HOUSTON, Feb. 25,
2025 /PRNewswire/ -- Chord Energy Corporation
(NASDAQ: CHRD) ("Chord", "Chord Energy" or the "Company") today
reported financial and operating results for the fourth quarter and
full-year 2024 and announced its 2025 outlook. The results for the
year ended December 31, 2024 include
the results of Enerplus Corporation ("Enerplus") for the period
subsequent to May 31, 2024, unless
otherwise noted.
Key Takeaways and Updates:
- Cash Flow from Operations and Adjusted Free Cash Flow exceeded
expectations in 4Q24, supported by oil volumes near the high-end of
guidance and strong cost control;
- Returning 100% of Adjusted Free Cash Flow(1)(2) to
shareholders in 4Q24 with $205.0MM,
or 73%, in the form of share repurchases;
- Since closing the Enerplus combination, Chord has repurchased
3.5MM shares of common stock through February 21, 2025, representing >5% of shares
outstanding;
- Increasing 4Q24 base dividend to $1.30 per share, representing an increase of
4%;
- FY25 midpoint volume and capital expenditures ("CapEx")
guidance matches three-year outlook announced in November 2024, with midpoint CapEx of
$1.4B to deliver midpoint oil volumes
of 152.5 MBopd;
- FY24 CapEx was $1,470MM on a pro
forma basis, $20MM below Chord's original full-year outlook after
close of the Enerplus combination;
- FY24 oil volumes were 153.0 MBopd on a pro forma basis (152.4
MBopd excluding DJ Basin assets), exceeding Chord's original
full-year outlook after close of the Enerplus combination by 700
Bopd; and
- Successfully drilled first four-mile lateral in 4Q24 with
completion operations commencing 1Q25.
4Q24 Operational and Financial Highlights:
- Oil volumes of 153.3 MBopd were above midpoint guidance,
reflecting strong well performance;
- Total volumes of 273.5 MBoepd exceeded the high-end of
guidance;
- E&P and other CapEx of $330.3MM ($325.1MM
excluding $5.2MM of reimbursed non-op
CapEx) was below midpoint guidance;
- Lease Operating Expense ("LOE") of $9.60 per Boe was below midpoint guidance;
- Net cash provided by operating activities was $566.5MM and net income was $210.6MM; and
- Adjusted EBITDA(1) was $640.1MM and Adjusted Free Cash
Flow(1) was $276.9MM
($282.1MM, excluding $5.2MM of reimbursed non-op CapEx).
(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").
|
"I'm very pleased with Chord's positioning as we enter 2025,"
said Danny Brown, Chord Energy's
President and Chief Executive Officer. "Chord's significant synergy
capture from the Enerplus transaction, our utilization of longer
laterals and wider spacing, and our strong operational performance
has delivered highly efficient capital investment opportunities,
strong economic returns, and has placed us in a leadership position
in the Williston Basin. As I look forward, our substantial,
low-cost inventory continues to generate compelling economics at
low reinvestment rates and yields robust free cash-flow and
attractive return of capital options. In 2024, on a pro forma
basis, Chord returned $944 million to
shareholders, representing approximately 14% of our current market
capitalization. We believe Chord is a compelling investment
opportunity and expect share repurchases to comprise a significant
portion of future shareholder returns, particularly at current
prices."
Mr. Brown continued, "Fourth quarter performance was the latest
in a series of strong quarters, with higher than expected
production supported by solid execution and excellent well results,
all while maintaining a focus on cost control. Robust first quarter
guidance reflects a strong start to the 2025 program and positions
us well for this year and beyond. And while I am proud of what
we've accomplished, we remain focused as an organization on driving
continuous improvement through the business and delivering even
better efficiency. In summary, our low-cost inventory, capital
efficient development program, and strong balance sheet support
sustainable free cash flow generation and high shareholder returns.
My thanks and congratulations to the Chord team for continuing to
execute well, making our organization better, and operating in a
safe and sustainable manner."
4Q24 Operational and Financial Update:
The following table presents select 4Q24 operational and
financial data compared to guidance released on November 6, 2024:
Metric
|
|
4Q24
Actual
|
|
4Q24
Guidance
|
Oil Volumes
(MBopd)
|
|
153.3
|
|
149.5 –
154.5
|
NGL Volumes
(MBblpd)
|
|
51.8
|
|
46.1 – 47.6
|
Natural Gas Volumes
(MMcfpd)
|
|
410.5
|
|
395.5 –
408.5
|
Total Volumes
(MBoepd)
|
|
273.5
|
|
261.5 –
270.1
|
E&P & Other
CapEx ($MM)(1)
|
|
$330.3
|
|
$315 – $355
|
Oil Discount to WTI
($/Bbl)
|
|
$(1.49)
|
|
$(2.00) –
$0.00
|
NGL Realization (% of
WTI)
|
|
14 %
|
|
5% – 15%
|
Natural Gas Realization
(% of Henry Hub)
|
|
43 %
|
|
25% – 35%
|
LOE ($/Boe)
|
|
$9.60
|
|
$9.25 –
$10.25
|
Cash GPT
($/Boe)(2)
|
|
$2.86
|
|
$2.60 –
$3.20
|
Cash G&A
($MM)(2)
|
|
$31.2
|
|
$29.0 –
$31.0
|
Production Taxes (% of
Oil, NGL and Natural Gas Sales)
|
|
8.4 %
|
|
8.7% – 9.1%
|
Cash Interest
($MM)(2)
|
|
$17.6
|
|
$18.0 –
$20.0
|
|
|
|
|
|
|
|
|
(1)
|
4Q24 includes $5.2MM of
capital incurred related to divested non-operated assets that was
reimbursed.
|
(2)
|
Non-GAAP financial
measure. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measures
under GAAP.
|
Chord had 36 gross (26.2 net) operated turn-in-line ("TIL")
wells in 4Q24.
During the three months ended December
31, 2024, net cash provided by operating activities was
$566.5MM and net income was
$210.6MM ($3.43/diluted share).
Adjusted EBITDA was $640.1MM,
Adjusted Free Cash Flow was $276.9MM
and Adjusted Net Income was $213.5MM
($3.49/diluted share). Cash taxes
paid during the three months ended December
31, 2024 were $15.2MM, or 2.4%
of Adjusted EBITDA, compared to the 4Q24 guidance range of 0% - 5%
of Adjusted EBITDA at WTI prices of $60/Bbl – $80/Bbl.
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.
Estimated Net Proved Reserves:
During 2024, the Company added 63.7 million barrels of oil
equivalent ("MMBoe") of net proved reserves as a result of
successful drilling in the Williston Basin and 315.3 MMBoe from the
purchase of reserves in place associated with the Enerplus
Acquisition in May 2024. Chord's
estimated net proved reserves at December
31, 2024 were 883.0 MMBoe and consisted of 503.4 million
barrels ("MMBbl") of crude oil, 167.2 MMBbl of NGLs and 1,274.7
billion cubic feet ("Bcf") of natural gas. The Company's estimated
net proved reserves and PV-10 do not include probable or possible
reserves and were determined using the preceding 12-month
unweighted arithmetic average of the first-day-of-the-month index
prices for crude oil and natural gas, which were held constant
throughout the life of the properties. For the year ended
December 31, 2024, the unweighted
arithmetic average first-day-of-the-month prices for the prior 12
months were $75.48 per Bbl for crude
oil and $2.13 per MMBtu for natural
gas. These prices were adjusted for quality, energy content,
transportation fees and market differentials. The information in
the following table does not give any effect to or reflect our
commodity derivatives. Future operating costs, production taxes,
plugging and abandonment costs and capital costs were based on
current costs as of year end. The Company's estimated net proved
reserves and related PV-10 at December 31,
2024 were based on reports independently prepared by
Netherland, Sewell & Associates, Inc., the Company's
independent reserve engineers.
The table below summarizes the Company's estimated net proved
reserves and related PV-10 at December 31,
2024:
|
|
Crude Oil
(MMBbl)
|
|
NGLs
(MMBbl)
|
|
Natural Gas
(Bcf)
|
|
Net Estimated
Reserves (MMBoe)
|
|
PV-10(1)
(in
millions)
|
Developed
|
|
317.7
|
|
125.8
|
|
1,053.3
|
|
619.0
|
|
$
7,519.9
|
Undeveloped
|
|
185.7
|
|
41.4
|
|
221.4
|
|
264.0
|
|
2,742.7
|
Total
Proved
|
|
503.4
|
|
167.2
|
|
1,274.7
|
|
883.0
|
|
$
10,262.6
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
PV-10 is a non-GAAP
financial measure and generally differs from Standardized Measure,
the most directly comparable GAAP financial measure, because it
does not include the effect of income taxes on discounted future
net cash flows. We believe PV-10 is a useful measure for investors
when evaluating the relative monetary significance of our oil and
gas properties and as a basis for comparison of the relative size
and value of our proved reserves to our peers without regard to
income taxes, which can vary between individual companies for
various and unique factors. The PV-10 does not purport to present
the fair value of our proved oil, NGL and natural gas
reserves.
|
Return of Capital:
Chord declared a base dividend of $1.30 per share of common stock, representing an
increase of approximately 4% from the base dividend declared in
November 2024. The dividend will be
payable on March 26, 2025 to shareholders of record as of
March 11, 2025. Details regarding the Return of Capital
calculation can be found in the Company's most recent investor
presentation located on its website at
https://ir.chordenergy.com/presentations.
The Company repurchased 1,604,011 shares of common stock at a
weighted average price of $127.82 per
share totaling $205.0MM in 4Q24,
representing 100% of shareholder returns after the base dividend.
Shares issued and outstanding as of February 21, 2025 were
59.6MM (60.3MM on a fully diluted basis) compared to 60.1MM as of
December 31, 2024.
2025 Outlook:
Chord's 2025 program focuses on maximizing free cash flow
generation through strong capital efficiency. The 2025 outlook is
consistent with Chord's three-year outlook that was announced in
November 2024 to deliver oil volumes
of 152 MBopd – 153 MBopd for $1.4B of
CapEx annually. Chord expects to generate approximately
$2.5B of Adjusted EBITDA and $860MM
of Adjusted Free Cash Flow in 2025 ($70/Bbl WTI and $3.50/MMBtu Henry Hub).
Highlights of the 2025 plan include:
- E&P and other CapEx is expected to total $1.4B at the midpoint of guidance, representing a
decrease of $90MM from the original pro forma 2024 outlook.
Approximately 80% of E&P and other CapEx is expected to be
invested in drilling and completions. FY25 non-operated CapEx is
expected to total $215MM at midpoint (~80% Williston) and is
included in FY25 midpoint CapEx guidance of $1.4B. E&P and other CapEx is expected to be
weighted towards 1H25;
- FY24 oil volumes are expected to be 152.5 MBopd at the midpoint
of guidance. Chord was on track to deliver approximately 153 MBopd
– 154 MBopd of production in 1Q25 before recent winter storms with
temperatures below negative 30 degrees. Chord is monitoring
production as temperatures improve and currently expects 1Q25
volumes to range from 149.5 – 152.5 MBopd. Oil volumes in 2Q25 are
expected to be slightly up compared to 1Q25 with further growth
into 3Q25;
- NGL and natural gas realizations are expected to be above the
FY25 midpoint in 1Q25 and 4Q25 and below the FY25 midpoint in 2Q25
and 3Q25 reflecting the price seasonality of the respective
commodities; and
- Chord plans to TIL 130 – 150 gross operated wells
(approximately 40% 3-mile laterals) in 2025 with an average working
interest of approximately 80%. Chord plans to TIL 22 – 32 gross
operated wells in 1Q25.
The following table presents select operational and financial
guidance for 1Q25 and FY25:
Metric
|
|
1Q25
Guidance
|
|
FY25
Guidance
|
Oil Volumes
(MBopd)
|
|
149.5 –
152.5
|
|
150.3 –
154.8
|
NGL Volumes
(MBblpd)
|
|
46.8 – 48.3
|
|
47.8 – 49.3
|
Natural Gas Volumes
(MMcfpd)
|
|
402.0 –
415.0
|
|
415.5 –
428.5
|
Total Volumes
(MBoepd)
|
|
263.3 –
269.9
|
|
267.3 –
275.5
|
E&P & Other
CapEx ($MM)
|
|
$350 – $380
|
|
$1,340 –
$1,460
|
Oil Discount to WTI
($/Bbl)
|
|
$(3.00) –
$(1.00)
|
|
$(2.75) –
$(0.75)
|
NGL Realization (% of
WTI)
|
|
13% – 23%
|
|
9% – 19%
|
Natural Gas Realization
(% of Henry Hub)
|
|
45% – 55%
|
|
35% – 45%
|
LOE ($/Boe)
|
|
$9.40 –
$10.40
|
|
$9.40 –
$10.40
|
Cash GPT
($/Boe)(1)
|
|
$2.65 –
$3.15
|
|
$2.65 –
$3.15
|
Cash G&A
($MM)(1)
|
|
$29.0 –
$31.0
|
|
$97.0 –
$107.0
|
Production Taxes (% of
Oil, NGL and Natural Gas Sales)
|
|
8.3% – 8.7%
|
|
8.4% – 8.8%
|
Cash Interest
($MM)(1)
|
|
$15.0 –
$17.0
|
|
$51.0 –
$59.0
|
Cash Tax (% of Adjusted
EBITDA)(2)
|
|
1% – 7%
|
|
3% – 10%
|
|
|
|
|
|
|
|
|
|
(1)
|
Non-GAAP financial
measure. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measure
under GAAP.
|
(2)
|
Cash Tax guidance
reflects WTI prices between $60/Bbl – $80/Bbl.
|
Select Operational and Financial Data:
The following table presents select operational and financial
data for the periods presented:
|
4Q24
|
|
3Q24
|
|
FY24
|
Production
data:
|
|
|
|
|
|
Crude oil
(MBopd)
|
153.3
|
|
158.8
|
|
132.5
|
NGLs
(MBblpd)
|
51.8
|
|
51.7
|
|
44.6
|
Natural gas
(MMcfpd)
|
410.5
|
|
421.8
|
|
333.9
|
Total production
(MBoepd)
|
273.5
|
|
280.8
|
|
232.7
|
Percent crude
oil
|
56.1 %
|
|
56.6 %
|
|
56.9 %
|
Average sales
prices:
|
|
|
|
|
|
Crude oil, without
realized derivatives ($/Bbl)
|
$
68.79
|
|
$
73.51
|
|
$
73.67
|
Differential to NYMEX
WTI ($/Bbl)
|
(1.49)
|
|
(1.51)
|
|
(1.52)
|
Crude oil, with
realized derivatives ($/Bbl)
|
69.16
|
|
73.58
|
|
73.69
|
Crude oil realized
derivatives ($MM)
|
(5.2)
|
|
(1.0)
|
|
(0.9)
|
NGL, without realized
derivatives ($/Bbl)
|
10.07
|
|
6.31
|
|
9.92
|
NGL, with realized
derivatives ($/Bbl)
|
10.07
|
|
6.31
|
|
9.92
|
Natural gas, without
realized derivatives ($/Mcf)
|
1.21
|
|
0.44
|
|
0.84
|
Natural gas, with
realized derivatives ($/Mcf)
|
1.21
|
|
0.44
|
|
0.84
|
Selected financial
data ($MM):
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
Crude oil
revenues
|
$
970.4
|
|
$
1,073.9
|
|
$
3,571.3
|
NGL
revenues
|
48.0
|
|
30.0
|
|
162.1
|
Natural gas
revenues
|
45.9
|
|
17.1
|
|
102.8
|
Total oil, NGL and
natural gas revenues
|
$
1,064.3
|
|
$
1,121.0
|
|
$
3,836.2
|
Cash
flows:
|
|
|
|
|
|
Net cash provided by
operating activities:
|
$
566.5
|
|
$
663.2
|
|
$
2,097.2
|
Non-GAAP financial
measures(1):
|
|
|
|
|
|
Adjusted
EBITDA
|
$
640.1
|
|
$
674.5
|
|
$
2,347.3
|
Adjusted Free Cash
Flow(2)
|
276.9
|
|
312.5
|
|
1,005.1
|
Adjusted Net Income
Attributable to Common Stockholders
|
213.5
|
|
212.8
|
|
879.4
|
Select operating
expenses:
|
|
|
|
|
|
LOE
|
$
241.5
|
|
$
247.1
|
|
$
824.4
|
Gathering, processing
and transportation expenses ("GPT")
|
73.1
|
|
77.4
|
|
267.6
|
Production
taxes
|
89.0
|
|
101.0
|
|
333.4
|
Depreciation,
depletion and amortization
|
350.7
|
|
360.2
|
|
1,107.8
|
Total select operating
expenses
|
$
754.3
|
|
$
785.7
|
|
$
2,533.2
|
Earnings per
share:
|
|
|
|
|
|
Basic earnings per
share
|
$
3.45
|
|
$
3.63
|
|
$
16.32
|
Diluted earnings per
share
|
3.43
|
|
3.59
|
|
16.02
|
Adjusted diluted
earnings per share (Non-GAAP)(1)
|
3.49
|
|
3.40
|
|
16.67
|
|
|
|
|
|
|
|
(1)
|
Non-GAAP financial
measure. See "Non-GAAP Financial Measures" below for a
reconciliation to the most directly comparable financial measures
under GAAP.
|
(2)
|
4Q24 and FY24 Adjusted
Free Cash Flow includes $5.2MM and $25.2MM, respectively, of
capital incurred related to divested non-operated assets that was
reimbursed.
|
Marcellus natural gas volumes and realized natural gas prices
were 113.7 MMcfpd and $2.29/Mcf,
respectively, in 4Q24. For the year ended December 31, 2024 (including a full-year of
Enerplus), Marcellus natural gas volumes and realized natural gas
prices were 115.4 MMcfpd and $1.84/Mcf, respectively.
Capital Expenditures:
The following table presents the Company's total CapEx by
category for the periods presented:
|
1Q24
|
|
2Q24
|
|
3Q24
|
|
4Q24
|
|
YTD24
|
CapEx
($MM):
|
|
|
|
|
|
|
|
|
|
E&P
|
$
257.7
|
|
$
312.9
|
|
$
328.4
|
|
$
330.2
|
|
$
1,229.2
|
Other
|
—
|
|
1.4
|
|
0.8
|
|
0.1
|
|
2.3
|
Total E&P and other
CapEx(1)
|
257.7
|
|
314.3
|
|
329.2
|
|
330.3
|
|
1,231.5
|
Capitalized
interest
|
0.7
|
|
1.2
|
|
1.8
|
|
1.2
|
|
4.9
|
Acquisitions
|
—
|
|
6.6
|
|
7.0
|
|
2.4
|
|
16.0
|
Total
CapEx
|
$
258.4
|
|
$
322.1
|
|
$
338.0
|
|
$
333.9
|
|
$
1,252.4
|
|
|
|
|
|
|
|
(1)
|
4Q24 and FY24 includes
$5.2MM and $25.2MM, respectively, of capital incurred related to
divested non-operated assets that was reimbursed.
|
Balance Sheet and Liquidity:
In February 2025, the Company
completed its semi-annual borrowing base redetermination, setting
the borrowing base at $2.75 billion
and increasing the aggregate amount of elected commitments to
$2.0 billion. The next scheduled
redetermination is expected to occur in or around October 2025.
The following table presents key balance sheet data and
liquidity metrics as of December 31,
2024 (in millions) after taking into account the
February 2025 redetermination:
|
December 31,
2024
|
Revolving credit
facility(1)
|
$
2,000.0
|
|
|
Revolver
borrowings
|
$
445.0
|
Senior notes
|
400.0
|
Total debt
|
$
845.0
|
|
|
Cash and cash
equivalents
|
$
37.0
|
Letters of
credit
|
30.8
|
Liquidity
|
1,561.2
|
|
|
|
|
|
|
(1)
|
$2.75B borrowing base
and $2.0B of elected commitments after annual borrowing base
completed in February 2025.
|
Contact:
Chord Energy Corporation
Bob Bakanauskas, Vice President,
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, February 26,
2025
|
Time:
|
|
10:00 a.m.
Central
|
Live
Webcast:
|
|
https://app.webinar.net/v7W9Ny9NonL
|
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/41Y07CR 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:
|
|
11874
|
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, March 5, 2025 by dialing:
Replay
dial-in:
|
|
1-888-660-6345
|
Intl.
replay:
|
|
1-646-517-4150
|
Replay
access:
|
|
11874 #
|
The call will also be available for replay for approximately 30
days at https://www.chordenergy.com
Forward-Looking Statements and Cautionary Statements
Certain statements in this press release, other than statements
of historical facts, that address activities, events or
developments that Chord expects, believes or anticipates will or
may occur in the future, including any statements regarding the
benefits and synergies of the Enerplus combination, future
opportunities for Chord, future financial performance and
condition, guidance and statements regarding Chord's expectations,
beliefs, plans, financial condition, objectives, assumptions or
future events or performance 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 statements regarding Chord's plans and
expectations with respect to the return of capital plan, production
levels and reinvestment rates, anticipated financial and operating
results and other guidance and the effects, benefits and synergies
of the Enerplus combination. 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 statements are based on certain assumptions made by Chord
based on management's experience and perception of historical
trends, current conditions, anticipated future developments and
other factors believed to be appropriate. Such statements are
subject to a number of assumptions, risks and uncertainties, many
of which are beyond the control of Chord, which may cause actual
results to differ materially from those implied or expressed by the
forward-looking statements. These include, but are not limited to,
the ultimate results of integrating the operations of Chord, the
effects of the Enerplus combination on Chord, including Chord's
future financial condition, results of operations, strategy and
plans, the ability of Chord to realize the anticipated benefits or
synergies of the Enerplus combination in the timeframe expected or
at all, changes in crude oil, NGL and natural gas prices, war
between Russia and Ukraine, military conflicts in the Red Sea
Region and war between Israel and
Hamas and the potential for escalation of hostilities across the
surrounding countries in the Middle
East and their effect on commodity prices, changes in
general economic and geopolitical conditions, including in
connection with the recent elections in the United States, inflation rates and the
impact of associated monetary policy responses, including elevated
interest rates, changes in trade policies and regulations,
including the potential for increases or changes in duties, current
and potentially new tariffs or quotas, developments in the global
economy as well as any public health crisis, our ability to pursue
capital management activities or means to return capital to
shareholders, the timing of planned capital expenditures,
availability of acquisitions, uncertainties in estimating proved
reserves and forecasting production results, operational factors
affecting the commencement or maintenance of producing wells, the
condition of the capital markets generally, as well as Chord's
ability to access them, inflationary pressures, the proximity to
and capacity of transportation facilities, uncertainties regarding
environmental regulations or litigation and other legal or
regulatory developments affecting Chord's business and other
important factors that could cause actual results to differ
materially from those projected as described in Chord's reports
filed with the U.S. Securities and Exchange Commission (the
"SEC").
Any forward-looking statement speaks only as of the date on
which such statement is made and Chord 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. As forward-looking statements involve
significant risks and uncertainties, caution should be exercised
against placing undue reliance on such statements. Additional
information concerning other risk factors is also contained in
Chord's most recently filed Annual Report on Form 10-K for the year
ended December 31, 2023, subsequent
Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and
other SEC filings.
About Chord Energy
Chord Energy Corporation is an independent exploration and
production company with quality and sustainable long-lived assets
primarily 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.
Comparability of Financial Statements
The results reported for the year ended December 31, 2024 reflect the consolidated
results of Chord, including combined operations with Enerplus
beginning on May 31, 2024 and the
2023 acquisition of acreage in the Williston Basin, while the
results reported for the year ended December
31, 2023 reflect the consolidated results of Chord,
including the 2023 acquisition of acreage in the Williston Basin
beginning on June 30, 2023 and
excluding the impact from the business combination with Enerplus,
unless otherwise noted.
Chord Energy
Corporation
Condensed
Consolidated Balance Sheets (Unaudited)
(In thousands,
except share data)
|
|
|
December
31,
|
|
2024
|
|
2023
|
|
|
|
|
ASSETS
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
36,950
|
|
$
317,998
|
Accounts receivable,
net
|
1,298,973
|
|
943,114
|
Inventory
|
94,299
|
|
72,565
|
Prepaid
expenses
|
30,875
|
|
42,450
|
Derivative
instruments
|
35,944
|
|
37,369
|
Other current
assets
|
82,077
|
|
11,055
|
Total current
assets
|
1,579,118
|
|
1,424,551
|
Property, plant and
equipment
|
|
|
|
Oil and gas properties
(successful efforts method)
|
12,770,786
|
|
6,320,243
|
Other property and
equipment
|
58,158
|
|
49,051
|
Less: accumulated
depreciation, depletion and amortization
|
(2,142,775)
|
|
(1,054,616)
|
Total property, plant
and equipment, net
|
10,686,169
|
|
5,314,678
|
Derivative
instruments
|
5,629
|
|
22,526
|
Investment in
unconsolidated affiliate
|
142,201
|
|
100,172
|
Long-term
inventory
|
25,973
|
|
22,936
|
Operating right-of-use
assets
|
38,004
|
|
21,343
|
Goodwill
|
530,616
|
|
—
|
Other assets
|
24,297
|
|
19,944
|
Total
assets
|
$
13,032,007
|
|
$
6,926,150
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$
68,751
|
|
$
34,453
|
Revenues and
production taxes payable
|
752,742
|
|
604,704
|
Accrued
liabilities
|
732,296
|
|
493,381
|
Accrued interest
payable
|
4,693
|
|
2,157
|
Derivative
instruments
|
1,230
|
|
14,209
|
Advances from joint
interest partners
|
2,434
|
|
2,381
|
Current operating
lease liabilities
|
37,629
|
|
13,258
|
Other current
liabilities
|
84,203
|
|
916
|
Total current
liabilities
|
1,683,978
|
|
1,165,459
|
Long-term
debt
|
842,600
|
|
395,902
|
Deferred tax
liabilities
|
1,496,442
|
|
95,322
|
Asset retirement
obligations
|
282,369
|
|
155,040
|
Derivative
instruments
|
1,016
|
|
717
|
Operating lease
liabilities
|
15,190
|
|
18,667
|
Other
liabilities
|
8,150
|
|
18,419
|
Total
liabilities
|
4,329,745
|
|
1,849,526
|
Commitments and
contingencies
|
|
|
|
Stockholders'
equity
|
|
|
|
Common stock, $0.01 par
value: 240,000,000 shares authorized, 66,967,779 shares
issued and 60,070,893 shares outstanding at December 31, 2024; and
120,000,000
shares authorized, 45,032,537 shares issued and 41,249,658 shares
outstanding at
December 31, 2023
|
673
|
|
456
|
Treasury stock, at
cost: 6,896,886 shares at December 31, 2024 and 3,782,879
shares
at December 31, 2023
|
(936,157)
|
|
(493,289)
|
Additional paid-in
capital
|
7,336,091
|
|
3,608,819
|
Retained
earnings
|
2,301,655
|
|
1,960,638
|
Total stockholders'
equity
|
8,702,262
|
|
5,076,624
|
Total liabilities and
stockholders' equity
|
$
13,032,007
|
|
$
6,926,150
|
Chord Energy
Corporation
Condensed
Consolidated Statements of Operations (Unaudited)
(In thousands,
except per share data)
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
Oil, NGL and gas
revenues
|
$ 1,064,297
|
|
$
830,160
|
|
$ 3,836,138
|
|
$ 3,132,411
|
Purchased oil and gas
sales
|
390,377
|
|
134,525
|
|
1,414,944
|
|
764,230
|
Total
revenues
|
1,454,674
|
|
964,685
|
|
5,251,082
|
|
3,896,641
|
Operating
expenses
|
|
|
|
|
|
|
|
Lease operating
expenses
|
241,500
|
|
169,861
|
|
824,408
|
|
658,938
|
Gathering, processing
and transportation expenses
|
73,092
|
|
47,513
|
|
267,559
|
|
180,219
|
Purchased oil and gas
expenses
|
390,618
|
|
133,892
|
|
1,412,357
|
|
761,325
|
Production
taxes
|
88,987
|
|
68,512
|
|
333,397
|
|
260,002
|
Depreciation, depletion
and amortization
|
350,740
|
|
167,432
|
|
1,107,776
|
|
598,562
|
General and
administrative expenses
|
45,682
|
|
25,545
|
|
205,585
|
|
126,319
|
Exploration and
impairment
|
2,113
|
|
2,073
|
|
17,021
|
|
35,330
|
Total operating
expenses
|
1,192,732
|
|
614,828
|
|
4,168,103
|
|
2,620,695
|
Gain (loss) on sale of
assets, net
|
3,274
|
|
(6,502)
|
|
17,088
|
|
(2,764)
|
Operating
income
|
265,216
|
|
343,355
|
|
1,100,067
|
|
1,273,182
|
Other income
(expense)
|
|
|
|
|
|
|
|
Net gain (loss) on
derivative instruments
|
(17,190)
|
|
51,935
|
|
12,563
|
|
63,182
|
Net gain (loss) from
investment in unconsolidated affiliate
|
28,037
|
|
(91)
|
|
51,284
|
|
21,330
|
Interest expense, net
of capitalized interest
|
(17,577)
|
|
(6,344)
|
|
(56,523)
|
|
(28,630)
|
Other income,
net
|
795
|
|
827
|
|
5,047
|
|
9,964
|
Total other income
(expense), net
|
(5,935)
|
|
46,327
|
|
12,371
|
|
65,846
|
Income before income
taxes
|
259,281
|
|
389,682
|
|
1,112,438
|
|
1,339,028
|
Income tax
expense
|
(48,685)
|
|
(88,049)
|
|
(263,811)
|
|
(315,249)
|
Net
income
|
$
210,596
|
|
$
301,633
|
|
$
848,627
|
|
$ 1,023,779
|
Earnings per
share:
|
|
|
|
|
|
|
|
Basic
|
$
3.45
|
|
$
7.27
|
|
$
16.32
|
|
$
24.59
|
Diluted
|
$
3.43
|
|
$
6.93
|
|
$
16.02
|
|
$
23.51
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
60,770
|
|
41,324
|
|
51,796
|
|
41,490
|
Diluted
|
61,221
|
|
43,378
|
|
52,748
|
|
43,398
|
Chord Energy
Corporation
Condensed
Consolidated Statements of Cash Flows (Unaudited)
(In thousands)
|
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
|
|
|
Cash flows from
operating activities:
|
|
|
|
Net income
|
$
848,627
|
|
$ 1,023,779
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation,
depletion and amortization
|
1,107,776
|
|
598,562
|
(Gain) loss on sale of
assets
|
(17,088)
|
|
2,764
|
Impairment
|
9,839
|
|
28,963
|
Deferred income
taxes
|
221,921
|
|
295,548
|
Net gain from
investment in unconsolidated affiliate
|
(51,284)
|
|
(21,330)
|
Net gain on derivative
instruments
|
(12,563)
|
|
(63,182)
|
Equity-based
compensation expenses
|
22,996
|
|
46,108
|
Deferred financing
costs amortization and other
|
1,056
|
|
505
|
Working capital and
other changes:
|
|
|
|
Change in accounts
receivable, net
|
(7,746)
|
|
(147,870)
|
Change in
inventory
|
(14,307)
|
|
(12,659)
|
Change in prepaid
expenses
|
10,850
|
|
(1,199)
|
Change in accounts
payable, interest payable and accrued liabilities
|
30,047
|
|
78,267
|
Change in other assets
and liabilities, net
|
(52,897)
|
|
(8,405)
|
Net cash provided by
operating activities
|
2,097,227
|
|
1,819,851
|
Cash flows from
investing activities:
|
|
|
|
Capital
expenditures
|
(1,179,075)
|
|
(905,673)
|
Acquisitions, net of
cash acquired
|
(655,023)
|
|
(361,609)
|
Proceeds from
divestitures
|
60,748
|
|
54,445
|
Derivative
settlements
|
(12,672)
|
|
(268,887)
|
Proceeds from sale of
investment in unconsolidated affiliate
|
—
|
|
40,612
|
Contingent
consideration received
|
25,000
|
|
—
|
Distributions from
investment in unconsolidated affiliate
|
7,205
|
|
10,806
|
Net cash used in
investing activities
|
(1,753,817)
|
|
(1,430,306)
|
Cash flows from
financing activities:
|
|
|
|
Proceeds from
revolving credit facility
|
3,535,000
|
|
260,000
|
Principal payments on
revolving credit facility
|
(3,090,000)
|
|
(260,000)
|
Cash paid to settle
Enerplus senior notes
|
(63,000)
|
|
—
|
Deferred financing
costs
|
(3,313)
|
|
—
|
Repurchases of common
stock
|
(444,235)
|
|
(239,339)
|
Tax withholding on
vesting of equity-based awards
|
(63,386)
|
|
(14,604)
|
Dividends
paid
|
(529,910)
|
|
(500,304)
|
Payments on finance
lease liabilities
|
(1,458)
|
|
(1,702)
|
Proceeds from warrants
exercised
|
35,844
|
|
91,251
|
Net cash used in
financing activities
|
(624,458)
|
|
(664,698)
|
Decrease in cash and
cash equivalents
|
(281,048)
|
|
(275,153)
|
Cash and cash
equivalents:
|
|
|
|
Beginning of
period
|
317,998
|
|
593,151
|
End of
period
|
$
36,950
|
|
$
317,998
|
Supplemental cash
flow information:
|
|
|
|
Cash paid for interest,
net of capitalized interest
|
$
49,509
|
|
$
26,371
|
Cash paid for income
taxes
|
53,721
|
|
17,195
|
|
|
|
|
Supplemental
non-cash transactions:
|
|
|
|
Change in accrued
capital expenditures
|
$
43,235
|
|
$
45,513
|
Change in asset
retirement obligations
|
6,220
|
|
1,238
|
Non-cash consideration
exchanged in business combination
|
3,732,137
|
|
—
|
Dividends
payable
|
16,658
|
|
37,553
|
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
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
(In
thousands)
|
GPT
|
$
73,092
|
|
$
47,513
|
|
$
267,559
|
|
$
180,219
|
Pipeline
imbalances
|
(1,179)
|
|
135
|
|
(3,975)
|
|
(7,768)
|
Gain (loss) on
derivative transportation contracts(1)
|
—
|
|
3,723
|
|
(5,877)
|
|
20,570
|
Cash
GPT
|
$
71,913
|
|
$
51,371
|
|
$
257,707
|
|
$
193,021
|
|
|
|
|
|
|
(1)
|
The Company had
buy/sell transportation contracts that qualified as derivatives.
The changes in the fair value of these contracts was recorded to
GPT expense. As of June 30, 2024, the term of all remaining
contracts expired.
|
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
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
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
(In
thousands)
|
General and
administrative expenses
|
$
45,682
|
|
$
25,545
|
|
$
205,585
|
|
$
126,319
|
Merger
costs(1)
|
(8,962)
|
|
—
|
|
(89,258)
|
|
(9,701)
|
Equity-based
compensation expenses
|
(6,943)
|
|
(8,849)
|
|
(22,996)
|
|
(46,108)
|
Other non-cash
adjustments
|
1,432
|
|
(3,640)
|
|
2,068
|
|
(7,804)
|
Cash
G&A
|
$
31,209
|
|
$
13,056
|
|
$
95,399
|
|
$
62,706
|
|
|
|
|
|
|
|
(1)
|
Includes costs directly
attributable to the arrangement with Enerplus for the year
ended December 31, 2024 and the costs directly attributable to
the merger with Whiting Petroleum Corporation ("Whiting") for
the year ended December 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
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
(In
thousands)
|
Interest
expense
|
$
17,577
|
|
$
6,344
|
|
$
56,523
|
|
$
28,630
|
Capitalized
interest
|
1,198
|
|
531
|
|
4,905
|
|
4,133
|
Amortization of
deferred financing costs
|
(1,140)
|
|
610
|
|
(4,538)
|
|
(3,023)
|
Cash
Interest
|
$
17,635
|
|
$
7,485
|
|
$
56,890
|
|
$
29,740
|
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, 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
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
(In
thousands)
|
Net
income
|
$
210,596
|
|
$
301,633
|
|
$
848,627
|
|
$ 1,023,779
|
Interest expense, net
of capitalized interest
|
17,577
|
|
6,344
|
|
56,523
|
|
28,630
|
Income tax
expense
|
48,685
|
|
88,049
|
|
263,811
|
|
315,249
|
Depreciation,
depletion and amortization
|
350,740
|
|
167,432
|
|
1,107,776
|
|
598,562
|
Merger
costs(1)
|
8,962
|
|
—
|
|
89,258
|
|
9,701
|
Exploration and
impairment expenses
|
2,113
|
|
2,073
|
|
17,021
|
|
35,330
|
(Gain) loss on sale of
assets
|
(3,274)
|
|
6,502
|
|
(17,088)
|
|
2,764
|
Net (gain) loss on
derivative instruments
|
17,190
|
|
(51,935)
|
|
(12,563)
|
|
(63,182)
|
Realized gain (loss)
on commodity price derivative
contracts
|
5,187
|
|
(50,463)
|
|
883
|
|
(256,692)
|
Net (gain) loss from
investment in unconsolidated
affiliate
|
(28,037)
|
|
91
|
|
(51,284)
|
|
(21,330)
|
Distributions from
investment in unconsolidated
affiliate
|
2,341
|
|
2,307
|
|
9,255
|
|
10,806
|
Equity-based
compensation expenses
|
6,943
|
|
8,849
|
|
22,996
|
|
46,108
|
Other non-cash
adjustments
|
1,036
|
|
59
|
|
12,055
|
|
(1,753)
|
Adjusted
EBITDA
|
640,059
|
|
480,941
|
|
2,347,270
|
|
1,727,972
|
Cash
Interest
|
(17,635)
|
|
(7,485)
|
|
(56,890)
|
|
(29,739)
|
E&P and other
capital expenditures(2)
|
(330,319)
|
|
(208,846)
|
|
(1,231,550)
|
|
(922,338)
|
Cash taxes
paid
|
(15,180)
|
|
(17,195)
|
|
(53,721)
|
|
(17,195)
|
Adjusted Free Cash
Flow
|
$
276,925
|
|
$
247,415
|
|
$
1,005,109
|
|
$
758,700
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
$
566,455
|
|
$
543,334
|
|
$ 2,097,227
|
|
$ 1,819,851
|
Changes in working
capital
|
57,391
|
|
7,541
|
|
34,053
|
|
91,866
|
Interest expense, net
of capitalized interest
|
17,577
|
|
6,344
|
|
56,523
|
|
28,630
|
Current income tax
(benefit) expense
|
(26,353)
|
|
(30,820)
|
|
41,889
|
|
19,701
|
Merger
costs(1)
|
8,962
|
|
—
|
|
89,258
|
|
9,701
|
Exploration
expenses
|
2,112
|
|
2,073
|
|
7,183
|
|
6,367
|
Realized gain (loss)
on commodity price derivative
contracts
|
5,187
|
|
(50,463)
|
|
883
|
|
(256,692)
|
Distributions from
investment in unconsolidated
affiliate
|
2,341
|
|
2,307
|
|
9,255
|
|
10,806
|
Deferred financing
costs amortization and other
|
5,351
|
|
566
|
|
(1,056)
|
|
(505)
|
Other non-cash
adjustments
|
1,036
|
|
59
|
|
12,055
|
|
(1,753)
|
Adjusted
EBITDA
|
640,059
|
|
480,941
|
|
2,347,270
|
|
1,727,972
|
Cash
Interest
|
(17,635)
|
|
(7,485)
|
|
(56,890)
|
|
(29,739)
|
E&P and other
capital expenditures(2)
|
(330,319)
|
|
(208,846)
|
|
(1,231,550)
|
|
(922,338)
|
Cash taxes
paid
|
(15,180)
|
|
(17,195)
|
|
(53,721)
|
|
(17,195)
|
Adjusted Free Cash
Flow
|
$
276,925
|
|
$
247,415
|
|
$
1,005,109
|
|
$
758,700
|
|
|
|
|
|
|
|
(1)
|
Includes costs directly
attributable to the arrangement with Enerplus for the year
ended December 31, 2024 and the costs directly attributable to
the merger with Whiting for the year ended December 31,
2023.
|
(2)
|
The three months and
year ended December 31, 2024 includes $5.2MM and $25.2MM,
respectively, of capital incurred related to divested non-operated
assets that was 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
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
(In
thousands)
|
Net
income
|
$ 210,596
|
|
$ 301,633
|
|
$ 848,627
|
|
$ 1,023,779
|
Net (gain) loss on
derivative instruments
|
17,190
|
|
(51,935)
|
|
(12,563)
|
|
(63,182)
|
Realized gain (loss)
on commodity price derivative
contracts
|
5,187
|
|
(50,463)
|
|
883
|
|
(256,692)
|
Net (gain) loss from
investment in unconsolidated
affiliate
|
(28,037)
|
|
91
|
|
(51,284)
|
|
(21,330)
|
Distributions from
investment in unconsolidated affiliate
|
2,341
|
|
2,307
|
|
9,255
|
|
10,806
|
Impairment
|
1
|
|
—
|
|
9,839
|
|
28,964
|
Merger
costs(1)
|
8,962
|
|
—
|
|
89,258
|
|
9,701
|
(Gain) loss on sale of
assets
|
(3,274)
|
|
6,502
|
|
(17,088)
|
|
2,764
|
Amortization of
deferred financing costs
|
1,140
|
|
(610)
|
|
4,538
|
|
3,023
|
Other non-cash
adjustments
|
1,036
|
|
59
|
|
12,055
|
|
(1,753)
|
Tax
impact(2)
|
(853)
|
|
21,250
|
|
(10,646)
|
|
67,520
|
Adjusted net
income
|
214,289
|
|
228,834
|
|
882,874
|
|
803,600
|
Distributed and
undistributed earnings allocated to
participating securities
|
(785)
|
|
(842)
|
|
(3,502)
|
|
(2,482)
|
Adjusted net income
attributable to common
stockholders
|
$ 213,504
|
|
$ 227,992
|
|
$ 879,372
|
|
$ 801,118
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
(In thousands,
except per share data)
|
Diluted earnings per
share
|
$
3.44
|
|
$
6.95
|
|
$
16.09
|
|
$
23.59
|
Net (gain) loss on
derivative instruments
|
0.28
|
|
(1.20)
|
|
(0.24)
|
|
(1.46)
|
Realized gain (loss)
on commodity price derivative
contracts
|
0.08
|
|
(1.16)
|
|
0.02
|
|
(5.91)
|
Net (gain) loss from
investment in unconsolidated
affiliate
|
(0.46)
|
|
—
|
|
(0.97)
|
|
(0.49)
|
Distributions from
investment in unconsolidated affiliate
|
0.04
|
|
0.05
|
|
0.18
|
|
0.25
|
Impairment
|
—
|
|
—
|
|
0.19
|
|
0.67
|
Merger
costs(1)
|
0.15
|
|
—
|
|
1.69
|
|
0.22
|
(Gain) loss on sale of
assets
|
(0.05)
|
|
0.15
|
|
(0.32)
|
|
0.06
|
Amortization of
deferred financing costs
|
0.02
|
|
(0.01)
|
|
0.09
|
|
0.07
|
Other non-cash
adjustments
|
0.02
|
|
—
|
|
0.23
|
|
(0.04)
|
Tax
impact(2)
|
(0.02)
|
|
0.49
|
|
(0.22)
|
|
1.56
|
Adjusted Diluted
Earnings Per Share
|
3.50
|
|
5.27
|
|
16.74
|
|
18.52
|
Less: Distributed and
undistributed earnings allocated to
participating securities
|
(0.01)
|
|
(0.02)
|
|
(0.07)
|
|
(0.06)
|
Adjusted Diluted
Earnings Per Share
|
$
3.49
|
|
$
5.25
|
|
$
16.67
|
|
$
18.46
|
|
|
|
|
|
|
|
|
Diluted weighted
average shares outstanding
|
61,221
|
|
43,378
|
|
52,748
|
|
43,398
|
|
|
|
|
|
|
|
|
Effective tax rate
applicable to adjustment items(2)
|
18.8 %
|
|
22.6 %
|
|
23.7 %
|
|
23.5 %
|
|
|
|
|
|
|
(1)
|
Includes costs directly
attributable to the arrangement with Enerplus for the year
ended December 31, 2024 and the costs directly attributable to
the merger with Whiting for the year ended December 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-strong-fourth-quarter-and-full-year-2024-financial-and-operating-results-issues-2025-outlook-and-increases-base-dividend-302385253.html
SOURCE Chord Energy