HOUSTON, May 4, 2022
/PRNewswire/ -- Oasis Petroleum Inc. (NASDAQ: OAS) ("Oasis" or the
"Company") today announced financial and operating results for the
quarter ending March 31, 2022.
1Q22 Operational and Financial Highlights:
- Produced 69.6 MBoepd in 1Q22 with oil volumes of 45.0 MBopd,
both above the high-end of February guidance;
- E&P CapEx was $62.9MM in
1Q22, below the low-end of February guidance;
- LOE and GPT costs trended below the low-end of guidance. Cash
G&A was below guidance when adjusting for approximately
$4.1MM of transaction related
items;
- Net cash provided by operating activities was $265.6MM and net loss from continuing operations
was $19.6MM;
- Adjusted EBITDA from continuing operations(1) was
$287.4MM and Adjusted Free Cash
Flow(1) was $217.5MM;
- Received $13.1MM distribution
from Crestwood in February 2022,
which is included in Adjusted EBITDA(1);
- Cash of $410.2MM exceeded
$400.0MM of debt as of March 31, 2022;
- Continued focus on ESG and sustainability. Oasis North Dakota gas capture continues to be above
peers. Additionally, safety performance continues to improve and
the company had a low incident rate in 1Q22;
- Declared a base dividend of $0.585 per share of common stock. The base
dividend will be payable on June 1, 2022 to shareholders of
record as of May 20, 2022;
- Declared a variable dividend of $2.94 per share of common stock. The variable
dividend will be payable on June 15, 2022 to shareholders of
record as of June 1, 2022;
- Oasis and Whiting Petroleum Corporation ("Whiting") continue to
make progress and expect the merger (the "merger") to close in
3Q22. Oasis and Whiting each filed a premerger notification and
report form under the HSR Act, and the waiting periods with respect
thereto have expired. Oasis filed a registration statement on Form
S-4 (the "Registration Statement") on April
28, 2022.
(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"). Numbers are not adjusted for $4.1MM of transaction-related G&A
items.
"The first quarter was transformational for Oasis, while also
exhibiting very strong operational performance," said Danny Brown, Oasis' Chief Executive Officer.
"The closing of the Crestwood and Oasis Midstream Partners merger
created a premier midstream company while enhancing value for Oasis
and increasing transparency to the core E&P business.
Additionally, the announced merger-of-equals with Whiting Petroleum
will create a company with enhanced scale, poised to deliver strong
returns and significant free cash generation while operating in a
safe and sustainable manner. Operationally, Oasis had strong
execution in the first quarter, exceeding volume expectations and
keeping costs in check, which supported robust free cash
generation. My thanks to all of our employees who made the quarter
possible through their hard work and dedication. As we look
forward, we remain focused on our core strategy, which emphasizes
capital discipline and shareholder returns, and on integration
planning associated with the announced merger."
Financial and Operational Update
and Outlook
The following table presents select operational and financial
data for 1Q22 and guidance for 2Q22, which reflects the severe
winter storms that went through North
Dakota in April. While the near-term impact on production is
meaningful, the Company's previous 2022 annual guidance of 65 - 70
MBoepd remains intact. Metrics reflect the Company's continuing
operations and exclude amounts reported as discontinued operations
due to the OMP merger. Oasis expects to update its full year
guidance for the combined company after the merger with Whiting and
is currently providing guidance for 2Q22 for Oasis on a stand-alone
basis.
Metric
|
|
1Q22 Actual
|
|
1Q22 Guidance
|
|
2Q22 Guidance
|
Production
(MBbl/d)(1)
|
|
45.0
|
|
42.5 -
43.5
|
|
36.0 -
39.0
|
Production
(MBoe/d)(1)
|
|
69.6
|
|
66.5 -
67.5
|
|
56.5 -
60.5
|
Differential to NYMEX
WTI ($ per Bbl)(2)
|
|
$1.22
|
|
($0.50) -
($1.50)
|
|
$0 - $2.00
|
Natural gas realization
($ over NYMEX)(3)
|
|
$3.44
|
|
$2.35 -
$2.60
|
|
$0.00 -
$0.50
|
LOE ($ per
Boe)(4)
|
|
$10.07
|
|
$10.40 -
$11.40
|
|
$12.00 -
$13.00
|
Cash GPT ($ per
Boe)(5)
|
|
$5.22
|
|
$5.50 -
$5.80
|
|
$5.00 -
$6.00
|
Cash G&A
($MM)(5)(6)
|
|
$15.7
|
|
$11.5 -
$12.5
|
|
$12.5 -
$13.5
|
Production taxes (as a
% of oil & gas revenue)
|
|
7.3%
|
|
7.0% -
7.3%
|
|
7.5% -
7.6%
|
E&P & Other
CapEx ($MM)(7)
|
|
$63.5
|
|
$75 - $85
|
|
$75 - $80
|
Cash Interest
($MM)(5)
|
|
$7.0
|
|
$6.9 -
$7.1
|
|
$6.9 -
$7.1
|
Cash taxes
($MM)
|
|
$—
|
|
$—
|
|
$5 - $10
|
___________________
|
(1)
|
2Q22 guidance includes
approximately 5.0 MBbl/d and 8.0 MBoe/d related to weather
impact.
|
(2)
|
Positive differential
represents a premium to WTI.
|
(3)
|
2Q22 guidance assumes
NYMEX gas prices average approximately $7/mmBtu.
|
(4)
|
2Q22 LOE guidance
reflects downtime associated with April storms.
|
(5)
|
Cash GPT, Cash G&A
and Cash Interest are all non-GAAP financial measures. See
"Non-GAAP Financial Measures" below for a reconciliation to the
most directly comparable financial measures under GAAP.
|
(6)
|
1Q22 includes
non-recurring transaction related items of $4.1 million.
|
(7)
|
1Q22 includes
capitalized interest of $0.6MM, which is included in Cash
Interest.
|
Oasis completed and placed on production 2 gross (1.43 net)
operated wells in 1Q22.
Select Operational and Financial
Data
The following table presents select operational and financial
data for the periods presented:
|
|
1Q22
|
|
1Q21
|
Production data:
|
|
|
|
|
Crude oil (Bopd)
|
|
44,975
|
|
36,807
|
Natural gas (Mcfpd)
|
|
147,783
|
|
122,388
|
Total production (Boepd)
|
|
69,606
|
|
57,205
|
Percent crude
oil
|
|
64.6%
|
|
64.3%
|
Average sales prices:
|
|
|
|
|
Crude oil,
without derivative settlements ($ per Bbl)
|
|
$
95.34
|
|
$
56.09
|
Differential to
NYMEX WTI ($ per Bbl)
|
|
1.22
|
|
(1.58)
|
Crude oil, with
derivative settlements ($ per Bbl)
|
|
79.27
|
|
49.11
|
Crude oil
derivative settlements - net cash payments ($MM)
|
|
(65.0)
|
|
(23.1)
|
Natural gas,
without derivative settlements ($ per Mcf)(1)
|
|
8.09
|
|
5.41
|
Natural gas,
with derivative settlements ($ per Mcf)(1)
|
|
7.67
|
|
5.46
|
Natural gas
derivative settlements - net cash receipts (payments)
($MM)
|
|
(5.6)
|
|
0.5
|
Selected financial data ($MM):
|
|
|
|
|
Revenues:
|
|
|
|
|
Crude oil revenues
|
|
$
385.9
|
|
$
185.8
|
Natural gas revenues
|
|
107.6
|
|
59.2
|
Purchased oil and gas sales
|
|
159.5
|
|
80.1
|
Other services revenues
|
|
—
|
|
0.2
|
Total revenues
|
|
$
653.0
|
|
$
325.3
|
Net cash provided by operating
activities
|
|
$
265.6
|
|
$
190.4
|
Non-GAAP financial measures:
|
|
|
|
|
Adjusted EBITDA
|
|
$
287.4
|
|
$
125.5
|
Adjusted FCF
|
|
217.5
|
|
93.9
|
Select operating expenses:
|
|
|
|
|
Lease operating expenses
|
|
$
63.1
|
|
$
51.1
|
GPT
|
|
32.4
|
|
28.1
|
Purchased oil and gas expenses
|
|
161.6
|
|
78.9
|
Production taxes
|
|
35.9
|
|
16.3
|
Depreciation, depletion and amortization
|
|
44.7
|
|
30.8
|
Total select operating
expenses
|
|
$
337.7
|
|
$
205.2
|
___________________
|
(1)
|
Prices include the
value for natural gas and natural gas liquids.
|
For 1Q22, the Company reported a net loss from continuing
operations of $19.6MM,
or $1.01 per diluted share. Excluding certain non-cash
items and their tax effect, adjusted net income attributable to
Oasis from continuing operations (non-GAAP) was $174.5MM, or
$8.32 per diluted share, in 1Q22.
Capital Expenditures
The following table presents the Company's total capital
expenditures ("CapEx") from continuing operations by category for
the periods presented:
|
1Q22
|
CapEx ($MM):
|
|
E&P
|
$
62.9
|
Other(1)
|
0.6
|
Total E&P and other
CapEx
|
$
63.5
|
___________________
|
(1)
|
Includes capitalized
interest of $0.6MM for 1Q22.
|
Dividend Declarations
Oasis declared a base dividend of $0.585 per share ($2.34/share annualized) to shareholders of record
as of May 20, 2022, payable on June 1, 2022.
Additionally, Oasis declared a variable dividend of $2.94 per share to shareholders of record as of
June 1, 2022, payable on June 15, 2022. The base dividend
and variable dividend are in connection with Oasis' previously
announced plan to return $70 million
of capital to shareholders per quarter.
Balance Sheet and
Liquidity
The following table presents key balance sheet statistics and
liquidity metrics as of March 31,
2022 (in millions):
|
March 31, 2022
|
Revolving credit
facility(1)
|
$
450.0
|
|
|
Revolver
borrowings
|
$
—
|
Senior notes
|
400.0
|
Total debt
|
$
400.0
|
|
|
Cash and cash
equivalents
|
$
410.2
|
Letters of
credit
|
2.4
|
Liquidity
|
857.8
|
___________________
|
(1)
|
$900MM borrowing base
and $450MM of elected commitments.
|
On May 3, 2022, the OAS lenders
reaffirmed a $900MM borrowing base with the elected commitments
remaining at $450MM. At the close of the merger, the borrowing base
is expected to increase to $2B with
$800MM of elected commitments.
Conference Call
Information
Investors, analysts and other interested parties are invited to
listen to the webcast:
Date:
Thursday, May 5, 2022
Time:
10:00 a.m. Central Time
Live Webcast:
https://app.webinar.net/ejz256r5DnM
Sell-side analysts wishing to ask a question may use the
following dial-in:
Dial-in:
888-317-6003
Intl. Dial-in:
412-317-6061
Conference ID: 5348387
Website:
www.oasispetroleum.com
A recording of the conference call will be available beginning
at 12:00 p.m. Central Time on the day
of the call and will be available until Thursday, May 12, 2022 by dialing:
Replay dial-in: 877-344-7529
Intl. replay:
412-317-0088
Replay access: 4412748
The call will also be available for replay for approximately 30
days at www.oasispetroleum.com.
Forward-Looking
Statements
This press release contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of
1934, as amended. All statements, other than statements of
historical facts, included in this press release that address
activities, events or developments that the Company expects,
believes or anticipates will or may occur in the future are
forward-looking statements. When used in this press release, the
words "could," "should," "will," "may," "believe," "anticipate,"
"intend," "estimate," "expect," "project," the negative of such
terms and other similar expressions are intended to identify
forward-looking statements, although not all forward-looking
statements contain such identifying words. Without limiting
the generality of the foregoing, forward-looking statements
contained in this press release specifically include the
expectations of plans, strategies, objectives and anticipated
financial and operating results of the Company, including the
Company's drilling program, production, derivative instruments,
capital expenditure levels and other guidance included in this
press release, as well as the impact of the novel coronavirus 2019
("COVID-19") pandemic on the Company's operations. These statements
are based on certain assumptions made by the Company 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 the Company, 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,
risks that the proposed transaction with Whiting may not be
consummated or the benefits contemplated therefrom may not be
realized, the ability to obtain requisite regulatory and
stockholder approval and the satisfaction of the other conditions
to the consummation of the proposed transaction, the potential
impact of the announcement or consummation of the proposed
transaction on relationships, including with employees, suppliers,
customers, competitors and credit rating agencies, changes in crude
oil and natural gas prices, developments in the global economy,
particularly the public health crisis related to the COVID-19
pandemic and the adverse impact thereof on demand for crude oil and
natural gas, the outcome of government policies and actions,
including actions taken to address the COVID-19 pandemic and to
maintain the functioning of national and global economies and
markets, the impact of Company actions to protect the health and
safety of employees, vendors, customers, and communities, weather
and environmental conditions, the timing of planned capital
expenditures, availability of acquisitions, the ability to realize
the anticipated benefits from the Williston Basin acquisition and Permian Basin
divestitures, 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 the Company's ability to
access them, the proximity to and capacity of transportation
facilities, and uncertainties regarding environmental regulations
or litigation and other legal or regulatory developments affecting
the Company's business and other important factors that may impact
the operations and projections discussed herein can be found in
Oasis' periodic filings with the U.S Securities and Exchange
Commission, including Oasis Annual Report on
Form 10-K for the fiscal year ended December 31,
2021, and the Registration Statement. Additionally, the
unprecedented nature of the COVID-19 pandemic and the related
decline of the oil and gas exploration and production industry may
make it particularly difficult to identify risks or predict the
degree to which identified risks will impact the Company's business
and financial condition. Because considerable uncertainty exists
with respect to the future pace and extent of a global economic
recovery from the effects of the COVID-19 pandemic, the Company
cannot predict whether or when crude oil production and economic
activities will return to normalized levels.
Any forward-looking statement speaks only as of the date on
which such statement is made and the Company 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.
No Offer or Solicitation
This communication does not constitute an offer to sell or the
solicitation of an offer to subscribe for or buy any securities or
a solicitation of any vote or approval with respect to the merger
or otherwise, nor shall there be any sale, issuance or transfer of
securities in any jurisdiction in which such offer, solicitation or
sale would be unlawful prior to registration or qualification under
the securities laws of any such jurisdiction.
Important Additional
Information
In connection with the merger, Oasis filed the Registration
Statement with the SEC that includes a joint proxy
statement/prospectus of Whiting and Oasis. After the Registration
Statement is declared effective by the SEC, Whiting and Oasis
intend to mail a definitive proxy statement/prospectus to the
stockholders of Whiting and the stockholders of Oasis. This
communication is not a substitute for the joint proxy
statement/prospectus or the Registration Statement or for any other
document that Whiting or Oasis may file with the SEC and send to
Whiting's stockholders and/or Oasis' stockholders in connection
with the merger. INVESTORS AND SECURITY HOLDERS OF WHITING AND
OASIS ARE URGED TO CAREFULLY AND THOROUGHLY READ THE JOINT PROXY
STATEMENT/PROSPECTUS AND THE REGISTRATION STATEMENT, AS EACH MAY BE
AMENDED OR SUPPLEMENTED FROM TIME TO TIME, AND OTHER RELEVANT
DOCUMENTS FILED BY WHITING AND OASIS WITH THE SEC WHEN THEY BECOME
AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT
WHITING, OASIS, THE MERGER, THE RISKS RELATED THERETO AND RELATED
MATTERS.
Investors are able to obtain free copies of the Registration
Statement and the joint proxy statement/prospectus, as each may be
amended from time to time, and other relevant documents filed by
Whiting and Oasis with the SEC (when they become available) through
the website maintained by the SEC at www.sec.gov. Copies of
documents filed with the SEC by Whiting are available free of
charge from Whiting's website at www.whiting.com under the
"Investor Relations" tab or by contacting Whiting's Investor
Relations Department at (303) 837-1661 or
BrandonD@whiting.com. Copies of documents filed with the SEC by
Oasis are available free of charge from Oasis' website at
www.oasispetroleum.com under the "Investor Relations" tab or by
contacting Oasis' Investor Relations Department at
(281) 404-9600 or ir@oasispetroleum.com.
Participants in the
Solicitation
Whiting, Oasis and their respective directors and certain of
their executive officers and other members of management and
employees may be deemed, under SEC rules, to be participants in the
solicitation of proxies from Whiting's stockholders and Oasis'
stockholders in connection with the merger. Information regarding
the executive officers and directors of Oasis is included in its
definitive proxy statement for its 2022 annual meeting filed with
the SEC on March 17, 2022. Information regarding the executive
officers and directors of Whiting is included in Annual Report on
Form 10-K for the fiscal year ended December 31, 2021.
Additional information regarding the persons who may be deemed
participants and their direct and indirect interests, by security
holdings or otherwise, is set forth in the Registration Statement,
the joint proxy statement/prospectus and other materials when they
are filed with the SEC in connection with the merger. Free copies
of these documents may be obtained as described in the paragraphs
above.
About Oasis Petroleum
Inc.
Oasis Petroleum Inc. 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.oasispetroleum.com.
Oasis Petroleum
Inc.
|
Condensed
Consolidated Balance Sheets (Unaudited)
|
|
|
March 31, 2022
|
|
December 31, 2021
|
|
|
|
|
|
(In thousands, except share data)
|
ASSETS
|
|
|
|
Current
assets
|
|
|
|
Cash and cash equivalents
|
$
410,174
|
|
$
172,114
|
Accounts receivable, net
|
504,436
|
|
377,202
|
Inventory
|
28,311
|
|
28,956
|
Prepaid expenses
|
6,564
|
|
6,016
|
Derivative instruments
|
1,284
|
|
—
|
Other current assets
|
1,396
|
|
1,836
|
Current assets held for sale
|
—
|
|
1,029,318
|
Total current assets
|
952,165
|
|
1,615,442
|
Property, plant and
equipment
|
|
|
|
Oil
and gas properties (successful efforts method)
|
1,458,491
|
|
1,395,837
|
Other property and equipment
|
44,555
|
|
48,981
|
Less: accumulated depreciation, depletion and
amortization
|
(166,705)
|
|
(124,386)
|
Total property, plant and
equipment, net
|
1,336,341
|
|
1,320,432
|
Derivative
instruments
|
61,760
|
|
44,865
|
Investment in
unconsolidated affiliate
|
615,333
|
|
—
|
Long-term
inventory
|
17,510
|
|
17,510
|
Operating right-of-use
assets
|
13,235
|
|
15,782
|
Other assets
|
11,604
|
|
12,756
|
Total assets
|
$
3,007,948
|
|
$
3,026,787
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$
1,738
|
|
$
2,136
|
Revenues and production taxes payable
|
284,205
|
|
270,306
|
Accrued liabilities
|
260,833
|
|
150,674
|
Accrued interest payable
|
9,085
|
|
2,150
|
Derivative instruments
|
314,466
|
|
89,447
|
Advances from joint interest partners
|
3,124
|
|
1,892
|
Current operating lease liabilities
|
7,649
|
|
7,893
|
Other current liabilities
|
19,887
|
|
1,046
|
Current liabilities held for sale
|
—
|
|
699,653
|
Total current
liabilities
|
900,987
|
|
1,225,197
|
Long-term
debt
|
392,933
|
|
392,524
|
Deferred income
taxes
|
—
|
|
7
|
Asset retirement
obligations
|
58,789
|
|
57,604
|
Derivative
instruments
|
205,694
|
|
115,282
|
Operating lease
liabilities
|
4,574
|
|
6,724
|
Other
liabilities
|
3,008
|
|
7,876
|
Total liabilities
|
1,565,985
|
|
1,805,214
|
Commitments and
contingencies
|
|
|
|
Stockholders'
equity
|
|
|
|
Common stock, $0.01 par
value: 60,000,000 shares authorized; 20,473,741 shares
issued and 19,571,603 shares outstanding at March 31, 2022 and
20,147,199
shares issued and 19,276,181 shares outstanding at December 31,
2021
|
203
|
|
200
|
Treasury stock, at
cost: 902,138 shares at March 31, 2022 and 871,018 shares at
December 31, 2021
|
(104,132)
|
|
(100,000)
|
Additional paid-in
capital
|
883,273
|
|
863,010
|
Retained
earnings
|
662,619
|
|
269,690
|
Oasis share of stockholders' equity
|
1,441,963
|
|
1,032,900
|
Non-controlling
interests
|
—
|
|
188,673
|
Total stockholders' equity
|
1,441,963
|
|
1,221,573
|
Total liabilities and stockholders' equity
|
$
3,007,948
|
|
$
3,026,787
|
Oasis Petroleum
Inc.
|
Condensed
Consolidated Statements of Operations (Unaudited)
|
(In thousands, except share data)
|
|
|
|
Three Months Ended March 31,
|
|
2022
|
|
2021
|
|
|
|
|
Revenues
|
|
|
|
Oil
and gas revenues
|
$
493,502
|
|
$
244,990
|
Purchased oil and gas sales
|
159,467
|
|
80,145
|
Other services revenues
|
—
|
|
226
|
Total revenues
|
652,969
|
|
325,361
|
Operating expenses
|
|
|
|
Lease operating expenses
|
63,076
|
|
51,064
|
Other services expenses
|
111
|
|
—
|
Gathering, processing and transportation expenses
|
32,398
|
|
28,105
|
Purchased oil and gas expenses
|
161,627
|
|
78,938
|
Production taxes
|
35,858
|
|
16,280
|
Depreciation, depletion and amortization
|
44,673
|
|
30,770
|
Exploration expenses
|
510
|
|
423
|
Impairment
|
—
|
|
3
|
General and administrative expenses
|
24,367
|
|
20,413
|
Total operating expenses
|
362,620
|
|
225,996
|
Gain on sale of
assets
|
1,521
|
|
88
|
Operating
income
|
291,870
|
|
99,453
|
Other income (expense)
|
|
|
|
Net
loss on derivative instruments
|
(367,922)
|
|
(181,515)
|
Income from investment in unconsolidated affiliate
|
60,137
|
|
—
|
Interest expense, net of capitalized interest
|
(7,216)
|
|
(4,865)
|
Other income
|
1,754
|
|
485
|
Total other expense,
net
|
(313,247)
|
|
(185,895)
|
Loss from continuing
operations before income taxes
|
(21,377)
|
|
(86,442)
|
Income tax
benefit
|
1,826
|
|
3,654
|
Net loss from continuing
operations
|
(19,551)
|
|
(82,788)
|
Income from
discontinued operations attributable to Oasis, net of income
tax
|
485,554
|
|
39,196
|
Net income (loss) attributable to
Oasis
|
$
466,003
|
|
$
(43,592)
|
Earnings (loss)
attributable to Oasis per share:
|
|
|
|
Basic and diluted from continuing operations
|
$
(1.01)
|
|
$
(4.14)
|
Basic and diluted from discontinued operations
|
25.15
|
|
1.96
|
Basic and diluted total
|
$
24.14
|
|
$
(2.18)
|
Weighted average shares
outstanding:
|
|
|
|
Basic and diluted
|
19,306
|
|
20,000
|
Oasis Petroleum
Inc.
|
Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
(In thousands)
|
|
|
Three Months Ended March 31,
|
|
2022
|
|
2021
|
|
|
|
|
Cash flows from operating
activities:
|
|
|
|
Net income
(loss) including non-controlling interests
|
$
468,314
|
|
$
(35,265)
|
Adjustments to reconcile net income (loss) including
non-controlling
interests to net cash provided by operating
activities:
|
|
|
|
Depreciation, depletion and amortization
|
44,673
|
|
39,990
|
Gain on sale of properties
|
(520,421)
|
|
(88)
|
Impairment
|
—
|
|
3
|
Deferred income taxes
|
(7)
|
|
(3,654)
|
Derivative instruments
|
367,922
|
|
181,515
|
Income from investment in unconsolidated affiliate
|
(60,137)
|
|
—
|
Equity-based compensation expenses
|
4,848
|
|
2,198
|
Deferred financing costs amortization and other
|
3,433
|
|
2,320
|
Working capital
and other changes:
|
|
|
|
Change in accounts receivable, net
|
(111,813)
|
|
(60,542)
|
Change in inventory
|
667
|
|
4,506
|
Change in prepaid expenses
|
(369)
|
|
1,089
|
Change in accounts payable, interest payable and accrued
liabilities
|
52,122
|
|
62,195
|
Change in other assets and liabilities, net
|
16,348
|
|
(3,854)
|
Net cash provided by operating
activities
|
265,580
|
|
190,413
|
Cash flows from investing
activities:
|
|
|
|
Capital expenditures
|
(48,831)
|
|
(21,958)
|
Proceeds from divestitures, net of OMP cash
|
147,056
|
|
2,686
|
Costs related to divestitures
|
(11,368)
|
|
—
|
Derivative settlements
|
(70,670)
|
|
(22,596)
|
Distributions from investment in unconsolidated
affiliate
|
13,116
|
|
—
|
Net cash provided by (used in)
investing activities
|
29,303
|
|
(41,868)
|
Cash flows from financing
activities:
|
|
|
|
Proceeds from revolving credit facilities
|
15,000
|
|
159,500
|
Principal payments on revolving credit facilities
|
—
|
|
(635,500)
|
Proceeds from issuance of senior unsecured notes
|
—
|
|
450,000
|
Deferred financing costs
|
(9)
|
|
(11,737)
|
Common control transaction costs
|
—
|
|
(4,111)
|
Purchases of treasury stock
|
(4,132)
|
|
—
|
Dividends paid
|
(70,579)
|
|
(7,535)
|
Distributions to non-controlling interests
|
—
|
|
(6,029)
|
Payments on finance lease liabilities
|
(229)
|
|
(311)
|
Proceeds from warrants exercised
|
457
|
|
—
|
Other
|
—
|
|
6
|
Net cash used in financing
activities
|
(59,492)
|
|
(55,717)
|
Increase in cash and cash equivalents
|
235,391
|
|
92,828
|
Cash and cash equivalents:
|
|
|
|
Beginning of period
|
174,783
|
|
20,226
|
End
of period
|
$
410,174
|
|
$
113,054
|
Supplemental non-cash
transactions:
|
|
|
|
Change in accrued capital expenditures
|
$
17,504
|
|
$
6,909
|
Change in asset retirement obligations
|
(428)
|
|
1,035
|
Investment in unconsolidated affiliate
|
568,312
|
|
—
|
Note receivable from divestiture
|
—
|
|
2,900
|
Non-GAAP Financial
Measures
Cash GPT
The Company defines Cash GPT as total GPT expenses less non-cash
valuation charges on pipeline imbalances. 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.
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 March 31,
|
|
2022
|
|
2021
|
|
|
|
|
|
(In thousands)
|
GPT
|
$
32,398
|
|
$
28,105
|
Pipeline imbalances
|
316
|
|
1,847
|
Cash GPT
|
$
32,714
|
|
$
29,952
|
Cash G&A
The Company defines Cash G&A as total G&A expenses less
G&A expenses attributable to discontinued operations, 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 March 31,
|
|
2022
|
|
2021
|
|
|
|
|
|
(In thousands)
|
General and administrative
expenses
|
$
27,681
|
|
$
20,737
|
Less: general and administrative expenses attributable to
discontinued operations
|
3,314
|
|
324
|
General and administrative expenses attributable to
continuing operations(1)
|
24,367
|
|
20,413
|
Equity-based compensation expenses
|
(4,800)
|
|
(1,688)
|
G&A expenses attributable to shared services
|
(1,624)
|
|
(4,739)
|
Other non-cash adjustments
|
(2,218)
|
|
669
|
Cash G&A(1)
|
$
15,725
|
|
$
14,655
|
___________________
|
(1)
|
1Q22 includes
non-recurring transaction related items of $4.1 million.
|
Cash Interest
The Company defines Cash Interest as interest expense less
interest expense attributable to discontinued operations 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 March 31,
|
|
2022
|
|
2021
|
|
|
|
|
|
(In thousands)
|
Interest expense
|
$
10,901
|
|
$
8,697
|
Less: Interest expense from discontinued
operations
|
3,685
|
|
3,832
|
Interest expense from continuing
operations
|
7,216
|
|
4,865
|
Capitalized interest
|
600
|
|
418
|
Amortization of deferred financing costs
|
(855)
|
|
(2,367)
|
Cash Interest
|
$
6,961
|
|
$
2,916
|
Adjusted EBITDA and Adjusted Free
Cash Flow
The Company defines Adjusted EBITDA as earnings (loss) before
interest expense, income taxes, DD&A, exploration 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, plus cash
distributions from OMP. 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 (loss) or cash flows 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 (loss) 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 March 31,
|
|
2022
|
|
2021
|
|
|
|
|
|
(In thousands)
|
Net income (loss) including non-controlling
interests
|
$
468,314
|
|
$
(35,265)
|
Gain on sale of properties
|
(520,421)
|
|
(88)
|
Net
loss on derivative instruments
|
367,922
|
|
181,515
|
Derivative settlements
|
(70,670)
|
|
(22,596)
|
Income from investment in unconsolidated affiliate
|
(60,137)
|
|
—
|
Cash distributions from investment in unconsolidated
affiliate
|
13,116
|
|
—
|
Interest expense, net of capitalized interest
|
10,901
|
|
8,697
|
Depreciation, depletion and amortization
|
44,673
|
|
39,990
|
Impairment
|
—
|
|
3
|
Exploration expenses
|
510
|
|
423
|
Equity-based compensation expenses
|
4,848
|
|
2,198
|
Income tax (benefit) expense
|
39,396
|
|
(3,654)
|
Other non-cash adjustments
|
1,260
|
|
(2,692)
|
Adjusted EBITDA
|
299,712
|
|
168,531
|
Adjusted EBITDA from discontinued operations
|
(12,296)
|
|
(56,348)
|
Cash distributions from OMP and DevCo Interests
|
—
|
|
13,266
|
Adjusted EBITDA from continuing
operations
|
287,416
|
|
125,449
|
Cash Interest
|
(6,961)
|
|
(2,916)
|
E&P and other capital expenditures
|
(63,515)
|
|
(29,009)
|
Capitalized interest
|
600
|
|
418
|
Adjusted Free Cash Flow
|
$
217,540
|
|
$
93,942
|
|
|
|
|
Net cash provided by operating
activities
|
$
265,580
|
|
$
190,413
|
Derivative settlements
|
(70,670)
|
|
(22,596)
|
Cash distributions from investment in unconsolidated
affiliate
|
13,116
|
|
—
|
Interest expense, net of capitalized interest
|
10,901
|
|
8,697
|
Exploration expenses
|
510
|
|
423
|
Deferred financing costs amortization and other
|
(3,433)
|
|
(2,320)
|
Current tax expense
|
39,403
|
|
—
|
Changes in working capital
|
43,045
|
|
(3,394)
|
Other non-cash adjustments
|
1,260
|
|
(2,692)
|
Adjusted EBITDA
|
299,712
|
|
168,531
|
Adjusted EBITDA from discontinued operations
|
(12,296)
|
|
(56,348)
|
Cash distributions from OMP and DevCo Interests
|
—
|
|
13,266
|
Adjusted EBITDA from continuing
operations
|
287,416
|
|
125,449
|
Cash Interest
|
(6,961)
|
|
(2,916)
|
E&P and other capital expenditures
|
(63,515)
|
|
(29,009)
|
Capitalized interest
|
600
|
|
418
|
Adjusted Free Cash Flow
|
$
217,540
|
|
$
93,942
|
Adjusted Net Income (Loss)
Attributable to Oasis and Adjusted Diluted Earnings (Loss)
Attributable to Oasis Per Share Reconciliations
Adjusted Net Income (Loss) Attributable to Oasis and Adjusted
Diluted Earnings (Loss) Attributable to Oasis 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 (Loss)
Attributable to Oasis as net income (loss) after adjusting for
(1) the impact of certain non-cash items, including non-cash
changes in the fair value of derivative instruments, impairment,
and other similar non-cash charges, or non-recurring items, (2) the
impact of net income (loss) attributable to non-controlling
interests, and (3) the non-cash and non-recurring items' impact on
taxes based on the Company's effective tax rate applicable to those
adjusting items in the same period. Adjusted Net Income (Loss)
Attributable to Oasis is not a measure of net income (loss) as
determined by GAAP. The Company defines Adjusted Diluted Earnings
(Loss) Attributable to Oasis Per Share as Adjusted Net Income
(Loss) Attributable to Oasis divided by diluted weighted average
shares outstanding.
The following table presents reconciliations of the GAAP
financial measure of net income (loss) attributable to Oasis to the
non-GAAP financial measure of Adjusted Net Income (Loss)
Attributable to Oasis and the GAAP financial measure of diluted
earnings (loss) attributable to Oasis per share to the non-GAAP
financial measure of Adjusted Diluted Earnings Attributable to
Oasis Per Share for the periods presented:
|
Three Months Ended March 31,
|
|
2022
|
|
2021
|
|
|
|
|
|
(In thousands, except per share
data)
|
Net income (loss) attributable to
Oasis
|
$
466,003
|
|
$
(43,592)
|
Gain on sale of properties
|
(520,421)
|
|
(88)
|
Net
loss on derivative instruments
|
367,922
|
|
181,515
|
Derivative settlements
|
(70,670)
|
|
(22,596)
|
Income from investment in unconsolidated affiliate
|
(60,137)
|
|
—
|
Distributions from investment in unconsolidated
affiliate
|
13,116
|
|
—
|
Impairment
|
—
|
|
3
|
Amortization of deferred financing costs
|
1,024
|
|
3,040
|
Other non-cash adjustments
|
1,260
|
|
(2,692)
|
Tax
impact(1)
|
60,710
|
|
(34,879)
|
Other tax adjustments(2)
|
(78,159)
|
|
4,839
|
Adjusted net income attributable to
Oasis
|
180,648
|
|
85,550
|
Less: Adjusted net
income attributable to Oasis from discontinued
operations
|
6,142
|
|
40,027
|
Adjusted net income attributable to Oasis from
continuing operations
|
$
174,506
|
|
$
45,523
|
|
|
|
|
Diluted earnings (loss) attributable to Oasis per
share
|
$
24.14
|
|
$
(2.18)
|
Gain on sale of properties
|
(24.81)
|
|
—
|
Net
loss on derivative instruments
|
17.54
|
|
9.08
|
Derivative settlements
|
(3.37)
|
|
(1.13)
|
Income from investment in unconsolidated affiliate
|
(2.87)
|
|
—
|
Distributions from investment in unconsolidated
affiliate
|
0.63
|
|
—
|
Amortization of deferred financing costs
|
0.05
|
|
0.15
|
Other non-cash adjustments
|
0.06
|
|
(0.14)
|
Tax
impact(1)
|
2.89
|
|
(1.74)
|
Other tax adjustments(2)
|
(3.73)
|
|
0.24
|
Impact of diluted shares(3)
|
(1.92)
|
|
—
|
Adjusted Diluted Earnings Attributable to Oasis Per
Share
|
8.61
|
|
4.28
|
Less: Adjusted Diluted
Earnings From Discontinued Operations Attributable to Oasis Per
Share
|
0.29
|
|
2.00
|
Adjusted Diluted Earnings From Continuing Operations
Attributable to Oasis Per
Share
|
$
8.32
|
|
$
2.28
|
|
|
|
|
Diluted weighted
average shares outstanding(3)
|
20,974
|
|
20,000
|
|
|
|
|
Effective tax rate
applicable to adjustment items(1)
|
22.7%
|
|
21.9%
|
___________________
|
(1)
|
The tax impact is
computed utilizing the Company's effective tax rate applicable to
the adjustments for certain non-cash and non-recurring
items.
|
(2)
|
Other tax adjustments
relate to the deferred tax asset valuation allowance, which is
adjusted to reflect the tax impact of the other adjustments using
an assumed effective tax rate that excludes its impact.
|
(3)
|
For the three months
ended March 31, 2022, the Company included the dilutive effect of
1,667,705 potentially dilutive shares in computing Adjusted Diluted
Earnings Attributable to Oasis Per Share, which were excluded from
the GAAP calculation of diluted earnings attributable to Oasis per
share due to their anti-dilutive effect. For the three months ended
March 31, 2021, there were no potentially dilutive shares included
in computing Adjusted Diluted Earnings Attributable to Oasis Per
Share because the effect was anti-dilutive under the treasury stock
method.
|
View original
content:https://www.prnewswire.com/news-releases/oasis-petroleum-inc-reports-first-quarter-2022-earnings-declares-base-and-variable-dividends-issues-second-quarter-outlook-and-provides-update-on-pending-merger-301540136.html
SOURCE Oasis Petroleum Inc.