Concho Resources Inc. Reports Third-Quarter 2020 Results
Concho Resources Inc. (NYSE: CXO) today announced third-quarter 2020 results, reporting a net loss of $61 million, or $0.31 per share. Adjusted net income (non-GAAP), which excludes certain non-cash and special items, for third-quarter 2020 was $282 million, or $1.43 per share.
Tim Leach, Chairman and Chief Executive Officer, commented, "Despite the challenging market environment, Concho delivered excellent results that demonstrate the strength of our business, our high-quality asset base and our ability to execute. On October 19, we announced our intention to merge with ConocoPhillips. We look forward to closing the transaction in the first quarter of next year.”
Third-Quarter 2020 Results
Third-quarter 2020 oil production volumes averaged 201 thousand barrels per day (MBopd). Natural gas production for third-quarter 2020 averaged 716 million cubic feet per day (MMcfpd). The Company’s total production for third-quarter 2020 was 320 thousand barrels of oil equivalent per day (MBoepd).
Concho’s average realized price for oil and natural gas for third-quarter 2020, excluding the effect of commodity derivatives, was $39.23 per Bbl and $1.64 per Mcf, respectively.
For third-quarter 2020, controllable costs totaled $7.06 per Boe, representing a 27% decrease year over year. Controllable costs include production expenses (consisting of lease operating and workover expenses), cash general and administrative (G&A) expenses (which excludes non-cash stock-based compensation) and interest expense.
Cash flow from operating activities was $608 million, including $60 million in working capital changes. Operating cash flow before working capital changes (non-GAAP) was $668 million, exceeding third-quarter capital expenditures of $284 million, and resulting in free cash flow (non-GAAP) of $384 million. Capital expenditures refers to the Company’s additions to oil and natural gas properties on the Company’s condensed consolidated statements of cash flows.
At September 30, 2020, Concho had long-term debt of $3.9 billion with no outstanding debt maturities until January 2027, no debt outstanding under its credit facility and approximately $400 million in cash and cash equivalents.
Investor Conference Call
Due to the pending transaction with ConocoPhillips, which was announced on Monday, October 19, 2020, the Company will not host a conference call/webcast to review its third-quarter 2020 results.
About Concho Resources
Concho Resources (NYSE: CXO) is one of the largest unconventional shale producers in the Permian Basin, with operations focused on safely and efficiently developing and producing oil and natural gas resources. We are working today to deliver a better tomorrow for our shareholders, people and communities. For more information about Concho, visit www.concho.com.
Forward-Looking Statements and Cautionary Statements
The foregoing 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 fact, 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. The words “estimate,” “project,” “predict,” “believe,” “expect,” “anticipate,” “potential,” “could,” “may,” “enable,” “strategy,” “intend," “positioned,” “foresee,” “plan,” “will,” “guidance,” “outlook,” “goal,” "target" or other similar expressions that convey the uncertainty of future events or outcomes are intended to identify forward-looking statements, which generally are not historical in nature. However, the absence of these words does not mean that the statements are not forward-looking. These statements are based on certain assumptions and analyses made by the Company based on management’s experience, expectations and perception of historical trends, current conditions, current plans, anticipated future developments, access to capital, market conditions, impacts of hedges, the impact of the COVID-19 pandemic and the actions taken by regulators and third parties in response to such pandemic and other factors believed to be appropriate. Forward-looking statements are not guarantees of performance. Although the Company believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, 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 the risk factors and other information discussed or referenced in the Company’s most recent Annual Report on Form 10-K and other filings with the Securities and Exchange Commission. In particular, the unprecedented nature of the current economic downturn, pandemic and industry decline 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. 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. Information on Concho’s website is not part of this press release.
Use of Non-GAAP Financial Measures
To supplement the presentation of the Company’s financial results prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), this press release contains certain financial measures that are not prepared in accordance with GAAP, including adjusted net income, adjusted earnings per share, operating cash flow before working capital changes and free cash flow.
See “Supplemental Non-GAAP Financial Measures” below for a description and reconciliation of each of these non-GAAP measures to the most directly comparable financial measure calculated in accordance with GAAP.
For future periods, the Company is unable to provide a reconciliation of free cash flow to the most comparable GAAP financial measures because the information needed to reconcile this measure is dependent on future events, many of which are outside management’s control. Additionally, estimating free cash flow to provide a meaningful reconciliation consistent with the Company’s policies for future periods is extremely difficult and requires a level of precision that is unavailable for these future periods and cannot be accomplished without unreasonable effort. Forward-looking estimates of free cash flow are estimated in a manner consistent with the relevant definitions and assumptions noted herein.
|
Concho Resources Inc. Condensed Consolidated Balance Sheets Unaudited |
|||||||
|
(in millions, except share and per share amounts) |
September 30,
|
|
December 31,
|
||||
|
Assets |
|||||||
|
Current assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
402 |
|
|
$ |
70 |
|
|
Accounts receivable, net: |
|
|
|
||||
|
Oil and natural gas |
392 |
|
|
584 |
|
||
|
Joint operations and other |
130 |
|
|
304 |
|
||
|
Inventory |
26 |
|
|
30 |
|
||
|
Derivative instruments |
212 |
|
|
6 |
|
||
|
Prepaid costs and other |
44 |
|
|
61 |
|
||
|
Total current assets |
1,206 |
|
|
1,055 |
|
||
|
Property and equipment: |
|
|
|
||||
|
Oil and natural gas properties, successful efforts method |
27,143 |
|
|
28,785 |
|
||
|
Accumulated depletion and depreciation |
(16,643 |
) |
|
(7,895 |
) |
||
|
Total oil and natural gas properties, net |
10,500 |
|
|
20,890 |
|
||
|
Other property and equipment, net |
456 |
|
|
437 |
|
||
|
Total property and equipment, net |
10,956 |
|
|
21,327 |
|
||
|
Deferred income taxes |
19 |
|
|
— |
|
||
|
Deferred loan costs, net |
5 |
|
|
7 |
|
||
|
Goodwill |
— |
|
|
1,917 |
|
||
|
Intangible assets, net |
16 |
|
|
17 |
|
||
|
Noncurrent derivative instruments |
5 |
|
|
11 |
|
||
|
Other assets |
330 |
|
|
398 |
|
||
|
Total assets |
$ |
12,537 |
|
|
$ |
24,732 |
|
|
Liabilities and Stockholders’ Equity |
|||||||
|
Current liabilities: |
|
|
|
||||
|
Accounts payable - trade |
$ |
45 |
|
|
$ |
53 |
|
|
Revenue payable |
140 |
|
|
268 |
|
||
|
Accrued drilling costs |
181 |
|
|
386 |
|
||
|
Derivative instruments |
5 |
|
|
112 |
|
||
|
Other current liabilities |
326 |
|
|
363 |
|
||
|
Total current liabilities |
697 |
|
|
1,182 |
|
||
|
Long-term debt |
3,856 |
|
|
3,955 |
|
||
|
Deferred income taxes |
— |
|
|
1,654 |
|
||
|
Noncurrent derivative instruments |
47 |
|
|
7 |
|
||
|
Asset retirement obligations and other long-term liabilities |
150 |
|
|
152 |
|
||
|
Stockholders’ equity: |
|
|
|
||||
|
Common stock, $0.001 par value; 300,000,000 authorized; 197,551,182 and 198,863,681 issued at September 30, 2020 and December 31, 2019, respectively |
— |
|
|
— |
|
||
|
Additional paid-in capital |
14,511 |
|
|
14,608 |
|
||
|
Retained earnings (accumulated deficit) |
(6,573 |
) |
|
3,320 |
|
||
|
Treasury stock, at cost; 1,244,629 and 1,175,026 at September 30, 2020 and December 31, 2019, respectively |
(151 |
) |
|
(146 |
) |
||
|
Total stockholders’ equity |
7,787 |
|
|
17,782 |
|
||
|
Total liabilities and stockholders’ equity |
$ |
12,537 |
|
|
$ |
24,732 |
|
|
Concho Resources Inc. Condensed Consolidated Statements of Operations Unaudited |
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
(in millions, except per share amounts) |
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
Operating revenues: |
|
|
|
|
|
|
|
||||||||
|
Oil sales |
$ |
725 |
|
|
$ |
1,023 |
|
|
$ |
2,027 |
|
|
$ |
3,007 |
|
|
Natural gas sales |
109 |
|
|
92 |
|
|
203 |
|
|
339 |
|
||||
|
Total operating revenues |
834 |
|
|
1,115 |
|
|
2,230 |
|
|
3,346 |
|
||||
|
Operating costs and expenses: |
|
|
|
|
|
|
|
||||||||
|
Oil and natural gas production |
115 |
|
|
190 |
|
|
406 |
|
|
552 |
|
||||
|
Production and ad valorem taxes |
71 |
|
|
85 |
|
|
196 |
|
|
255 |
|
||||
|
Gathering, processing and transportation |
46 |
|
|
25 |
|
|
139 |
|
|
73 |
|
||||
|
Exploration and abandonments |
14 |
|
|
26 |
|
|
2,749 |
|
|
90 |
|
||||
|
Depreciation, depletion and amortization |
288 |
|
|
488 |
|
|
1,083 |
|
|
1,431 |
|
||||
|
Accretion of discount on asset retirement obligations |
2 |
|
|
3 |
|
|
6 |
|
|
8 |
|
||||
|
Impairments of long-lived assets |
— |
|
|
20 |
|
|
7,772 |
|
|
888 |
|
||||
|
Impairments of goodwill |
— |
|
|
81 |
|
|
1,917 |
|
|
81 |
|
||||
|
General and administrative (including non-cash stock-based compensation of $18 and $20 for the three months ended September 30, 2020 and 2019, respectively, and $53 and $67 for the nine months ended September 30, 2020 and 2019, respectively) |
70 |
|
|
75 |
|
|
204 |
|
|
254 |
|
||||
|
(Gain) loss on derivatives, net |
199 |
|
|
(397 |
) |
|
(1,056 |
) |
|
445 |
|
||||
|
Net (gain) loss on disposition of assets and other |
1 |
|
|
(303 |
) |
|
(99 |
) |
|
(302 |
) |
||||
|
Total operating costs and expenses |
806 |
|
|
293 |
|
|
13,317 |
|
|
3,775 |
|
||||
|
Income (loss) from operations |
28 |
|
|
822 |
|
|
(11,087 |
) |
|
(429 |
) |
||||
|
Other income (expense): |
|
|
|
|
|
|
|
||||||||
|
Interest expense |
(44 |
) |
|
(46 |
) |
|
(127 |
) |
|
(141 |
) |
||||
|
Loss on extinguishment of debt |
(24 |
) |
|
— |
|
|
(24 |
) |
|
— |
|
||||
|
Other, net |
5 |
|
|
4 |
|
|
(208 |
) |
|
311 |
|
||||
|
Total other income (expense) |
(63 |
) |
|
(42 |
) |
|
(359 |
) |
|
170 |
|
||||
|
Income (loss) before income taxes |
(35 |
) |
|
780 |
|
|
(11,446 |
) |
|
(259 |
) |
||||
|
Income tax (expense) benefit |
(26 |
) |
|
(222 |
) |
|
1,673 |
|
|
25 |
|
||||
|
Net income (loss) |
$ |
(61 |
) |
|
$ |
558 |
|
|
$ |
(9,773 |
) |
|
$ |
(234 |
) |
|
Earnings per share: |
|
|
|
|
|
|
|
||||||||
|
Basic net income (loss) |
$ |
(0.31 |
) |
|
$ |
2.78 |
|
|
$ |
(50.04 |
) |
|
$ |
(1.18 |
) |
|
Diluted net income (loss) |
$ |
(0.31 |
) |
|
$ |
2.78 |
|
|
$ |
(50.04 |
) |
|
$ |
(1.18 |
) |
|
|
|
|
|
|
|
|
|
|
Concho Resources Inc. Earnings per Share Unaudited
The Company uses the two-class method of calculating earnings per share because certain of the Company’s unvested share-based awards qualify as participating securities.
The Company’s basic earnings (loss) per share attributable to common stockholders is computed as (i) net income (loss) as reported, (ii) less participating basic earnings (iii) divided by weighted average basic common shares outstanding. The Company’s diluted earnings (loss) per share attributable to common stockholders is computed as (i) basic earnings (loss) attributable to common stockholders, (ii) plus reallocation of participating earnings (iii) divided by weighted average diluted common shares outstanding.
The following table reconciles the Company’s income (loss) from operations and earnings (loss) attributable to common stockholders to the basic and diluted earnings (loss) used to determine the Company’s earnings (loss) per share amounts for the periods indicated under the two-class method: |
||||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||
|
(in millions) |
2020 |
|
2019 |
|
2020 |
|
2019 |
|||||||||
|
Net income (loss) as reported |
$ |
(61 |
) |
|
$ |
558 |
|
|
$ |
(9,773 |
) |
|
$ |
(234 |
) |
|
|
Participating basic earnings (a) |
— |
|
|
(4 |
) |
|
(1 |
) |
|
(1 |
) |
|||||
|
Basic earnings (loss) attributable to common stockholders |
(61 |
) |
|
554 |
|
|
(9,774 |
) |
|
(235 |
) |
|||||
|
Reallocation of participating earnings |
— |
|
|
— |
|
|
— |
|
|
— |
|
|||||
|
Diluted earnings (loss) attributable to common stockholders |
$ |
(61 |
) |
|
$ |
554 |
|
|
$ |
(9,774 |
) |
|
$ |
(235 |
) |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(a) |
Unvested restricted stock awards represent participating securities because they participate in nonforfeitable dividends or distributions with the common equity holders of the Company. Participating earnings represent the distributed and undistributed earnings of the Company attributable to the participating securities. Unvested restricted stock awards do not participate in undistributed net losses as they are not contractually obligated to do so. |
|
The following table is a reconciliation of the basic weighted average common shares outstanding to diluted weighted average common shares outstanding for the periods indicated: |
|||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
(in thousands) |
2020 |
|
2019 |
|
2020 |
|
2019 |
||||
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
||||
|
Basic |
195,323 |
|
|
199,448 |
|
|
195,311 |
|
|
199,272 |
|
|
Dilutive performance units |
— |
|
|
6 |
|
|
— |
|
|
— |
|
|
Diluted |
195,323 |
|
|
199,454 |
|
|
195,311 |
|
|
199,272 |
|
|
|
|
|
|
|
|
|
|
|
Concho Resources Inc. Condensed Consolidated Statements of Cash Flows Unaudited |
|||||||
|
|
Nine Months Ended
|
||||||
|
(in millions) |
2020 |
|
2019 |
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
||||
|
Net loss |
$ |
(9,773 |
) |
|
$ |
(234 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
||||
|
Depreciation, depletion and amortization |
1,083 |
|
|
1,431 |
|
||
|
Accretion of discount on asset retirement obligations |
6 |
|
|
8 |
|
||
|
Impairments of long-lived assets |
7,772 |
|
|
888 |
|
||
|
Impairments of goodwill |
1,917 |
|
|
81 |
|
||
|
Exploration and abandonments |
2,726 |
|
|
68 |
|
||
|
Non-cash stock-based compensation expense |
53 |
|
|
67 |
|
||
|
Deferred income taxes |
(1,673 |
) |
|
(25 |
) |
||
|
Net gain on disposition of assets and other non-operating items |
(104 |
) |
|
(591 |
) |
||
|
(Gain) loss on derivatives, net |
(1,056 |
) |
|
445 |
|
||
|
Net settlements received from (paid on) derivatives |
789 |
|
|
(57 |
) |
||
|
Loss on extinguishment of debt |
24 |
|
|
— |
|
||
|
Other |
198 |
|
|
(6 |
) |
||
|
Changes in operating assets and liabilities, net of acquisitions and dispositions: |
|
|
|
||||
|
Accounts receivable |
326 |
|
|
(19 |
) |
||
|
Prepaid costs and other |
18 |
|
|
(1 |
) |
||
|
Inventory |
4 |
|
|
2 |
|
||
|
Accounts payable |
(7 |
) |
|
16 |
|
||
|
Revenue payable |
(129 |
) |
|
(20 |
) |
||
|
Other current liabilities |
(41 |
) |
|
14 |
|
||
|
Net cash provided by operating activities |
2,133 |
|
|
2,067 |
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
||||
|
Additions to oil and natural gas properties |
(1,152 |
) |
|
(2,344 |
) |
||
|
Changes in working capital associated with oil and natural gas property additions |
(156 |
) |
|
(41 |
) |
||
|
Acquisitions of oil and natural gas properties |
(45 |
) |
|
(34 |
) |
||
|
Additions to property, equipment and other assets |
(49 |
) |
|
(82 |
) |
||
|
Proceeds from the disposition of assets |
6 |
|
|
393 |
|
||
|
Deposit for pending divestiture of oil and natural gas properties |
— |
|
|
93 |
|
||
|
Direct transaction costs for asset acquisitions and dispositions |
(1 |
) |
|
(5 |
) |
||
|
Net cash used in investing activities |
(1,397 |
) |
|
(2,020 |
) |
||
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
||||
|
Borrowings under credit facility |
345 |
|
|
2,680 |
|
||
|
Payments on credit facility |
(345 |
) |
|
(2,527 |
) |
||
|
Issuance of senior notes, net |
499 |
|
|
— |
|
||
|
Repayments of senior notes |
(600 |
) |
|
— |
|
||
|
Debt extinguishment costs |
(20 |
) |
|
— |
|
||
|
Payments for loan costs |
(4 |
) |
|
— |
|
||
|
Payment of common stock dividends |
(119 |
) |
|
(75 |
) |
||
|
Purchases of treasury stock |
(5 |
) |
|
(15 |
) |
||
|
Purchases of common stock under share repurchase program |
(150 |
) |
|
— |
|
||
|
Decrease in book overdrafts |
— |
|
|
(104 |
) |
||
|
Other |
(5 |
) |
|
(6 |
) |
||
|
Net cash used in financing activities |
(404 |
) |
|
(47 |
) |
||
|
Net increase in cash and cash equivalents |
332 |
|
|
— |
|
||
|
Cash and cash equivalents at beginning of period |
70 |
|
|
— |
|
||
|
Cash and cash equivalents at end of period |
$ |
402 |
|
|
$ |
— |
|
|
|
|
|
|
|
Concho Resources Inc. Summary Production and Price Data Unaudited
The following table sets forth summary information concerning production and operating data for the periods indicated: |
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
Production and operating data: |
|
|
|
|
|
|
|
||||||||
|
Net production volumes: |
|
|
|
|
|
|
|
||||||||
|
Oil (MBbl) |
18,472 |
|
|
18,940 |
|
|
55,667 |
|
|
56,602 |
|
||||
|
Natural gas (MMcf) |
65,867 |
|
|
68,411 |
|
|
194,914 |
|
|
199,284 |
|
||||
|
Total (MBoe) |
29,450 |
|
|
30,342 |
|
|
88,153 |
|
|
89,816 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Average daily production volumes: |
|
|
|
|
|
|
|
||||||||
|
Oil (MBbl) |
201 |
|
|
206 |
|
|
203 |
|
|
207 |
|
||||
|
Natural gas (MMcf) |
716 |
|
|
744 |
|
|
711 |
|
|
730 |
|
||||
|
Total (MBoe) |
320 |
|
|
330 |
|
|
322 |
|
|
329 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Average prices per unit: (a) |
|
|
|
|
|
|
|
||||||||
|
Oil, without derivatives (Bbl) |
$ |
39.23 |
|
|
$ |
54.01 |
|
|
$ |
36.41 |
|
|
$ |
53.13 |
|
|
Oil, with derivatives (Bbl) (b) |
$ |
48.43 |
|
|
$ |
52.84 |
|
|
$ |
49.76 |
|
|
$ |
51.85 |
|
|
Natural gas, without derivatives (Mcf) |
$ |
1.64 |
|
|
$ |
1.34 |
|
|
$ |
1.04 |
|
|
$ |
1.70 |
|
|
Natural gas, with derivatives (Mcf) (b) |
$ |
1.68 |
|
|
$ |
1.54 |
|
|
$ |
1.27 |
|
|
$ |
1.77 |
|
|
Total, without derivatives (Boe) |
$ |
28.27 |
|
|
$ |
36.74 |
|
|
$ |
25.29 |
|
|
$ |
37.25 |
|
|
Total, with derivatives (Boe) (b) |
$ |
34.13 |
|
|
$ |
36.46 |
|
|
$ |
34.23 |
|
|
$ |
36.60 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating costs and expenses per Boe: (a) |
|
|
|
|
|
|
|
||||||||
|
Oil and natural gas production |
$ |
3.90 |
|
|
$ |
6.26 |
|
|
$ |
4.60 |
|
|
$ |
6.14 |
|
|
Production and ad valorem taxes |
$ |
2.41 |
|
|
$ |
2.79 |
|
|
$ |
2.22 |
|
|
$ |
2.84 |
|
|
Gathering, processing and transportation |
$ |
1.55 |
|
|
$ |
0.82 |
|
|
$ |
1.57 |
|
|
$ |
0.81 |
|
|
Depreciation, depletion and amortization |
$ |
9.77 |
|
|
$ |
16.07 |
|
|
$ |
12.28 |
|
|
$ |
15.93 |
|
|
General and administrative |
$ |
2.30 |
|
|
$ |
2.50 |
|
|
$ |
2.30 |
|
|
$ |
2.82 |
|
|
(a) |
Per unit and per Boe amounts calculated using dollars and volumes rounded to thousands. |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
(b) |
Includes the effect of net cash receipts from (payments on) derivatives: |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||
|
|
(in millions) |
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||
|
|
Net cash receipts from (payments on) derivatives: |
|
|
|
|
|
|
|
||||||
|
|
Oil derivatives |
$ |
171 |
|
$ |
(21 |
) |
|
$ |
744 |
|
$ |
(72 |
) |
|
|
Natural gas derivatives (c) |
2 |
|
14 |
|
|
45 |
|
15 |
|
||||
|
|
Total |
$ |
173 |
|
$ |
(7 |
) |
|
$ |
789 |
|
$ |
(57 |
) |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
|
The presentation of average prices with derivatives is a result of including the net cash receipts from (payments on) commodity derivatives that are presented in the Company's condensed consolidated statements of cash flows. This presentation of average prices with derivatives is a means by which to reflect the actual cash performance of the Company's commodity derivatives for the respective periods and presents oil and natural gas prices with derivatives in a manner consistent with the presentation generally used by the investment community. |
|||||||||||||
|
(c) |
Includes propane and natural gasoline price swaps. |
|
Concho Resources Inc. Operational Activity Unaudited
The tables below provide a summary of operational activity for third-quarter 2020:
Total Activity (Gross): |
||||||
|
|
|
Number of Wells
|
|
Number of Wells
|
|
Number of Wells
|
|
Delaware Basin |
|
43 |
|
49 |
|
24 |
|
Midland Basin |
|
20 |
|
14 |
|
33 |
|
Total |
|
63 |
|
63 |
|
57 |
|
|
|
|
|
|
|
|
|
Total Activity (Gross Operated): |
||||||
|
|
|
Number of Wells
|
|
Number of Wells
|
|
Number of Wells
|
|
Delaware Basin |
|
15 |
|
29 |
|
18 |
|
Midland Basin |
|
20 |
|
14 |
|
33 |
|
Total |
|
35 |
|
43 |
|
51 |
|
|
|
|
|
|
|
|
|
Total Activity (Net Operated): |
||||||
|
|
|
Number of Wells
|
|
Number of Wells
|
|
Number of Wells
|
|
Delaware Basin |
|
15 |
|
24 |
|
14 |
|
Midland Basin |
|
20 |
|
12 |
|
29 |
|
Total |
|
35 |
|
36 |
|
43 |
|
|
|
|
|
|
|
|
|
Concho Resources Inc. Derivatives Information Unaudited
The table below provides data associated with the Company’s derivatives at October 27, 2020, for the periods indicated: |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
2020 |
|
2021 |
|
2022 |
|||||||||||||||||||||||
|
|
|
Fourth
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
Total |
|
Total |
|||||||||||||||
|
Oil Price Swaps – WTI: (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Volume (MBbl) |
|
13,778 |
|
|
9,720 |
|
|
9,555 |
|
|
8,096 |
|
|
8,096 |
|
|
35,467 |
|
|
9,159 |
|
||||||||
|
Price per Bbl |
|
$ |
52.11 |
|
|
$ |
46.46 |
|
|
$ |
46.61 |
|
|
$ |
46.80 |
|
|
$ |
46.80 |
|
|
$ |
46.66 |
|
|
$ |
42.21 |
|
|
|
Oil Price Swaps – Brent: (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Volume (MBbl) |
|
2,727 |
|
|
1,890 |
|
|
1,684 |
|
|
1,518 |
|
|
1,518 |
|
|
6,610 |
|
|
1,825 |
|
||||||||
|
Price per Bbl |
|
$ |
48.66 |
|
|
$ |
41.43 |
|
|
$ |
41.21 |
|
|
$ |
40.82 |
|
|
$ |
40.82 |
|
|
$ |
41.09 |
|
|
$ |
45.98 |
|
|
|
Oil Basis Swaps: (c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Volume (MBbl) |
|
11,192 |
|
|
7,650 |
|
|
7,735 |
|
|
7,636 |
|
|
7,636 |
|
|
30,657 |
|
|
6,570 |
|
||||||||
|
Price per Bbl |
|
$ |
(0.69 |
) |
|
$ |
0.50 |
|
|
$ |
0.50 |
|
|
$ |
0.50 |
|
|
$ |
0.50 |
|
|
$ |
0.50 |
|
|
$ |
0.25 |
|
|
|
WTI Oil Roll Swaps: (d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Volume (MBbl) |
|
10,381 |
|
|
180 |
|
|
182 |
|
|
184 |
|
|
184 |
|
|
730 |
|
|
— |
|
||||||||
|
Price per Bbl |
|
$ |
(0.31 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.18 |
) |
|
$ |
— |
|
|
|
Natural Gas Price Swaps: (e) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Volume (BBtu) |
|
34,938 |
|
|
32,930 |
|
|
31,240 |
|
|
28,520 |
|
|
27,290 |
|
|
119,980 |
|
|
36,500 |
|
||||||||
|
Price per MMBtu |
|
$ |
2.44 |
|
|
$ |
2.64 |
|
|
$ |
2.60 |
|
|
$ |
2.57 |
|
|
$ |
2.57 |
|
|
$ |
2.60 |
|
|
$ |
2.38 |
|
|
|
Natural Gas Basis Swaps – HH/EPP: (f) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Volume (BBtu) |
|
26,370 |
|
|
27,250 |
|
|
25,780 |
|
|
23,920 |
|
|
22,690 |
|
|
99,640 |
|
|
45,610 |
|
||||||||
|
Price per MMBtu |
|
$ |
(0.95 |
) |
|
$ |
(0.62 |
) |
|
$ |
(0.64 |
) |
|
$ |
(0.61 |
) |
|
$ |
(0.62 |
) |
|
$ |
(0.62 |
) |
|
$ |
(0.64 |
) |
|
|
Natural Gas Basis Swaps – HH/WAHA: (g) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Volume (BBtu) |
|
8,280 |
|
|
9,000 |
|
|
8,490 |
|
|
8,280 |
|
|
8,280 |
|
|
34,050 |
|
|
16,410 |
|
||||||||
|
Price per MMBtu |
|
$ |
(1.03 |
) |
|
$ |
(0.73 |
) |
|
$ |
(0.76 |
) |
|
$ |
(0.63 |
) |
|
$ |
(0.63 |
) |
|
$ |
(0.69 |
) |
|
$ |
(0.55 |
) |
|
|
Propane Price Swaps: (h) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Volume (gal) |
|
81,144 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
||||||||
|
Price per gal |
|
$ |
0.51 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
Natural Gasoline Price Swaps: (i) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Volume (gal) |
|
36,708 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
||||||||
|
Price per gal |
|
$ |
0.86 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(a) |
These oil derivative contracts are settled based on the New York Mercantile Exchange (“NYMEX”) – West Texas Intermediate (“WTI”) calendar-month average futures price. |
||||||||||||||||||||||||||||
|
(b) |
These oil derivative contracts are settled based on the Brent calendar-month average futures price. |
||||||||||||||||||||||||||||
|
(c) |
The basis differential price is between Midland – WTI and Cushing – WTI. These contracts are settled on a calendar-month basis. |
||||||||||||||||||||||||||||
|
(d) |
These oil derivative contracts are settled based on differentials between the NYMEX – WTI prices for certain futures contracts. |
||||||||||||||||||||||||||||
|
(e) |
These natural gas derivative contracts are settled based on the NYMEX – Henry Hub last trading day futures price. |
||||||||||||||||||||||||||||
|
(f) |
The basis differential price is between NYMEX – Henry Hub and El Paso Permian. |
||||||||||||||||||||||||||||
|
(g) |
The basis differential price is between NYMEX – Henry Hub and WAHA. |
||||||||||||||||||||||||||||
|
(h) |
These contracts are settled based on the OPIS Mont Belvieu Propane (non-TET) calendar-month average futures price. |
||||||||||||||||||||||||||||
|
(i) |
These contracts are settled based on the OPIS Mont Belvieu Natural Gasoline (non-TET) calendar-month average futures price. |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concho Resources Inc. Supplemental Non-GAAP Financial Measures Unaudited
The Company reports its financial results in accordance with the United States generally accepted accounting principles (GAAP). However, the Company believes certain non-GAAP performance measures may provide financial statement users with additional meaningful comparisons between current results, the results of its peers and the results of prior periods. In addition, the Company believes these measures are used by analysts and others in the valuation, rating and investment recommendations of companies within the oil and natural gas exploration and production industry. See the reconciliations throughout this release of GAAP financial measures to non-GAAP financial measures for the periods indicated.
Reconciliation of Net Income (Loss) to Adjusted Net Income and Adjusted Earnings per Share
The Company’s presentation of adjusted net income and adjusted earnings per share that exclude the effect of certain items are non-GAAP financial measures. Adjusted net income and adjusted earnings per share represent earnings (loss) and diluted earnings (loss) per share determined under GAAP without regard to certain non-cash and special items. The Company believes these measures provide useful information to analysts and investors for analysis of its operating results on a consistent, comparable basis from period to period. Adjusted net income and adjusted earnings per share should not be considered in isolation or as a substitute for earnings (loss) or diluted earnings (loss) per share as determined in accordance with GAAP and may not be comparable to other similarly titled measures of other companies.
The following table provides a reconciliation from the GAAP measure of net income (loss) to adjusted net income, both in total and on a per diluted share basis, for the periods indicated: |
||||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
|||||||||||||
|
(in millions, except per share amounts) |
2020 |
|
2019 |
|
2020 |
|
2019 |
|||||||||
|
Net income (loss) - as reported |
$ |
(61 |
) |
|
$ |
558 |
|
|
$ |
(9,773 |
) |
|
$ |
(234 |
) |
|
|
Adjustments for certain non-cash and special items: |
|
|
|
|
|
|
|
|||||||||
|
(Gain) loss on derivatives, net |
199 |
|
|
(397 |
) |
|
(1,056 |
) |
|
445 |
|
|||||
|
Net cash received from (paid on) derivatives |
173 |
|
|
(7 |
) |
|
789 |
|
|
(57 |
) |
|||||
|
Impairments of long-lived assets |
— |
|
|
20 |
|
|
7,772 |
|
|
888 |
|
|||||
|
Impairments of goodwill |
— |
|
|
81 |
|
|
1,917 |
|
|
81 |
|
|||||
|
Unproved impairments and leasehold abandonments |
3 |
|
|
17 |
|
|
2,724 |
|
|
59 |
|
|||||
|
Loss on extinguishment of debt |
24 |
|
|
— |
|
|
24 |
|
|
— |
|
|||||
|
Net (gain) loss on disposition of assets and other |
2 |
|
|
(303 |
) |
|
(98 |
) |
|
(589 |
) |
|||||
|
(Gain) loss on equity method investments |
(9 |
) |
|
— |
|
|
186 |
|
|
(17 |
) |
|||||
|
Voluntary separation program costs (a) |
6 |
|
|
— |
|
|
33 |
|
|
— |
|
|||||
|
Tax impact (b) |
(89 |
) |
|
152 |
|
|
(2,334 |
) |
|
(165 |
) |
|||||
|
Changes in deferred taxes and other estimates |
34 |
|
|
1 |
|
|
463 |
|
|
(6 |
) |
|||||
|
Adjusted net income |
$ |
282 |
|
|
$ |
122 |
|
|
$ |
647 |
|
|
$ |
405 |
|
|
|
Earnings (loss) per diluted share - as reported |
$ |
(0.31 |
) |
|
$ |
2.78 |
|
|
$ |
(50.04 |
) |
|
$ |
(1.18 |
) |
|
|
Adjustments for certain non-cash and special items per diluted share: |
|
|
|
|
|
|
|
|||||||||
|
(Gain) loss on derivatives, net |
1.01 |
|
|
(1.98 |
) |
|
(5.40 |
) |
|
2.24 |
|
|||||
|
Net cash received from (paid on) derivatives |
0.88 |
|
|
(0.03 |
) |
|
4.04 |
|
|
(0.29 |
) |
|||||
|
Impairments of long-lived assets |
— |
|
|
0.10 |
|
|
39.78 |
|
|
4.44 |
|
|||||
|
Impairments of goodwill |
— |
|
|
0.40 |
|
|
9.81 |
|
|
0.41 |
|
|||||
|
Unproved impairments and leasehold abandonments |
0.02 |
|
|
0.08 |
|
|
13.94 |
|
|
0.30 |
|
|||||
|
Loss on extinguishment of debt |
0.12 |
|
|
— |
|
|
0.12 |
|
|
— |
|
|||||
|
Net (gain) loss on disposition of assets and other |
0.01 |
|
|
(1.51 |
) |
|
(0.50 |
) |
|
(2.95 |
) |
|||||
|
(Gain) loss on equity method investments |
(0.05 |
) |
|
— |
|
|
0.95 |
|
|
(0.09 |
) |
|||||
|
Voluntary separation program costs |
0.03 |
|
|
— |
|
|
0.17 |
|
|
— |
|
|||||
|
Tax impact |
(0.45 |
) |
|
0.77 |
|
|
(11.95 |
) |
|
(0.83 |
) |
|||||
|
Changes in deferred taxes and other estimates |
0.17 |
|
|
— |
|
|
2.37 |
|
|
(0.03 |
) |
|||||
|
Adjusted earnings per diluted share |
$ |
1.43 |
|
|
$ |
0.61 |
|
|
$ |
3.29 |
|
|
$ |
2.02 |
|
|
|
Adjusted earnings per share: |
|
|
|
|
|
|
|
|||||||||
|
Basic earnings |
$ |
1.43 |
|
|
$ |
0.61 |
|
|
$ |
3.29 |
|
|
$ |
2.02 |
|
|
|
Diluted earnings |
$ |
1.43 |
|
|
$ |
0.61 |
|
|
$ |
3.29 |
|
|
$ |
2.02 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
(a) |
In May 2020, the Company offered employees who met certain eligibility criteria the option to participate in a voluntary separation program. |
|||||||||||||||
|
(b) |
Estimated using statutory tax rate in effect for the period. |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Cash Provided by Operating Activities to Operating Cash Flow ("OCF") Before Working Capital Changes and to Free Cash Flow
The Company provides OCF before working capital changes, which is a non-GAAP financial measure. OCF before working capital changes represents net cash provided by operating activities as determined under GAAP without regard to changes in operating assets and liabilities, net of acquisitions and dispositions as determined in accordance with GAAP. The Company believes OCF before working capital changes is an accepted measure of an oil and natural gas company’s ability to generate cash used to fund development and acquisition activities and service debt or pay dividends. Additionally, the Company provides free cash flow, which is a non-GAAP financial measure. Free cash flow is cash flow from operating activities before changes in working capital in excess of additions to oil and natural gas properties. The Company believes that free cash flow is useful to investors as it provides a measure to compare both cash flow from operating activities and additions to oil and natural gas properties across periods on a consistent basis.
The Company previously defined free cash flow for periods prior to 2020 as cash flow from operating activities before changes in working capital in excess of exploration and development costs incurred. Exploration and development costs incurred include those costs that are capitalized or charged to expense such as geological and geophysical costs and capitalized asset retirement costs. The Company’s new calculation better aligns with the way its industry peers compute free cash flow and can be derived directly from line items appearing on the Company’s statement of cash flows.
These non-GAAP measures should not be considered as alternatives to, or more meaningful than, net cash provided by operating activities as an indicator of operating performance.
The following tables provide a reconciliation from the GAAP measure of net cash provided by operating activities to OCF before working capital changes and to free cash flow: |
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
(in millions) |
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
Net cash provided by operating activities |
$ |
608 |
|
|
$ |
665 |
|
|
$ |
2,133 |
|
|
$ |
2,067 |
|
|
Changes in cash due to changes in operating assets and liabilities: |
|
|
|
|
|
|
|
||||||||
|
Accounts receivable |
19 |
|
|
52 |
|
|
(326 |
) |
|
19 |
|
||||
|
Prepaid costs and other |
(2 |
) |
|
5 |
|
|
(18 |
) |
|
1 |
|
||||
|
Inventory |
(2 |
) |
|
(1 |
) |
|
(4 |
) |
|
(2 |
) |
||||
|
Accounts payable |
6 |
|
|
(11 |
) |
|
7 |
|
|
(16 |
) |
||||
|
Revenue payable |
33 |
|
|
25 |
|
|
129 |
|
|
20 |
|
||||
|
Other current liabilities |
6 |
|
|
(29 |
) |
|
41 |
|
|
(14 |
) |
||||
|
Total working capital changes |
60 |
|
|
41 |
|
|
(171 |
) |
|
8 |
|
||||
|
Operating cash flow before working capital changes |
$ |
668 |
|
|
$ |
706 |
|
|
$ |
1,962 |
|
|
$ |
2,075 |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
(in millions) |
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
Operating cash flow before working capital changes |
$ |
668 |
|
|
$ |
706 |
|
|
$ |
1,962 |
|
|
$ |
2,075 |
|
|
Additions to oil and natural gas properties |
(284 |
) |
|
(645 |
) |
|
(1,152 |
) |
|
(2,344 |
) |
||||
|
Free cash flow |
$ |
384 |
|
|
$ |
61 |
|
|
$ |
810 |
|
|
$ |
(269 |
) |
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20201027006179/en/
