Biggest changeThis increase was primarily due to higher crude oil prices year-over-year and an increase in crude oil volumes purchased and then subsequently sold. 64 Table of Content s Expenses and other income (expense) The following table summarizes our operating expenses, gain on sale of assets, net other expenses, income tax benefit, net income from continuing operations, income from discontinued operations attributable to Chord, net of income tax and net income attributable to Chord for the years presented: Year Ended December 31, 2022 2021 (In thousands, except per Boe of production) Operating expenses Lease operating expenses $ 443,373 $ 203,933 Other services expenses 187 47 Gathering, processing and transportation expenses 141,644 122,614 Purchased oil and gas expenses 671,935 379,972 Production taxes 229,571 76,835 Depreciation, depletion and amortization 369,659 126,436 Exploration and impairment 2,204 2,763 General and administrative expenses 209,299 80,688 Total operating expenses 2,067,872 993,288 Gain on sale of assets, net 4,867 222,806 Operating income 1,583,789 809,444 Other income (expense) Net loss on derivative instruments (208,128) (589,641) Net gain from investment in unconsolidated affiliate 34,366 — Interest expense, net of capitalized interest (29,349) (30,806) Other income (expense) 2,901 (1,010) Total other expense, net (200,210) (621,457) Income from continuing operations 1,383,579 187,987 Income tax benefit 46,884 973 Net income from continuing operations 1,430,463 188,960 Income from discontinued operations attributable to Chord, net of income tax 425,696 130,642 Net income attributable to Chord $ 1,856,159 $ 319,602 Costs and expenses (per Boe of production) Lease operating expenses $ 10.14 $ 9.63 Gathering, processing and transportation expenses 3.24 5.79 Production taxes 5.25 3.63 Lease operating expenses.
Biggest changeThis increase was primarily due to an increase in crude oil volumes purchased and then subsequently sold, partially offset by lower crude oil prices year-over-year. 67 Table of Contents Expenses and other income (expense) The following table summarizes our operating expenses and other income (expense) for the periods presented: Year Ended December 31, 2023 2022 (In thousands, except per Boe of production) Operating expenses Lease operating expenses $ 658,938 $ 443,560 Gathering, processing and transportation expenses 180,219 141,644 Purchased oil and gas expenses 761,325 671,935 Production taxes 260,002 229,571 Depreciation, depletion and amortization 598,562 369,659 Exploration and impairment 35,330 2,204 General and administrative expenses 126,319 209,299 Total operating expenses 2,620,695 2,067,872 Gain (loss) on sale of assets, net (2,764) 4,867 Operating income 1,273,182 1,583,789 Other income (expense) Net gain (loss) on derivative instruments 63,182 (208,128) Net gain from investment in unconsolidated affiliate 21,330 34,366 Interest expense, net of capitalized interest (28,630) (29,349) Other income 9,964 2,901 Total other expense, net 65,846 (200,210) Income from continuing operations 1,339,028 1,383,579 Income tax (expense) benefit (315,249) 46,884 Net income from continuing operations 1,023,779 1,430,463 Income from discontinued operations attributable to Chord, net of income tax — 425,696 Net income attributable to Chord $ 1,023,779 $ 1,856,159 Costs and expenses (per Boe of production) Lease operating expenses $ 10.41 $ 10.14 Gathering, processing and transportation expenses 2.85 3.24 Production taxes 4.11 5.25 Lease operating expenses.
Dividends During the year ended December 31, 2022, we declared base plus variable cash dividends of $12.03 per share of common stock, or $373.0 million in aggregate, and a special cash dividend of $15.00 per share of common stock, or $307.4 million in aggregate.
During the year ended December 31, 2022, we declared base-plus-variable cash dividends of $12.03 per share of common stock or, $373.0 million in aggregate, and a special cash dividend of $15.00 per share of common stock, or $307.4 million in aggregate.
Periodic revisions to the estimated reserves and related future net cash flows may be necessary as a result of a number of factors, including reservoir performance, changes to Company’s anticipated five-year development plan, changes to commodity prices, cost changes, technological advances, new geological or geophysical data or other economic factors.
Periodic revisions to the estimated reserves and related future net cash flows may be necessary as a result of a number of factors, including reservoir performance, changes to the Company’s anticipated five-year development plan, changes to commodity prices, cost changes, technological advances, new geological or geophysical data or other economic factors.
In addition, while we are unable to predict future commodity prices, we do not believe that an impairment of our oil and gas properties is reasonably likely to occur in the near future at current price levels; however, we would evaluate the recoverability of the carrying value of our oil and gas properties as a result of a future material or extended decline in the price of crude oil, NGLs or natural gas or a material increase in the costs of labor, materials or services.
While we are unable to predict future commodity prices, we do not believe that an impairment of our oil and gas properties is reasonably likely to occur in the near future at current price levels; however, we would evaluate the recoverability of the carrying value of our oil and gas properties as a result of a future material or extended decline in the price of crude oil, NGLs or natural gas or a material increase in the costs of labor, materials or services.
Our purchased oil and gas sales are derived from the sale of crude oil and natural gas purchased through our marketing activities primarily to optimize transportation costs, for blending to meet pipeline specifications or to cover production shortfalls.
Our purchased oil and gas sales are derived from the sale of crude oil, NGLs and natural gas purchased through our marketing activities primarily to optimize transportation costs, for blending to meet pipeline specifications or to cover production shortfalls.
The Consolidated Balance Sheets and Consolidated Statements of Operations have been recast from prior periods to reflect the OMP Merger (defined below) as a discontinued operation. Refer to “Part II, Item 8. Financial Statements and Supplementary Data—Note 13—Discontinued Operations.” In addition, the following discussion contains “forward-looking statements” that reflect our future plans, estimates, beliefs and expected performance.
The Consolidated Balance Sheets and Consolidated Statements of Operations have been recast from prior periods to reflect the OMP Merger (defined below) as a discontinued operation. Refer to “Part II, Item 8. Financial Statements and Supplementary Data—Note 11—Discontinued Operations.” In addition, the following discussion contains “forward-looking statements” that reflect our future plans, estimates, beliefs and expected performance.
We account for oil and gas properties under the successful efforts method of accounting. See “Item 8. Financial Statements and Supplementary Data—Note 4—Summary of Significant Accounting Policies—Property, Plant and Equipment” for additional information. Estimated quantities of reserves Our independent reserve engineers prepare our estimates of crude oil, NGL and natural gas reserves.
We account for oil and gas properties under the successful efforts method of accounting. See “Item 8. Financial Statements and Supplementary Data—Note 2—Summary of Significant Accounting Policies—Property, Plant and Equipment” for additional information. Estimated quantities of reserves Our independent reserve engineers prepare our estimates of crude oil, NGL and natural gas reserves.
Cash flows The Consolidated Statements of Cash Flows have not been recast for discontinued operations, therefore the discussion below concerning cash flows from operating activities, investing activities and financing activities includes the results of both continuing operations and discontinued operations. See “Item 8. Financial Statements and Supplementary Data—Note 13—Discontinued Operations” for disclosure of cash flow impacts attributable to discontinued operations.
Cash flows The Consolidated Statements of Cash Flows have not been recast for discontinued operations, therefore the discussion below concerning cash flows from operating activities, investing activities and financing activities includes the results of both continuing operations and discontinued operations. See “Item 8. Financial Statements and Supplementary Data—Note 11—Discontinued Operations” for disclosure of cash flow impacts attributable to discontinued operations.
These gathering systems, which originate at the wellhead, reduce the need to transport barrels by truck from the wellhead, helping remove trucks from local highways and reduce greenhouse gas emissions. As of December 31, 2022, substantially all of our gross operated crude oil production was connected to gathering systems.
These gathering systems, which originate at the wellhead, reduce the need to transport barrels by truck from the wellhead, helping remove trucks from local highways and reduce greenhouse gas emissions. As of December 31, 2023, substantially all of our gross operated crude oil production was connected to gathering systems.
There were no borrowings outstanding under the Credit Facility (defined below) as of December 31, 2022; however, on a quarterly basis, we pay a commitment fee on the average amount of borrowing base capacity not utilized during the quarter and fees calculated on the average amount of letter of credit balances outstanding during the quarter.
There were no borrowings outstanding under the Credit Facility (defined below) as of December 31, 2023; however, on a quarterly basis, we pay a commitment fee on the average amount of borrowing base capacity not utilized during the quarter and fees calculated on the average amount of letter of credit balances outstanding during the quarter.
For example, a higher fair value measurement of oil and gas properties increases the likelihood of future impairment charges if reserves quantities and/or commodity prices are lower, or operating and/or development costs are higher, than those which were used to measure the fair value on the acquisition date.
For example, a higher fair value measurement of oil and gas properties increases the likelihood of future impairment charges if reserve quantities and/or commodity prices are lower, or operating and/or development costs are higher, than those which were used to measure the fair value on the acquisition date.
We also have contracts which include provisions for the delivery, transport or purchase of a minimum volume of crude oil, NGLs, natural gas and water within specified time frames, the majority of which are ten years or less.
We also have contracts which include provisions for the delivery, transport or purchase of a minimum volume of crude oil, NGLs, natural gas and water within specified time frames, the majority of which are five years or less.
Financial Statements and Supplementary Data—Note 4—Summary of Significant Accounting Policies” for the significant accounting policies and estimates made by management as well as the expected impact of recent accounting pronouncements on our consolidated financial statements.
Financial Statements and Supplementary Data—Note 2—Summary of Significant Accounting Policies” for the significant accounting policies and estimates made by management as well as the expected impact of recent accounting pronouncements on our consolidated financial statements.
The following are the accounting policies, estimates and judgments used in preparation of our consolidated financial statements which we consider most critical: Method of accounting for oil and gas properties GAAP provides two alternative methods to account for oil and gas properties known as the successful efforts method and the full cost method.
The following are the accounting policies, estimates and judgments used in preparation of our consolidated financial statements which we consider most critical: 73 Table of Contents Method of accounting for oil and gas properties GAAP provides two alternative methods to account for oil and gas properties known as the successful efforts method and the full cost method.
Accordingly, the natural gas sales prices for the periods prior to three-stream reporting were higher compared to the periods subsequent to three-stream reporting since the natural gas sales price included the value of NGLs. The conversion to three-stream reporting did not impact our total reported revenues. Purchased oil and gas sales .
Accordingly, the natural gas sales prices for the periods prior to three-stream reporting were higher compared to the periods subsequent to three-stream reporting since the natural gas sales price included the value of NGLs. The conversion to three-stream reporting did not impact our total reported revenues.
The Credit Facility includes a requirement that the Company maintain a Current Ratio (as defined in the Credit Facility) of no less than 1.0 to 1.0 as of the last day of any fiscal quarter.
Our Credit Facility includes a requirement that we maintain a Current Ratio (as defined in the Credit Facility) of no less than 1.0 to 1.0 as of the last day of any fiscal quarter.
Accordingly, the results of operations presented herein report the results of legacy Oasis prior to the closing of the Merger on July 1, 2022 and the results of Chord (including legacy Whiting) from July 1, 2022 through December 31, 2022, unless otherwise noted.
Accordingly, the 64 Table of Contents results of operations presented herein report the results of legacy Oasis prior to the closing of the Merger on July 1, 2022 and the results of Chord (including legacy Whiting) from July 1, 2022 through December 31, 2023, unless otherwise noted.
We record our income taxes in accordance with ASC 740, Income Taxes , which results in the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the book carrying amounts and the tax basis of assets and liabilities.
Income taxes Our provision for taxes includes both federal and state income taxes. We record our income taxes in accordance with ASC 740, Income Taxes , which results in the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the book carrying amounts and the tax basis of assets and liabilities.
We cannot reasonably predict future commodity prices; however, assuming all other factors are held constant, a 10% decrease in the SEC Price for crude oil and natural gas would decrease our estimated net proved reserves by 9.5 MMBoe and decrease the PV-10 by $2.2 billion, and a 10% increase in the SEC Price for crude oil and natural gas would increase our estimated net proved reserves by 7.5 MMBoe and increase the PV-10 by $2.2 billion.
We cannot reasonably predict future commodity prices; however, assuming all other factors are held constant, a 10% decrease in the SEC Price for crude oil and natural gas would decrease our estimated net proved reserves by 21.7 MMBoe and decrease the PV-10 by $1.7 billion, and a 10% increase in the SEC Price for crude oil and natural gas would increase our estimated net proved reserves by 17.6 MMBoe and increase the PV-10 by $1.7 billion.
Our income tax benefit was recorded at (3.4)% of pre-tax income from continuing operations for the year ended December 31, 2022 and (0.5)% of pre-tax income from continuing operations for the year ended December 31, 2021.
Our income tax expense was recorded at 23.5% of pre-tax income from continuing operations for the year ended December 31, 2023, and our income tax benefit was recorded at (3.4)% of pre-tax income from continuing operations for the year ended December 31, 2022.
For the year ended December 31, 2022, we recognized $2.9 million of other income compared to $1.0 million of other expense for the year ended December 31, 2021. This $3.9 million increase in other income was primarily due to an increase in interest income year-over-year associated with higher balances in certain of our money market accounts. Income tax benefit.
For the year ended December 31, 2023, we recognized $10.0 million of other income, net as compared to $2.9 million for the year ended December 31, 2022. The $7.1 million increase was primarily due to an increase in interest income year-over-year associated with higher balances in our money market accounts. Income tax (expense) benefit.
Cash flows provided by (used in) financing activities Net cash used in financing activities of $823.1 million for the year ended December 31, 2022 was primarily attributable to dividends paid to stockholders of $654.7 million, payments of $152.0 million to repurchase common stock and payments of $41.8 million for income tax withholdings on vested equity-based compensation awards.
For the year ended December 31, 2022, net cash used in financing activities of $823.1 million was primarily attributable to dividends paid to stockholders of $654.7 million, payments made to repurchase common stock of $152.0 million and payments for income tax withholdings on vested equity-based compensation awards of $41.8 million, partially offset by proceeds from the exercise of outstanding warrants of $19.8 million.
Income from discontinued operations attributable to Chord, net of income tax. Income from discontinued operations attributable to Chord, net of income tax for the year ended December 31, 2022 represents income from OMP for the period prior to the completion of the OMP Merger on February 1, 2022.
Income from discontinued operations attributable to Chord, net of income tax for the year ended December 31, 2022 of $425.7 million represents income from OMP from January 1, 2022 to the completion of the OMP Merger on February 1, 2022.
The estimable future commitments under these agreements (excluding deliveries from future production and applicable volume credits) were $519.5 million as of December 31, 2022.
The estimable future commitments under these agreements (excluding deliveries from future production and applicable volume credits) were $391.6 million as of December 31, 2023.
The uncertainties resulting from potential economic outcomes of monetary policy decisions of central banks, coupled with geopolitical risks associated with the continued Russian invasion of Ukraine make it difficult to predict future impacts to commodity prices.
The uncertainties resulting from the potential economic outcomes of monetary policy decisions of central banks, coupled with the geopolitical risks associated with the continued military conflicts between Russia and Ukraine and between Hamas and Israel, make it difficult to predict future impacts to commodity prices.
Transaction and integration costs associated with business combinations are expensed as incurred. We may adjust the provisional amounts recorded in a business combination during the measurement period which extends for up to one year after the acquisition date. 72 Table of Content s The Merger was accounted for as a business combination under the acquisition method of accounting.
Transaction and integration costs associated with business combinations are expensed as incurred. We may adjust the provisional amounts recorded in a business combination during the measurement period which extends for up to one year after the acquisition date.
Revenues Our crude oil, NGL and natural gas revenues are derived from the sale of crude oil, NGL and natural gas production. These revenues do not include the effects of derivative instruments and may vary significantly from period to period as a result of changes in volumes of production sold or changes in commodity prices.
These revenues do not include the effects of derivative instruments and may vary significantly from period to period as a result of changes in volumes of production sold or changes in commodity prices.
As of December 31, 2022, we had dividends payable of $30.6 million related to dividend equivalent rights accrued on equity-based compensation awards, including $5.9 million that was recorded under accrued liabilities and $24.8 million that was recorded under other liabilities on the Consolidated Balance Sheet.
At December 31, 2023, we had dividends payable of $37.6 million related to dividend equivalent rights accrued on equity-based compensation awards, including $23.8 million that was recorded under accrued liabilities and $13.8 million that was recorded under other liabilities on the Consolidated Balance Sheet.
Business—Exploration and Production Operations—Estimated net proved reserves” for additional information on the revisions to our estimated net proved reserves. Our estimated net proved reserves and PV-10 were determined using the SEC Price. The SEC Price was $93.67 per Bbl for crude oil and $6.36 per MMBtu for natural gas for the year ended December 31, 2022.
See “Item 1. Business—Exploration and Production Operations—Estimated net proved reserves” for additional information on the revisions to our estimated net proved reserves. Our estimated net proved reserves and PV-10 were determined using the SEC Price. The SEC Price was $78.22 per Bbl for crude oil and $2.64 per MMBtu for natural gas for the year ended December 31, 2023.
(2) The effect of derivative settlements includes the cash received or paid for the cumulative gains or losses on our commodity derivatives settled in the periods presented but does not include proceeds from derivative liquidations or payments for derivative modifications. Our commodity derivatives do not qualify for or were not designated as hedging instruments for accounting purposes. Crude oil revenues.
(2) The effect of derivative settlements includes the cash received or paid for the cumulative gains or losses on our commodity derivatives settled in the periods presented but does not include proceeds from derivative liquidations or payments for derivative modifications.
The factors used to determine the undiscounted future cash flows and fair value require significant judgment and assumptions, including future production volumes based upon estimates of proved reserves, future commodity prices (adjusted for basis differentials) and estimates of future operating and development costs. These factors are generally consistent with those used in the planning and budgeting processes.
The factors used to determine the undiscounted future cash flows and fair value require significant judgment and assumptions, including future production volumes based upon estimates of proved reserves, future commodity prices (adjusted for basis 74 Table of Contents differentials) and estimates of future operating and development costs.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our 2021 Annual Report on Form 10-K filed with the SEC on February 25, 2022 under the subheading “Cash flows.” The following table summarizes our change in cash flows: Year Ended December 31, 2022 2021 (In thousands) Net cash provided by operating activities $ 1,924,026 $ 914,136 Net cash used in investing activities (682,562) (920,769) Net cash provided by (used in) financing activities (823,096) 161,190 Increase in cash and cash equivalents $ 418,368 $ 154,557 Cash flows provided by operating activities Net cash provided by operating activities was $1,924.0 million for the year ended December 31, 2022.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our 2022 Annual Report on Form 10-K filed with the SEC on February 28, 2023 under the subheading “Cash flows.” The following table summarizes our change in cash flows: Year Ended December 31, 2023 2022 (In thousands) Net cash provided by operating activities $ 1,819,851 $ 1,924,026 Net cash used in investing activities (1,430,306) (682,562) Net cash used in financing activities (664,698) (823,096) Increase (decrease) in cash and cash equivalents $ (275,153) $ 418,368 Cash flows provided by operating activities Net cash provided by operating activities was $1,819.9 million for the year ended December 31, 2023.
For purposes of the Current Ratio, the Credit Facility’s definition of total current assets includes unused commitments under the Credit Facility, which were $993.6 million as of December 31, 2022, and excludes current hedge assets, which were $23.7 million as of December 31, 2022.
For purposes of the Current Ratio, the Credit Facility’s definition of total current assets includes unused commitments under the Credit Facility, which were $991.1 million as of December 31, 2023, and excludes current hedge assets, which were $37.4 million as of December 31, 2023.
We estimate the fair value of proved oil and gas properties using an income approach that converts future cash flows to a single discounted amount.
If the carrying amount is not recoverable, we will recognize an impairment by adjusting the carrying amount of the oil and gas properties to fair value. We estimate the fair value of proved oil and gas properties using an income approach that converts future cash flows to a single discounted amount.
Business—Exploration and Production Operations—Marketing.” 60 Table of Content s Our average net realized crude oil prices and average price differentials are shown in the tables below for the periods presented: 2022 Year ended December 31, 2022 Q1 Q2 Q3 Q4 Average Realized Crude Oil Prices ($/Bbl) (1) $ 95.34 $ 111.79 $ 93.13 $ 83.74 $ 92.98 Average Price Differential ($/Bbl) (2) $ 1.22 $ 2.82 $ 1.63 $ 0.99 $ 1.52 Average Price Differential Percentage (2) 1.3 % 2.5 % 1.8 % 1.2 % 1.6 % 2021 Year ended December 31, 2021 Q1 Q2 Q3 Q4 Average Realized Crude Oil Prices ($/Bbl) (1) $ 56.09 $ 65.53 $ 70.11 $ 76.37 $ 67.49 Average Price Differential ($/Bbl) (2) $ 1.58 $ 0.61 $ 0.43 $ 0.24 $ 0.70 Average Price Differential Percentage (2) 2.8 % 0.9 % 0.6 % 0.3 % 1.0 % __________________ (1) Realized crude oil prices do not include the effect of derivative contract settlements.
Business—Exploration and Production Operations—Marketing.” Our average net realized crude oil prices and average price differentials are shown in the tables below for the periods presented: 2023 Year ended December 31, 2023 Q1 Q2 Q3 Q4 Average Realized Crude Oil Prices ($/Bbl) (1) $ 76.04 $ 73.89 $ 83.22 $ 77.88 $ 77.85 Average Price Differential ($/Bbl) (2) $ — $ 0.14 $ 0.69 $ (0.52) $ 0.07 Average Price Differential Percentage (2) — % 0.2 % 0.8 % (0.7) % 0.1 % 2022 Year ended December 31, 2022 Q1 Q2 Q3 Q4 Average Realized Crude Oil Prices ($/Bbl) (1) $ 95.34 $ 111.79 $ 93.13 $ 83.74 $ 92.98 Average Price Differential ($/Bbl) (2) $ 1.22 $ 2.82 $ 1.63 $ 0.99 $ 1.52 Average Price Differential Percentage (2) 1.3 % 2.5 % 1.8 % 1.2 % 1.6 % __________________ (1) Realized crude oil prices do not include the effect of derivative contract settlements.
We recorded a $208.1 million net loss on derivative instruments for the year ended December 31, 2022, which included a net loss of $224.2 million associated with our contracts to manage commodity price risk, offset by an unrealized gain of $16.1 million associated with an embedded derivative related to the contingent consideration included within the 2021 agreement to sell our upstream assets in the Permian Basin.
We recorded a $63.2 million net gain on derivative instruments for the year ended December 31, 2023, which was primarily comprised of a net gain of $56.4 million associated with our contracts to manage commodity price risk and a net gain of $6.8 million associated with an embedded derivative related to the contingent consideration included within the 2021 agreement to sell our upstream assets in the Permian Basin.
For discussion related to changes in financial condition and results of operations for the year ended December 31, 2021 (Successor) compared to the period from November 20, 2020 through December 31, 2020 (Successor) and the period from January 1, 2020 through November 19, 2020 (Predecessor), refer to “Part II, Item 7.
For discussion related to changes in financial condition and results of operations for the year ended December 31, 2022 compared to the year ended December 31, 2021, refer to “Part II, Item 7.
Purchased oil and gas expenses increased $292.0 million to $671.9 million for the year ended December 31, 2022 as compared to the year ended December 31, 2021 primarily due to higher crude oil prices year-over-year and an increase in crude oil volumes purchased. Production taxes .
Purchased oil and gas expenses increased $89.4 million to $761.3 million for the year ended December 31, 2023 as compared to the year ended December 31, 2022 primarily due to an increase in crude oil volumes purchased, offset by lower crude oil prices year-over-year. Production taxes.
Future production is based upon a combination of inputs and assumptions, including the timing and pace of our development plans, as well as estimates of reserve quantities.
These factors are generally consistent with those used in the planning and budgeting processes. Future production is based upon a combination of inputs and assumptions, including the timing and pace of our development plans, as well as estimates of reserve quantities.
For purposes of the Current Ratio, the Credit Facility’s definition of total current liabilities excludes current hedge liabilities, which were $341.5 million as of December 31, 2022. 69 Table of Content s Cash flows used in investing activities Net cash used in investing activities was $682.6 million for the year ended December 31, 2022.
For purposes of the Current Ratio, the Credit 71 Table of Contents Facility’s definition of total current liabilities excludes current hedge liabilities, which were $14.2 million as of December 31, 2023. Cash flows used in investing activities Net cash used in investing activities was $1,430.3 million for the year ended December 31, 2023.
Our planned 2023 E&P capital expenditures are expected to be approximately $825 million to $865 million. We expect to run four operated rigs during 2023 and plan to complete 90 to 94 gross operated wells with an average working interest of approximately 73%.
Our planned 2024 E&P capital expenditures are expected to be approximately $905 million to $945 million. We expect to run four operated rigs during the majority of 2024 and plan to TIL approximately 103 to 113 gross operated wells with an average working interest of approximately 75%.
We estimate the expected undiscounted future cash flows by field and compare such undiscounted amounts to the carrying amount to determine if the asset is recoverable. If the carrying amount is not recoverable, we will recognize an impairment by adjusting the carrying amount of the oil and gas properties to fair value.
Impairment of proved oil and gas properties We review proved oil and gas properties for impairment whenever events and circumstances indicate that their carrying value may not be recoverable. We estimate the expected undiscounted future cash flows by field and compare such undiscounted amounts to the carrying amount to determine if the asset is recoverable.
For tax positions meeting the more-likely-than-not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the relevant tax authority. As of December 31, 2022 and 2021, we had no unrecognized tax benefits.
For tax positions meeting the more-likely-than-not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the relevant tax authority. The Merger The Merger was accounted for as a business combination under the acquisition method of accounting.
Senior unsecured notes. As of December 31, 2022, we had $400.0 million of 6.375% senior unsecured notes (the “Senior Notes”) that mature on June 1, 2026. Interest on the senior unsecured notes is payable semi-annually on June 1 and December 1 of each year. See “Item 8. Financial Statements and Supplementary Data—Note 15—Long-Term Debt” for more information.
We were in compliance with the financial covenants in the Credit Facility at December 31, 2023. See “Item 8. Financial Statements and Supplementary Data—Note 13—Long-Term Debt” for additional information. Senior unsecured notes. As of December 31, 2023, we had $400.0 million of 6.375% senior unsecured notes (the “Senior Notes”) that mature on June 1, 2026.
We recorded income from discontinued operations attributable to Chord, net of income tax of $425.7 million for the year ended December 31, 2022. This was primarily comprised of a gain on sale of $518.9 million and midstream revenues of $23.3 million, offset by income tax expense of $101.1 million, midstream expenses of $13.2 million and interest expense of $3.7 million.
This was primarily comprised of a gain on sale of $518.9 million and midstream revenues of $23.3 million, offset by income tax expense of $101.1 million, midstream expenses of $13.2 million and interest expense of $3.7 million.
Our capital expenditures are summarized in the following table (in thousands): Successor Predecessor Year Ended December 31, Period from November 20, 2020 through December 31, 2020 Period from January 1, 2020 through November 19, 2020 2022 2021 Capital expenditures E&P $ 495,947 $ 168,189 $ 14,839 $ 194,004 Other capital expenditures (1) 11,771 2,277 179 7,071 Total E&P and other capital expenditures 507,718 170,466 15,018 201,075 Acquisitions (2) (2,275) 586,030 — — Total capital expenditures from continuing operations 505,443 756,496 15,018 201,075 Discontinued operations (3) 3,396 49,123 3,054 24,266 Total capital expenditures (4) $ 508,839 $ 805,619 $ 18,072 $ 225,341 __________________ (1) Other capital expenditures includes items such as infrastructure capital, administrative capital and capitalized interest.
Our capital expenditures are summarized in the following table: Year Ended December 31, 2023 2022 2021 (In thousands) Capital expenditures E&P $ 920,841 $ 495,947 $ 168,189 Other capital expenditures (1) 5,626 11,771 2,277 Total E&P and other capital expenditures (2) 926,467 507,718 170,466 Acquisitions (3) 361,609 (2,275) 586,030 Total capital expenditures from continuing operations 1,288,076 505,443 756,496 Discontinued operations (4) — 3,396 49,123 Total capital expenditures (5) $ 1,288,076 $ 508,839 $ 805,619 __________________ (1) Other capital expenditures includes items such as infrastructure capital, administrative capital and capitalized interest.
During the year ended December 31, 2021, average natural gas sales prices, without derivative settlements, were $6.28 per Mcf. Effective July 1, 2022 we elected to report crude oil, NGLs and natural gas separately on a three-stream basis. Prior to this, we reported on a two-stream basis and NGLs were reported with the natural gas stream.
Effective July 1, 2022, we elected to report crude oil, NGLs and natural gas separately on a three-stream basis. Prior to this, we reported on a two-stream basis and NGLs were reported with the natural gas stream.
Our revenues for the year ended December 31, 2022 increased primarily due to the Merger, which significantly expanded our operations in the Williston Basin.
Lease operating expenses increased $215.4 million to $658.9 million for the year ended December 31, 2023 as compared to the year ended December 31, 2022 primarily due to the Merger, which significantly expanded our operations in the Williston Basin.
We cannot predict the amounts or timing of future reserve revisions, and if such revisions are significant, they could significantly affect future depletion expense, the carrying amount of our proved oil and gas properties, the realizability of our deferred tax assets and the Standardized Measure. See “Item 1.
Accordingly, reserve estimates are generally different from the quantities of crude oil, NGL and natural gas that are ultimately recovered. We cannot predict the amounts or timing of future reserve revisions, and if such revisions are significant, they could significantly affect future depletion expense, the carrying amount of our proved oil and gas properties and the Standardized Measure.
The net loss of $224.2 million associated with our contracts to manage commodity price risk was comprised of a loss of $561.1 million from settled contracts, partially offset by an unrealized gain of $336.9 million.
The net loss of $224.2 million on commodity derivative contracts was comprised of a realized loss of $561.1 million on settled commodity derivative contracts, partially offset by an unrealized gain of $336.9 million related to the change in fair value of our commodity derivative contracts. Investment in unconsolidated affiliate.
For a discussion on cash flows for the year ended December 31, 2021 (Successor) compared to the period from November 20, 2020 through December 31, 2020 (Successor) and the period from January 1, 2020 through November 19, 2020 (Predecessor), refer to “Part II, Item 7.
For a discussion on cash flows for the year ended December 31, 2022 compared to the year ended December 31, 2021, refer to “Part II, Item 7.
See “Results of Operations” above for additional information on the impact of volumes and prices on revenues and for additional information on increases and decreases in certain expenses between periods. Working capital.
See “Results of Operations” above for additional information on the impact of volumes and prices on revenues and for additional information on increases and decreases in operating expenses between periods. Working capital. Our working capital is primarily impacted due to the factors discussed above, coupled with the timing of cash receipts and disbursements.
Market Conditions Our revenue, profitability and ability to return cash to stockholders depend substantially on factors beyond our control, such as economic, political and regulatory developments as well as competition from other sources of energy. Prices for crude oil, NGLs and natural gas have experienced significant fluctuations in recent years and may continue to fluctuate widely in the future.
Market Conditions Our revenue, profitability and ability to return cash to stockholders depend substantially on factors beyond our control, such as economic, geopolitical, political and regulatory developments as well as competition from other sources of energy.
The actual outcome of these future tax consequences could differ significantly from our estimates, which could impact our financial position, results of operations and cash flows. 73 Table of Content s We also account for uncertainty in income taxes recognized in the financial statements in accordance with GAAP by prescribing a recognition threshold and measurement attribute for a tax position taken or expected to be taken in a tax return.
We also account for uncertainty in income taxes recognized in the financial statements in accordance with GAAP by prescribing a recognition threshold and measurement attribute for a tax position taken or expected to be taken in a tax return.
The increase in net cash provided by operating activities of $1,009.9 million from the year ended December 31, 2021 was due primarily to higher revenues from crude oil, NGL and natural gas sales due to higher commodity prices and our expanded operations following the Merger.
The decrease in net cash provided by operating activities of $104.2 million from the year ended December 31, 2022 was primarily due to an increase in operating expenses, partially offset by an increase in revenues from crude oil, NGL and natural gas sales.
Our cash flows depend on many factors, including the price of crude oil, NGL and natural gas and the success of our development and exploration activities as well as future acquisitions.
We believe, however, we have adequate liquidity to fund our capital expenditures and meet our contractual obligations during the next 12 months and the foreseeable future. Our cash flows depend on many factors, including the price of crude oil, NGL and natural gas and the success of our development and exploration activities as well as future acquisitions.
(4) Total capital expenditures (including acquisitions) reflected in the table above differs from the amounts for capital expenditures and acquisitions shown in the statements of cash flows in our consolidated financial statements because amounts reflected in the table include changes in accrued liabilities from the previous reporting period for capital expenditures, while the amounts presented in the statements of cash flows are presented on a cash basis. 70 Table of Content s In 2022, our total E&P and other capital expenditures were $507.7 million, an increase of $337.3 million as compared to 2021.
(5) Total capital expenditures (including acquisitions) reflected in the table above differs from the amounts for capital expenditures and acquisitions shown in the statements of cash flows in our consolidated financial statements because amounts reflected in the table above include changes in accrued liabilities from the previous reporting period for capital expenditures, while the amounts presented in the statements of cash flows are presented on a cash basis. 72 Table of Contents For the year ended December 31, 2023, our total E&P and other capital expenditures increased $418.7 million to $926.5 million as a result of the Merger, which significantly expanded our operations in the Williston Basin.
We believe that for the substantial majority of these agreements, our future production will be adequate to meet our delivery commitments or that we can purchase sufficient volumes of crude oil, NGLs and natural gas from third parties to satisfy our minimum volume commitments.
We believe that for the substantial majority of these agreements, our future production will be adequate to meet our delivery commitments or that we can purchase sufficient volumes of crude oil, NGLs and natural gas from third parties to satisfy our minimum volume commitments. 70 Table of Contents Long-term debt Our long-term debt consists of a senior secured revolving line of credit that is generally used to support our working capital requirements and $400.0 million of 6.375% senior unsecured notes.
Our effective tax rate for the year ended December 31, 2022 was lower than the effective tax rate for the year ended December 31, 2021 primarily due to the impact of releasing a substantial majority of the valuation allowance on our net deferred tax assets in 2022, coupled with 2021 restructuring impacts.
Our effective tax rate for the year ended December 31, 2023 was higher than the effective tax rate for the year ended December 31, 2022 primarily due to the impact of releasing substantially all of the remaining valuation allowance on our net deferred tax assets in 2022. Income from discontinued operations attributable to Chord, net of income tax.
We have a senior secured revolving credit facility (the “Credit Facility”) with a borrowing base of $2.75 billion and elected commitments of $1.0 billion that is due July 1, 2027. As of December 31, 2022, we had no borrowings outstanding and $6.4 million of outstanding letters of credit, resulting in an unused borrowing capacity of $993.6 million.
Senior secured revolving line of credit. We have a senior secured revolving credit facility (the “Credit Facility”) with a borrowing base of $2.5 billion and elected commitments of $1.0 billion that is due July 1, 2027.
On February 22, 2023, we declared a base cash dividend of $1.25 per share of common stock and a variable cash dividend of $3.55 per share of common stock. The dividends will be payable on March 21, 2023 to shareholders of record as of March 7, 2023.
Dividends During the year ended December 31, 2023, we declared base-plus-variable cash dividends of $11.88 per share of common stock, or $508.6 million in aggregate. On February 21, 2024, we declared a base-plus-variable dividend of $3.25 per share of common stock. The dividends will be payable on March 19, 2024 to shareholders of record as of March 5, 2024.
This prospective change impacts the comparability of the periods presented. 62 Table of Content s The following table summarizes the changes in production and average realized prices for the periods presented: Year Ended December 31, 2022 2021 Production data Crude oil (MBbls) 25,457 13,489 NGLs (MBbls) (1) 7,026 — Natural gas (MMcf) (1) 67,428 46,157 Oil equivalents (MBoe) 43,722 21,182 Average daily production (Boepd) 119,785 58,032 Average daily crude oil production (Bopd) 69,746 36,956 Average sales prices Crude oil (per Bbl) Average sales price $ 92.98 $ 67.49 Effect of derivative settlements (2) (19.48) (18.94) Average realized price after the effect of derivative settlements (2) $ 73.50 $ 48.55 NGLs (per Bbl) (1) Average sales price $ 26.23 $ — Effect of derivative settlements (2) 0.71 — Average realized price after the effect of derivative settlements (2) $ 26.94 $ — Natural gas (per Mcf) (1) Average sales price $ 6.30 $ 6.28 Effect of derivative settlements (2) (1.04) (0.32) Average realized price after the effect of derivative settlements (2) $ 5.26 $ 5.96 __________________ (1) For periods prior to July 1, 2022 , we reported crude oil and natural gas on a two-stream basis, and NGLs were combined with the natural gas stream when reporting revenues, production data and average sales prices.
The following table summarizes our revenues, production data and average realized prices for the periods presented: Year Ended December 31, 2023 2022 (In thousands) Revenues Crude oil revenues $ 2,835,962 $ 2,366,995 NGL revenues (1) 177,715 184,288 Natural gas revenues (1) 118,734 425,013 Purchased oil and gas sales 764,230 670,174 Other services revenues — 324 Total revenues $ 3,896,641 $ 3,646,794 Production data Crude oil (MBbls) 36,427 25,457 NGLs (MBbls) (1) 13,047 7,026 Natural gas (MMcf) (1) 82,953 67,428 Oil equivalents (MBoe) 63,300 43,722 Average daily production (Boepd) 173,425 119,785 Average daily crude oil production (Bopd) 99,801 69,746 Average sales prices Crude oil (per Bbl) Average sales price $ 77.85 $ 92.98 Effect of derivative settlements (2) (6.93) (19.48) Average realized price after the effect of derivative settlements (2) $ 70.92 $ 73.50 NGLs (per Bbl) (1) Average sales price $ 13.62 $ 26.23 Effect of derivative settlements (2) 0.22 0.71 Average realized price after the effect of derivative settlements (2) $ 13.84 $ 26.94 Natural gas (per Mcf) (1) Average sales price $ 1.43 $ 6.30 Effect of derivative settlements (2) (0.08) (1.04) Average realized price after the effect of derivative settlements (2) $ 1.35 $ 5.26 __________________ (1) For periods prior to July 1, 2022 , we reported crude oil and natural gas on a two-stream basis, and NGLs were combined with the natural gas stream when reporting revenues, production data and average sales prices.
Material cash requirements Our material cash requirements from known obligations include repayment of outstanding borrowings and interest payment obligations related to our long-term debt, obligations to plug, abandon and remediate our oil and gas properties at the end of their productive lives, payment of income taxes, severance benefits payable to employees terminated in connection with the Merger, obligations associated with outstanding commodity derivative contracts that settle in a loss position, obligations to pay dividends on vested equity awards that include dividend equivalent rights and obligations associated with our leases.
Volumes (Bbl) Weighted Average Prices Commodity Settlement Period Derivative Instrument Total Daily Sub-Floor Floor Ceiling Crude oil 2024 Two-way collars 825,000 3,000 $ 66.65 $ 81.94 Crude oil 2025 Three-way collars 1,095,000 3,000 $ 55.00 $ 70.00 $ 81.62 Crude oil 2026 Three-way collars 270,000 3,000 $ 50.00 $ 65.00 $ 83.70 Material cash requirements Our material cash requirements from known obligations include repayment of outstanding borrowings and interest payment obligations related to our long-term debt, obligations to plug, abandon and remediate our oil and gas properties at the end of their productive lives, payment of income taxes, obligations associated with outstanding commodity derivative contracts that settle in a loss position, obligations to pay dividends on vested equity awards that include dividend equivalent rights and obligations associated with our leases.
OMP Merger On February 1, 2022, we completed the merger of Oasis Midstream Partners LP (“OMP”) and OMP GP LLC, OMP’s general partner (“OMP GP”) with and into a subsidiary of Crestwood Equity Partners LP (“Crestwood”) and, in exchange for the interests in OMP and OMP GP owned by us, we received $160.0 million in cash and 20,985,668 common units representing limited partner interests of Crestwood (the “OMP Merger”).
In addition, on February 1, 2022, we completed the merger of Oasis Midstream Partners LP (“OMP”) and OMP GP, OMP’s general partner, with and into a subsidiary of Crestwood Equity Partners LP (“Crestwood”) (the “OMP Merger”). The OMP Merger qualified for reporting as a discontinued operation.
(3) Represents capital expenditures attributable to our midstream assets that were classified as discontinued operations. See “Recent Developments — OMP Merger” for additional information.
(3) Excludes amounts attributable to the Merger. (4) Represents capital expenditures attributable to our midstream assets that were classified as discontinued operations related to the OMP Merger.
In August 2022, our Board of Directors authorized a new share-repurchase program covering up to $300.0 million of our common stock, which resulted in the expiration of the $150.0 million share-repurchase program. We repurchased $27.1 million shares of common stock under this program in 2022.
Share Repurchase Program In October 2023, our Board of Directors authorized a new share repurchase program covering up to $750 million of our common stock, which replaced the existing $300 million share repurchase program that was authorized in August 2022.
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, 2021, filed with the SEC on February 25, 2022. Overview We are an independent E&P company with quality and sustainable long-lived assets in the North Dakota and Montana regions of the Williston Basin.
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, filed with the SEC on February 28, 2023.
In addition, as of December 31, 2022, we had outstanding natural gas basis swaps that cover notional volumes of 5,920 MMBtu for 2023. As of December 31, 2022, we did not have any commodity derivative contracts that cover production volumes in 2024. See “Item 7A. Quantitative and Qualitative Disclosures about Market Risk” as well as “Part I, Item 1A.
As of December 31, 2023, our commodity derivative contracts cover 5,762 MBbls of our crude oil production for 2024, as well as 2,457 MBbls of our crude oil production for 2025 and 651,600 MMBtu of our natural gas production for 2025. See “Item 7A. Quantitative and Qualitative Disclosures about Market Risk” and “Part I, Item 1A.
The production tax rate as a percentage of crude oil, NGL and natural gas sales was 7.7% for the year ended December 31, 2022, compared to 6.5% for the year ended December 31, 2021.
The production tax rate as a percentage of crude oil, NGL and natural gas sales was 8.3% for the year ended December 31, 2023 as compared to 7.7% for the year ended December 31, 2022. This increase was primarily due to an increase in natural gas production volumes, coupled with lower average natural gas sales prices. Depreciation, depletion and amortization.
Results of Operations Comparability of Financial Statements The results of operations presented below relate to the periods ended December 31, 2022 and 2021. The Merger was accounted for as of July 1, 2022.
Results of Operations Comparability of Financial Statements The results of operations presented below relate to the periods ended December 31, 2023 and 2022. On July 1, 2022, we completed the merger of equals transaction with Whiting Petroleum Corporation (“Whiting”) (the “Merger”).
For discussion related to changes in financial condition and results of operations for the year ended December 31, 2021 (Successor) compared to the period from November 20, 2020 through December 31, 2020 (Successor) and the period from January 1, 2020 through November 19, 2020 (Predecessor), refer to “Part II, Item 7.
Financial Statements and Supplementary Data—Note 11—Discontinued Operations” for additional information. For discussion related to changes in financial condition and results of operations for the year ended December 31, 2022 compared to the year ended December 31, 2021, refer to “Part II, Item 7.
In addition, a higher fair value measurement of oil and gas properties results in higher depletion expense in future periods which reduces our future earnings. Impairment of proved oil and gas properties We review proved oil and gas properties for impairment whenever events and circumstances indicate that their carrying value may not be recoverable.
In addition, a higher fair value measurement of oil and gas properties results in higher depletion expense in future periods which reduces our future earnings. 75 Table of Contents
Commodity prices increased during 2022 due to a combination of factors, including disruptions to global commodity markets resulting from the Russian invasion of Ukraine, continued restraint of supply by OPEC+ and domestic oil and gas producers in the United States and higher demand as a result of increased global economic activity levels due to easing of restrictions associated with the COVID-19 pandemic.
Commodity prices decreased during 2023 due to a combination of factors, including slowing demand growth as a result of decreased global economic activity levels and higher levels of production from domestic oil and gas producers in the United States and other non-OPEC+ countries.
In addition, there was a decrease of $206.9 million in proceeds from divested assets whereby we received net proceeds from divestitures of $376.1 million during the year ended December 31, 2021 primarily related to the sale of our upstream assets in the Permian Basin, compared to $160.0 million in connection with the completion of the OMP Merger in February 2022.
We had a decrease in proceeds from divestitures of $114.8 million year-over-year, whereby we received net proceeds from divestitures of $160.0 million in connection with the completion of the OMP Merger in February 2022 compared to $54.4 million primarily due to the sale of non-core properties and non-operated wellbore divestitures during year ended December 31, 2023.
Exploration and impairment expenses were $2.2 million for the year ended December 31, 2022, which was consistent with the year ended December 31, 2021. General and administrative expenses. Our general and administrative (“G&A”) expenses increased $128.6 million to $209.3 million for the year ended December 31, 2022 as compared to the year ended December 31, 2021.
General and administrative expenses. Our general and administrative (“G&A”) expenses decreased $83.0 million to $126.3 million for the year ended December 31, 2023 as compared to the year ended December 31, 2022.
During the ordinary course of business, there may be transactions and calculations for which the ultimate tax determination is uncertain.
During the ordinary course of business, there may be transactions and calculations for which the ultimate tax determination is uncertain. The actual outcome of these future tax consequences could differ significantly from our estimates, which could impact our financial position, results of operations and cash flows.
Prior periods have been recast so that the basis of presentation is consistent with that of the 2022 consolidated financial statements. See “Item 8. Financial Statements and Supplementary Data—Note 13—Discontinued Operations” for additional information.
Accordingly, the results of operations of OMP have been classified as discontinued operations in the Consolidated Statement of Operations for the period from January 1, 2022 to February 1, 2022. Prior periods have been recast so that the basis of presentation is consistent with that of the 2022 consolidated financial statements. See “Item 8.
Our NGL and natural gas production volumes were also negatively impacted by the winter storms that occurred during 2022 discussed above. During the year ended December 31, 2022, average natural gas sales prices, without derivative settlements, were $6.30 per Mcf and average NGL sales prices, without derivative settlements, were $26.23 per barrel.
During the year ended December 31, 2022, average natural gas sales prices, without derivative settlements, were $6.30 per Mcf, and average NGL sales prices, without derivative settlements, were $26.23 per barrel. Purchased oil and gas sales . Purchased oil and gas sales increased $94.1 million to $764.2 million for the year ended December 31, 2023.
LOE per Boe increased $0.51 per Boe to $10.14 per Boe for the year ended December 31, 2022 primarily due to higher costs. 65 Table of Content s Gathering, processing and transportation expenses.
LOE per Boe increased $0.27 per Boe to $10.41 per Boe for the year ended December 31, 2023 primarily due to increases in workover costs of $0.58 per Boe, partially offset by decreases in fixed and variable costs of $0.28 per Boe. Gathering, processing and transportation expenses.
During the year ended December 31, 2021, we recorded a $589.6 million net loss on derivative instruments, which included a loss of $601.6 million associated with our contracts to manage commodity price risk, offset by an unrealized gain of $12.0 million associated with an embedded derivative related to the contingent consideration included within the 2021 agreement to sell our upstream assets in the Permian Basin.
During the year ended December 31, 2022, we recorded a $208.1 million net loss on derivative instruments, which included a net loss of $224.2 million associated with our commodity derivatives contracts, partially offset by an unrealized gain of $16.1 million associated with our contract that includes contingent consideration.