HOUSTON, Aug. 7, 2024
/PRNewswire/ -- - Marathon Oil Corporation (NYSE: MRO) reported
second quarter 2024 net income of $349
million or $0.62 per diluted
share, which includes the impact of certain items not typically
represented in analysts' earnings estimates and that would
otherwise affect comparability of results. Adjusted net income was
$357 million or $0.63 per diluted share. Net operating cash flow
was $1,088 million or $1,028 million before changes in working capital
(adjusted CFO).
HIGHLIGHTS
- Second quarter free cash flow (FCF) of $442 million and adjusted FCF of $364 million before changes in working capital
and including Equatorial Guinea
(E.G.) distributions and other financing
- Total return of capital to shareholders of $294 million during second quarter
- Sequential increase in second quarter production to 191,000 net
bopd and 393,000 net boed
- No change to full-year 2024 production and capital expenditure
guidance ranges
2Q24 Financial Overview
CASH FLOW: Net cash provided by operations was $1,088 million during second quarter or
$1,028 million before changes in
working capital. Second quarter capital expenditures totaled
$665 million, consistent with
Marathon Oil's guidance that 2024 capital expenditures would be
just over 60% weighted to the first half of the year and reflecting
an acceleration in wells to sales from continued drilling and
completion efficiencies.
RETURN OF CAPITAL: Second quarter return of capital totaled
$294 million, including $231 million of share repurchases and the
$63 million base dividend. Marathon
Oil discontinued its share repurchase program upon announcement of
its pending merger with ConocoPhillips. Under the Merger Agreement,
Marathon Oil may not increase the quarterly dividend in excess of
the current $0.11 per share.
BALANCE SHEET: Marathon Oil second quarter cash and cash
equivalents totaled $77 million, an
approximate $30 million increase from
the prior quarter. Also during second quarter, the Company reduced
gross debt by approximately $130
million to a quarter-end gross debt total of $5.3 billion.
ADJUSTMENTS TO NET INCOME: The adjustments to net income for
second quarter totaled $8
million.
2Q24 Operational Overview
UNITED STATES (U.S.): U.S.
production averaged 351,000 net boed during second quarter 2024,
while oil production averaged 183,000 net bopd. Second quarter U.S.
unit production cost averaged $6.21
per boe.
Excluding joint venture wells, the Company brought a total of 99
gross Company-operated wells to sales during second quarter, above
the guidance range of 85 to 90 wells due to continued drilling and
completion efficiency gains.
Asset
|
Production (bopd)
|
Production (boed)
|
Wells to Sales (Gross)
|
Eagle Ford
|
81,000
|
153,000
|
63
|
Bakken
|
67,000
|
107,000
|
17
|
Permian
|
26,000
|
47,000
|
19
|
Oklahoma
|
7,000
|
42,000
|
0
|
INTERNATIONAL: E.G. production averaged 42,000 net boed during
second quarter, including 8,000 net bopd.
The Company continued optimizing its operations by diverting a
portion of its Alba gas from AMPCO methanol sales to higher margin
LNG sales. Marathon Oil's Alba LNG sales achieved a realized price
of $8.52 per mcf during the quarter,
as the Company continued realizing the uplift in value from the
shift to global LNG pricing.
Total International segment income was $79 million during second quarter, including
$26 million of income from equity
method investees. The Company received total cash distributions of
$77 million from equity method
companies during second quarter, including dividends of
$75 million and return of capital of
$2 million.
2024 Guidance Overview
Marathon Oil's previously provided annual guidance ranges for
total Company oil production, total Company oil-equivalent
production, and capital expenditures remain unchanged, as shown in
the table below.
2024 Annual Guidance
|
High
|
Low
|
Oil Production
(bopd)
|
195,000
|
185,000
|
BOE Production
(boed)
|
400,000
|
380,000
|
Capital
Expenditures
|
$2.1 billion
|
$1.9 billion
|
Total Company oil and oil-equivalent production are expected to
peak during third quarter, with oil production rising to
approximately 200,000 net bopd, before moderating into fourth
quarter. Capital expenditures are expected to decline sequentially
in both the third and fourth quarters, while FCF on a
price-normalized basis is expected to increase sequentially in both
quarters.
Earnings Call
Due to the pending merger with ConocoPhillips, Marathon Oil will
not host a conference call or webcast to discuss its second quarter
2024 results.
About Marathon Oil
Marathon Oil (NYSE: MRO) is an independent oil and gas
exploration and production (E&P) company focused on four of the
most competitive resource plays in the U.S. - Eagle Ford,
Texas; Bakken, North Dakota; Permian in New Mexico and Texas, and STACK and SCOOP in Oklahoma, complemented by a world-class
integrated gas business in Equatorial
Guinea. The Company's Framework for Success is founded in a
strong balance sheet, ESG excellence, and the competitive
advantages of a high-quality multi-basin portfolio. On May 28 Marathon Oil entered a merger agreement
with ConocoPhillips. The transaction is expected to close late in
the fourth quarter of 2024. For more information, please visit
www.marathonoil.com.
Media Relations Contact:
Karina Brooks: 713-296-2191
Investor Relations Contacts:
Guy Baber: 713-296-1892
John Reid: 713-296-4380
Non-GAAP Measures
In analyzing and planning for its business, Marathon Oil
supplements its use of GAAP financial measures with non-GAAP
financial measures, including adjusted net income (loss), adjusted
net income (loss) per share, net cash provided by operating
activities before changes in working capital (adjusted CFO), free
cash flow, adjusted free cash flow and reinvestment rate.
Our presentation of adjusted net income (loss) and adjusted
net income (loss) per share is a non-GAAP measure. Adjusted net
income (loss) is defined as net income (loss) adjusted for gains or
losses on dispositions, impairments of proved and certain unproved
properties, changes in our valuation allowance, unrealized
derivative gains or losses on commodity and interest rate
derivative instruments, effects of pension settlements and
curtailments and other items that could be considered
"non-operating" or "non-core" in nature. Management believes this
is useful to investors as another tool to meaningfully represent
our operating performance and to compare Marathon to certain
competitors. Adjusted net income (loss) and adjusted net income
(loss) per share should not be considered in isolation or as an
alternative to, or more meaningful than, net income (loss) or net
income (loss) per share as determined in accordance with U.S.
GAAP.
Our presentation of adjusted CFO is defined as net cash
provided by operating activities adjusted for changes in working
capital and is a non-GAAP measure. Management believes this is
useful to investors as an indicator of Marathon's ability to
generate cash quarterly or year-to-date by eliminating differences
caused by the timing of certain working capital items. Adjusted CFO
should not be considered in isolation or as an alternative to, or
more meaningful than, net cash provided by operating activities as
determined in accordance with U.S. GAAP.
Our presentation of free cash flow is a non-GAAP measure.
Free cash flow is defined as net cash provided by operating
activities, net of capital expenditures and change in capital
accrual. Management believes this is useful to investors as a
measure of Marathon's ability to fund its capital expenditure
programs, service debt, and fund other distributions to
stockholders. Free cash flow should not be considered in isolation
or as an alternative to, or more meaningful than, net cash provided
by operating activities as determined in accordance with U.S.
GAAP.
Our presentation of adjusted free cash flow is a non-GAAP
measure. Adjusted free cash flow before dividend ("adjusted free
cash flow") is defined as adjusted CFO, net of capital expenditures
and EG return of capital and other. Management believes this is
useful to investors as a measure of Marathon's ability to fund its
capital expenditure programs, service debt, and fund other
distributions to stockholders. Adjusted free cash flow should not
be considered in isolation or as an alternative to, or more
meaningful than, net cash provided by operating activities as
determined in accordance with U.S. GAAP.
Our presentation of reinvestment rate is a non-GAAP measure.
The reinvestment rate in the context of adjusted free cash flow is
defined as capital expenditures divided by adjusted CFO. The
reinvestment rate in the context of free cash flow is defined as
capital expenditures divided by net cash provided by operating
activities. Management believes the reinvestment rate is useful to
investors to demonstrate the Company's commitment to generating
cash for use towards investor-friendly purposes (which includes
balance sheet enhancement, base dividend and other return of
capital).
These non-GAAP financial measures reflect an additional way
of viewing aspects of the business that, when viewed with GAAP
results may provide a more complete understanding of factors and
trends affecting the business and are a useful tool to help
management and investors make informed decisions about Marathon
Oil's financial and operating performance. These measures should
not be considered in isolation or as an alternative to their most
directly comparable GAAP financial measures. A reconciliation
to their most directly comparable GAAP financial measures can be
found in our investor package on our website at
https://ir.marathonoil.com/ and in the tables below.
Marathon Oil strongly encourages investors to review the
Company's consolidated financial statements and publicly filed
reports in their entirety and not rely on any single financial
measure.
Forward-looking Statements
This 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 fact, including without limitation
statements regarding the proposed business combination transaction
between ConocoPhillips ("ConocoPhillips") and the Company, the
Company's future capital budgets and allocations, future
performance (both absolute and relative), expected free cash flow,
reinvestment rates, returns to investors (including dividends and
share repurchases), balance sheet enhancement (including interest
savings), capital efficiency, well productivity, receipt of E.G.
dividends and the timing thereof, unit production costs, business
strategy, capital expenditure guidance, production guidance and
other statements regarding management's plans and objectives for
future operations, are forward-looking statements. Words such as
"anticipate," "believe," "continue," "could," "estimate," "expect,"
"forecast," "future," "guidance," "intend," "may," "outlook,"
"plan," "positioned," "project," "seek," "should," "target,"
"will," "would," or similar words may be used to identify
forward-looking statements; however, the absence of these words
does not mean that the statements are not forward-looking. While
the Company believes its assumptions concerning future events are
reasonable, a number of factors could cause actual results to
differ materially from those projected, including, but not limited
to: the risks and uncertainties associated with the proposed
transaction between ConocoPhillips and the Company, conditions in
the oil and gas industry, including supply/demand levels for crude
oil and condensate, NGLs and natural gas and the resulting impact
on price; changes in expected reserve or production levels; changes
in political or economic conditions in the U.S. and Equatorial Guinea, including changes in
foreign currency exchange rates, interest rates, inflation rates
and global and domestic market conditions; actions taken by the
members of the Organization of the Petroleum Exporting Countries
(OPEC) and Russia affecting the
production and pricing of crude oil and other global and domestic
political, economic or diplomatic developments; capital available
for exploration and development; risks related to the Company's
hedging activities; voluntary or involuntary curtailments, delays
or cancellations of certain drilling activities; well production
timing; liabilities or corrective actions resulting from
litigation, other proceedings and investigations or alleged violations of law or permits; drilling and
operating risks; lack of, or disruption in, access to storage
capacity, pipelines or other transportation methods; availability
of drilling rigs, materials and labor, including the costs
associated therewith; difficulty in obtaining necessary approvals
and permits; the availability, cost, terms and timing of issuance
or execution of, competition for, and challenges to, mineral
licenses and leases and governmental and other permits and
rights-of-way, and our ability to retain mineral licenses and
leases; non-performance by third parties of contractual or legal
obligations, including due to bankruptcy; administrative
impediments or unexpected events that may impact dividends or other
distributions, and the timing thereof, from our equity method
investees; changes in our credit ratings; hazards such as weather
conditions, a health pandemic, acts of war or terrorist acts and
the government or military response thereto; the impacts of supply
chain disruptions that began during the COVID-19 pandemic and the
resulting inflationary environment; security threats, including
cybersecurity threats and disruptions to our business and
operations from breaches of our information technology systems, or
breaches of the information technology systems, facilities and
infrastructure of third parties with which we transact business;
changes in safety, health, environmental, tax and other
regulations, requirements or initiatives, including those
addressing the impact of global climate change, air emissions or
water management; our ability to achieve, reach or otherwise meet
initiatives, plans, or ambitions with respect to ESG matters; our
ability to pay dividends and make share repurchases; our ability to
progress the E.G. Gas Mega Hub and to achieve first gas at our Alba
infill wells on schedule; impacts of the Inflation Reduction Act of
2022 and our assumptions relating thereto; the risk that assets we
acquire do not perform consistent with our expectations, including
with respect to future production or drilling inventory; other
geological, operating and economic considerations; and the risk
factors, forward-looking statements and challenges and
uncertainties described in the Company's 2023 Annual Report on Form
10-K, Quarterly Reports on Form 10-Q and other public filings and
press releases, available at https://ir.marathonoil.com/. Except as
required by law, the Company undertakes no obligation to revise or
update any forward-looking statements as a result of new
information, future events or otherwise.
No Offer or Solicitation
This release is not intended to and shall not constitute an
offer to buy or sell or the solicitation of an offer to buy or sell
any securities, or a solicitation of any vote or approval, nor
shall there be any sale 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. No offering of securities shall be made, except by
means of a prospectus meeting the requirements of Section 10 of the
U.S. Securities Act of 1933, as amended.
Additional Information about the Merger and Where to Find
It
In connection with the proposed transaction, ConocoPhillips
has filed with the SEC a registration statement on Form S-4, which
includes a proxy statement of Marathon Oil that also constitutes a
prospectus of ConocoPhillips common shares to be offered in the
proposed transaction. Each of ConocoPhillips and Marathon Oil may
also file other relevant documents with the SEC regarding the
proposed transaction. This communication is not a substitute for
the definitive proxy statement/prospectus or registration statement
or any other document that ConocoPhillips or Marathon Oil has filed
or may file with the SEC. The definitive proxy statement/prospectus
has been mailed to stockholders of Marathon Oil. INVESTORS AND
SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT,
DEFINITIVE PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT
DOCUMENTS THAT HAVE BEEN OR MAY BE FILED WITH THE SEC, AS WELL AS
ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN
THEIR ENTIRETY IF AND WHEN THEY BECOME AVAILABLE BECAUSE THEY
CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED
TRANSACTION. Investors and security holders can obtain free copies
of the definitive proxy statement/prospectus and other documents
containing important information about ConocoPhillips, Marathon Oil
and the proposed transaction, once such documents are filed with
the SEC through the website maintained by the SEC at www.sec.gov.
Copies of the documents filed with the SEC by ConocoPhillips will
be available free of charge on ConocoPhillips' website at
www.conocophillips.com or by contacting ConocoPhillips' Investor
Relations Department by email at
investor.relations@conocophillips.com or by phone at 281-293-5000.
Copies of the documents filed with the SEC by Marathon Oil will be
available free of charge on Marathon's website at
https://ir.marathonoil.com/ or by contacting Marathon Oil at
713-629-6600.
Participants in the Solicitation
ConocoPhillips, Marathon Oil and certain of their respective
directors and executive officers may be deemed to be participants
in the solicitation of proxies in respect of the proposed
transaction. Information about the directors and executive officers
of ConocoPhillips is set forth in (i) ConocoPhillips' proxy
statement for its 2024 annual meeting of stockholders under the
headings "Executive Compensation", "Item 1: Election of Directors
and Director Biographies" (including "Related Party Transactions"
and "Director Compensation"), "Compensation Discussion and
Analysis", "Executive Compensation Tables" and "Stock Ownership",
which was filed with the SEC on April 1,
2024 and is available at
https://www.sec.gov/ix?doc=/Archives/edgar/data/1163165/000130817924000384/cop4258041-def14a.htm,
(ii) ConocoPhillips' Annual Report on Form 10-K for the fiscal year
ended December 31, 2023, including
under the headings "Item 10. Directors, Executive Officers and
Corporate Governance", "Item 11. Executive Compensation", "Item 12.
Security Ownership of Certain Beneficial Owners and Management and
Related Stockholder Matters" and "Item 13. Certain Relationships
and Related Transactions, and Director Independence", which was
filed with the SEC on February 15,
2024 and is available at
https://www.sec.gov/ix?doc=/Archives/edgar/data/1163165/000116316524000010/cop-20231231.htm
and (iii) to the extent holdings of ConocoPhillips securities by
its directors or executive officers have changed since the amounts
set forth in ConocoPhillips' proxy statement for its 2024 annual
meeting of stockholders, such changes have been or will be
reflected on Initial Statement of Beneficial Ownership of
Securities on Form 3, Statement of Changes in Beneficial Ownership
on Form 4 or Annual Statement of Changes in Beneficial Ownership of
Securities on Form 5, filed with the SEC (which are available at
EDGAR Search Results
https://www.sec.gov/edgar/search/#/category=form-cat2&ciks=0001163165&entityName=CONOCOPHILLIPS%2520(COP)%2520(CIK%25200001163165)).
Information about the directors and executive officers of
Marathon is set forth in (i) Marathon's proxy statement for its
2024 annual meeting of stockholders under the headings "Proposal 1:
Election of Directors", "Director Compensation", "Security
Ownership of Certain Beneficial Owners and Management",
"Compensation Discussion and Analysis", "Executive Compensation"
and "Transactions with Related Persons", which was filed with the
SEC on April 10, 2024 and is
available at
https://www.sec.gov/ix?doc=/Archives/edgar/data/0000101778/000010177824000082/mro-20240405.htm,
(ii) Marathon's Annual Report on Form 10-K for the fiscal year
ended December 31, 2023, including
under the headings "Item 10. Directors, Executive Officers and
Corporate Governance", "Item 11. Executive Compensation", "Item 12.
Security Ownership of Certain Beneficial Owners and Management and
Related Stockholder Matters" and "Item 13. Certain Relationships
and Related Transactions, and Director Independence", which was
filed with the SEC on February 22,
2024 and is available at
https://www.sec.gov/ix?doc=/Archives/edgar/data/0000101778/000010177824000023/mro-20231231.htm,
(iii) the definitive proxy statement for the special meeting of
Marathon Oil stockholders relating to the proposed transaction,
including under the headings "Interests of Marathon Oil Directors
and Executive Officers in the Merger", "Treatment of Marathon Oil
Equity Awards", "Marathon Oil Corporation Officer Change in Control
Severance Benefits Plan", "2024 Annual Cash Bonus", "Retention
Program", "Other Compensation Matters", "Merger-Related
Compensation", "Potential Employment Arrangements with
ConocoPhillips", "Indemnification and Insurance", and "Share
Ownership of Certain Beneficial Owners and Management/Directors of
Marathon Oil", which was filed by Marathon with the SEC on
July 29, 2024 and is available at
https://www.sec.gov/Archives/edgar/data/101778/000110465924083181/tm2419062-1_defm14a.htm
and (iv) to the extent holdings of Marathon securities by its
directors or executive officers have changed since the amounts set
forth in the preliminary proxy statement/prospectus, such changes
have been or will be reflected on Initial Statement of Beneficial
Ownership of Securities on Form 3, Statement of Changes in
Beneficial Ownership on Form 4, or Annual Statement of Changes in
Beneficial Ownership of Securities on Form 5, filed with the SEC
(which are available at EDGAR Search Results
https://www.sec.gov/edgar/search/#/category=form-cat2&ciks=0000101778&entityName=MARATHON%2520OIL%2520CORP%2520(MRO)%2520(CIK%25200000101778)).
Investors should read the definitive proxy
statement/prospectus carefully before making any voting or
investment decisions.
Consolidated
Statements of Income (Unaudited)
|
Three Months
Ended
|
|
Jun.
30
|
Mar.
31
|
Jun.
30
|
(In millions, except
per share data)
|
2024
|
2024
|
2023
|
Revenues and other
income:
|
|
|
|
Revenues from
contracts with customers
|
$
1,666
|
$
1,538
|
$
1,484
|
Net gain (loss) on
commodity derivatives
|
1
|
(24)
|
3
|
Income from equity
method investments
|
26
|
39
|
22
|
Net gain on disposal
of assets
|
10
|
—
|
—
|
Other income
(expense)
|
4
|
(2)
|
4
|
Total revenues and
other income
|
1,707
|
1,551
|
1,513
|
Costs and
expenses:
|
|
|
|
Production
|
216
|
221
|
214
|
Shipping, handling and
other operating, including related party of $12, $15 and
$0(a)
|
175
|
169
|
161
|
Exploration
|
14
|
7
|
11
|
Depreciation,
depletion and amortization
|
577
|
524
|
559
|
Taxes other than
income
|
103
|
96
|
43
|
General and
administrative
|
99
|
86
|
71
|
Total costs and
expenses
|
1,184
|
1,103
|
1,059
|
Income from
operations
|
523
|
448
|
454
|
Net interest and
other
|
(80)
|
(69)
|
(92)
|
Other net periodic
benefit credits
|
2
|
3
|
3
|
Income before income
taxes
|
$
445
|
$
382
|
$
365
|
Provision for income
taxes
|
96
|
85
|
78
|
Net
income
|
$
349
|
$
297
|
$
287
|
|
|
|
|
Adjusted Net
Income
|
|
|
|
Net
income
|
$
349
|
$
297
|
$
287
|
Adjustments for special
items (pre-tax):
|
|
|
|
Net gain on disposal
of assets
|
(10)
|
—
|
—
|
Exploratory dry well
costs, unproved property impairments and other
|
4
|
—
|
5
|
Unrealized (gain) loss
on derivative instruments
|
(1)
|
24
|
4
|
Merger related
costs
|
10
|
—
|
—
|
Other
|
8
|
2
|
1
|
Benefit for income
taxes related to special items(b)
|
(3)
|
(6)
|
(2)
|
Adjustments for
special items
|
8
|
20
|
8
|
Adjusted net
income(c)
|
$
357
|
$
317
|
$
295
|
Per diluted
share:
|
|
|
|
Net income
|
$
0.62
|
$
0.52
|
$
0.47
|
Adjusted net
income(c)
|
$
0.63
|
$
0.55
|
$
0.48
|
Weighted average
diluted shares
|
567
|
576
|
615
|
(a)
|
The related party
expense represents compensation to EG LNG for liquefaction, storage
and product handling services, pursuant to the agreement that
became effective on January 1, 2024.
|
(b)
|
In both 2024 and 2023,
we applied the estimated U.S. and state statutory rate of 22% to
our special items.
|
(c)
|
Non-GAAP financial
measure. See "Non-GAAP Measures" above for further
discussion.
|
Supplemental Data
(Unaudited)
|
Three Months
Ended
|
|
Jun.
30
|
Mar.
31
|
Jun.
30
|
(Per
share)
|
2024
|
2024
|
2023
|
Adjusted Net Income
Per Diluted Share
|
|
|
|
Net
income
|
$
0.62
|
$
0.52
|
$
0.47
|
Adjustments for special
items (pre-tax):
|
|
|
|
Net gain on disposal
of assets
|
(0.02)
|
—
|
—
|
Exploratory dry well
costs, unproved property impairments and other
|
0.01
|
—
|
0.01
|
Unrealized (gain) loss
on derivative instruments
|
—
|
0.04
|
—
|
Merger related
costs
|
0.02
|
—
|
—
|
Other
|
0.01
|
—
|
—
|
Benefit for income
taxes related to special items
|
(0.01)
|
(0.01)
|
—
|
Adjustments for
special items
|
0.01
|
0.03
|
0.01
|
Adjusted net income
per share(a)
|
$
0.63
|
$
0.55
|
$
0.48
|
(a)
Non-GAAP financial measure. See "Non-GAAP Measures" above for
further discussion.
|
Supplemental Data
(Unaudited)
|
Three Months
Ended
|
|
Jun.
30
|
Mar.
31
|
Jun.
30
|
(In
millions)
|
2024
|
2024
|
2023
|
Segment
income
|
|
|
|
United
States
|
$
379
|
$
334
|
$
365
|
International
|
79
|
82
|
30
|
Not allocated to
segments
|
(109)
|
(119)
|
(108)
|
Net
income
|
$
349
|
$
297
|
$
287
|
Net operating cash
flow before changes in working capital (Adjusted CFO)(a)
|
|
|
|
Net cash provided by
operating activities
|
$ 1,088
|
$
757
|
$ 1,076
|
Changes in working
capital
|
(60)
|
104
|
45
|
Adjusted
CFO(a)
|
$ 1,028
|
$
861
|
$ 1,121
|
Free cash
flow
|
|
|
|
Net cash provided by
operating activities
|
$ 1,088
|
$
757
|
$ 1,076
|
Capital
expenditures
|
(665)
|
(603)
|
(623)
|
Change in capital
accrual
|
19
|
117
|
(11)
|
Free cash
flow
|
$
442
|
$
271
|
$
442
|
Adjusted free cash
flow(a)
|
|
|
|
Adjusted
CFO(a)
|
$ 1,028
|
$
861
|
$ 1,121
|
Adjustments:
|
|
|
|
Capital
expenditures
|
(665)
|
(603)
|
(623)
|
EG return of capital
and other(b)
|
1
|
(19)
|
33
|
Adjusted free cash
flow(a)
|
$
364
|
$
239
|
$
531
|
Reinvestment
rate(a)
|
65 %
|
72 %
|
54 %
|
(a)
|
Non-GAAP financial
measure. See "Non-GAAP Measures" above for further
discussion.
|
(b)
|
Excludes approximately
$12 million and $2 million of debt issuance costs for the
first quarter of 2024 and the second quarter of 2023, respectively,
and includes tax withholding for employee stock-based compensation
of $18 million for the first quarter
2024.
|
Supplemental
Statistics (Unaudited)
|
Three Months
Ended
|
|
Jun.
30
|
Mar.
31
|
Jun.
30
|
Net
Production
|
2024
|
2024
|
2023
|
Oil Production
(mbbld)
|
|
|
|
United
States
|
183
|
172
|
181
|
International
|
8
|
9
|
8
|
Total net
production
|
191
|
181
|
189
|
Equivalent
Production (mboed)
|
|
|
|
United
States
|
351
|
326
|
356
|
International
|
42
|
45
|
43
|
Total net
production
|
393
|
371
|
399
|
Supplemental
Statistics (Unaudited)
|
Three Months
Ended
|
|
Jun.
30
|
Mar.
31
|
Jun.
30
|
|
2024
|
2024
|
2023
|
United States - net
sales volumes
|
|
|
|
Crude oil and
condensate (mbbld)
|
183
|
172
|
181
|
Eagle Ford
|
81
|
65
|
81
|
Bakken
|
67
|
68
|
68
|
Permian
|
26
|
28
|
21
|
Oklahoma
|
7
|
10
|
9
|
Other United
States(a)
|
2
|
1
|
2
|
Natural gas liquids
(mbbld)
|
85
|
75
|
91
|
Eagle Ford
|
37
|
31
|
39
|
Bakken
|
23
|
21
|
25
|
Permian
|
11
|
10
|
10
|
Oklahoma
|
14
|
13
|
17
|
Natural gas
(mmcfd)
|
500
|
477
|
504
|
Eagle Ford
|
211
|
188
|
218
|
Bakken
|
99
|
94
|
90
|
Permian
|
61
|
59
|
53
|
Oklahoma
|
128
|
134
|
141
|
Other United
States(a)
|
1
|
2
|
2
|
Total United States
(mboed)
|
351
|
326
|
356
|
International (E.G)
- net sales volumes
|
|
|
|
Crude oil and
condensate (mbbld)
|
5
|
11
|
8
|
Natural gas liquids
(mbbld)
|
5
|
6
|
5
|
Total Natural gas
(mmcfd)
|
191
|
156
|
186
|
Natural gas, sold as
gas (mmcfd)(b)
|
82
|
78
|
186
|
Natural gas, sold as
LNG (mmcfd)(c)
|
109
|
78
|
—
|
Total International
(mboed)
|
42
|
43
|
44
|
Total Company - net
sales volumes (mboed)
|
393
|
369
|
400
|
Net sales volumes of
equity method investees
|
|
|
|
LNG
(mtd)(d)
|
—
|
388
|
1,716
|
Methanol
(mtd)
|
954
|
935
|
1,047
|
Condensate and LPG
(boed)
|
5,998
|
7,630
|
6,614
|
(a)
|
Includes sales volumes
from certain non-core proved properties in our United States
segment.
|
(b)
|
In 2023, the purchasers
were primarily our equity method investees EG LNG and AMPCO, in
addition to natural gas sold for local electricity generation. In
2024, the purchaser is primarily AMPCO, with continuing sales for
local electricity generation. Marathon Oil includes its share of
income from EG LNG and AMPCO in the International
segment.
|
(c)
|
Beginning January 1,
2024, Marathon Oil assumes responsibility for shrink and plant
losses during liquefaction, which results in a reduction to
reported net production and sales volumes for Alba gas sold as LNG.
The Company is also subject to an LNG lifting schedule, which may
result in an underlift or overlift position.
|
(d)
|
LNG sales from equity
method investees in 2024 represents final residual volumes sold
under the contract terms in place prior to January 1,
2024.
|
Supplemental
Statistics (Unaudited)
|
Three Months
Ended
|
|
Jun.
30
|
Mar.
31
|
Jun.
30
|
|
2024
|
2024
|
2023
|
United States -
average price realizations(a)
|
|
|
|
Crude oil and
condensate ($ per bbl)
|
$
79.12
|
$
75.39
|
$
72.49
|
Eagle Ford
|
78.69
|
74.70
|
71.32
|
Bakken
|
79.11
|
75.04
|
73.51
|
Permian
|
80.47
|
78.24
|
73.42
|
Oklahoma
|
79.45
|
74.52
|
73.57
|
Other United
States
|
77.79
|
73.23
|
69.34
|
Natural gas liquids
($ per bbl)
|
$
21.18
|
$
22.24
|
$
18.72
|
Eagle Ford
|
20.24
|
20.97
|
18.01
|
Bakken
|
21.24
|
21.34
|
18.00
|
Permian
|
21.16
|
22.63
|
19.39
|
Oklahoma
|
23.54
|
26.29
|
20.99
|
Other United
States
|
22.48
|
20.62
|
18.07
|
Natural gas ($ per
mcf)
|
$
1.42
|
$
1.97
|
$
1.89
|
Eagle Ford
|
1.62
|
1.93
|
1.86
|
Bakken
|
1.22
|
1.82
|
1.69
|
Permian
|
0.31
|
1.36
|
1.59
|
Oklahoma
|
1.77
|
2.40
|
2.16
|
Other United
States
|
2.23
|
2.79
|
2.45
|
International (E.G)
- average price realizations
|
|
|
|
Crude oil and
condensate ($ per bbl)
|
$
57.31
|
$
61.86
|
$
53.64
|
Natural gas liquids
($ per bbl)(b)
|
$
1.00
|
$
1.00
|
$
1.00
|
Average total
natural gas ($ per mcf)
|
$
4.96
|
$
3.71
|
$
0.24
|
Natural gas, sold as
gas ($ per mcf)(c)
|
0.24
|
0.24
|
0.24
|
Natural gas, sold as
LNG ($ per mcf)(d)
|
8.52
|
7.21
|
—
|
Benchmark
|
|
|
|
WTI crude oil (per
bbl)
|
$
80.66
|
$
76.91
|
$
73.56
|
Brent (Europe) crude
oil (per bbl)(e)
|
$
84.65
|
$
83.00
|
$
78.32
|
Mont Belvieu NGLs (per
bbl)(f)
|
$
22.91
|
$
23.67
|
$
20.49
|
Henry Hub natural gas
(per mmbtu)(g)
|
$
1.89
|
$
2.24
|
$
2.10
|
TTF (Europe) natural
gas (per mmbtu)(h)
|
$
9.98
|
$
8.79
|
$
11.34
|
JKM natural gas (per
mmbtu)(i)
|
$
11.10
|
$
9.50
|
$
11.12
|
(a)
|
Excludes gains or
losses on commodity derivative instruments.
|
(b)
|
Represents fixed prices
under a long-term contract with Alba Plant LLC, which is an equity
method investee. Alba Plant LLC processes rich hydrocarbon gas from
the Alba field, and then sells secondary condensate, propane, and
butane at market prices. Marathon Oil includes its share of income
from Alba Plant LLC in the International segment.
|
(c)
|
Represents fixed prices
under long-term contracts. In 2023, the purchasers were primarily
our equity method investees EG LNG and AMPCO, in addition to sales
for local electricity generation. In 2024, the purchaser is
primarily AMPCO, with continuing sales for local electricity
generation. Marathon Oil includes its share of income from EG LNG
and AMPCO in the International segment.
|
(d)
|
Represents prices
realized for sales of LNG to third party customers beginning in
2024, indexed to global LNG prices.
|
(e)
|
Average of monthly
prices obtained from Energy Information Administration
website.
|
(f)
|
Bloomberg Finance
LLP: Y-grade Mix NGL of 55% ethane, 25% propane, 5% butane, 8%
isobutane and 7% natural gasoline.
|
(g)
|
Settlement date average
per mmbtu.
|
(h)
|
Average of monthly
prices obtained from NYMEX Exchange (expressed in $).
|
(i)
|
Average of monthly
prices obtained from Tokyo Commodity Exchange (expressed in
$).
|
The following table sets forth outstanding derivative contracts
as of July 31, 2024, and the weighted
average prices for those contracts:
|
2024
|
2025
|
|
Third
Quarter
|
Fourth
Quarter
|
First
Quarter
|
Second
Quarter
|
Third
Quarter
|
Fourth
Quarter
|
Crude
Oil
|
|
|
|
|
|
|
NYMEX WTI
Three-Way Collars
|
|
|
|
|
|
|
Volume
(Bbls/day)
|
50,000
|
50,000
|
—
|
—
|
—
|
—
|
Weighted average price
per Bbl:
|
|
|
|
|
|
|
Ceiling
|
$
95.95
|
$
95.95
|
$
—
|
$
—
|
$
—
|
$
—
|
Floor
|
$
65.00
|
$
65.00
|
$
—
|
$
—
|
$
—
|
$
—
|
Sold put
|
$
50.00
|
$
50.00
|
$
—
|
$
—
|
$
—
|
$
—
|
Natural
Gas
|
|
|
|
|
|
|
Henry Hub Two-Way
Collars
|
|
|
|
|
|
|
Volume
(MMBtu/day)
|
—
|
—
|
150,000
|
150,000
|
150,000
|
150,000
|
Weighted average price
per MMBtu
|
|
|
|
|
|
|
Ceiling
|
$
—
|
$
—
|
$
5.85
|
$
5.85
|
$
5.85
|
$
5.85
|
Floor
|
$
—
|
$
—
|
$
2.50
|
$
2.50
|
$
2.50
|
$
2.50
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/marathon-oil-reports-second-quarter-2024-results-302216980.html
SOURCE Marathon Oil Corporation