| | | |
Page
|
| |||
|
Prospectus Supplement
|
| ||||||
| | | | | S-iii | | | |
| | | | | S-iii | | | |
| | | | | S-iii | | | |
| | | | | S-iv | | | |
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-5 | | | |
| | | | | S-7 | | | |
| | | | | S-9 | | | |
| | | | | S-10 | | | |
| | | | | S-12 | | | |
| | | | | S-15 | | | |
| | | | | S-18 | | | |
| | | | | S-27 | | | |
| | | | | S-27 | | | |
| | | | | S-27 | | | |
| | | | | S-27 | | | |
|
Prospectus
|
| ||||||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | |
Page
|
| |||
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
stock
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Revenues and other income: | | | | | | | | | | | | | | | | | | | |
|
Oil and gas revenue
|
| | | $ | 1,288,352 | | | | | $ | 1,675,358 | | | | | $ | 1,701,608 | | |
|
Gain on sale of assets
|
| | | | 2,200 | | | | | | — | | | | | | — | | |
|
Other income, net
|
| | | | 1,098 | | | | | | 204 | | | | | | (73) | | |
|
Total revenues and other income
|
| | | | 1,291,650 | | | | | | 1,675,562 | | | | | | 1,701,535 | | |
| Costs and expenses: | | | | | | | | | | | | | | | | | | | |
|
Oil and gas production
|
| | | | 708,902 | | | | | | 530,514 | | | | | | 390,097 | | |
|
Exploration expenses
|
| | | | 223,616 | | | | | | 119,907 | | | | | | 42,278 | | |
|
General and administrative
|
| | | | 76,120 | | | | | | 100,155 | | | | | | 99,532 | | |
|
Depletion, depreciation and amortization
|
| | | | 556,774 | | | | | | 456,774 | | | | | | 444,927 | | |
|
Impairment of long-lived assets
|
| | | | 177,563 | | | | | | — | | | | | | 222,278 | | |
|
Interest and other financing costs, net
|
| | | | 223,430 | | | | | | 88,598 | | | | | | 95,904 | | |
|
Derivatives, net
|
| | | | (53,665) | | | | | | 12,099 | | | | | | 11,128 | | |
|
Other expenses, net
|
| | | | 13,491 | | | | | | 17,703 | | | | | | 23,656 | | |
|
Total costs and expenses
|
| | | | 1,926,231 | | | | | | 1,325,750 | | | | | | 1,329,800 | | |
|
Income (loss) before income taxes
|
| | | | (634,581) | | | | | | 349,812 | | | | | | 371,735 | | |
|
Income tax expense
|
| | | | 65,205 | | | | | | 159,961 | | | | | | 158,215 | | |
|
Net income (loss)
|
| | | $ | (699,786) | | | | | $ | 189,851 | | | | | $ | 213,520 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Cash and cash equivalents(1)
|
| | | $ | 91,518 | | | | | $ | 84,972 | | |
|
Total current assets
|
| | | | 427,874 | | | | | | 446,132 | | |
|
Property and equipment, net
|
| | | | 3,733,784 | | | | | | 4,444,221 | | |
|
Total other assets
|
| | | | 534,968 | | | | | | 418,635 | | |
|
Total assets
|
| | | | 4,696,626 | | | | | | 5,308,988 | | |
|
Total current liabilities
|
| | | | 572,307 | | | | | | 594,948 | | |
|
Total long-term liabilities
|
| | | | 3,595,729 | | | | | | 3,513,616 | | |
|
Total stockholders’ equity
|
| | | | 528,590 | | | | | | 1,200,424 | | |
|
Total liabilities and stockholders’ equity
|
| | | | 4,696,626 | | | | | | 5,308,988 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(in thousands)
|
| |||||||||||||||
| Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | 134,012 | | | | | $ | 678,249 | | | | | $ | 765,170 | | |
|
Investing activities
|
| | | | (401,199) | | | | | | (966,056) | | | | | | (994,850) | | |
|
Financing activities
|
| | | | 299,654 | | | | | | 274,323 | | | | | | 141,620 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(in thousands)
|
| |||||||||||||||
| EBITDAX(1) | | | | $ | 542,776 | | | | | $ | 1,070,356 | | | | | $ | 1,238,151 | | |
|
Capital Expenditures
|
| | | $ | 292,188 | | | | | $ | 828,813 | | | | | $ | 849,999 | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(In thousands, unaudited)
|
| |||||||||||||||
|
Net income (loss)
|
| | | $ | (699,786) | | | | | $ | 189,851 | | | | | $ | 213,520 | | |
|
Exploration expenses
|
| | | | 223,616 | | | | | | 119,907 | | | | | | 42,278 | | |
|
Depletion, depreciation and amortization
|
| | | | 556,774 | | | | | | 456,774 | | | | | | 444,927 | | |
|
Impairment of long-lived assets
|
| | | | 177,563 | | | | | | — | | | | | | 222,278 | | |
|
Equity-based compensation
|
| | | | 27,953 | | | | | | 37,951 | | | | | | 42,693 | | |
|
Derivatives, net
|
| | | | (53,665) | | | | | | 12,099 | | | | | | 11,128 | | |
|
Cash settlements on commodity derivatives
|
| | | | 10,395 | | | | | | (12,488) | | | | | | (16,448) | | |
|
Other expenses, net
|
| | | | 13,491 | | | | | | 17,703 | | | | | | 23,656 | | |
|
Gain on sale of assets
|
| | | | (2,200) | | | | | | — | | | | | | — | | |
|
Interest and other financing costs, net
|
| | | | 223,430 | | | | | | 88,598 | | | | | | 95,904 | | |
|
Income tax expense
|
| | | | 65,205 | | | | | | 159,961 | | | | | | 158,215 | | |
|
EBITDAX
|
| | | $ | 542,776 | | | | | $ | 1,070,356 | | | | | $ | 1,238,151 | | |
| | | |
Actual
|
| |
As Adjusted
|
| |
As Further Adjusted
|
| |||||||||
| | | |
(In thousands, unaudited)
|
| |||||||||||||||
|
Cash and cash equivalents(1)
|
| | | $ | 91,518 | | | | | $ | 91,518 | | | | | $ | | | |
| Debt: | | | | | | | | | | | | | | | | | | | |
|
Facility
|
| | | $ | 1,200,000 | | | | | $ | 1,100,000 | | | | | $ | 1,000,000 | | |
|
7.125% Senior Notes
|
| | | | 100,000 | | | | | | — | | | | | | — | | |
|
7.750% Senior Notes(2)
|
| | | | 350,000 | | | | | | 100,000 | | | | | | 100,000 | | |
|
7.500% Senior Notes
|
| | | | 400,274 | | | | | | 400,274 | | | | | | 400,274 | | |
|
8.750% Senior Notes
|
| | | | 500,000 | | | | | | 500,000 | | | | | | 500,000 | | |
|
3.125% Convertible Senior Notes
|
| | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | |
|
11.250% Senior Secured Notes
|
| | | | — | | | | | | 350,000 | | | | | | 350,000 | | |
|
GoA Term Facility
|
| | | | 150,000 | | | | | | 250,000 | | | | | | 250,000 | | |
|
Total Debt
|
| | | $ | 3,100,274 | | | | | $ | 3,100,274 | | | | | $ | 3,000,274 | | |
| 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; 522,590,223 (actual and as adjusted) and (as further adjusted) |
| | | | 5,226 | | | | | | 5,226 | | | | | | | | |
|
Additional paid-in capital
|
| | | | 2,542,627 | | | | | | 2,542,627 | | | | | | | | |
|
Accumulated deficit
|
| | | | (1,782,256) | | | | | | (1,782,256) | | | | | | (1,782,256) | | |
|
Treasury stock, at cost, 44,263,269 (actual, as adjusted and as further adjusted)
|
| | | | (237,007) | | | | | | (237,007) | | | | | | (237,007) | | |
|
Total stockholders’ equity
|
| | | | 528,590 | | | | | | 528,590 | | | | | | | | |
|
Total capitalization
|
| | | $ | 3,628,864 | | | | | $ | 3,628,864 | | | | | $ | | | |
|
Underwriters
|
| |
Number of
Shares |
|
|
Barclays Capital Inc
|
| |
|
|
|
Stifel, Nicolaus & Company, Incorporated
|
| | | |
|
Total
|
| | | |
| | | |
No Exercise
|
| |
Full Exercise
|
| ||||||
|
Per Share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | ||
8176 Park Lane, Suite 500
Dallas, TX 75231
Attention: Vice President, Finance and Planning
Telephone: (214) 445 9600
Preferred Stock
Debt Securities
Guarantees of Debt Securities
Warrants
Purchase Contracts
Units
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
8176 Park Lane, Suite 500
Dallas, TX 75231
Attention: General Counsel
Telephone: (214) 445-9600