KOSMOS ENERGY ANNOUNCES
SECOND QUARTER 2024
RESULTS
DALLAS - August 5,
2024-- Kosmos Energy Ltd. ("Kosmos" or the "Company")
(NYSE/LSE: KOS) announced today its financial and operating results
for the second quarter of 2024. For the
quarter, the Company generated a net income
of $60 million, or $0.12 per diluted share. When adjusted for certain
items that impact the comparability of results, the Company
generated an adjusted net income(1) of $80
million, or $0.17 per diluted share for the
second quarter of 2024.
SECOND QUARTER 2024
HIGHLIGHTS
• Net
Production(2): ~62,100 barrels of oil equivalent per day
(boepd), representing ~7% growth year over year, with sales of
~65,400 boepd
• Revenues: $451 million, or $75.73 per boe
(excluding the impact of derivative cash settlements)
• Production expense:
$151 million or $25.32 per boe ($22.27 per
boe excluding $18 million of production expenses associated with
the Greater Tortue Ahmeyim (GTA) project)
• Capital expenditures:
$215 million
• Arrival on location and
successful mooring of the floating production, storage and offtake
(FPSO) vessel for the GTA project
• Post quarter end, in the US
Gulf of Mexico achieved first oil at Winterfell (with the first two
wells online in early July), successfully completed the operated
Kodiak-3 well workover and the startup of the Odd Job subsea pump
project
• Post quarter end, in
Equatorial Guinea the drilling rig for the infill and
infrastructure-led exploration (ILX) campaign arrived on
location and successfully drilled the first infill well
Commenting on the Company's second quarter 2024
performance, Chairman and Chief Executive Officer Andrew G. Inglis
said: "It has been a busy period for Kosmos
with significant progress in the delivery of our development projects. Production is rising in the US
Gulf of Mexico with the startup of Winterfell and the successful
completion of our production optimization activities. The drilling
campaign in Equatorial Guinea has now commenced and we continue to
see good progress across all major workstreams on the GTA project
in Mauritania and Senegal. With these projects online, we expect to
exit the year at our production goal of around 90,000 boepd. In
addition, we have completed the concept development work on
Yakaar-Teranga in Senegal and are progressing Tiberius in the US
Gulf of Mexico towards final investment decision, providing
high-quality investment opportunities beyond 2024.
As production ramps up and capital expenditures are
expected to fall, we remain committed to delivering free cash flow
within a disciplined capital framework, to further enhance the
financial resilience of the company, after which we will consider
shareholder returns."
FINANCIAL
UPDATE
Net capital expenditure for the second quarter of 2024 was
$215 million, below our guidance range
primarily due to the timing of capital expenditures accruals
related to GTA in Mauritania and Senegal, which we now expect will
be recognized in the third quarter. With the completion of the
Ghana infill drilling program and the startup of Winterfell,
capital expenditures in the second half of
the year are expected to be materially lower than the first half.
As previously guided, with the resumption of the drilling campaign
in Equatorial Guinea, full year capital expenditure is expected to
be around $750 million.
Kosmos exited the second quarter of
2024 with approximately $2.7 billion
of total long-term debt and approximately $2.5
billion of net debt(1) and available liquidity of
approximately $793 million.
The Company generated net cash provided by operating
activities of approximately $224 million and free cash flow(1) of
approximately $(15) million in the
second quarter.
OPERATIONAL
UPDATE
Production
Total net production(2) in the
second quarter of 2024 averaged
approximately 62,100 boepd, within guidance range, representing a
~7% increase compared to the second quarter of 2023. This growth
largely reflects higher production in Ghana following completion of
the infill drilling campaign offset by lower production in the US
Gulf of Mexico due to planned downtime and a delay to startup of
the Winterfell project. The Company exited the quarter in a net
overlift position of approximately
0.1 million barrels.
Ghana
Production in Ghana averaged approximately
41,900 boepd net in the second quarter of 2024. Kosmos lifted four cargos from
Ghana during the quarter, in line with guidance.
At Jubilee (38.6% working interest), oil production
in the second quarter averaged approximately 87,300 bopd gross with
one producer well brought online in April and one water injector
well brought online in June. As the operator in Ghana recently
communicated, the ramp up in production at Jubilee has been slower
than expected, primarily as a result of one producer well (J-69)
under performing expectations and a temporary reduction in water
injection. Voidage replacement during the second quarter was
approximately 80% (compared to the 100% target). The Jubilee FPSO
reliability remains high with uptime approximately 99% for the
second quarter.
Following the completion of the water injector well
in June, the three-year drilling campaign has concluded. The
partnership now plans to conduct a new 4D seismic survey in early
2025. This survey, using enhanced seismic technology, will support
the partnership in high grading the optimal drilling locations for
the planned 2025/2026 drilling campaign.
In the second quarter, Jubilee gas production net to
Kosmos was approximately 6,200 boepd. The onshore gas plant that
receives Jubilee gas was originally expected to be offline for
approximately two weeks for planned routine maintenance during the
second quarter. This is now expected in the third quarter, with the
impact included in third quarter guidance. Following the J-69 well
underperformance, we now expect Jubilee production for the full
year to be around 90,000 bopd gross. Longer-term, with enhanced 4D
seismic imaging and a material 2P reserve base remaining, we remain
confident of the field's production potential through the end of
the decade.
At TEN (20.4% working interest), production averaged
approximately 19,300 bopd gross for the second quarter, slightly
above expectations. Uptime on the TEN FPSO was approximately 99%
for the second quarter.
U.S. Gulf of
Mexico
Production in the U.S. Gulf of Mexico averaged
approximately 11,700 boepd net
(~83% oil) during the second quarter.
The first two wells at Winterfell (25% working
interest) were drilled and completed by April with startup
occurring in early July, later than planned impacting production in
the quarter. The third development well was successfully drilled in
the second quarter, encountering approximately 50 feet of net oil
pay, in line with expectations. First production from this well is
expected by the end of this quarter. Gross production from the
first phase of Winterfell is expected to be around 20,000 boepd
when the initial three wells are online.
Enhanced imaging from recent ocean bottom node (OBN)
seismic, calibrated with data from the first three Winterfell
wells, gives Kosmos increased confidence in the recovery of
approximately 100 million boe gross in the first phase of the
project (5 wells in total) and greater visibility to additional
upside potential in adjacent prospectivity.
The Company's production enhancement activities for
2024 concluded in July, with the completion of the Kodiak-3 well
workover and startup of the Odd Job subsea pump project, both
operated by Kosmos. Current production in the US Gulf of Mexico has
increased to approximately 20,000 boepd, a 40% increase over the
first quarter of the year.
The Tiberius project, (50% working interest and
operator) continues to progress as a phased
development, with final investment decision expected later
this year. Long lead items and a drilling rig have been
secured to manage the development timeline and project costs.
Kosmos plans to farm down to optimize its working interest to fit
within the targeted 2025+ capital program. Estimated gross
resource at Tiberius is approximately 100 million boe.
Equatorial
Guinea
Production in Equatorial Guinea averaged
approximately 24,200 bopd gross and
8,500 bopd net in the second quarter.
Kosmos lifted 0.5 cargos from Equatorial Guinea during the quarter,
in line with guidance.
As previously announced, the Noble Venturer rig was
contracted to resume the infill and ILX drilling campaign and
arrived on location in July. The rig has successfully completed
drilling the first infill well in Block G with positive initial
results. Post completion, we plan to drill the second infill well.
Both wells are expected online in the fourth quarter, after which
the rig is contracted to drill the Akeng Deep ILX prospect in Block
S, with results expected around the end of the year.
Mauritania and
Senegal
The Greater Tortue Ahmeyim liquefied natural gas
(LNG) project continues to make good progress. The following
milestones have been achieved:
• Drilling: The first batch
of four wells has been completed with expected production capacity
significantly higher than what is required for first gas.
• Hub Terminal: The Hub
Terminal has been handed over to operations.
•
Subsea: The subsea workscope is progressing in line with
expectations with final connection work ongoing. Mechanical
completion for first gas is expected this month.
•
FPSO: The vessel arrived on location offshore Mauritania and
Senegal during the second quarter of 2024 with mooring now
complete. All risers were installed in June and commissioning of
the FPSO is ongoing with handover to operations targeted in
September with first gas expected shortly thereafter.
• FLNG: The vessel arrived on
location offshore Mauritania and Senegal during the first quarter
of 2024 and is now moored to the Hub Terminal. The partnership is
working with the vessel operator to advance commissioning work and
plans to bring in a pre-commissioning cargo to accelerate the cool
down of the vessel later this month. First LNG is expected in the
fourth quarter of 2024.
On Yakaar-Teranga in Senegal, Kosmos has completed
the concept development work, which supports a cost competitive
LNG/domestic gas project. Work will now transition towards
finalizing the partnership to support advancement of the
project.
(1) A Non-GAAP measure, see attached reconciliation
of non-GAAP measure.
(2) Production means net entitlement volumes. In
Ghana and Equatorial Guinea, this means those volumes net to
Kosmos' working interest or participating interest and net of
royalty or production sharing contract effect. In the U.S. Gulf of
Mexico, this means those volumes net to Kosmos' working interest
and net of royalty.
Conference Call and
Webcast Information
Kosmos will host a conference call and webcast to
discuss second quarter 2024 financial and operating results today,
August 5, 2024, at 10:00 a.m. Central
time (11:00 a.m. Eastern time). The live webcast of the event can
be accessed on the Investors page of Kosmos' website at
http://investors.kosmosenergy.com/investor-events. The dial-in
telephone number for the call is +1-877-407-0784. Callers in the
United Kingdom should call 0800 756 3429. Callers outside the
United States should dial +1-201-689-8560. A replay of the webcast
will be available on the Investors page of Kosmos' website for
approximately 90 days following the event.
About Kosmos
Energy
Kosmos is a full-cycle, deepwater, independent oil
and gas exploration and production company focused along the
offshore Atlantic Margins. Our key assets include production
offshore Ghana, Equatorial Guinea and the U.S. Gulf of Mexico, as
well as world-class gas projects offshore Mauritania and Senegal.
We also pursue a proven basin exploration program in Equatorial
Guinea and the U.S. Gulf of Mexico. Kosmos is listed on the New
York Stock Exchange and London Stock Exchange and is traded under
the ticker symbol KOS. As an ethical and transparent company,
Kosmos is committed to doing things the right way. The Company's
Business Principles articulate our commitment to transparency,
ethics, human rights, safety and the environment. Read more about
this commitment in the Kosmos Sustainability Report. For additional
information, visit www.kosmosenergy.com.
Non-GAAP
Financial Measures
EBITDAX, Adjusted
net income (loss), Adjusted net income (loss) per share, free cash
flow, and net debt are supplemental non-GAAP financial measures
used by management and external users of the Company's consolidated
financial statements, such as industry analysts, investors, lenders
and rating agencies. The Company defines EBITDAX as Net income
(loss) plus (i) exploration expense, (ii) depletion, depreciation
and amortization expense, (iii) equity based compensation expense,
(iv) unrealized (gain) loss on commodity derivatives (realized
losses are deducted and realized gains are added back), (v) (gain)
loss on sale of oil and gas properties, (vi) interest (income)
expense, (vii) income taxes, (viii) debt modifications and
extinguishments, (ix) doubtful accounts expense and (x) similar
other material items which management believes affect the
comparability of operating results. The Company defines Adjusted
net income (loss) as Net income (loss) adjusted for certain items
that impact the comparability of results. The Company defines free
cash flow as net cash provided by operating activities less Oil and
gas assets, Other property, and certain other items that may affect
the comparability of results and excludes non-recurring activity
such as acquisitions, divestitures and National Oil Company ("NOC")
financing. NOC financing refers to the amounts funded by Kosmos
under the Carry Advance Agreements that the Company has in place
with the national oil companies of each of Mauritania and Senegal
related to the financing of the respective national oil companies'
share of certain development costs at Greater Tortue Ahmeyim. The
Company defines net debt as total long-term debt less cash and cash
equivalents and total restricted cash.
We believe that
EBITDAX, Adjusted net income (loss), Adjusted net income (loss) per
share, free cash flow, Net debt and other similar measures are
useful to investors because they are frequently used by securities
analysts, investors and other interested parties in the evaluation
of companies in the oil and gas sector and will provide investors
with a useful tool for assessing the comparability between periods,
among securities analysts, as well as company by company. EBITDAX,
Adjusted net income (loss), Adjusted net income (loss) per share,
free cash flow, and net debt as presented by us may not be
comparable to similarly titled measures of other
companies.
This release also
contains certain forward-looking non-GAAP financial measures,
including free cash flow. Due to the forward-looking nature of the
aforementioned non-GAAP financial measures, management cannot
reliably or reasonably predict certain of the necessary components
of the most directly comparable forward-looking GAAP measures, such
as future impairments and future changes in working capital.
Accordingly, we are unable to present a quantitative reconciliation
of such forward-looking non-GAAP financial measures to their most
directly comparable forward-looking GAAP financial measures.
Amounts excluded from these non-GAAP measures in future periods
could be significant.
Forward-Looking Statements
This press release
contains forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934. All statements, other than
statements of historical facts, included in this press release that
address activities, events or developments that Kosmos expects,
believes or anticipates will or may occur in the future are
forward-looking statements. Kosmos' estimates and
forward-looking statements are mainly based on its current
expectations and estimates of future events and trends, which
affect or may affect its businesses and operations. Although Kosmos
believes that these estimates and forward-looking statements are
based upon reasonable assumptions, they are subject to several
risks and uncertainties and are made in light of information
currently available to Kosmos. When used in this press release, the
words "anticipate," "believe," "intend," "expect," "plan," "will"
or other similar words are intended to identify forward-looking
statements. Such statements are subject to a number of assumptions,
risks and uncertainties, many of which are beyond the control of
Kosmos, which may cause actual results to differ materially from
those implied or expressed by the forward-looking statements.
Further information on such assumptions, risks and uncertainties is
available in Kosmos' Securities and Exchange
Commission ("SEC") filings. Kosmos undertakes no obligation and does not
intend to update or correct these forward-looking statements to
reflect events or circumstances occurring after the date of this
press release, except as required by applicable law. You are
cautioned not to place undue reliance on these forward-looking
statements, which speak only as of the date of this press release.
All forward-looking statements are qualified in their entirety by
this cautionary statement.
###
Kosmos Energy Ltd.
Consolidated Statements of
Operations
(In thousands, except per share amounts,
unaudited)
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenues and other income:
|
|
|
|
|
|
|
|
|
Oil and gas revenue
|
|
$ 450,900
|
|
$ 273,255
|
|
$ 870,003
|
|
$ 667,495
|
Other income, net
|
|
36
|
|
60
|
|
72
|
|
(313)
|
Total revenues and other
income
|
|
450,936
|
|
273,315
|
|
870,075
|
|
667,182
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
Oil and gas production
|
|
150,733
|
|
63,579
|
|
244,351
|
|
147,515
|
Exploration expenses
|
|
13,235
|
|
11,015
|
|
25,295
|
|
23,015
|
General and
administrative
|
|
25,161
|
|
23,444
|
|
53,426
|
|
52,611
|
Depletion, depreciation and
amortization
|
|
90,094
|
|
89,913
|
|
191,022
|
|
199,287
|
Interest and other financing costs,
net
|
|
37,279
|
|
24,371
|
|
53,727
|
|
48,939
|
Derivatives, net
|
|
(2,852)
|
|
3,031
|
|
20,970
|
|
(3,809)
|
Other expenses, net
|
|
2,162
|
|
4,779
|
|
4,191
|
|
6,809
|
Total costs and expenses
|
|
315,812
|
|
220,132
|
|
592,982
|
|
474,367
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
135,124
|
|
53,183
|
|
277,093
|
|
192,815
|
Income tax expense
|
|
75,354
|
|
29,838
|
|
125,637
|
|
86,161
|
Net income
|
|
$ 59,770
|
|
$ 23,345
|
|
$ 151,456
|
|
$ 106,654
|
|
|
|
|
|
|
|
|
|
Net
income per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.13
|
|
$
0.05
|
|
$
0.32
|
|
$
0.23
|
Diluted
|
|
$
0.12
|
|
$
0.05
|
|
$
0.32
|
|
$
0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used to compute net
income per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
471,599
|
|
459,984
|
|
469,821
|
|
459,155
|
Diluted
|
|
480,172
|
|
479,016
|
|
479,824
|
|
478,902
|
Kosmos Energy Ltd.
Condensed Consolidated Balance
Sheets
(In thousands, unaudited)
|
|
June 30,
|
|
December
31,
|
|
|
2024
|
|
2023
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
173,813
|
|
$
95,345
|
Receivables, net
|
|
113,124
|
|
120,733
|
Other current assets
|
|
190,694
|
|
206,635
|
Total current assets
|
|
477,631
|
|
422,713
|
|
|
|
|
|
Property and equipment,
net
|
|
4,558,313
|
|
4,160,229
|
Other non-current assets
|
|
353,366
|
|
355,192
|
Total assets
|
|
$ 5,389,310
|
|
$ 4,938,134
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
345,258
|
|
$
248,912
|
Accrued liabilities
|
|
302,903
|
|
302,815
|
Other current liabilities
|
|
6,710
|
|
3,103
|
Total current liabilities
|
|
654,871
|
|
554,830
|
|
|
|
|
|
Long-term liabilities:
|
|
|
|
|
Long-term debt, net
|
|
2,595,296
|
|
2,390,914
|
Deferred tax liabilities
|
|
370,840
|
|
363,918
|
Other non-current
liabilities
|
|
626,412
|
|
596,135
|
Total long-term
liabilities
|
|
3,592,548
|
|
3,350,967
|
|
|
|
|
|
Total stockholders'
equity
|
|
1,141,891
|
|
1,032,337
|
Total liabilities and stockholders' equity
|
|
$ 5,389,310
|
|
$ 4,938,134
|
Kosmos Energy Ltd.
Condensed Consolidated Statements of Cash
Flow
(In thousands, unaudited)
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
59,770
|
|
$
23,345
|
|
$ 151,456
|
|
$
106,654
|
Adjustments to reconcile net income
to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depletion, depreciation and
amortization (including deferred financing costs)
|
|
92,350
|
|
92,443
|
|
195,677
|
|
204,368
|
Deferred income taxes
|
|
12,515
|
|
(997)
|
|
5,199
|
|
(9,029)
|
Unsuccessful well costs and
leasehold impairments
|
|
2,219
|
|
9
|
|
2,685
|
|
1,313
|
Change in fair value of
derivatives
|
|
(5,904)
|
|
2,118
|
|
21,106
|
|
(220)
|
Cash settlements on derivatives,
net(1)
|
|
(1,172)
|
|
725
|
|
(7,366)
|
|
(10,632)
|
Equity-based compensation
|
|
10,487
|
|
11,105
|
|
17,815
|
|
21,198
|
Debt modifications and
extinguishments
|
|
22,531
|
|
-
|
|
22,531
|
|
-
|
Other
|
|
(6,280)
|
|
799
|
|
(11,988)
|
|
(1,474)
|
Changes in assets and
liabilities:
|
|
|
|
|
|
|
|
|
Net changes in working
capital
|
|
37,141
|
|
(111,437)
|
|
99,105
|
|
(90,215)
|
Net cash provided by operating
activities
|
|
223,657
|
|
18,110
|
|
496,220
|
|
221,963
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
Oil and gas assets
|
|
(238,171)
|
|
(193,182)
|
|
(552,993)
|
|
(416,867)
|
Notes receivable from
partners
|
|
(47)
|
|
(17,624)
|
|
(2,575)
|
|
(33,295)
|
Net cash used in investing
activities
|
|
(238,218)
|
|
(210,806)
|
|
(555,568)
|
|
(450,162)
|
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
Borrowings under long-term
debt
|
|
-
|
|
150,000
|
|
175,000
|
|
150,000
|
Payments on long-term
debt
|
|
(50,000)
|
|
-
|
|
(350,000)
|
|
(7,500)
|
Net proceeds from issuance of senior
notes
|
|
-
|
|
-
|
|
390,430
|
|
-
|
Purchase of capped call
transactions
|
|
-
|
|
-
|
|
(49,800)
|
|
-
|
Dividends
|
|
-
|
|
(1)
|
|
-
|
|
(166)
|
Other financing costs
|
|
(19,234)
|
|
(1)
|
|
(30,925)
|
|
(11,811)
|
Net cash provided by (used in)
financing activities
|
|
(69,234)
|
|
149,998
|
|
134,705
|
|
130,523
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash,
cash equivalents and restricted cash
|
|
(83,795)
|
|
(42,698)
|
|
75,357
|
|
(97,676)
|
Cash, cash equivalents and
restricted cash at beginning of period
|
|
257,913
|
|
131,843
|
|
98,761
|
|
186,821
|
Cash, cash equivalents and
restricted cash at end of period
|
|
$
174,118
|
|
$
89,145
|
|
$
174,118
|
|
$
89,145
|
(1) Cash settlements on
commodity hedges were $(4.5) million and
$(4.0) million for the three months ended June 30,
2024 and 2023, respectively, and
$(7.4) million and $(8.2)
million for the six months ended
June 30, 2024 and 2023, respectively.
Kosmos Energy Ltd.
EBITDAX
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six months
ended
|
|
Twelve Months
Ended
|
|
June 30,
2024
|
|
June 30,
2023
|
|
June 30,
2024
|
|
June 30,
2023
|
|
June 30,
2024
|
Net income
|
$
59,770
|
|
$
23,345
|
|
$
151,456
|
|
$
106,654
|
|
$
258,322
|
Exploration expenses
|
13,235
|
|
11,015
|
|
25,295
|
|
23,015
|
|
44,558
|
Depletion, depreciation and
amortization
|
90,094
|
|
89,913
|
|
191,022
|
|
199,287
|
|
436,662
|
Impairment of long-lived
assets
|
-
|
|
-
|
|
-
|
|
-
|
|
222,278
|
Equity-based compensation
|
10,487
|
|
11,105
|
|
17,815
|
|
21,198
|
|
39,310
|
Derivatives, net
|
(2,852)
|
|
3,031
|
|
20,970
|
|
(3,809)
|
|
35,907
|
Cash settlements on commodity
derivatives
|
(4,489)
|
|
(4,030)
|
|
(7,423)
|
|
(8,213)
|
|
(15,658)
|
Other expenses, net(1)
|
2,162
|
|
4,779
|
|
4,191
|
|
6,809
|
|
21,038
|
Interest and other financing costs,
net
|
37,279
|
|
24,371
|
|
53,727
|
|
48,939
|
|
100,692
|
Income tax expense
|
75,354
|
|
29,838
|
|
125,637
|
|
86,161
|
|
197,691
|
EBITDAX
|
$
281,040
|
|
$
193,367
|
|
$
582,690
|
|
$
480,041
|
|
$
1,340,800
|
(1) Commencing in the
first quarter of 2023, the Company combined the lines for
"Restructuring and other" and "Other, net" in its presentation of
EBITDAX into a single line titled "Other expenses, net."
The following table presents our net
debt as of June 30, 2024 and
December 31, 2023:
|
|
June 30,
|
|
December
31,
|
|
|
2024
|
|
2023
|
Total long-term debt
|
|
$
2,650,000
|
|
$
2,425,000
|
Cash and cash equivalents
|
|
173,813
|
|
95,345
|
Total restricted cash
|
|
305
|
|
3,416
|
Net debt
|
|
$
2,475,882
|
|
$
2,326,239
|
Kosmos Energy Ltd.
Adjusted Net Income (Loss)
(In thousands, except per share amounts,
unaudited)
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June 30,
|
|
June 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
|
$
59,770
|
|
$
23,345
|
|
$
151,456
|
|
$
106,654
|
|
|
|
|
|
|
|
|
Derivatives, net
|
(2,852)
|
|
3,031
|
|
20,970
|
|
(3,809)
|
Cash settlements on commodity
derivatives
|
(4,489)
|
|
(4,030)
|
|
(7,423)
|
|
(8,213)
|
Other, net(2)
|
2,130
|
|
4,838
|
|
3,927
|
|
6,737
|
Debt modifications and
extinguishments
|
22,531
|
|
-
|
|
22,531
|
|
-
|
Total selected items before
tax
|
17,320
|
|
3,839
|
|
40,005
|
|
(5,285)
|
|
|
|
|
|
|
|
|
Income tax (expense) benefit on
adjustments(1)
|
3,392
|
|
277
|
|
(3,917)
|
|
3,785
|
Impact of valuation adjustments and
other tax items
|
-
|
|
-
|
|
(7,963)
|
|
-
|
Adjusted net income
|
$
80,482
|
|
27,461
|
|
179,581
|
|
105,154
|
|
|
|
|
|
|
|
|
Net income per diluted
share
|
$
0.12
|
|
$
0.05
|
|
$
0.32
|
|
$
0.22
|
|
|
|
|
|
|
|
|
Derivatives, net
|
(0.01)
|
|
0.01
|
|
0.04
|
|
(0.01)
|
Cash settlements on commodity
derivatives
|
(0.01)
|
|
(0.01)
|
|
(0.02)
|
|
(0.02)
|
Other, net(2)
|
-
|
|
0.01
|
|
0.01
|
|
0.01
|
Debt modifications and
extinguishments
|
0.05
|
|
-
|
|
0.05
|
|
-
|
Total selected items before
tax
|
0.03
|
|
0.01
|
|
0.08
|
|
(0.02)
|
|
|
|
|
|
|
|
|
Income tax (expense) benefit on
adjustments(1)
|
0.02
|
|
-
|
|
(0.01)
|
|
0.02
|
Impact of valuation adjustments and
other tax items
|
-
|
|
-
|
|
(0.02)
|
|
-
|
Adjusted net income per diluted
share
|
$
0.17
|
|
$
0.06
|
|
$
0.37
|
|
$
0.22
|
|
|
|
|
|
|
|
|
Weighted average number of diluted
shares
|
480,172
|
|
479,016
|
|
479,824
|
|
478,902
|
(1) Income tax expense
is calculated at the statutory rate in which such item(s) reside.
Statutory rates for the U.S. and Ghana/Equatorial Guinea are 21%
and 35%, respectively.
(2) Commencing in the
first quarter of 2023, the Company combined the lines for
"Restructuring and other" and "Other, net" in its presentation of
Adjusted net income into a single line titled "Other,
net."
Kosmos Energy Ltd.
Free Cash Flow
(In thousands, unaudited)
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June 30,
|
|
June 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of free cash flow:
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
$ 223,657
|
|
$ 18,110
|
|
$ 496,220
|
|
$ 221,963
|
Net cash used for oil and gas assets
- base business
|
(120,525)
|
|
(117,772)
|
|
(275,385)
|
|
(214,946)
|
Base business free cash
flow
|
103,132
|
|
(99,662)
|
|
220,835
|
|
7,017
|
Net cash used for oil and gas assets
- Mauritania/Senegal
|
(117,646)
|
|
(75,410)
|
|
(277,608)
|
|
(201,921)
|
Free cash flow
|
$ (14,514)
|
|
$
(175,072)
|
|
$ (56,773)
|
|
$
(194,904)
|
Kosmos Energy Ltd.
Operational Summary
(In thousands, except barrel and per barrel
data, unaudited)
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June 30,
|
|
June 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net
Volume Sold
|
|
|
|
|
|
|
|
Oil (MMBbl)
|
5.210
|
|
3.547
|
|
10.099
|
|
8.492
|
Gas (MMcf)
|
4.101
|
|
2.774
|
|
8.437
|
|
5.535
|
NGL (MMBbl)
|
0.060
|
|
0.107
|
|
0.148
|
|
0.203
|
Total (MMBoe)
|
5.954
|
|
4.116
|
|
11.653
|
|
9.618
|
Total (Mboepd)
|
65.423
|
|
45.234
|
|
64.028
|
|
53.135
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
Oil sales
|
$
435,100
|
|
$
267,149
|
|
$
837,217
|
|
$
655,248
|
Gas sales
|
14,494
|
|
3,568
|
|
29,632
|
|
7,434
|
NGL sales
|
1,306
|
|
2,538
|
|
3,154
|
|
4,813
|
Total oil and gas revenue
|
450,900
|
|
273,255
|
|
870,003
|
|
667,495
|
Cash settlements on commodity
derivatives
|
(4,489)
|
|
(4,030)
|
|
(7,423)
|
|
(8,213)
|
Realized revenue
|
$
446,411
|
|
$
269,225
|
|
$
862,580
|
|
$
659,282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
and Gas Production Costs
|
$
150,733
|
|
$
63,579
|
|
$
244,351
|
|
$
147,515
|
|
|
|
|
|
|
|
|
Sales per Bbl/Mcf/Boe
|
|
|
|
|
|
|
|
Average oil sales price per
Bbl
|
$
83.51
|
|
$
75.32
|
|
$
82.90
|
|
$
77.16
|
Average gas sales price per
Mcf
|
3.53
|
|
1.29
|
|
3.51
|
|
1.34
|
Average NGL sales price per
Bbl
|
21.77
|
|
23.72
|
|
21.31
|
|
23.71
|
Average total sales price per
Boe
|
75.73
|
|
66.38
|
|
74.66
|
|
69.40
|
Cash settlements on commodity
derivatives per Boe
|
(0.75)
|
|
(0.98)
|
|
(0.64)
|
|
(0.85)
|
Realized revenue per Boe
|
74.98
|
|
65.40
|
|
74.02
|
|
68.55
|
|
|
|
|
|
|
|
|
Oil
and gas production costs per Boe
|
$
25.31
|
|
$
15.45
|
|
$
20.97
|
|
$
15.34
|
(1) Cash settlements on
commodity derivatives are only related to Kosmos and are calculated
on a per barrel basis using Kosmos' Net Oil Volumes
Sold.
Kosmos was overlifted by approximately 0.1
million barrels as of June 30,
2024.
Kosmos Energy Ltd.
Hedging Summary
As of June 30,
2024(1)
(Unaudited)
|
|
|
|
|
|
Weighted Average Price per Bbl
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Index
|
|
MBbl
|
|
Floor(2)
|
|
Sold Put
|
|
Ceiling
|
2024:
|
|
|
|
|
|
|
|
|
|
|
Three-way collars
|
|
Dated
Brent
|
|
4,000
|
|
$ 70.00
|
|
$ 45.00
|
|
$ 93.12
|
Two-way collars
|
|
Dated
Brent
|
|
1,000
|
|
70.00
|
|
-
|
|
100.00
|
1H 2025:
|
|
|
|
|
|
|
|
|
|
|
Two-way collars
|
|
Dated
Brent
|
|
2,000
|
|
70.00
|
|
-
|
|
95.00
|
(1) Please see the
Company's filed 10-Q for additional disclosure on hedging material.
Includes hedging position as of June 30,
2024 and hedges put in place through filing date.
(2) "Floor" represents
floor price for collars and strike price for purchased
puts.
2024 Guidance
|
3Q 2024
|
FY 2024
Guidance
|
|
|
|
Production(1,2)
|
65,000 -
69,000 boe per day
|
67,000 -
71,000 boe per day
|
|
|
|
Opex(3)
|
$17.50 -
$19.50 per boe
|
$16.50 -
$18.50 per boe
|
|
|
|
DD&A
|
$19.50 -
$21.50 per boe
|
$18.00 -
$20.00 per boe
|
|
|
|
G&A(~60% cash)
|
$25 - $30
million
|
$100 -
$120 million
|
|
|
|
Exploration Expense(4)
|
$10 - $15
million
|
$40 - $60
million
|
|
|
|
Net Interest Expense(5)
|
$25 - $30
million
|
~$140
million
|
|
|
|
Tax
|
$9.00 -
$11.00 per boe
|
$10.00 -
$12.00 per boe
|
|
|
|
Capital Expenditure
|
$175 -
$200 million
|
~$750
million
|
Note: Ghana / Equatorial Guinea revenue calculated by number
of cargos.
(1) 3Q 2024 cargo
forecast - Ghana: 3 cargos / Equatorial Guinea 1 cargo. FY 2024
Ghana: 13 cargos / Equatorial Guinea 3.5 cargos. Average cargo
sizes 950,000 barrels of oil.
(2) U.S. Gulf of Mexico
Production: 3Q 2024 forecast 15,500-16,500 boe per day; includes
assumed downtime for weather. FY 2024: 15,500-17,000 boe per day.
Oil/Gas/NGL split for 2024: ~83%/~11%/~6%.
(3) FY 2024 opex excludes
operating costs associated with GTA, which are expected to total
approximately $115 - $130 million ($50 - $70 million in 3Q
2024)
(4) Excludes leasehold
impairments and dry hole costs
(5) Includes impact of
capitalized interest; ~$35 million related to GTA in 3Q
2024
Source: Kosmos Energy Ltd.
Investor
Relations
Jamie Buckland
+44 (0) 203 954 2831
jbuckland@kosmosenergy.com
Media
Relations
Thomas Golembeski
+1-214-445-9674
tgolembeski@kosmosenergy.com