These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
(State or other jurisdiction of
incorporation or organization)
|
|
46-5670947
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
9200 Oakdale Avenue, Suite 900
Los Angeles, California
(Address of principal executive offices)
|
|
91311
(Zip Code)
|
|
Shares of common stock outstanding as of September 30, 2017
|
42,868,072
|
|
|
Page
|
|
|
Part I
|
|
|
|
Item 1
|
Financial Statements (unaudited)
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
Condensed Consolidated Statements of Operations
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
|
|
|
Notes to Condensed Consolidated Financial Statements
|
|
|
Item 2
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
|
General
|
|
|
|
Business Environment and Industry Outlook
|
|
|
|
Seasonality
|
|
|
|
Exploration and Development Joint Ventures
|
|
|
|
Operations
|
|
|
|
Fixed and Variable Costs
|
|
|
|
Production and Prices
|
|
|
|
Balance Sheet Analysis
|
|
|
|
Statement of Operations Analysis
|
|
|
|
Liquidity and Capital Resources
|
|
|
|
Cash Flow Analysis
|
|
|
|
2017 Capital Program
|
|
|
|
Lawsuits, Claims, Contingencies and Commitments
|
|
|
|
Significant Accounting and Disclosure Changes
|
|
|
|
Safe Harbor Statement Regarding Outlook and Forward-Looking Information
|
|
|
Item 3
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
Item 4
|
Controls and Procedures
|
|
|
|
|
|
|
Part II
|
|
|
|
Item 1
|
Legal Proceedings
|
|
|
Item 1A
|
Risk Factors
|
|
|
Item 5
|
Other Disclosures
|
|
|
Item 6
|
Exhibits
|
|
|
Item 1.
|
Financial Statements (unaudited)
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
CURRENT ASSETS
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
28
|
|
|
$
|
12
|
|
|
Trade receivables
|
221
|
|
|
232
|
|
||
|
Inventories
|
58
|
|
|
58
|
|
||
|
Other current assets, net
|
145
|
|
|
123
|
|
||
|
Total current assets
|
452
|
|
|
425
|
|
||
|
|
|
|
|
||||
|
PROPERTY, PLANT AND EQUIPMENT
|
21,124
|
|
|
20,915
|
|
||
|
Accumulated depreciation, depletion and amortization
|
(15,432
|
)
|
|
(15,030
|
)
|
||
|
Total property, plant and equipment, net
|
5,692
|
|
|
5,885
|
|
||
|
|
|
|
|
||||
|
OTHER ASSETS
|
39
|
|
|
44
|
|
||
|
|
|
|
|
||||
|
TOTAL ASSETS
|
$
|
6,183
|
|
|
$
|
6,354
|
|
|
CURRENT LIABILITIES
|
|
|
|
||||
|
Current maturities of long-term debt
|
$
|
100
|
|
|
$
|
100
|
|
|
Accounts payable
|
263
|
|
|
219
|
|
||
|
Accrued liabilities
|
383
|
|
|
407
|
|
||
|
Total current liabilities
|
746
|
|
|
726
|
|
||
|
|
|
|
|
||||
|
LONG-TERM DEBT - PRINCIPAL AMOUNT
|
5,039
|
|
|
5,168
|
|
||
|
|
|
|
|
||||
|
DEFERRED GAIN AND ISSUANCE COSTS, NET
|
356
|
|
|
397
|
|
||
|
|
|
|
|
||||
|
OTHER LONG-TERM LIABILITIES
|
616
|
|
|
620
|
|
||
|
|
|
|
|
||||
|
EQUITY
|
|
|
|
||||
|
|
|
|
|
||||
|
Preferred stock (20 million shares authorized at $0.01 par value) no shares outstanding at September 30, 2017 and December 31, 2016
|
—
|
|
|
—
|
|
||
|
Common stock (200 million shares authorized at $0.01 par value) outstanding shares (September 30, 2017 - 42,868,072 and December 31, 2016 - 42,542,637)
|
—
|
|
|
—
|
|
||
|
Additional paid-in capital
|
4,875
|
|
|
4,861
|
|
||
|
Accumulated deficit
|
(5,532
|
)
|
|
(5,404
|
)
|
||
|
Accumulated other comprehensive loss
|
(10
|
)
|
|
(14
|
)
|
||
|
|
|
|
|
||||
|
Total equity attributable to common stock
|
(667
|
)
|
|
(557
|
)
|
||
|
Noncontrolling interest
|
93
|
|
|
—
|
|
||
|
Total equity
|
(574
|
)
|
|
(557
|
)
|
||
|
|
|
|
|
||||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
6,183
|
|
|
$
|
6,354
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
REVENUES AND OTHER
|
|
|
|
|
|
|
|
||||||||
|
Oil and gas net sales
|
$
|
461
|
|
|
$
|
424
|
|
|
$
|
1,387
|
|
|
$
|
1,157
|
|
|
Net derivative (losses) gains
|
(65
|
)
|
|
(14
|
)
|
|
51
|
|
|
(157
|
)
|
||||
|
Other revenue
|
49
|
|
|
46
|
|
|
113
|
|
|
95
|
|
||||
|
Total revenues and other
|
445
|
|
|
456
|
|
|
1,551
|
|
|
1,095
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
COSTS AND OTHER
|
|
|
|
|
|
|
|
||||||||
|
Production costs
|
222
|
|
|
211
|
|
|
649
|
|
|
583
|
|
||||
|
General and administrative expenses
|
63
|
|
|
58
|
|
|
191
|
|
|
186
|
|
||||
|
Depreciation, depletion and amortization
|
134
|
|
|
137
|
|
|
412
|
|
|
422
|
|
||||
|
Taxes other than on income
|
39
|
|
|
37
|
|
|
103
|
|
|
118
|
|
||||
|
Exploration expense
|
5
|
|
|
3
|
|
|
17
|
|
|
13
|
|
||||
|
Other expenses, net
|
29
|
|
|
29
|
|
|
76
|
|
|
76
|
|
||||
|
Total costs and other
|
492
|
|
|
475
|
|
|
1,448
|
|
|
1,398
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
OPERATING (LOSS) INCOME
|
(47
|
)
|
|
(19
|
)
|
|
103
|
|
|
(303
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
NON-OPERATING (LOSS) INCOME
|
|
|
|
|
|
|
|
||||||||
|
Interest and debt expense, net
|
(85
|
)
|
|
(95
|
)
|
|
(252
|
)
|
|
(243
|
)
|
||||
|
Net gains on early extinguishment of debt
|
—
|
|
|
660
|
|
|
4
|
|
|
793
|
|
||||
|
Gains on asset divestitures
|
—
|
|
|
—
|
|
|
21
|
|
|
31
|
|
||||
|
Other non-operating expense
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
||||
|
(LOSS) INCOME BEFORE INCOME TAXES
|
(132
|
)
|
|
546
|
|
|
(127
|
)
|
|
278
|
|
||||
|
Income tax benefit
|
—
|
|
|
—
|
|
|
—
|
|
|
78
|
|
||||
|
NET (LOSS) INCOME
|
(132
|
)
|
|
546
|
|
|
(127
|
)
|
|
356
|
|
||||
|
Net income attributable to noncontrolling interest
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||
|
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCK
|
$
|
(133
|
)
|
|
$
|
546
|
|
|
$
|
(128
|
)
|
|
$
|
356
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(Loss) Earnings per share attributable to common stock
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
(3.11
|
)
|
|
$
|
13.04
|
|
|
$
|
(3.01
|
)
|
|
$
|
8.79
|
|
|
Diluted
|
$
|
(3.11
|
)
|
|
$
|
13.04
|
|
|
$
|
(3.01
|
)
|
|
$
|
8.79
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net (loss) income
|
$
|
(132
|
)
|
|
$
|
546
|
|
|
$
|
(127
|
)
|
|
$
|
356
|
|
|
Net income attributable to noncontrolling interest
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||
|
Other comprehensive income items:
|
|
|
|
|
|
|
|
||||||||
|
Reclassification to income of realized losses on pension and postretirement
(a)
|
1
|
|
|
2
|
|
|
4
|
|
|
8
|
|
||||
|
Total other comprehensive income, net of tax
|
1
|
|
|
2
|
|
|
4
|
|
|
8
|
|
||||
|
Comprehensive (loss) income attributable to common stock
|
$
|
(132
|
)
|
|
$
|
548
|
|
|
$
|
(124
|
)
|
|
$
|
364
|
|
|
(a)
|
No associated tax for the
three and nine
months ended
September 30, 2017
and 2016. See
|
|
|
Nine months ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOW FROM OPERATING ACTIVITIES
|
|
|
|
||||
|
Net (loss) income
|
$
|
(127
|
)
|
|
$
|
356
|
|
|
Adjustments to reconcile net (loss) income to net cash provided by
operating activities:
|
|
|
|
||||
|
Depreciation, depletion and amortization
|
412
|
|
|
422
|
|
||
|
Deferred income tax benefit
|
—
|
|
|
(78
|
)
|
||
|
Net derivative (gains) losses
|
(51
|
)
|
|
157
|
|
||
|
Net proceeds on settled derivatives
|
15
|
|
|
86
|
|
||
|
Net gains on early extinguishment of debt
|
(4
|
)
|
|
(793
|
)
|
||
|
Amortization of deferred gain
|
(55
|
)
|
|
(53
|
)
|
||
|
Gains on asset divestitures
|
(21
|
)
|
|
(31
|
)
|
||
|
Other non-cash charges to income, net
|
46
|
|
|
84
|
|
||
|
Dry hole expenses
|
1
|
|
|
—
|
|
||
|
Changes in operating assets and liabilities, net
|
9
|
|
|
(5
|
)
|
||
|
Net cash provided by operating activities
|
225
|
|
|
145
|
|
||
|
|
|
|
|
||||
|
CASH FLOW FROM INVESTING ACTIVITIES
|
|
|
|
||||
|
Capital investments
|
(232
|
)
|
|
(45
|
)
|
||
|
Changes in capital investment accruals
|
26
|
|
|
(5
|
)
|
||
|
Asset divestitures
|
33
|
|
|
19
|
|
||
|
Other
|
(1
|
)
|
|
—
|
|
||
|
Net cash used by investing activities
|
(174
|
)
|
|
(31
|
)
|
||
|
|
|
|
|
||||
|
CASH FLOW FROM FINANCING ACTIVITIES
|
|
|
|
||||
|
Proceeds from 2014 Revolving Credit Facility
|
1,000
|
|
|
1,761
|
|
||
|
Repayments of 2014 Revolving Credit Facility
|
(1,010
|
)
|
|
(1,728
|
)
|
||
|
Proceeds from 2016 Credit Agreement
|
—
|
|
|
990
|
|
||
|
Payments on 2014 Term Loan
|
(91
|
)
|
|
(329
|
)
|
||
|
Debt repurchases
|
(24
|
)
|
|
(770
|
)
|
||
|
Debt transaction costs
|
(2
|
)
|
|
(44
|
)
|
||
|
Contribution from noncontrolling interest, net
|
98
|
|
|
—
|
|
||
|
Distributions paid to noncontrolling interest holders
|
(6
|
)
|
|
—
|
|
||
|
Employee stock purchases and other
|
2
|
|
|
4
|
|
||
|
Shares canceled for taxes
|
(2
|
)
|
|
—
|
|
||
|
Net cash used by financing activities
|
(35
|
)
|
|
(116
|
)
|
||
|
Increase (decrease) in cash and cash equivalents
|
16
|
|
|
(2
|
)
|
||
|
Cash and cash equivalents—beginning of period
|
12
|
|
|
12
|
|
||
|
Cash and cash equivalents—end of period
|
$
|
28
|
|
|
$
|
10
|
|
|
NOTE 2
|
ACCOUNTING AND DISCLOSURE CHANGES
|
|
NOTE 3
|
OTHER INFORMATION
|
|
|
September 30,
2017
|
|
December 31,
2016
|
||||
|
|
(in millions)
|
||||||
|
Materials and supplies
|
$
|
54
|
|
|
$
|
55
|
|
|
Finished goods
|
4
|
|
|
3
|
|
||
|
Total
|
$
|
58
|
|
|
$
|
58
|
|
|
|
September 30,
2017 |
|
December 31,
2016
|
||||
|
|
(in millions)
|
||||||
|
2014 Credit Facilities (Secured First Lien)
|
|
|
|
||||
|
Revolving Credit Facility
|
$
|
837
|
|
|
$
|
847
|
|
|
Term Loan Facility
|
559
|
|
|
650
|
|
||
|
2016 Credit Agreement (Secured First Lien)
|
1,000
|
|
|
1,000
|
|
||
|
Second Lien Notes
|
|
|
|
||||
|
8% Notes Due 2022
|
2,250
|
|
|
2,250
|
|
||
|
Senior Notes (Unsecured)
|
|
|
|
||||
|
5% Notes Due 2020
|
165
|
|
|
193
|
|
||
|
5 ½% Notes Due 2021
|
135
|
|
|
135
|
|
||
|
6% Notes Due 2024
|
193
|
|
|
193
|
|
||
|
Total Debt - Principal Amount
|
5,139
|
|
|
5,268
|
|
||
|
Less Current Maturities of Long-Term Debt
|
(100
|
)
|
|
(100
|
)
|
||
|
Long-Term Debt - Principal Amount
|
$
|
5,039
|
|
|
$
|
5,168
|
|
|
|
2017
|
|
2018 and beyond
|
||||||||
|
|
9/30
|
|
12/31
|
|
3/31
|
|
6/30
|
|
9/30
|
|
12/31
|
|
Maximum leverage ratio
(a)
|
3.25 to 1.00
|
|
3.25 to 1.00
|
|
2.25 to 1.00
|
|
2.25 to 1.00
|
|
2.25 to 1.00
|
|
2.25 to 1.00
|
|
Minimum interest coverage ratio
(b)
|
1.20 to 1.00
|
|
1.20 to 1.00
|
|
2.00 to 1.00
|
|
2.00 to 1.00
|
|
2.00 to 1.00
|
|
2.00 to 1.00
|
|
Minimum asset coverage ratio
(c)
|
N/A
|
|
1.20 to 1.00
|
|
N/A
|
|
1.20 to 1.00
|
|
N/A
|
|
1.20 to 1.00
|
|
Minimum monthly liquidity
(d)
|
$250 million
|
||||||||||
|
•
|
extend the maturity date until June 30, 2021, subject to a springing maturity of (i) 273
days prior to the maturity of our 2020 Notes to the extent that more than $100 million of such notes remain outstanding at such date and (ii) 273 days prior to the maturity of our 2021 Notes, to the extent that more than $100 million of such notes remain outstanding on such date;
|
|
•
|
reset the financial performance covenants as follows:
|
|
◦
|
maximum leverage ratio of indebtedness under our 2014 Credit Facilities and the new term loan to EBITDAX to be less than 1.90 to 1.00 through 2019 and less than 1.50 to 1.00 thereafter and
|
|
◦
|
minimum interest coverage ratio to be greater than 1.20 to 1.00;
|
|
•
|
defer quarterly payments on our 2014 Term Loan until September 30, 2019, which would be reduced to $12.5 million per quarter thereafter;
|
|
•
|
reduce our 2014 Revolving Credit Facility commitment to $1 billion and reduce our minimum liquidity requirement to $150 million;
|
|
•
|
increase the applicable margin on LIBOR-based loans to a range of 3.25% to 4.00% and on ABR-based loans to a range of 2.25% to 3.00%;
|
|
•
|
permit us to use 50% of the proceeds from an Elk Hills power plant monetization to prepay our 2016 Credit Agreement, Second Lien Notes and Senior Notes;
|
|
•
|
permit us to use the proceeds from other non-borrowing base asset sales to prepay our 2016 Credit Agreement, Second Lien Notes and Senior Notes as follows:
|
|
◦
|
75% of such proceeds for all aggregate proceeds received up to $500 million
|
|
◦
|
50% of such proceeds for all aggregate proceeds received between $500 million and $1 billion
|
|
◦
|
25% of such proceeds for all aggregate proceeds received in excess of $1 billion
|
|
•
|
permit us to incur certain other first-lien indebtedness for deleveraging activities.
|
|
|
2020 Notes
|
|
2021 Notes
|
|
2024 Notes
|
|
Outstanding principal
|
$165 million
|
|
$135 million
|
|
$193 million
|
|
Interest rate
|
5%
|
|
5.5%
|
|
6%
|
|
Maturity date
|
January 15, 2020
|
|
September 15, 2021
|
|
November 15, 2024
|
|
Interest payment dates
|
January 15
July 15
|
|
March 15
September 15
|
|
May 15
November 15
|
|
NOTE 6
|
ACQUISITIONS, DIVESTITURES AND OTHER
|
|
|
Q4 2017
|
|
Q1 2018
|
|
Q2 2018
|
|
Q3 2018
|
|
Q4 2018
|
|
FY
2019
|
|
FY
2020
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Sold Calls:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Barrels per day
|
6,300
|
|
|
16,800
|
|
|
16,200
|
|
|
16,100
|
|
|
16,100
|
|
|
1,000
|
|
|
900
|
|
|||||||
|
Weighted-average price per barrel
|
$
|
57.80
|
|
|
$
|
58.86
|
|
|
$
|
58.92
|
|
|
$
|
58.91
|
|
|
$
|
58.91
|
|
|
$
|
60.00
|
|
|
$
|
60.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Purchased Puts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Barrels per day
|
11,300
|
|
|
1,200
|
|
|
1,200
|
|
|
1,100
|
|
|
1,100
|
|
|
1,000
|
|
|
900
|
|
|||||||
|
Weighted-average price per barrel
|
$
|
47.75
|
|
|
$
|
45.82
|
|
|
$
|
45.83
|
|
|
$
|
45.83
|
|
|
$
|
45.85
|
|
|
$
|
45.84
|
|
|
$
|
43.91
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Sold Puts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Barrels per day
|
—
|
|
|
29,000
|
|
|
29,000
|
|
|
19,000
|
|
|
19,000
|
|
|
—
|
|
|
—
|
|
|||||||
|
Weighted-average price per barrel
|
$
|
—
|
|
|
$
|
45.00
|
|
|
$
|
45.00
|
|
|
$
|
45.00
|
|
|
$
|
45.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Swaps:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Barrels per day
|
30,000
|
|
|
29,000
|
|
|
29,000
|
|
|
19,000
|
|
|
19,000
|
|
|
—
|
|
|
—
|
|
|||||||
|
Weighted-average price per barrel
|
$
|
55.00
|
|
|
$
|
60.00
|
|
|
$
|
60.00
|
|
|
$
|
60.13
|
|
|
$
|
60.13
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
•
|
5,000 barrels per day at a weighted-average Brent price of $55.03 for December 2017;
|
|
•
|
19,000 barrels per day at a weighted-average Brent price of $60.00 for each quarter of the first half of 2018;
|
|
•
|
19,000 barrels per day at a weighted-average Brent price of $60.13 for each quarter of the second half of 2018;
|
|
•
|
10,000 barrels per day at a weighted-average Brent price of $60.00 for the first half of 2018 and
|
|
•
|
5,000 barrels per day at a weighted-average Brent price of $60.15 for the second half of 2018.
|
|
|
September 30, 2017
|
||||||||||||
|
|
Balance Sheet Classification
|
|
Gross Amounts Recognized at Fair Value
|
|
Gross Amounts Offset in the Balance Sheet
|
|
Net Fair Value Presented in the Balance Sheet
|
||||||
|
Assets
|
|
|
|
|
|
|
|
||||||
|
Commodity Contracts
|
Other current assets
|
|
$
|
52
|
|
|
$
|
(6
|
)
|
|
$
|
46
|
|
|
Commodity Contracts
|
Other assets
|
|
13
|
|
|
—
|
|
|
13
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
|
Liabilities
|
|
|
|
|
|
|
|
||||||
|
Commodity Contracts
|
Accrued liabilities
|
|
(66
|
)
|
|
6
|
|
|
(60
|
)
|
|||
|
Commodity Contracts
|
Other long-term liabilities
|
|
(19
|
)
|
|
—
|
|
|
(19
|
)
|
|||
|
Total derivatives
|
|
|
$
|
(20
|
)
|
|
$
|
—
|
|
|
$
|
(20
|
)
|
|
|
December 31, 2016
|
||||||||||||
|
|
Balance Sheet Classification
|
|
Gross Amounts Recognized at Fair Value
|
|
Gross Amounts Offset in the Balance Sheet
|
|
Net Fair Value Presented in the Balance Sheet
|
||||||
|
Assets
|
|
|
|
|
|
|
|
||||||
|
Commodity Contracts
|
Other current assets
|
|
$
|
88
|
|
|
$
|
(49
|
)
|
|
$
|
39
|
|
|
Commodity Contracts
|
Other assets
|
|
25
|
|
|
(6
|
)
|
|
19
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
|
Liabilities
|
|
|
|
|
|
|
|
||||||
|
Commodity Contracts
|
Accrued liabilities
|
|
(152
|
)
|
|
49
|
|
|
(103
|
)
|
|||
|
Commodity Contracts
|
Other long-term liabilities
|
|
(58
|
)
|
|
6
|
|
|
(52
|
)
|
|||
|
Total derivatives
|
|
|
$
|
(97
|
)
|
|
$
|
—
|
|
|
$
|
(97
|
)
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
(a)
|
|
2017
|
|
2016
(a)
|
||||||||
|
|
(in millions, except per-share amounts)
|
||||||||||||||
|
Basic EPS calculation
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income
|
$
|
(132
|
)
|
|
$
|
546
|
|
|
$
|
(127
|
)
|
|
$
|
356
|
|
|
Net income attributable to noncontrolling interest
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||
|
Net (loss) income attributable to common stock
|
(133
|
)
|
|
546
|
|
|
(128
|
)
|
|
356
|
|
||||
|
Less: net income (loss) allocated to participating securities
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(7
|
)
|
||||
|
Net (loss) income available to common stockholders
|
$
|
(133
|
)
|
|
$
|
532
|
|
|
$
|
(128
|
)
|
|
$
|
349
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding - basic
|
42.7
|
|
|
40.8
|
|
|
42.5
|
|
|
39.7
|
|
||||
|
Basic EPS
|
$
|
(3.11
|
)
|
|
$
|
13.04
|
|
|
$
|
(3.01
|
)
|
|
$
|
8.79
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted EPS calculation
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income
|
$
|
(132
|
)
|
|
$
|
546
|
|
|
$
|
(127
|
)
|
|
$
|
356
|
|
|
Net income attributable to noncontrolling interest
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||
|
Net (loss) income attributable to common stock
|
(133
|
)
|
|
546
|
|
|
(128
|
)
|
|
356
|
|
||||
|
Less: net income (loss) allocated to participating securities
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(7
|
)
|
||||
|
Net (loss) income available to common stockholders
|
$
|
(133
|
)
|
|
$
|
532
|
|
|
$
|
(128
|
)
|
|
$
|
349
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding - basic
|
42.7
|
|
|
40.8
|
|
|
42.5
|
|
|
39.7
|
|
||||
|
Dilutive effect of potentially dilutive securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Weighted-average common shares outstanding - diluted
|
42.7
|
|
|
40.8
|
|
|
42.5
|
|
|
39.7
|
|
||||
|
Diluted EPS
|
$
|
(3.11
|
)
|
|
$
|
13.04
|
|
|
$
|
(3.01
|
)
|
|
$
|
8.79
|
|
|
(a)
|
Our previously reported basic and diluted earnings per share for the three months ended September 30, 2016 changed from $13.45 to $13.04 and $13.06 to $13.04, respectively. Our previously reported basic earnings per share for the nine months ended September 30, 2016 also changed from $8.97 to $8.79. These changes occurred because of the application of the two-class method of earnings allocation in a period with net income. Unlike other periods in 2016, the third quarter of 2016 resulted in net income because of the non-recurring gain generated from the extinguishment of debt. This represents a 3% and 2% change for the three and nine months ended September 30, 2016, respectively, from the previously reported basic earnings per share amount, which we believe is immaterial based on the absolute amount as well as the non-recurring nature of the third quarter gain, which did not affect any trends embedded in operating results.
|
|
|
Three months ended September 30,
|
||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||
|
|
Pension
Benefit |
|
Postretirement
Benefit |
|
Pension
Benefit |
|
Postretirement
Benefit |
||||||||
|
|
(in millions)
|
||||||||||||||
|
Service cost
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
Interest cost
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
||||
|
Expected return on plan assets
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||
|
Recognized actuarial loss
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Settlement loss
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Total
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
2
|
|
|
$
|
2
|
|
|
|
Nine months ended September 30,
|
||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||
|
|
Pension
Benefit |
|
Postretirement
Benefit |
|
Pension
Benefit |
|
Postretirement
Benefit |
||||||||
|
|
(in millions)
|
||||||||||||||
|
Service cost
|
$
|
1
|
|
|
$
|
3
|
|
|
$
|
1
|
|
|
$
|
3
|
|
|
Interest cost
|
2
|
|
|
3
|
|
|
2
|
|
|
3
|
|
||||
|
Expected return on plan assets
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
||||
|
Recognized actuarial loss
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Settlement loss
|
4
|
|
|
—
|
|
|
6
|
|
|
—
|
|
||||
|
Total
|
$
|
6
|
|
|
$
|
6
|
|
|
$
|
8
|
|
|
$
|
6
|
|
|
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Parent
|
|
Combined Guarantor Subsidiaries
|
|
Combined Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
As of September 30, 2017
|
|
(in millions)
|
||||||||||||||||||
|
Total current assets
|
|
$
|
9
|
|
|
$
|
425
|
|
|
$
|
20
|
|
|
$
|
(2
|
)
|
|
$
|
452
|
|
|
Total property, plant and equipment, net
|
|
24
|
|
|
5,589
|
|
|
79
|
|
|
—
|
|
|
5,692
|
|
|||||
|
Investments in consolidated subsidiaries
|
|
5,981
|
|
|
582
|
|
|
—
|
|
|
(6,563
|
)
|
|
—
|
|
|||||
|
Other assets
|
|
—
|
|
|
37
|
|
|
2
|
|
|
—
|
|
|
39
|
|
|||||
|
TOTAL ASSETS
|
|
$
|
6,014
|
|
|
$
|
6,633
|
|
|
$
|
101
|
|
|
$
|
(6,565
|
)
|
|
$
|
6,183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total current liabilities
|
|
234
|
|
|
513
|
|
|
1
|
|
|
(2
|
)
|
|
746
|
|
|||||
|
Long-term debt - principal amount
|
|
5,039
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,039
|
|
|||||
|
Deferred gain and issuance costs, net
|
|
356
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
356
|
|
|||||
|
Other long-term liabilities
|
|
138
|
|
|
475
|
|
|
3
|
|
|
—
|
|
|
616
|
|
|||||
|
Amounts due to (from) affiliates
|
|
914
|
|
|
(914
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total equity
|
|
(667
|
)
|
|
6,559
|
|
|
97
|
|
|
(6,563
|
)
|
|
(574
|
)
|
|||||
|
TOTAL LIABILITIES AND EQUITY
|
|
$
|
6,014
|
|
|
$
|
6,633
|
|
|
$
|
101
|
|
|
$
|
(6,565
|
)
|
|
$
|
6,183
|
|
|
As of December 31, 2016
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total current assets
|
|
$
|
7
|
|
|
$
|
418
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
425
|
|
|
Total property, plant and equipment, net
|
|
25
|
|
|
5,856
|
|
|
4
|
|
|
—
|
|
|
5,885
|
|
|||||
|
Investments in consolidated subsidiaries
|
|
5,713
|
|
|
537
|
|
|
—
|
|
|
(6,250
|
)
|
|
—
|
|
|||||
|
Other assets
|
|
—
|
|
|
44
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|||||
|
TOTAL ASSETS
|
|
$
|
5,745
|
|
|
$
|
6,855
|
|
|
$
|
4
|
|
|
$
|
(6,250
|
)
|
|
$
|
6,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total current liabilities
|
|
221
|
|
|
505
|
|
|
—
|
|
|
—
|
|
|
726
|
|
|||||
|
Long-term debt - principal amount
|
|
5,168
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,168
|
|
|||||
|
Deferred gain and issuance costs, net
|
|
397
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
397
|
|
|||||
|
Other long-term liabilities
|
|
132
|
|
|
487
|
|
|
1
|
|
|
—
|
|
|
620
|
|
|||||
|
Amounts due to (from) affiliates
|
|
384
|
|
|
(384
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total equity
|
|
(557
|
)
|
|
6,247
|
|
|
3
|
|
|
(6,250
|
)
|
|
(557
|
)
|
|||||
|
TOTAL LIABILITIES AND EQUITY
|
|
$
|
5,745
|
|
|
$
|
6,855
|
|
|
$
|
4
|
|
|
$
|
(6,250
|
)
|
|
$
|
6,354
|
|
|
Condensed Consolidating Statement of Operations
|
||||||||||||||||||||
|
|
|
Parent
|
|
Combined Guarantor Subsidiaries
|
|
Combined Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
For the nine months ended September 30, 2017
|
|
(in millions)
|
||||||||||||||||||
|
Total revenues and other
|
|
$
|
22
|
|
|
$
|
1,551
|
|
|
$
|
10
|
|
|
$
|
(32
|
)
|
|
$
|
1,551
|
|
|
Total costs and other
|
|
168
|
|
|
1,303
|
|
|
9
|
|
|
(32
|
)
|
|
1,448
|
|
|||||
|
Non-operating (loss) income
|
|
(253
|
)
|
|
23
|
|
|
—
|
|
|
—
|
|
|
(230
|
)
|
|||||
|
Income tax benefit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
NET (LOSS) INCOME
|
|
(399
|
)
|
|
271
|
|
|
1
|
|
|
—
|
|
|
(127
|
)
|
|||||
|
Net income attributable to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
|
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCK
|
|
$
|
(399
|
)
|
|
$
|
271
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(128
|
)
|
|
For the nine months ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenues and other
|
|
$
|
—
|
|
|
$
|
1,093
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
1,095
|
|
|
Total costs and other
|
|
153
|
|
|
1,243
|
|
|
2
|
|
|
—
|
|
|
1,398
|
|
|||||
|
Non-operating income (loss)
|
|
547
|
|
|
34
|
|
|
—
|
|
|
—
|
|
|
581
|
|
|||||
|
Income tax benefit
|
|
78
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
78
|
|
|||||
|
NET INCOME (LOSS)
|
|
$
|
472
|
|
|
$
|
(116
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
356
|
|
|
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||
|
|
|
Parent
|
|
Combined Guarantor Subsidiaries
|
|
Combined Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
For the nine months ended
September 30, 2017
|
|
(in millions)
|
||||||||||||||||||
|
Net cash (used) provided by operating activities
|
|
$
|
(403
|
)
|
|
$
|
621
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
225
|
|
|
Net cash used by investing activities
|
|
(2
|
)
|
|
(90
|
)
|
|
(82
|
)
|
|
—
|
|
|
(174
|
)
|
|||||
|
Net cash provided (used) by financing activities
|
|
409
|
|
|
(536
|
)
|
|
92
|
|
|
—
|
|
|
(35
|
)
|
|||||
|
Increase (decrease) in cash and cash equivalents
|
|
4
|
|
|
(5
|
)
|
|
17
|
|
|
—
|
|
|
16
|
|
|||||
|
Cash and cash equivalents—beginning of period
|
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|||||
|
Cash and cash equivalents—
end of period
|
|
$
|
4
|
|
|
$
|
7
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
28
|
|
|
For the nine months ended
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash (used) provided by operating activities
|
|
$
|
(419
|
)
|
|
$
|
563
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
145
|
|
|
Net cash used by investing activities
|
|
(1
|
)
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|||||
|
Net cash provided (used) by financing activities
|
|
420
|
|
|
(535
|
)
|
|
(1
|
)
|
|
—
|
|
|
(116
|
)
|
|||||
|
Decrease in cash and cash equivalents
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||||
|
Cash and cash equivalents—beginning of period
|
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|||||
|
Cash and cash equivalents—
end of period
|
|
$
|
—
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Brent oil ($/Bbl)
|
$
|
52.18
|
|
|
$
|
46.98
|
|
|
$
|
52.59
|
|
|
$
|
43.01
|
|
|
WTI oil ($/Bbl)
|
$
|
48.21
|
|
|
$
|
44.94
|
|
|
$
|
49.47
|
|
|
$
|
41.33
|
|
|
NYMEX gas ($/MMBtu)
|
$
|
2.95
|
|
|
$
|
2.70
|
|
|
$
|
3.12
|
|
|
$
|
2.24
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Oil (MBbl/d)
|
|
|
|
|
|
|
|
||||
|
San Joaquin Basin
|
51
|
|
|
56
|
|
|
52
|
|
|
58
|
|
|
Los Angeles Basin
|
27
|
|
|
29
|
|
|
27
|
|
|
30
|
|
|
Ventura Basin
|
4
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|
Sacramento Basin
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
82
|
|
|
90
|
|
|
84
|
|
|
93
|
|
|
|
|
|
|
|
|
|
|
||||
|
NGLs (MBbl/d)
|
|
|
|
|
|
|
|
||||
|
San Joaquin Basin
|
15
|
|
|
15
|
|
|
15
|
|
|
15
|
|
|
Los Angeles Basin
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Ventura Basin
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
Sacramento Basin
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
16
|
|
|
16
|
|
|
16
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
||||
|
Natural gas (MMcf/d)
|
|
|
|
|
|
|
|
||||
|
San Joaquin Basin
|
139
|
|
|
149
|
|
|
140
|
|
|
150
|
|
|
Los Angeles Basin
|
2
|
|
|
2
|
|
|
1
|
|
|
3
|
|
|
Ventura Basin
|
8
|
|
|
8
|
|
|
8
|
|
|
8
|
|
|
Sacramento Basin
|
33
|
|
|
34
|
|
|
32
|
|
|
36
|
|
|
Total
|
182
|
|
|
193
|
|
|
181
|
|
|
197
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total Production (MBoe/d)
(a)
|
128
|
|
|
138
|
|
|
130
|
|
|
142
|
|
|
Note:
|
MBbl/d refers to thousands of barrels per day; MMcf/d refers to millions of cubic feet per day; MBoe/d refers to thousands of barrels of oil equivalent per day.
|
|
(a)
|
Natural gas volumes have been converted to Boe based on the equivalence of energy content between six Mcf of natural gas and one barrel of oil. Barrels of oil equivalence does not necessarily result in price equivalence. The price of natural gas on a barrel of oil equivalent basis is currently substantially lower than the corresponding price for oil and has been similarly lower for a number of years. For example, for the
nine
months ended
September 30, 2017
, the average prices of Brent oil and NYMEX natural gas were
$52.59
per barrel and
$3.12
per MMBtu, respectively, resulting in an oil-to-gas ratio of approximately
17
to 1.
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Oil prices with hedge ($ per Bbl)
|
$
|
50.02
|
|
|
$
|
43.03
|
|
|
$
|
49.42
|
|
|
$
|
40.91
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Oil prices without hedge ($ per Bbl)
|
$
|
48.90
|
|
|
$
|
41.73
|
|
|
$
|
48.76
|
|
|
$
|
37.54
|
|
|
NGLs prices ($ per Bbl)
|
$
|
34.63
|
|
|
$
|
22.45
|
|
|
$
|
33.00
|
|
|
$
|
20.36
|
|
|
Gas prices ($ per Mcf)
|
$
|
2.56
|
|
|
$
|
2.64
|
|
|
$
|
2.64
|
|
|
$
|
2.11
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Oil with hedge as a percentage of Brent
|
96
|
%
|
|
92
|
%
|
|
94
|
%
|
|
95
|
%
|
|
Oil with hedge as a percentage of WTI
|
104
|
%
|
|
96
|
%
|
|
100
|
%
|
|
99
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Oil without hedge as a percentage of Brent
|
94
|
%
|
|
89
|
%
|
|
93
|
%
|
|
87
|
%
|
|
Oil without hedge as a percentage of WTI
|
101
|
%
|
|
93
|
%
|
|
99
|
%
|
|
91
|
%
|
|
NGLs as a percentage of Brent
|
66
|
%
|
|
48
|
%
|
|
63
|
%
|
|
47
|
%
|
|
NGLs as a percentage of WTI
|
72
|
%
|
|
50
|
%
|
|
67
|
%
|
|
49
|
%
|
|
Gas as a percentage of NYMEX
|
87
|
%
|
|
98
|
%
|
|
85
|
%
|
|
94
|
%
|
|
|
September 30,
2017
|
|
December 31,
2016
|
||||
|
|
(in millions)
|
||||||
|
Cash and cash equivalents
|
$
|
28
|
|
|
$
|
12
|
|
|
Trade receivables
|
$
|
221
|
|
|
$
|
232
|
|
|
Inventories
|
$
|
58
|
|
|
$
|
58
|
|
|
Other current assets, net
|
$
|
145
|
|
|
$
|
123
|
|
|
Property, plant and equipment, net
|
$
|
5,692
|
|
|
$
|
5,885
|
|
|
Other assets
|
$
|
39
|
|
|
$
|
44
|
|
|
Current maturities of long-term debt
|
$
|
100
|
|
|
$
|
100
|
|
|
Accounts payable
|
$
|
263
|
|
|
$
|
219
|
|
|
Accrued liabilities
|
$
|
383
|
|
|
$
|
407
|
|
|
Long-term debt - principal amount
|
$
|
5,039
|
|
|
$
|
5,168
|
|
|
Deferred gain and issuance costs, net
|
$
|
356
|
|
|
$
|
397
|
|
|
Other long-term liabilities
|
$
|
616
|
|
|
$
|
620
|
|
|
Equity attributable to common stock
|
$
|
(667
|
)
|
|
$
|
(557
|
)
|
|
Equity attributable to noncontrolling interest
|
$
|
93
|
|
|
$
|
—
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Oil and gas net sales
|
$
|
461
|
|
|
$
|
424
|
|
|
$
|
1,387
|
|
|
$
|
1,157
|
|
|
Net derivative (losses) gains
|
(65
|
)
|
|
(14
|
)
|
|
51
|
|
|
(157
|
)
|
||||
|
Other revenue
|
49
|
|
|
46
|
|
|
113
|
|
|
95
|
|
||||
|
Production costs
|
(222
|
)
|
|
(211
|
)
|
|
(649
|
)
|
|
(583
|
)
|
||||
|
General and administrative expenses
|
(63
|
)
|
|
(58
|
)
|
|
(191
|
)
|
|
(186
|
)
|
||||
|
Depreciation, depletion and amortization
|
(134
|
)
|
|
(137
|
)
|
|
(412
|
)
|
|
(422
|
)
|
||||
|
Taxes other than on income
|
(39
|
)
|
|
(37
|
)
|
|
(103
|
)
|
|
(118
|
)
|
||||
|
Exploration expense
|
(5
|
)
|
|
(3
|
)
|
|
(17
|
)
|
|
(13
|
)
|
||||
|
Other expenses, net
|
(29
|
)
|
|
(29
|
)
|
|
(76
|
)
|
|
(76
|
)
|
||||
|
Interest and debt expense, net
|
(85
|
)
|
|
(95
|
)
|
|
(252
|
)
|
|
(243
|
)
|
||||
|
Net gains on early extinguishment of debt
|
—
|
|
|
660
|
|
|
4
|
|
|
793
|
|
||||
|
Gains on asset divestitures
|
—
|
|
|
—
|
|
|
21
|
|
|
31
|
|
||||
|
Other non-operating expense
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
||||
|
(Loss) income before income taxes
|
(132
|
)
|
|
546
|
|
|
(127
|
)
|
|
278
|
|
||||
|
Income tax benefit
|
—
|
|
|
—
|
|
|
—
|
|
|
78
|
|
||||
|
Net (loss) income
|
(132
|
)
|
|
546
|
|
|
(127
|
)
|
|
356
|
|
||||
|
Net income attributable to noncontrolling interest
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||
|
Net (loss) income attributable to common stock
|
$
|
(133
|
)
|
|
$
|
546
|
|
|
$
|
(128
|
)
|
|
$
|
356
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted net loss
|
$
|
(52
|
)
|
|
$
|
(71
|
)
|
|
$
|
(173
|
)
|
|
$
|
(243
|
)
|
|
Adjusted EBITDAX
|
$
|
181
|
|
|
$
|
164
|
|
|
$
|
539
|
|
|
$
|
448
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Effective tax rate
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
(28
|
)%
|
||||
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Net (loss) income attributable to common stock
|
$
|
(133
|
)
|
|
$
|
546
|
|
|
$
|
(128
|
)
|
|
$
|
356
|
|
|
Unusual and infrequent items:
|
|
|
|
|
|
|
|
||||||||
|
Non-cash derivative losses (gains), excluding noncontrolling interest
|
72
|
|
|
25
|
|
|
(38
|
)
|
|
243
|
|
||||
|
Early retirement, severance and other costs
|
1
|
|
|
1
|
|
|
4
|
|
|
19
|
|
||||
|
Net gains on early extinguishment of debt
|
—
|
|
|
(660
|
)
|
|
(4
|
)
|
|
(793
|
)
|
||||
|
Gains on asset divestitures
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
(31
|
)
|
||||
|
Other
|
8
|
|
|
5
|
|
|
14
|
|
|
14
|
|
||||
|
Adjusted income items before interest and taxes
|
81
|
|
|
(629
|
)
|
|
(45
|
)
|
|
(548
|
)
|
||||
|
Deferred debt issuance costs write-off
|
—
|
|
|
12
|
|
|
—
|
|
|
12
|
|
||||
|
Reversal of valuation allowance for deferred tax assets
(a)
|
—
|
|
|
—
|
|
|
—
|
|
|
(63
|
)
|
||||
|
Total
|
81
|
|
|
(617
|
)
|
|
(45
|
)
|
|
(599
|
)
|
||||
|
Adjusted net loss
|
$
|
(52
|
)
|
|
$
|
(71
|
)
|
|
$
|
(173
|
)
|
|
$
|
(243
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income attributable to common stock per diluted share
|
$
|
(3.11
|
)
|
|
$
|
13.04
|
|
|
$
|
(3.01
|
)
|
|
$
|
8.79
|
|
|
Adjusted net loss per diluted share
|
$
|
(1.22
|
)
|
|
$
|
(1.74
|
)
|
|
$
|
(4.07
|
)
|
|
$
|
(6.12
|
)
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Net (loss) income attributable to common stock
|
$
|
(133
|
)
|
|
$
|
546
|
|
|
$
|
(128
|
)
|
|
$
|
356
|
|
|
Interest and debt expense, net
|
85
|
|
|
95
|
|
|
252
|
|
|
243
|
|
||||
|
Income tax benefit
|
—
|
|
|
—
|
|
|
—
|
|
|
(78
|
)
|
||||
|
Depreciation, depletion and amortization, excluding noncontrolling interest
|
132
|
|
|
137
|
|
|
406
|
|
|
422
|
|
||||
|
Exploration expense
|
5
|
|
|
3
|
|
|
17
|
|
|
13
|
|
||||
|
Adjusted income items before interest and taxes
|
81
|
|
|
(629
|
)
|
|
(45
|
)
|
|
(548
|
)
|
||||
|
Other non-cash items
|
11
|
|
|
12
|
|
|
37
|
|
|
40
|
|
||||
|
Adjusted EBITDAX
|
$
|
181
|
|
|
$
|
164
|
|
|
$
|
539
|
|
|
$
|
448
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Non-cash derivative losses (gains), excluding noncontrolling interest
|
$
|
72
|
|
|
$
|
25
|
|
|
$
|
(38
|
)
|
|
$
|
243
|
|
|
Non-cash derivative losses for noncontrolling interest
|
1
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||
|
Cash proceeds from settled derivatives
|
(8
|
)
|
|
(11
|
)
|
|
(15
|
)
|
|
(86
|
)
|
||||
|
Net derivative losses (gains)
|
$
|
65
|
|
|
$
|
14
|
|
|
$
|
(51
|
)
|
|
$
|
157
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
General and administrative expenses
|
$
|
63
|
|
|
$
|
58
|
|
|
$
|
191
|
|
|
$
|
186
|
|
|
Early retirement and severance costs
|
(1
|
)
|
|
(1
|
)
|
|
(4
|
)
|
|
(19
|
)
|
||||
|
Adjusted general and administrative expenses
|
$
|
62
|
|
|
$
|
57
|
|
|
$
|
187
|
|
|
$
|
167
|
|
|
|
Three months ended
September 30, |
|
Nine months ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Production costs
|
$
|
18.90
|
|
|
$
|
16.63
|
|
|
$
|
18.31
|
|
|
$
|
15.01
|
|
|
Production costs, excluding effects of PSC contracts
(a)
|
$
|
17.81
|
|
|
$
|
15.63
|
|
|
$
|
17.21
|
|
|
$
|
14.18
|
|
|
General and administrative expenses
|
$
|
0.85
|
|
|
$
|
0.71
|
|
|
$
|
0.88
|
|
|
$
|
0.85
|
|
|
Adjusted general and administrative expenses
(b)
|
$
|
0.77
|
|
|
$
|
0.63
|
|
|
$
|
0.76
|
|
|
$
|
0.69
|
|
|
Depreciation, depletion and amortization
|
$
|
10.73
|
|
|
$
|
10.15
|
|
|
$
|
10.92
|
|
|
$
|
10.24
|
|
|
Taxes other than on income
|
$
|
2.64
|
|
|
$
|
2.44
|
|
|
$
|
2.34
|
|
|
$
|
2.63
|
|
|
(a)
|
As described in the Operations section, the reporting of our PSC contracts creates a difference between reported production costs and reported volumes, inflating the per barrel production costs. The amounts represent the production costs for the company after adjustments for this difference.
|
|
(b)
|
For each quarter ended
September 30, 2017
and
2016
, the amount excludes unusual and infrequent charges related to early retirement and severance costs associated with field personnel totaling $0.08 per Boe. For the
nine
months ended
September 30, 2017
and
2016
, the amount excludes unusual and infrequent charges related to early retirement and severance costs associated with field personnel totaling $0.12 per Boe and $0.16 per Boe, respectively.
|
|
|
Q4 2017
|
|
Q1 2018
|
|
Q2 2018
|
|
Q3 2018
|
|
Q4 2018
|
|
FY
2019
|
|
FY
2020
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Sold Calls:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Barrels per day
|
6,300
|
|
|
10,400
|
|
|
10,400
|
|
|
16,100
|
|
|
16,100
|
|
|
1,000
|
|
|
900
|
|
|||||||
|
Weighted-average price per barrel
|
$
|
57.80
|
|
|
$
|
59.38
|
|
|
$
|
59.37
|
|
|
$
|
58.91
|
|
|
$
|
58.91
|
|
|
$
|
60.00
|
|
|
$
|
60.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Purchased Puts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Barrels per day
|
11,300
|
|
|
1,200
|
|
|
1,200
|
|
|
1,100
|
|
|
1,100
|
|
|
1,000
|
|
|
900
|
|
|||||||
|
Weighted-average price per barrel
|
$
|
47.75
|
|
|
$
|
45.82
|
|
|
$
|
45.83
|
|
|
$
|
45.83
|
|
|
$
|
45.85
|
|
|
$
|
45.84
|
|
|
$
|
43.91
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Sold Puts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Barrels per day
|
—
|
|
|
29,000
|
|
|
29,000
|
|
|
19,000
|
|
|
19,000
|
|
|
—
|
|
|
—
|
|
|||||||
|
Weighted-average price per barrel
|
$
|
—
|
|
|
$
|
45.00
|
|
|
$
|
45.00
|
|
|
$
|
45.00
|
|
|
$
|
45.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Swaps:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Barrels per day
|
30,300
|
|
|
29,300
|
|
|
29,000
|
|
|
19,000
|
|
|
19,000
|
|
|
—
|
|
|
—
|
|
|||||||
|
Weighted-average price per barrel
|
$
|
55.09
|
|
|
$
|
60.04
|
|
|
$
|
60.00
|
|
|
$
|
60.13
|
|
|
$
|
60.13
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
•
|
5,000 barrels per day at a weighted-average Brent price of $55.03 for December 2017;
|
|
•
|
19,000 barrels per day at a weighted-average Brent price of $60.00 for each quarter of the first half of 2018;
|
|
•
|
19,000 barrels per day at a weighted-average Brent price of $60.13 for each quarter of the second half of 2018;
|
|
•
|
10,000 barrels per day at a weighted-average Brent price of $60.00 for the first half of 2018 and
|
|
•
|
5,000 barrels per day at a weighted-average Brent price of $60.15 for the second half of 2018.
|
|
|
2017
|
|
2018 and beyond
|
||||||||
|
|
9/30
|
|
12/31
|
|
3/31
|
|
6/30
|
|
9/30
|
|
12/31
|
|
Maximum leverage ratio
(a)
|
3.25 to 1.00
|
|
3.25 to 1.00
|
|
2.25 to 1.00
|
|
2.25 to 1.00
|
|
2.25 to 1.00
|
|
2.25 to 1.00
|
|
Minimum interest coverage ratio
(b)
|
1.20 to 1.00
|
|
1.20 to 1.00
|
|
2.00 to 1.00
|
|
2.00 to 1.00
|
|
2.00 to 1.00
|
|
2.00 to 1.00
|
|
Minimum asset coverage ratio
(c)
|
N/A
|
|
1.20 to 1.00
|
|
N/A
|
|
1.20 to 1.00
|
|
N/A
|
|
1.20 to 1.00
|
|
Minimum monthly liquidity
(d)
|
$250 million
|
||||||||||
|
•
|
extend the maturity date until June 30, 2021, subject to a springing maturity of (i) 273
days prior to the maturity of our 2020 Notes to the extent that more than $100 million of such notes remain outstanding at such date and (ii) 273 days prior to the maturity of our 2021 Notes, to the extent that more than $100 million of such notes remain outstanding on such date;
|
|
•
|
reset the financial performance covenants as follows:
|
|
◦
|
maximum leverage ratio of indebtedness under our 2014 Credit Facilities and the new term loan to EBITDAX to be less than 1.90 to 1.00 through 2019 and less than 1.50 to 1.00 thereafter and
|
|
◦
|
minimum interest coverage ratio to be greater than 1.20 to 1.00
|
|
•
|
defer quarterly payments on our 2014 Term Loan until September 30, 2019, which would be reduced to $12.5 million per quarter thereafter;
|
|
•
|
reduce our 2014 Revolving Credit Facility commitment to $1 billion and reduce our minimum liquidity requirement to $150 million;
|
|
•
|
increase the applicable margin on LIBOR-based loans to a range of 3.25% to 4.00% and on ABR-based loans to a range of 2.25% to 3.00%;
|
|
•
|
permit us to use 50% of the proceeds from an Elk Hills power plant monetization to prepay our 2016 Credit Agreement, Second Lien Notes and Senior Notes;
|
|
•
|
permit us to use the proceeds from other non-borrowing base asset sales to prepay our 2016 Credit Agreement, Second Lien Notes and Senior Notes as follows:
|
|
◦
|
75% of such proceeds for all aggregate proceeds received up to $500 million
|
|
◦
|
50% of such proceeds for all aggregate proceeds received between $500 million and $1 billion
|
|
◦
|
25% of such proceeds for all aggregate proceeds received in excess of $1 billion
|
|
•
|
permit us to incur certain other first-lien indebtedness for deleveraging activities
|
|
|
2020 Notes
|
|
2021 Notes
|
|
2024 Notes
|
|
Outstanding principal
|
$165 million
|
|
$135 million
|
|
$193 million
|
|
Interest rate
|
5%
|
|
5.5%
|
|
6%
|
|
Maturity date
|
January 15, 2020
|
|
September 15, 2021
|
|
November 15, 2024
|
|
Interest payment dates
|
January 15
July 15
|
|
March 15
September 15
|
|
May 15
November 15
|
|
|
Nine months ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in millions)
|
||||||
|
Net cash flows provided by operating activities
|
$
|
225
|
|
|
$
|
145
|
|
|
Net cash flows used by investing activities
|
$
|
(174
|
)
|
|
$
|
(31
|
)
|
|
Net cash flows used by financing activities
|
$
|
(35
|
)
|
|
$
|
(116
|
)
|
|
Adjusted EBITDAX
|
$
|
539
|
|
|
$
|
448
|
|
|
|
Nine months ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in millions)
|
||||||
|
Net cash provided by operating activities
|
$
|
225
|
|
|
$
|
145
|
|
|
Cash interest
|
251
|
|
|
244
|
|
||
|
Exploration expenditures
|
16
|
|
|
13
|
|
||
|
Other changes in operating assets and liabilities
|
33
|
|
|
32
|
|
||
|
Other, net
|
14
|
|
|
14
|
|
||
|
Adjusted EBITDAX
|
$
|
539
|
|
|
$
|
448
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
Item 4.
|
Controls and Procedures
|
|
Item 1.
|
Legal Proceedings
|
|
Item 1.A.
|
Risk Factors
|
|
Item 5.
|
Other Disclosures
|
|
Item 6.
|
Exhibits
|
|
|
12
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
101.INS
|
XBRL Instance Document.
|
|
|
|
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document.
|
|
|
|
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
|
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
|
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
|
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
CALIFORNIA RESOURCES CORPORATION
|
|
|
DATE:
|
November 8, 2017
|
/s/ Roy Pineci
|
|
|
|
|
Roy Pineci
|
|
|
|
|
Executive Vice President - Finance
|
|
|
|
|
(Principal Accounting Officer)
|
|
|
|
12
|
Computation of Ratios of Earnings to Fixed Charges.
|
|
|
|
|
|
|
31.1
|
Certification of CEO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
31.2
|
Certification of CFO Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
32.1
|
Certifications of CEO and CFO Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
101.INS
|
XBRL Instance Document.
|
|
|
|
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document.
|
|
|
|
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
|
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
|
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
|
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|