LNG ($ per mcf)(e)
|
7.21
|
—
|
—
|
Benchmark
|
|
|
|
WTI crude oil (per
bbl)
|
$
76.91
|
$
78.53
|
$
75.99
|
Brent (Europe) crude
oil (per bbl)(f)
|
$
83.00
|
$
83.72
|
$
81.17
|
Mont Belvieu NGLs (per
bbl)(g)
|
$
23.67
|
$
22.33
|
$
25.33
|
Henry Hub natural gas
(per mmbtu)(h)
|
$
2.24
|
$
2.88
|
$
3.42
|
TTF (Europe) natural
gas (per mmbtu)(i)
|
$
8.79
|
$
13.61
|
$
16.72
|
JKM natural gas (per
mmbtu)(j)
|
$
9.50
|
$
15.83
|
$
17.98
|
(a)
|
Excludes gains or
losses on commodity derivative instruments.
|
(b)
|
Inclusion of realized
gains (losses) on natural gas derivative instruments would have
increased the average price realizations by $0.06 per mcf for the
fourth quarter 2023 and by $0.28 per mcf for the first quarter
2023.
|
(c)
|
Represents fixed prices
under a long-term contract with Alba Plant LLC, which is an equity
method investee. Alba Plant LLC processes rich hydrocarbon gas from
the Alba field, and then sells secondary condensate, propane, and
butane at market prices. Marathon Oil includes its share of income
from Alba Plant LLC in the International segment.
|
(d)
|
Represents fixed prices
under long-term contracts. In 2023, the purchasers were primarily
our equity method investees EG LNG and AMPCO, in addition to sales
for local electricity generation. In 2024, the purchaser is
primarily AMPCO, with continuing sales for local electricity
generation. Marathon Oil includes its share of income from EG LNG
and AMPCO in the International segment.
|
(e)
|
Represents prices
realized for sales of LNG to third party customers beginning in
2024, indexed to global LNG prices.
|
(f)
|
Average of monthly
prices obtained from Energy Information Administration
website.
|
(g)
|
Bloomberg Finance LLP:
Y-grade Mix NGL of 55% ethane, 25% propane, 5% butane, 8% isobutane
and 7% natural gasoline.
|
(h)
|
Settlement date average
per mmbtu.
|
(i)
|
Average of monthly
prices obtained from NYMEX Exchange (expressed in $).
|
(j)
|
Average of monthly
prices obtained from Tokyo Commodity Exchange (expressed in
$).
|
The following table sets forth outstanding derivative contracts
as of April 30, 2024, and the
weighted average prices for those contracts:
|
2024
|
2025
|
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
Crude
Oil
|
|
|
|
|
|
|
|
NYMEX WTI
Three-Way Collars
|
|
|
|
|
|
|
|
Volume
(Bbls/day)
|
60,000
|
50,000
|
50,000
|
—
|
—
|
—
|
—
|
Weighted average price
per Bbl:
|
|
|
|
|
|
|
|
Ceiling
|
$
97.44
|
$
95.95
|
$
95.95
|
$
—
|
$
—
|
$
—
|
$
—
|
Floor
|
$
65.83
|
$
65.00
|
$
65.00
|
$
—
|
$
—
|
$
—
|
$
—
|
Sold put
|
$
50.83
|
$
50.00
|
$
50.00
|
$
—
|
$
—
|
$
—
|
$
—
|
Natural
Gas
|
|
|
|
|
|
|
|
Henry Hub Two-Way
Collars
|
|
|
|
|
|
|
|
Volume
(MMBtu/day)
|
—
|
—
|
—
|
100,000
|
100,000
|
100,000
|
100,000
|
Weighted average price
per MMBtu
|
|
|
|
|
|
|
|
Ceiling
|
$
—
|
$
—
|
$
—
|
$
5.77
|
$
5.77
|
$
5.77
|
$
5.77
|
Floor
|
$
—
|
$
—
|
$
—
|
$
2.50
|
$
2.50
|
$
2.50
|
$
2.50
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/marathon-oil-reports-first-quarter-2024-results-302133561.html
SOURCE Marathon Oil Corporation