NATCHEZ, Miss., Nov. 6, 2018 /PRNewswire/ -- Callon Petroleum
Company (NYSE: CPE) ("Callon" or the "Company") today reported results of operations for the three and nine months ended
September 30, 2018.
Presentation slides accompanying this earnings release are available on the Company's website at www.callon.com located on the "Presentations" page within
the Investors section of the site.
Financial and operational highlights for the third quarter of 2018 and other recent data points include:
- Increased production to 34.9 MBOE/D (78% oil), an increase of 55% year-over-year
- Generated an operating margin of $41.22 per BOE, an increase of 27% year-over-year
- Recent multi-well pads at WildHorse outperforming early time type curve expectations by an average of 29%
- Second "mega-pad" placed on production in October and tracking early time performance of first "mega-pad" that is
outperforming offset three-well pads by approximately 30%
- Extended preferred vendor agreement for completion services providing price certainty for the next five quarters
- Initiated delivery of disposal volumes to Goodnight Midstream saltwater disposal system within the Spur operating area,
complementing recently enhanced recycling and operated saltwater disposal network
- Completed the previously announced acquisition of properties in the Delaware Basin
"Callon continued to drive strong operational execution in the third quarter as evidenced by sustained operating margins in
excess of 80% for a fifth consecutive quarter. I am extremely pleased with our organization's ability to seamlessly integrate our
recent bolt-on acquisition in the Delaware Basin while continuing to drive efficiencies across
the entire Callon portfolio," commented Joe Gatto, President and Chief Executive Officer. He
continued, "We have entered a phase of sustained growth and visibility with the maturing of our business model, characterized by
increased efficiencies from larger scale developments, strategic partnerships with leading service providers and tactical
development of multiple zones to preserve robust returns in our inventory for the long run. As stated previously, we expect to
generate solid positive free cash flows at the field level in the fourth quarter of 2018 as we target corporate level free cash
flow generation by the latter portion of 2019."
Operations Update
At September 30, 2018, we had 453 gross (348.2 net) horizontal wells producing from eight established flow units in the
Permian Basin. Net daily production for the three months ended September 30, 2018 grew 55% to 34.9 MBOE/D (78% oil) as
compared to the same period of 2017.
For the three months ended September 30, 2018, we drilled 19 gross (15.2 net) horizontal wells and placed a combined 18
gross (13.8 net) horizontal wells on production targeting the Wolfcamp A, Wolfcamp B, and Lower Spraberry intervals.
Midland Basin
During the third quarter, just over 70% of the net wells placed on production were located in the Midland Basin, with all
three of our primary areas contributing new production during the quarter. In our WildHorse area, the Wright and Gibson pads were
placed on production in late-July and mid-August and have exceeded early time oil type curve expectations by roughly 20% and 38%,
respectively. At Monarch, our first "mega-pad", the Casselman 16 pad, oil production is outperforming offsetting, legacy
pads by approximately 30%. We recently placed our second "mega-pad" on production in October, and these six wells produced at an
average rate of 183 Boepd per 1,000 lateral feet during the first 22 days online.
Delaware Basin
In the Delaware Basin, wells which have reached peak production during the third quarter
achieved an average peak IP30 of approximately 150 Boepd per 1,000 lateral feet with an average oil cut of 82%. Our upper and
lower Wolfcamp A pair test at the Rendezvous pad continues to perform extremely well and has now eclipsed approximately 425,000
Boe (combined) through the first 200 days of production. Also during the quarter, the Effie Ponder 33-18 05H well, an upper
Wolfcamp A well that landed approximately 100 feet below offsetting 3rd Bone Spring production, was completed by the previous
operator and brought on production in the River Tract portion of our newly acquired acreage. The well has achieved an IP24 of 143
Boepd and IP30 of 103 Boepd per 1,000 lateral feet (respectively) with an average oil cut of 91%.
Regional Gas Plant Downtime
Beginning in late September, production from our WildHorse area was disrupted due to a plant outage at a third party gas
processing facility in Martin County. We expect the plant to return to full service by mid-December and have successfully
managed to reroute a portion of our base gas and natural gas liquids volumes through other facilities in the interim. We forecast
a net loss of approximately 7,500 to 9,000 Mcfepd on average for the 4th quarter due to this outage, but do not expect any impact
to our oil volumes.
Infrastructure and Operational Efficiency
We have continued to realize significant benefits from infrastructure investments, most of which have recently been focused on
our Spur footprint in the Delaware Basin. The new recycling facilities are online and we were
able to recycle over 600,000 barrels of water for use in our frac operations in Ward County during the third quarter.
Additionally, the new Goodnight Midstream water disposal system is now operational and has begun servicing our core Spur
footprint. In the Midland Basin, the company was able to utilize more than 900,000 barrels of recycled water for completion
operations in the Monarch area during the quarter. These ongoing initiatives are expected to reduce the future needs for
water sourcing and disposal and will drive cost savings from both reduced capital and lease operating expenses.
As we have transitioned to larger pad development concepts, including our recent "mega-pads", our completion efficiency has
improved through the broader application of simultaneous operations, which we expect will continue to increase in future periods.
Additionally, the Company recently extended its preferred vendor agreement for completion services related to two dedicated crews
that will provide price certainty for well completion costs through the 2019 calendar year.
Capital Expenditures
For the nine months ended September 30, 2018, we incurred $418.2 million in cash
operational capital expenditures (including other items) including $149.5 million in the third
quarter, which represented a $14.0 million decrease from the second quarter. Total capital
expenditures, inclusive of capitalized expenses, are detailed below on an accrual and cash basis (in thousands):
|
|
Three Months Ended September 30, 2018
|
|
|
Operational
|
|
Capitalized
|
|
Capitalized
|
|
Total Capital
|
|
|
Capital (a)
|
|
Interest
|
|
G&A
|
|
Expenditures
|
Cash basis (b)
|
|
$
|
149,454
|
|
|
$
|
560
|
|
|
$
|
6,968
|
|
|
$
|
156,982
|
|
Timing adjustments (c)
|
|
10,001
|
|
|
15,973
|
|
|
—
|
|
|
25,974
|
|
Non-cash items
|
|
—
|
|
|
—
|
|
|
1,776
|
|
|
1,776
|
|
Accrual (GAAP) basis
|
|
$
|
159,455
|
|
|
$
|
16,533
|
|
|
$
|
8,744
|
|
|
$
|
184,732
|
|
|
|
(a)
|
Includes seismic, land and other items.
|
(b)
|
Cash basis is a non-GAAP measure that we believe helps users of the
financial information reconcile amounts to the cash flow statement and to account for timing related operational changes
such as our development pace and rig count.
|
(c)
|
Includes timing adjustments related to cash disbursements in the current
period for capital expenditures incurred in the prior period.
|
Operating and Financial Results
|
|
The following table presents summary information for the periods
indicated:
|
|
|
|
Three Months Ended
|
|
|
September 30, 2018
|
|
June 30, 2018
|
|
September 30, 2017
|
Net production
|
|
|
|
|
|
|
Oil (MBbls)
|
|
2,521
|
|
|
1,995
|
|
|
1,591
|
|
Natural gas (MMcf)
|
|
4,144
|
|
|
3,839
|
|
|
2,900
|
|
Total (MBOE)
|
|
3,212
|
|
|
2,635
|
|
|
2,074
|
|
Average daily production (BOE/d)
|
|
34,913
|
|
|
28,954
|
|
|
22,543
|
|
% oil (BOE basis)
|
|
78
|
%
|
|
76
|
%
|
|
77
|
%
|
Oil and natural gas revenues (in thousands)
|
|
|
|
|
|
|
Oil revenue
|
|
$
|
142,601
|
|
|
$
|
122,613
|
|
|
$
|
73,349
|
|
Natural gas revenue (a)
|
|
18,613
|
|
|
14,462
|
|
|
11,265
|
|
Total revenue
|
|
161,214
|
|
|
137,075
|
|
|
84,614
|
|
Impact of settled derivatives
|
|
(9,239)
|
|
|
(7,980)
|
|
|
(1,214)
|
|
Adjusted Total Revenue
(i)
|
|
$
|
151,975
|
|
|
$
|
129,095
|
|
|
$
|
83,400
|
|
Average realized sales price
(excluding impact of settled derivatives)
|
|
|
|
|
|
|
Oil (Bbl)
|
|
$
|
56.57
|
|
|
$
|
61.46
|
|
|
$
|
46.10
|
|
Natural gas (Mcf)
|
|
4.49
|
|
|
3.77
|
|
|
3.88
|
|
Total (BOE)
|
|
50.19
|
|
|
52.02
|
|
|
40.80
|
|
Average realized sales price
(including impact of settled derivatives)
|
|
|
|
|
|
|
Oil (Bbl)
|
|
$
|
52.87
|
|
|
$
|
57.38
|
|
|
$
|
45.24
|
|
Natural gas (Mcf)
|
|
4.51
|
|
|
3.81
|
|
|
3.94
|
|
Total (BOE)
|
|
47.31
|
|
|
48.99
|
|
|
40.21
|
|
Additional per BOE data
|
|
|
|
|
|
|
Sales price (b)
|
|
$
|
50.19
|
|
|
$
|
52.02
|
|
|
$
|
40.80
|
|
Lease operating expense
(c)
|
|
5.77
|
|
|
4.99
|
|
|
5.08
|
|
Gathering and treating expense
(a)
|
|
—
|
|
|
—
|
|
|
0.52
|
|
Production taxes
|
|
3.20
|
|
|
2.86
|
|
|
2.62
|
|
Operating margin
|
|
$
|
41.22
|
|
|
$
|
44.17
|
|
|
$
|
32.58
|
|
|
|
|
|
|
|
|
Depletion, depreciation and amortization
|
|
$
|
15.02
|
|
|
$
|
14.70
|
|
|
$
|
13.75
|
|
Adjusted G&A (d)
|
|
|
|
|
|
|
Cash component (e)
|
|
$
|
2.17
|
|
|
$
|
2.69
|
|
|
$
|
2.50
|
|
Non-cash component
|
|
0.57
|
|
|
0.64
|
|
|
0.65
|
|
|
|
(a)
|
On January 1, 2018, the Company adopted the revenue recognition accounting
standard. Consequently, natural gas gathering and treating expenses for the three and nine months ended
September 30, 2018 were accounted for as a reduction to revenue.
|
(b)
|
Excludes the impact of settled derivatives.
|
(c)
|
Excludes gathering and treating expense.
|
(d)
|
Excludes certain non-recurring expenses and non-cash valuation adjustments.
Adjusted G&A is a non-GAAP financial measure; see the reconciliation provided within this press release for a
reconciliation of G&A expense on a GAAP basis to Adjusted G&A expense.
|
(e)
|
Excludes the amortization of equity-settled, share-based incentive awards
and corporate depreciation and amortization.
|
Total Revenue. For the quarter ended September 30, 2018, Callon reported total revenue of $161.2 million and total revenue including settled derivatives ("Adjusted Total Revenue," a non-GAAP financial
measure(i)) of $152.0 million, including the impact of an $9.2
million loss from the settlement of derivative contracts. The table above reconciles Adjusted Total Revenue to the related
GAAP measure of the Company's revenue. Average daily production for the quarter was 34.9 MBOE/d compared to average daily
production of 29.0 MBOE/d in the second quarter of 2018. Average realized prices, including and excluding the effects of hedging,
are detailed above.
Hedging impacts. For the quarter ended September 30, 2018, Callon recognized the following hedging-related items
(in thousands, except per unit data):
|
In Thousands
|
|
Per Unit
|
Oil derivatives
|
|
|
|
Net loss on settlements
|
$
|
(9,306)
|
|
|
$
|
(3.70)
|
|
Net loss on fair value adjustments
|
(24,476)
|
|
|
|
Total loss on oil derivatives
|
$
|
(33,782)
|
|
|
|
Natural gas derivatives
|
|
|
|
Net gain on settlements
|
$
|
67
|
|
|
$
|
0.02
|
|
Net loss on fair value adjustments
|
(624)
|
|
|
|
Total loss on natural gas derivatives
|
$
|
(557)
|
|
|
|
Total oil & natural gas derivatives
|
|
|
|
Net loss on settlements
|
$
|
(9,239)
|
|
|
$
|
(2.88)
|
|
Net loss on fair value adjustments
|
(25,100)
|
|
|
|
Total loss on total oil & natural gas
derivatives
|
$
|
(34,339)
|
|
|
|
Lease Operating Expenses, including workover ("LOE"). LOE per BOE for the three months ended September 30,
2018 was $5.77 per BOE, compared to LOE of $4.99 per BOE in the
second quarter of 2018. The increase in this metric was primarily related to an increase in costs from workover activity on our
properties.
Production Taxes, including ad valorem taxes. Production taxes were $3.20 per BOE for the
three months ended September 30, 2018, representing approximately 6.4% of total revenue before the impact of derivative
settlements.
Depreciation, Depletion and Amortization ("DD&A"). DD&A for the three months ended September 30, 2018
was $15.02 per BOE compared to $14.70 per BOE in the second quarter
of 2018. The increase on a per unit basis was primarily attributable to greater increases in our depreciable asset base and
assumed future development costs related to undeveloped proved reserves as compared to the estimated total proved reserve
base.
General and Administrative ("G&A"). G&A, excluding certain non-cash incentive share-based compensation
valuation adjustments, ("Adjusted G&A", a non-GAAP measure(i)) was $8.8 million, or
$2.74 per BOE, for the three months ended September 30, 2018 compared to $8.8 million, or $3.33 per BOE, for the second quarter of 2018. The cash
component of Adjusted G&A was $7.0 million, or $2.17 per BOE, for
the three months ended September 30, 2018 compared to $7.1 million, or $2.69 per BOE, for the second quarter of 2018.
For the three months ended September 30, 2018, G&A and Adjusted G&A, which excludes the change in fair value of
liability share-based awards, amortization of equity-settled share-based incentive awards and corporate depreciation and
amortization, are calculated as follows (in thousands):
|
Three Months Ended
September 30, 2018
|
Total G&A expense
|
$
|
9,721
|
|
Plus: Change in the fair value of liability share-based awards
(non-cash)
|
(921)
|
|
Adjusted G&A – total
|
8,800
|
|
Less: Restricted stock share-based compensation
(non-cash)
|
(1,730)
|
|
Less: Corporate depreciation & amortization
(non-cash)
|
(102)
|
|
Adjusted G&A – cash component
|
$
|
6,968
|
|
Income tax expense. Callon provides for income taxes at a statutory rate of 21% adjusted for permanent
differences expected to be realized, which primarily relate to non-deductible executive compensation expenses, restricted stock
windfalls and shortfalls, and state income taxes. We recorded an income tax expense of $1.5 million
for the three months ended September 30, 2018 which relates to deferred state franchise tax. At September 30, 2018 we
had a valuation allowance of $30.3 million. Adjusted Income per fully diluted common share, a
non-GAAP financial measure(i), adjusts our income (loss) available to common stockholders to reflect our theoretical
tax provision of $8.3 million (or $0.04 per diluted share) for the
quarter as if the valuation allowance did not exist.
2018 Guidance
The Company adopted the Revenue from Contracts with Customers accounting standard on January 1,
2018. Starting with the first quarter of 2018, certain natural gas gathering and treating expenses were accounted for as a
reduction to revenue. Based upon current levels of operational efficiency, the impact of a temporary gas plant outage on
commodity mix, and non-operated activity, the Company is updating full year 2018 guidance as follows:
|
|
Third Quarter
|
|
Year to Date
|
|
Full Year
|
|
|
2018 Actual
|
|
2018 Actual
|
|
2018 Guidance
|
Total production (MBOE/d)
|
|
34.9
|
|
30.2
|
|
32.0 - 33.0
|
% oil
|
|
78%
|
|
77%
|
|
77% - 78%
|
Income statement expenses (per BOE)
|
|
|
|
|
|
|
LOE, including workovers
|
|
$5.77
|
|
$5.43
|
|
$5.00 - $6.00
|
Production taxes, including ad valorem (% unhedged revenue)
|
|
6%
|
|
6%
|
|
7%
|
Adjusted G&A: cash component (a)
|
|
$2.17
|
|
$2.50
|
|
$1.75 - $2.50
|
Adjusted G&A: non-cash component (b)
|
|
$0.57
|
|
$0.58
|
|
$0.50 - $1.00
|
Cash interest expense (c)
|
|
$0.00
|
|
$0.00
|
|
$0.00
|
Effective income tax rate
|
|
22%
|
|
22%
|
|
22%
|
Capital expenditures ($MM, accrual basis)
|
|
|
|
|
|
|
Operational (d)
|
|
$159
|
|
$442
|
|
$560
|
Capitalized expenses
|
|
$25
|
|
$59
|
|
$75 - $85
|
Net operated horizontal wells placed on production
|
|
14
|
|
37
|
|
50 - 52
|
|
|
(a)
|
Excludes stock-based compensation and corporate depreciation and
amortization. Adjusted G&A is a non-GAAP financial measure; see the reconciliation provided within this press release
for a reconciliation of G&A expense on a GAAP basis to Adjusted G&A expense.
|
(b)
|
Excludes certain non-recurring expenses and non-cash valuation adjustments.
Adjusted G&A is a non-GAAP financial measure; see the reconciliation provided within this press release for a
reconciliation of G&A expense on a GAAP basis to Adjusted G&A expense.
|
(c)
|
All cash interest expense anticipated to be capitalized.
|
(d)
|
Includes seismic, land and other items. Excludes capitalized
expenses.
|
Hedge Portfolio Summary
|
|
The following tables summarize our open derivative positions for the
periods indicated:
|
|
|
For the Remainder
|
|
For the Full Year
|
|
For the Full Year
|
Oil contracts (WTI)
|
of 2018
|
|
of 2019
|
|
of 2020
|
Swap contracts
|
|
|
|
|
|
Total volume (Bbls)
|
552,000
|
|
|
—
|
|
|
—
|
|
Weighted average price per Bbl
|
$
|
52.07
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Collar contracts (two-way collars)
|
|
|
|
|
|
Total volume (Bbls)
|
92,000
|
|
|
1,095,000
|
|
|
—
|
|
Weighted average price per Bbl
|
|
|
|
|
|
Ceiling (short call)
|
$
|
60.50
|
|
|
$
|
80.00
|
|
|
$
|
—
|
|
Floor (long put)
|
$
|
50.00
|
|
|
$
|
65.00
|
|
|
$
|
—
|
|
Collar contracts combined with short puts (three-way collars)
|
|
|
|
|
|
Total volume (Bbls)
|
874,000
|
|
|
3,469,000
|
|
|
—
|
|
Weighted average price per Bbl
|
|
|
|
|
|
Ceiling (short call option)
|
$
|
60.86
|
|
|
$
|
63.71
|
|
|
$
|
—
|
|
Floor (long put option)
|
$
|
48.95
|
|
|
$
|
53.95
|
|
|
$
|
—
|
|
Short put option
|
$
|
39.21
|
|
|
$
|
43.95
|
|
|
$
|
—
|
|
Puts
|
|
|
|
|
|
Total volume (Bbls)
|
276,000
|
|
|
1,825,000
|
|
|
—
|
|
Weighted average price per Bbl
|
$
|
65.00
|
|
|
$
|
65.00
|
|
|
$
|
—
|
|
|
|
|
|
|
|
Oil contracts (Midland basis differential)
|
|
|
|
|
|
Swap contracts
|
|
|
|
|
|
Total volume (Bbls)
|
1,518,000
|
|
|
4,746,500
|
|
|
4,024,000
|
|
Weighted average price per Bbl
|
$
|
(5.30)
|
|
|
$
|
(4.72)
|
|
|
$
|
(1.51)
|
|
|
|
|
|
|
|
Natural gas contracts (Henry Hub)
|
|
|
|
|
|
Swap contracts
|
|
|
|
|
|
Total volume (MMBtu)
|
1,380,000
|
|
|
—
|
|
|
—
|
|
Weighted average price per MMBtu
|
$
|
2.91
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Collar contracts (two-way collars)
|
|
|
|
|
|
Total volume (MMBtu)
|
552,000
|
|
|
3,727,500
|
|
|
—
|
|
Weighted average price per MMBtu
|
|
|
|
|
|
Ceiling (short call)
|
$
|
3.19
|
|
|
$
|
3.13
|
|
|
$
|
—
|
|
Floor (long put)
|
$
|
2.75
|
|
|
$
|
2.72
|
|
|
$
|
—
|
|
|
|
|
|
|
|
Natural gas contracts (Waha basis differential)
|
|
|
|
|
|
Swap contracts
|
|
|
|
|
|
Total volume (MMBtu)
|
552,000
|
|
|
9,490,000
|
|
|
2,196,000
|
|
Weighted average price per MMBtu
|
$
|
(1.14)
|
|
|
$
|
(1.25)
|
|
|
$
|
(1.14)
|
|
Income Available to Common Shareholders. The Company reported net income available to common shareholders of
$36.1 million for the three months ended September 30, 2018 and Adjusted Income available to
common shareholders of $48.3 million, or $0.21 per fully diluted
share. Adjusted Income per fully diluted common share, a non-GAAP financial measure(i), adjusts our income available
to common stockholders to reflect our theoretical tax provision for the quarter as if the valuation allowance did not exist. The
following tables reconcile to the related GAAP measure the Company's income available to common stockholders to Adjusted Income
and the Company's net income to Adjusted EBITDA(i), a non-GAAP financial measure, (in thousands):
|
Three Months Ended
|
Adjusted Income per fully diluted common share:
|
September 30, 2018
|
|
June 30, 2018
|
|
September 30, 2017
|
Income available to common stockholders
|
$
|
36,108
|
|
|
$
|
48,650
|
|
|
$
|
15,257
|
|
Net loss on derivatives, net of settlements
|
25,100
|
|
|
8,572
|
|
|
12,947
|
|
Change in the fair value of share-based awards
|
879
|
|
|
(463)
|
|
|
732
|
|
Tax effect on adjustments above
|
(5,456)
|
|
|
(1,703)
|
|
|
(4,788)
|
|
Change in valuation allowance
|
(8,323)
|
|
|
(10,562)
|
|
|
(6,064)
|
|
Adjusted Income (i)
|
$
|
48,308
|
|
|
$
|
44,494
|
|
|
$
|
18,084
|
|
Adjusted Income per fully diluted common share (i)
|
$
|
0.21
|
|
|
$
|
0.21
|
|
|
$
|
0.09
|
|
|
|
|
Three Months Ended
|
Adjusted EBITDA:
|
September 30, 2018
|
|
June 30, 2018
|
|
September 30, 2017
|
Net income
|
$
|
37,931
|
|
|
$
|
50,474
|
|
|
$
|
17,081
|
|
Net loss on derivatives, net of settlements
|
25,100
|
|
|
8,572
|
|
|
12,947
|
|
Non-cash stock-based compensation expense
|
2,587
|
|
|
1,164
|
|
|
1,952
|
|
Acquisition expense
|
1,435
|
|
|
1,767
|
|
|
205
|
|
Income tax expense
|
1,487
|
|
|
481
|
|
|
237
|
|
Interest expense
|
711
|
|
|
594
|
|
|
444
|
|
Depreciation, depletion and amortization
|
48,977
|
|
|
39,387
|
|
|
29,132
|
|
Accretion expense
|
202
|
|
|
206
|
|
|
131
|
|
Adjusted EBITDA (i)
|
$
|
118,430
|
|
|
$
|
102,645
|
|
|
$
|
62,129
|
|
Discretionary Cash Flow. Discretionary cash flow, a non-GAAP measure(i), for the three months ended
September 30, 2018 was $116.9 million and is reconciled to operating cash flow in the
following table (in thousands):
|
Three Months Ended
|
|
September 30, 2018
|
|
June 30, 2018
|
|
September 30, 2017
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
$
|
37,931
|
|
|
$
|
50,474
|
|
|
$
|
17,081
|
|
Adjustments to reconcile net income to cash provided by operating
activities:
|
|
|
|
|
|
Depreciation, depletion and amortization
|
48,977
|
|
|
39,387
|
|
|
29,132
|
|
Accretion expense
|
202
|
|
|
206
|
|
|
131
|
|
Amortization of non-cash debt related items
|
708
|
|
|
588
|
|
|
441
|
|
Deferred income tax expense
|
1,487
|
|
|
481
|
|
|
237
|
|
Net loss on derivatives, net of settlements
|
25,100
|
|
|
8,572
|
|
|
12,947
|
|
(Gain) loss on sale of other property and equipment
|
(102)
|
|
|
22
|
|
|
—
|
|
Non-cash expense related to equity share-based
awards
|
1,708
|
|
|
1,627
|
|
|
1,219
|
|
Change in the fair value of liability share-based
awards
|
879
|
|
|
(463)
|
|
|
732
|
|
Discretionary cash flow (i)
|
$
|
116,890
|
|
|
$
|
100,894
|
|
|
$
|
61,920
|
|
Changes in working capital
|
(347)
|
|
|
8,978
|
|
|
(7,777)
|
|
Payments to settle asset retirement obligations
|
(507)
|
|
|
(207)
|
|
|
(250)
|
|
Payments to settle vested liability share-based
awards
|
—
|
|
|
(1,901)
|
|
|
—
|
|
Net cash provided by operating activities
|
$
|
116,036
|
|
|
$
|
107,764
|
|
|
$
|
53,893
|
|
Callon Petroleum Company
Consolidated Balance Sheets
(in thousands, except par and per share values and share
data)
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
ASSETS
|
|
Unaudited
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
12,129
|
|
|
$
|
27,995
|
|
Accounts receivable
|
|
168,753
|
|
|
114,320
|
|
Fair value of derivatives
|
|
4,289
|
|
|
406
|
|
Other current assets
|
|
3,804
|
|
|
2,139
|
|
Total current assets
|
|
188,975
|
|
|
144,860
|
|
Oil and natural gas properties, full cost accounting method:
|
|
|
|
|
Evaluated properties
|
|
4,305,189
|
|
|
3,429,570
|
|
Less accumulated depreciation, depletion, amortization and
impairment
|
|
(2,208,066)
|
|
|
(2,084,095)
|
|
Net evaluated oil and natural gas properties
|
|
2,097,123
|
|
|
1,345,475
|
|
Unevaluated properties
|
|
1,385,529
|
|
|
1,168,016
|
|
Total oil and natural gas properties
|
|
3,482,652
|
|
|
2,513,491
|
|
Other property and equipment, net
|
|
21,738
|
|
|
20,361
|
|
Restricted investments
|
|
3,413
|
|
|
3,372
|
|
Deferred tax asset
|
|
—
|
|
|
52
|
|
Deferred financing costs
|
|
6,406
|
|
|
4,863
|
|
Acquisition deposit
|
|
—
|
|
|
900
|
|
Other assets, net
|
|
5,552
|
|
|
5,397
|
|
Total assets
|
|
$
|
3,708,736
|
|
|
$
|
2,693,296
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
251,754
|
|
|
$
|
162,878
|
|
Accrued interest
|
|
27,325
|
|
|
9,235
|
|
Cash-settleable restricted stock unit awards
|
|
2,422
|
|
|
4,621
|
|
Asset retirement obligations
|
|
4,464
|
|
|
1,295
|
|
Fair value of derivatives
|
|
47,167
|
|
|
27,744
|
|
Total current liabilities
|
|
333,132
|
|
|
205,773
|
|
Senior secured revolving credit facility
|
|
65,000
|
|
|
25,000
|
|
6.125% senior unsecured notes due 2024, net of unamortized deferred
financing costs
|
|
595,729
|
|
|
595,196
|
|
6.375% senior unsecured notes due 2026, net of unamortized deferred
financing costs
|
|
392,799
|
|
|
—
|
|
Asset retirement obligations
|
|
5,428
|
|
|
4,725
|
|
Cash-settleable restricted stock unit awards
|
|
2,818
|
|
|
3,490
|
|
Deferred tax liability
|
|
3,917
|
|
|
1,457
|
|
Fair value of derivatives
|
|
15,440
|
|
|
1,284
|
|
Other long-term liabilities
|
|
6,165
|
|
|
405
|
|
Total liabilities
|
|
1,420,428
|
|
|
837,330
|
|
Commitments and contingencies
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
Preferred stock, series A cumulative, $0.01 par value and $50.00
liquidation preference, 2,500,000 shares authorized; 1,458,948 shares outstanding
|
|
15
|
|
|
15
|
|
Common stock, $0.01 par value, 300,000,000 shares authorized; 227,567,936
and 201,836,172 shares outstanding, respectively
|
|
2,276
|
|
|
2,018
|
|
Capital in excess of par value
|
|
2,474,748
|
|
|
2,181,359
|
|
Accumulated deficit
|
|
(188,731)
|
|
|
(327,426)
|
|
Total stockholders' equity
|
|
2,288,308
|
|
|
1,855,966
|
|
Total liabilities and stockholders' equity
|
|
$
|
3,708,736
|
|
|
$
|
2,693,296
|
|
Callon Petroleum Company
Consolidated Statements of Operations
(Unaudited; in thousands, except per share data)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Operating revenues:
|
|
|
|
|
|
|
|
Oil sales
|
$
|
142,601
|
|
|
$
|
73,349
|
|
|
$
|
380,500
|
|
|
$
|
218,242
|
|
Natural gas sales
|
18,613
|
|
|
11,265
|
|
|
45,229
|
|
|
30,019
|
|
Total operating revenues
|
161,214
|
|
|
84,614
|
|
|
425,729
|
|
|
248,261
|
|
Operating expenses:
|
|
|
|
|
|
|
|
Lease operating expenses
|
18,525
|
|
|
11,624
|
|
|
44,705
|
|
|
36,708
|
|
Production taxes
|
10,263
|
|
|
5,444
|
|
|
26,265
|
|
|
16,168
|
|
Depreciation, depletion and amortization
|
48,257
|
|
|
28,525
|
|
|
122,407
|
|
|
79,172
|
|
General and administrative
|
9,721
|
|
|
7,259
|
|
|
26,779
|
|
|
18,894
|
|
Settled share-based awards
|
—
|
|
|
—
|
|
|
—
|
|
|
6,351
|
|
Accretion expense
|
202
|
|
|
131
|
|
|
626
|
|
|
523
|
|
Acquisition expense
|
1,435
|
|
|
205
|
|
|
3,750
|
|
|
3,027
|
|
Total operating expenses
|
88,403
|
|
|
53,188
|
|
|
224,532
|
|
|
160,843
|
|
Income from operations
|
72,811
|
|
|
31,426
|
|
|
201,197
|
|
|
87,418
|
|
Other (income) expenses:
|
|
|
|
|
|
|
|
Interest expense, net of capitalized amounts
|
711
|
|
|
444
|
|
|
1,765
|
|
|
1,698
|
|
(Gain) loss on derivative contracts
|
34,339
|
|
|
14,162
|
|
|
55,374
|
|
|
(11,636)
|
|
Other income
|
(1,657)
|
|
|
(498)
|
|
|
(2,571)
|
|
|
(1,270)
|
|
Total other (income) expense
|
33,393
|
|
|
14,108
|
|
|
54,568
|
|
|
(11,208)
|
|
Income before income taxes
|
39,418
|
|
|
17,318
|
|
|
146,629
|
|
|
98,626
|
|
Income tax expense
|
1,487
|
|
|
237
|
|
|
2,463
|
|
|
1,026
|
|
Net income
|
37,931
|
|
|
17,081
|
|
|
144,166
|
|
|
97,600
|
|
Preferred stock dividends
|
(1,823)
|
|
|
(1,824)
|
|
|
(5,471)
|
|
|
(5,471)
|
|
Income available to common stockholders
|
$
|
36,108
|
|
|
$
|
15,257
|
|
|
$
|
138,695
|
|
|
$
|
92,129
|
|
Income per common share:
|
|
|
|
|
|
|
|
Basic
|
$
|
0.16
|
|
|
$
|
0.08
|
|
|
$
|
0.65
|
|
|
$
|
0.46
|
|
Diluted
|
$
|
0.16
|
|
|
$
|
0.08
|
|
|
$
|
0.65
|
|
|
$
|
0.46
|
|
Shares used in computing income per common share:
|
|
|
|
|
|
|
|
Basic
|
227,564
|
|
|
201,827
|
|
|
213,409
|
|
|
201,422
|
|
Diluted
|
228,140
|
|
|
202,337
|
|
|
214,079
|
|
|
201,995
|
|
Callon Petroleum Company
Consolidated Statements of Cash Flows
(Unaudited; in thousands)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net income
|
$
|
37,931
|
|
|
$
|
17,081
|
|
|
$
|
144,166
|
|
|
$
|
97,600
|
|
Adjustments to reconcile net income to cash provided by operating
activities:
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization
|
48,977
|
|
|
29,132
|
|
|
124,430
|
|
|
80,829
|
|
Accretion expense
|
202
|
|
|
131
|
|
|
626
|
|
|
523
|
|
Amortization of non-cash debt related items
|
708
|
|
|
441
|
|
|
1,749
|
|
|
1,695
|
|
Deferred income tax expense
|
1,487
|
|
|
237
|
|
|
2,463
|
|
|
1,026
|
|
Net (gain) loss on derivatives, net of settlements
|
25,100
|
|
|
12,947
|
|
|
29,696
|
|
|
(15,608)
|
|
(Gain) loss on sale of other property and equipment
|
(102)
|
|
|
—
|
|
|
(80)
|
|
|
62
|
|
Non-cash expense related to equity share-based awards
|
1,708
|
|
|
1,219
|
|
|
4,466
|
|
|
7,014
|
|
Change in the fair value of liability share-based awards
|
879
|
|
|
732
|
|
|
1,428
|
|
|
2,423
|
|
Payments to settle asset retirement obligations
|
(507)
|
|
|
(250)
|
|
|
(1,080)
|
|
|
(1,831)
|
|
Changes in current assets and liabilities:
|
|
|
|
|
|
|
|
Accounts receivable
|
(56,764)
|
|
|
(4,338)
|
|
|
(54,384)
|
|
|
(12,148)
|
|
Other current assets
|
3,885
|
|
|
(38)
|
|
|
(1,665)
|
|
|
(336)
|
|
Current liabilities
|
47,741
|
|
|
1,854
|
|
|
64,801
|
|
|
7,534
|
|
Other long-term liabilities
|
5,500
|
|
|
1
|
|
|
5,787
|
|
|
121
|
|
Long-term prepaid
|
—
|
|
|
(4,650)
|
|
|
—
|
|
|
(4,650)
|
|
Other assets, net
|
(709)
|
|
|
(606)
|
|
|
(1,398)
|
|
|
(1,376)
|
|
Payments to settle vested liability share-based awards
|
—
|
|
|
—
|
|
|
(4,990)
|
|
|
(13,173)
|
|
Net cash provided by operating activities
|
116,036
|
|
|
53,893
|
|
|
316,015
|
|
|
149,705
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Capital expenditures
|
(156,982)
|
|
|
(121,128)
|
|
|
(455,352)
|
|
|
(267,218)
|
|
Acquisitions
|
(550,592)
|
|
|
(8,015)
|
|
|
(595,984)
|
|
|
(714,504)
|
|
Acquisition deposit
|
27,600
|
|
|
—
|
|
|
—
|
|
|
46,138
|
|
Proceeds from sale of assets
|
5,249
|
|
|
—
|
|
|
8,326
|
|
|
—
|
|
Net cash used in investing activities
|
(674,725)
|
|
|
(129,143)
|
|
|
(1,043,010)
|
|
|
(935,584)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Borrowings on senior secured revolving credit facility
|
105,000
|
|
|
—
|
|
|
270,000
|
|
|
—
|
|
Payments on senior secured revolving credit facility
|
(40,000)
|
|
|
—
|
|
|
(230,000)
|
|
|
—
|
|
Issuance of 6.125% senior unsecured notes due 2024
|
—
|
|
|
—
|
|
|
—
|
|
|
200,000
|
|
Premium on the issuance of 6.125% senior unsecured notes due
2024
|
—
|
|
|
—
|
|
|
—
|
|
|
8,250
|
|
Issuance of 6.375% senior unsecured notes due 2026
|
—
|
|
|
—
|
|
|
400,000
|
|
|
—
|
|
Issuance of common stock
|
7
|
|
|
—
|
|
|
288,364
|
|
|
—
|
|
Payment of preferred stock dividends
|
(1,823)
|
|
|
(1,824)
|
|
|
(5,471)
|
|
|
(5,471)
|
|
Payment of deferred financing costs
|
(1,296)
|
|
|
(401)
|
|
|
(9,960)
|
|
|
(7,166)
|
|
Tax withholdings related to restricted stock units
|
(216)
|
|
|
(65)
|
|
|
(1,804)
|
|
|
(1,118)
|
|
Net cash provided by financing activities
|
61,672
|
|
|
(2,290)
|
|
|
711,129
|
|
|
194,495
|
|
Net change in cash and cash equivalents
|
(497,017)
|
|
|
(77,540)
|
|
|
(15,866)
|
|
|
(591,384)
|
|
Balance, beginning of period
|
509,146
|
|
|
139,149
|
|
|
27,995
|
|
|
652,993
|
|
Balance, end of period
|
$
|
12,129
|
|
|
$
|
61,609
|
|
|
$
|
12,129
|
|
|
$
|
61,609
|
|
Non-GAAP Financial Measures and Reconciliations
This news release refers to non-GAAP financial measures such as "Discretionary Cash Flow," "Adjusted G&A," "Adjusted
Income," "Adjusted EBITDA" and "Adjusted Total Revenue." These measures, detailed below, are provided in addition to, and not as
an alternative for, and should be read in conjunction with, the information contained in our financial statements prepared in
accordance with GAAP (including the notes), included in our SEC filings and posted on our website.
- Callon believes that the non-GAAP measure of discretionary cash flow is a comparable metric against other companies in the
industry and is a widely accepted financial indicator of an oil and natural gas company's ability to generate cash for the use
of internally funding their capital development program and to service or incur debt. Discretionary cash flow is defined by
Callon as net cash provided by operating activities before changes in working capital and payments to settle asset retirement
obligations and vested liability share-based awards. Callon has included this information because changes in operating assets
and liabilities relate to the timing of cash receipts and disbursements, which the company may not control and the cash flow
effect may not be reflected the period in which the operating activities occurred. Discretionary cash flow is not a measure of
a company's financial performance under GAAP and should not be considered as an alternative to net cash provided by operating
activities (as defined under GAAP), or as a measure of liquidity, or as an alternative to net income.
- Adjusted general and administrative expense ("Adjusted G&A") is a supplemental non-GAAP financial measure that excludes
certain non-recurring expenses and non-cash valuation adjustments related to incentive compensation plans, as well as non-cash
corporate depreciation and amortization expense. Callon believes that the non-GAAP measure of Adjusted G&A is useful to
investors because it provides readers with a meaningful measure of our recurring G&A expense and provides for greater
comparability period-over-period. The table here within details all adjustments to G&A on a GAAP basis to arrive at
Adjusted G&A.
- Callon believes that the non-GAAP measure of Adjusted Income available to common shareholders ("Adjusted Income") and
Adjusted Income per diluted share are useful to investors because they provide readers with a meaningful measure of our
profitability before recording certain items whose timing or amount cannot be reasonably determined. These measures exclude the
net of tax effects of certain non-recurring items and non-cash valuation adjustments, which are detailed in the reconciliation
provided here within.
- Callon calculates adjusted earnings before interest, income taxes, depreciation, depletion and amortization ("Adjusted
EBITDA") as Adjusted Income plus interest expense, income tax expense (benefit) and depreciation, depletion and amortization
expense. Adjusted EBITDA is not a measure of financial performance under GAAP. Accordingly, it should not be considered as a
substitute for net income (loss), operating income (loss), cash flow provided by operating activities or other income or cash
flow data prepared in accordance with GAAP. However, the Company believes that Adjusted EBITDA provides additional information
with respect to our performance or ability to meet our future debt service, capital expenditures and working capital
requirements. Because Adjusted EBITDA excludes some, but not all, items that affect net income (loss) and may vary among
companies, the Adjusted EBITDA presented may not be comparable to similarly titled measures of other companies.
- Callon believe that the non-GAAP measure of Adjusted Total Revenue is useful to investors because it provides readers with
a revenue value more comparable to other companies who engage in price risk management activities through the use of commodity
derivative instruments and reflects the results of derivative settlements with expected cash flow impacts within total
revenues.
Earnings Call Information
The Company will host a conference call on Wednesday, November 7, 2018, to discuss third quarter 2018 financial and
operating results.
Please join Callon Petroleum Company via the Internet for a webcast of the conference call:
Date/Time:
|
Wednesday, November 7, 2018, at 8:00 a.m. Central Time (9:00 a.m.
Eastern Time)
|
Webcast:
|
Select "IR Calendar" under the "Investors" section of the website:
www.callon.com.
|
Presentation Slides:
|
Select "Presentations" under the "Investors" section of the website:
www.callon.com.
|
Alternatively, you may join by telephone using the following numbers:
Toll Free:
|
1-888-317-6003
|
Canada Toll Free:
|
1-866-284-3684
|
International:
|
1-412-317-6061
|
Access code:
|
5488988
|
An archive of the conference call webcast will be available at www.callon.com under the "Investors" section of the website.
About Callon Petroleum Company
Callon Petroleum Company is an independent energy company focused on the acquisition, development, exploration, and operation
of oil and natural gas properties in the Permian Basin in West Texas.
This news release is posted on the Company's website at www.callon.com and will be archived there for subsequent review under the "News" link on the top of
the homepage.
Cautionary Statement Regarding Forward Looking Statements
This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. Forward-looking statements include all statements regarding wells anticipated
to be drilled and placed on production; future levels of drilling activity and associated production and cash flow expectations;
the Company's 2018 guidance and capital expenditure forecast; estimated reserve quantities and the present value thereof; and the
implementation of the Company's business plans and strategy, as well as statements including the words "believe," "expect,"
"plans" and words of similar meaning. These statements reflect the Company's current views with respect to future events and
financial performance. No assurances can be given, however, that these events will occur or that these projections will be
achieved, and actual results could differ materially from those projected as a result of certain factors. Some of the factors
which could affect our future results and could cause results to differ materially from those expressed in our forward-looking
statements include the volatility of oil and natural gas prices, ability to drill and complete wells, operational, regulatory and
environment risks, our ability to finance our activities and other risks more fully discussed in our filings with the Securities
and Exchange Commission, including our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q, available on our website
or the SEC's website at www.sec.gov.
Contact Information
Mark Brewer
Director of Investor Relations
Callon Petroleum Company
ir@callon.com
1-281-589-5200
i)
|
See "Non-GAAP Financial Measures and Reconciliations" included within this
release for related disclosures and calculations
|
View original content:http://www.prnewswire.com/news-releases/callon-petroleum-company-announces-third-quarter-2018-results-300744973.html
SOURCE Callon Petroleum Company