Biggest changeThe following table presents our liquidity and financial position as of December 31, 2023 and 2022: Years Ended December 31, 2023 2022 (In thousands) Borrowings under the Facility $ 925,000 $ 625,000 7.125% Senior Notes 650,000 650,000 7.750% Senior Notes 400,000 400,000 7.500% Senior Notes 450,000 450,000 GoM Term Loan — 145,000 Total long-term debt $ 2,425,000 $ 2,270,000 Cash and cash equivalents 95,345 183,405 Total restricted cash 3,416 3,416 Net debt $ 2,326,239 $ 2,083,179 Availability under the Facility $ 325,000 $ 618,034 Availability under the Corporate Revolver $ 250,000 $ 250,000 Available borrowings plus cash and cash equivalents $ 670,345 $ 1,051,439 71 Table of Contents Capital Expenditures and Investments We expect to incur capital costs as we: • drill additional infill wells and execute exploitation and production activities in Ghana, Equatorial Guinea and the U.S.
Biggest changeThe decrease in cash provided by operating activities in the year ended December 31, 2023 when compared to the same period in 2022 is primarily a result of lower average realized oil prices. 68 Table of Contents The following table presents our liquidity and financial position as of December 31, 2024 and 2023: Years Ended December 31, 2024 2023 (In thousands) Outstanding debt principal balances: Facility $ 900,000 $ 925,000 7.125% Senior Notes 250,000 650,000 7.750% Senior Notes 350,000 400,000 7.500% Senior Notes 400,274 450,000 8.750% Senior Notes 500,000 — 3.125% Convertible Senior Notes 400,000 — Total long-term debt $ 2,800,274 $ 2,425,000 Cash and cash equivalents 84,972 95,345 Total restricted cash(1) 305 3,416 Net debt $ 2,714,997 $ 2,326,239 Availability under the Facility $ 450,000 $ 325,000 Availability under the Corporate Revolver $ — $ 250,000 Available borrowings plus cash and cash equivalents $ 534,972 $ 670,345 (1) When our net leverage ratio exceeds 2.50x, we are required under the Facility to maintain a restricted cash balance that is sufficient to meet the payment of interest and fees for the next six-month period on the 7.125% Senior Notes, the 7.750% Senior Notes, the 7.500% Senior Notes, the 8.750% Senior Notes and the 3.125% Convertible Senior Notes or the Facility, whichever is greater.
Estimates of Proved Oil and Natural Gas Reserves. Reserve quantities and the related estimates of future net cash flows affect our periodic calculations of depletion and assessment of impairment of our oil and natural gas properties.
Estimates of Proved Oil and Gas Reserves. Reserve quantities and the related estimates of future net cash flows affect our periodic calculations of depletion and assessment of impairment of our oil and natural gas properties.
Proved oil and natural gas reserves are the estimated quantities of crude oil, natural gas and natural gas liquids that geological and engineering data demonstrate with reasonable certainty to be recoverable in future periods from known reservoirs under existing economic and operating conditions.
Proved oil and gas reserves are the estimated quantities of crude oil, natural gas and natural gas liquids that geological and engineering data demonstrate with reasonable certainty to be recoverable in future periods from known reservoirs under existing economic and operating conditions.
Therefore, while the consideration to be paid may be fixed, the fair value of the assets acquired, and liabilities assumed is subject to change during the period between the announcement date and the acquisition date. The most significant estimates in the allocation typically relate to the value assigned to future recoverable oil and natural gas reserves and unproved properties.
Therefore, while the consideration to be paid may be fixed, the fair value of the assets acquired, and liabilities assumed is subject to change during the period between the announcement date and the acquisition date. The most significant estimates in the allocation typically relate to the value assigned to future recoverable oil and gas reserves and unproved properties.
For the years ended December 31, 2023 and December 31, 2022, our overall effective tax rates were impacted by the difference in our 21% U.S. income tax reporting rate and the 35% statutory tax rates applicable to our Ghanaian and Equatorial Guinean operations, jurisdictions that have a 0% statutory tax rate, jurisdictions where we have incurred losses and have recorded valuation allowances against the corresponding deferred tax assets, and other non-deductible expenses, primarily in the U.S.
For the years ended December 31, 2024 and 2023, our overall effective tax rates were impacted by the difference in our 21% U.S. income tax reporting rate and the 35% statutory tax rates applicable to our Ghanaian and Equatorial Guinean operations, jurisdictions that have a 0% statutory tax rate, jurisdictions where we have incurred losses and have recorded valuation allowances against the corresponding deferred tax assets, and other non-deductible expenses, primarily in the U.S.
When evaluating the need for a valuation allowance, we consider all available positive and negative evidence, including the following: • the status of our operations in the particular taxing jurisdiction, including whether we have commenced production from a commercial discovery; • whether a commercial discovery has resulted in significant proved reserves that have been independently verified; • the amounts and history of taxable income or losses in a particular jurisdiction; • projections of future income, including the sensitivity of such projections to changes in production volumes and prices; • the existence, or lack thereof, of statutory limitations on the period that net operating losses may be carried forward in a jurisdiction; and • the creation and timing of future income associated with the reversal of deferred tax liabilities in excess of deferred tax assets.
When evaluating the need for a valuation allowance, we consider all available positive and negative evidence, including the following: • the status of our operations in the particular taxing jurisdiction, including whether we have commenced production from a commercial discovery; • whether a commercial discovery has resulted in significant proved reserves that have been independently verified; 74 Table of Contents • the amounts and history of taxable income or losses in a particular jurisdiction; • projections of future income, including the sensitivity of such projections to changes in production volumes and prices; • the existence, or lack thereof, of statutory limitations on the period that net operating losses may be carried forward in a jurisdiction; and • the creation and timing of future income associated with the reversal of deferred tax liabilities in excess of deferred tax assets.
Our oil and gas revenues are recognized when hydrocarbons have been sold to a purchaser at a fixed or determinable price, title has transferred and collection is probable. Certain revenues are based on contracts with provisional pricing and quantity optionality which contain a derivative that is required to be separated from the host contract for accounting purposes.
Our oil and gas revenues are recognized when hydrocarbons have been sold to a purchaser at a fixed or determinable price, title has transferred and collection is probable. Certain revenues are based on contracts with provisional pricing and quantity optionality which contain a derivative that is separated from the host contract for accounting purposes.
A receivable or liability is recognized only to the extent that we have an imbalance on a specific property greater than the expected remaining proved reserves on such property. As of December 31, 2023 and 2022, we had no oil and gas imbalances recorded in our consolidated financial statements.
A receivable or liability is recognized only to the extent that we have an imbalance on a specific property greater than the expected remaining proved reserves on such property. As of December 31, 2024 and 2023, we had no oil and gas imbalances recorded in our consolidated financial statements.
We actively monitor all of the financial institutions participating in our Facility and Corporate Revolver. None of the financial institutions have indicated to us that they may be unable to perform on their commitments. In addition, we periodically review our banking and financing relationships, considering the stability of the institutions and other aspects of the relationships.
We actively monitor all of the financial institutions participating in our Facility. None of the financial institutions have indicated to us that they may be unable to perform on their commitments. In addition, we periodically review our banking and financing relationships, considering the stability of the institutions and other aspects of the relationships.
For a discussion of the year ended December 31, 2022 compared to the year ended December 31, 2021, please refer to Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2022.
For a discussion of the year ended December 31, 2023 compared to the year ended December 31, 2022, please refer to Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023.
The scheduled maturities of debt related to the Facility are based on the level of borrowings and the available borrowing base as of December 31, 2023. Any increases or decreases in the level of borrowings or increases or decreases in the available borrowing base would impact the scheduled maturities of debt during the next five years and thereafter.
The scheduled maturities of debt related to the Facility are based on the level of borrowings and the available borrowing base as of December 31, 2024. Any increases or decreases in the level of borrowings or increases or decreases in the available borrowing base would impact the scheduled maturities of debt during the next five years and thereafter.
Liquidity and Capital Resources We are actively engaged in an ongoing process of anticipating and meeting our funding requirements related to our strategy as a full-cycle exploration and production company. We have historically met our funding requirements through cash flows generated from our operating activities and obtained additional funding from issuances of equity and debt, as well as partner carries.
Liquidity and Capital Resources We are actively engaged in an ongoing process of anticipating and meeting our funding requirements related to our strategy as a deepwater exploration and production company. We have historically met our funding requirements through cash flows generated from our operating activities and obtained additional funding from issuances of equity and debt, as well as partner carries.
Uncertainty in the macroeconomic environment and associated global economic conditions have resulted in extreme volatility in credit, equity, and foreign currency markets, including the European sovereign debt markets and volatility in various other markets. If any of the financial institutions within our Facility or Corporate Revolver are unable to perform on their commitments, our liquidity could be impacted.
Uncertainty in the macroeconomic environment and associated global economic conditions have resulted in extreme volatility in credit, equity, and foreign currency markets, including the European sovereign debt markets and volatility in various other markets. If any of the financial institutions within our Facility are unable to perform on their commitments, our liquidity could be impacted.
Our federal, state and international tax returns are generally not prepared or filed before the consolidated financial statements are prepared; therefore, we estimate the tax basis of our assets and 75 Table of Contents liabilities at the end of each period as well as the effects of changes in tax laws or tax rates, tax credits, and net operating loss carryforwards.
Our federal, state and international tax returns are generally not prepared or filed before the consolidated financial statements are prepared; therefore, we estimate the tax basis of our assets and liabilities at the end of each period as well as the effects of changes in tax laws or tax rates, tax credits, and net operating loss carryforwards.
Additionally, asset removal technologies and costs are constantly changing, as are regulatory, political, environmental, safety and public relations considerations. 76 Table of Contents Inherent in the present value calculation are numerous assumptions and judgments including the ultimate settlement amounts, inflation factors, credit adjusted discount rates, timing of settlement and changes in the legal, regulatory, environmental and political environments.
Additionally, asset removal technologies and costs are constantly changing, as are regulatory, political, environmental, safety and public relations considerations. Inherent in the present value calculation are numerous assumptions and judgments including the ultimate settlement amounts, inflation factors, credit adjusted discount rates, timing of settlement and changes in the legal, regulatory, environmental and political environments.
(2) Primarily relates to corporate office and foreign office leases. 74 Table of Contents (3) Represents gross contractual obligations to execute planned future capital projects. Other joint owners in the properties operated by Kosmos will be billed for their working interest share of such costs.
(2) Primarily relates to corporate office and foreign office leases. (3) Represents gross contractual obligations to execute planned future capital projects. Other joint owners in the properties operated by Kosmos will be billed for their working interest share of such costs.
As of December 31, 2023 and 2022, we have a valuation allowance to reduce certain deferred tax assets to amounts that are more likely than not to be realized.
As of December 31, 2024 and 2023, we have a valuation allowance to reduce certain deferred tax assets to amounts that are more likely than not to be realized.
The expected future cash flows used for impairment reviews and related fair value measurements are typically based on judgmental assessments of future production, pricing estimates, capital and operating costs, market-based weighted average cost of capital, and risk adjustment factors applied to reserves.
The expected future cash flows used for impairment reviews and related fair value measurements are typically based on judgmental 75 Table of Contents assessments of future production, pricing estimates, capital and operating costs, market-based weighted average cost of capital, and risk adjustment factors applied to reserves.
Our future financial condition and liquidity will be impacted by, among other factors, our level of production of oil and the prices we receive from the sale of oil, our ability to effectively hedge future production volumes, the success of our multi-faceted infrastructure-led exploration and appraisal drilling programs, the number of commercially viable oil and natural gas discoveries made and the quantities of oil and natural gas discovered, the speed with which we can bring such discoveries to production, our partners’ alignment with respect to capital plans, and the actual cost of exploitation, exploration, appraisal and development of our oil and natural gas assets, and coverage of any claims under our insurance policies. 72 Table of Contents Significant Sources of Capital Facility The Facility supports our oil and gas exploration, appraisal and development programs and corporate activities.
Our future financial condition and liquidity will be impacted by, among other factors, our level of production of oil, natural gas and LNG and the prices we receive from the sale of oil, natural gas and LNG, and our ability to effectively hedge future production volumes, the success of our multi-faceted infrastructure-led exploration, appraisal, and development drilling programs, the number of commercially viable oil and natural gas discoveries made and the quantities of oil and natural gas discovered, the speed with which we can bring such discoveries to production, our partners’ alignment with respect to capital plans, and the actual cost of exploitation, exploration, appraisal and development of our oil and natural gas assets, and coverage of any claims under our insurance policies.
The Senior Notes are senior, unsecured obligations of Kosmos Energy Ltd. and rank equally in right of payment with all of its existing and future senior indebtedness (including all borrowings under the Corporate Revolver) and rank effectively junior in right of payment to all of its existing and future secured indebtedness (including all borrowings under the Facility).
The Senior Notes are senior, unsecured obligations of Kosmos Energy Ltd. and rank equally in right of payment with all of its existing and future senior indebtedness (including the 3.125% Convertible Senior Notes) and rank effectively junior in right of payment to all of its existing and future secured indebtedness (including all borrowings under the Facility).
The incurrence of additional indebtedness could result in increased fixed obligations and additional covenants that could restrict our operations. 2024 Capital Program We estimate we will spend approximately $700-$750 million of capital for the year ending December 31, 2024, excluding any acquisitions or divestiture of oil and gas properties during the year.
The incurrence of additional indebtedness could result in increased fixed obligations and additional covenants that could restrict our operations. 2025 Capital Program We estimate we will spend $400 million or less of capital for the year ending December 31, 2025, excluding any acquisitions or divestiture of oil and gas properties during the year.
In accordance with the provisions of the Contract for Exploration and Production Sharing of Hydrocarbons for the Cayar Offshore Profond Block (the “Contract”) and the related Joint Operating Agreement (the “JOA”), BP has waived its rights in respect of the Yakaar and Teranga discoveries.
During 2023, BP decided not to participate in the development of the Yakaar and Teranga discoveries. In accordance with the provisions of the Contract for Exploration and Production Sharing of Hydrocarbons for the Cayar Offshore Profond Block (the “Contract”) and the related Joint Operating Agreement (the “JOA”), BP has waived its rights in respect of the Yakaar and Teranga discoveries.
Net cash provided by operating activities in 2023 was $765.2 million compared with net cash provided by operating activities of $1.1 billion in 2022 and $374.3 million in 2021, respectively.
Net cash provided by operating activities in 2024 was $678.2 million compared with net cash provided by operating activities of $765.2 million in 2023 and $1.1 billion in 2022, respectively.
As additional proved reserves are discovered, reserve quantities and future cash flows will be estimated by independent petroleum consultants and prepared in accordance with guidelines established by the SEC and the FASB.
Proved reserve quantities and future cash flows are estimated by independent petroleum engineering consultants and prepared in accordance with guidelines established by the SEC and the FASB.
Gulf of Mexico and Equatorial Guinea. Certain operating results and statistics for the years ended December 31, 2023, 2022 and 2021 are included in the following tables.
Certain operating results and statistics for the years ended December 31, 2024, 2023 and 2022 are included in the following tables.
Risk Factors.” The following discussion of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the notes thereto included elsewhere in this annual report on Form 10‑K. Overview Kosmos is a full-cycle, deepwater, independent oil and gas exploration and production company focused along the offshore Atlantic Margins.
Risk Factors.” The following discussion of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and the notes thereto included elsewhere in this annual report on Form 10‑K. Overview Kosmos Energy is a leading deepwater exploration and production company focused on meeting the world’s growing demand for energy.
In October 2023, during the Fall 2023 redetermination, the Company’s lending syndicate approved a borrowing base of $1.25 billion. As of December 31, 2023, borrowings under the Facility totaled $925.0 million and the undrawn availability under the facility was $325.0 million.
In October 2024, during the Fall 2024 borrowing base redetermination, the Company’s lending syndicate approved a borrowing base of $1.35 billion. As of December 31, 2024, borrowings under the Facility totaled $900.0 million and the undrawn availability under the facility was $450.0 million. The Facility provides a revolving credit and letter of credit facility.
Sao Tome and Principe In the second quarter of 2023, we received approval for a twelve month extension to May 2024 for the current exploration phase for Block 5 offshore Sao Tome and Principe. 67 Table of Contents Results of Operations All of our results, as presented in the table below, represent operations from Ghana, the U.S.
Sao Tome and Principe In April 2024, we received approval for a twelve month extension to May 2025 for the current exploration phase for Block 5 offshore Sao Tome and Principe. 64 Table of Contents Results of Operations All of our results, as presented in the table below, represent operations from Ghana, the Gulf of America, Equatorial Guinea, Mauritania and Senegal.
Oil and gas revenue decreased by $543.7 million during the year ended December 31, 2023 as compared to the year ended December 31, 2022 primarily as a result of lower average oil prices and lower oil production across our portfolio due to natural field decline, partially offset by increased natural gas sales in Ghana for the year ended December 31, 2023.
Oil and gas revenue decreased by $26.3 million during the year ended December 31, 2024 as compared to the year ended December 31, 2023 primarily as a result of lower average realized oil and gas prices partially offset by increased natural gas sales volumes in Ghana for the year ended December 31, 2024.
The participating interests in the Cayar Offshore Profond Block are now: Kosmos 90% and PETROSEN 10%, with PETROSEN having the right to increase its participating interest after issuance of an exploitation authorization to up to 35%.
The participating interests in the Cayar Offshore Profond Block are: Kosmos 90% and PETROSEN 10%, with PETROSEN having the right to increase its participating interest after issuance of an exploitation authorization to up to 35%. In March 2024, the current phase of the Cayar Block exploration license was extended an additional two years to July 2026.
The Senior Notes are jointly and severally guaranteed on a senior, unsecured basis by certain subsidiaries owning the Company's U.S. Gulf of Mexico assets, and on a subordinated, unsecured basis by entities that borrow under, or guarantee, our Facility.
The Senior Notes are jointly and severally guaranteed on a senior, unsecured basis by certain subsidiaries owning the Company's Gulf of America assets, and on a subordinated, unsecured basis by entities that borrow under, or guarantee, our Facility. 3.125% Convertible Senior Notes due 20230 We have one series of senior convertible notes outstanding.
In July 2023, Kosmos spud the Tiberius infrastructure-led exploration prospect, which is located in Block 964 of Keathley Canyon (33% working interest) in the Outer Wilcox play. In October 2023, we announced the well encountered approximately 75 meters (250 feet) of net oil pay in the primary Wilcox target.
Workover operations were completed in July 2024 and successfully restored the well productivity. In October 2023, we announced the Tiberius infrastructure-led exploration well, located in Keathley Canyon Block 964 in the Outer Wilcox play, encountered approximately 75 meters (250 feet) of net oil pay in the primary Wilcox target.
Critical Accounting Policies This discussion of financial condition and results of operations is based upon the information reported in our consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States.
These amounts are expected to be repaid through the national oil companies’ share of future revenues. 73 Table of Contents Critical Accounting Policies This discussion of financial condition and results of operations is based upon the information reported in our consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States.
Based on our monitoring activities, we currently believe our banks will be able to perform on their commitments. 73 Table of Contents Senior Notes We have three series of senior notes outstanding, which we collectively referred to as the “Senior Notes.” Our 7.125% Senior Notes mature on April 4, 2026, and interest is payable on the 7.125% Senior Notes each April 4 and October 4.
Senior Notes We have four series of senior notes outstanding, which we collectively referred to as the “Senior Notes.” Our 7.125% Senior Notes mature on April 4, 2026, and interest is payable on the 7.125% Senior Notes each April 4 and October 4.
The amount of funds available to be borrowed under the Facility, also known as the borrowing base amount, is determined every March and September.
Significant Sources of Capital Facility The Facility supports our oil and gas exploration, appraisal and development programs and corporate activities. The amount of funds available to be borrowed under the Facility, also known as the borrowing base amount, is determined every March and September.
Other expenses, net increased $32.7 million during the year ended December 31, 2023, as compared to the year ended December 31, 2022 primarily as a result of approximately $7.4 million of inventory impairments and $7.5 million of other asset write downs in the year ended December 31, 2023 and $11.9 million of insurance proceeds in the year ended December 31, 2022.
Other expenses, net decreased $6.0 million during the year ended December 31, 2024, as compared to the year ended December 31, 2023 primarily as a result of approximately $7.4 million of inventory impairments and $7.5 million of other asset write downs in the year ended December 31, 2023 partially offset by an increase in arbitration costs during the year ended December 31, 2024.
We recorded an impairment charge of $450.0 million 69 Table of Contents in the year ended December 31, 2022 for the TEN Fields as a result of negative proved oil and gas reserve revisions.
Impairment of long-lived assets. Impairment of long-lived assets decreased $222.3 million during the year ended December 31, 2024, as compared to the year ended December 31, 2023. We recorded an impairment charge of $222.3 million in the year ended December 31, 2023 for the TEN Fields as a result of negative proved oil and gas reserve revisions.
Years ended December 31, 2023 2022(2) 2021(1) (In thousands, except per volume data) Sales volumes: Oil (MBbl) 20,385 22,012 18,525 Gas (MMcf) 13,737 4,076 4,904 NGL (MBbl) 382 426 508 Total (MBoe) 23,057 23,117 19,850 Total (Boepd) 63,168 63,335 54,384 Revenues: Oil sales $ 1,658,421 $ 2,201,199 $ 1,298,577 Gas sales 35,307 29,504 18,898 NGL sales 7,880 14,652 14,538 Total revenues $ 1,701,608 $ 2,245,355 $ 1,332,013 Average oil sales price per Bbl $ 81.35 $ 100.00 $ 70.10 Average gas sales price per Mcf 2.57 7.24 3.85 Average NGL sales price per Bbl 20.61 34.39 28.62 Average total sales price per Boe 73.80 97.13 67.10 Costs: Oil and gas production, excluding workovers $ 367,375 $ 387,888 $ 332,203 Oil and gas production, workovers 22,722 15,168 13,803 Total oil and gas production costs $ 390,097 $ 403,056 $ 346,006 Depletion, depreciation and amortization $ 444,927 $ 498,256 $ 467,221 Average cost per Boe: Oil and gas production, excluding workovers $ 15.93 $ 16.78 $ 16.74 Oil and gas production, workovers 0.99 0.66 0.70 Total oil and gas production costs 16.92 17.44 17.44 Depletion, depreciation and amortization 19.30 21.55 23.54 Total oil and gas production costs, depletion, depreciation and amortization $ 36.22 $ 38.99 $ 40.98 (1) Includes activity related to our acquisition of additional interests in Ghana commencing October 13, 2021, the acquisition date.
Years ended December 31, 2024 2023 2022(1) (In thousands, except per volume data) Sales volumes: Oil (MBbl) 20,472 20,385 22,012 Gas (MMcf) 16,180 13,737 4,076 NGL (MBbl) 338 382 426 Total (MBoe) 23,507 23,057 23,117 Total (Boepd) 64,226 63,168 63,335 Revenues: Oil sales $ 1,611,169 $ 1,658,421 $ 2,201,199 Gas sales 57,243 35,307 29,504 NGL sales 6,946 7,880 14,652 Total revenues $ 1,675,358 $ 1,701,608 $ 2,245,355 Average oil sales price per Bbl $ 78.70 $ 81.35 $ 100.00 Average gas sales price per Mcf 3.54 2.57 7.24 Average NGL sales price per Bbl 20.55 20.61 34.39 Average total sales price per Boe 71.27 73.80 97.13 Costs: Oil and gas production, excluding workovers $ 490,860 $ 367,375 $ 387,888 Oil and gas production, workovers 39,654 22,722 21,411 Total oil and gas production costs $ 530,514 $ 390,097 $ 409,299 Depletion, depreciation and amortization $ 456,774 $ 444,927 $ 498,256 Average cost per Boe: Oil and gas production, excluding workovers $ 20.88 $ 15.93 $ 16.78 Oil and gas production, workovers 1.69 0.99 0.93 Total oil and gas production costs 22.57 (2) 16.92 17.71 Depletion, depreciation and amortization 19.43 19.30 21.55 Total oil and gas production costs, depletion, depreciation and amortization $ 42.00 $ 36.22 $ 39.26 (1) Includes activity related to the pre-emption transaction with Tullow on March 13, 2022.
This capital expenditure budget consists of: • Approximately $250-$300 million related to maintenance activities across our Ghana, Equatorial Guinea and U.S. Gulf of Mexico assets, including infill development drilling and integrity spend; • Approximately $350-$400 million related to the development of Phase 1 of Greater Tortue Ahmeyim in Mauritania and Senegal and Winterfell in the U.S.
This capital expenditure budget consists of: 69 Table of Contents • Approximately $275 million related to maintenance activities across our Ghana, Equatorial Guinea and Gulf of America assets, including infill development drilling and facilities integrity spend; • Approximately $50 million related to the completion of the first phase of the Greater Tortue Ahmeyim development in Mauritania and Senegal; • Less than $75 million related to progressing our appraisal and development programs in the Gulf of America, Mauritania and Senegal.
We have the right to cancel all the undrawn commitments under the amended and restated Facility. If an event of default exists under the Facility, the lenders can accelerate the maturity and exercise other rights and remedies, including the enforcement of security granted pursuant to the Facility over certain assets held by our subsidiaries.
If an event of default exists under the Facility, the lenders can accelerate the maturity and exercise other rights and remedies, including the enforcement of security granted pursuant to the Facility over certain assets held by our subsidiaries. We were in compliance with the financial covenants contained in the Facility as of September 30, 2024 (the most recent assessment date).
Oil prices are historically volatile and could negatively impact our ability to generate sufficient operating cash flows to meet our funding requirements. This volatility could result in wide fluctuations in future oil prices, which could impact our ability to comply with our financial covenants.
Oil prices are historically volatile and could negatively impact our ability to generate sufficient operating cash flows to meet our funding requirements. This oil price volatility could impact our ability to comply with our financial covenants. To partially mitigate this price volatility, we maintain an active hedging program and review our capital spending program on a regular basis.
We have a $200.2 million FPSO Contract Liability in Other long-term liabilities related to the deferred sale of the Greater Tortue FPSO. In February 2019, Kosmos and BP signed Carry Advance Agreements with the national oil companies of Mauritania and Senegal, which obligate us separately to finance the respective national oil companies’ share of certain development costs.
As of December 31, 2024, we have a commitment to drill one development well in Equatorial Guinea. In February 2019, Kosmos and BP signed Carry Advance Agreements with the national oil companies of Mauritania and Senegal, which obligate us separately to finance the respective national oil companies’ share of certain GTA Phase 1 development costs.
The available facility amount is subject to borrowing base constraints and, beginning on October 1, 2024, outstanding borrowings will be constrained by an amortization schedule. The Facility has a final maturity date of March 31, 2027. As of December 31, 2023, we had no letters of credit issued under the Facility.
The availability period for the revolving credit facility expires one month prior to the final maturity date. The letter of credit facility expires on the final maturity date. The available facility amount is subject to borrowing base constraints and, beginning on April 1, 2027, outstanding borrowings will be constrained by an amortization schedule.
Depletion, depreciation and amortization decreased $53.3 million during the year ended December 31, 2023, as compared to the year ended December 31, 2022 as a result of lower depletion per barrel in the current year resulting from a lower cost basis in our TEN Fields due to the impairment loss recorded in the year ended December 31, 2022.
Depletion, depreciation and amortization increased $11.8 million during the year ended December 31, 2024, as compared to the year ended December 31, 2023 due to a higher depletion rate per boe in the Gulf of America and Equatorial Guinea business units as a result of the increased cost basis related to the respective development activities in 2024, partially offset by lower depletion in the current year in our TEN Fields due to the impairment loss recorded during the year ended December 31, 2024.
Current commodity prices, combined with our hedging program and our current liquidity position is expected to support our capital program for 2024.
Our investment decisions are based on longer-term commodity prices based on the nature of our projects and development plans. Current commodity prices, combined with our hedging program and our current liquidity position is expected to support our capital program for 2025.
As of December 31, 2023, there were no outstanding borrowings under the Corporate Revolver and the undrawn availability was $250.0 million. 70 Table of Contents Sources and Uses of Cash The following table presents the sources and uses of our cash and cash equivalents for the years ended December 31, 2023, 2022 and 2021: Years Ended December 31, 2023 2022 2021 (In thousands) Sources of cash, cash equivalents and restricted cash: Net cash provided by operating activities $ 765,170 $ 1,130,476 $ 374,344 Net proceeds from issuance of senior notes — — 839,375 Net proceeds from issuance of common stock — — 136,006 Borrowings under long-term debt 300,000 — 725,000 Advances under production prepayment agreement — — — Proceeds on sale of assets — 168,703 6,354 1,065,170 1,299,179 2,081,079 Uses of cash, cash equivalents and restricted cash: Oil and gas assets 932,603 787,297 472,631 Acquisition of oil and gas properties — 22,078 465,367 Notes receivable from partners 62,247 63,183 41,733 Payments on long-term debt 145,000 405,000 1,050,000 Dividends 166 655 512 Other financing costs 13,214 9,041 25,704 1,153,230 1,287,254 2,055,947 Increase (decrease) in cash, cash equivalents and restricted cash $ (88,060) $ 11,925 $ 25,132 Net cash provided by operating activities.
In October 2024, pursuant to a voluntary cancellation notice sent by the Company, the Corporate Revolver was terminated. 67 Table of Contents Sources and Uses of Cash The following table presents the sources and uses of our cash and cash equivalents for the years ended December 31, 2024, 2023 and 2022: Years Ended December 31, 2024 2023 2022 (In thousands) Sources of cash, cash equivalents and restricted cash: Net cash provided by operating activities $ 678,249 $ 765,170 $ 1,130,476 Net proceeds from issuance of senior notes 885,285 — — Borrowings under long-term debt 325,000 300,000 — Proceeds on sale of assets — — 168,703 1,888,534 1,065,170 1,299,179 Uses of cash, cash equivalents and restricted cash: Oil and gas assets 933,659 932,603 787,297 Acquisition of oil and gas properties — — 22,078 Notes receivable and other investing activities 32,397 62,247 63,183 Payments on long-term debt 350,000 145,000 405,000 Purchase of capped call transactions 49,800 — — Repurchase of senior notes 499,515 — — Dividends — 166 655 Other financing costs 36,647 13,214 9,041 1,902,018 1,153,230 1,287,254 Increase (decrease) in cash, cash equivalents and restricted cash $ (13,484) $ (88,060) $ 11,925 Net cash provided by operating activities.
The Kodiak #3 infill well located in Mississippi Canyon was brought online in April 2021. The well experienced production issues and was shut-in. In March 2022, the Company commenced operations to plug back and side-track the original Kodiak #3 infill well. The Kodiak-3ST well was brought online in early September 2022.
The Kodiak #3 infill well located in Mississippi Canyon was brought online in April 2021. The well experienced production issues and was side-tracked. The Kodiak-3ST well was brought online in early September 2022. Well results and initial production were in line with expectations, however well productivity declined thereafter.
Kosmos’ total share for the two agreements combined originally estimated at approximately $300.0 million, of which $259.2 million has been incurred through December 31, 2023, excluding accrued interest. These amounts are expected to be repaid through the national oil companies’ share of future revenues.
Kosmos’ total share for the two agreements combined currently estimated at approximately $370.0 million, of which $280.1 million has been incurred through December 31, 2024, excluding accrued interest.
Interest and other financing costs, net decreased by $22.4 million during the year ended December 31, 2023, as compared to the year ended December 31, 2022 primarily as a result of increased capitalized interest related to the Greater Tortue Ahmeyim project partially offset by increased interest expenses related to higher interest rates. Derivatives, net.
Interest and other financing costs, net decreased by $7.3 million during the year ended December 31, 2024, as compared to the year ended December 31, 2023 primarily as a result of increased capitalized 66 Table of Contents interest related to the Greater Tortue Ahmeyim Phase 1 project partially offset by increased interest expenses related to higher interest rates and $25.2 million loss on debt modifications and extinguishments for the year ended December 31, 2024 primarily related to the amendment and restatement of the Facility during the second quarter of 2024 and the repurchase of aggregate principal amounts of the 7.125% Senior Notes, the 7.750% Senior Notes, and the 7.500% Senior Notes during the third quarter of 2024.
The decrease in cash provided by operating activities in the year ended December 31, 2023 when compared to the same period in 2022 is primarily a result of lower average realized oil prices.
The decrease in cash provided by operating activities in the year ended December 31, 2024 when compared to the same period in 2023 is primarily a result of increased oil and gas production costs for the year ended December 31, 2024 as a result of pre-production operating costs associated with Phase 1 of the GTA project, planned workovers in the Gulf of America business unit and increased production costs in Equatorial Guinea, together with lower average realized oil prices, offset by changes in working capital.
Initial fluid and core analysis supports the production potential of the wells, with characteristics analogous with similar nearby discoveries in the Wilcox trend. We are now working with partners on development options for the discovery. During the fourth quarter of 2024, Kosmos was named the apparent high bidder on five blocks in the U.S.
Initial fluid and core analysis supports the production potential of the well, with characteristics analogous with similar nearby discoveries in the Wilcox trend. During the first quarter of 2024, Kosmos was awarded five blocks in the Gulf of America Lease Sale 261, including three blocks nearby to our Tiberius discovery.
See Note 11—Asset Retirement Obligations of Notes to the Consolidated Financial Statements included in "Item 8. Financial Statements and Supplementary Data" for additional information regarding these liabilities. We have a commitment to drill three development wells and one exploration well in Equatorial Guinea.
See Note 11—Asset Retirement Obligations of Notes to the Consolidated Financial Statements included in "Item 8. Financial Statements and Supplementary Data" for additional information regarding these liabilities. (4) In April 2024, a decommissioning trust agreement with the Jubilee unit partners to cash fund future retirement costs associated with the Jubilee Field was finalized.
We were in compliance with the financial covenants contained in the Corporate Revolver as of September 30, 2023 (the most recent assessment date). The Corporate Revolver contains customary cross default provisions. The U.S. and many foreign economies continue to experience uncertainty driven by varying macroeconomic conditions. Although some of these economies have shown signs of improvement, macroeconomic recovery remains uneven.
In October 2024, pursuant to a voluntary cancellation notice sent by the Company, the Corporate Revolver was terminated. 70 Table of Contents The U.S. and many foreign economies continue to experience uncertainty driven by varying macroeconomic conditions. Although some of these economies have shown signs of improvement, macroeconomic recovery remains uneven.
Gulf of Mexico; • execute appraisal and development activities in Ghana, the U.S. Gulf of Mexico, Mauritania and Senegal; and • execute infrastructure-led exploration and appraisal efforts in the U.S. Gulf of Mexico and Equatorial Guinea. We have relied on a number of assumptions in budgeting for our future activities.
We have relied on a number of assumptions in budgeting for our future activities.
Contractual Obligations The following table presents maturities by expected debt maturity dates, the weighted-average interest rates expected to be paid on the Facility and Corporate Revolver given current contractual terms and market conditions, and the instrument’s estimated fair value. Weighted‑average interest rates are based on implied forward rates in the yield curve at the reporting date.
The Capped Call Transactions cover, initially, the number of shares of our common stock underlying the 3.125% Convertible Senior Notes, subject to anti-dilution adjustments substantially similar to those applicable to the conversion rate of the 3.125% Convertible Senior Notes. 72 Table of Contents Contractual Obligations The following table presents maturities by expected debt maturity dates, the weighted-average interest rates expected to be paid on the Facility given current contractual terms and market conditions, and the instrument’s estimated fair value.
This table does not take into account amortization of deferred financing costs.
Weighted‑average interest rates are based on implied forward rates in the yield curve at the reporting date. This table does not take into account amortization of deferred financing costs.
Oil and gas production. Oil and gas production costs decreased by $13.0 million during the year ended December 31, 2023 as compared to the year ended December 31, 2022 as a result of changes to the production mix across our portfolio. Exploration expenses.
Oil and gas production costs increased by $140.4 million during the year ended December 31, 2024 as compared to the year ended December 31, 2023 as a result of pre-production operating costs associated with Phase 1 of the GTA project, planned workovers in the Gulf of America business unit and increased production costs in Equatorial Guinea. Exploration expenses.
(2) Includes activity related to the pre-emption transaction with Tullow on March 13, 2022. 68 Table of Contents The discussion of the results of operations and the period‑to‑period comparisons presented below analyze our historical results. The following discussion may not be indicative of future results.
(2) Includes $93.4 million of oil and gas production costs incurred during 2024 before production commenced at the GTA Phase 1 project in Mauritania and Senegal. 65 Table of Contents The discussion of the results of operations and the period‑to‑period comparisons presented below analyze our historical results. The following discussion may not be indicative of future results.
The Odd Job Field subsea pump installation project was approximately 90% complete as of the end of 2023 with an expected online date in the middle of 2024. The project is expected to sustain long-term production from the Odd Job Field.
Additional development drilling is expected to re-commence in 2025 with the drilling and completion of the Winterfell-4 well, which is expected to be online in the second half of 2025. The Odd Job Field subsea pump was successfully brought online in July 2024. The project is expected to help sustain long-term production from the Odd Job Field.
Our key assets include production offshore Ghana, Equatorial Guinea and the U.S. Gulf of Mexico, as well as world-class gas projects offshore Mauritania and Senegal. We also pursue a proven basin exploration program in Equatorial Guinea and the U.S. Gulf of Mexico.
We have diversified oil and gas production from assets offshore Ghana, Equatorial Guinea, Mauritania, Senegal and the Gulf of America (formerly the U.S. Gulf of Mexico). Additionally, in the proven basins where we operate we are advancing high-quality development opportunities, which have come from our exploration success.
During 2023, the Jubilee partners reached an interim agreement to sell Jubilee Field gas at a price of $2.95 per MMBtu to the Government of Ghana beyond the 19 Bcf from the Jubilee Field through May 2024 while the partners continue on-going discussions with the Government of Ghana regarding a long-term future gas sales agreement.
The rig will then undergo scheduled maintenance before returning for a planned four-well drilling campaign on Jubilee in 2026. 62 Table of Contents During 2023, the Jubilee partners reached an interim agreement to sell Jubilee Field gas at a price of $2.95 per MMBtu to the Government of Ghana.
Exploration expenses decreased by $92.0 million during the year ended December 31, 2023, as compared to the year ended December 31, 2022 primarily as a result of the $64.2 million of previously capitalized costs related to the BirAllah and Orca discoveries incurred under the Block C8 license offshore Mauritania that were written off to exploration expense with the expiration of the exploration period of Block C8 during the year ended December 31, 2022, along with $13.7 million of exploration expense recorded in 2022 related to two abandoned Ntomme step out wells in Ghana.
Exploration expenses increased by $77.6 million during the year ended December 31, 2024, as compared to the year ended December 31, 2023 primarily as a result of approximately $28.0 million related to the S-6 “Akeng Deep” ILX prospect in Block S offshore Equatorial Guinea which encountered sub-commercial quantities of hydrocarbons and was plugged and abandoned in the fourth quarter of 2024 and approximately $37.2 million of previously capitalized costs related to the Asam discovery in Block S offshore Equatorial Guinea that were written off to exploration expense.
In October 2023, during the Fall 2023 redetermination, the Company’s lending syndicate approved a borrowing base for the facility of $1.25 billion increasing undrawn availability. As of December 31, 2023, borrowings under the Facility totaled $925.0 million and the undrawn availability under the facility was $325.0 million.
In September 2024, we added two new lenders to the Facility syndicate, increasing current total commitments by approximately $145.0 million to the full Facility size and borrowing base capacity of $1.35 billion. As of December 31, 2024, borrowings under the Facility totaled $900.0 million and the undrawn availability under the facility was $450.0 million.
Year Ended December 31, 2023 vs. 2022 Years Ended December 31, Increase 2023 2022(1) (Decrease) (In thousands) Revenues and other income: Oil and gas revenue $ 1,701,608 $ 2,245,355 $ (543,747) Gain on sale of assets — 50,471 (50,471) Other income, net (73) 3,949 (4,022) Total revenues and other income 1,701,535 2,299,775 (598,240) Costs and expenses: Oil and gas production 390,097 403,056 (12,959) Facilities insurance modifications, net — 6,243 (6,243) Exploration expenses 42,278 134,230 (91,952) General and administrative 99,532 100,856 (1,324) Depletion, depreciation and amortization 444,927 498,256 (53,329) Impairment of long-lived assets 222,278 449,969 (227,691) Interest and other financing costs, net 95,904 118,260 (22,356) Derivatives, net 11,128 260,892 (249,764) Other expenses, net 23,656 (9,054) 32,710 Total costs and expenses 1,329,800 1,962,708 (632,908) Income before income taxes 371,735 337,067 34,668 Income tax expense (benefit) 158,215 110,516 47,699 Net income $ 213,520 $ 226,551 $ (13,031) (1) Includes activity related to the pre-emption transaction with Tullow on March 13, 2022.
Year Ended December 31, 2024 vs. 2023 Years Ended December 31, Increase 2024 2023 (Decrease) (In thousands) Revenues and other income: Oil and gas revenue $ 1,675,358 $ 1,701,608 $ (26,250) Gain on sale of assets — — — Other income, net 204 (73) 277 Total revenues and other income 1,675,562 1,701,535 (25,973) Costs and expenses: Oil and gas production 530,514 390,097 140,417 Exploration expenses 119,907 42,278 77,629 General and administrative 100,155 99,532 623 Depletion, depreciation and amortization 456,774 444,927 11,847 Impairment of long-lived assets — 222,278 (222,278) Interest and other financing costs, net 88,598 95,904 (7,306) Derivatives, net 12,099 11,128 971 Other expenses, net 17,703 23,656 (5,953) Total costs and expenses 1,325,750 1,329,800 (4,050) Income before income taxes 349,812 371,735 (21,923) Income tax expense (benefit) 159,961 158,215 1,746 Net income $ 189,851 $ 213,520 $ (23,669) Oil and gas revenue.
We sold 23,057 MBoe at an average realized price per barrel of oil equivalent of $73.80 in 2023 and 23,117 MBoe at an average realized price per barrel of oil equivalent of $97.13 in 2022. Gain on sale of assets. During the fourth quarter of 2022, we received $50.0 million from Shell under the terms of our 2020 farm-out agreement.
We sold 23,507 MBoe at an average realized price per barrel of oil equivalent of $71.27 in 2024 and 23,057 MBoe at an average realized price per barrel of oil equivalent of $73.80 in 2023. Oil and gas production.
Years Ending December 31, Asset (Liability) Fair Value at December 31, 2024 2025 2026 2027 2028 Thereafter Total 2023 (In thousands, except percentages) Fixed rate debt: 7.125% Senior Notes $ — $ — $ 650,000 $ — $ — $ — $ 650,000 $ 622,824 7.750% Senior Notes — — — 400,000 — — 400,000 374,764 7.500% Senior Notes — — — — 450,000 — 450,000 412,461 Variable rate debt: Weighted average interest rate 8.91 % 7.69 % 7.85 % 8.19 % — % — % Facility(1) $ — $ 300,000 $ 416,667 $ 208,333 $ — $ — $ 925,000 $ 925,000 Total principal debt repayments (1) $ — $ 300,000 $ 1,066,667 $ 608,333 $ 450,000 $ — $ 2,425,000 Interest & commitment fees on long-term debt 203,273 173,370 121,070 53,517 16,875 — 568,105 Operating leases(2) 4,124 4,195 4,266 4,205 3,844 2,808 23,442 Purchase obligations(3) 55,790 — — — — — 55,790 ______________________________________ (1) The amounts included in the table represent principal maturities only.
Years Ending December 31, Asset (Liability) Fair Value at December 31, 2025 2026 2027 2028 2029 Thereafter Total 2024 (In thousands, except percentages) Fixed rate debt: 7.125% Senior Notes $ — $ 250,000 $ — $ — $ — $ — $ 250,000 $ 246,565 7.750% Senior Notes — — 350,000 — — — 350,000 339,927 7.500% Senior Notes — — — 400,274 — — 400,274 379,404 8.750% Senior Notes — — — — — 500,000 500,000 470,965 3.125% Convertible Senior Notes — — — — — 400,000 400,000 332,792 Variable rate debt: Weighted average interest rate 8.51 % 8.93 % 9.14 % 9.66 % 9.88 % — % Facility(1) $ — $ — $ — $ 346,045 $ 553,955 $ — $ 900,000 900,000 Total principal debt repayments $ — $ 250,000 $ 350,000 $ 746,319 $ 553,955 $ 900,000 $ 2,800,274 Interest & commitment fees on long-term debt 264,315 231,889 193,525 148,044 90,639 93,750 1,022,162 Operating leases(2) 4,189 4,260 4,201 3,844 2,808 — 19,302 Purchase obligations(3) 20,821 — — — — — 20,821 Decommissioning trust funds(4) 11,460 11,460 11,460 11,460 11,460 80,218 137,518 Firm transportation commitments 3,472 4,413 2,222 — — — 10,107 ______________________________________ (1) The amounts included in the table represent principal maturities only.