Biggest changeThe increase in cash provided by operating activities in the year ended December 31, 2021 when compared to the same period in 2020 is primarily a result of higher oil prices. 74 Table of Contents The following table presents our liquidity and financial position as of December 31, 2022 and 2021: Years Ended December 31, 2022 2021 (In thousands) 7.125% Senior Notes $ 650,000 $ 650,000 7.750% Senior Notes 400,000 400,000 7.500% Senior Notes 450,000 450,000 Borrowings under the Facility 625,000 1,000,000 GoM Term Loan 145,000 175,000 Total long-term debt 2,270,000 2,675,000 Cash and cash equivalents 183,405 131,620 Total restricted cash 3,416 43,276 Net debt $ 2,083,179 $ 2,500,104 Availability under the Facility $ 618,034 $ 235,155 Availability under the Corporate Revolver $ 250,000 $ 400,000 Available borrowings plus cash and cash equivalents $ 1,051,439 $ 766,775 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 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.
The host contract is the receivable from oil sales at the spot price on the date of sale. The embedded derivative, which is not designated as a hedge, is marked to market through oil and gas revenue each period until the final settlement occurs, which generally is limited to the month after the sale. Exploration and Development Costs.
The host contract is the receivable from oil sales at the spot price on the date of sale. The derivative, which is not designated as a hedge, is marked to market through oil and gas revenue each period until the final settlement occurs, which generally is limited to the month after the sale. Exploration and Development Costs.
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; 79 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.
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.
We were in compliance with the financial covenants contained in the Corporate Revolver as of September 30, 2022 (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.
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.
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, 2022 and 2021, 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, 2023 and 2022, we had no oil and gas imbalances recorded in our consolidated financial statements.
The incurrence of additional indebtedness could result in increased fixed obligations and additional covenants that could restrict our operations. 2023 Capital Program We estimate we will spend approximately $700-$750 million of capital for the year ending December 31, 2023, 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. 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.
These include the number of wells we plan to drill, our participating, paying and carried interests in our prospects including disproportionate payment amounts, the costs involved in developing or participating in the development of a prospect, the timing of third‑party projects, the availability of suitable equipment and qualified personnel and our cash flows from operations.
These include the number of wells we plan to drill, our paying interests in our operations including disproportionate payment amounts, the costs involved in developing or participating in the development of a prospect, the timing of third‑party projects, the availability of suitable equipment and qualified personnel and our cash flows from operations.
For the years ended December 31, 2022 and December 31, 2021, 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 or 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, 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.
(2) Includes activity related to the pre-emption transaction with Tullow on March 13, 2022. 71 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 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.
For a discussion of the year ended December 31, 2021 compared to the year ended December 31, 2020, 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, 2021.
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.
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, 2022. 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, 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 increase in cash provided by operating activities in the year ended December 31, 2022 when compared to the same period in 2021 is primarily a result of increased oil prices and increased production.
The increase in cash provided by operating activities in the year ended December 31, 2022 when compared to the same period in 2021 is primarily a result of higher realized oil prices and increased production.
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 developments of Jubilee Southeast in Ghana, Phase 1 of Greater Tortue Ahmeyim in Mauritania and Senegal, and Winterfell in the U.S.
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.
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.
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.
(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.
(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.
As of December 31, 2022 and 2021, 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, 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.
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, 80 Table of Contents 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 assessments of future production, pricing estimates, capital and operating costs, market-based weighted average cost of capital, and risk adjustment factors applied to reserves.
Gulf of Mexico and Equatorial Guinea. Certain operating results and statistics for the years ended December 31, 2022, 2021 and 2020 are included in the following tables.
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.
In Mauritania and Senegal, we have a $200.2 million FPSO Contract Liability 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.
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.
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 and the GoM Term Loan).
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).
See Note 11 of Notes to the Consolidated Financial Statements included in "Item 8. Financial Statements and Supplementary Data" for additional information regarding these liabilities. We currently 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. We have a commitment to drill three development wells and one exploration well in Equatorial Guinea.
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.
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 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 provisional price contracts which contain an embedded 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 required to be separated from the host contract for accounting purposes.
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 the interests acquired in the Anadarko WCTP Acquisition, 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 U.S. Gulf of Mexico assets, and on a subordinated, unsecured basis by entities that borrow under, or guarantee, our Facility.
Derivatives, net. During the years ended December 31, 2022 and 2021, we recorded a loss of $260.9 million and $270.2 million, respectively, on our outstanding hedge positions. The changes recorded were a result of changes in the forward curve of oil prices during the respective periods. Other expenses, net.
During the years ended December 31, 2023 and 2022, we recorded a loss of $11.1 million and $260.9 million, respectively, on our outstanding hedge positions. The changes recorded were a result of changes in the forward curve of oil prices during the respective periods. Other expenses, net.
We sold 23,117 MBoe at an average realized price per barrel of oil equivalent of $97.13 in 2022 and 19,850 MBoe at an average realized price per barrel of oil equivalent of $67.10 in 2021. 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 23,057 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.
Sao Tome and Principe In the second quarter of 2022, we received approval for a six month extension to May 2023 for the current exploration phase for Block 5 offshore Sao Tome and Principe. 70 Table of Contents Results of Operations All of our results, as presented in the table below, represent operations from the Jubilee and TEN fields in Ghana, the U.S.
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.
Net cash provided by operating activities in 2022 was $1.1 billion compared with net cash provided by operating activities of $374.3 million in 2021 and $196.1 million in 2020, respectively.
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.
Our future financial condition and liquidity can be impacted by, among other factors, the success of our exploitation, 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, the reliability of our oil and gas production facilities, our ability to continuously export oil and gas, our ability to secure and maintain partners and their alignment with respect to capital plans, 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. 73 Table of Contents In March 2022, we refinanced the Corporate Revolver by replacing it with a new revolving credit facility agreement.
Our future financial condition and liquidity can be impacted by, among other factors, the success of our exploitation, 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, the reliability of our oil and gas production facilities, our ability to continuously export oil and gas, our ability to secure and maintain partners and their alignment with respect to capital plans, 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 borrowing base amount is based on the sum of the net present values of net cash flows and relevant capital expenditures reduced by certain percentages as well as value attributable to certain assets’ reserves and/or resources in the Jubilee and TEN fields in Ghana and the Ceiba and Okume fields in Equatorial Guinea, however, excludes the additional interests in Jubilee and TEN acquired in the October 2021 acquisition of Anadarko WCTP.
The borrowing base amount is based on the sum of the net present values of net cash flows and relevant capital expenditures reduced by certain percentages as well as value attributable to certain assets’ reserves and/or resources in the Jubilee and TEN Fields in Ghana and the Ceiba Field and Okume Complex in Equatorial Guinea.
In October 2022, during the Fall 2022 redetermination, the Company’s lending syndicate approved a borrowing base of approximately $1.24 billion. As of December 31, 2022, borrowings under the Facility totaled $625.0 million and the undrawn availability under the facility was $618.0 million.
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.
Globally, the impacts of Russia’s invasion of Ukraine, a potential recession, COVID-19 and other varying macroeconomic conditions has impacted supply and demand for oil and gas, which also resulted in significant variability in oil and gas prices.
Globally, the impacts of Russia’s war in Ukraine, potential instability in the Middle East, a potential recession, inflationary pressures and other varying macroeconomic conditions has impacted supply and demand for oil and gas, which also resulted in significant variability in oil and gas prices.
We are required to repay certain amounts due under the Corporate Revolver with sales of certain subsidiaries or sales of certain assets.
We have the right to cancel all the undrawn commitments under the Corporate Revolver. We are required to repay certain amounts due under the Corporate Revolver with sales of certain subsidiaries or sales of certain assets.
Effective January 1, 2023, the volume of approximately 19 Bcf of Jubilee gas (in restoration of the amount originally substituted from TEN) will be sold to Ghana under the terms of the TAG GSA at $0.50 per mmbtu over a period of approximately six months.
Commencing on January 1, 2023, the volume of approximately 19 Bcf of Jubilee gas (in restoration of the amount originally substituted from TEN) was sold to Ghana under the terms of the TAG GSA at $0.50 per MMBtu.
The letter of credit facility expires on the final maturity date. The available facility amount is subject to borrowing base constraints and, beginning on March 31, 2024, outstanding borrowings will be constrained by an amortization schedule. The Facility has a final maturity date of March 31, 2027.
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.
Years ended December 31, 2022(2) 2021(1) 2020 (In thousands, except per volume data) Sales volumes: Oil (MBbl) 22,012 18,525 20,531 Gas (MMcf) 4,076 4,904 5,867 NGL (MBbl) 426 508 602 Total (MBoe) 23,117 19,850 22,111 Total (Boepd) 63,335 54,384 60,412 Revenues: Oil sales $ 2,201,199 $ 1,298,577 $ 786,159 Gas sales 29,504 18,898 11,706 NGL sales 14,652 14,538 6,168 Total revenues $ 2,245,355 $ 1,332,013 $ 804,033 Average oil sales price per Bbl $ 100.00 $ 70.10 $ 38.29 Average gas sales price per Mcf 7.24 3.85 2.00 Average NGL sales price per Bbl 34.39 28.62 10.25 Average total sales price per Boe 97.13 67.10 36.36 Costs: Oil and gas production, excluding workovers $ 387,888 $ 332,203 $ 336,662 Oil and gas production, workovers 15,168 13,803 1,815 Total oil and gas production costs $ 403,056 $ 346,006 $ 338,477 Depletion, depreciation and amortization $ 498,256 $ 467,221 $ 485,862 Average cost per Boe: Oil and gas production, excluding workovers $ 16.78 $ 16.74 $ 15.23 Oil and gas production, workovers 0.66 0.70 0.08 Total oil and gas production costs 17.44 17.44 15.31 Depletion, depreciation and amortization 21.55 23.54 21.97 Total oil and gas production costs, depletion, depreciation and amortization $ 38.99 $ 40.98 $ 37.28 (1) Includes activity related to our acquisition of additional interests in Ghana commencing October 13, 2021, the acquisition date.
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.
As of January 1, 2023, the Jubilee partners have fulfilled this commitment, providing 200 Bcf of natural gas to the Government of Ghana. From 2018 through 2022, approximately 19 Bcf of the first 200 Bcf of natural gas was substituted from the TEN fields in order to maintain consistent gas volumes to shore for Ghana domestic power purposes.
From 2018 through 2022, approximately 19 Bcf of the first 200 Bcf of natural gas was substituted from the TEN Fields in order to maintain consistent gas volumes to shore for Ghana domestic power purposes.
These amounts will be repaid through the national oil companies’ share of future revenues. 78 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.
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.
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.
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.
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. 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.
Exploration expenses increased by $68.8 million during the year ended December 31, 2022, as compared to the year ended December 31, 2021 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 in 2022 with the expiration of the exploration period of Block C8, approximately $15.8 million related to the exit of leases in the U.S.
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.
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, 2022, 2021 and 2020: Years Ended December 31, 2022 2021 2020 (In thousands) Sources of cash, cash equivalents and restricted cash: Net cash provided by operating activities $ 1,130,476 $ 374,344 $ 196,145 Net proceeds from issuance of senior notes — 839,375 — Net proceeds from issuance of common stock — 136,006 — Borrowings under long-term debt — 725,000 300,000 Advances under production prepayment agreement — — 50,000 Proceeds on sale of assets 168,703 6,354 99,118 1,299,179 2,081,079 645,263 Uses of cash, cash equivalents and restricted cash: Oil and gas assets 787,297 472,631 379,593 Acquisition of oil and gas properties 22,078 465,367 — Notes receivable from partners 63,183 41,733 65,112 Payments on long-term debt 405,000 1,050,000 250,000 Tax withholdings on restricted stock units 2,753 1,100 4,947 Dividends 655 512 19,271 Deferred financing costs 6,288 24,604 5,922 1,287,254 2,055,947 724,845 Increase (decrease) in cash, cash equivalents and restricted cash $ 11,925 $ 25,132 $ (79,582) Net cash provided by operating activities.
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.
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.
The amount of funds available to be borrowed under the Facility, also known as the borrowing base amount, is determined every March and September.
As of December 31, 2022, there were no outstanding borrowings under the Corporate Revolver and the undrawn availability was $250.0 million. The available amount is not subject to borrowing base constraints. We have the right to cancel all the undrawn commitments under the Corporate Revolver.
On November 23, 2022, the Company amended the Corporate Revolver to update the interest rate benchmark from compounded SOFR to term SOFR. As of December 31, 2023, there were no outstanding borrowings under the Corporate Revolver and the undrawn availability was $250.0 million. The available amount is not subject to borrowing base constraints.
Estimating the future restoration and removal costs requires management to make estimates and judgments because most of the removal obligations are many years in the future and contracts and regulations often have vague descriptions of what constitutes removal. Additionally, asset removal technologies and costs are constantly changing, as are regulatory, political, environmental, safety and public relations considerations.
Estimating the future restoration and removal costs requires management to make estimates and judgments because most of the removal obligations are many years in the future and the regulations in some countries that we operate often have vague descriptions of what constitutes removal.
Well results and initial production were in line with expectations, however well productivity declined through the end of the fourth quarter of 2022 and workover plans have been developed for remediation in the second half of 2023.
Well results and initial production were in line with expectations, however well productivity declined through the end of the third quarter of 2022. Workover plans have been developed and are now expected to commence around the middle of 2024 given the better than forecast performance of the well in 2023.
Oil and gas production. Oil and gas production costs increased by $57.1 million during the year ended December 31, 2022 as compared to the year ended December 31, 2021 as a result of our acquisition of additional interests and sales volumes in Ghana. Exploration expenses.
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.
Gulf of Mexico • Approximately $50-$100 million related to progressing our infrastructure-led exploration and appraisal programs in the U.S. Gulf of Mexico and Equatorial Guinea, as well as the appraisal plans of our greater gas 75 Table of Contents resources in Mauritania and Senegal, including Phase 2 of Greater Tortue Ahmeyim, BirAllah and Yakaar-Teranga.
Gulf of Mexico, including Tiberius appraisal activities, and the drilling of the ILX prospect Akeng Deep in Equatorial Guinea, as well as the appraisal plans of our greater gas resources in Mauritania and Senegal, including Phase 2 of Greater Tortue Ahmeyim, Yakaar-Teranga and BirAllah.
On November 23, 2022, the Company amended the Facility to update the interest rate benchmark from LIBOR to term SOFR, to be effective as of April 19, 2023. The Facility provides a revolving credit and letter of credit facility. The availability period for the revolving credit facility expires one month prior to the final maturity date.
The Facility provides a revolving credit and letter of credit 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.
In November 2022, we amended the Corporate Revolver and the Facility to update the interest rate benchmark under the Facility from LIBOR to term SOFR and to update the interest rate benchmark under the Corporate Revolver from compounded SOFR to term SOFR, each change to be effective as of April 19, 2023.
On November 23, 2022, the Company amended the Facility to update the interest rate benchmark from LIBOR to term SOFR, to be effective as of April 19, 2023. On September 29, 2023, the Company amended the Facility to accede Kosmos Energy Ghana Investments and Kosmos Energy Ghana Holdings Limited to the Facility as obligors.
Kosmos’ total share for the two agreements combined is currently estimated at approximately $240.0 million, of which $196.9 million has been incurred through December 31, 2022, excluding accrued interest.
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.
Interest and other financing costs, net decreased by $10.1 million during the year ended December 31, 2022, as compared to the year ended December 31, 2021 primarily as a result of $15.2 million for loss on extinguishment of debt during 2021 related to the Facility amendment, $4.4 million loss on extinguishment of debt during 2021 related to the Bridge Notes and increased capitalized interest in 2022 related to the Greater Tortue Ahmeyim project, offset by increased interest expense on the 7.750% Senior Notes and the 7.500% Senior Notes and guarantee fees on the Greater Tortue FPSO transaction.
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.
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 asset. We were in compliance with the financial covenants contained in the Facility as of September 30, 2022 (the most recent assessment date).
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.
Production for the fourth quarter of 2022 was impacted by planned and unplanned facilities shutdowns as well as loop currents in the Gulf of Mexico. In March 2022, the Company commenced operations to plug back and side-track the original Kodiak-3 infill well located in Mississippi Canyon.
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.
Depletion, depreciation and amortization increased $31.0 million during the year ended December 31, 2022, as compared to the year ended December 31, 2021 as a result of higher sales volumes in the current year. Impairment of long-lived assets.
Impairment of long-lived assets. Impairment of long-lived assets decreased $227.7 million during the year ended December 31, 2023, as compared to the year ended December 31, 2022.
The difference in the net book value of the proved property, net liabilities transferred and adjusted purchase price was treated as a recovery of cost and normal retirement, which resulted in no gain or loss being recognized. 67 Table of Contents In connection with the approval of the Jubilee Phase 1 PoD in 2009, the Jubilee Field partners agreed to provide the first 200 Bcf of natural gas produced from the Jubilee Field Phase 1 development to the Government of Ghana at no cost.
In connection with the approval of the Jubilee Phase 1 PoD in 2009, the Jubilee Field partners agreed to provide the first 200 Bcf of natural gas produced from the Jubilee Field Phase 1 development to the Government of Ghana at no cost. As of January 1, 2023, the Jubilee partners had fulfilled this commitment.
Oil and gas revenue increased by $913.3 million during the year ended December 31, 2022 as compared to the year ended December 31, 2021 as a result of higher production rates at Jubilee and our acquisition of additional interests in Ghana during the fourth quarter of 2021 which drove increased sales volumes in Ghana as well as higher average oil prices.
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.
If there is an event of default, all or any portion of the outstanding indebtedness may be immediately due and payable and other rights may be exercised including against the collateral. 77 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, Corporate Revolver and GoM Term Loan given current contractual terms and market conditions, and the instrument’s estimated fair value.
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.
Kosmos’ average working interest in the Odd Job field is approximately 54.9%. In the second half of 2023, Kosmos plans to drill the Tiberius infrastructure-led exploration prospect, which is located in block 964 of Keathley Canyon (33% working interest) in the prolific outer Wilcox play.
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.
Impairment of long-lived assets increased $450.0 million during the year ended December 31, 2022, as compared to the year ended December 31, 2021 as a result of a negative proved oil and gas reserve revision at TEN, primarily driven by recent well performance, which resulted in impairment charges of $450.0 million for the year ended December 31, 2022.
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.
Other expenses, net decreased $19.2 million during the year ended December 31, 2022, as compared to the year ended December 31, 2021 primarily as a result of $7.0 million insurance settlements and approximately $3.0 million gain on asset retirement obligations. Income tax expense (benefit).
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.
Work is focused on completing the remaining flowline installation and completing the subsea structures currently under construction. 69 Table of Contents • Drilling: successfully drilled and completed all four wells and demobilized the rig in February 2023. Expected production capacity is significantly more than what is required for first gas.
The following milestones were achieved through the year-end and filing date: • Drilling: The operator has successfully drilled and completed all four wells with expected production capacity significantly higher than what is required for first gas. 66 Table of Contents • Hub Terminal: Construction work is complete, and handover to operations was completed in August 2023. • Subsea: Significant progress has been made on the installation of the infield flowlines and subsea structures.
Year Ended December 31, 2022 vs. 2021 Years Ended December 31, Increase 2022(2) 2021(1) (Decrease) (In thousands) Revenues and other income: Oil and gas revenue $ 2,245,355 $ 1,332,013 $ 913,342 Gain on sale of assets 50,471 1,564 48,907 Other income, net 3,949 262 3,687 Total revenues and other income 2,299,775 1,333,839 965,936 Costs and expenses: Oil and gas production 403,056 346,006 57,050 Facilities insurance modifications, net 6,243 (1,586) 7,829 Exploration expenses 134,230 65,382 68,848 General and administrative 100,856 91,529 9,327 Depletion, depreciation and amortization 498,256 467,221 31,035 Impairment of long-lived assets 449,969 — 449,969 Interest and other financing costs, net 118,260 128,371 (10,111) Derivatives, net 260,892 270,185 (9,293) Other expenses, net (9,054) 10,111 (19,165) Total costs and expenses 1,962,708 1,377,219 585,489 Income (loss) before income taxes 337,067 (43,380) 380,447 Income tax expense (benefit) 110,516 34,456 76,060 Net income (loss) $ 226,551 $ (77,836) $ 304,387 (1) Includes activity related to our acquisition of additional interests in Ghana commencing October 13, 2021, the acquisition date.
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.
The Winterfell development project continues to make progress. Drilling of the wells for the first phase of the development is expected to start in the third quarter of 2023 with first production for the project targeted to be around the end of the first quarter of 2024.
The Winterfell development project continued to make good progress during 2023 with first oil for Phase 1A of the project targeted for early in the second quarter of 2024 with production from the first two wells. The Winterfell-3 well is expected to commence drilling later in 2024. The host facility production handling agreement and oil export agreements have been executed.
Years Ending December 31, Asset (Liability) Fair Value at December 31, 2023 2024 2025 2026 2027 Thereafter Total 2022 (In thousands, except percentages) Fixed rate debt: 7.125% Senior Notes $ — $ — $ — $ 650,000 $ — $ — $ 650,000 $ 558,201 7.750% Senior Notes — — — — 400,000 — 400,000 335,592 7.500% Senior Notes — — — — — 450,000 450,000 361,958 Variable rate debt: Weighted average interest rate 8.81 % 8.71 % 8.35 % 8.46 % 8.68 % — % Facility(1) $ — $ — $ 177,548 $ 268,880 $ 178,572 $ — $ 625,000 $ 625,000 GoM Term Loan 30,000 30,000 85,000 — — — 145,000 145,000 Total principal debt repayments (1) $ 30,000 $ 30,000 $ 262,548 $ 918,880 $ 578,572 $ 450,000 $ 2,270,000 Interest & commitment fees on long-term debt 199,756 185,465 163,115 115,704 53,124 16,875 734,039 Operating leases(2) 4,032 4,104 4,175 4,246 4,192 6,652 27,401 Purchase obligations(3) 68,198 34,976 — — — — 103,174 ______________________________________ (1) The amounts included in the table represent principal maturities only.
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.
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.
This table does not take into account amortization of deferred financing costs.
The total size of the Corporate Revolver reduced from $400 million to $250 million and the maturity date extended from May 2022 to December 31, 2024. In October 2022, during the Fall 2022 redetermination, the Company’s lending syndicate approved a borrowing base for the facility of approximately $1.24 billion.
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.
The Company’s revenues, earnings, cash flows, capital investments, debt capacity and, ultimately, future rate of growth are highly dependent on these commodity prices. 66 Table of Contents Recent Developments Corporate In March 2022, we refinanced the Corporate Revolver by replacing it with a new revolving credit facility agreement.
The Company’s revenues, earnings, cash flows, capital investments, debt capacity and, ultimately, future rate of growth are highly dependent on these commodity prices. Recent Developments Corporate In September 2023, the Company repaid the remaining outstanding principal amount of the GoM Term Loan in the amount of $137.5 million plus accrued interest using cash on hand, constituting payment in full.
General and administrative. General and administrative costs increased by $9.3 million during the year ended December 31, 2022, as compared to the year ended December 31, 2021 primarily as a result of increased compensation and benefits, travel costs and professional fees during the year ended December 31, 2022. Depletion, depreciation and amortization.
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.
Gulf of Mexico and Equatorial Guinea, and our appraisal and development activities in the U.S. Gulf of Mexico, Mauritania and Senegal.
Gulf of Mexico; • Approximately $50-$100 million related to progressing our infrastructure-led exploration and appraisal programs in the U.S.
Greater Tortue Ahmeyim Unit Phase 1 of the Greater Tortue project continued to make good progress in 2022 with first gas for the project targeted to be in the fourth quarter of 2023.
The critical path to first gas on Phase 1 of the Greater Tortue Ahmeyim project, now targeted in the third quarter of 2024, continues to be through the arrival, hookup and commissioning of the FPSO. Timely execution of this workstream is expected to allow for first LNG in the fourth quarter of 2024.
The Jubilee and TEN partners are currently in discussions with the Government of Ghana regarding a future gas sales agreement. U.S. Gulf of Mexico During the year ended December 31, 2022, U.S. Gulf of Mexico production averaged approximately 17,400 Boepd (net) (~83% oil).
If the amended plan of 65 Table of Contents development for TEN is delayed or not approved, it could lead to a curtailment or delay of investment and development activity in TEN. U.S. Gulf of Mexico During the year ended December 31, 2023, U.S. Gulf of Mexico production averaged approximately 15,400 Boepd (net) (~81% oil).