HOUSTON, May 7, 2024
/PRNewswire/ -- Chord Energy Corporation (NASDAQ: CHRD) ("Chord",
"Chord Energy" or the "Company") today reported financial and
operating results for the first quarter 2024.
1Q24 Operational and Financial
Highlights:
- Oil volumes of 99.0 MBopd exceeded the high-end of
guidance;
- Lease Operating Expense of $10.39/BOE was below the low-end of
guidance;
- Total volumes of 168.4 MBoepd;
- E&P and other CapEx of $257.7MM (including $3.9MM of reimbursed non-operated capital);
- 1Q24 volumes and capital reflect activity acceleration driven
by cycle-time improvement, along with strong well performance;
- Net cash provided by operating activities was $406.7MM and net income was $199.4MM;
- Adjusted EBITDA(1) was $464.8MM and Adjusted Free Cash
Flow(1) was $199.6MM;
and
- Chord and Enerplus Corporation ("Enerplus") expect to complete
the previously announced transaction to combine on May 31, 2024, subject to customary closing
conditions. See "Update on Enerplus Combination" below for
additional information.
1Q24 Shareholder Return Highlights:
- Return of capital was set at $153MM, or 75% of Adjusted Free
Cash Flow (excluding $3.9MM of
reimbursed non-operated capital);
- Share repurchases totaled $30.0MM
(weighted average price of $155.20
per share);
- Declared a base-plus-variable cash dividend of $2.94 per share of common stock. See "Return of
Capital" below for additional information.
(1) Non-GAAP
financial measure. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measures
under United States generally accepted accounting principles
("GAAP").
|
"Chord delivered exceptional operational performance in the
first quarter," said Danny Brown,
Chord Energy's President and Chief Executive Officer. "The team
rebounded quickly from difficult weather conditions in January
while improving cycle times in our development program and
exhibiting the strongest quarterly safety performance in company
history. This improved operational performance, coupled with
strong well performance, drove first quarter oil production and
free cash flow above expectations. Shareholder returns remain
robust, supported by deep, low-cost inventory and excellent capital
efficiency."
Mr. Brown continued, "Chord and Enerplus remain on track to
combine at the end of the month, creating a premier Williston Basin
operator with enhanced scale, significant low-cost inventory,
financial strength, and peer-leading shareholder returns.
Chord has completed numerous transactions since 2021, and our
organization has made integration a core competency. The
Chord and Enerplus teams are working diligently to identify
incremental synergies and expect to see more than $150MM of
synergies captured, excluding upside from stock-based compensation
or cost of capital. We remain focused on our core operating
philosophy emphasizing capital discipline, improving operational
efficiency and returns, and sustainable practices. We remain
excited about the oil and gas industry and the value we bring to
the world."
Update on Enerplus Combination:
Chord and Enerplus continue to make progress on their pending
combination in a stock-and-cash transaction and expect the
transaction to close on May 31, 2024,
subject to customary closing conditions. The waiting period under
the Hart-Scott-Rodino Antitrust Improvements Act of 1976 expired on
April 5, 2024, which satisfied one of
the conditions to closing.
On April 9, 2024, Chord filed its
definitive proxy statement relating to the special meeting of Chord
stockholders to consider and vote upon (i) the issuance of shares
of Chord common stock in connection with the transaction and (ii)
the amendment to its charter to increase the number of authorized
shares of Chord common stock from 120,000,000 to 240,000,000. The
record date for the Chord stockholders entitled to vote at its
special meeting was the close of business on April 8, 2024, and the special meeting is
scheduled to be held on May 14,
2024.
On April 25, 2024, Enerplus filed
its management information circular relating to the special meeting
of Enerplus shareholders to consider and vote upon the transaction.
The record date for the Enerplus shareholders entitled to vote at
its special meeting was the close of business on April 22, 2024, and the special meeting is
scheduled to be held on May 24,
2024.
1Q24 Operational and Financial Update:
The following table presents select Chord standalone 1Q24
operational and financial data compared to guidance released in
February 2024:
Metric
|
|
1Q24 Actual
|
|
1Q24 Guidance
|
Oil volumes
(MBopd)
|
|
99.0
|
|
95.0 – 98.0
|
NGL volumes
(MBblpd)
|
|
34.4
|
|
33.0 – 34.0
|
Natural gas volumes
(MMcfpd)
|
|
209.8
|
|
217.0 –
223.0
|
Total volumes
(MBoepd)
|
|
168.4
|
|
164.2 –
169.2
|
Oil discount to WTI
($/Bbl)
|
|
$(1.71)
|
|
$(2.30) –
$(1.30)
|
NGL realization (% of
WTI)
|
|
20 %
|
|
15% – 25%
|
Residue gas realization
(% of Henry Hub)
|
|
51 %
|
|
55% – 65%
|
LOE ($/Boe)
|
|
$10.39
|
|
$10.70 –
$11.50
|
Cash GPT
($/Boe)(1)
|
|
$3.30
|
|
$2.80 –
$3.40
|
Cash G&A
($MM)(1)
|
|
$14.5
|
|
$16.5 –
$19.5
|
Production Taxes (% of
oil, NGL and gas sales)
|
|
8.5 %
|
|
8.4% – 8.8%
|
E&P & Other
CapEx ($MM)(2)
|
|
$257.7
|
|
$230 – $260
|
Cash Interest
($MM)(1)
|
|
$7.4
|
|
$7.0 – $8.0
|
Cash Tax (% of Adjusted
EBITDA)(3)
|
|
0 %
|
|
0% - 5%
|
___________________
|
(1)
|
Non-GAAP financial
measure. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measures
under GAAP.
|
(2)
|
Includes $3.9MM of
reimbursed non-operated capital.
|
(3)
|
Based on $70/Bbl –
$90/Bbl WTI.
|
Chord had 29 gross (23.4 net) operated turn-in-line ("TIL")
wells in 1Q24 (52% three-mile laterals).
During the three months ended March 31,
2024, net cash provided by operating activities was
$406.7MM and net income was
$199.4MM ($4.65/diluted share). Adjusted EBITDA was
$464.8MM, Adjusted Free Cash Flow was
$199.6MM and Adjusted Net Income was
$218.1MM ($5.10/diluted share). Adjusted EBITDA, Adjusted
Free Cash Flow and Adjusted Net Income are non-GAAP financial
measures. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measures
under GAAP.
Updated Outlook:
Chord's guidance outlook does not include impacts from the
pending combination with Enerplus. Chord expects to update its 2024
guidance following the completion of the transaction.
Chord's FY24 guidance remains largely unchanged relative to the
outlook released in February, while 2Q24 guidance reflects the
impacts of acceleration driven by cycle-time improvement. FY24
guidance was updated to reflect lower natural gas volumes and price
realizations were adjusted to reflect current market conditions. On
a standalone basis in 2024, Chord continues to expect to TIL 103 –
113 gross operated wells (approximately two-thirds three-mile
laterals). Additionally, Chord expects to generate approximately
$1.9B of Adjusted EBITDA and $870MM
of Adjusted Free Cash Flow with a reinvestment rate of
approximately 50% ($80/Bbl WTI and
$2.50/MMBtu Henry Hub). Chord remains
focused on generating strong returns and sustainable free cash flow
for shareholders.
The following table presents select Chord standalone operational
and financial guidance for 2Q24 and FY24:
Metric
|
|
2Q24
Guidance
|
|
Updated FY24
Guidance
|
|
Original FY24
Guidance
|
Oil volumes
(MBopd)
|
|
97.5 – 100.5
|
|
97.0 – 101.0
|
|
97.0 – 101.0
|
NGL volumes
(MBblpd)
|
|
34.0 – 35.0
|
|
34.0 – 35.0
|
|
34.0 – 35.0
|
Natural gas volumes
(MMcfpd)
|
|
219.0 –
225.0
|
|
214.0 –
220.0
|
|
217.5 –
223.5
|
Total volumes
(MBoepd)
|
|
168.0 –
173.0
|
|
166.7 –
172.7
|
|
167.3 –
173.3
|
Oil premium (discount)
to WTI ($/Bbl)
|
|
$(1.80) –
$0.20
|
|
$(1.75) –
$0.00
|
|
$(1.75) –
$0.00
|
NGL realization (% of
WTI)
|
|
15% – 25%
|
|
15% – 25%
|
|
15% – 25%
|
Residue gas realization
(% of Henry Hub)
|
|
35% – 45%
|
|
40% – 50%
|
|
45% – 55%
|
LOE ($/Boe)
|
|
$10.70 –
$11.50
|
|
$10.50 –
$11.30
|
|
$10.60 –
$11.40
|
Cash GPT
($/Boe)(1)
|
|
$2.60 –
$3.20
|
|
$2.40 –
$3.00
|
|
$2.30 –
$2.90
|
Cash G&A
($MM)(1)
|
|
$16.5 –
$19.5
|
|
$63.0 –
$73.0
|
|
$63.0 –
$73.0
|
Production Taxes (% of
oil, NGL and gas sales)
|
|
8.4% – 8.8%
|
|
8.4% – 8.7%
|
|
8.4% – 8.8%
|
E&P & Other
CapEx ($MM)
|
|
$275 – $295
|
|
$905 – $945
|
|
$905 – $945
|
Cash Interest
($MM)(1)
|
|
$7.0 – $8.0
|
|
$28.0 –
$32.0
|
|
$28.0 –
$32.0
|
Cash Tax (% of Adjusted
EBITDA)(2)
|
|
0% – 7%
|
|
4% – 9%
|
|
3% – 9%
|
___________________
|
(1)
|
Non-GAAP financial
measure. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measures
under GAAP.
|
(2)
|
Based on $70/Bbl –
$90/Bbl WTI.
|
Select Operational and Financial Data:
The following table presents select operational and financial
data for the periods presented:
|
1Q24
|
|
1Q23
|
Production
data:
|
|
|
|
Crude oil
(MBopd)
|
99.0
|
|
95.1
|
NGLs
(MBblpd)
|
34.4
|
|
32.7
|
Natural gas
(MMcfpd)
|
209.8
|
|
221.4
|
Total production
(MBoepd)
|
168.4
|
|
164.7
|
Percent crude
oil
|
58.8 %
|
|
57.7 %
|
Average sales
prices:
|
|
|
|
Crude oil, without
realized derivatives ($/Bbl)
|
$
75.32
|
|
$
76.04
|
Differential to NYMEX
WTI ($/Bbl)
|
(1.71)
|
|
—
|
Crude oil, with
realized derivatives ($/Bbl)
|
75.17
|
|
65.79
|
Crude oil realized
derivatives ($MM)
|
(1.4)
|
|
(87.7)
|
NGL, without realized
derivatives ($/Bbl)
|
15.09
|
|
21.13
|
NGL, with realized
derivatives ($/Bbl)
|
15.09
|
|
22.10
|
NGL realized
derivatives ($MM)
|
—
|
|
2.9
|
Natural gas, without
realized derivatives ($/Mcf)
|
1.16
|
|
2.66
|
Natural gas, with
realized derivatives ($/Mcf)
|
1.16
|
|
2.31
|
Natural gas realized
derivatives ($MM)
|
—
|
|
(7.0)
|
Selected financial
data ($MM):
|
|
|
|
Revenues:
|
|
|
|
Crude oil
revenues
|
$
678.9
|
|
$
650.9
|
NGL
revenues
|
47.3
|
|
62.2
|
Natural gas
revenues
|
22.1
|
|
53.1
|
Total oil, NGL and
natural gas revenues
|
$
748.3
|
|
$
766.2
|
Cash
flows:
|
|
|
|
Net cash provided by
operating activities:
|
$
406.7
|
|
$
468.8
|
Non-GAAP financial
measures(1):
|
|
|
|
Adjusted
EBITDA
|
$
464.8
|
|
$
408.3
|
Adjusted Free Cash
Flow(2)
|
199.6
|
|
198.6
|
Adjusted Net
Income
|
218.1
|
|
194.4
|
Select operating
expenses:
|
|
|
|
Lease operating
expenses ("LOE")
|
$
159.2
|
|
$
153.4
|
Gathering, processing
and transportation expenses ("GPT")
|
54.0
|
|
37.0
|
Production
taxes
|
63.9
|
|
60.5
|
Depreciation,
depletion and amortization
|
168.9
|
|
133.8
|
Total select operating
expenses
|
$
446.0
|
|
$
384.7
|
Earnings per
share:
|
|
|
|
Basic earnings per
share
|
$
4.79
|
|
$
7.13
|
Diluted earnings per
share
|
4.65
|
|
6.87
|
Adjusted diluted
earnings per share (Non-GAAP)(1)
|
5.10
|
|
4.49
|
___________________
|
(1)
|
Non-GAAP financial
measure. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measures
under GAAP.
|
(2)
|
1Q24 Adjusted Free Cash
Flow includes $3.9MM of reimbursed non-operated capital.
|
Capital Expenditures:
The following table presents the Company's total capital
expenditures ("CapEx") by category for the period presented:
|
1Q24
|
CapEx
($MM):
|
|
E&P(1)
|
$
257.7
|
Other
|
—
|
Total E&P and other
CapEx(1)
|
257.7
|
Capitalized
interest
|
0.7
|
Total
CapEx
|
$
258.4
|
___________________
|
(1)
|
1Q24 includes $3.9MM of
reimbursed non-operated capital.
|
Return of Capital:
Chord declared a base-plus-variable cash dividend of
$2.94 per share of common stock,
including a base dividend of $1.25
per share of common stock and a variable dividend of $1.69 per share of common stock. The dividends
will be payable on June 5, 2024 to shareholders of record as
of May 22, 2024. Details regarding the calculation of the
variable dividend can be found in the Company's most recent
investor presentation located on its website at
https://ir.chordenergy.com/presentations.
During 1Q24, the Company repurchased 193,269 shares of common
stock at a weighted average price of $155.20 per share totaling $30.0MM. Additionally, the Company purchased
279,587 shares of common stock for $46.1MM associated with tax withholdings on
vested equity-based compensation awards.
As of March 31, 2024, the Company
had $653.0MM of capacity remaining on
its $750MM share repurchase program.
Balance Sheet and Liquidity:
The following table presents key balance sheet data and
liquidity metrics as of March 31,
2024 (in millions):
|
March 31,
2024
|
Revolving credit
facility(1)
|
$
1,000.0
|
|
|
Revolver
borrowings
|
$
—
|
Senior notes
|
400.0
|
Total debt
|
$
400.0
|
|
|
Cash and cash
equivalents
|
$
296.4
|
Letters of
credit
|
$
8.9
|
Liquidity
|
$
1,287.5
|
___________________
|
(1)
|
$2.5B borrowing base
and $1.0B of elected commitments.
|
Contact:
Chord Energy Corporation
Bob Bakanauskas, Managing Director,
Investor Relations
(281) 404-9600
ir@chordenergy.com
Conference Call Information
Investors, analysts and other interested parties are invited to
listen to the webcast:
Date:
|
|
Wednesday, May 8,
2024
|
Time:
|
|
9:00 a.m.
Central
|
Live
Webcast:
|
|
https://app.webinar.net/RZ0XNDkgLM5
|
To join the conference call by phone without operator assistance
(including sell-side analysts wishing to ask a question), you may
register and enter your phone number at
https://emportal.ink/3JrAorT to receive an instant automated call
back and be immediately placed into the call.
You may also use the following dial-in information to join the
conference call by phone with operator assistance:
Dial-in:
|
|
1-800-836-8184
|
Intl.
Dial-in:
|
|
1-646-357-8785
|
Conference
ID:
|
|
34205
|
A recording of the conference call will be available beginning
at 1:00 p.m. Central on the day of
the call and will be available until Wednesday, May 15, 2024 by dialing:
Replay
dial-in:
|
1-888-660-6345
|
Intl.
replay:
|
1-646-517-4150
|
Replay
access:
|
34205
#
|
The call will also be available for replay for approximately 30
days at https://www.chordenergy.com
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
pending arrangement between Chord and Enerplus (the "Arrangement")
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 Arrangement, Chord and Enerplus
have filed, or intend to file, materials with the Securities and
Exchange Commission (the "SEC") and on SEDAR+, as applicable. Chord
filed a definitive Proxy Statement on Schedule 14A (the "Proxy
Statement") with the SEC in connection with the solicitation of
proxies to obtain Chord stockholder approval of the Arrangement,
and Enerplus filed an information circular and proxy statement (the
"Circular") with the TSX and on SEDAR+ in connection with the
solicitation of proxies to obtain Enerplus shareholder approval of
the Arrangement. Chord has also mailed the Proxy Statement to the
stockholders of Chord. This communication is not a substitute for
the Proxy Statement, the Circular or for any other document that
Chord or Enerplus may file with the SEC or on SEDAR+ and/or send to
Chord stockholders and/or Enerplus' shareholders in connection with
the Arrangement. INVESTORS AND SECURITY HOLDERS OF CHORD AND
ENERPLUS ARE URGED TO CAREFULLY AND THOROUGHLY READ THE PROXY
STATEMENT AND THE CIRCULAR, RESPECTIVELY, AS EACH MAY BE AMENDED OR
SUPPLEMENTED FROM TIME TO TIME, AND OTHER RELEVANT DOCUMENTS FILED
BY CHORD AND/OR ENERPLUS WITH THE SEC OR ON SEDAR+, WHEN THEY
BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION
ABOUT CHORD, ENERPLUS, THE ARRANGEMENT, THE RISKS RELATED THERETO
AND RELATED MATTERS.
Stockholders of Chord and shareholders of Enerplus are
able to obtain free copies of the Proxy Statement and the Circular,
as each may be amended from time to time, and other relevant
documents filed by Chord and/or Enerplus with the SEC or on SEDAR+
(when they become available) through the website maintained by the
SEC at www.sec.gov or on SEDAR+ at
www.sedarplus.ca, as applicable. Copies of
documents filed with the SEC by Chord are available free of charge
from Chord's website at www.chordenergy.com
under the "Investors" tab or by contacting Chord's Investor
Relations Department at (281) 404-9600 or
ir@chordenergy.com. Copies of documents filed
with the SEC or on SEDAR+ by Enerplus are available free of charge
from Enerplus' website at www.enerplus.com
under the "Investors" tab or by contacting Enerplus' Investor
Relations Department at (403) 298-1707.
Participants in the Solicitation
Chord, Enerplus 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 Chord's stockholders and Enerplus'
shareholders in connection with the Arrangement. Information
regarding the executive officers and directors of Chord is included
in its definitive proxy statement for its 2024 annual meeting under
the headings "Item 1 – Election of Directors," "Executive
Officers," "Compensation Discussion and Analysis," "Executive
Compensation Matters" and "Security Ownership of Certain Beneficial
Owners and Management," which was filed with the SEC on
March 19, 2024 and is available
at
https://www.sec.gov/ixviewer/ix.html?doc=/Archives/edgar/data/1486159/000148615923000007/chrd-20230316.htm.
Information regarding the directors and certain executive officers
of Enerplus is included in its information circular and proxy
statement for its 2024 annual meeting under the headings "Director
Compensation" and "Executive Compensation", which was filed on
SEDAR+ on April 4, 2024 and is
available at
https://www.sec.gov/Archives/edgar/data/1126874/000110465923041270/tm235372d3_ex99-2.htm.
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 Proxy Statement and the
Circular, and may be set forth in other materials when they are
filed with the SEC or on SEDAR+ in connection with the Arrangement.
Free copies of these documents may be obtained as described in the
paragraphs above.
Forward-Looking Statements and Cautionary
Statements
Certain statements in this document concerning the
proposed Arrangement, including any statements regarding the
expected timetable for completing the Arrangement, the results,
effects, benefits and synergies of the Arrangement, future
opportunities for the combined company, future financial
performance and condition, guidance and any other statements
regarding Chord's or Enerplus' future expectations, beliefs, plans,
objectives, financial conditions, assumptions or future events or
performance that are not historical facts are "forward-looking"
statements based on assumptions currently believed to be valid.
Forward-looking statements are all statements other than statements
of historical facts. The words "anticipate," "believe," "ensure,"
"expect," "if," "intend," "estimate," "probable," "project,"
"forecasts," "predict," "outlook," "aim," "will," "could,"
"should," "would," "potential," "may," "might," "anticipate,"
"likely" "plan," "positioned," "strategy," and similar expressions
or other words of similar meaning, and the negatives thereof, are
intended to identify forward-looking statements. Specific
forward-looking statements include, but are not limited to,
statements regarding Chord's or Enerplus' plans and expectations
with respect to the proposed Arrangement and the anticipated impact
of the proposed Arrangement on the combined company's results of
operations, financial position, growth opportunities and
competitive position, including maintaining current Chord and
Enerplus management, strategies and plans and integration. The
forward-looking statements are intended to be subject to the safe
harbor provided by Section 27A of the Securities Act of 1933,
Section 21E of the Securities Exchange Act of 1934 and the Private
Securities Litigation Reform Act of 1995.
These forward-looking statements involve significant risks
and uncertainties that could cause actual results to differ
materially from those anticipated, including, but not limited to,
the possibility that shareholders of Enerplus may not approve the
Arrangement or stockholders of Chord may not approve the issuance
of new shares of Chord common stock in the Arrangement; the risk
that any other condition to closing may not be satisfied; that
either party may terminate the Arrangement Agreement or that the
closing might be delayed or not occur at all; the risk that the
Arrangement Agreement is terminated and either Chord or Enerplus is
required to pay a termination fee to the other party; potential
adverse reactions or changes to business or employee relationships
of Chord or Enerplus, including those resulting from the
announcement or completion of the Arrangement; the diversion of
management time on transaction-related issues; the ultimate timing,
outcome and results of integrating the operations of Chord and
Enerplus; the effects of the business combination of Chord and
Enerplus, including the combined company's future financial
condition, results of operations, strategy and plans; the ability
of the combined company to realize anticipated synergies in the
timeframe expected or at all; changes in capital markets and the
ability of the combined company to finance operations in the manner
expected; the risk that Chord or Enerplus may not receive the
required regulatory approval of the Arrangement; the risk of any
litigation relating to the proposed Arrangement; the risk of
changes in governmental regulations or enforcement practices; the
effects of commodity prices; the risks of oil and gas activities;
and the fact that operating costs and business disruption may be
greater than expected following the public announcement or
consummation of the Arrangement. Expectations regarding business
outlook, including changes in revenue, pricing, capital
expenditures, cash flow generation, strategies for the combined
company's operations, oil and natural gas market conditions, legal,
economic and regulatory conditions, and environmental matters are
only forecasts regarding these matters.
Additional factors that could cause results to differ
materially from those described above can be found in the Proxy
Statement, Chord's Annual Report on Form 10-K for the year ended
December 31, 2023, and subsequent
Quarterly Reports on Form 10-Q, which are on file with the SEC and
available from Chord's website at
www.chordenergy.com under the
"Investors" tab, and in other documents Chord files with the SEC
and in the Circular and Enerplus' annual information form for the
year ended December 31, 2023, which
is on file with the SEC and on SEDAR+ and available from Enerplus'
website at www.enerplus.com under the
"Investors" tab, and in other documents Enerplus files with the SEC
or on SEDAR+.
All forward-looking statements speak only as of the date
they are made and are based on information available at that time.
Neither Chord nor Enerplus assumes any obligation to update
forward-looking statements to reflect circumstances or events that
occur after the date the forward-looking statements were made or to
reflect the occurrence of unanticipated events except as required
by applicable securities laws. As forward-looking statements
involve significant risks and uncertainties, caution should be
exercised against placing undue reliance on such
statements.
About Chord Energy
Chord Energy Corporation is an independent exploration and
production company with quality and sustainable long-lived assets
in the Williston Basin. The Company is uniquely positioned with a
best-in-class balance sheet and is focused on rigorous capital
discipline and generating free cash flow by operating efficiently,
safely and responsibly to develop its unconventional onshore
oil-rich resources in the continental United States. For more information, please
visit the Company's website at www.chordenergy.com.
Chord Energy
Corporation
Consolidated Balance
Sheets (Unaudited)
(In thousands,
except share data)
|
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
|
|
ASSETS
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
296,354
|
|
$
317,998
|
Accounts receivable,
net
|
982,062
|
|
943,114
|
Inventory
|
78,118
|
|
72,565
|
Prepaid
expenses
|
30,135
|
|
42,450
|
Derivative
instruments
|
26,540
|
|
37,369
|
Other current
assets
|
2,033
|
|
11,055
|
Total current
assets
|
1,415,242
|
|
1,424,551
|
Property, plant and
equipment
|
|
|
|
Oil and gas properties
(successful efforts method)
|
6,575,306
|
|
6,320,243
|
Other property and
equipment
|
49,087
|
|
49,051
|
Less: accumulated
depreciation, depletion and amortization
|
(1,218,284)
|
|
(1,054,616)
|
Total property, plant
and equipment, net
|
5,406,109
|
|
5,314,678
|
Derivative
instruments
|
22,231
|
|
22,526
|
Investment in
unconsolidated affiliate
|
114,181
|
|
100,172
|
Long-term
inventory
|
28,360
|
|
22,936
|
Operating right-of-use
assets
|
19,218
|
|
21,343
|
Other assets
|
20,173
|
|
19,944
|
Total
assets
|
$
7,025,514
|
|
$
6,926,150
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$
39,511
|
|
$
34,453
|
Revenues and
production taxes payable
|
592,888
|
|
604,704
|
Accrued
liabilities
|
545,820
|
|
493,381
|
Accrued interest
payable
|
8,532
|
|
2,157
|
Derivative
instruments
|
19,523
|
|
14,209
|
Advances from joint
interest partners
|
2,484
|
|
2,381
|
Current operating
lease liabilities
|
13,691
|
|
13,258
|
Other current
liabilities
|
22,671
|
|
916
|
Total current
liabilities
|
1,245,120
|
|
1,165,459
|
Long-term
debt
|
396,324
|
|
395,902
|
Deferred tax
liabilities
|
122,288
|
|
95,322
|
Asset retirement
obligations
|
155,696
|
|
155,040
|
Derivative
instruments
|
3,022
|
|
717
|
Operating lease
liabilities
|
15,993
|
|
18,667
|
Other
liabilities
|
11,893
|
|
18,419
|
Total
liabilities
|
1,950,336
|
|
1,849,526
|
Commitments and
contingencies
|
|
|
|
Stockholders'
equity
|
|
|
|
Common stock, $0.01
par value: 120,000,000 shares authorized, 45,527,230
shares
issued and 41,551,082
shares outstanding at March 31, 2024; and 120,000,000
shares
authorized, 45,032,537
shares issued and 41,249,658 shares outstanding at December 31,
2023
|
459
|
|
456
|
Treasury stock, at
cost: 3,976,148 shares at March 31, 2024 and 3,782,879 shares
at
December 31,
2023
|
(523,288)
|
|
(493,289)
|
Additional paid-in
capital
|
3,575,557
|
|
3,608,819
|
Retained
earnings
|
2,022,450
|
|
1,960,638
|
Total stockholders'
equity
|
5,075,178
|
|
5,076,624
|
Total liabilities and
stockholders' equity
|
$
7,025,514
|
|
$
6,926,150
|
Chord Energy
Corporation
Consolidated
Statements of Operations (Unaudited)
(In thousands,
except per share data)
|
|
|
Three Months Ended
March 31,
|
|
2024
|
|
2023
|
|
|
|
|
Revenues
|
|
|
|
Oil, NGL and gas
revenues
|
$
748,162
|
|
$
766,200
|
Purchased oil and gas
sales
|
337,098
|
|
130,317
|
Total
revenues
|
1,085,260
|
|
896,517
|
Operating
expenses
|
|
|
|
Lease operating
expenses
|
159,206
|
|
153,408
|
Gathering, processing
and transportation expenses
|
53,984
|
|
37,015
|
Purchased oil and gas
expenses
|
335,762
|
|
129,593
|
Production
taxes
|
63,911
|
|
60,517
|
Depreciation, depletion
and amortization
|
168,894
|
|
133,791
|
General and
administrative expenses
|
25,712
|
|
32,484
|
Exploration and
impairment
|
6,154
|
|
24,864
|
Total operating
expenses
|
813,623
|
|
571,672
|
Gain on sale of assets,
net
|
1,302
|
|
1,227
|
Operating
income
|
272,939
|
|
326,072
|
Other income
(expense)
|
|
|
|
Net gain (loss) on
derivative instruments
|
(27,577)
|
|
66,934
|
Net gain (loss) from
investment in unconsolidated affiliate
|
16,296
|
|
(2,216)
|
Interest expense, net
of capitalized interest
|
(7,592)
|
|
(7,135)
|
Other income,
net
|
2,826
|
|
5,193
|
Total other income
(expense), net
|
(16,047)
|
|
62,776
|
Income before income
taxes
|
256,892
|
|
388,848
|
Income tax
expense
|
(57,539)
|
|
(91,849)
|
Net
income
|
$
199,353
|
|
$
296,999
|
Earnings per
share:
|
|
|
|
Basic
|
$
4.79
|
|
$
7.13
|
Diluted
|
$
4.65
|
|
$
6.87
|
Weighted average
shares outstanding:
|
|
|
|
Basic
|
41,468
|
|
41,568
|
Diluted
|
42,747
|
|
43,149
|
Chord Energy
Corporation
Consolidated
Statements of Cash Flows (Unaudited)
(In thousands)
|
|
|
Three Months Ended
March 31,
|
|
2024
|
|
2023
|
|
|
|
|
Cash flows from
operating activities:
|
|
|
|
Net income
|
$
199,353
|
|
$
296,999
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation,
depletion and amortization
|
168,894
|
|
133,791
|
Gain on sale of
assets
|
(1,302)
|
|
(1,227)
|
Impairment
|
3,919
|
|
23,304
|
Deferred income
taxes
|
26,966
|
|
73,923
|
Net (gain) loss from
investment in unconsolidated affiliate
|
(16,296)
|
|
2,216
|
Net (gain) loss on
derivative instruments
|
27,577
|
|
(66,934)
|
Equity-based
compensation expenses
|
4,771
|
|
11,854
|
Deferred financing
costs amortization and other
|
2,663
|
|
(3,791)
|
Working capital and
other changes:
|
|
|
|
Change in accounts
receivable, net
|
(62,081)
|
|
(14,657)
|
Change in
inventory
|
(9,471)
|
|
(12,753)
|
Change in prepaid
expenses
|
(291)
|
|
1,211
|
Change in accounts
payable, interest payable and accrued liabilities
|
29,147
|
|
8,176
|
Change in other assets
and liabilities, net
|
32,849
|
|
16,699
|
Net cash provided by
operating activities
|
406,698
|
|
468,811
|
Cash flows from
investing activities:
|
|
|
|
Capital
expenditures
|
(222,149)
|
|
(172,328)
|
Acquisitions, net of
cash acquired
|
(334)
|
|
—
|
Proceeds from
divestitures, net of cash divested
|
2,371
|
|
7,034
|
Derivative
settlements
|
(12,062)
|
|
(91,656)
|
Proceeds from sale of
investment in unconsolidated affiliate
|
—
|
|
12,347
|
Contingent
consideration received
|
25,000
|
|
—
|
Distributions from
investment in unconsolidated affiliate
|
2,287
|
|
3,015
|
Net cash used in
investing activities
|
(204,887)
|
|
(241,588)
|
Cash flows from
financing activities:
|
|
|
|
Purchases of treasury
stock
|
(31,999)
|
|
(15,003)
|
Tax withholding on
vesting of equity-based awards
|
(46,051)
|
|
(10,300)
|
Dividends
paid
|
(152,389)
|
|
(202,473)
|
Payments on finance
lease liabilities
|
(386)
|
|
(388)
|
Proceeds from warrants
exercised
|
7,370
|
|
90
|
Net cash used in
financing activities
|
(223,455)
|
|
(228,074)
|
Decrease in cash and
cash equivalents
|
(21,644)
|
|
(851)
|
Cash and cash
equivalents:
|
|
|
|
Beginning of
period
|
317,998
|
|
593,151
|
End of
period
|
$
296,354
|
|
$
592,300
|
Supplemental
non-cash transactions:
|
|
|
|
Change in accrued
capital expenditures
|
$
25,312
|
|
$
46,097
|
Change in asset
retirement obligations
|
973
|
|
234
|
Dividends
payable
|
17,587
|
|
15,798
|
Non-GAAP Financial Measures
The following are non-GAAP financial measures not prepared in
accordance with GAAP that are used by management and external users
of the Company's financial statements, such as industry analysts,
investors, lenders and rating agencies. The Company believes that
the foregoing are useful supplemental measures that provide an
indication of the results generated by the Company's principal
business activities. However, these measures are not recognized by
GAAP and do not have a standardized meaning prescribed by GAAP.
Therefore, these measures may not be comparable to similar measures
provided by other issuers. From time to time, the Company provides
forward-looking forecasts of these measures; however, the Company
is unable to provide a quantitative reconciliation of the
forward-looking non-GAAP measures to the most directly comparable
forward-looking GAAP measures because management cannot reliably
quantify certain of the necessary components of such
forward-looking GAAP measures. The reconciling items in future
periods could be significant. To see how the Company reconciles its
historical presentations of these non-GAAP financial measures to
the most directly comparable GAAP measures, please visit the
Investors—Documents & Disclosures—Non-GAAP Reconciliation page
on the Company's website at
https://ir.chordenergy.com/non-gaap.
Cash GPT
The Company defines Cash GPT as total GPT expenses less non-cash
valuation charges on pipeline imbalances and non-cash
mark-to-market adjustments on transportation contracts accounted
for as derivative instruments. Cash GPT is not a measure of GPT
expenses as determined by GAAP. Management believes that the
presentation of Cash GPT provides useful additional information to
investors and analysts to assess the cash costs incurred to market
and transport the Company's commodities from the wellhead to
delivery points for sale without regard to the change in value of
its pipeline imbalances, which vary monthly based on commodity
prices, and without regard to the non-cash mark-to-market
adjustments on transportation contracts classified as derivative
instruments.
The following table presents a reconciliation of the GAAP
financial measure of GPT expenses to the non-GAAP financial measure
of Cash GPT for the periods presented:
|
Three Months Ended
March 31,
|
|
2024
|
|
2023
|
|
|
|
|
|
(In
thousands)
|
GPT
|
$
53,984
|
|
$
37,015
|
Pipeline
imbalances
|
(194)
|
|
(6,005)
|
Gain (loss) on
derivative transportation contracts
|
(3,229)
|
|
11,157
|
Cash
GPT
|
$
50,561
|
|
$
42,167
|
Cash G&A
The Company defines Cash G&A as total G&A expenses less
G&A expenses directly attributable to certain merger and
acquisition activity, 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,
|
|
2024
|
|
2023
|
|
|
|
|
|
(In
thousands)
|
General and
administrative expenses
|
$
25,712
|
|
$
32,484
|
Merger
costs(1)
|
(8,107)
|
|
(2,793)
|
Equity-based
compensation expenses
|
(4,771)
|
|
(11,854)
|
Other non-cash
adjustments
|
1,660
|
|
411
|
Cash
G&A
|
$
14,494
|
|
$
18,248
|
___________________
|
(1)
|
Includes costs directly
attributable to the arrangement with Enerplus for the three months
ended March 31, 2024 and the costs directly attributable to the
merger of equals with Whiting for the three months ended March 31,
2023.
|
Cash Interest
The Company defines Cash Interest as interest expense plus
capitalized interest less amortization and write-offs of deferred
financing costs. Cash Interest is not a measure of interest expense
as determined by GAAP. Management believes that the presentation of
Cash Interest provides useful additional information to investors
and analysts for assessing the interest charges incurred on the
Company's debt to finance its operating activities and the
Company's ability to maintain compliance with its debt
covenants.
The following table presents a reconciliation of the GAAP
financial measure of interest expense to the non-GAAP financial
measure of Cash Interest for the periods presented:
|
Three Months Ended
March 31,
|
|
2024
|
|
2023
|
|
|
|
|
|
(In
thousands)
|
Interest
expense
|
$
7,592
|
|
$
7,135
|
Capitalized
interest
|
710
|
|
1,421
|
Amortization of
deferred financing costs
|
(892)
|
|
(1,198)
|
Cash
Interest
|
$
7,410
|
|
$
7,358
|
Adjusted EBITDA and Adjusted Free Cash
Flow
The Company defines Adjusted EBITDA as earnings before interest
expense, income taxes, depreciation, depletion and amortization
("DD&A"), merger costs, exploration expenses and impairment
expenses and other similar non-cash or non-recurring charges. The
Company defines Adjusted Free Cash Flow as Adjusted EBITDA less
Cash Interest and E&P and other capital expenditures (excluding
capitalized interest and acquisition capital).
Adjusted EBITDA and Adjusted Free Cash Flow are not measures of
net income or cash flows from operating activities as determined by
GAAP. Management believes that the presentation of Adjusted EBITDA
and Adjusted Free Cash Flow provides useful additional information
to investors and analysts for assessing the Company's results of
operations, financial performance, ability to generate cash from
its business operations without regard to its financing methods or
capital structure and the Company's ability to maintain compliance
with its debt covenants.
The following table presents reconciliations of the GAAP
financial measures of net income 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,
|
|
2024
|
|
2023
|
|
(In
thousands)
|
Net
income
|
$
199,353
|
|
$
296,999
|
Interest expense, net
of capitalized interest
|
7,592
|
|
7,135
|
Income tax
expense
|
57,539
|
|
91,849
|
Depreciation,
depletion and amortization
|
168,894
|
|
133,791
|
Merger
costs(1)
|
8,107
|
|
2,793
|
Exploration and
impairment expenses
|
6,154
|
|
24,864
|
Gain on sale of
assets
|
(1,302)
|
|
(1,227)
|
Net (gain) loss on
derivative instruments
|
27,577
|
|
(66,934)
|
Realized loss on
commodity price derivative contracts
|
(1,361)
|
|
(91,858)
|
Net (gain) loss from
investment in unconsolidated affiliate
|
(16,296)
|
|
2,216
|
Distributions from
investment in unconsolidated affiliate
|
2,287
|
|
3,015
|
Equity-based
compensation expenses
|
4,771
|
|
11,854
|
Other non-cash
adjustments
|
1,464
|
|
(6,213)
|
Adjusted
EBITDA
|
464,779
|
|
408,284
|
Cash
Interest
|
(7,410)
|
|
(7,358)
|
E&P and other
capital expenditures
|
(257,748)
|
|
(202,296)
|
Adjusted Free Cash
Flow
|
$
199,621
|
|
$
198,630
|
|
|
|
|
Net cash provided by
operating activities
|
$
406,698
|
|
$
468,811
|
Changes in working
capital
|
9,847
|
|
1,324
|
Interest expense, net
of capitalized interest
|
7,592
|
|
7,135
|
Current income tax
expense
|
30,573
|
|
17,927
|
Merger
costs(1)
|
8,107
|
|
2,793
|
Exploration
expenses
|
2,235
|
|
1,559
|
Realized loss on
commodity price derivative contracts
|
(1,361)
|
|
(91,858)
|
Distributions from
investment in unconsolidated affiliate
|
2,287
|
|
3,015
|
Deferred financing
costs amortization and other
|
(2,663)
|
|
3,791
|
Other non-cash
adjustments
|
1,464
|
|
(6,213)
|
Adjusted
EBITDA
|
464,779
|
|
408,284
|
Cash
Interest
|
(7,410)
|
|
(7,358)
|
E&P and other
capital expenditures(2)
|
(257,748)
|
|
(202,296)
|
Adjusted Free Cash
Flow
|
$
199,621
|
|
$
198,630
|
___________________
|
(1)
|
Includes costs directly
attributable to the arrangement with Enerplus for the three months
ended March 31, 2024 and the costs directly attributable to the
merger of equals with Whiting for the three months ended March 31,
2023.
|
(2)
|
The three months ended
March 31, 2024 includes $3.9MM of E&P and other CapEx related
to divested non-operated assets that will be reimbursed.
|
Adjusted Net Income and Adjusted Diluted
Earnings Per Share
Adjusted Net Income and Adjusted Diluted Earnings 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 as net
income after adjusting for (1) the impact of certain non-cash
items, including non-cash changes in the fair value of derivative
instruments, non-cash changes in the fair value of the Company's
investment in an unconsolidated affiliate, impairment and other
similar non-cash charges, (2) merger costs and (3) the impact of
taxes based on the Company's effective tax rate applicable to those
adjusting items in the same period. Adjusted Net Income is not a
measure of net income as determined by GAAP.
The Company calculates earnings per share under the two-class
method in accordance with GAAP. The two-class method is an earnings
allocation formula that computes earnings per share for each class
of common stock and participating security according to dividends
declared (or accumulated) and participation rights in undistributed
earnings. Adjusted Diluted Earnings Per Share is calculated as (i)
Adjusted Net Income (ii) less distributed and undistributed
earnings allocated to participating securities (iii) divided by the
weighted average number of diluted shares outstanding for the
periods presented.
The following table presents reconciliations of the GAAP
financial measure of net income to the non-GAAP financial measure
of Adjusted Net Income and the GAAP financial measure of diluted
earnings per share to the non-GAAP financial measure of Adjusted
Diluted Earnings Per Share for the periods presented:
|
Three Months Ended
March 31,
|
|
2024
|
|
2023
|
|
(In
thousands)
|
Net
income
|
$ 199,353
|
|
$ 296,999
|
Net (gain) loss on
derivative instruments
|
27,577
|
|
(66,934)
|
Realized loss on
commodity price derivative contracts
|
(1,361)
|
|
(91,858)
|
Net (gain) from
investment in unconsolidated affiliate
|
(16,296)
|
|
2,216
|
Distributions from
investment in unconsolidated affiliate
|
2,287
|
|
3,015
|
Impairment
|
3,919
|
|
23,304
|
Merger
costs(1)
|
8,107
|
|
2,793
|
Gain on sale of
assets
|
(1,302)
|
|
(1,227)
|
Amortization of
deferred financing costs
|
892
|
|
1,198
|
Other non-cash
adjustments
|
1,464
|
|
(6,213)
|
Tax
impact(2)
|
(5,664)
|
|
31,583
|
Adjusted net
income
|
218,976
|
|
194,876
|
Distributed and
undistributed earnings allocated to participating
securities
|
(856)
|
|
(467)
|
Adjusted net income
attributable to common stockholders
|
$ 218,120
|
|
$ 194,409
|
Diluted earnings per
share
|
4.66
|
|
6.87
|
Net (gain) loss on
derivative instruments
|
0.65
|
|
(1.55)
|
Realized loss on
commodity price derivative contracts
|
(0.03)
|
|
(2.13)
|
Net (gain) from
investment in unconsolidated affiliate
|
(0.38)
|
|
0.05
|
Distributions from
investment in unconsolidated affiliate
|
0.05
|
|
0.07
|
Impairment
|
0.09
|
|
0.54
|
Merger
costs(1)
|
0.19
|
|
0.06
|
Gain on sale of
assets
|
(0.03)
|
|
(0.03)
|
Amortization of
deferred financing costs
|
0.02
|
|
0.03
|
Other non-cash
adjustments
|
0.03
|
|
(0.14)
|
Tax
impact(2)
|
(0.13)
|
|
0.73
|
Adjusted Diluted
Earnings Per Share
|
5.12
|
|
4.50
|
Less: Distributed and
undistributed earnings allocated to participating
securities
|
(0.02)
|
|
(0.01)
|
Adjusted Diluted
Earnings Per Share
|
$
5.10
|
|
$
4.49
|
|
|
|
|
Diluted weighted
average shares outstanding
|
42,747
|
|
43,149
|
|
|
|
|
Effective tax rate
applicable to adjustment items(2)
|
22.4 %
|
|
23.6 %
|
_____________________
|
(1)
|
Includes costs directly
attributable to the arrangement with Enerplus for the three months
ended March 31, 2024 and the costs directly attributable to the
merger of equals with Whiting for the three months ended March 31,
2023.
|
(2)
|
The tax impact is
computed utilizing the Company's effective tax rate applicable to
the adjustments for certain non-cash and non-recurring
items.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/chord-energy-reports-first-quarter-2024-financial-and-operating-results-declares-base-and-variable-dividends-issues-second-quarter-outlook-and-provides-update-on-pending-combination-with-enerplus-302138836.html
SOURCE Chord Energy Corp.