Callon Petroleum Company Announces Fourth Quarter and Full Year 2020 Results and Provides 2021 Plan Focused on Free Cash Flow and Debt Reduction Initiatives
Callon Petroleum Company (CPE) reported significant operational results for 2020, achieving a 146% production increase to 101.6 MBoe/d, with year-end proved reserves of 475.9 MMBoe. The company faced a $2.5 billion loss due to asset impairments but improved net cash from operations to $559.8 million. For 2021, Callon forecasts 90-92 MBoe/d production and projects $150 million adjusted free cash flow at $50/Bbl oil prices. Operational efficiencies yielded a 35% reduction in drilling costs, underpinning robust debt reduction initiatives.
- Production increased by 146% year-over-year to 101.6 MBoe/d.
- Total proven reserves at year-end were 475.9 MMBoe, indicating strong asset value.
- Operational capital expenditures reduced by 12% for 2021 to $430 million.
- Expected adjusted free cash flow of $150 million at $50/Bbl oil prices.
- Average drilling costs decreased by approximately 35% compared to 2019.
- Loss available to common stockholders was $2.5 billion, or $63.79 per diluted share, due to asset impairments.
- Impairments of evaluated oil and gas properties amounted to $585.8 million in Q4 2020.
- Fourth-quarter production fell by 7% sequentially due to divestitures and winter storm impacts.
HOUSTON, Feb. 24, 2021 /PRNewswire/ -- Callon Petroleum Company (NYSE: CPE) ("Callon" or the "Company") today reported results of operations for the three months and full-year ended December 31, 2020.
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.
2020 Highlights
- Full-year 2020 production of 101.6 MBoe/d (
63% oil), an increase of146% over 2019 volumes - Year-end proved reserves of 475.9 MMBoe (
61% oil) - Generated net cash provided by operating activities of
$559.8 million and adjusted free cash flow1 of$10.7 million , including net cash provided by operating activities of$368.1 million and$122.6 million of adjusted free cash flow1 generation over the last three quarters - Loss available to common stockholders of
$2.5 billion , or$63.79 per diluted share, driven by impairments of evaluated oil and gas properties of$2.5 billion , adjusted EBITDA1 of$709.7 million , and adjusted income1 of$117.1 million or$2.86 per diluted share - Lowered average drilling and completion cost per lateral foot by approximately
35% from 2019 comparable well costs, driving total operational capital expenditures of$488.6 million , meaningfully below budgeted levels - Reduced total cash general and administrative expenses by more than
60% from pro forma 20192 levels - Lowered annual lease operating expense by more than
$30 million from pro forma 20192 levels through effective implementation of field best practices - Asset monetization proceeds and debt exchanges reduced total debt balances by approximately
$350 million since the second quarter of 2020
Fourth Quarter 2020 Highlights
- Fourth quarter 2020 production of 94.9 MBoe/d (
62% oil), an increase of103% over fourth quarter 2019 volumes and a sequential decrease of7% including the impact of completed divestitures - Generated
$134.6 million of net cash provided by operating activities and adjusted free cash flow1 of$24.4 million - Loss available to common stockholders of
$505.1 million , or$12.71 per diluted share, driven by an impairment of evaluated oil and gas properties of$585.8 million , adjusted EBITDA1 of$167.8 million , and adjusted income1 of$42.8 million or$1.00 per diluted share
2021 Capital Plan Highlights
- Operational capital budget of up to
$430 million , a12% reduction relative to 2020 spending, with approximately70% allocated to Permian activity - Annual production guidance of 90 - 92 MBoe/d (
63% oil) inclusive of estimated winter storm impacts of approximately 2 MBoe/d for the full year 2021 - Expected adjusted free cash flow1 generation of approximately
$150 million at$50 /Bbl oil (WTI benchmark)
Joe Gatto, President and Chief Executive Officer commented, "In a year marked by extraordinary volatility in commodity prices and workplace challenges created by the COVID-19 pandemic, our newly integrated team executed flawlessly on a revamped set of operational and financial initiatives that ultimately delivered over
He continued, "Our medium-term development plans are squarely focused on free cash flow generation and absolute debt reduction. Given our leading operating margins and low-cost resource base, the magnitude and pace of improvements in financial strength from organic cash flows are highly differentiated in the sector. Our 2021 capital budget, inclusive of capitalized expenses, implies a reinvestment rate3 of approximately
Environmental, Social, and Governance ("ESG") Updates
Callon advanced its sustainability initiatives during 2020 with the Company achieving numerous milestones as detailed below:
- Issued an inaugural SASB aligned sustainability report
- Reduced flared natural gas volumes by
44% - Achieved a
66% reduction in spill volumes - Increased recycled water usage by
10% - Set a new Callon record for safety with a total recordable incident rate of under 0.55
- Named a top Houston workplace for the fourth straight year by the Houston Chronicle
- Supported schools, food banks and first responders in our local communities during the challenges of the global pandemic
- Enhanced board oversight of ESG by expanding the remit of the Nominating and ESG Committee
Callon continues to advance various sustainability efforts and expects to disclose new long-term targets for GHG emissions reductions and a revamped executive compensation program aligned with investor and corporate priorities in the near future.
Operations Update and Outlook
At December 31, 2020, Callon had 1,496 gross (1,320.6 net) horizontal wells producing from established flow units in the Permian and Eagle Ford. Net daily production for the three months ended December 31, 2020 grew
For the three months ended December 31, 2020, Callon drilled 22 gross (20.0 net) horizontal wells and placed a combined 16 gross (14.3 net) horizontal wells on production. Wells placed on production during the quarter were completed in the Lower Spraberry and Wolfcamp A in the Midland Basin and the Wolfcamp A and Wolfcamp C in the Delaware Basin.
Recently, severe winter storms affected field operations in both the Permian and Eagle Ford resulting in the shut-in of nearly
Currently, the Company has three active rigs with one each in the Midland, Delaware, and Eagle Ford. The Company recently deployed a second completion crew and has operations taking place in the Delaware and Eagle Ford.
2021 Capital Expenditures Budget
Callon has established an operational capital expenditure budget of
Our scaled development plan for 2021 will continue to employ our life of field development philosophy and benefit from our balanced capital deployment strategy. We entered the year with a robust backlog of drilled uncompleted wells ("DUCs"), after drilling over 90 wells in 2020, which will allow us to complete approximately 55 wells in the first half of the year. Although at a reduced number from year end 2020, we now plan to maintain a meaningful DUC inventory heading into 2022 to provide operational flexibility to execute across a range of development planning scenarios. The capital expenditures associated with this higher DUC inventory contributed to the majority of the approximate
The 2021 capital plan leverages the structural savings and operational efficiencies achieved during 2020 from shared best practices following the integration of Callon and Carrizo. Callon's ability to reduce the average well cost by more than
The remainder of our full year 2021 outlook is provided later in this release under the section titled "2021 Guidance."
Capital Expenditures
For the year ended December 31, 2020, Callon incurred
Three Months Ended December 31, 2020 | ||||||||||||
Operational | Capitalized | Capitalized | Total Capital | |||||||||
Capital (a) | Interest | G&A | Expenditures | |||||||||
(In thousands) | ||||||||||||
Cash basis (b) | ||||||||||||
Timing adjustments (c) | 8,317 | (2,187) | — | 6,130 | ||||||||
Non-cash items | 1,429 | — | 2,390 | 3,819 | ||||||||
Accrual basis |
(a) | Includes seismic, land, technology, and other items. |
(b) | Cash basis is presented here to help users of financial information reconcile amounts from the cash flow statement to the balance sheet by accounting for timing related changes in working capital that align with 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 | |||||||||
December 31, 2020 | September 30, 2020 | December 31, 2019 | |||||||
Total production | |||||||||
Oil (MBbls) | |||||||||
Permian | 3,445 | 3,441 | 2,934 | ||||||
Eagle Ford | 1,980 | 2,434 | 300 | ||||||
Total oil (MBbls) | 5,425 | 5,875 | 3,234 | ||||||
Natural gas (MMcf) | |||||||||
Permian | 7,474 | 7,868 | 5,296 | ||||||
Eagle Ford | 2,264 | 2,393 | 234 | ||||||
Total natural gas (MMcf) | 9,738 | 10,261 | 5,530 | ||||||
NGLs (MBbls) | |||||||||
Permian | 1,331 | 1,423 | 93 | ||||||
Eagle Ford | 353 | 379 | 42 | ||||||
Total NGLs (MBbls) | 1,684 | 1,802 | 135 | ||||||
Total production (MBoe) | |||||||||
Permian | 6,022 | 6,175 | 3,910 | ||||||
Eagle Ford | 2,710 | 3,212 | 381 | ||||||
Total barrels of oil equivalent (MBoe) | 8,732 | 9,387 | 4,291 | ||||||
Total daily production (Boe/d) | |||||||||
Permian | 65,459 | 67,117 | 42,500 | ||||||
Eagle Ford | 29,455 | 34,912 | 4,141 | ||||||
Total barrels of oil equivalent (Boe/d) | 94,914 | 102,029 | 46,641 | ||||||
Oil as % of total daily production | 62 | % | 63 | % | 75 | % | |||
Three Months Ended | |||||||||
December 31, 2020 | September 30, 2020 | December 31, 2019 | |||||||
Average realized sales price (excluding impact of settled derivatives) | |||||||||
Oil (per Bbl) | |||||||||
Permian | |||||||||
Eagle Ford | 41.12 | 39.44 | 59.57 | ||||||
Total oil (per Bbl) | |||||||||
Natural gas (per Mcf) | |||||||||
Permian | |||||||||
Eagle Ford | 2.65 | 1.99 | 2.44 | ||||||
Total natural gas (per Mcf) | |||||||||
NGL (per Bbl) | |||||||||
Permian | |||||||||
Eagle Ford | 16.16 | 13.13 | 12.69 | ||||||
Total NGL (per Bbl) | |||||||||
Average realized sales price (per Boe) | |||||||||
Permian | |||||||||
Eagle Ford | 34.36 | 32.92 | 49.81 | ||||||
Total average realized sales price (per Boe) | |||||||||
Average realized sales price (including impact of settled derivatives) | |||||||||
Oil (per Bbl) | |||||||||
Natural gas (per Mcf) | 1.89 | 1.17 | 2.12 | ||||||
NGLs (per Bbl) | 15.24 | 12.78 | 15.37 | ||||||
Total average realized sales price (per Boe) | |||||||||
Revenues (in thousands)(a) | |||||||||
Oil | |||||||||
Permian | |||||||||
Eagle Ford | 81,413 | 96,006 | 17,872 | ||||||
Total oil | 222,733 | 231,654 | 183,071 | ||||||
Natural gas | |||||||||
Permian | 12,560 | 10,271 | 10,377 | ||||||
Eagle Ford | 6,001 | 4,763 | 572 | ||||||
Total natural gas | 18,561 | 15,034 | 10,949 | ||||||
NGLs | |||||||||
Permian | 19,964 | 18,049 | 1,542 | ||||||
Eagle Ford | 5,704 | 4,976 | 533 | ||||||
Total NGLs | 25,668 | 23,025 | 2,075 | ||||||
Total revenues | |||||||||
Permian | 173,844 | 163,968 | 177,118 | ||||||
Eagle Ford | 93,118 | 105,745 | 18,977 | ||||||
Total revenues | |||||||||
Three Months Ended | |||||||||
December 31, 2020 | September 30, 2020 | December 31, 2019 | |||||||
Additional per Boe data | |||||||||
Sales price (b) | |||||||||
Permian | |||||||||
Eagle Ford | 34.36 | 32.92 | 49.81 | ||||||
Total sales price | |||||||||
Lease operating expense | |||||||||
Permian | |||||||||
Eagle Ford | 6.77 | 5.86 | 8.38 | ||||||
Total lease operating expense | |||||||||
Production and ad valorem taxes | |||||||||
Permian | |||||||||
Eagle Ford | 2.29 | 2.00 | 2.29 | ||||||
Total production and ad valorem taxes | |||||||||
Gathering, transportation and processing | |||||||||
Permian | $— | ||||||||
Eagle Ford | 2.25 | 2.00 | — | ||||||
Total gathering, transportation and processing | $— | ||||||||
Operating margin | |||||||||
Permian | |||||||||
Eagle Ford | 23.05 | 23.06 | 39.14 | ||||||
Total operating margin | |||||||||
Depletion, depreciation and amortization | |||||||||
General and administrative | |||||||||
Adjusted G&A 1 | |||||||||
Cash component (c) | |||||||||
Non-cash component |
(a) | Excludes sales of oil and gas purchased from third parties and sold to our customers. |
(b) | Excludes the impact of settled derivatives. |
(c) | Excludes the change in fair value and amortization of share-based incentive awards and other non-recurring expenses. |
Revenue. For the quarter ended December 31, 2020, Callon reported total revenue of
Commodity Derivatives. For the quarter ended December 31, 2020, the net (gain) loss on commodity derivative contracts includes the following (in thousands):
Three Months Ended | |||
December 31, 2020 | |||
(Gain) loss on oil derivatives | |||
(Gain) loss on natural gas derivatives | (3,936) | ||
(Gain) loss on NGL derivatives | 8 | ||
(Gain) loss on commodity derivative contracts |
For the quarter ended December 31, 2020, the cash (paid) received for commodity derivative settlements includes the following (in thousands):
Three Months Ended | |||
December 31, 2020 | |||
Cash (paid) received on oil derivatives | ( | ||
Cash (paid) received on natural gas derivatives | (784) | ||
Cash (paid) received for commodity derivative settlements | ( |
Lease Operating Expenses, including workover ("LOE"). LOE per Boe for the three months ended December 31, 2020 was
Production and Ad Valorem Taxes. Production and ad valorem taxes were
Gathering, Transportation and Processing. Gathering, transportation and processing for the three months ended December 31, 2020 were
Depreciation, Depletion and Amortization ("DD&A"). DD&A for the three months ended December 31, 2020 was
Impairment of Evaluated Oil and Gas Properties. Callon recognized an impairment of evaluated oil and gas properties of
General and Administrative Expense ("G&A"). G&A for the three months ended December 31, 2020 and September 30, 2020 was
The following table reconciles total G&A to Adjusted G&A - cash component, and full cash G&A (in thousands):
Three Months Ended | Year Ended | |||||||||||
December 31, | September 30, | December 31, | December 31, | |||||||||
Total G&A | ||||||||||||
Change in the fair value of liability share-based awards (non-cash) | (2,500) | 1,582 | (1,010) | 4,110 | ||||||||
Adjusted G&A – total | 8,114 | 9,806 | 12,616 | 41,297 | ||||||||
Restricted stock share-based compensation (non-cash) and other non-recurring expenses | (580) | (1,674) | (2,294) | (7,771) | ||||||||
Adjusted G&A – cash component | ||||||||||||
Capitalized cash G&A | 6,465 | 6,831 | 8,782 | 27,606 | ||||||||
Full cash G&A |
Income Tax. Callon provides for income taxes at a federal statutory rate of
Loss Available to Common Stockholders. We recorded a loss available to common stockholders for the three months ended December 31, 2020 of
Adjusted EBITDA. Adjusted EBITDA for the fourth quarter of 2020 was
Proved Reserves
DeGolyer and MacNaughton prepared the estimates of Callon's proved reserves as of December 31, 2020. As of December 31, 2020, Callon's estimated net proved reserves were 475.9 MMBoe and included 289.5 MMBbls of oil, 541.6 Bcf of natural gas, and 96.1 MMBbls of NGLs with a standardized measure of discounted future net cash flows of
Oil constituted approximately
The changes in Callon's estimated net proved reserves are as follows:
Total | |||
Proved reserves at December 31, 2019 | 540,012 | ||
Extensions and discoveries | 41,407 | ||
Revisions to previous estimates | (52,227) | ||
Sales of reserves in place | (16,120) | ||
Production | (37,193) | ||
Proved reserves at December 31, 2020 | 475,879 |
2020 Full Year Actuals
Full Year | |
2020 Actual | |
Total production (MBoe/d) | 101.6 |
Oil | |
NGL | |
Natural gas | |
Income statement expenses (in millions, except where noted) | |
LOE, including workovers | |
Gathering, transportation and processing | |
Production and ad valorem taxes (% of total oil, natural gas, and NGL revenues) | |
Adjusted G&A - cash component (a) | |
Adjusted G&A - non-cash component (b) | |
Cash interest expense, net | |
Capital expenditures (in millions, accrual basis) | |
Total operational capital (c) | |
Capitalized interest and G&A | |
Gross operated wells drilled / completed | 91 / 90 |
(a) | Excludes the change in fair value and amortization of share-based incentive awards and other non-recurring expenses. |
(b) | Amortization of equity-settled, share based incentive awards and other non-recurring expenses. |
(c) | Includes facilities, equipment, seismic, land and other items, excludes capitalized expenses. |
2021 Guidance
Full Year | |
2021 Guidance | |
Total production (MBoe/d) | 90.0 - 92.0 |
Oil | |
NGL | |
Natural gas | |
Income statement expenses (in millions except where noted) | |
LOE, including workovers | |
Gathering, transportation and processing | |
Production and ad valorem taxes (% of total oil, natural gas, and NGL revenues) | |
Adjusted G&A: cash component (a) | |
Adjusted G&A: non-cash component (b) | |
Cash interest expense, net | |
Estimated effective income tax rate | |
Capital expenditures (in millions, accrual basis) | |
Total operational capital (c) | |
Capitalized interest | |
Capitalized G&A | |
Gross operated wells drilled / completed | 55 - 65 / 90 - 100 |
(a) | Excludes the change in fair value and amortization of share-based incentive awards and other non-recurring expenses. |
(b) | Amortization of equity-settled, share based incentive awards and other non-recurring expenses. |
(c) | Includes facilities, equipment, seismic, land and other items, excludes capitalized expenses. |
Hedge Portfolio Summary
As of February 19, 2021, Callon had the following outstanding oil, natural gas and NGL derivative contracts:
For the Full Year of | For the Full Year of | |||||
Oil contracts (WTI) | 2021 | 2022 | ||||
Swap contracts | ||||||
Total volume (Bbls) | 1,827,000 | — | ||||
Weighted average price per Bbl | $— | |||||
Collar contracts | ||||||
Total volume (Bbls) | 11,202,775 | 1,355,000 | ||||
Weighted average price per Bbl | ||||||
Ceiling (short call) | ||||||
Floor (long put) | ||||||
Short call contracts | ||||||
Total volume (Bbls) | 4,825,300 | (a) | — | |||
Weighted average price per Bbl | $— | |||||
Short call swaption contracts | ||||||
Total volume (Bbls) | 455,000 | (b) | 1,825,000 | (b) | ||
Weighted average price per Bbl | ||||||
Oil contracts (ICE Brent) | ||||||
Swap contracts | ||||||
Total volume (Bbls) | 505,000 | (c) | — | |||
Weighted average price per Bbl | $— | |||||
Collar contracts | ||||||
Total volume (Bbls) | 730,000 | — | ||||
Weighted average price per Bbl | ||||||
Ceiling (short call) | $— | |||||
Floor (long put) | $— | |||||
Oil contracts (Midland basis differential) | ||||||
Swap contracts | ||||||
Total volume (Bbls) | 3,022,900 | — | ||||
Weighted average price per Bbl | $— | |||||
Oil contracts (Argus Houston MEH) | ||||||
Swap contracts | ||||||
Total volume (Bbls) | 450,000 | — | ||||
Weighted average price per Bbl | $— | |||||
Collar contracts | ||||||
Total volume (Bbls) | 409,500 | — | ||||
Weighted average price per Bbl | ||||||
Ceiling (short call) | $— | |||||
Floor (long put) | $— |
(a) | Premiums from the sale of call options were used to increase the fixed price of certain simultaneously executed price swaps and three-way collars. |
(b) | The short call swaption contracts have exercise expiration dates as follows: 455,000 Bbls expire on March 31, 2021 and 1,825,000 Bbls expire on December 31, 2021. |
(c) | In January 2021, we paid approximately |
For the Full Year of | For the Full Year of | |||||
Natural gas contracts (Henry Hub) | 2021 | 2022 | ||||
Swap contracts | ||||||
Total volume (MMBtu) | 11,123,000 | — | ||||
Weighted average price per MMBtu | $— | |||||
Collar contracts (three-way collars) | ||||||
Total volume (MMBtu) | 1,350,000 | — | ||||
Weighted average price per MMBtu | ||||||
Ceiling (short call) | $— | |||||
Floor (long put) | $— | |||||
Floor (short put) | $— | |||||
Collar contracts (two-way collars) | ||||||
Total volume (MMBtu) | 9,550,000 | 1,800,000 | ||||
Weighted average price per MMBtu | ||||||
Ceiling (short call) | ||||||
Floor (long put) | ||||||
Short call contracts | ||||||
Total volume (MMBtu) | 7,300,000 | (a) | — | |||
Weighted average price per MMBtu | $— | |||||
Natural gas contracts (Waha basis differential) | ||||||
Swap contracts | ||||||
Total volume (MMBtu) | 16,425,000 | — | ||||
Weighted average price per MMBtu | ( | $— |
(a) | Premiums from the sale of call options were used to increase the fixed price of certain simultaneously executed price swaps and three-way collars. |
For the Full Year of | ||
NGL contracts (OPIS Mont Belvieu Purity Ethane) | 2021 | |
Swap contracts | ||
Total volume (Bbls) | 1,825,000 | |
Weighted average price per Bbl |
Adjusted Income and Adjusted EBITDA. The Company reported loss available to common stockholders of
Three Months Ended | Year Ended | |||||||||||
December 31, | September 30, | December 31, | December 31, | |||||||||
(In thousands except per share data) | ||||||||||||
Loss available to common stockholders | ( | ( | ( | ( | ||||||||
(Gain) loss on derivatives contracts | 125,739 | 27,038 | 30,694 | 27,773 | ||||||||
Gain (loss) on commodity derivative settlements, net | (7,938) | (5,540) | (3,353) | 95,856 | ||||||||
Non-cash stock-based compensation expense (benefit) | 2,968 | (94) | 1,010 | 2,663 | ||||||||
Impairment of evaluated oil and gas properties | 585,767 | 684,956 | — | 2,547,241 | ||||||||
Merger and integration expense | 2,120 | 2,465 | 68,420 | 28,482 | ||||||||
Other expense | 5,328 | 3,567 | — | 14,625 | ||||||||
(Gain) loss on extinguishment of debt | (170,370) | — | 4,881 | (170,370) | ||||||||
Tax effect on adjustments above(a) | (114,159) | (149,602) | (21,347) | (534,717) | ||||||||
Change in valuation allowance | 118,388 | 143,152 | — | 639,185 | ||||||||
Adjusted income | ||||||||||||
Adjusted income per diluted share | ||||||||||||
Basic WASO(b) | 39,752 | 39,746 | 24,822 | 39,718 | ||||||||
Diluted WASO (GAAP)(b) | 39,752 | 39,746 | 24,822 | 39,718 | ||||||||
Effective of potentially dilutive instruments(b) | 2,892 | 35 | 21 | 1,196 | ||||||||
Adjusted Diluted WASO(b) | 42,644 | 39,781 | 24,843 | 40,914 |
(a) | Calculated using the federal statutory rate of |
(b) | All share and per share amounts have been retroactively adjusted for the Company's 1-for-10 reverse stock split effective August 7, 2020. |
Three Months Ended | Year Ended | |||||||||||
December 31, | September 30, | December 31, | December 31, | |||||||||
(In thousands) | ||||||||||||
Net loss | ( | ( | ( | ( | ||||||||
(Gain) loss on derivatives contracts | 125,739 | 27,038 | 30,694 | 27,773 | ||||||||
Gain (loss) on commodity derivative settlements, net | (7,938) | (5,540) | (3,353) | 95,856 | ||||||||
Non-cash stock-based compensation expense (benefit) | 2,968 | (94) | 3,390 | 2,663 | ||||||||
Impairment of evaluated oil and gas properties | 585,767 | 684,956 | — | 2,547,241 | ||||||||
Merger and integration expense | 2,120 | 2,465 | 68,420 | 28,482 | ||||||||
Other expense | 5,328 | 3,567 | 145 | 14,625 | ||||||||
Income tax expense | 6,755 | — | 5,857 | 122,054 | ||||||||
Interest expense, net of capitalized amounts | 26,486 | 24,683 | 689 | 94,329 | ||||||||
Depreciation, depletion and amortization | 96,037 | 114,201 | 63,198 | 480,631 | ||||||||
(Gain) loss on extinguishment of debt | (170,370) | — | 4,881 | (170,370) | ||||||||
Adjusted EBITDA |
Adjusted Free Cash Flow. Adjusted free cash flow for the three months ended December 31, 2020 was
Three Months Ended | |||||||||||||||
December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||
(In thousands) | |||||||||||||||
Net cash provided by operating activities | |||||||||||||||
Changes in working capital and other | 12,011 | 14,473 | 40,078 | (32,569) | (55,620) | ||||||||||
Changes in accrued hedge settlements | (5,055) | (5,993) | (14,480) | 22,513 | — | ||||||||||
Cash interest expense, net | 24,167 | 24,246 | 21,944 | 20,071 | — | ||||||||||
Merger and integration expense | 2,120 | 2,465 | 8,067 | 15,830 | 68,420 | ||||||||||
Adjusted EBITDA | |||||||||||||||
Less: Operational capital expenditures (accrual) | 87,488 | 38,408 | 85,087 | 277,640 | 110,021 | ||||||||||
Less: Capitalized interest | 23,015 | 20,675 | 20,924 | 23,985 | 21,781 | ||||||||||
Less: Interest expense, net of capitalized amounts | 26,486 | 24,683 | 22,682 | 20,478 | 689 | ||||||||||
Less: Capitalized cash G&A | 6,465 | 6,831 | 6,740 | 7,371 | 8,780 | ||||||||||
Adjusted free cash flow | ( |
Adjusted Discretionary Cash Flow. Adjusted discretionary cash flow for the three months ended December 31, 2020 was
Three Months Ended | |||||||||
December 31, 2020 | September 30, 2020 | December 31, 2019 | |||||||
(In thousands) | |||||||||
Net loss | ( | ( | ( | ||||||
Adjustments to reconcile net loss to cash provided by operating activities: | |||||||||
Depreciation, depletion and amortization | 96,037 | 114,201 | 63,198 | ||||||
Impairment of evaluated oil and gas properties | 585,767 | 684,956 | — | ||||||
Amortization of non-cash debt related items | 2,319 | 437 | 689 | ||||||
Deferred income tax expense | 3,308 | — | 5,857 | ||||||
(Gain) loss on derivative contracts | 125,739 | 27,038 | 30,694 | ||||||
Cash (paid) received for commodity derivative settlements, net | (2,884) | 453 | (3,353) | ||||||
Non-cash (gain) loss on early extinguishment of debt | (170,370) | — | 4,881 | ||||||
Non-cash stock-based compensation expense (benefit) | 2,968 | (94) | 3,417 | ||||||
Merger and integration expense | 2,120 | 2,465 | 68,420 | ||||||
Other, net | 1,347 | 2,099 | (126) | ||||||
Adjusted discretionary cash flow | |||||||||
Changes in working capital | (4,582) | (13,005) | 55,864 | ||||||
Merger and integration expense | (2,120) | (2,465) | (68,420) | ||||||
Net cash provided by operating activities |
Adjusted Total Revenue. Adjusted total revenue for the three months ended December 31, 2020 was
Three Months Ended | |||||||||
December 31, 2020 | September 30, 2020 | December 31, 2019 | |||||||
(In thousands) | |||||||||
Operating Revenues | |||||||||
Oil | |||||||||
Natural gas | 18,561 | 15,034 | 10,949 | ||||||
Natural gas liquids | 25,668 | 23,025 | 2,075 | ||||||
Total operating revenues | |||||||||
Impact of settled derivatives | (7,938) | (5,540) | (3,353) | ||||||
Adjusted total revenue |
PV-10. PV-10 as of December 31, 2020 is reconciled below to the standardized measure of discounted future net cash flows:
As of December 31, 2020 | |||
(In millions) | |||
Standardized measure of discounted future net cash flows | |||
Add: present value of future income taxes discounted at | |||
Total proved reserves - PV-10 | |||
Total proved developed reserves - PV-10 | |||
Total proved undeveloped reserves - PV-10 |
Callon Petroleum Company | |||||
Consolidated Balance Sheets | |||||
(in thousands, except par values and share data) | |||||
December 31, | |||||
2020 | 2019 | ||||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | |||||
Accounts receivable, net | 133,109 | 209,463 | |||
Fair value of derivatives | 921 | 26,056 | |||
Other current assets | 24,103 | 19,814 | |||
Total current assets | 178,369 | 268,674 | |||
Oil and natural gas properties, full cost accounting method: | |||||
Evaluated properties, net | 2,355,710 | 4,682,994 | |||
Unevaluated properties | 1,733,250 | 1,986,124 | |||
Total oil and natural gas properties, net | 4,088,960 | 6,669,118 | |||
Operating lease right-of-use assets | 22,526 | 63,908 | |||
Other property and equipment, net | 31,640 | 35,253 | |||
Deferred tax asset | — | 115,720 | |||
Deferred financing costs | 23,643 | 22,233 | |||
Other assets, net | 17,730 | 19,932 | |||
Total assets | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||
Current liabilities: | |||||
Accounts payable and accrued liabilities | |||||
Operating lease liabilities | 13,175 | 42,858 | |||
Fair value of derivatives | 97,060 | 71,197 | |||
Other current liabilities | 41,508 | 47,750 | |||
Total current liabilities | 497,108 | 652,247 | |||
Long-term debt | 2,969,264 | 3,186,109 | |||
Operating lease liabilities | 27,576 | 37,088 | |||
Asset retirement obligations | 57,209 | 48,860 | |||
Fair value of derivatives | 88,046 | 32,695 | |||
Other long-term liabilities | 12,663 | 14,531 | |||
Total liabilities | 3,651,866 | 3,971,530 | |||
Commitments and contingencies | |||||
Stockholders' equity: | |||||
Common stock, | 398 | 3,966 | |||
Capital in excess of par | 3,222,959 | 3,198,076 | |||
Retained earnings (Accumulated deficit) | (2,512,355) | 21,266 | |||
Total stockholders' equity | 711,002 | 3,223,308 | |||
Total liabilities and stockholders' equity |
(a) | All share amounts (except par value) have been retroactively adjusted for the Company's 1-for-10 reverse stock split effective August 7, 2020. |
Callon Petroleum Company | |||||||||||
Consolidated Statements of Operations | |||||||||||
(in thousands, except per share data) | |||||||||||
Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||
Operating Revenues: | |||||||||||
Oil | |||||||||||
Natural gas | 18,561 | 10,949 | 51,866 | 36,390 | |||||||
Natural gas liquids | 25,668 | 2,075 | 81,295 | 2,075 | |||||||
Sales of purchased oil and gas | 29,006 | — | 49,319 | — | |||||||
Total operating revenues | 295,968 | 196,095 | 1,033,147 | 671,572 | |||||||
Operating Expenses: | |||||||||||
Lease operating | 45,010 | 25,316 | 194,101 | 91,827 | |||||||
Production and ad valorem taxes | 16,487 | 8,841 | 62,638 | 42,651 | |||||||
Gathering, transportation and processing | 20,694 | — | 77,309 | — | |||||||
Cost of purchased oil and gas | 30,484 | — | 51,766 | — | |||||||
Depreciation, depletion and amortization | 96,037 | 61,367 | 480,631 | 240,642 | |||||||
General and administrative | 10,614 | 13,626 | 37,187 | 45,331 | |||||||
Impairment of evaluated oil and gas properties | 585,767 | — | 2,547,241 | — | |||||||
Merger and integration expenses | 2,120 | 68,420 | 28,482 | 74,363 | |||||||
Other operating | 2,084 | 145 | 10,644 | 4,100 | |||||||
Total operating expenses | 809,297 | 177,715 | 3,489,999 | 498,914 | |||||||
Income (Loss) From Operations | (513,329) | 18,380 | (2,456,852) | 172,658 | |||||||
Other (Income) Expenses: | |||||||||||
Interest expense, net of capitalized amounts | 26,486 | 689 | 94,329 | 2,907 | |||||||
(Gain) loss on derivative contracts | 125,739 | 30,694 | 27,773 | 62,109 | |||||||
(Gain) loss on extinguishment of debt | (170,370) | 4,881 | (170,370) | 4,881 | |||||||
Other (income) expense | 3,132 | (198) | 2,983 | (468) | |||||||
Total other (income) expense | (15,013) | 36,066 | (45,285) | 69,429 | |||||||
Income (Loss) Before Income Taxes | (498,316) | (17,686) | (2,411,567) | 103,229 | |||||||
Income tax expense | (6,755) | (5,857) | (122,054) | (35,301) | |||||||
Net Income (Loss) | ( | ( | ( | ||||||||
Preferred stock dividends | — | — | — | (3,997) | |||||||
Loss on redemption of preferred stock | — | — | — | (8,304) | |||||||
Income (Loss) Available to Common Stockholders | ( | ( | ( | ||||||||
Income (Loss) Available to Common Stockholders Per Common Share (a): | |||||||||||
Basic | ( | ( | ( | ||||||||
Diluted | ( | ( | ( | ||||||||
Weighted Average Common Shares Outstanding (a): | |||||||||||
Basic | 39,752 | 24,822 | 39,718 | 23,313 | |||||||
Diluted | 39,752 | 24,822 | 39,718 | 23,340 |
(a) | All share and per share amounts have been retroactively adjusted for the Company's 1-for-10 reverse stock split effective August 7, 2020. |
Callon Petroleum Company | |||||||||||
Consolidated Statements of Cash Flows | |||||||||||
(in thousands) | |||||||||||
Three Months Ended | For the Year Ended | ||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||
Cash flows from operating activities: | |||||||||||
Net income (loss) | ( | ( | ( | ||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||||
Depreciation, depletion and amortization | 96,037 | 63,198 | 480,631 | 245,936 | |||||||
Impairment of evaluated oil and gas properties | 585,767 | — | 2,547,241 | — | |||||||
Amortization of non-cash debt related items | 2,319 | 689 | 3,901 | 2,907 | |||||||
Deferred income tax expense | 3,308 | 5,857 | 118,607 | 35,301 | |||||||
(Gain) loss on derivative contracts | 125,739 | 30,694 | 27,773 | 62,109 | |||||||
Cash received (paid) for commodity derivative settlements, net | (2,884) | (3,353) | 98,870 | (3,789) | |||||||
(Gain) loss on early extinguishment of debt | (170,370) | 4,881 | (170,370) | 4,881 | |||||||
Non-cash expense related to equity share-based awards | 471 | 1,899 | 6,773 | 9,767 | |||||||
Change in the fair value of liability share-based awards | 2,497 | 1,518 | (4,110) | 1,624 | |||||||
Payments for cash-settled restricted stock unit awards | — | — | (770) | (1,425) | |||||||
Other, net | 1,347 | (126) | 7,857 | (90) | |||||||
Changes in current assets and liabilities: | |||||||||||
Accounts receivable | (20,340) | (52,671) | 75,770 | (35,071) | |||||||
Other current assets | 6 | 1,006 | (6,550) | (4,166) | |||||||
Accounts payable and accrued liabilities | 15,752 | 96,753 | (92,227) | 82,290 | |||||||
Other | — | 10,776 | — | 8,114 | |||||||
Net cash provided by operating activities | 134,578 | 137,578 | 559,775 | 476,316 | |||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (109,408) | (137,115) | (677,154) | (640,540) | |||||||
Acquisitions | — | (1,478) | — | (42,266) | |||||||
Proceeds from sales of assets | 29,152 | 14,465 | 178,970 | 294,417 | |||||||
Cash paid for settlements of contingent consideration arrangements, net | — | — | (40,000) | — | |||||||
Other, net | 40 | — | 8,301 | — | |||||||
Net cash used in investing activities | (80,216) | (124,128) | (529,883) | (388,389) | |||||||
Cash flows from financing activities: | |||||||||||
Borrowings on Credit Facility | 265,500 | 1,874,900 | 5,353,000 | 2,455,900 | |||||||
Payments on Credit Facility | (305,500) | (314,500) | (5,653,000) | (895,500) | |||||||
Payment to terminate Prior Credit Facility | — | (475,400) | — | (475,400) | |||||||
Repayment of Carrizo's senior secured revolving credit facility | — | (853,549) | — | (853,549) | |||||||
Repayment of Carrizo's preferred stock | — | (220,399) | — | (220,399) | |||||||
Issuance of | — | — | 300,000 | — | |||||||
Discount on the issuance of | — | — | (35,270) | — | |||||||
Issuance of September 2020 Warrants | — | — | 23,909 | — | |||||||
Payment of preferred stock dividends | — | — | — | (3,997) | |||||||
Payment of deferred financing costs and debt exchange costs | (4,499) | (22,449) | (10,811) | (22,480) | |||||||
Tax withholdings related to restricted stock units | (14) | (21) | (509) | (2,195) | |||||||
Redemption of preferred stock | — | — | — | (73,017) | |||||||
Other, net | (113) | — | (316) | — | |||||||
Net cash used in financing activities | (44,626) | (11,418) | (22,997) | (90,637) | |||||||
Net change in cash and cash equivalents | 9,736 | 2,032 | 6,895 | (2,710) | |||||||
Balance, beginning of period | 10,500 | 11,309 | 13,341 | 16,051 | |||||||
Balance, end of period |
Non-GAAP Financial Measures
This news release refers to non-GAAP financial measures such as "adjusted free cash flow," "adjusted discretionary cash flow," "adjusted G&A," "full cash G&A," "adjusted income," "adjusted income per diluted share," "adjusted EBITDA", "adjusted total revenue", and "PV-10." 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 filings with the U.S. Securities and Exchange Commission (the "SEC") and posted on our website.
- Adjusted free cash flow is a supplemental non-GAAP measure that is defined by the Company as adjusted EBITDA less operational capital, capitalized interest, net interest expense and capitalized cash G&A (which excludes capitalized expense related to share-based awards). We believe adjusted free 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. Adjusted free 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, or as a measure of liquidity, or as an alternative to net income (loss).
- Adjusted discretionary cash flow is a supplemental non-GAAP measure that Callon believes 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. Adjusted discretionary cash flow is defined by Callon as net cash provided by operating activities before changes in working capital and merger and integration expenses. 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. Adjusted 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, or as a measure of liquidity, or as an alternative to net income (loss).
- 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. Callon believes that the non-GAAP measure of adjusted G&A is useful to investors because it provides a meaningful measure of our recurring G&A expense and provides for greater comparability period-over-period. See the reconciliation provided above for further details.
- Full cash G&A is a supplemental non-GAAP financial measure that Callon defines as adjusted G&A – cash component plus capitalized G&A excluding capitalized expense related to share-based awards. Callon believes that the non-GAAP measure of full cash G&A is useful because it provides users with a meaningful measure of our total recurring cash G&A costs, whether expensed or capitalized, and provides for greater comparability on a period-over-period basis. See the reconciliation provided above for further details.
- Adjusted income and adjusted income per diluted share are supplemental non-GAAP measures that Callon believes 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 these items and non-cash valuation adjustments, which are detailed in the reconciliation provided. Adjusted income and adjusted income per diluted share are not measures of financial performance under GAAP. Accordingly, it should not be considered as a substitute for net income (loss), operating income (loss), or other income data prepared in accordance with GAAP. However, the Company believes that adjusted income and adjusted income per diluted share provide additional information with respect to our performance. Because adjusted income and adjusted income per diluted share exclude some, but not all, items that affect net income (loss) and may vary among companies, the adjusted income and adjusted income per diluted share presented above may not be comparable to similarly titled measures of other companies.
- Adjusted diluted weighted average common shares outstanding ("Adjusted Diluted WASO") is a non-GAAP financial measure which includes the effect of potentially dilutive instruments that, under certain circumstances described below, are excluded from diluted weighted average common shares outstanding ("Diluted WASO"), the most directly comparable GAAP financial measure. When a loss available to common stockholders exists, all potentially dilutive instruments are anti-dilutive to the loss available to common stockholders per common share and therefore excluded from the computation of Diluted WASO. The effect of potentially dilutive instruments are included in the computation of Adjusted Diluted WASO for purposes of computing adjusted income per diluted share.
- Callon calculates adjusted earnings before interest, income taxes, depreciation, depletion and amortization ("Adjusted EBITDA") as net income (loss) before interest expense, income tax expense (benefit), depreciation, depletion and amortization, (gains) losses on derivative instruments excluding net settled derivative instruments, impairment of evaluated oil and gas properties, non-cash stock-based compensation expense, merger and integration expense, (gain) loss on extinguishment of debt, and other operating expenses. 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 above may not be comparable to similarly titled measures of other companies.
- Callon believes 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. See the reconciliation provided above for further details.
- Callon believes that the presentation of pre-tax PV-10 value is relevant and useful to its investors because it presents the discounted future net cash flows attributable to reserves prior to taking into account future corporate income taxes and the Company's current tax structure. The Company further believes investors and creditors use pre-tax PV-10 values as a basis for comparison of the relative size and value of its reserves as compared with other companies. The GAAP financial measure most directly comparable to pre-tax PV-10 is the standardized measure of discounted future net cash flows. Pre-tax PV-10 is calculated using the standardized measure of discounted future net cash flows before deducting future income taxes, discounted at 10 percent.
Earnings Call Information
The Company will host a conference call on Thursday, February 25, 2021, to discuss fourth quarter 2020 financial and operating results, 2021 outlook, and the durability of our business under various commodity price scenarios.
Please join Callon Petroleum Company via the Internet for a webcast of the conference call:
Date/Time: | Thursday, February 25, 2021, at 8:00 a.m. Central Time (9:00 a.m. Eastern Time) |
Webcast: | Select "News and Events" under the "Investors" section of the Company's website: www.callon.com. |
An archive of the conference call webcast will also be available at www.callon.com under the "Investors" section of the website.
About Callon Petroleum
Callon Petroleum Company is an independent oil and natural gas company focused on the acquisition, exploration and development of high-quality assets in the leading oil plays of South and West Texas.
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 development activity and associated production, capital expenditures and cash flow expectations; the Company's 2021 production expense guidance and capital expenditure guidance; 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", "may", "will", "should", "could" and words of similar meaning. These statements reflect the Company's current views with respect to future events and financial performance based on management's experience and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. 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. Any forward-looking statement speaks only as of the date on which such statement is made and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law. 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; changes in the supply of and demand for oil and natural gas, including as a result of the COVID-19 pandemic and various governmental actions taken to mitigate its impact or actions by, or disputes among, members of OPEC and other oil and natural gas producing countries, such as Russia, with respect to production levels or other matters related to the price of oil; our ability to drill and complete wells, operational, regulatory and environment risks; the cost and availability of equipment and labor; our ability to finance our activities; and other risks more fully discussed in our filings with the SEC, including our most recent Annual Reports on Form 10-K and subsequent 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
1) | See "Non-GAAP Financial Measures" included within this release for related disclosures. |
2) | All references to 2019 pro forma figures assume full year Callon and Carrizo combined financials |
3) | Callon defines "reinvestment rate" as (Accrued Operational Capital Expenditures) / (Adjusted Discretionary Cash Flow - Capitalized Expenses) |
4) | Management's internal estimate of PV-10 value at flat forward prices set forth above is provided to illustrate reserve sensitivities to expectations of commodity prices and do not comply with SEC pricing assumptions. Actual future prices may vary significantly from the flat forward prices used in management's internal estimate of PV-10; therefore, actual revenue and value generated may be more or less than the PV-10 estimate. |
SOURCE Callon Petroleum Company
FAQ
What were Callon Petroleum's production numbers for 2020?
What is Callon Petroleum's expected production guidance for 2021?
How much free cash flow is Callon Petroleum projecting for 2021?
What was the net cash provided by operating activities for Callon Petroleum in 2020?