Delaware | 001-36478 | 46-5670947 | |||||||||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|||||||||
1 World Trade Center | |||||||||||
Suite 1500 | |||||||||||
Long Beach | |||||||||||
California | 90831 | ||||||||||
(Address of Principal Executive Offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock | CRC | New York Stock Exchange |
Exhibit No. | Description | |||||||
99.1 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
California Resources Corporation | |||||||||||
/s/ Michael L. Preston | |||||||||||
Name: | Michael L. Preston | ||||||||||
Title: | Executive Vice President, Chief Administrative Officer and General Counsel |
CRC GUIDANCE3 |
Total 2022E |
CMB 2022E |
E&P, Corp. & Other 2022E | ||||||||||||||
Net Total Production (MBoe/d) | 94 - 91 | 94 - 91 | |||||||||||||||
Net Oil Production (MBbl/d) | 58 - 53 | 58 - 53 | |||||||||||||||
Operating Costs ($ millions) | $760 - $790 | $760 - $790 | |||||||||||||||
CMB Expenses4 ($ millions) |
$10 - $20 | $10 - $20 | |||||||||||||||
Adjusted General and Administrative Expenses1 ($ millions) |
$195 - $210 | $10 - $15 | $185 - $195 | ||||||||||||||
Total Capital ($ millions) | $380 - $400 | $20 - $30 | $360 - $370 | ||||||||||||||
Drilling & Completions | $232 - $235 | $232 - $235 | |||||||||||||||
Workovers |
$36 - $38 | $36 - $38 | |||||||||||||||
Facilities |
$63 - $65 | $63 - $65 | |||||||||||||||
Corporate & Other |
$29 - $32 | $29 - $32 | |||||||||||||||
CMB |
$20 - $30 | $20 - $30 | |||||||||||||||
Adjusted EBITDAX1 ($ millions) |
$835 - $890 | ($20) - ($35) | $870 -- $910 | ||||||||||||||
Free Cash Flow1 ($ millions) |
$325 - $370 | ($40) - ($65) | $390 - $410 |
3rd Quarter | 2nd Quarter | |||||||||||||
($ and shares in millions, except per share amounts) | 2022 | 2022 | ||||||||||||
Statements of Operations: | ||||||||||||||
Revenues | ||||||||||||||
Total operating revenues | $ | 1,125 | $ | 747 | ||||||||||
Operating Expenses | ||||||||||||||
Total operating expenses | 536 | 473 | ||||||||||||
Gain on asset divestitures | 2 | 4 | ||||||||||||
Operating Income | $ | 591 | $ | 278 | ||||||||||
Net Income | $ | 426 | $ | 190 | ||||||||||
Net income per share - basic | $ | 5.75 | $ | 2.48 | ||||||||||
Net income per share - diluted | $ | 5.58 | $ | 2.41 | ||||||||||
Adjusted net income1 |
$ | 111 | $ | 89 | ||||||||||
Adjusted net income1 per share - diluted |
$ | 1.45 | $ | 1.13 | ||||||||||
Weighted-average common shares outstanding - basic | 74.1 | 76.7 | ||||||||||||
Weighted-average common shares outstanding - diluted | 76.3 | 78.8 | ||||||||||||
Adjusted EBITDAX1 |
$ | 234 | $ | 204 |
FREE CASH FLOW1 |
||||||||||||||||||||||||||||||||
Management uses free cash flow, which is defined by us as net cash provided by operating activities less capital investments, as a measure of liquidity. The following table presents a reconciliation of our net cash provided by operating activities to free cash flow. We supplemented our non-GAAP measure of free cash flow with free cash flow of our exploration and production and corporate items (Free Cash Flow for E&P, Corporate & Other) which we believe is a useful measure for investors to understand the results of our core oil and gas business. We define Free Cash Flow for E&P, Corporate & Other as consolidated free cash flow less results attributable to our carbon management business (CMB). | ||||||||||||||||||||||||||||||||
3rd Quarter | 2nd Quarter | |||||||||||||||||||||||||||||||
($ millions) | 2022 | 2022 | ||||||||||||||||||||||||||||||
Net cash provided by operating activities | $ | 235 | $ | 181 | ||||||||||||||||||||||||||||
Capital investments | (107) | (98) | ||||||||||||||||||||||||||||||
Free cash flow1 |
$ | 128 | $ | 83 | ||||||||||||||||||||||||||||
E&P, corporate & other free cash flow1 |
$ | 139 | $ | 98 | ||||||||||||||||||||||||||||
CMB free cash flow1 |
$ | (11) | $ | (15) |
OPERATING COSTS PER BOE | ||||||||||||||||||||||||||||||||
The reporting of our PSCs creates a difference between reported operating costs, which are for the full field, and reported volumes, which are only our net share, inflating the per barrel operating costs. The following table presents operating costs after adjusting for the excess costs attributable to PSCs. | ||||||||||||||||||||||||||||||||
3rd Quarter | 2nd Quarter | |||||||||||||||||||||||||||||||
($ per Boe) | 2022 | 2022 | ||||||||||||||||||||||||||||||
Energy operating costs | $ | 10.96 | 9.33 | |||||||||||||||||||||||||||||
Gas processing costs | 0.49 | 0.54 | ||||||||||||||||||||||||||||||
Non-energy operating costs | 13.82 | 13.05 | ||||||||||||||||||||||||||||||
Operating costs | $ | 25.27 | $ | 22.92 | ||||||||||||||||||||||||||||
Excess costs attributable to PSCs | (2.16) | (2.58) | ||||||||||||||||||||||||||||||
Operating costs, excluding effects of PSCs (a) |
$ | 23.11 | $ | 20.34 | ||||||||||||||||||||||||||||
(a) Operating costs, excluding effects of PSCs is a non-GAAP measure. |
Joanna Park (Investor Relations) 818-661-3731 Joanna.Park@crc.com |
Richard Venn (Media)
818-661-6014
Richard.Venn@crc.com
|
Attachment 1 | ||||||||||||||||||||||||||||||||
SUMMARY OF RESULTS | ||||||||||||||||||||||||||||||||
3rd Quarter | 2nd Quarter | 3rd Quarter | Nine Months | Nine Months | ||||||||||||||||||||||||||||
($ and shares in millions, except per share amounts) | 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||
Statements of Operations: | ||||||||||||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||
Oil, natural gas and NGL sales | $ | 680 | $ | 718 | $ | 549 | $ | 2,026 | $ | 1,459 | ||||||||||||||||||||||
Net gain (loss) from commodity derivatives | 243 | (100) | (125) | (419) | (603) | |||||||||||||||||||||||||||
Sales of purchased natural gas | 113 | 75 | 95 | 220 | 241 | |||||||||||||||||||||||||||
Electricity sales | 88 | 49 | 65 | 171 | 131 | |||||||||||||||||||||||||||
Other revenue | 1 | 5 | 4 | 27 | 27 | |||||||||||||||||||||||||||
Total operating revenues | 1,125 | 747 | 588 | 2,025 | 1,255 | |||||||||||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||||||||||
Operating costs | 214 | 190 | 190 | 586 | 523 | |||||||||||||||||||||||||||
General and administrative expenses | 59 | 56 | 51 | 163 | 147 | |||||||||||||||||||||||||||
Depreciation, depletion and amortization | 50 | 50 | 54 | 149 | 160 | |||||||||||||||||||||||||||
Asset impairments | — | 2 | 25 | 2 | 28 | |||||||||||||||||||||||||||
Taxes other than on income | 44 | 42 | 36 | 120 | 113 | |||||||||||||||||||||||||||
Exploration expense | 1 | 1 | 2 | 3 | 6 | |||||||||||||||||||||||||||
Purchased natural gas expense | 98 | 67 | 53 | 186 | 144 | |||||||||||||||||||||||||||
Electricity generation expenses | 42 | 33 | 29 | 99 | 70 | |||||||||||||||||||||||||||
Transportation costs | 13 | 12 | 11 | 37 | 37 | |||||||||||||||||||||||||||
Accretion expense | 10 | 11 | 13 | 32 | 39 | |||||||||||||||||||||||||||
Other operating expenses, net | 5 | 9 | 4 | 28 | 31 | |||||||||||||||||||||||||||
Total operating expenses | 536 | 473 | 468 | 1,405 | 1,298 | |||||||||||||||||||||||||||
Net gain on asset divestitures | 2 | 4 | 2 | 60 | 4 | |||||||||||||||||||||||||||
Operating Income (Loss) | 591 | 278 | 122 | 680 | (39) | |||||||||||||||||||||||||||
Non-Operating (Expenses) Income | ||||||||||||||||||||||||||||||||
Reorganization items, net | — | — | (1) | — | (5) | |||||||||||||||||||||||||||
Interest and debt expense, net | (13) | (13) | (14) | (39) | (40) | |||||||||||||||||||||||||||
Net loss on early extinguishment of debt | — | — | — | — | (2) | |||||||||||||||||||||||||||
Other non-operating expenses, net | 1 | 1 | — | 3 | (3) | |||||||||||||||||||||||||||
Net Income (Loss) Before Income Taxes | 579 | 266 | 107 | 644 | (89) | |||||||||||||||||||||||||||
Income tax provision | (153) | (76) | — | (203) | — | |||||||||||||||||||||||||||
Net income (loss) | 426 | 190 | 107 | 441 | (89) | |||||||||||||||||||||||||||
Net income attributable to noncontrolling interests | — | — | (4) | — | (13) | |||||||||||||||||||||||||||
Net Income (Loss) Attributable to Common Stock | $ | 426 | $ | 190 | $ | 103 | $ | 441 | $ | (102) | ||||||||||||||||||||||
Net income (loss) attributable to common stock per share - basic | $ | 5.75 | $ | 2.48 | $ | 1.26 | $ | 5.77 | $ | (1.23) | ||||||||||||||||||||||
Net income (loss) attributable to common stock per share - diluted | $ | 5.58 | $ | 2.41 | $ | 1.25 | $ | 5.62 | $ | (1.23) | ||||||||||||||||||||||
Adjusted net income | $ | 111 | $ | 89 | $ | 151 | $ | 291 | $ | 331 | ||||||||||||||||||||||
Adjusted net income per share - basic | $ | 1.50 | $ | 1.16 | $ | 1.85 | $ | 3.81 | $ | 4.01 | ||||||||||||||||||||||
Adjusted net income per share - diluted | $ | 1.45 | $ | 1.13 | $ | 1.83 | $ | 3.71 | $ | 3.97 | ||||||||||||||||||||||
Weighted-average common shares outstanding - basic | 74.1 | 76.7 | 81.6 | 76.4 | 82.6 | |||||||||||||||||||||||||||
Weighted-average common shares outstanding - diluted | 76.3 | 78.8 | 82.4 | 78.5 | 82.6 | |||||||||||||||||||||||||||
Adjusted EBITDAX | $ | 234 | $ | 204 | $ | 242 | $ | 644 | $ | 600 | ||||||||||||||||||||||
Effective tax rate | 26 | % | 29 | % | 0% | 32 | % | 0% | ||||||||||||||||||||||||
GAINS AND LOSSES FROM COMMODITY DERIVATIVES | |||||||||||||||||||||||||||||
3rd Quarter | 2nd Quarter | 3rd Quarter | Nine Months | Nine Months | |||||||||||||||||||||||||
($ millions) | 2022 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||
Non-cash derivative gain (loss) | $ | 425 | $ | 141 | $ | (26) | $ | 185 | $ | (383) | |||||||||||||||||||
Cash payments on settled commodity derivatives | (182) | (241) | (99) | (604) | (220) | ||||||||||||||||||||||||
Net gain (loss) from commodity derivatives | $ | 243 | $ | (100) | $ | (125) | $ | (419) | $ | (603) | |||||||||||||||||||
1st Quarter | 1st Quarter | 4th Quarter | 4th Quarter | 4th Quarter | |||||||||||||||||||||||||||||||||||||
CAPITAL INVESTMENTS | |||||||||||||||||||||||||||||
3rd Quarter | 2nd Quarter | 3rd Quarter | Nine Months | Nine Months | |||||||||||||||||||||||||
($ millions) | 2022 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||
Facilities | $ | 20 | $ | 15 | $ | 11 | $ | 52 | $ | 29 | |||||||||||||||||||
Drilling | 73 | 62 | 32 | 194 | 73 | ||||||||||||||||||||||||
Workovers | 7 | 9 | 8 | 22 | 25 | ||||||||||||||||||||||||
Total E&P capital | 100 | 86 | 51 | 268 | 127 | ||||||||||||||||||||||||
CMB | 6 | 10 | — | 17 | — | ||||||||||||||||||||||||
Corporate and other | 1 | 2 | — | 19 | 1 | ||||||||||||||||||||||||
Total capital program | $ | 107 | $ | 98 | $ | 51 | $ | 304 | $ | 128 | |||||||||||||||||||
Attachment 2 | ||||||||||||||||||||||||||
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS | ||||||||||||||||||||||||||
To supplement the presentation of its financial results prepared in accordance with U.S generally accepted accounting principles (GAAP), management uses certain non-GAAP measures to assess its financial condition, results of operations and cash flows. The non-GAAP measures include adjusted net income (loss), adjusted EBITDAX, adjusted EBITDAX margin, discretionary cash flow, free cash flow and operating costs per BOE, among others. These measures are also widely used by the industry, the investment community and our lenders. Although these are non-GAAP measures, the amounts included in the calculations were computed in accordance with GAAP. Certain items excluded from these non-GAAP measures are significant components in understanding and assessing our financial performance, such as our cost of capital and tax structure, as well as the effect of acquisition and development costs of our assets. Management believes that the non-GAAP measures presented, when viewed in combination with its financial and operating results prepared in accordance with GAAP, provide a more complete understanding of the factors and trends affecting the Company's performance. The non-GAAP measures presented herein may not be comparable to other similarly titled measures of other companies. Below are additional disclosures regarding each of the non-GAAP measures reported in this press release, including reconciliations to their most directly comparable GAAP measure where applicable.
|
||||||||||||||||||||||||||
ADJUSTED NET INCOME (LOSS) | |||||||||||||||||||||||||||||
Adjusted net income (loss) and adjusted net income (loss) per share are non-GAAP measures. We define adjusted net income as net income excluding the effects of significant transactions and events that affect earnings but vary widely and unpredictably in nature, timing and amount. These events may recur, even across successive reporting periods. Management believes these non-GAAP measures provide useful information to the industry and the investment community interested in comparing our financial performance between periods. Reported earnings are considered representative of management's performance over the long term. Adjusted net income (loss) is not considered to be an alternative to net income (loss) reported in accordance with GAAP. The following table presents a reconciliation of the GAAP financial measure of net income and net income attributable to common stock per share to the non-GAAP financial measure of adjusted net income (loss) and adjusted net income (loss) per share. | |||||||||||||||||||||||||||||
3rd Quarter | 2nd Quarter | 3rd Quarter | Nine Months | Nine Months | |||||||||||||||||||||||||
($ millions, except per share amounts) | 2022 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||
Net income (loss) | $ | 426 | $ | 190 | $ | 107 | $ | 441 | $ | (89) | |||||||||||||||||||
Net income attributable to noncontrolling interests | — | — | (4) | — | (13) | ||||||||||||||||||||||||
Net income (loss) attributable to common stock | 426 | 190 | 103 | 441 | (102) | ||||||||||||||||||||||||
Unusual, infrequent and other items: | |||||||||||||||||||||||||||||
Non-cash (income) loss from commodity derivatives | (425) | (141) | 26 | (185) | 383 | ||||||||||||||||||||||||
Asset impairments | — | 2 | 25 | 2 | 28 | ||||||||||||||||||||||||
Reorganization items, net | — | — | 1 | — | 5 | ||||||||||||||||||||||||
Severance and termination costs | — | — | — | — | 15 | ||||||||||||||||||||||||
Net loss on early extinguishment of debt | — | — | — | — | 2 | ||||||||||||||||||||||||
Net gain on asset divestitures | (2) | (4) | (2) | (60) | (4) | ||||||||||||||||||||||||
Rig termination expenses | — | — | — | — | 2 | ||||||||||||||||||||||||
Other, net | 4 | 2 | (2) | 7 | 2 | ||||||||||||||||||||||||
Total unusual, infrequent and other items | (423) | (141) | 48 | (236) | 433 | ||||||||||||||||||||||||
Income tax provision of adjustments at effective tax rate | 120 | 40 | — | 67 | — | ||||||||||||||||||||||||
Income tax (benefit) provision - out of period | (12) | — | — | 19 | — | ||||||||||||||||||||||||
Adjusted net income attributable to common stock | $ | 111 | $ | 89 | $ | 151 | $ | 291 | $ | 331 | |||||||||||||||||||
Net income (loss) attributable to common stock per share - basic | $ | 5.75 | $ | 2.48 | $ | 1.26 | $ | 5.77 | $ | (1.23) | |||||||||||||||||||
Net income (loss) attributable to common stock per share - diluted | $ | 5.58 | $ | 2.41 | $ | 1.25 | $ | 5.62 | $ | (1.23) | |||||||||||||||||||
Adjusted net income per share - basic | $ | 1.50 | $ | 1.16 | $ | 1.85 | $ | 3.81 | $ | 4.01 | |||||||||||||||||||
Adjusted net income per share - diluted | $ | 1.45 | $ | 1.13 | $ | 1.83 | $ | 3.71 | $ | 3.97 | |||||||||||||||||||
FREE CASH FLOW | |||||||||||||||||||||||||||||
Management uses free cash flow, which is defined by us as net cash provided by operating activities less capital investments, as a measure of liquidity. The following table presents a reconciliation of our net cash provided by operating activities to free cash flow. We supplemented our non-GAAP measure of free cash flow with free cash flow of our exploration and production and corporate items (Free Cash Flow for E&P, Corporate & Other) which we believe is a useful measure for investors to understand the results of our core oil and gas business. We define Free Cash Flow for E&P, Corporate & Other as consolidated free cash flow less results attributable to our carbon management business (CMB). We have excluded one-time costs for bankruptcy related fees during 2021 as a supplemental measure of our free cash flow. | |||||||||||||||||||||||||||||
3rd Quarter | 2nd Quarter | 3rd Quarter | Nine Months | Nine Months | |||||||||||||||||||||||||
($ millions) | 2022 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||
Net cash provided by operating activities | $ | 235 | $ | 181 | $ | 182 | $ | 576 | $ | 456 | |||||||||||||||||||
Capital investments | (107) | (98) | (51) | (304) | (128) | ||||||||||||||||||||||||
Free cash flow | 128 | 83 | 131 | 272 | 328 | ||||||||||||||||||||||||
One-time bankruptcy related fees | — | — | 1 | — | 5 | ||||||||||||||||||||||||
Free cash flow, after special items | $ | 128 | $ | 83 | $ | 132 | $ | 272 | $ | 333 | |||||||||||||||||||
E&P, Corporate and Other Free Cash Flow | $ | 139 | $ | 98 | $ | 132 | $ | 301 | $ | 333 | |||||||||||||||||||
CMB Free Cash Flow | $ | (11) | $ | (15) | $ | — | $ | (29) | $ | — |
ADJUSTED EBITDAX | ||||||||||||||||||||||||||||||||
We define Adjusted EBITDAX as earnings before interest expense; income taxes; depreciation, depletion and amortization; exploration expense; other unusual, infrequent and out-of-period items; and other non-cash items. We believe this measure provides useful information in assessing our financial condition, results of operations and cash flows and is widely used by the industry, the investment community and our lenders. Although this is a non-GAAP measure, the amounts included in the calculation were computed in accordance with GAAP. Certain items excluded from this non-GAAP measure are significant components in understanding and assessing our financial performance, such as our cost of capital and tax structure, as well as depreciation, depletion and amortization of our assets. This measure should be read in conjunction with the information contained in our financial statements prepared in accordance with GAAP. A version of Adjusted EBITDAX is a material component of certain of our financial covenants under our Revolving Credit Facility and is provided in addition to, and not as an alternative for, income and liquidity measures calculated in accordance with GAAP.
The following table represents a reconciliation of the GAAP financial measures of net income and net cash provided by operating activities to the non-GAAP financial measure of adjusted EBITDAX. We have supplemented our non-GAAP measures of consolidated adjusted EBITDAX with adjusted EBITDAX for our exploration and production and corporate items (Adjusted EBITDAX for E&P, Corporate & Other) which we believe is a useful measure for investors to understand the results of our core oil and gas business.. We define adjusted EBITDAX for E&P, Corporate & Other as consolidated adjusted EBITDAX less results attributable to our carbon management business (CMB).
|
||||||||||||||||||||||||||||||||
3rd Quarter | 2nd Quarter | 3rd Quarter | Nine Months | Nine Months | ||||||||||||||||||||||||||||
($ millions, except per BOE amounts) | 2022 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||
Net income (loss) | $ | 426 | $ | 190 | $ | 107 | $ | 441 | $ | (89) | ||||||||||||||||||||||
Interest and debt expense, net | 13 | 13 | 14 | 39 | 40 | |||||||||||||||||||||||||||
Depreciation, depletion and amortization | 50 | 50 | 54 | 149 | 160 | |||||||||||||||||||||||||||
Income tax provision | 153 | 76 | — | 203 | — | |||||||||||||||||||||||||||
Exploration expense | 1 | 1 | 2 | 3 | 6 | |||||||||||||||||||||||||||
Interest income | (1) | — | — | (1) | — | |||||||||||||||||||||||||||
Unusual, infrequent and other items (a) |
(423) | (141) | 48 | (236) | 433 | |||||||||||||||||||||||||||
Non-cash items | ||||||||||||||||||||||||||||||||
Accretion expense | 10 | 11 | 13 | 32 | 39 | |||||||||||||||||||||||||||
Stock-based compensation | 5 | 4 | 4 | 13 | 10 | |||||||||||||||||||||||||||
Post-retirement medical and pension | — | — | — | 1 | 1 | |||||||||||||||||||||||||||
Adjusted EBITDAX | $ | 234 | $ | 204 | $ | 242 | $ | 644 | $ | 600 | ||||||||||||||||||||||
Net cash used by operating activities | $ | 235 | $ | 181 | $ | 182 | $ | 576 | $ | 456 | ||||||||||||||||||||||
Cash interest | 23 | 2 | 24 | 48 | 29 | |||||||||||||||||||||||||||
Cash income taxes | — | 20 | — | 20 | — | |||||||||||||||||||||||||||
Exploration expenditures | 1 | 1 | 2 | 3 | 6 | |||||||||||||||||||||||||||
Working capital changes | (25) | — | 34 | (3) | 109 | |||||||||||||||||||||||||||
Adjusted EBITDAX | $ | 234 | $ | 204 | $ | 242 | $ | 644 | $ | 600 | ||||||||||||||||||||||
E&P, Corporate & Other Adjusted EBITDAX | $ | 239 | $ | 209 | $ | 242 | $ | 656 | $ | 600 | ||||||||||||||||||||||
CMB Adjusted EBITDAX | $ | (5) | $ | (5) | $ | — | $ | (12) | $ | — | ||||||||||||||||||||||
Adjusted EBITDAX per Boe | $ | 27.63 | $ | 24.61 | $ | 25.83 | $ | 26.06 | $ | 21.85 | ||||||||||||||||||||||
(a) See Adjusted Net Income (Loss) reconciliation. |
ADJUSTED GENERAL & ADMINISTRATIVE EXPENSES | |||||||||||||||||||||||||||||
Management uses a measure called adjusted general and administrative (G&A) expenses to provide useful information to investors interested in comparing our costs between periods and performance to our peers. We supplemented our non-GAAP measure of adjusted general and administrative expenses with adjusted general and administrative expenses of our exploration and production and corporate items (Adjusted General & Administrative Expenses for E&P, Corporate & Other) which we believe is a useful measure for investors to understand the results or our core oil and gas business. We define Adjusted General & Administrative Expenses for E&P, Corporate & Other as consolidated adjusted general and administrative expenses less results attributable to our carbon management business (CMB). |
|||||||||||||||||||||||||||||
3rd Quarter | 2nd Quarter | 3rd Quarter | Nine Months | Nine Months | |||||||||||||||||||||||||
($ millions) | 2022 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||
General and administrative expenses | $ | 59 | $ | 56 | $ | 51 | $ | 163 | $ | 147 | |||||||||||||||||||
Stock-based compensation | (5) | (4) | (4) | (13) | (10) | ||||||||||||||||||||||||
Other | (1) | (1) | — | (2) | — | ||||||||||||||||||||||||
Adjusted G&A expenses | $ | 53 | $ | 51 | $ | — | $ | 47 | $ | 148 | $ | 137 | |||||||||||||||||
E&P, Corporate and Other Adjusted G&A expenses | $ | 48 | 43 | $ | 47 | $ | 47 | $ | 138 | $ | 137 | ||||||||||||||||||
CMB Adjusted G&A expenses | $ | 5 | $ | 4 | $ | — | $ | 10 | $ | — | |||||||||||||||||||
OPERATING COSTS PER BOE | |||||||||||||||||||||||||||||
The reporting of our PSC-type contracts creates a difference between reported operating costs, which are for the full field, and reported volumes, which are only our net share, inflating the per barrel operating costs.The following table presents operating costs after adjusting for the excess costs attributable to PSCs. | |||||||||||||||||||||||||||||
3rd Quarter | 2nd Quarter | 3rd Quarter | Nine Months | Nine Months | |||||||||||||||||||||||||
($ per BOE) | 2022 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||
Energy operating costs (1) |
$ | 10.96 | $ | 9.33 | $ | 7.87 | $ | 9.83 | $ | 6.68 | |||||||||||||||||||
Gas processing costs (2) |
0.49 | 0.54 | 0.56 | 0.53 | 0.59 | ||||||||||||||||||||||||
Non-energy operating costs (3) |
13.82 | 13.05 | 11.85 | 13.35 | 11.77 | ||||||||||||||||||||||||
Operating costs | $ | 25.27 | $ | 22.92 | $ | 20.28 | $ | 23.71 | $ | 19.04 | |||||||||||||||||||
Costs attributable to PSCs | |||||||||||||||||||||||||||||
Excess energy operating costs attributable to PSCs | $ | (0.97) | $ | (1.03) | $ | (0.69) | $ | (0.98) | $ | (0.63) | |||||||||||||||||||
Excess non-energy operating costs attributable to PSCs | (1.19) | (1.55) | (1.15) | (1.37) | (1.09) | ||||||||||||||||||||||||
Excess costs attributable to PSCs | $ | (2.16) | $ | (2.58) | $ | (1.84) | $ | (2.35) | $ | (1.72) | |||||||||||||||||||
Energy operating costs, excluding effect of PSCs (1) |
$ | 9.99 | $ | 8.30 | $ | 7.18 | $ | 8.85 | $ | 6.05 | |||||||||||||||||||
Gas processing costs, excluding effect of PSCs (2) |
0.49 | 0.54 | 0.56 | 0.53 | 0.59 | ||||||||||||||||||||||||
Non-energy operating costs, excluding effect of PSCs (3) |
12.63 | 11.50 | 10.70 | 11.98 | 10.68 | ||||||||||||||||||||||||
Operating costs, excluding effects of PSCs | $ | 23.11 | $ | 20.34 | $ | 18.44 | $ | 21.36 | $ | 17.32 | |||||||||||||||||||
(1) Energy operating costs consist of purchases of natural gas to generate electricity, purchased electricity and internal costs to produce electricity used in our operations. | |||||||||||||||||||||||||||||
(2) Gas processing costs include costs associated with compression, maintenance and other activities needed to run our gas processing facilities at Elk Hills. | |||||||||||||||||||||||||||||
(3) Non-energy operating costs equal total operating costs less energy and gas processing costs. Purchased natural gas used to generate steam in our steamfloods was reclassified from non-energy operating costs to energy operating costs beginning in the third quarter of 2022. All prior periods have been updated to conform to this presentation. |
Attachment 3 | |||||||||||||||||||||||||||||
PRODUCTION STATISTICS | |||||||||||||||||||||||||||||
Net | 3rd Quarter | 2nd Quarter | 3rd Quarter | Nine Months | Nine Months | ||||||||||||||||||||||||
Oil, NGLs and Natural Gas Production Per Day | 2022 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||
Oil (MBbl/d) | |||||||||||||||||||||||||||||
San Joaquin Basin | 36 | 38 | 40 | 37 | 39 | ||||||||||||||||||||||||
Los Angeles Basin | 19 | 16 | 19 | 18 | 19 | ||||||||||||||||||||||||
Ventura Basin | — | — | 3 | — | 3 | ||||||||||||||||||||||||
Total | 55 | 54 | 62 | 55 | 61 | ||||||||||||||||||||||||
NGLs (MBbl/d) | |||||||||||||||||||||||||||||
San Joaquin Basin | 12 | 12 | 13 | 11 | 13 | ||||||||||||||||||||||||
Ventura Basin | — | — | — | — | — | ||||||||||||||||||||||||
Total | 12 | 12 | 13 | 11 | 13 | ||||||||||||||||||||||||
Natural Gas (MMcf/d) | |||||||||||||||||||||||||||||
San Joaquin Basin | 131 | 132 | 135 | 128 | 135 | ||||||||||||||||||||||||
Los Angeles Basin | 1 | 1 | 1 | 1 | 1 | ||||||||||||||||||||||||
Ventura Basin | — | — | 5 | — | 5 | ||||||||||||||||||||||||
Sacramento Basin | 17 | 18 | 19 | 18 | 19 | ||||||||||||||||||||||||
Total | 149 | 151 | 160 | 147 | 160 | ||||||||||||||||||||||||
Total Production (MBoe/d) | 92 | 91 | 102 | 91 | 101 | ||||||||||||||||||||||||
Gross Operated and Net Non-Operated | 3rd Quarter | 2nd Quarter | 3rd Quarter | Nine Months | Nine Months | ||||||||||||||||||||||||
Oil, NGLs and Natural Gas Production Per Day | 2022 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||
Oil (MBbl/d) | |||||||||||||||||||||||||||||
San Joaquin Basin | 40 | 42 | 45 | 41 | 44 | ||||||||||||||||||||||||
Los Angeles Basin | 26 | 25 | 26 | 26 | 27 | ||||||||||||||||||||||||
Ventura Basin | — | — | 3 | — | 3 | ||||||||||||||||||||||||
Total | 66 | 67 | 74 | 67 | 74 | ||||||||||||||||||||||||
NGLs (MBbl/d) | |||||||||||||||||||||||||||||
San Joaquin Basin | 13 | 13 | 14 | 12 | 13 | ||||||||||||||||||||||||
Ventura Basin | — | — | — | — | 1 | ||||||||||||||||||||||||
Total | 13 | 13 | 14 | 12 | 14 | ||||||||||||||||||||||||
Natural Gas (MMcf/d) | |||||||||||||||||||||||||||||
San Joaquin Basin | 140 | 141 | 144 | 137 | 143 | ||||||||||||||||||||||||
Los Angeles Basin | 7 | 7 | 8 | 7 | 8 | ||||||||||||||||||||||||
Ventura Basin | — | — | 5 | — | 5 | ||||||||||||||||||||||||
Sacramento Basin | 21 | 22 | 23 | 22 | 24 | ||||||||||||||||||||||||
Total | 168 | 170 | 180 | 166 | 180 | ||||||||||||||||||||||||
Total Production (MBoe/d) | 107 | 108 | 118 | 107 | 118 | ||||||||||||||||||||||||
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 (Boe) per day. Natural gas volumes have been converted to Boe based on the equivalence of energy content of six thousand cubic feet of natural gas to one barrel of oil. Barrels of oil equivalence does not necessarily result in price equivalence. | |||||||||||||||||||||||||||||
Attachment 4 | ||||||||||||||||||||||||||||||||
PRICE STATISTICS | ||||||||||||||||||||||||||||||||
3rd Quarter | 2nd Quarter | 3rd Quarter | Nine Months | Nine Months | ||||||||||||||||||||||||||||
2022 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||
Oil ($ per Bbl) | ||||||||||||||||||||||||||||||||
Realized price with derivative settlements | $ | 62.45 | $ | 63.17 | $ | 55.42 | $ | 61.96 | $ | 54.43 | ||||||||||||||||||||||
Realized price without derivative settlements | $ | 97.96 | $ | 112.32 | $ | 72.89 | $ | 102.01 | $ | 67.62 | ||||||||||||||||||||||
NGLs ($/Bbl) | $ | 57.68 | $ | 68.29 | $ | 53.74 | $ | 66.98 | $ | 49.20 | ||||||||||||||||||||||
Natural gas ($/Mcf) | ||||||||||||||||||||||||||||||||
Realized price with derivative settlements | $ | 8.58 | $ | 6.72 | $ | 4.64 | $ | 7.21 | $ | 3.64 | ||||||||||||||||||||||
Realized price without derivative settlements | $ | 8.80 | $ | 6.85 | $ | 4.66 | $ | 7.33 | $ | 3.67 | ||||||||||||||||||||||
Index Prices | ||||||||||||||||||||||||||||||||
Brent oil ($/Bbl) | $ | 97.81 | $ | 111.79 | $ | 73.23 | $ | 102.33 | $ | 67.78 | ||||||||||||||||||||||
WTI oil ($/Bbl) | $ | 91.56 | $ | 108.41 | $ | 70.56 | $ | 98.09 | $ | 64.82 | ||||||||||||||||||||||
NYMEX Henry Hub contract month average ($/MMBtu) | $ | 7.85 | $ | 6.62 | $ | 3.71 | $ | 6.22 | $ | 3.06 | ||||||||||||||||||||||
NYMEX Henry Hub average monthly settled price ($/MMBtu) | $ | 8.20 | $ | 7.17 | $ | 4.01 | $ | 6.77 | $ | 3.18 | ||||||||||||||||||||||
Realized Prices as Percentage of Index Prices | ||||||||||||||||||||||||||||||||
Oil with derivative settlements as a percentage of Brent | 64 | % | 57 | % | 76 | % | 61 | % | 80 | % | ||||||||||||||||||||||
Oil without derivative settlements as a percentage of Brent | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||||||||||
Oil with derivative settlements as a percentage of WTI | 68 | % | 58 | % | 79 | % | 63 | % | 84 | % | ||||||||||||||||||||||
Oil without derivative settlements as a percentage of WTI | 107 | % | 104 | % | 103 | % | 104 | % | 104 | % | ||||||||||||||||||||||
NGLs as a percentage of Brent | 59 | % | 61 | % | 73 | % | 65 | % | 73 | % | ||||||||||||||||||||||
NGLs as a percentage of WTI | 63 | % | 63 | % | 76 | % | 68 | % | 76 | % | ||||||||||||||||||||||
Natural gas with derivative settlements as a percentage of NYMEX contract month average | 109 | % | 102 | % | 125 | % | 116 | % | 119 | % | ||||||||||||||||||||||
Natural gas with derivative settlements as a percentage of NYMEX average monthly settled price | 105 | % | 94 | % | 116 | % | 106 | % | 114 | % | ||||||||||||||||||||||
Natural gas without derivative settlements as a percentage of NYMEX contract month average | 112 | % | 103 | % | 126 | % | 118 | % | 120 | % | ||||||||||||||||||||||
Natural gas without derivative settlements as a percentage of NYMEX average monthly settled price | 107 | % | 96 | % | 116 | % | 108 | % | 115 | % |
Attachment 5 | |||||||||||||||||||||||||||||
THIRD QUARTER 2022 DRILLING ACTIVITY | |||||||||||||||||||||||||||||
San Joaquin | Los Angeles | Ventura | Sacramento | ||||||||||||||||||||||||||
Wells Drilled | Basin | Basin | Basin | Basin | Total | ||||||||||||||||||||||||
Development Wells | |||||||||||||||||||||||||||||
Primary | 9 | — | — | — | 9 | ||||||||||||||||||||||||
Waterflood | — | 11 | — | — | 11 | ||||||||||||||||||||||||
Steamflood | 16 | — | — | — | 16 | ||||||||||||||||||||||||
Total (1) |
25 | 11 | — | — | 36 | ||||||||||||||||||||||||
NINE MONTH 2022 DRILLING ACTIVITY | |||||||||||||||||||||||||||||
San Joaquin | Los Angeles | Ventura | Sacramento | ||||||||||||||||||||||||||
Wells Drilled | Basin | Basin | Basin | Basin | Total | ||||||||||||||||||||||||
Development Wells | |||||||||||||||||||||||||||||
Primary | 17 | — | — | — | 17 | ||||||||||||||||||||||||
Waterflood | 27 | 25 | — | — | 52 | ||||||||||||||||||||||||
Steamflood | 55 | — | — | — | 55 | ||||||||||||||||||||||||
Total (1) |
99 | 25 | — | — | 124 | ||||||||||||||||||||||||
(1) Includes steam injectors and drilled but uncompleted wells, which are not included in the SEC definition of wells drilled. |
Attachment 6 | ||||||||||||||||||||||||||||||||||||||
OIL HEDGES AS OF SEPTEMBER 30, 2022 | ||||||||||||||||||||||||||||||||||||||
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | 2024 | |||||||||||||||||||||||||||||||||
Sold Calls | ||||||||||||||||||||||||||||||||||||||
Barrels per day | 25,167 | 18,322 | 17,837 | 17,363 | 5,747 | — | ||||||||||||||||||||||||||||||||
Weighted-average Brent price per barrel | $57.82 | $57.28 | $60.00 | $57.06 | $57.06 | — | ||||||||||||||||||||||||||||||||
Swaps | ||||||||||||||||||||||||||||||||||||||
Barrels per day | 17,263 | 14,620 | 14,475 | 14,697 | 26,094 | 1,492 | ||||||||||||||||||||||||||||||||
Weighted-average Brent price per barrel | $58.79 | $67.36 | $66.36 | $66.27 | $69.14 | $79.06 | ||||||||||||||||||||||||||||||||
Net Purchased Puts 1 |
||||||||||||||||||||||||||||||||||||||
Barrels per day | 25,167 | 18,322 | 17,837 | 17,363 | 5,747 | 1,724 | ||||||||||||||||||||||||||||||||
Weighted-average Brent price per barrel | $64.47 | $76.25 | $76.25 | $76.25 | $76.25 | $75.00 | ||||||||||||||||||||||||||||||||
Sold Puts | ||||||||||||||||||||||||||||||||||||||
Barrels per day | 1,348 | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Weighted-average Brent price per barrel | $32.00 | — | — | — | — | — | ||||||||||||||||||||||||||||||||
1 Purchased and sold puts with the same strike price have been presented on a net basis. | ||||||||||||||||||||||||||||||||||||||
Attachment 7 | |||||||||||||||||
2022 Estimated | |||||||||||||||||
TOTAL CRC GUIDANCE1 |
Consolidated | CMB | E&P, Corporate & Other | ||||||||||||||
Net Total Production (MBoe/d) | 94 - 91 | 94 - 91 | |||||||||||||||
Net Oil Production (MBbl/d) | 58 - 53 | 58 - 53 | |||||||||||||||
Operating Costs ($ millions) | $760 - $790 | $760 - $790 | |||||||||||||||
CMB Expenses2 ($ millions) |
$10 - $20 | $10 - $20 | |||||||||||||||
Adjusted General and Administrative Expenses ($ millions) | $195 - $210 | $10 - $15 | $185 - $195 | ||||||||||||||
Capital ($ millions) | $380 - $400 | $20 - $30 | $360 - $370 | ||||||||||||||
Adjusted EBITDAX ($ millions) | $835 - $890 | ($20) - ($35) | $870 -- $910 | ||||||||||||||
Free Cash Flow ($ millions) | $325 - $370 | ($40) - ($65) | $390 - $410 | ||||||||||||||
2022 Estimated | |||||||||||||||||||||||||||||||||||
Consolidated | CMB | E&P, Corporate & Other | |||||||||||||||||||||||||||||||||
($ millions) | Low | High | Low | High | Low | High | |||||||||||||||||||||||||||||
Net cash provided (used) by operating activities | $ | 725 | $ | 750 | $ | (35) | $ | (20) | $ | 760 | $ | 770 | |||||||||||||||||||||||
Capital investments | (400) | (380) | (30) | (20) | (370) | (360) | |||||||||||||||||||||||||||||
Estimated free cash flow | $ | 325 | $ | 370 | $ | (65) | $ | (40) | $ | 390 | $ | 410 |
2022 Estimated | |||||||||||||||||||||||||||||||||||
Consolidated | CMB | E&P, Corporate & Other | |||||||||||||||||||||||||||||||||
($ millions) | Low | High | Low | High | Low | High | |||||||||||||||||||||||||||||
Net income | $ | 612 | $ | 650 | $ | (35) | $ | (20) | $ | 647 | $ | 670 | |||||||||||||||||||||||
Interest and debt expense, net | 51 | 52 | 51 | 52 | |||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 200 | 202 | 200 | 202 | |||||||||||||||||||||||||||||||
Exploration expense | 5 | 10 | 5 | 10 | |||||||||||||||||||||||||||||||
Income taxes | 273 | 277 | 273 | 277 | |||||||||||||||||||||||||||||||
Unusual, infrequent and other items | |||||||||||||||||||||||||||||||||||
Non-cash derivative gain | (318) | (315) | (318) | (315) | |||||||||||||||||||||||||||||||
Gain on asset divestitures | (60) | (60) | (60) | (60) | |||||||||||||||||||||||||||||||
Other | 10 | 10 | 10 | 10 | |||||||||||||||||||||||||||||||
Other non-cash items | |||||||||||||||||||||||||||||||||||
Accretion expense | 43 | 44 | 43 | 44 | |||||||||||||||||||||||||||||||
Stock-based compensation | 17 | 18 | 17 | 18 | |||||||||||||||||||||||||||||||
Post-retirement medical and pension | 2 | 2 | 2 | 2 | |||||||||||||||||||||||||||||||
Estimated adjusted EBITDAX | $ | 835 | $ | 890 | $ | (35) | $ | (20) | $ | 870 | $ | 910 | |||||||||||||||||||||||
Net cash provided (used) by operating activities | $ | 725 | $ | 750 | $ | (35) | $ | (20) | $ | 760 | $ | 770 | |||||||||||||||||||||||
Cash interest | 50 | 52 | 50 | 52 | |||||||||||||||||||||||||||||||
Cash income taxes | 30 | 36 | 30 | 36 | |||||||||||||||||||||||||||||||
Exploration expenditures | 5 | 10 | 5 | 10 | |||||||||||||||||||||||||||||||
Working capital changes | 25 | 42 | 25 | 42 | |||||||||||||||||||||||||||||||
Estimated adjusted EBITDAX | $ | 835 | $ | 890 | $ | (35) | $ | (20) | $ | 870 | $ | 910 | |||||||||||||||||||||||
2022 Estimated | |||||||||||||||||||||||||||||||||||
Consolidated | CMB | E&P, Corporate & Other | |||||||||||||||||||||||||||||||||
($ millions) | Low | High | Low | High | Low | High | |||||||||||||||||||||||||||||
General and administrative expenses | $ | 220 | $ | 230 | $ | 10 | $ | 15 | $ | 210 | $ | 215 | |||||||||||||||||||||||
Equity-settled stock-based compensation | (20) | (15) | (20) | (15) | |||||||||||||||||||||||||||||||
Other | (5) | (5) | (5) | (5) | |||||||||||||||||||||||||||||||
Adjusted general and administrative expenses | $ | 195 | $ | 210 | $ | 10 | $ | 15 | $ | 185 | $ | 195 | |||||||||||||||||||||||
1 Current guidance assumes a 2022 Brent price of $99.75 per barrel of oil, NGL realizations as a percentage of Brent consistent with prior years and a NYMEX gas price of $6.47 per mcf. CRC's share of production under PSC contracts decreases when commodity prices rise and increases when prices fall. | |||||||||||||||||||||||||||||||||||
2 CMB Expenses include start-up expenditures. | |||||||||||||||||||||||||||||||||||