| | |
Page
|
| |||
| | | | S-i | | | |
| | | | S-i | | | |
| | | | S-ii | | | |
| | | | S-ii | | | |
| | | | S-1 | | | |
| | | | S-4 | | | |
| | | | S-5 | | | |
| | | | S-11 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-19 | | | |
| | | | S-21 | | | |
| | | | S-28 | | | |
| | | | S-28 | | | |
| | | | S-28 | | | |
| | | | S-28 | | |
| | |
Page
|
| |||
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 15 | | |
| | |
Pro Forma for
the Six Months Ended June 30, |
| |
Pro Forma for
the Year Ended December 31, |
| |
Six Months
Ended June 30 |
| |
Six Months
Ended June 30, |
| |
Years Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||
| | |
(In thousands, unaudited)
|
| | | | | | | |
(In thousands, audited)
|
| | | | | | | ||||||||||||||||||||||||
Revenues and other income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil and gas revenue
|
| | | $ | 714,642 | | | | | $ | 1,103,950 | | | | | $ | 560,519 | | | | | | 305,094 | | | | | $ | 804,033 | | | | | $ | 1,499,416 | | | | | $ | 886,666 | | |
Gain on sale of assets
|
| | | | 26 | | | | | | 92,163 | | | | | | 26 | | | | | | — | | | | | | 92,163 | | | | | | 10,528 | | | | | | 7,666 | | |
Other income, net
|
| | | | 144 | | | | | | 2 | | | | | | 144 | | | | | | 1 | | | | | | 2 | | | | | | (35) | | | | | | 8,037 | | |
Total revenues and other income
|
| | | | 714,812 | | | | | | 1,196,115 | | | | | | 560,689 | | | | | | 305,095 | | | | | | 896,198 | | | | | | 1,509,909 | | | | | | 902,369 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil and gas production
|
| | | | 202,711 | | | | | | 445,464 | | | | | | 161,555 | | | | | | 150,350 | | | | | | 338,477 | | | | | | 402,613 | | | | | | 224,727 | | |
Facilities insurance modifications, net(1)
|
| | | | 3,229 | | | | | | 18,260 | | | | | | 1,941 | | | | | | 8,090 | | | | | | 13,161 | | | | | | (24,254) | | | | | | 6,955 | | |
Exploration expenses
|
| | | | 17,470 | | | | | | 84,616 | | | | | | 17,470 | | | | | | 60,316 | | | | | | 84,616 | | | | | | 180,955 | | | | | | 301,492 | | |
General and administrative
|
| | | | 44,169 | | | | | | 72,142 | | | | | | 44,169 | | | | | | 39,097 | | | | | | 72,142 | | | | | | 110,010 | | | | | | 99,856 | | |
Depletion, depreciation and amortization
|
| | | | 286,843 | | | | | | 610,429 | | | | | | 227,702 | | | | | | 215,159 | | | | | | 485,862 | | | | | | 563,861 | | | | | | 329,835 | | |
Impairment of long-lived assets(2)
|
| | | | — | | | | | | 153,959 | | | | | | — | | | | | | 150,820 | | | | | | 153,959 | | | | | | — | | | | | | — | | |
Interest and other financing costs, net
|
| | | | 78,811 | | | | | | 139,709 | | | | | | 63,854 | | | | | | 56,109 | | | | | | 109,794 | | | | | | 155,074 | | | | | | 101,176 | | |
Derivatives, net
|
| | | | 214,382 | | | | | | 17,180 | | | | | | 214,382 | | | | | | (35,963) | | | | | | 17,180 | | | | | | 71,885 | | | | | | (31,430) | | |
Gain on equity method investments, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (72,881) | | |
Other expenses, net
|
| | | | 809 | | | | | | 37,802 | | | | | | 809 | | | | | | 25,157 | | | | | | 37,802 | | | | | | 24,648 | | | | | | (6,501) | | |
Total costs and expenses
|
| | | | 848,424 | | | | | | 1,579,561 | | | | | | 731,882 | | | | | | 669,135 | | | | | | 1,312,993 | | | | | | 1,484,792 | | | | | | 953,229 | | |
(Loss) income before income taxes
|
| | | | (133,612) | | | | | | (383,446) | | | | | | (171,193) | | | | | | (364,040) | | | | | | (416,795) | | | | | | 25,117 | | | | | | (50,860) | | |
Income tax (benefit)
expense |
| | | | (4,850) | | | | | | 16,933 | | | | | | (23,238) | | | | | | 18,118 | | | | | | (5,209) | | | | | | 80,894 | | | | | | 43,131 | | |
Net loss
|
| | | $ | (128,762) | | | | | $ | (400,379) | | | | | $ | (147,955) | | | | | $ | (382,158) | | | | | $ | (411,586) | | | | | $ | (55,777) | | | | | $ | (93,991) | | |
| | |
Pro Forma for
the Six Months Ended June 30, |
| |
Six Months Ended
June 30, |
| |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(In thousands, unaudited)
|
| | | | | | | |
(In thousands, audited)
|
| | | | | | | ||||||||||||
Cash and cash equivalents(1)
|
| | | $ | 149,550 | | | | | $ | 149,550 | | | | | $ | 149,027 | | | | | $ | 224,502 | | | | | $ | 173,515 | | |
Total current assets
|
| | | | 483,443 | | | | | | 443,466 | | | | | | 400,291 | | | | | | 566,557 | | | | | | 509,700 | | |
Total property and equipment, net
|
| | | | 4,070,009 | | | | | | 3,374,643 | | | | | | 3,320,913 | | | | | | 3,642,332 | | | | | | 3,459,701 | | |
Total other assets
|
| | | | 185,163 | | | | | | 185,163 | | | | | | 146,389 | | | | | | 108,343 | | | | | | 118,788 | | |
Total assets
|
| | | | 4,738,615 | | | | | | 4,003,272 | | | | | | 3,867,593 | | | | | | 4,317,232 | | | | | | 4,088,189 | | |
Total current liabilities
|
| | | | 680,748 | | | | | | 645,289 | | | | | | 460,199 | | | | | | 539,101 | | | | | | 384,308 | | |
Total long-term liabilities
|
| | | | 3,652,919 | | | | | | 3,050,741 | | | | | | 2,967,240 | | | | | | 2,936,429 | | | | | | 2,762,403 | | |
Total stockholders’ equity
|
| | | | 404,948 | | | | | | 307,242 | | | | | | 440,154 | | | | | | 841,702 | | | | | | 941,478 | | |
Total liabilities and stockholders’ equity
|
| | | | 4,738,615 | | | | | | 4,003,272 | | | | | | 3,867,593 | | | | | | 4,317,232 | | | | | | 4,088,189 | | |
| | |
Six Months
Ended June 30, |
| |
Six Months
Ended June 30, |
| |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(In thousands, unaudited)
|
| |
(In thousands, audited)
|
| ||||||||||||||||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 242,225 | | | | | $ | (62,836) | | | | | $ | 196,145 | | | | | $ | 628,150 | | | | | $ | 260,491 | | |
Investing activities
|
| | | | (324,788) | | | | | | (177,427) | | | | | | (345,587) | | | | | | (363,931) | | | | | | (985,138) | | |
Financing activities
|
| | | | 125,832 | | | | | | 175,736 | | | | | | 69,860 | | | | | | (220,489) | | | | | | 605,277 | | |
| | |
Pro Forma
Six Months Ended June 30, |
| |
Pro Forma
Year Ended December 31, |
| |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(In thousands, unaudited)
|
| |||||||||||||||||||||||||||
EBITDAX(1) | | | | $ | 396,349 | | | | | $ | 617,917 | | | | | $ | 424,987 | | | | | $ | 989,638 | | | | | $ | 752,039 | | |
Capital expenditures(2)
|
| | | | | | | | | | | | | | | | 273,979 | | | | | | 440,736 | | | | | | 385,434 | | |
| | |
Pro Forma
Six Months Ended June 30, |
| |
Pro Forma
Year Ended December 31, |
| |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(In thousands, unaudited)
|
| |||||||||||||||||||||||||||
Net loss
|
| | | $ | (128,762) | | | | | $ | (400,379) | | | | | $ | (411,586) | | | | | $ | (55,777) | | | | | $ | (21,110)(C) | | |
Exploration expenses
|
| | | | 17,470 | | | | | | 84,616 | | | | | | 84,616 | | | | | | 180,955 | | | | | | 301,844(D) | | |
Facilities insurance modifications, net
|
| | | | 3,229 | | | | | | 18,260 | | | | | | 13,161 | | | | | | (24,254) | | | | | | 6,955 | | |
Depletion and depreciation
|
| | | | 286,843 | | | | | | 610,429 | | | | | | 485,862 | | | | | | 563,861 | | | | | | 464,817(E) | | |
Equity-based compensation
|
| | | | 15,889 | | | | | | 32,706 | | | | | | 32,706 | | | | | | 32,370 | | | | | | 35,230 | | |
Derivatives, net
|
| | | | 214,382 | | | | | | 17,180 | | | | | | 17,180 | | | | | | 71,885 | | | | | | (31,430) | | |
Cash settlements on commodity derivatives
|
| | | | (87,446) | | | | | | (2,715) | | | | | | (2,715) | | | | | | (36,341) | | | | | | (137,053) | | |
Impairment of long-lived assets
|
| | | | — | | | | | | 153,959 | | | | | | 153,959 | | | | | | — | | | | | | — | | |
Gain on sale of assets
|
| | | | (26) | | | | | | (92,163) | | | | | | (92,163) | | | | | | (10,528) | | | | | | (7,666) | | |
Restructuring and other(A)
|
| | | | 1,419 | | | | | | 29,167 | | | | | | 29,167 | | | | | | 27,350 | | | | | | 288 | | |
Other, net(B)
|
| | | | (610) | | | | | | 10,215 | | | | | | 10,215 | | | | | | 4,149 | | | | | | (9,753) | | |
Gain on equity method investment – KTIPI
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (72,881) | | |
Interest and other financing costs, net
|
| | | | 78,811 | | | | | | 139,709 | | | | | | 109,794 | | | | | | 155,074 | | | | | | 101,176 | | |
Income tax expense
|
| | | | (4,850) | | | | | | 16,933 | | | | | | (5,209) | | | | | | 80,894 | | | | | | 121,622(F) | | |
EBITDAX | | | | $ | 396,349 | | | | | $ | 617,917 | | | | | $ | 424,987 | | | | | $ | 989,638 | | | | | $ | 752,039 | | |
| | |
Kosmos Historical
|
| |
Acquired Assets
|
| |
Pro Forma
Combined Company |
| |||||||||||||||||||||||||||||||||
| | |
Oil
|
| |
Natural
Gas |
| |
Total
|
| |
Oil
|
| |
Natural
Gas |
| |
Total
|
| |
Total
|
| |||||||||||||||||||||
| | |
(MMBbl)
|
| |
(Bcf)
|
| |
(MMBoe)
|
| |
(MMBbl)
|
| |
(Bcf)
|
| |
(MMBoe)
|
| |
(MMBoe)
|
| |||||||||||||||||||||
Net proved developed and undeveloped reserves at December 31, 2019
|
| | | | 154 | | | | | | 92 | | | | | | 169 | | | | | | 63 | | | | | | 30 | | | | | | 68 | | | | | | 237 | | |
Extensions and discoveries
|
| | | | — | | | | | | 600 | | | | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | |
Production
|
| | | | (21) | | | | | | (6) | | | | | | (22) | | | | | | (7) | | | | | | — | | | | | | (7) | | | | | | (29) | | |
Revision in estimate
|
| | | | (6) | | | | | | (617) | | | | | | (109) | | | | | | (7) | | | | | | (9) | | | | | | (8) | | | | | | (117) | | |
Purchases of minerals-in-place
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net proved developed and undeveloped reserves at December 31, 2020(1)
|
| | | | 127 | | | | | | 69 | | | | | | 139 | | | | | | 49 | | | | | | 21 | | | | | | 53 | | | | | | 192 | | |
Proved developed reserves
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020
|
| | | | 79 | | | | | | 60 | | | | | | 89 | | | | | | 19 | | | | | | 16 | | | | | | 22 | | | | | | 111 | | |
Proved undeveloped reserves
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020
|
| | | | 48 | | | | | | 10 | | | | | | 50 | | | | | | 30 | | | | | | 5 | | | | | | 31 | | | | | | 81 | | |
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(In thousands, unaudited)
|
| |||||||||||||||
Total cash(1)
|
| | | $ | 193,063 | | | | | $ | 193,063 | | | | | $ | 193,063 | | |
Debt: | | | | | | | | | | | | | | | | | | | |
Facility(2)
|
| | | $ | 1,000,000 | | | | | $ | 1,075,000 | | | | | $ | | | |
Corporate Revolver(3)
|
| | | | — | | | | | | — | | | | | | — | | |
7.125% Senior Notes
|
| | | | 650,000 | | | | | | 650,000 | | | | | | 650,000 | | |
7.500% Senior Notes
|
| | | | 450,000 | | | | | | 450,000 | | | | | | 450,000 | | |
GoM Term Loan
|
| | | | 200,000 | | | | | | 200,000 | | | | | | 200,000 | | |
Private Placement Notes(4)
|
| | | | — | | | | | | 400,000 | | | | | | 400,000 | | |
Total debt
|
| | | $ | 2,300,000 | | | | | $ | 2,775,000 | | | | | $ | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preference shares, $0.01 par value; 200,000,000 authorized shares; zero issued
|
| | | $ | — | | | | | | — | | | | | | — | | |
Common stock, $0.01 par value; 2,000,000,000 authorized shares; 452,665,754 (actual and pro forma) and (pro forma as adjusted)
|
| | | | 4,527 | | | | | | 4,527 | | | |
|
| |||
Additional paid-in capital
|
| | | | 2,322,233 | | | | | | 2,322,233 | | | |
|
| |||
Accumulated deficit
|
| | | | (1,782,511) | | | | | | (1,782,511) | | | | | | (1,782,511) | | |
Treasury stock, at cost, 44,263,269 (actual, pro forma and pro forma as adjusted)
|
| | | | (237,007) | | | | | | (237,007) | | | | | | (237,007) | | |
Total stockholders’ equity
|
| | | | 307,242 | | | | | | 307,242 | | | | | | | | |
Total capitalization
|
| | | $ | 2,607,242 | | | | | $ | 3,082,242 | | | | | | | | |
Underwriters
|
| |
Number of
Shares |
| |||
Barclays Capital Inc.
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Jefferies LLC
|
| | | | | | |
Total
|
| | | | 37,500,000 | | |
| | |
Kosmos Energy Ltd.
|
| |||||||||
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
| | |
Page
|
| |||
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 12 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 15 | | |