ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Management’s Discussion and Analysis is the Company’s analysis of its financial performance and of significant trends that may affect future performance. It should be read in conjunction with the financial statements and notes, and supplemental oil and gas disclosures included elsewhere in this report. It contains forward-looking statements including, without limitation, statements relating to the Company’s plans, strategies, objectives, expectations and intentions that are made pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. In many cases you can identify forward-looking statements by words such as “anticipate,” “intend,” “plan,” “project,” “estimate,” “continue,” “potential,” “should,” “could,” “may,” “will,” “objective,” “guidance,” “outlook,” “effort,” “expect,” “believe,” “predict,” “budget,” “projection,” “goal,” “forecast,” “target” or similar words. Unless required to do so under the federal securities laws, the Company does not undertake to update, revise or correct any forward-looking statements, whether as a result of new information, future events or otherwise. Readers are cautioned that such forward-looking statements should be read in conjunction with the Company’s disclosures under the heading: “Cautionary Statement about Forward-Looking Statements” in this Annual Report. Also, see the risk factors and other cautionary statements described under the heading “Risk Factors” in Item 1A of this Annual Report. OVERVIEW
Background
We are an independent energy company engaged in natural gas, oil and NGLs exploration, development and production, which we refer to as “E&P.” We are also focused on creating and capturing additional value through our marketing business, which we call “Marketing”. We conduct most of our businesses through subsidiaries, and we currently operate exclusively in the Appalachian and Haynesville natural gas basins in the lower 48 United States.
E&P. Our primary business is the exploration for and production of natural gas as well as associated NGLs and oil, with our ongoing operations focused on the development of unconventional natural gas reservoirs located in Pennsylvania, West Virginia, Ohio and Louisiana. Our operations in Pennsylvania, West Virginia and Ohio, which we refer to as “Appalachia,” are focused on the Marcellus Shale, the Utica and the Upper Devonian unconventional natural gas and liquids reservoirs. Our operations in Louisiana, which we refer to as “Haynesville,” are primarily focused on the Haynesville and Bossier natural gas reservoirs. We also have drilling rigs located in Appalachia and Haynesville, and we provide certain oilfield products and services, principally serving our E&P operations through vertical integration. In just over a year, we have completed three strategic acquisitions which have added scale to our operations and have laid the foundation for our future:
•On November 13, 2020, we closed on the Montage Merger, which increased our footprint in West Virginia and Pennsylvania and expanded our operations into Ohio.
•On September 1, 2021, we closed on the Indigo Merger, which established our natural gas operations in the Haynesville and Bossier Shales in Louisiana.
•On December 31, 2021, we closed on the GEPH Merger, which expanded our operations in the Haynesville.
The Indigo Merger and GEPH Merger are the result of our strategy to diversify our operations by expanding our portfolio beyond Appalachia into the Haynesville and Bossier formations, giving us additional exposure to the LNG corridor and other markets on the U.S. Gulf Coast. This expansion lowered our enterprise business risk, expanded our economic inventory, opportunity set and business optionality and enabled immediate cost structure savings. See Note 2 to the consolidated financial statements of this Annual Report for more information on the Mergers. Marketing. Our marketing activities capture opportunities that arise through the marketing and transportation of natural gas, oil, and NGLs primarily produced in our E&P operations.
Focus in 2021. We took several steps in late 2020 and throughout 2021 towards achieving our strategic objectives of increasing scale in our operations, improving our margins, generating free cash flow and reducing our debt leverage metrics. We began the year having completed our first strategic business merger with the acquisition of Montage, which expanded our natural gas and liquids production footprint in Appalachia. During 2021, we completed two additional strategic mergers with the acquisitions of Indigo and GEPH, which diversified our asset portfolio into the Haynesville and Bossier formations of Louisiana with access to the LNG corridor and other U.S. Gulf Coast markets. Recovering commodity prices during 2021 along with the increase in production volumes primarily associated with the Mergers, combined with our continued capital discipline to invest at levels which are designed to maintain our daily production consistent with the end of the prior year, have accelerated the generation of free cash flow. Through our disciplined capital investing, the Mergers have already had, and are expected to continue to have, a positive impact on our business and financial results by producing free cash flow, which we expect to use to pay down debt, resulting in the strengthening of our balance sheet and improvement in our debt leverage metrics.
During 2021, we were also able to successfully finance the Indigo Merger and the GEPH Merger while also reducing our revolver balance and re-financing and extending our debt maturities on a large portion of our near-term senior notes at more favorable interest rates. These financings lowered our overall cost of debt and extended our weighted-average time to maturity.
Generating free cash flow is an important part of our strategy to strengthen our balance sheet, and our long-term goal is to incorporate a cash return component into our overall economic return for shareholders. Our near-term strategic goal is to utilize our free cash flow to reduce our debt, thereby improving our leverage metrics and financial strength. As we approach our target leverage ratio and total debt ranges, we intend to expand our uses of free cash flow to include the return of capital to our shareholders. Free cash flow is a non-GAAP financial measure. We define free cash flow as net cash provided by operating activities, adjusted for (i) changes in assets and liabilities and (ii) cash transaction costs associated with mergers and restructuring, less capital investments. Free cash flow is used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies. We believe free cash flow can provide an indicator of excess cash flow available to a company for the repayment of debt or for other general corporate purposes, as it disregards the timing of settlements of operating assets and liabilities.
Natural gas, oil and NGL price fluctuations present challenges to our industry and our Company, as do changes in laws, regulations and investor sentiment and other key factors described under “Risk Factors” in Item 1A of this Annual Report. Although we currently expect to maintain a rolling three-year derivative portfolio, there can be no assurance that we will be able to add derivative positions to cover our expected production at favorable prices. See “Quantitative and Qualitative Disclosures About Market Risk” in Item 7A and Note 6 - Derivatives and Risk Management, in the consolidated financial statements included in this Annual Report for further details. Recent Financial and Operating Results
Significant operating and financial highlights for 2021 include:
Total Company
•Completion of the mergers with Indigo on September 1, 2021, and GEPH on December 31, 2021, acquiring 946 producing wells and approximately 256,727 net acres.
•Net loss of $25 million, or ($0.03) per diluted share, improved from a net loss of $3,112 million, or $(5.42) per diluted share, in 2020. Net loss improved as a $5,506 million increase in operating income was partially offset by a $2,660 million reduction resulting from the impact of improved forward pricing on our derivatives position, $806 million of which was unrealized. Excluding the change in derivatives position, the ($2,825) million change in non-cash ceiling test impairments and the ($409) million change in our deferred tax provision recorded 2020, net income increased $2,513 million for 2021, as compared to 2020, primarily as a $2,681 million improvement in operating income was only partially offset by a $128 million change in loss on debt retirement and a $42 million increase in interest expense.
•Operating income was $2,635 million for the year ended December 31, 2021, compared to an operating loss of $2,871 million in 2020. Operating loss in 2020 included $2,825 million in non-cash full cost ceiling impairments. Excluding the non-cash impairments, operating income increased $2,681 million, as increased commodity pricing and natural gas and liquids production were only partially offset by increased operating costs and expenses.
•Net cash provided by operating activities of $1,363 million increased 158% from $528 million in 2020, primarily due to a $2,768 million increase resulting from higher commodity prices, a $524 million increase related to increased production and a $56 million increase in our marketing margin. The increases were partially offset by a $1,854 million decrease in settled derivatives, a $477 million increase in operating costs and expenses, a $132 million decreased impact of working capital and a $42 million increase in interest expense.
•Net cash provided by operating activities, net of changes in working capital, was $1,572 million, a $967 million increase compared to the same period in 2020.
•Total capital invested of $1,108 million increased 23% from $899 million in 2020, as we applied our capital discipline to our recently-acquired natural gas and oil properties, investing at levels designed to keep daily production consistent with the end of the prior year.
E&P
•E&P segment operating income was $2,583 million in 2021, compared to an operating loss of $2,864 million in 2020. E&P segment operating loss in 2020 included $2,825 million in non-cash full cost ceiling impairments. Excluding the non-cash
impairments, E&P segment operating income increased $2,622 million from 2020, as improved commodity pricing and higher production volumes more than offset increased operating costs and expenses.
•Year-end reserves of 21,148 Bcfe increased 9,158 Bcfe, or 76%, from 11,990 Bcfe at the end of 2020, as 5,753 Bcfe of acquired reserves, 3,962 Bcfe of additions and 684 Bcfe of positive price and performance revisions were only partially offset by 1,240 Bcfe of production and 1 Bcfe associated with properties that were sold.
•Total net production of 1,240 Bcfe, which was comprised of 82% natural gas, 15% NGLs and 3% oil, increased 41% from 880 Bcfe in 2020. Approximately 80% of this increase came from properties acquired from Montage and Indigo.
•Excluding the effect of derivatives, our realized natural gas price of $3.31 per Mcf, realized oil price of $58.80 per barrel and realized NGL price of $28.72 per barrel increased 147%, 101% and 180%, respectively, from 2020. Our weighted average realized price excluding the effect of derivatives of $3.74 per Mcfe increased 144% from the same period in 2020.
•The E&P segment invested $1,107 million in capital; drilling 87 wells, completing 93 wells and placing 93 wells to sales.
Outlook
Our primary focus in 2022 is to maintain our production profile and improve the safety and efficiency of our operations to optimize our ability to generate free cash flow and further strengthen our balance sheet.
As we develop our core positions in the Appalachian and Haynesville natural gas basins in the U.S., we will concentrate on:
•Creating Value. We seek to create value for our stakeholders by allocating capital that is focused on earning economic returns; delivering free cash flow; upgrading the quality, depth and capital efficiency of our drilling inventory; and converting resources to proved reserves.
•Financial Strength. We intend to protect our financial strength by lowering our leverage ratio and total debt; extending the weighted average years to maturity of our debt; lowering our cost of debt; deploying hedges to protect against downward price movement; covering our costs and meeting other financial commitments; and maintaining a strong liquidity position.
•Focus on Execution. We are focused on operating effectively and efficiently with HSE and ESG as core values; building on our data analytics, operating execution, strategic sourcing, vertical integration and large-scale asset development expertise; further enhancing well performance, optimizing well costs and reducing base production declines; growing margins and securing flow assurance through commercial and marketing arrangements.
•Capturing the Tangible Benefits of Scale. We strive to create a competitive advantage through strategic transactions that we believe will enhance enterprise returns and deliver financial synergies and operational economies. We believe these transactions lower the risk of our business, expand our opportunity set, increase business optionality and build upon our demonstrated record of asset integration.
We remain committed to achieving these objectives while maintaining our commitment to being environmentally conscious. We believe that we and our industry will continue to face challenges due to evolving environmental standards by both regulators and investors, the uncertainty of natural gas, oil and NGL prices in the United States, changes in laws, regulations and investor sentiment, and other key factors described above under “Risk Factors.” As such, we intend to protect our financial strength by reducing our debt while continuing to extend the weighted average years to maturity of our debt, and by maintaining a derivative program designed to reduce our exposure to commodity price volatility. COVID-19
During 2021, we did not experience any material impact to our ability to operate or market our production due to the direct or indirect impacts of the COVID-19 pandemic, and we continue to monitor its impact on all aspects of our business. The COVID-19 outbreak resulted in state and local governments implementing measures with various levels of stringency to help control the spread of the virus. The U.S. Department of Homeland Security classifies individuals engaged in and supporting exploration for and production of natural gas, oil and NGLs as “essential critical infrastructure workforce,” and to date, state and local governments have followed this guidance and exempted these activities from business closures. Should this situation change, our access to supplies or workers to drill, complete and operate wells could be materially and adversely affected.
Ensuring the health and welfare of our employees, and all who visit our sites, is our top priority, and we are following all U.S. Centers for Disease Control and Prevention and state and local health department guidelines. Further, we implemented infection control measures at all our sites and put in place travel and in-person meeting restrictions and other physical distancing measures. The degree to which the COVID-19 pandemic or any other public health crisis adversely impacts our operations will depend on future developments, which are uncertain and cannot be predicted, including, but not limited to, the duration and spread of the
outbreak, its severity, the effectiveness of the vaccines and the actions to contain the virus or treat its impact, its impact on the economy and market conditions, and how quickly and to what extent normal economic and operating conditions can resume. We will continually monitor our capital investment program to take into account these changed conditions and proactively adjust our activities and plans. Therefore, while this continued matter could potentially disrupt our operations, the degree of the potentially adverse financial impact cannot be reasonably estimated at this time.
RESULTS OF OPERATIONS
The following discussion of our results of operations for our segments is presented before intersegment eliminations. We evaluate our segments as if they were stand-alone operations and accordingly discuss their results prior to any intersegment eliminations. Interest expense, gain (loss) on derivatives, gain (loss) on early extinguishment of debt and income taxes are discussed on a consolidated basis.
We have applied the Securities and Exchange Commission’s recently adopted FAST Act Modernization and Simplification of Regulation S-K, which limits the discussion to the two most recent fiscal years. This discussion and analysis deals with comparisons of material changes in the consolidated financial statements for fiscal year 2021 and fiscal year 2020. For the comparison of fiscal year 2020 and fiscal year 2019, see “Management's Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our 2020 Annual Report on Form 10-K, filed with the Securities and Exchange Commission on March 1, 2021.
E&P | | | | | | | | | | | | | | |
| For the years ended December 31, | |
(in millions) | 2021 | | 2020 | |
Revenues | $ | 4,640 | | (1) | $ | 1,348 | | (1) |
Operating costs and expenses | 2,057 | | (2) | 4,212 | | (3) |
Operating income (loss) | $ | 2,583 | | | $ | (2,864) | | |
| | | | |
Gain (loss) on derivatives, settled | $ | (1,492) | | | $ | 362 | | (4) |
(1)Includes $5 million related to gas balancing for the years ended December 31, 2021 and 2020.
(2)Includes $76 million in Merger-related expenses, $7 million of restructuring charges and $6 million of non-cash, non-full cost pool impairments for the year ended December 31, 2021.
(3)Includes $2,825 million of non-cash full cost ceiling test impairments, $41 million in Merger-related expenses, $16 million of restructuring charges and $5 million of non-cash, non-full cost pool asset impairments for the year ended December 31, 2020.
(4)Includes $11 million amortization of premiums paid related to certain natural gas settled derivatives for the year ended December 31, 2020.
Operating Income
•E&P segment operating income for the year ended December 31, 2021 was $2,583 million compared to an operating loss of $2,864 million for the year ended December 31, 2020. The E&P segment operating loss in 2020 included $2,825 million of non-cash full cost ceiling test impairments. Excluding the non-cash full cost ceiling test impairments in 2020, E&P segment operating income increased $2,622 million for the year ended December 31, 2021, as a 144% improvement in weighted average commodity pricing, excluding derivatives, and a 41% increase in production volumes more than offset a 48% increase in E&P operating costs.
Revenues
The following illustrate the effects on sales revenues associated with changes in commodity prices and production volumes:
| | | | | | | | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions except percentages) | Natural Gas | | Oil | | NGLs | | Total |
2020 sales revenues (1) | $ | 928 | | | $ | 150 | | | $ | 265 | | | $ | 1,343 | |
Changes associated with prices | 2,000 | | | 196 | | | 572 | | | 2,768 | |
Changes associated with production volumes | 430 | | | 43 | | | 51 | | | 524 | |
2021 sales revenues (1) | $ | 3,358 | | | $ | 389 | | | $ | 888 | | | $ | 4,635 | |
Increase from 2020 | 262 | % | | 159 | % | | 235 | % | | 245 | % |
(1)Excludes $5 million in other operating revenues for the years ended December 31, 2021 and 2020, respectively, related to gas balancing.
Production Volumes | | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
| | | | | Increase/(Decrease) |
| 2021 | | 2020 | |
Natural Gas (Bcf) | | | | | |
Appalachia | 883 | | | 694 | | | 27% |
Haynesville (1) | 132 | | | — | | | 100% |
Other | — | | | — | | | —% |
Total | 1,015 | | | 694 | | | 46% |
| | | | | |
Oil (MBbls) | | | | | |
Appalachia | 6,567 | | | 5,124 | | | 28% |
Haynesville (1) | 8 | | | — | | | 100% |
Other | 35 | | | 17 | | | 106% |
Total | 6,610 | | | 5,141 | | | 29% |
| | | | | |
NGL (MBbls) | | | | | |
Appalachia | 30,936 | | | 25,923 | | | 19% |
Other | 4 | | | 4 | | | —% |
Total | 30,940 | | | 25,927 | | | 19% |
| | | | | |
Production volumes by area (Bcfe): | | | | | |
Appalachia | 1,108 | | | 880 | | | 26% |
Haynesville (1) | 132 | | | — | | | 100% |
Other | — | | | — | | | —% |
Total | 1,240 | | | 880 | | | 41% |
| | | | | |
Total Production by Formation (Bcfe) | | | | | |
Marcellus Shale | 943 | | | 858 | | | 10% |
Utica Shale (2) | 164 | | | 22 | | | 645% |
Haynesville Shale (1) | 100 | | | — | | | 100% |
Bossier Shale (1) | 32 | | | — | | | 100% |
Other | 1 | | | — | | | 100% |
Total | 1,240 | | | 880 | | | 41% |
| | | | | |
Production percentage: | | | | | |
Natural gas | 82 | % | | 79 | % | | |
Oil | 3 | % | | 4 | % | | |
NGL | 15 | % | | 17 | % | | |
(1)The Haynesville E&P assets were acquired through the Indigo Merger in September 2021.
(2)The increase in production from the Utica shale formation was primarily associated with the natural gas and oil properties acquired from the Montage Merger.
•Production volumes for our E&P segment increased 360 Bcfe for the year ended December 31, 2021, compared to the same period in 2020, primarily due the recent acquisitions of producing natural gas and oil properties in Appalachia from Montage in November 2020 and the Haynesville from Indigo in September 2021. Production from these properties accounted for 80% of the increase in production volumes in 2021, as compared to 2020.
•Oil and NGL production increased 29% and 19%, respectively, for the year ended December 31, 2021, compared to 2020, primarily due to our increased activities in Appalachia, as we moved to take advantage of favorable liquids pricing.
Commodity Prices
The price we expect to receive for our production is a critical factor in determining the capital investments we make to develop our properties. Commodity prices fluctuate due to a variety of factors we can neither control nor predict, including increased supplies of natural gas, oil or NGLs due to greater exploration and development activities, weather conditions, political and economic events such as the response to the COVID-19 pandemic, and competition from other energy sources. These factors
impact supply and demand, which in turn determine the sales prices for our production. In addition to these factors, the prices we realize for our production are affected by our derivative activities as well as locational differences in market prices, including basis differentials. We will continue to evaluate the commodity price environments and adjust the pace of our activity in order to maintain appropriate liquidity and financial flexibility.
| | | | | | | | | | | | | | | | | | | | |
| | For the years ended December 31, |
| | 2021 | | 2020 | | Increase/ (Decrease) |
Natural Gas Price: | | | | | | |
NYMEX Henry Hub Price ($/MMBtu) (1) | | $ | 3.84 | | | $ | 2.08 | | | 85% |
Discount to NYMEX (2) | | (0.53) | | | (0.74) | | | (28)% |
Average realized gas price, excluding derivatives ($/Mcf) | | $ | 3.31 | | | $ | 1.34 | | | 147% |
Gain on settled financial basis derivatives ($/Mcf) | | 0.09 | | | 0.11 | | | |
Gain (loss) on settled commodity derivatives ($/Mcf) | | (1.12) | | | 0.25 | | | |
Average realized gas price, including derivatives ($/Mcf) | | $ | 2.28 | | | $ | 1.70 | | | 34% |
| | | | | | |
Oil Price: | | | | | | |
WTI oil price ($/Bbl) (3) | | $ | 67.92 | | | $ | 39.40 | | | 72% |
Discount to WTI (4) | | (9.12) | | | (10.20) | | | (11)% |
Average oil price, excluding derivatives ($/Bbl) | | $ | 58.80 | | | $ | 29.20 | | | 101% |
Gain (loss) on settled derivatives ($/Bbl) | | (18.32) | | | 17.71 | | | |
Average oil price, including derivatives ($/Bbl) | | $ | 40.48 | | | $ | 46.91 | | | (14)% |
| | | | | | |
NGL Price: | | | | | | |
Average realized NGL price, excluding derivatives ($/Bbl) | | $ | 28.72 | | | $ | 10.24 | | | 180% |
Gain (loss) on settled derivatives ($/Bbl) | | (10.52) | | | 0.91 | | | |
Average realized NGL price, including derivatives ($/Bbl) | | $ | 18.20 | | | $ | 11.15 | | | 63% |
Percentage of WTI, excluding derivatives | | 42 | % | | 26 | % | | |
| | | | | | |
Total Weighted Average Realized Price: | | | | | | |
Excluding derivatives ($/Mcfe) | | $ | 3.74 | | | $ | 1.53 | | | 144% |
Including derivatives ($/Mcfe) | | $ | 2.53 | | | $ | 1.94 | | | 30% |
(1)Based on last day settlement prices from monthly futures contracts.
(2)This discount includes a basis differential, a heating content adjustment, physical basis sales, third-party transportation charges and fuel charges, and excludes financial basis hedges.
(3)Based on the average daily settlement price of the nearby month futures contract over the period.
(4)This discount primarily includes location and quality adjustments.
We receive a sales price for our natural gas at a discount to average monthly NYMEX settlement prices based on heating content of the gas, locational basis differentials and transportation and fuel charges. Additionally, we receive a sales price for our oil and NGLs at a difference to average monthly West Texas Intermediate settlement and Mont Belvieu NGL composite prices, respectively, due to a number of factors including product quality, composition and types of NGLs sold, locational basis differentials and transportation and fuel charges.
We regularly enter into various derivatives and other financial arrangements with respect to a portion of our projected natural gas, oil and NGL production in order to ensure certain desired levels of cash flow and to minimize the impact of price fluctuations, including fluctuations in locational market differentials. We refer you to Item 7A, Quantitative and Qualitative Disclosures about Market Risk, of this Annual Report, Note 6 to the consolidated financial statements included in this Annual Report, and the risk factor “Our commodity price risk management and measurement systems and economic hedging activities might not be effective and could increase the volatility of our results” included in Item 1A in this Annual Report for additional discussion about our derivatives and risk management activities.
The tables below present the amount of our future natural gas production in which the impact of basis volatility has been limited through derivatives and physical sales arrangements as of December 31, 2021:
| | | | | | | | | | | |
| Volume (Bcf) | | Basis Differential |
Basis Swaps – Natural Gas | | | |
2022 | 322 | | | $ | (0.38) | |
2023 | 200 | | | (0.45) | |
2024 | 46 | | | (0.71) | |
2025 | 9 | | | (0.64) | |
| | | |
Total | 577 | | | |
| | | |
Physical NYMEX Sales Arrangements – Natural Gas (1) | | | |
2022 | 645 | | | $ | (0.11) | |
2023 | 521 | | | (0.08) | |
2024 | 389 | | | (0.06) | |
2025 | 308 | | | (0.04) | |
2026 | 134 | | | 0.00 | |
2027 | 125 | | | 0.01 | |
2028 | 125 | | | 0.01 | |
2029 | 125 | | | 0.01 | |
2030 | 47 | | | 0.00 | |
Total | 2,419 | | | |
(1)Physical sales volumes are presented on a gross basis.
In addition to protecting basis, the table below presents the amount of our future production in which price is financially protected through derivatives as of December 31, 2021:
| | | | | | | | | | | | | | | | | |
| 2022 | | 2023 | | 2024 |
Natural gas (Bcf) | 1,297 | | | 923 | | | 279 | |
Oil (MBbls) | 4,583 | | | 2,114 | | | 54 | |
Ethane (MBbls) | 5,932 | | | 432 | | | — | |
Propane (MBbls) | 6,674 | | | 518 | | | — | |
Normal butane (MBbls) | 1,587 | | | 164 | | | — | |
Natural gasoline (MBbls) | 1,840 | | | 157 | | | — | |
Total financial protection on future production (Bcfe) | 1,421 | | | 943 | | | 279 | |
We refer you to Note 6 of the consolidated financial statements included in this Annual Report for additional details about our derivative instruments. Operating Costs and Expenses
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions except percentages) | 2021 | | 2020 | | Increase/(Decrease) |
Lease operating expenses | $ | 1,175 | | | $ | 815 | | | 44% |
General & administrative expenses | 124 | | | 108 | | | 15% |
Merger-related expenses | 76 | | | 41 | | | 85% |
Restructuring charges | 7 | | | 16 | | | (56)% |
Taxes, other than income taxes | 132 | | | 54 | | | 144% |
Full cost pool amortization | 521 | | | 333 | | | 56% |
Non-full cost pool DD&A | 16 | | | 15 | | | 7% |
Impairments | 6 | | | 2,830 | | | (100)% |
| | | | | |
Total operating costs | $ | 2,057 | | | $ | 4,212 | | | (51)% |
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
Average unit costs per Mcfe: | 2021 | | 2020 | | Increase/(Decrease) |
Lease operating expenses (1) | $ | 0.95 | | | $ | 0.93 | | | 2% |
General & administrative expenses | $ | 0.10 | | (2) | $ | 0.12 | | (3) | (17)% |
Taxes, other than income taxes | $ | 0.11 | | | $ | 0.06 | | | 83% |
Full cost pool amortization | $ | 0.42 | | | $ | 0.38 | | | 11% |
(1)Includes post-production costs such as gathering, processing, fractionation and compression.
(2)Excludes $76 million in merger-related expenses and $7 million in restructuring charges for the year ended December 31, 2021.
(3)Excludes $41 million in merger-related expenses, $16 million in restructuring charges and $1 million of legal settlement charges for the year ended December 31, 2020.
Lease Operating Expenses
•Lease operating expenses per Mcfe increased $0.02 for the year ended December 31, 2021, compared to 2020, primarily due to increases in liquids production, which includes processing fees, fuel and electricity costs and natural gas treating costs.
General and Administrative Expenses
•General and administrative expenses increased $16 million for the year ended December 31, 2021, compared to 2020, primarily due to increased personnel costs associated with our expanded operations in Appalachia and the Haynesville.
•On a per Mcfe basis, excluding merger-related expenses, restructuring charges and legal settlement charges, general and administrative expenses per Mcfe decreased by $0.02 for the year ended December 31, 2021, compared to 2020, as a 41% increase in production volumes more than offset a 16% increase in expenses.
Merger-Related Expenses
•Beginning with the Montage Merger in November 2020, we have focused on building scale and geographic diversification throughout 2021. As a result of this strategy, we merged with Indigo in September 2021 and GEPH on December 31, 2021. The table below presents the charges incurred for our merger-related activities for the years ended December 31, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
| 2021 | | 2020 |
(in millions) | Indigo Merger | | GEPH Merger | | Montage Merger | | Total | | Montage Merger |
Professional fees (bank, legal, consulting) | $ | 27 | | | $ | 19 | | | $ | 1 | | | $ | 47 | | | $ | 18 | |
Representation & warranty insurance | 4 | | | 7 | | | — | | | 11 | | | — | |
Contract buyouts, terminations and transfers | 7 | | | 1 | | | — | | | 8 | | | 5 | |
Due diligence and environmental | 3 | | | 1 | | | — | | | 4 | | | — | |
Employee-related | 2 | | | — | | | 1 | | | 3 | | | 17 | |
Other | 2 | | | — | | | 1 | | | 3 | | | 1 | |
Total merger-related expenses | $ | 45 | | | $ | 28 | | | $ | 3 | | | $ | 76 | | | $ | 41 | |
We refer you to Note 2 of the consolidated financial statements included in this Annual Report for additional details about the Mergers. Restructuring Charges
•In February 2021, employees were notified of a workforce reduction plan as part of an ongoing strategic effort to reposition our portfolio, optimize operational performance and improve margins. Affected employees were offered a severance package, which included a one-time payment depending on length of service and, if applicable, the current value of unvested long-term incentive awards that were forfeited. These costs were recognized as restructuring charges for the year ended December 31, 2021, and were substantially complete by the end of the first quarter of 2021. For the year ended December 31, 2021, we recognized a total restructuring expense of $7 million primarily related to cash severance, including payroll taxes.
•In February 2020, employees were notified of a workforce reduction plan as a result of a strategic realignment of our organizational structure. Affected employees were offered a severance package, which included a one-time cash payment
depending on length of service and, if applicable, the current value of unvested long-term incentive awards that were forfeited. We also recognized additional severance costs in the fourth quarter of 2020 related to continued organizational restructuring. For the year ended December 31, 2020, we recognized a total restructuring expense of $16 million primarily related to cash severance, including payroll taxes.
See Note 3 of the consolidated financial statements included in this Annual Report for additional details about our restructuring charges. Taxes, Other than Income Taxes
•Taxes other than income taxes per Mcfe may vary from period to period due to changes in ad valorem and severance taxes that result from the mix of our production volumes and fluctuations in commodity prices. Taxes, other than income taxes, per Mcfe increased $0.05 per Mcfe for the year ended December 31, 2021, compared to the same period in 2020, primarily due to the impact of higher commodity pricing on our severance taxes in West Virginia, which are calculated as a fixed percentage of revenue net of allowable production expenses, and the impact of incremental severance and ad valorem taxes associated with our acquired assets in Louisiana.
Full Cost Pool Amortization
•Our full cost pool amortization rate increased $0.04 per Mcfe for the year ended December 31, 2021, as compared to 2020. The average amortization rate increased primarily as a result of the impact of our acquisitions of natural gas and oil properties in Appalachia and the Haynesville.
•The amortization rate is impacted by the timing and amount of reserve additions and the future development costs associated with those additions, revisions of previous reserve estimates due to both price and well performance, write-downs that result from non-cash full cost ceiling impairments, proceeds from the sale of properties that reduce the full cost pool, and the levels of costs subject to amortization. We cannot predict our future full cost pool amortization rate with accuracy due to the variability of each of the factors discussed above, as well as other factors, including but not limited to the uncertainty of the amount of future reserve changes.
•Unevaluated costs excluded from amortization were $2,231 million at December 31, 2021 compared to $1,472 million at December 31, 2020. The unevaluated costs excluded from amortization increased by $759 million, as compared to 2020, as the evaluation of previously unevaluated properties totaling $532 million in 2021 was more than offset by the impact of $1,291 million of unevaluated capital invested. Of the total increase, $743 million related to the Haynesville properties acquired during 2021.
•No impairment expense was recorded in 2020 or 2021 in relation to our natural gas and oil properties acquired from Montage. These properties were recorded at fair value as of November 13, 2020, in accordance with ASC Topic 820 – Fair Value Measurement. In the fourth quarter of 2020, pursuant to SEC guidance, we determined that the fair value of the properties acquired at the closing of the Montage Merger clearly exceeded the related full-cost ceiling limitation beyond a reasonable doubt and received a waiver from the SEC to exclude the properties acquired in the Montage Merger from the ceiling test calculation. This waiver was granted for all reporting periods through and including the quarter ending September 30, 2021, as long as we could continue to demonstrate that the fair value of properties acquired clearly exceeded the full cost ceiling limitation beyond a reasonable doubt in each reporting period. As part of the waiver received from the SEC, we were required to disclose what the full cost ceiling test impairment amounts for all periods presented in each applicable quarterly and annual filing would have been if the waiver had not been granted. The fair value of the properties acquired in the Montage Merger was based on future commodity market pricing for natural gas and oil pricing existing at the date of the Montage Merger, and we affirmed that there has not been a material decline to the fair value of these acquired assets since the Montage Merger. The properties acquired in the Montage Merger had an unamortized cost at December 31, 2020 of $1,087 million. Had we not received the waiver from the SEC, the impairment charge recorded would have been an additional $539 million for the year ended December 31, 2020. Due to the improvement in commodity prices during 2021, no impairment charge would have been recorded in 2021 had the Montage natural gas and oil properties been included in the full cost ceiling test.
Impairments
•We recognized a $6 million impairment to non-core E&P assets for the year ended December 31, 2021.
•For the year ended December 31, 2020, we recognized $2,825 million in non-cash full cost ceiling test impairments, primarily due to decreased commodity pricing over the prior 12 months. Additionally, we recognized a $5 million impairment to non-core E&P assets.
Marketing
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions except percentages) | 2021 | | 2020 | | Increase/(Decrease) |
Marketing revenues | $ | 6,186 | | | $ | 2,145 | | | 188% |
| | | | | |
Other operating revenues | 3 | | | — | | | 100% |
Marketing purchases | 6,114 | | | 2,129 | | | 187% |
Operating costs and expenses | 23 | | | 23 | | | —% |
| | | | | |
| | | | | |
Operating income (loss) | $ | 52 | | | $ | (7) | | | 843% |
| | | | | |
Volumes marketed (Bcfe) | 1,542 | | | 1,138 | | | 36% |
| | | | | |
| | | | | |
Percent natural gas production marketed from affiliated E&P operations | 95 | % | | 89 | % | | |
Affiliated E&P oil and NGL production marketed | 82 | % | | 81 | % | | |
Operating Income (Loss)
•Marketing operating income increased $59 million for the year ended December 31, 2021, compared to 2020, primarily due to a $56 million increase in the marketing margin as well as a $1 million increase in gas storage gains and $2 million in non-performance damages received, both recorded in other operating revenues. Operating costs and expenses remained flat over the periods presented.
•The margin generated from marketing activities increased $56 million for the year ended December 31, 2021, as compared to the prior year, primarily due to a 36% increase in volumes marketed and a corresponding reduction in third-party purchases and sales, which were used in 2020 to optimize our transportation folio, due to increased affiliated volumes available for marketing.
Marketing margins are driven primarily by volumes marketed and may fluctuate depending on the prices paid for commodities, related cost of transportation and the ultimate disposition of those commodities. Increases and decreases in revenues due to changes in commodity prices and volumes marketed are largely offset by corresponding changes in purchase expenses. Efforts to optimize the cost of our transportation can result in greater expenses and therefore lower marketing margins.
Revenues
•Revenues from our marketing activities increased $4,041 million for the year ended December 31, 2021, compared to 2020, primarily due to a 113% increase in the price received for volumes marketed and a 404 Bcfe increase in the volumes marketed.
Operating Costs and Expenses
•Marketing operating costs and expenses remained flat for the year ended December 31, 2021, compared to the year ended December 31, 2020, primarily due to continued efforts to control costs.
Consolidated
Interest Expense
| | | | | | | | | | | | | | | | | | | | |
| | For the years ended December 31, |
(in millions except percentages) | | 2021 | | 2020 | | Increase/ (Decrease) |
Gross interest expense: | | | | | | |
Senior notes | | $ | 190 | | | $ | 155 | | | 23% |
Credit arrangements | | 30 | | | 16 | | | 88% |
Amortization of debt costs | | 13 | | | 11 | | | 18% |
Total gross interest expense | | 233 | | | 182 | | | 28% |
Less: capitalization | | (97) | | | (88) | | | 10% |
Net interest expense | | $ | 136 | | | $ | 94 | | | 45% |
•Interest expense related to our senior notes increased for the year ended December 31, 2021, as compared to 2020, as the interest savings from the repurchase of $1,091 million of our outstanding senior notes in 2021 was offset by the interest associated with the August 2021 public offering of $1,200 million aggregate principal amount of our 5.375% Senior Notes due 2030 and the September 2021 assumption of Indigo Notes, which were exchanged for $700 million aggregate principal amount of our 5.375% Senior Notes due 2029 related to the Indigo Merger. In late December 2021, we issued $1,150 million aggregate principal amount of our 4.75% Senior Notes due 2032 and $550 million of Term Loan financing, subject to a variable interest rate of 3% at December 31, 2021, each of which will have the effect of increasing our gross interest expense in 2022.
•We capitalize interest associated with the cost of acquiring and assessing our unevaluated natural gas and oil properties. Capitalized interest increased $9 million for the year ended December 31, 2021, compared to 2020, as the acquisition of unevaluated Haynesville natural gas and oil properties on September 1, 2021 outpaced the evaluation of our existing unevaluated natural gas and oil properties over the past twelve months. The impact of the addition of unevaluated Haynesville properties from the Indigo Merger and the GEPH Merger is expected to increase the amount of capitalized interest until such time as they are evaluated.
•Capitalized interest decreased as a percentage of gross interest expense for the year ended December 31, 2021, as compared to 2020, primarily as a result of the smaller percentage change in the unevaluated natural gas and oil properties for most of 2021, prior to the acquisitions of the Haynesville unevaluated natural gas and oil properties, as compared to the larger increase in gross interest expense during 2021, associated with increased debt levels as a result of the Montage Merger and the Indigo Merger over the same period.
We refer you to Note 9 to the consolidated financial statements included in this Annual Report for additional details about our debt and our financing activities. Gain (Loss) on Derivatives
| | | | | | | | | | | | |
| For the years ended December 31, | |
(in millions) | 2021 | | 2020 | |
Loss on unsettled derivatives | $ | (945) | | | $ | (139) | | |
Gain (loss) on settled derivatives | (1,492) | | | 362 | | |
Non-performance risk adjustment | 1 | | | 1 | | |
Total gain (loss) on derivatives | $ | (2,436) | | | $ | 224 | | |
We refer you to Note 6 to the consolidated financial statements included in this Annual Report for additional details about our gain (loss) on derivatives. Gain (Loss) on Early Extinguishment of Debt
•For the year ended December 31, 2021, we recorded a loss on early extinguishment of debt of $93 million as a result of our repurchase of $1,091 million in aggregate principal amount of our outstanding senior notes for $1,177 million in cash, including premiums and fees, and the write-off of $7 million in related unamortized debt discounts and issuance costs.
•In 2020, we recorded a gain on early extinguishment of debt of $35 million as a result of our repurchase of $107 million in aggregate principal amount of our outstanding senior notes for $72 million. See Note 9 to the consolidated financial statements of this Annual Report for more information on our long-term debt.
Income Taxes
| | | | | | | | | | | |
| For the years ended December 31, |
(in millions except percentages) | 2021 | | 2020 |
Income tax expense (benefit) | $ | — | | | $ | 407 | |
Effective tax rate | 0 | % | | (15) | % |
•In 2020, due to significant pricing declines and the material write-down of the carrying value of our natural gas and oil properties in addition to other negative evidence, management concluded that it was more likely than not that a portion of our deferred tax assets would not be realized and recorded a valuation allowance. As of December 31, 2021, we still maintain a full valuation allowance. We also retained a valuation allowance of $59 million related to net operating losses in jurisdictions in which we no longer operate. Management will continue to assess available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit the use of deferred tax assets. The amount of the deferred tax asset considered realizable, however, could be adjusted based on changes in subjective estimates of future taxable income or if objective negative evidence is no longer present.
•Due to the issuance of common stock associated with the Indigo Merger, as discussed in Note 2 to the consolidated financial statements to this Annual Report, we incurred a cumulative ownership change and as such, our net operating losses (“NOLs”) prior to the acquisition are subject to an annual limitation under Internal Revenue Code Section 382 of approximately $48 million. The ownership changes and resulting annual limitation will result in the expiration of NOLs or other tax attributes otherwise available, with a corresponding decrease in our valuation allowance. At December 31, 2021, we had approximately $4 billion of federal NOL carryovers, of which approximately $3 billion have an expiration date between 2035 and 2037 and $1 billion have an indefinite carryforward life. We currently estimate that approximately $2 billion of these federal NOLs will expire before they are able to be used. The non-expiring NOLs remain subject to a full valuation allowance. If a subsequent ownership change were to occur as a result of future transactions in our common stock, our use of remaining U.S. tax attributes may be further limited. We refer you to Note 11 to the consolidated financial statements included in this Annual Report for additional discussion about our income taxes. LIQUIDITY AND CAPITAL RESOURCES
We depend primarily on funds generated from our operations, our 2018 credit facility, our cash and cash equivalents balance and capital markets as our primary sources of liquidity. In October 2021, the banks participating in our 2018 credit facility reaffirmed our elected borrowing base and aggregate commitments to be $2.0 billion. At December 31, 2021, we had approximately $1.4 billion of total available liquidity, which exceeds our currently modeled needs as we remain committed to our strategy of capital discipline.
In November 2021 in conjunction with the GEPH Merger, we amended our 2018 credit facility agreement to permit access to additional secured debt capacity in the form of a term loan for incremental capital up to $900 million, ranking equally with our 2018 credit facility. In December 2021, we raised $550 million in term loan financing to partially fund the GEPH Merger, with no impact to our liquidity at year end. The remaining $350 million of incremental term loan capacity remains accessible through November 2022 and provides access to another secured debt capital source for liquidity purposes.
Our flexibility to access incremental secured debt capital is derived from our excess asset collateral value above the elected $2.0 billion borrowing base and aggregate commitments of our 2018 credit facility. Our ability to issue secured debt is governed by the limitations of our 2018 credit facility as well as our secured debt capacity (as defined by our senior note indentures) which was $3.7 billion as of December 31, 2021, based on 25% of adjusted consolidated net tangible assets.
Looking forward in 2022, we expect to continue to generate free cash flow from operations, net of changes in working capital, in excess of our expected capital investments, and we intend to utilize this free cash flow to pay down our debt. We refer you to Note 9 to the consolidated financial statements included in this Annual Report and the section below under “Credit Arrangements and Financing Activities” for additional discussion of our 2018 credit facility and related covenant requirements. Our cash flow from operating activities is highly dependent upon our ability to sell and the sales prices that we receive for our natural gas and liquids production. Natural gas, oil and NGL prices are subject to wide fluctuations and are driven by market supply and demand, which is impacted by many factors. See "Market Conditions and Commodity Prices" in the Overview section of Item 7 in Part II for additional discussion about current and potential future market conditions. The sales price we receive for our production is also influenced by our commodity derivative program. Our derivative contracts allow us to ensure a certain level of cash flow to fund our operations. Although we are continually adding additional derivative positions for portions of our expected 2022, 2023 and 2024 production, there can be no assurance that we will be able to add derivative positions to cover the
Our commodity hedging activities are subject to the credit risk of our counterparties being financially unable to settle the transaction. We actively monitor the credit status of our counterparties, performing both quantitative and qualitative assessments based on their credit ratings and credit default swap rates where applicable, and to date have not had any credit defaults associated with our transactions. However, any future failures by one or more counterparties could negatively impact our cash flow from operating activities.
Our short-term cash flows are also dependent on the timely collection of receivables from our customers and joint interest owners. We actively manage this risk through credit management activities and, through the date of this filing, have not experienced any significant write-offs for non-collectable amounts. However, any sustained inaccessibility of credit by our customers and joint interest owners could adversely impact our cash flows.
Due to these factors, we are unable to forecast with certainty our future level of cash flow from operations. Accordingly, we expect to adjust our discretionary uses of cash depending upon available cash flow. Further, we may from time to time seek to retire, rearrange or amend some or all of our outstanding debt or debt agreements through cash purchases, and/or exchanges, open market purchases, privately negotiated transactions, tender offers or otherwise. Such transactions, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. The amounts involved may be material.
Credit Arrangements and Financing Activities
In April 2018, we entered into a revolving credit facility (the "2018 credit facility") with a group of banks that, as amended, has a maturity date of April 2024. The 2018 credit facility has an aggregate maximum revolving credit amount of $3.5 billion and, in October 2021, the banks participating in our 2018 credit facility reaffirmed the elected borrowing base to be $2.0 billion, which also reflected our aggregate commitments. The borrowing base is subject to redetermination at least twice a year, which typically occurs in April and October, and is subject to change based primarily on drilling results, commodity prices, our future derivative position, the level of capital investment and operating costs. The 2018 credit facility is secured by substantially all of our assets, including most of our subsidiaries. The permitted lien provisions in certain senior note indentures currently limit liens securing indebtedness to the greater of $2.0 billion or 25% of adjusted consolidated net tangible assets. We may utilize the 2018 credit facility in the form of loans and letters of credit. As of December 31, 2021, we had $460 million of borrowings on our 2018 credit facility and $160 million in outstanding letters of credit. We currently do not anticipate being required to supply a materially greater amount of letters of credit under our existing contracts. We refer you to Note 9 to the consolidated financial statements included in this Annual Report for additional discussion of our 2018 credit facility. As of December 31, 2021, we were in compliance with all of the applicable covenants contained in the credit agreement governing our 2018 credit facility. Our ability to comply with financial covenants in future periods depends, among other things, on the success of our development program and upon other factors beyond our control, such as the market demand and prices for natural gas and liquids. We refer you to Note 9 of the consolidated financial statements included in this Annual Report for additional discussion of the covenant requirements of our 2018 credit facility. The credit status of the financial institutions participating in our 2018 credit facility could adversely impact our ability to borrow funds under the 2018 credit facility. Although we believe all of the lenders under the facility have the ability to provide funds, we cannot predict whether each will be able to meet their obligation to us. We refer you to Note 9 to the consolidated financial statements included in this Annual Report for additional discussion of our 2018 credit facility. Our exposure to the anticipated transition from LIBOR is limited to the 2018 credit facility. The USD-LIBOR settings are expected to be published through June 2023, and we anticipate using a variation of this rate until the underlying agreements are extended beyond the LIBOR publication date.
Key financing activities for the years ended December 31, 2021 and 2020 are as follows:
Debt and Common Stock Issuance
•On December 22, 2021, we completed a public offering of $1,150 million aggregate principal amount of our 4.75% Senior Notes due 2032 (the “2032 Notes”), with net proceeds from the offering totaling $1,133 million after underwriting discounts and offering expenses. The net proceeds were used to fund a portion of the GEPH Merger, which closed on December 31, 2021, and to fund tender offers for $300 million of our 2025 Notes. The remaining proceeds were used for general corporate purposes.
•In contemplation of the GEPH Merger, on December 22, 2021, we entered into a term loan credit agreement with a group of lenders that provided for a $550 million secured term loan facility which matures on June 22, 2027 (the “Term Loan”). As of December 31, 2021, we had borrowings under the Term Loan of $550 million. The net proceeds from the initial loans of $542 million were used to fund a portion of the GEPH Merger on December 31, 2021.
•On December 31, 2021, we issued 99,337,748 shares of our common stock in conjunction with the GEPH Merger. These shares of our common stock had an aggregate dollar value equal to approximately $463 million, based on the closing price of $4.66 per share of our common stock on the NYSE on December 31, 2021. See Note 2 for additional details on the GEPH Merger. •In November 2021, in contemplation of the GEPH Merger, we amended our 2018 credit facility agreement to permit access to additional secured debt capacity in the form of the previously-described Term Loan for incremental capital up to $900 million, ranking equally with our 2018 credit facility. As of December 31, 2021, we had borrowings under the Term Loan of $550 million, which were used to partially fund the GEPH Merger, and $350 million of incremental term loan capacity, which remains accessible through November 2022.
•In August 2021, we completed a public offering of $1,200 million aggregate principal amount of our 5.375% Senior Notes due 2030 (the “2030 Notes”), with net proceeds from the offering totaling $1,183 million after underwriting discounts and offering expenses. The proceeds were used to repurchase the $791 million principal amount of certain of our outstanding senior notes. The remaining proceeds were used to pay borrowings under our 2018 credit facility and for general corporate purposes, including consideration for the Indigo Merger.
•In September 2021, we issued 337,827,171 shares of our common stock in conjunction with the Indigo Merger. These shares of our common stock had an aggregate dollar value equal to approximately $1,588 million, based on the closing price of $4.70 per share of our common stock on the NYSE on September 1, 2021. See Note 2 for additional details on the Indigo Merger. •In conjunction with the Indigo Merger and pursuant to the terms of the merger agreement, in September 2021, we assumed $700 million in aggregate principal amount of Indigo’s 5.375% Senior Notes due 2029 (the “Indigo Notes”). Subsequent to the Indigo Merger, we exchanged the Indigo Notes for approximately $700 million of newly issued 5.375% Senior Notes due 2029.
•In November 2020, we issued 69,740,848 shares of our common stock in conjunction with the Montage Merger. These shares of our common stock had an aggregate dollar value equal to approximately $213 million, based on the closing price of $3.05 per share of our common stock on the NYSE on November 13, 2020. See Note 2 for additional details on the Montage Merger. •In August 2020, we completed a public offering of $350 million aggregate principal amount of our 2028 Notes, with net proceeds from the offering totaling approximately $345 million after underwriting discounts and offering expenses. The net proceeds were used to fund a portion of the Montage Merger in November 2020.
•In August 2020, we completed a public offering of 63,250,000 shares of our common stock with an offering price to the public of $2.50 per share. Net proceeds, after deducting underwriting discounts and offering expenses, were approximately $152 million. The proceeds from the common stock offering, in conjunction with the issuance of the 2028 Notes and additional borrowings on our 2018 credit facility were used to fund a redemption of $510 million aggregate principal amount of Montage’s senior notes in connection with the closing of the Montage Merger.
Debt Repurchases
•In 2021, we repurchased $6 million of our 4.10 % Senior Notes due 2022, $467 million of our 4.95% Senior Notes due 2025 and $618 million of our 7.50% Senior Notes due 2026 for $1,177 million in cash, including premiums and fees, and we recognized an additional $7 million in unamortized debt expenses, resulting in a loss on early extinguishment of debt of $93 million.
•In 2020, we repurchased $6 million of our 4.10% Senior Notes due 2022, $36 million of our 4.95% Senior Notes due 2025, $21 million of our 7.50% Senior Notes due 2026 and $44 million of our 7.75% Senior Notes due 2027 for $72 million, and recognized a $35 million gain on the extinguishment of debt. We refer you to Note 9 to the consolidated financial statements included in this Annual Report for additional discussion of our senior notes.
In January 2022, we repurchased the remaining outstanding principal balance of $201 million on our 2022 Senior Notes using our 2018 credit facility. As a result of the focused work on refinancing and repayment of our debt in recent years, our outstanding revolver balance and $16 million of our Term Loan principal are the only debt balances scheduled to become due prior to 2025.
At February 25, 2022, we had long-term debt issuer ratings of Ba2 by Moody’s (rating and stable outlook affirmed on November 29, 2021), BB+ by S&P (rating upgraded to BB+ with stable outlook on January 6, 2022) and BB by Fitch Ratings (rating and stable outlook affirmed on November 29, 2021). Effective in July 2018, the interest rate for our 2025 Notes was 6.20%, reflecting a net downgrade in our bond ratings since their issuance. In April 2020, S&P downgraded our bond rating to BB-, which had the effect of increasing the interest rate on the 2025 Notes to 6.45% in July 2020, with the first coupon payment at the higher interest rate in January 2021. On September 1, 2021, S&P upgraded our bond rating to BB, and on January 6, 2022, S&P further upgraded our bond rating to BB+, which will have the effect of decreasing the interest rate on the 2025 Notes to 5.95%, beginning with coupon payments after January 2022. Any further upgrades or downgrades in our public debt ratings by Moody’s or S&P could decrease or increase our cost of funds, respectively.
Cash Flows
| | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 |
Net cash provided by operating activities | $ | 1,363 | | | $ | 528 | |
Net cash used in investing activities | (2,604) | | | (881) | |
Net cash provided by financing activities | 1,256 | | | 361 | |
Cash Flow from Operations
| | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 |
Net cash provided by operating activities | $ | 1,363 | | | $ | 528 | |
Add back (subtract): changes in working capital | 209 | | | 77 | |
Net cash provided by operating activities, net of changes in working capital | $ | 1,572 | | | $ | 605 | |
•Net cash provided by operating activities increased 158% or $835 million for the year ended December 31, 2021, compared to the same period in 2020, primarily due to a $2,768 million increase resulting from higher commodity prices, a $524 million increase related to increased production and a $56 million increase in our marketing margin. The increases were partially offset by a $1,854 million decrease in settled derivatives, a $477 million increase in operating costs and expenses, a $132 million decreased impact of working capital and a $42 million increase in interest expense.
•Net cash generated from operating activities, net of changes in working capital, exceeded our capital investments by $464 million for the year ended December 31, 2021, compared to providing 67% of our cash requirements for capital investments for the same period in 2020.
Cash Flow from Investing Activities
•Total E&P capital investing increased $208 million for the year ended December 31, 2021, compared to the same period in 2020, due to a $191 million increase in direct E&P capital investing, an $8 million increase in capitalized internal costs and a $9 million increase in capitalized interest.
•Capitalized interest increased for the year ended December 31, 2021, as compared to the same period in 2020, as the acquisition of Haynesville unevaluated natural gas and oil properties on September 1, 2021 outpaced the evaluation of our existing unevaluated natural gas and oil properties over the past twelve months. The impact of the addition of additional Haynesville properties from the GEPH Merger on December 31, 2021 is expected to increase the amount of capitalized interest until such time as it is evaluated.
•Cash paid in mergers includes cash consideration of $373 million and $1,269 million paid for the Indigo Merger and GEPH Merger, respectively.
| | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 |
Additions to properties and equipment | $ | 1,032 | | | $ | 896 | |
Adjustments for capital investments: | | | |
Changes in capital accruals | 70 | | | (3) | |
Other (1) | 6 | | | 6 | |
Total capital investing | $ | 1,108 | | | $ | 899 | |
(1)Includes capitalized non-cash stock-based compensation and costs to retire assets, which are classified as cash used in operating activities.
Capital Investing
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions except percentages) | 2021 | | 2020 | | Increase/ (Decrease) |
E&P capital investing | $ | 1,107 | | | $ | 899 | | | |
| | | | | |
Other capital investing (1) | 1 | | | — | | | |
Total capital investing | $ | 1,108 | | | $ | 899 | | | 23% |
(1)Other capital investing was immaterial for the year ended December 31, 2020.
| | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 |
E&P Capital Investments by Type: | | | |
Exploratory and development, including workovers | $ | 886 | | | $ | 692 | |
Acquisition of properties (2) | 43 | | | 37 | |
| | | |
Water infrastructure project | 5 | | | 9 | |
Other | 12 | | | 17 | |
Capitalized interest and expenses | 161 | | | 144 | |
Total E&P capital investments | $ | 1,107 | | | $ | 899 | |
| | | |
E&P Capital Investments by Area | | | |
Appalachia | $ | 882 | | | $ | 872 | |
Haynesville | 200 | | | — | |
| | | |
Other E&P (1) | 25 | | | 27 | |
Total E&P capital investments | $ | 1,107 | | | $ | 899 | |
(1)Includes $5 million and $9 million for the years ended December 31, 2021 and 2020, respectively, related to water infrastructure.
(2)Excludes the impact of $1,269 million and $373 million paid for the GEPH Merger and Indigo Merger, respectively.
| | | | | | | | | | | |
| For the years ended December 31, |
| 2021 | | 2020 |
Gross Operated Well Count Summary: | | | |
Drilled | 87 | | | 98 | |
Completed | 93 | | | 96 | |
Wells to sales | 93 | | | 100 | |
Actual capital expenditure levels may vary significantly from period to period due to many factors, including drilling results, natural gas, oil and NGL prices, industry conditions, the prices and availability of goods and services, and the extent to which properties are acquired or non-strategic assets are sold.
Cash Flow from Financing Activities
•Net cash provided by financing activities for the year ended December 31, 2021 was $1,256 million, compared to net cash provided by financing activities of $361 million for the same period in 2020.
•In December 2021, we completed a public offering of $1,150 million aggregate principal amount of our 2032 Notes, with net proceeds from the offering totaling $1,133 million after underwriting discounts and offering expenses. The net proceeds were used to fund a portion of the GEPH Merger, which closed on December 31, 2021, and to repurchase $300 million of our 2025 Notes. The remaining proceeds were used for general corporate purposes.
•In December 2021, we entered into our secured Term Loan facility and, as of December 31, 2021, had borrowings of $550 million outstanding. The net proceeds from the initial loans of $542 million were used to fund a portion of the GEPH Merger on December 31, 2021.
•In December 2021, we repaid the outstanding balance of $81 million related to GEPH’s revolving credit facility.
•In September 2021, we repaid the outstanding balance of $95 million related to Indigo’s revolving credit facility.
•In August 2021, we completed a public offering of $1,200 million aggregate principal amount of our 2030 Notes, with net proceeds from the offering totaling $1,183 million after underwriting discounts and offering expenses. The net proceeds were used to repurchase the $791 million principal amount of certain of our outstanding senior notes. The remaining proceeds were used to pay borrowings under our 2018 credit facility and for general corporate purposes, including consideration for the Indigo Merger.
•In November 2020, we paid $522 million to retire the Montage senior notes, and repaid the outstanding balance of $200 million related to Montage’s revolving credit facility.
•In August 2020, we completed an underwritten public offering of 63,250,000 shares of our common stock with an offering price to the public of $2.50 per share. Net proceeds after deducting underwriting discounts and offering expenses were approximately $152 million.
•In 2020, we repurchased $107 million in aggregate principal amount of our outstanding senior notes at a discount for $72 million and recognized a $35 million gain on the extinguishment of debt.
We refer you to Note 9 to the consolidated financial statements included in this Annual Report for additional discussion of our outstanding debt and credit facility and to Note 1 for additional discussion of our equity offering. Working Capital
•We had negative working capital of $1,639 million at December 31, 2021, a $1,298 million decrease from December 31, 2020, as a $792 million increase in accounts receivable and a $15 million increase in cash were more than offset by $1,092 million reduction in the current mark-to-market value of our derivatives position related to improved forward pricing across all commodities, along with a $745 million increase in various payables and the reclassification of long-term debt to short-term debt of $206 million. Additionally, other current liabilities at December 31, 2021 increased $55 million, compared to December 31, 2020, primarily due to the assumption of $47 million in liabilities related to the Indigo Merger and $8 million in prepayments/collateral received from certain customers. We believe that our existing cash and cash equivalents, our anticipated cash flow from operations and our available credit facility will be sufficient to meet our working capital and operational spending requirements.
Off-Balance Sheet Arrangements
We may enter into off-balance sheet arrangements and transactions that can give rise to material off-balance sheet obligations. As of December 31, 2021, our material off-balance sheet arrangements and transactions include operating service arrangements and $160 million in letters of credit outstanding against our 2018 credit facility. There are no other transactions, arrangements or other relationships with unconsolidated entities or other persons that are reasonably likely to materially affect our liquidity or availability of our capital resources. For more information regarding off-balance sheet arrangements, we refer you to “Contractual Obligations and Contingent Liabilities and Commitments” below for more information on our operating leases.
Contractual Obligations and Contingent Liabilities and Commitments
We have various contractual obligations in the normal course of our operations and financing activities. Significant contractual obligations as of December 31, 2021, were as follows:
Contractual Obligations:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payments Due by Period |
(in millions) | Total | | Less than 1 Year | | 1 to 3 Years | | 3 to 5 Years | | 5 to 8 Years | | More than 8 Years |
Transportation charges (1) | $ | 10,456 | | | $ | 1,144 | | | $ | 2,046 | | | $ | 1,894 | | | $ | 2,416 | | | $ | 2,956 | |
Debt | 5,440 | | | 206 | | | 471 | | | 400 | | | 2,013 | | | 2,350 | |
Interest on debt (2) | 2,037 | | | 262 | | | 543 | | | 484 | | | 552 | | | 196 | |
Operating leases (3) | 187 | | | 38 | | | 61 | | | 49 | | | 38 | | | 1 | |
Compression services (4) | 39 | | | 24 | | | 14 | | | 1 | | | — | | | — | |
Operating agreements | 89 | | | 54 | | | 18 | | | 12 | | | 5 | | | — | |
Purchase obligations | 64 | | | 64 | | | — | | | — | | | — | | | — | |
Other obligations (5) | 10 | | | 7 | | | 3 | | | — | | | — | | | — | |
| $ | 18,322 | | | $ | 1,799 | | | $ | 3,156 | | | $ | 2,840 | | | $ | 5,024 | | | $ | 5,503 | |
(1)As of December 31, 2021, we had commitments for demand and similar charges under firm transportation and gathering agreements to guarantee access capacity on natural gas and liquids pipelines and gathering systems. Of the total $10.5 billion, $872 million related to access capacity on future pipeline and gathering infrastructure projects that still require the granting of regulatory approvals and/or additional construction efforts. For further information, we refer you to “Operational Commitments and Contingencies” in Note 10 to the consolidated financial statements included in this Annual Report. This amount also included guarantee obligations of up to $869 million. Prior to the Indigo Merger, in May 2021, Indigo closed on an agreement to divest its Cotton Valley natural gas and oil properties. Indigo retained certain contractual commitments related to volume commitments associated with natural gas gathering, for which Southwestern will assume the obligation to pay the gathering provider for any unused portion of the volume commitment under the agreement through 2027, depending on the buyer’s actual use. As of December 31, 2021, up to approximately $36 million of these contractual commitments remain (included in the table above), and the Company has recorded a $17 million liability for its portion of the estimated future payments.
Includes firm transportation commitments acquired with the Montage Merger totaling approximately $976 million. These commitments approximate $96 million within the next year, $192 million from 1 to 3 years, $189 million from 3 to 5 years, $270 million from 5 to 8 years and $229 million beyond 8 years.
In the first quarter of 2019, we agreed to purchase firm transportation with pipelines in the Appalachian basin starting in 2021 and running through 2032, with $327 million in total contractual commitments remaining of which the seller has agreed to reimburse $100 million of these commitments.
(2)Interest payments on our senior notes were calculated utilizing the fixed rates associated with our fixed rate notes outstanding at December 31, 2021. Senior note interest rates were based on our credit ratings as of December 31, 2021.
(3)Operating leases include costs for compressors, drilling rigs, pressure pumping equipment, office space and other equipment under non-cancelable operating leases expiring through 2036.
(4)As of December 31, 2021, our E&P segment had commitments of approximately $38 million for compression services associated primarily with our Appalachia division.
(5)Our other significant contractual obligations include approximately $10 million for various information technology support and data subscription agreements.
Future contributions to the pension and postretirement benefit plans are excluded from the table above. For further information regarding our pension and other postretirement benefit plans, we refer you to Note 13 to the consolidated financial statements included in this Annual Report and “Critical Accounting Policies and Estimates” below for additional information. We refer you to Note 9 to the consolidated financial statements included in this Annual Report for a discussion of the terms of our debt. We are subject to various litigation, claims and proceedings that arise in the ordinary course of business, such as for alleged breaches of contract, miscalculation of royalties, employment matters, traffic incidents, pollution, contamination, encroachment on others’ property or nuisance. We accrue for such items when a liability is both probable and the amount can be reasonably estimated. Management believes that current litigation, claims and proceedings, individually or in aggregate and after taking into account insurance, are not likely to have a material adverse impact on our financial position, results of operations or cash flows, although it is possible that adverse outcomes could have a material adverse effect on our results of operations or cash flows for the period in which the effect of that outcome becomes reasonably estimable. Many of these matters are in early stages, so the allegations and the damage theories have not been fully developed, and are all subject to inherent uncertainties; therefore, management’s view may change in the future.
We are also subject to laws and regulations relating to the protection of the environment. Environmental and cleanup related costs of a non-capital nature are accrued when it is both probable that a liability has been incurred and when the amount can be
reasonably estimated. Management believes any future remediation or other compliance related costs will not have a material effect on our financial position, results of operations or cash flows.
For further information, we refer you to “Litigation” and “Environmental Risk” in Note 10 to the consolidated financial statements included in this Annual Report. Supplemental Guarantor Financial Information
As discussed in Note 9, in April 2018 the Company entered into the 2018 credit facility. Pursuant to requirements under the indentures governing our senior notes, each 100% owned subsidiary that became a guarantor of the 2018 credit facility also became a guarantor of each of our senior notes (the “Guarantor Subsidiaries”). The Guarantor Subsidiaries also granted liens and security interests to support their guarantees under the 2018 credit facility but not of the senior notes. These guarantees are full and unconditional and joint and several among the Guarantor Subsidiaries. Certain of our operating units which are accounted for on a consolidated basis do not guarantee the 2018 credit facility and senior notes. Upon the closing of the Mergers, discussed further in Note 2 to the consolidated financials included in this Annual Report, certain acquired entities owning oil and gas properties became guarantors to the 2018 credit facility. The Company and the Guarantor Subsidiaries jointly and severally, and fully and unconditionally, guarantee the payment of the principal and premium, if any, and interest on the senior notes when due, whether at stated maturity of the senior notes, by acceleration, by call for redemption or otherwise, together with interest on the overdue principal, if any, and interest on any overdue interest, to the extent lawful, and all other obligations of the Company to the holders of the senior notes.
SEC Regulation S-X Rule 13-01 requires the presentation of “Summarized Financial Information” to replace the “Condensed Consolidating Financial Information” required under Rule 3-10. Rule 13-01 allows the omission of Summarized Financial Information if assets, liabilities and results of operations of the Guarantors are not materially different than the corresponding amounts presented in the consolidated financial statements of the Company. The Parent and Guarantor Subsidiaries comprise the material operations of the Company. Therefore, the Company concluded that the presentation of the Summarized Financial Information is not required as the Summarized Financial Information of the Company’s Guarantors is not materially different from our consolidated financial statements.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
The discussion and analysis of financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires management to make estimates and judgments that affect the amounts of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities. We evaluate our estimates on an on-going basis, based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions. We believe the following describes significant judgments and estimates used in the preparation of our consolidated financial statements.
Natural Gas and Oil Properties
We utilize the full cost method of accounting for costs related to the exploration, development and acquisition of natural gas and oil properties. Under this method, all such costs (productive and nonproductive), including salaries, benefits and other internal costs directly attributable to these activities, are capitalized on a country-by-country basis and amortized over the estimated lives of the properties using the units-of-production method. These capitalized costs are subject to a quarterly ceiling test that limits such pooled costs, net of applicable deferred taxes, to the aggregate of the present value of future net revenues attributable to proved natural gas, oil and NGL reserves discounted at 10% (standardized measure) plus the lower of cost or market value of unproved properties. Any costs in excess of the ceiling are written off as a non-cash expense. The expense may not be reversed in future periods, even though higher natural gas, oil and NGL prices may subsequently increase the ceiling. Companies using the full cost method are required to use the average quoted price from the first day of each month from the previous 12 months, including the impact of derivatives designated for hedge accounting, to calculate the ceiling value of their reserves. Prices used to calculate the ceiling value of reserves were as follows:
| | | | | | | | | | | |
| December 31, 2021 | | December 31, 2020 |
Natural gas (per MMBtu) | $ | 3.60 | | | $ | 1.98 | |
Oil (per Bbl) | $ | 66.56 | | | $ | 39.57 | |
NGLs (per Bbl) | $ | 28.65 | | | $ | 10.27 | |
Using the average quoted prices above, adjusted for market differentials, our net book value of our United States natural gas and oil properties did not exceed the ceiling amount at December 31, 2021. We had no derivative positions that were designated for hedge accounting as of December 31, 2021. Future decreases in market prices, as well as changes in production rates, levels of reserves, evaluation costs excluded from amortization, future development costs and production costs may result in future non-cash impairments to our natural gas and oil properties.
The net book value of our natural gas and oil properties exceeded the ceiling amount in each quarter of 2020 resulting in a total non-cash full cost ceiling test impairment of $2,825 million. We had no derivative positions that were designated for hedge accounting as of December 31, 2020.
No impairment expense was recorded in 2020 or 2021 in relation to our natural gas and oil properties acquired from Montage. These properties were recorded at fair value as of November 13, 2020, in accordance with ASC Topic 820 – Fair Value Measurement. In the fourth quarter of 2020, pursuant to SEC guidance, we determined that the fair value of the properties acquired at the closing of the Montage Merger clearly exceeded the related full-cost ceiling limitation beyond a reasonable doubt and received a waiver from the SEC to exclude the properties acquired in the Montage Merger from the ceiling test calculation. This waiver was granted for all reporting periods through and including the quarter ending September 30, 2021, as long as we could continue to demonstrate that the fair value of properties acquired clearly exceeded the full cost ceiling limitation beyond a reasonable doubt in each reporting period. As part of the waiver received from the SEC, we were required to disclose what the full cost ceiling test impairment amounts for all periods presented in each applicable quarterly and annual filing would have been if the waiver had not been granted. The fair value of the properties acquired in the Montage Merger was based on future commodity market pricing for natural gas and oil pricing existing at the date of the Montage Merger, and we affirmed that there has not been a material decline to the fair value of these acquired assets since the Montage Merger. The properties acquired in the Montage Merger had an unamortized cost at December 31, 2020 of $1,087 million. Had we not received the waiver from the SEC, the impairment charge recorded would have been an additional $539 million for the year ended December 31, 2020. Due to the improvement in commodity prices during 2021, no impairment charge would have been recorded in 2021 had the Montage natural gas and oil properties been included in the full cost ceiling test.
Changes in natural gas, oil and NGL prices used to calculate the discounted future net revenues of our reserves affects both the present value of cash flows and the quantity of reserves. Our reserve base as of December 31, 2021 was approximately 82% natural gas, 2% NGLs and 16% oil, and our standardized measure and reserve quantities as of December 31, 2021, were $18.73 billion and 21.1 Tcfe, respectively.
Costs associated with unevaluated properties are excluded from our amortization base until we have evaluated the properties or impairment is indicated. The costs associated with unevaluated leasehold acreage and related seismic data, wells currently drilling and related capitalized interest are initially excluded from our amortization base. Leasehold costs are either transferred to our amortization base with the costs of drilling a well on the lease or are assessed at least annually for possible impairment or reduction in value. Our decision to withhold costs from amortization and the timing of the transfer of those costs into the amortization base involves judgment and may be subject to changes over time based on several factors, including our drilling plans, availability of capital, project economics and drilling results from adjacent acreage. At December 31, 2021, we had approximately $2,231 million of costs excluded from our amortization base, all of which related to our properties in the United States. Inclusion of some or all of these costs in our properties in the United States in the future, without adding any associated reserves, could result in non-cash ceiling test impairments.
Proved natural gas, oil and NGL reserves are a major component of the full cost ceiling test. Natural gas, oil and NGL reserves cannot be measured exactly. Our estimate of natural gas, oil and NGL reserves requires extensive judgments of reservoir engineering data and projections of costs that will be incurred in developing and producing reserves and is generally less precise than other estimates made in connection with financial disclosures. Our reservoir engineers prepare our reserve estimates under the supervision of our management. Reserve estimates are prepared for each of our properties annually by the reservoir engineers assigned to the asset management team for that property. The reservoir engineering and financial data included in these estimates are reviewed by senior engineers, who are not part of the asset management teams, and by our Director of Reserves, who is the technical person primarily responsible for overseeing the preparation of our reserves estimates. Our Director of Reserves has more than 27 years of experience in petroleum engineering, including the estimation of natural gas and oil reserves, and holds a Bachelor of Science in Petroleum Engineering. Prior to joining us in 2018, our Director of Reserves served in various reservoir engineering roles for EP Energy Company, El Paso Corporation, Cabot Oil & Gas Corporation, Schlumberger and H.J. Gruy & Associates, and is a member of the Society of Petroleum Engineers. He reports to our Executive Vice President and Chief Operating Officer, who has more than 33 years of experience in petroleum engineering including the estimation of natural gas, oil and NGL reserves in multiple basins in the United States, and holds a Bachelor of Science in Petroleum Engineering. Prior to joining Southwestern in 2017, our Chief Operating Officer served in various engineering and leadership roles for EP Energy
Corporation, El Paso Corporation, ARCO Oil and Gas Company, Burlington Resources and Peoples Energy Production, and is a member of the Society of Petroleum Engineers.
We engage NSAI, a worldwide leader of petroleum property analysis for industry and financial organizations and government agencies, to independently audit our proved reserves estimates as discussed in more detail below. NSAI was founded in 1961 and performs consulting petroleum engineering services under Texas Board of Professional Engineers Registration No. F-002699. Within NSAI, the two technical persons primarily responsible for auditing our proved reserves estimates (1) have over 24 years and over 20 years of practical experience in petroleum geosciences and petroleum engineering, respectively; (2) have over 13 years and over 20 years of experience in the estimation and evaluation of reserves, respectively; (3) each has a college degree; (4) each is a Licensed Professional Geoscientist in the State of Texas or a Licensed Professional Engineer in the State of Texas; (5) each meets or exceeds the education, training, and experience requirements set forth in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Engineers; and (6) each is proficient in judiciously applying industry standard practices to engineering and geoscience evaluations as well as applying SEC and other industry reserves definitions and guidelines. The financial data included in the reserve estimates is also separately reviewed by our accounting staff. Our proved reserves estimates, as internally reviewed and audited by NSAI, are submitted for review and approval to our President and Chief Executive Officer. Finally, upon his approval, NSAI reports the results of its reserve audit to the Board of Directors, with whom final authority over the estimates of our proved reserves rests. A copy of NSAI’s report has been filed as Exhibit 99.1 to this Annual Report.
Proved developed reserves generally have a higher degree of accuracy in this estimation process, when compared to proved undeveloped and proved non-producing reserves, as production history and pressure data over time is available for the majority of our proved developed properties. Proved developed reserves accounted for 54% of our total reserve base as of December 31, 2021. Assigning monetary values to such estimates does not reduce the subjectivity and changing nature of such reserve estimates. The uncertainties inherent in the reserve estimates are compounded by applying additional estimates of the rates and timing of future production volumes and the costs that will be incurred in developing and producing the reserves. We cannot assure you that our internal controls sufficiently address the numerous uncertainties and risks that are inherent in estimating quantities of natural gas, oil and NGL reserves and projecting future rates of production and timing of development expenditures as many factors are beyond our control. We refer you to “Our proved natural gas, oil and NGL reserves are estimates that include uncertainties. Any material changes to these uncertainties or underlying assumptions could cause the quantities and net present value of our reserves to be overstated or understated” in Item 1A, “Risk Factors,” of Part I of this Annual Report for a more detailed discussion of these uncertainties, risks and other factors. In conducting its audit, the engineers and geologists of NSAI study our major properties in detail and independently develop reserve estimates. NSAI's audit consists primarily of substantive testing, which includes a detailed review of all operated proved developed properties plus all proved undeveloped locations. The proved developed properties included in the NSAI audit account for approximately 99% of the proved developed reserve volume and 99% of the proved developed present worth as of December 31, 2021. The proved undeveloped properties included in the NSAI audit account for 100% of the proved undeveloped reserve volume and 100% of the proved undeveloped present worth as of December 31, 2021. In the conduct of its audit, NSAI did not independently verify the data we provided to them with respect to ownership interests, natural gas, oil and NGL production, well test data, historical costs of operation and development, product prices, or any agreements relating to current and future operations of the properties and sales of production. NSAI has advised us that if, in the course of its audit, something came to its attention that brought into question the validity or sufficiency of any such information or data, NSAI did not rely on such information or data until it had satisfactorily resolved any questions relating thereto or had independently verified such information or data. On January 28, 2022, NSAI issued its audit opinion as to the reasonableness of our reserve estimates for the year-ended December 31, 2021 stating that our estimated proved natural gas, oil and NGL reserves are, in the aggregate, reasonable and have been prepared in accordance with Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Engineers.
Business Combinations
We account for business combinations under the acquisition method of accounting. Accordingly, we recognize amounts for identifiable assets acquired and liabilities assumed equal to their estimated acquisition date fair values. We make various assumptions in estimating the fair values of assets acquired and liabilities assumed. As fair value is a market-based measurement, it is determined based on the assumptions that market participants would use. The most significant assumptions relate to the estimated fair values of proved and unproved oil and natural gas properties. Fair value of proved natural gas and oil properties as of the acquisition date was based on estimated proved natural gas, oil and NGL reserves and related discounted net cash flows. Significant inputs to the valuation include estimates of future production volumes, future operating and development costs, future commodity prices and a weighted average cost of capital rate. The market-based weighted average cost of capital rate is subjected to additional project-specific risking factors. In addition, when appropriate, we review comparable purchases and sales of natural
gas and oil properties within the same regions, and use that data as a proxy for fair market value as this is an indication of the amount that a willing buyer and seller would enter into in exchange for such properties. Any excess of the acquisition price over the estimated fair value of net assets acquired is recorded as goodwill. Any excess of the estimated fair value of net assets acquired over the acquisition price is recorded in current earnings as a gain on bargain purchase. Deferred taxes are recorded for any differences between the assigned values and the tax basis of assets and liabilities.
The Mergers qualified as business combinations, and as such, we estimated the fair values of the assets acquired and liabilities assumed as of respective acquisition dates. The fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). Fair value measurements also utilize assumptions of market participants. We used discounted cash flow models and we made market assumptions as to future commodity prices, projections of estimated quantities of natural gas and oil reserves, expectations for timing and amount of future development and operating costs, projections of future rates of production, expected recovery rates and risk adjusted discount rates. These assumptions represent Level 3 inputs, as defined in Note 8 – Fair Value Measurements. •We recorded the net assets acquired and liabilities assumed in the Montage Merger at their estimated fair value on November 13, 2020 of approximately $213 million.
•We recorded the net assets acquired and liabilities assumed in the Indigo Merger at their estimated fair value on September 1, 2021 of approximately $1,961 million.
•We recorded the net assets acquired and liabilities assumed in the GEPH Merger at their estimated fair value on December 31, 2021 of approximately $1,732 million.
We consider the estimated fair values above to be representative of the prices paid by typical market participants. These measurements resulted in no goodwill or bargain purchases being recognized.
Derivatives and Risk Management
We use fixed price swap agreements and options to reduce the volatility of earnings and cash flow due to fluctuations in the prices of certain commodities and interest rates. Our policies prohibit speculation with derivatives and limit agreements to counterparties with appropriate credit standings to minimize the risk of uncollectability. We actively monitor the credit status of our counterparties based on their credit ratings and credit default swap rates where applicable, and to date have not had any credit defaults associated with our transactions. In both 2021 and 2020, we financially protected 83% of our total production with derivatives. The primary risks related to our derivative contracts are the volatility in market prices and basis differentials for our production. However, the market price risk is generally offset by the gain or loss recognized upon the related transaction that is financially protected.
All derivatives are recognized in the balance sheet as either an asset or a liability as measured at fair value other than transactions for which the normal purchase/normal sale exception is applied. Certain criteria must be satisfied for derivative financial instruments to be designated for hedge accounting. Accounting guidance for qualifying hedges allows an unsettled derivative’s unrealized gains and losses to be recorded in either earnings or as a component of other comprehensive income until settled. In the period of settlement, we recognize the gains and losses from these qualifying hedges in gas sales revenues. The ineffective portion of those fixed price swaps are recognized in earnings. Gains and losses on derivatives that are not designated for hedge accounting treatment, or that do not meet hedge accounting requirements, are recorded as a component of gain (loss) on derivatives on the consolidated statements of operations. Accordingly, the gain (loss) on derivatives component of the statement of operations reflects the gains and losses on both settled and unsettled derivatives. We calculate gains and losses on settled derivatives as the summation of gains and losses on positions which have settled within the reporting period.
As of December 31, 2021, none of our derivative contracts were designated for hedge accounting treatment. Changes in the fair value of unsettled derivatives that were not designated for hedge accounting treatment are recorded in gain (loss) on derivatives. See Note 6 to the consolidated financial statements included in this Annual Report for more information on our derivative position at December 31, 2021. Future market price volatility could create significant changes to the derivative positions recorded in our consolidated financial statements. We refer you to “Quantitative and Qualitative Disclosures about Market Risk” in Item 7A of Part II of this Annual Report for additional information regarding our hedging activities. Pension and Other Postretirement Benefits
As part of ongoing effort to reduce costs, we have elected to freeze our pension plan effective January 1, 2021. Employees that were participants in the pension plan prior to January 1, 2021 will continue to receive the interest component of the plan but
will no longer receive the service component. We have commenced the pension plan termination process, but the specific date for the completion of the process is unknown at this time and will depend on certain legal and regulatory requirements or approvals. As part of the termination process, we expect to distribute lump sum payments to or purchase annuities for the benefit of plan participants, which is dependent on the participants’ elections. In addition, we expect to make a payment equal to the difference between the total benefits due under the plan and the total value of the assets available, which, as of December 31, 2021, was approximately $12 million. Our current funding policy is to continue to contribute amounts which are actuarially determined to provide the plan with sufficient assets to meet future benefit payment requirements and which are tax deductible. We are in the process of evaluating the impact of the termination and future settlement accounting on our consolidated financial statements and related disclosures.
We record our prepaid or accrued benefit cost, as well as our periodic benefit cost, for our pension and other postretirement benefit plans using measurement assumptions that we consider reasonable at the time of calculation (see Note 13 to the consolidated financial statements included in this Annual Report for further discussion and disclosures regarding these benefit plans). Two of the assumptions that affect the amounts recorded are the discount rate, which estimates the rate at which benefits could be effectively settled, and the expected return on plan assets, which reflects the average rate of earnings expected on the funds invested. For the December 31, 2021 benefit obligation the initial discount rate assumed is 3.20%. This compares to an initial discount rate of 3.10% for the benefit obligation and periodic benefit cost recorded in 2021. For the 2022 periodic benefit cost, the expected return assumed was reduced from 5.10% to 0.10%, as the investment allocations have shifted from a balanced portfolio to short-term fixed-income assets in alignment with the plan termination process. Using the assumed rates discussed above, we recorded total benefit cost of $4 million in 2021 related to our pension and other postretirement benefit plans, which included a $2 million settlement adjustment. As of December 31, 2021, we recognized a liability of $25 million, compared to $46 million at December 31, 2020, related to our pension and other postretirement benefit plans. During 2021, we made cash contributions totaling $12 million to fund our pension and other postretirement benefit plans.
Long-term Incentive Compensation
Our long-term incentive compensation plans consist of a combination of stock-based awards that derive their value directly or indirectly from our common stock price, and cash-based awards that are fixed in amount, but subject to meeting annual performance thresholds. In March 2020, we issued our first long-term fixed cash-based awards.
We account for long-term incentive compensation transactions using a fair value method and recognize an amount equal to the fair value of the stock-based awards and cash-based awards cost in either the consolidated statement of operations or capitalize the cost into natural gas and oil properties included in property and equipment. Costs are capitalized when they are directly related to the acquisition, exploration and development activities of our natural gas and oil properties. We use models to determine fair value of stock-based compensation, which requires significant judgment with respect to forfeitures, volatility and other factors. The performance cash awards granted in 2021 and 2020 include a performance condition determined annually by the Company. If we, in our sole discretion, determine that the threshold was not met, the amount for that vesting period will not vest and will be cancelled.
Our stock-based compensation is classified as either an equity award or a liability award in accordance with generally accepted accounting principles. The fair value of an equity-classified award is determined at the grant date and is amortized on a straight-line basis over the vesting life of the award. The fair-value of a liability-classified award is determined on a quarterly basis through the final vesting date and is amortized based on the current fair value of the award and the percentage of vesting period incurred to date. See Note 14 to the consolidated financial statements included in this Annual Report for further discussion and disclosures regarding our long-term incentive compensation. New Accounting Standards
Refer to Note 1 to the consolidated financial statements included in this Annual Report for further discussion of our significant accounting policies and for discussion of accounting standards that have been implemented in this report, along with a discussion of relevant accounting standards that are pending adoption. ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
Management’s Report on Internal Control Over Financial Reporting
It is the responsibility of the management of Southwestern Energy Company to establish and maintain adequate internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934). Management has assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2021, utilizing the Committee of Sponsoring Organizations of the Treadway Commission’s Internal Control – Integrated Framework (2013).
Based on this evaluation, management has concluded the Company’s internal control over financial reporting was effective as of December 31, 2021.
The effectiveness of our internal control over financial reporting as of December 31, 2021 has been audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in its report which appears herein.
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of Southwestern Energy Company
Opinions on the Financial Statements and Internal Control over Financial Reporting
We have audited the accompanying consolidated balance sheets of Southwestern Energy Company and its subsidiaries (the “Company”) as of December 31, 2021 and 2020, and the related consolidated statements of operations, of comprehensive income (loss), of changes in equity and of cash flows for each of the three years in the period ended December 31, 2021, including the related notes (collectively referred to as the “consolidated financial statements”). We also have audited the Company's internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2021 in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control – Integrated Framework (2013) issued by the COSO.
Basis for Opinions
The Company's management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express opinions on the Company’s consolidated financial statements and on the Company's internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.
Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that
(i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that (i) relate to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
The Impact of Proved Natural Gas, Oil and NGL Reserves on Natural Gas and Oil Properties
As described in Note 1 to the consolidated financial statements, the Company’s consolidated natural gas and oil properties balance was $33,631 million as of December 31, 2021, and depreciation, depletion and amortization expense for the year ended December 31, 2021 was $546 million. The Company utilizes the full cost method of accounting for its natural gas and oil properties. Under this method, all capitalized costs are amortized over the estimated lives of the properties using the unit-of-production method based on proved natural gas, oil and natural gas liquids (NGL) reserves. These capitalized costs are subject to a ceiling test that limits such pooled costs, net of applicable deferred taxes, to the aggregate of the present value of future net revenues attributable to proved natural gas, oil and NGL reserves discounted at 10%. As disclosed by management, proved natural gas, oil and NGL reserves are a major component of the full cost ceiling test. Estimates of reserves require extensive judgments of reservoir engineering data and projections of costs that will be incurred in developing and producing reserves. The uncertainties inherent in the reserve estimates are compounded by applying additional estimates of the rates and timing of future production volumes and the costs that will be incurred in developing and producing the reserves. The estimates of natural gas, oil and NGL reserves have been developed by specialists, specifically reservoir engineers, and audited by independent petroleum engineers (together referred to as “specialists”).
The principal considerations for our determination that performing procedures relating to the impact of proved natural gas, oil and NGL reserves on natural gas and oil properties is a critical audit matter are (i) the significant judgment by management, including the use of management’s specialists, when developing the estimates of proved natural gas, oil and NGL reserves, which in turn led to (ii) a high degree of auditor judgment, subjectivity, and effort in performing procedures and evaluating audit evidence related to the data, methods, and assumptions used by management and its specialists in developing the estimates of proved natural gas, oil and NGL reserves and the assumption applied to the full cost ceiling test related to future production volumes.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures included testing the effectiveness of controls relating to management’s estimates of proved natural gas, oil and NGL reserves and the full cost ceiling test calculation. The work of management’s specialists was used in performing the procedures to evaluate the reasonableness of the estimates of proved natural gas, oil and NGL reserves and the reasonableness of future production volumes applied in the full cost ceiling test. As a basis for using this work, specialists’ qualifications were understood and the Company’s relationship with the specialists was assessed. The procedures performed also included evaluation of the methods and assumptions used by specialists, tests of the completeness and accuracy of the data used by the specialists, and an evaluation of specialists’ findings.
Acquisitions of Indigo Natural Resources LLC and GEP Haynesville, LLC – Valuation of Proved Natural Gas and Oil Properties
As described in Note 2 to the consolidated financial statements, the Company completed the acquisitions of Indigo Natural Resources LLC and GEP Haynesville, LLC for net consideration of $1,961 million and $1,732 million, respectively, which resulted in $4,507 million of proved natural gas and oil properties being recorded from these acquisitions. As disclosed by management, the Company accounts for business combinations under the acquisition method of accounting. Accordingly, the Company recognizes amounts for identifiable assets acquired and liabilities assumed equal to their estimated acquisition date fair
values. The most significant assumptions relate to the estimated fair values of proved natural gas and oil properties. Fair value of proved natural gas and oil properties as of the acquisition date was based on estimated proved natural gas, oil, and NGL reserves and related discounted net cash flows. Significant inputs to the valuation include estimates of future production volumes, future operating and development costs, future commodity prices and a weighted average cost of capital rate. The estimates of natural gas, oil and NGL reserves have been developed by specialists, specifically reservoir engineers, and audited by independent petroleum engineers (together referred to as “specialists”).
The principal considerations for our determination that performing procedures relating to the valuation of proved natural gas and oil properties from the acquisitions of Indigo Natural Resources LLC and GEP Haynesville, LLC is a critical audit matter are (i) the significant judgment by management, including the use of management’s specialists, when developing the fair value of acquired proved natural gas and oil properties, which in turn led to (ii) a high degree of auditor judgment, subjectivity, and effort in performing procedures and evaluating management’s significant assumptions related to future production volumes, future commodity prices, and the weighted average cost of capital rate; and (iii) the audit effort involved the use of professionals with specialized skill and knowledge.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures included testing the effectiveness of controls relating to the valuation of the acquired proved natural gas and oil properties. These procedures also included, among others (i) reading the purchase agreement; (ii) testing management’s process for developing the fair value of acquired proved natural gas and oil properties; (iii) evaluating the appropriateness of the discounted cash flow models; (iv) testing the completeness and accuracy of underlying data used in the discounted cash flow models; and (v) evaluating the reasonableness of significant assumptions used by management related to future production volumes, future commodity prices, and the weighted average cost of capital rate. Evaluating the reasonableness of management’s significant assumption related to future commodity prices involved comparing the future commodity prices against observable market data and evaluating commodity price differentials through inspection of the underlying contracts. Professionals with specialized skill and knowledge were used to assist in evaluating the appropriateness of the discounted cash flow models and the reasonableness of the weighted average cost of capital rate significant assumption. The work of management’s specialists was used in performing the procedures to evaluate the reasonableness of the proved natural gas and oil reserves as stated in the Critical Audit Matter titled “Impact of Proved Natural Gas, Oil and NGL Reserves on Natural Gas and Oil Properties” and the reasonableness of the future production volumes. As a basis for using this work, the specialists’ qualifications were understood and the Company’s relationship with the specialists was assessed. The procedures performed also included evaluation of the methods and assumptions used by the specialists, tests of the completeness and accuracy of the data used by the specialists, and an evaluation of the specialists’ findings.
/s/ PricewaterhouseCoopers LLP
Houston, Texas
March 1, 2022
We have served as the Company’s auditor since 2002.
SOUTHWESTERN ENERGY COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS | | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions, except share/per share amounts) | 2021 | | 2020 | | 2019 |
Operating Revenues: | | | | | |
Gas sales | $ | 3,412 | | | $ | 967 | | | $ | 1,241 | |
Oil sales | 394 | | | 154 | | | 223 | |
NGL sales | 890 | | | 265 | | | 274 | |
Marketing | 1,963 | | | 917 | | | 1,297 | |
| | | | | |
Other | 8 | | | 5 | | | 3 | |
| 6,667 | | | 2,308 | | | 3,038 | |
Operating Costs and Expenses: | | | | | |
Marketing purchases | 1,957 | | | 946 | | | 1,320 | |
Operating expenses | 1,170 | | | 813 | | | 720 | |
General and administrative expenses | 138 | | | 121 | | | 166 | |
Merger-related expenses | 76 | | | 41 | | | — | |
Restructuring charges | 7 | | | 16 | | | 11 | |
Loss on sale of operating assets | — | | | — | | | 2 | |
Depreciation, depletion and amortization | 546 | | | 357 | | | 471 | |
Impairments | 6 | | | 2,830 | | | 16 | |
Taxes, other than income taxes | 132 | | | 55 | | | 62 | |
| 4,032 | | | 5,179 | | | 2,768 | |
Operating Income (Loss) | 2,635 | | | (2,871) | | | 270 | |
Interest Expense: | | | | | |
Interest on debt | 220 | | | 171 | | | 166 | |
Other interest charges | 13 | | | 11 | | | 8 | |
Interest capitalized | (97) | | | (88) | | | (109) | |
| 136 | | | 94 | | | 65 | |
| | | | | |
Gain (Loss) on Derivatives | (2,436) | | | 224 | | | 274 | |
Gain (Loss) on Early Extinguishment of Debt | (93) | | | 35 | | | 8 | |
Other Income (Loss), Net | 5 | | | 1 | | | (7) | |
| | | | | |
Income (Loss) Before Income Taxes | (25) | | | (2,705) | | | 480 | |
Provision (Benefit) for Income Taxes | | | | | |
Current | — | | | (2) | | | (2) | |
Deferred | — | | | 409 | | | (409) | |
| — | | | 407 | | | (411) | |
Net Income (Loss) | $ | (25) | | | $ | (3,112) | | | $ | 891 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Earnings (Loss) Per Common Share | | | | | |
Basic | $ | (0.03) | | | $ | (5.42) | | | $ | 1.65 | |
Diluted | $ | (0.03) | | | $ | (5.42) | | | $ | 1.65 | |
| | | | | |
Weighted Average Common Shares Outstanding: | | | | | |
Basic | 789,657,776 | | | 573,889,502 | | | 539,345,343 | |
Diluted | 789,657,776 | | | 573,889,502 | | | 540,382,914 | |
The accompanying notes are an integral part of these consolidated financial statements.
SOUTHWESTERN ENERGY COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) | | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 | | 2019 |
Net income (loss) | $ | (25) | | | $ | (3,112) | | | $ | 891 | |
| | | | | |
Change in value of pension and other postretirement liabilities: | | | | | |
Amortization of prior service cost and net (gain) loss, including (gain) loss on settlements and curtailments included in net periodic pension cost (1) | 2 | | | 3 | | | 8 | |
Net actuarial gain (loss) incurred in period (2) | 11 | | | (8) | | | (5) | |
Total change in value of pension and postretirement liabilities | 13 | | | (5) | | | 3 | |
| | | | | |
| | | | | |
| | | | | |
Comprehensive income (loss) | $ | (12) | | | $ | (3,117) | | | $ | 894 | |
(1)Includes $0.4 million and $2 million in tax effects for the years ended December 31, 2021 and 2019, respectively, which were netted against a valuation allowance and therefore included in accumulated other comprehensive income. The year ended December 31, 2020 is presented net of $1 million in taxes.
(2)Includes $2.7 million and ($1) million in tax effects for the years ended December 31, 2021 and 2019, respectively, which were netted against a valuation allowance and therefore included in accumulated other comprehensive income. The year ended December 31, 2020 is presented net of ($2) million in taxes.
The accompanying notes are an integral part of these consolidated financial statements.
SOUTHWESTERN ENERGY COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS | | | | | | | | | | | |
| December 31, 2021 | | December 31, 2020 |
ASSETS | (in millions, except share amounts) |
Current assets: | | | |
Cash and cash equivalents | $ | 28 | | | $ | 13 | |
Accounts receivable, net | 1,160 | | | 368 | |
Derivative assets | 183 | | | 241 | |
Other current assets | 42 | | | 49 | |
Total current assets | 1,413 | | | 671 | |
Natural gas and oil properties, using the full cost method, including $2,231 million as of December 31, 2021 and $1,472 million as of December 31, 2020 excluded from amortization | 33,631 | | | 27,261 | |
Other | 509 | | | 523 | |
Less: Accumulated depreciation, depletion and amortization | (24,202) | | | (23,673) | |
Total property and equipment, net | 9,938 | | | 4,111 | |
Operating lease assets | 187 | | | 163 | |
Long-term derivative assets | 226 | | | 146 | |
Deferred tax assets | — | | | — | |
Other long-term assets | 84 | | | 69 | |
Total long-term assets | 497 | | | 378 | |
TOTAL ASSETS | $ | 11,848 | | | $ | 5,160 | |
LIABILITIES AND EQUITY | | | |
Current liabilities: | | | |
Current portion of long-term debt | $ | 206 | | | $ | — | |
Accounts payable | 1,282 | | | 573 | |
Taxes payable | 93 | | | 74 | |
Interest payable | 75 | | | 58 | |
Derivative liabilities | 1,279 | | | 245 | |
Current operating lease liabilities | 42 | | | 42 | |
Other current liabilities | 75 | | | 20 | |
Total current liabilities | 3,052 | | | 1,012 | |
Long-term debt | 5,201 | | | 3,150 | |
Long-term operating lease liabilities | 142 | | | 117 | |
Long-term derivative liabilities | 632 | | | 183 | |
Pension and other postretirement liabilities | 23 | | | 45 | |
Other long-term liabilities | 251 | | | 156 | |
Total long-term liabilities | 6,249 | | | 3,651 | |
Commitments and contingencies (Note 10) | | | |
Equity: | | | |
Common stock, $0.01 par value; 2,500,000,000 shares authorized; issued 1,158,672,666 shares as of December 31, 2021 and 718,795,700 as of December 31, 2020 | 12 | | | 7 | |
Additional paid-in capital | 7,150 | | | 5,093 | |
Accumulated deficit | (4,388) | | | (4,363) | |
Accumulated other comprehensive loss | (25) | | | (38) | |
Common stock in treasury, 44,353,224 shares as of December 31, 2021 and 2020 | (202) | | | (202) | |
Total equity | 2,547 | | | 497 | |
TOTAL LIABILITIES AND EQUITY | $ | 11,848 | | | $ | 5,160 | |
The accompanying notes are an integral part of these consolidated financial statements.
SOUTHWESTERN ENERGY COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS | | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 | | 2019 |
Cash Flows From Operating Activities: | | | | | |
Net income (loss) | $ | (25) | | | $ | (3,112) | | | $ | 891 | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | |
Depreciation, depletion and amortization | 546 | | | 357 | | | 471 | |
Amortization of debt issuance costs | 9 | | | 9 | | | 8 | |
Impairments | 6 | | | 2,830 | | | 16 | |
Deferred income taxes | — | | | 409 | | | (409) | |
(Gain) loss on derivatives, unsettled | 944 | | | 138 | | | (94) | |
Stock-based compensation | 2 | | | 3 | | | 8 | |
(Gain) loss on early extinguishment of debt | 93 | | | (35) | | | (8) | |
Loss on sale of assets | — | | | — | | | 2 | |
| | | | | |
Other | (3) | | | 6 | | | 10 | |
Changes in assets and liabilities, net of effect of Mergers: | | | | | |
Accounts receivable | (425) | | | 50 | | | 234 | |
Accounts payable | 261 | | | (131) | | | (141) | |
Taxes payable | (4) | | | (7) | | | — | |
Interest payable | 6 | | | (11) | | | — | |
Inventories | (3) | | | 2 | | | (7) | |
Other assets and liabilities | (44) | | | 20 | | | (17) | |
Net cash provided by operating activities | 1,363 | | | 528 | | | 964 | |
| | | | | |
Cash Flows From Investing Activities: | | | | | |
Capital investments | (1,032) | | | (896) | | | (1,099) | |
Proceeds from sale of property and equipment | 4 | | | 12 | | | 54 | |
Cash acquired in mergers | 66 | | | 3 | | | — | |
Cash paid in mergers | (1,642) | | | — | | | — | |
| | | | | |
Net cash used in investing activities | (2,604) | | | (881) | | | (1,045) | |
| | | | | |
Cash Flows From Financing Activities: | | | | | |
Payments on current portion of long-term debt | — | | | — | | | (52) | |
Payments on long-term debt | (1,177) | | | (72) | | | (54) | |
Payments on revolving credit facility | (6,628) | | | (1,671) | | | (532) | |
Borrowings under revolving credit facility | 6,388 | | | 2,337 | | | 566 | |
Change in bank drafts outstanding | 5 | | | 1 | | | (19) | |
Repayment of revolving credit facilities associated with Mergers | (176) | | | (200) | | | — | |
Repayment of Montage senior notes | — | | | (522) | | | — | |
Proceeds from issuance of long-term debt | 2,900 | | | 350 | | | — | |
Debt issuance and other financing costs | (53) | | | (10) | | | (3) | |
Proceeds from issuance of common stock | — | | | 152 | | | — | |
Purchase of treasury stock | — | | | — | | | (21) | |
| | | | | |
Cash paid for tax withholding | (3) | | | (4) | | | (1) | |
Other | — | | | — | | | 1 | |
Net cash provided by (used in) financing activities | 1,256 | | | 361 | | | (115) | |
| | | | | |
Increase (decrease) in cash and cash equivalents | 15 | | | 8 | | | (196) | |
Cash and cash equivalents at beginning of year | 13 | | | 5 | | | 201 | |
Cash and cash equivalents at end of year | $ | 28 | | | $ | 13 | | | $ | 5 | |
The accompanying notes are an integral part of these consolidated financial statements.
SOUTHWESTERN ENERGY COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Common Stock | | | | Additional Paid-In Capital | | Accumulated Deficit | | Accumulated Other Comprehensive Income (Loss) | | Common Stock in Treasury | | |
(in millions, except share amounts) | | Shares Issued | | Amount | | | | | | | Shares | | Amount | | Total |
Balance at December 31, 2018 | | 585,407,107 | | | $ | 6 | | | | | $ | 4,715 | | | $ | (2,142) | | | $ | (36) | | | 39,092,537 | | | $ | (181) | | | $ | 2,362 | |
Comprehensive income | | | | | | | | | | | | | | | | | | |
Net income | | — | | | — | | | | | — | | | 891 | | | — | | | — | | | — | | | 891 | |
Other comprehensive income | | — | | | — | | | | | — | | | — | | | 3 | | | — | | | — | | | 3 | |
Total comprehensive income | | — | | | — | | | | | — | | | — | | | — | | | — | | | — | | | 894 | |
Stock-based compensation | | — | | | — | | | | | 12 | | | — | | | — | | | — | | | — | | | 12 | |
Issuance of restricted stock | | 236,978 | | | — | | | | | — | | | — | | | — | | | — | | | — | | | — | |
Cancellation of restricted stock | | (239,571) | | | — | | | | | — | | | — | | | — | | | — | | | — | | | — | |
Performance units vested | | 535,802 | | | — | | | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | |
Treasury stock | | — | | | — | | | | | — | | | — | | | — | | | 5,260,687 | | | (21) | | | (21) | |
Tax withholding – stock compensation | | (384,393) | | | — | | | | | (1) | | | — | | | — | | | — | | | — | | | (1) | |
Balance at December 31, 2019 | | 585,555,923 | | | $ | 6 | | | | | $ | 4,726 | | | $ | (1,251) | | | $ | (33) | | | 44,353,224 | | | $ | (202) | | | $ | 3,246 | |
Comprehensive loss | | | | | | | | | | | | | | | | | | |
Net loss | | — | | | — | | | | | — | | | (3,112) | | | — | | | — | | | — | | | (3,112) | |
Other comprehensive loss | | — | | | — | | | | | — | | | — | | | (5) | | | — | | | — | | | (5) | |
Total comprehensive loss | | — | | | — | | | | | — | | | — | | | — | | | — | | | — | | | (3,117) | |
Stock-based compensation | | — | | | — | | | | | 4 | | | — | | | — | | | — | | | — | | | 4 | |
Issuance of common stock | | 63,250,000 | | | — | | | | | 152 | | | — | | | — | | | — | | | — | | | 152 | |
Issuance of restricted stock | | 311,446 | | | — | | | | | — | | | — | | | — | | | — | | | — | | | — | |
Cancellation of restricted stock | | (1,274,802) | | | — | | | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | |
Restricted units granted | | 2,697,170 | | | — | | | | | 3 | | | — | | | — | | | — | | | — | | | 3 | |
Montage merger consideration | | 69,740,848 | | | 1 | | | | | 212 | | | — | | | — | | | — | | | — | | | 213 | |
| | | | | | | | | | | | | | | | | | |
Tax withholding – stock compensation | | (1,484,885) | | | — | | | | | (4) | | | — | | | — | | | — | | | — | | | (4) | |
Balance at December 31, 2020 | | 718,795,700 | | | $ | 7 | | | | | $ | 5,093 | | | $ | (4,363) | | | $ | (38) | | | 44,353,224 | | | $ | (202) | | | $ | 497 | |
Comprehensive loss | | | | | | | | | | | | | | | | | | |
Net loss | | — | | | — | | | | | — | | | (25) | | | — | | | — | | | — | | | (25) | |
Other comprehensive income | | — | | | — | | | | | — | | | — | | | 13 | | | — | | | — | | | 13 | |
Total comprehensive loss | | — | | | — | | | | | — | | | — | | | — | | | — | | | — | | | (12) | |
Stock-based compensation | | — | | | — | | | | | 2 | | | — | | | — | | | — | | | — | | | 2 | |
| | | | | | | | | | | | | | | | | | |
Issuance of restricted stock | | 289,442 | | | — | | | | | — | | | — | | | — | | | — | | | — | | | — | |
Cancellation of restricted stock | | (405) | | | — | | | | | — | | | — | | | — | | | — | | | — | | | — | |
Restricted units granted | | 2,184,681 | | | — | | | | | 8 | | | — | | | — | | | — | | | — | | | 8 | |
Performance units vested | | 1,001,505 | | | — | | | | | 4 | | | — | | | — | | | — | | | — | | | 4 | |
Merger consideration | | 437,164,919 | | | 5 | | | | | 2,046 | | | — | | | — | | | — | | | — | | | 2,051 | |
| | | | | | | | | | | | | | | | | | |
Tax withholding – stock compensation | | (763,176) | | | — | | | | | (3) | | | — | | | — | | | — | | | — | | | (3) | |
Balance at December 31, 2021 | | 1,158,672,666 | | | $ | 12 | | | | | $ | 7,150 | | | $ | (4,388) | | | $ | (25) | | | 44,353,224 | | | $ | (202) | | | $ | 2,547 | |
| | | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
SOUTHWESTERN ENERGY COMPANY AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(1) ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Operations
Southwestern Energy Company (including its subsidiaries, collectively “Southwestern” or the “Company”) is an independent energy company engaged in natural gas, oil and NGLs exploration, development and production (“E&P”). The Company is also focused on creating and capturing additional value through its marketing business (“Marketing”). Southwestern conducts most of its business through subsidiaries and operates principally in two segments: E&P and Marketing.
E&P. Southwestern’s primary business is the exploration for and production of natural gas as well as associated NGLs and oil, with ongoing operations focused on the development of unconventional natural gas and oil reservoirs located in Pennsylvania, West Virginia, Ohio and Louisiana. The Company’s operations in Pennsylvania, West Virginia and Ohio, herein referred to as “Appalachia,” are primarily focused on the Marcellus Shale, the Utica and the Upper Devonian unconventional natural gas and liquids reservoirs. The Company’s operations in Louisiana, herein referred to as “Haynesville,” are primarily focused on the Haynesville and Bossier natural gas reservoirs. The Company also operates drilling rigs and provides certain oilfield products and services, principally serving the Company's E&P operations through vertical integration.
Marketing. Southwestern’s marketing activities capture opportunities that arise through the marketing and transportation of natural gas, oil and NGLs primarily produced in its E&P operations.
Basis of Presentation
The consolidated financial statements included in this Annual Report present the Company’s financial position, results of operations and cash flows for the periods presented in accordance with accounting principles generally accepted in the United States (“GAAP”). The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the amounts of assets and liabilities and disclosure of contingent assets and liabilities, if any, at the date of the financial statements, and the amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Company evaluates subsequent events through the date the financial statements are issued.
The comparability of certain 2021 amounts to prior periods could be impacted as a result of the Montage Merger (as defined below) in November 2020, the Indigo Merger (as defined below) on September 1, 2021, and the GEPH Merger (as defined below) on December 31, 2021. The Company believes the disclosures made are adequate to make the information presented not misleading.
Principles of Consolidation
The consolidated financial statements include the accounts of Southwestern and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated.
In 2015, the Company purchased an 86% ownership in a limited partnership that owns and operates a gathering system in Appalachia. Because the Company owns a controlling interest in the partnership, the operating and financial results are consolidated with the Company’s E&P segment results. The minority partner’s share of the partnership activity is reported in retained earnings in the consolidated financial statements. Net income attributable to noncontrolling interest for the years ended December 31, 2021, 2020 and 2019 was insignificant.
Major Customers
The Company sells the vast majority of its E&P natural gas, oil and NGL production to third-party customers through its marketing subsidiary. Customers include major energy companies, utilities and industrial purchasers of natural gas. For the year ended December 31, 2021 one purchaser accounted for 12% of annual revenues. A default on this account could have a material impact on the Company, but the Company does not believe that there is a material risk of a default. For the year ended December 31, 2020, one purchaser accounted for 10% of annual revenues. No other purchasers accounted for more than 10% of consolidated revenues. The Company believes that the loss of any one customer would not have an adverse effect on its ability to sell its natural gas, oil and NGL production.
Cash and Cash Equivalents
Cash and cash equivalents are defined by the Company as short-term, highly liquid investments that have an original maturity of three months or less and deposits in money market mutual funds that are readily convertible into cash. Management considers
cash and cash equivalents to have minimal credit and market risk as the Company monitors the credit status of the financial institutions holding its cash and marketable securities. The Company had $28 million and $13 million in cash and cash equivalents as of December 31, 2021 and 2020, respectively.
Certain of the Company’s cash accounts are zero-balance controlled disbursement accounts. The Company presents the outstanding checks written against these zero-balance accounts as a component of accounts payable in the accompanying consolidated balance sheets. Outstanding checks included as a component of accounts payable totaled $21 million and $16 million as of December 31, 2021 and 2020, respectively.
Property, Depreciation, Depletion and Amortization
Natural Gas and Oil Properties. The Company utilizes the full cost method of accounting for costs related to the exploration, development and acquisition of natural gas and oil properties. Under this method, all such costs (productive and nonproductive), including salaries, benefits and other internal costs directly attributable to these activities, are capitalized on a country-by-country basis and amortized over the estimated lives of the properties using the units-of-production method. These capitalized costs are subject to a ceiling test that limits such pooled costs, net of applicable deferred taxes, to the aggregate of the present value of future net revenues attributable to proved natural gas, oil and NGL reserves discounted at 10% (standardized measure). Any costs in excess of the ceiling are written off as a non-cash expense. The expense may not be reversed in future periods, even though higher natural gas, oil and NGL prices may subsequently increase the ceiling. Companies using the full cost method are required to use the average quoted price from the first day of each month from the previous 12 months, including the impact of derivatives designated for hedge accounting, to calculate the ceiling value of their reserves. Prices used to calculate the ceiling value of reserves were as follows:
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
| 2021 | | 2020 | | 2019 |
Natural gas (per MMBtu) | $ | 3.60 | | | $ | 1.98 | | | $ | 2.58 | |
Oil (per Bbl) | $ | 66.56 | | | $ | 39.57 | | | $ | 55.69 | |
NGLs (per Bbl) | $ | 28.65 | | | $ | 10.27 | | | $ | 11.58 | |
Using the average quoted prices above, adjusted for market differentials, the net book value of the Company’s United States natural gas and oil properties did not exceed the ceiling amount at December 31, 2021 or 2019. The net book value of its natural gas and oil properties exceeded the ceiling amount in each quarter of 2020 resulting in a total non-cash full cost ceiling test impairment of $2,825 million. The Company had no derivative positions that were designated for hedge accounting as of December 31, 2021, 2020 and 2019. Future decreases in market prices, as well as changes in production rates, levels of reserves, evaluation costs excluded from amortization, future development costs and production costs may result in future non-cash impairments to the Company’s natural gas and oil properties.
No impairment expense was recorded in 2020 or 2021 in relation to the Company’s natural gas and oil properties acquired from Montage. These properties were recorded at fair value as of November 13, 2020, in accordance with Accounting Standards Codification (“ASC”) Topic 820 – Fair Value Measurement. In the fourth quarter of 2020, pursuant to SEC guidance, the Company determined that the fair value of the properties acquired at the closing of the Montage Merger clearly exceeded the related full-cost ceiling limitation beyond a reasonable doubt and received a waiver from the SEC to exclude the properties acquired in the Montage Merger from the ceiling test calculation. This waiver was granted for all reporting periods through and including the quarter ending September 30, 2021, as long as the Company could continue to demonstrate that the fair value of properties acquired clearly exceeded the full cost ceiling limitation beyond a reasonable doubt in each reporting period. As part of the waiver received from the SEC, the Company was required to disclose what the full cost ceiling test impairment amounts for all periods presented in each applicable quarterly and annual filing would have been if the waiver had not been granted. The fair value of the properties acquired in the Montage Merger was based on future commodity market pricing for natural gas and oil pricing existing at the date of the Montage Merger, and management affirmed that there has not been a material decline to the fair value of these acquired assets since the Montage Merger. The properties acquired in the Montage Merger had an unamortized cost at December 31, 2020 of $1,087 million. Had management not received the waiver from the SEC, the impairment charge recorded would have been an additional $539 million for the year ended December 31, 2020. Due to the improvement in commodity prices during 2021, no impairment charge would have been recorded in 2021 had the Montage natural gas and oil properties been included in the full cost ceiling test.
Costs associated with unevaluated properties are excluded from the amortization base until the properties are evaluated or impairment is indicated. The costs associated with unevaluated leasehold acreage and related seismic data, wells currently drilling and related capitalized interest are initially excluded from the amortization base. Leasehold costs are either transferred to the amortization base with the costs of drilling a well on the lease or are assessed at least annually for possible impairment or reduction in value. The Company’s decision to withhold costs from amortization and the timing of the transfer of those costs into
the amortization base involves judgment and may be subject to changes over time based on several factors, including drilling plans, availability of capital, project economics and drilling results from adjacent acreage. At December 31, 2021, the Company had a total of $2,231 million of costs excluded from the amortization base, all of which related to its properties in the United States.
Capitalized Interest. Interest is capitalized on the cost of unevaluated natural gas and oil properties that are excluded from amortization.
Asset Retirement Obligations. Natural gas and oil properties require expenditures to plug and abandon the wells and reclaim the associated pads and other supporting infrastructure when the wells are no longer producing. An asset retirement obligation associated with the retirement of a tangible long-lived asset such as oil and gas properties is recognized as a liability in the period incurred or when it becomes determinable, with an associated increase in the carrying amount of the related long-lived asset. The cost of the tangible asset, including the asset retirement cost, is depreciated over the useful life of the asset. The asset retirement obligation is recorded at its estimated fair value, and accretion expense is recognized over time as the discounted liability is accreted to its expected settlement value.
Other Property and Equipment. The Company’s non-full cost pool assets include water facilities, gathering systems, technology infrastructure, land, buildings and other equipment with useful lives that range from 3 to 30 years.
The estimated useful lives of those assets depreciated under the straight-line method are as follows:
| | | | | |
Water facilities | 5 – 10 years |
Gathering systems | 15 – 25 years |
Technology infrastructure | 3 – 7 years |
Drilling rigs and equipment | 3 years |
Buildings and leasehold improvements | 10 – 30 years |
Other property, plant and equipment is comprised of the following:
| | | | | | | | | | | |
(in millions) | December 31, 2021 | | December 31, 2020 |
Water facilities | $ | 237 | | | $ | 228 | |
Gathering systems | 56 | | | 54 | |
Technology infrastructure | 135 | | | 133 | |
Drilling rigs and equipment | 28 | | | 26 | |
Land, buildings and leasehold improvements | 16 | | | 41 | |
Other | 37 | | | 41 | |
Less: Accumulated depreciation and impairment | (319) | | | (311) | |
Total | $ | 190 | | | $ | 212 | |
Impairment of Long-Lived Assets. The carrying value of non-full cost pool long-lived assets is evaluated for recoverability whenever events or changes in circumstances indicate that it may not be recoverable. Should an impairment exist, the impairment loss would be measured as the amount that the asset’s carrying value exceeds its fair value. For the years ended December 31, 2021 and 2020 the Company recognized non-cash impairments of $6 million and $5 million, respectively, for non-core assets.
Intangible Assets. The carrying value of intangible assets are evaluated for recoverability whenever events or changes in circumstances indicate that it may not be recoverable. Intangible assets are amortized over their useful life. At December 31, 2021 and 2020, the Company had $48 million and $57 million, respectively, in marketing-related intangible assets, of which $43 million and $48 million were included in Other long-term assets on the respective consolidated balance sheets. The Company amortized $8 million of its marketing-related intangible asset in December 31, 2021 and $9 million in each of the years ended December 31, 2020 and 2019, and expects to amortize $5 million in 2022 and for the four years thereafter.
Leases
The Company determines if a contract contains a lease at inception or as a result of an acquisition. A lease is defined as a contract, or part of a contract, that conveys the right to control the use of identified property, plant or equipment (an identified asset) for a period of time in exchange for consideration. A right-of-use asset and corresponding lease liability are recognized on the balance sheet at commencement at an amount based on the present value of the remaining lease payments over the lease term. As the implicit rate of the lease is not always readily determinable, the Company uses the incremental borrowing rate to calculate the present value of the lease payments based on information available at commencement date, such as the initial lease term. Operating right-of-use assets and operating lease liabilities are presented separately on the consolidated balance sheet. The
Company does not have any finance leases as of December 31, 2021. By policy election, leases with an initial term of twelve months or less are not recorded on the balance sheet. The Company recognizes lease expense for these leases on a straight-line basis, and variable lease payments are recognized in the period as incurred.
Certain leases contain both lease and non-lease components. The Company has chosen to account for most of these leases as a single lease component instead of bifurcating lease and non-lease components. However, for compression service leases and fleet vehicle leases, the lease and non-lease components are accounted for separately.
The Company leases drilling rigs, pressure pumping equipment, vehicles, office space, certain water transportation lines and other equipment under non-cancelable operating leases expiring through 2039. Certain lease agreements include options to renew the lease, early terminate the lease or purchase the underlying asset(s). The Company determines the lease term at the lease commencement date as the non-cancelable period of the lease, including options to extend or terminate the lease when such an option is reasonably certain to be exercised. The Company’s water transportation lines are the only leases with renewal options that are reasonably certain to be exercised. These renewal options are reflected in the right-of-use asset and lease liability balances.
Income Taxes
The Company follows the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recorded for the estimated future tax consequences attributable to the differences between the financial carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using the tax rate expected to be in effect for the year in which those temporary differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in the year of the enacted rate change. Deferred income taxes are provided to recognize the income tax effect of reporting certain transactions in different years for income tax and financial reporting purposes. A valuation allowance for deferred tax assets, including net operating losses, is recognized when it is more likely than not that some or all of the benefit from the deferred tax assets will not be realized.
The Company accounts for uncertainty in income taxes using a recognition and measurement threshold for tax positions taken or expected to be taken in a tax return. The tax benefit from an uncertain tax position is recognized when it is more likely than not that the position will be sustained upon examination by taxing authorities based on technical merits of the position. The amount of the tax benefit recognized is the largest amount of the benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. The effective tax rate and the tax basis of assets and liabilities reflect management’s estimates of the ultimate outcome of various tax uncertainties. The Company recognizes penalties and interest related to uncertain tax positions within the provision (benefit) for income taxes line in the accompanying consolidated statements of operations. Additional information regarding uncertain tax positions along with the impact of the Tax Cuts and Jobs Act can be found in Note 11. Derivative Financial Instruments
The Company uses derivative financial instruments to manage defined commodity price risks and does not use them for speculative trading purposes. The Company uses derivative instruments to financially protect sales of natural gas, oil and NGLs. In addition, the Company uses interest rate swaps to manage exposure to unfavorable interest rate changes. Since the Company does not designate its derivatives for hedge accounting treatment, gains and losses resulting from the settlement of derivative contracts have been recognized in gain (loss) on derivatives in the consolidated statements of operations when the contracts expire and the related physical transactions of the underlying commodity are settled. Additionally, changes in the fair value of the unsettled portion of derivative contracts are also recognized in gain (loss) on derivatives in the consolidated statement of operations. See Note 6 and Note 8 for a discussion of the Company’s hedging activities. Earnings Per Share
Basic earnings per common share is computed by dividing net income (loss) attributable to common stock by the weighted average number of common shares outstanding during the reportable period. The diluted earnings per share calculation adds to the weighted average number of common shares outstanding: the incremental shares that would have been outstanding assuming the exercise of dilutive stock options, the vesting of unvested restricted shares of common stock, restricted stock units and performance units. An antidilutive impact is an increase in earnings per share or a reduction in net loss per share resulting from the conversion, exercise, or contingent issuance of certain securities.
On December 31, 2021, the Company issued 99,337,748 shares of its common stock in conjunction with the GEPH Merger. These shares of the Company’s common stock had an aggregate dollar value equal to approximately $463 million, based on the closing price of $4.66 per share of its common stock on the NYSE on December 31, 2021. See Note 2 for additional details on the GEPH Merger.
In September 2021, the Company issued 337,827,171 shares of its common stock in conjunction with the Indigo Merger. These shares of the Company’s common stock had an aggregate dollar value equal to approximately $1,588 million, based on the closing price of $4.70 per share of its common stock on the NYSE on September 1, 2021. See Note 2 for additional details on the Indigo Merger. Under the Agreement and Plan of Merger, Montage shareholders received 1.8656 shares of Southwestern common stock for each share of Montage common stock issued and outstanding immediately prior to the date of Montage Merger. On November 13, 2020, the Company issued 69,740,848 shares of its common stock, or approximately $213 million in value (based on Southwestern common stock closing price as of November 13, 2020 of $3.05), as consideration. See Note 2 for additional details on the Montage Merger. In August 2020, the Company completed an underwritten public offering of 63,250,000 shares of its common stock with an offering price to the public of $2.50 per share. Net proceeds after deducting underwriting discounts and offering expenses were approximately $152 million. See Note 2 for additional details regarding the Company's use of proceeds from the equity offering. As part of a share repurchase program, the Company paid approximately $21 million to repurchase 5,260,687 shares in 2019, which are included in the Company's treasury stock.
The following table presents the computation of earnings per share for the years ended December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions, except share/per share amounts) | 2021 | | 2020 | | 2019 |
Net income (loss) | $ | (25) | | | $ | (3,112) | | | $ | 891 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Number of common shares: | | | | | |
Weighted average outstanding | 789,657,776 | | | 573,889,502 | | | 539,345,343 | |
Issued upon assumed exercise of outstanding stock options | — | | | — | | | — | |
Effect of issuance of non-vested restricted common stock | — | | | — | | | 361,380 | |
Effect of issuance of non-vested restricted units | — | | | — | | | — | |
Effect of issuance of non-vested performance units | — | | | — | | | 676,191 | |
Weighted average and potential dilutive outstanding | 789,657,776 | | | 573,889,502 | | | 540,382,914 | |
| | | | | |
Earnings (loss) per common share: | | | | | |
Basic | $ | (0.03) | | | $ | (5.42) | | | $ | 1.65 | |
Diluted | $ | (0.03) | | | $ | (5.42) | | | $ | 1.65 | |
The following table presents the common stock shares equivalent excluded from the calculation of diluted earnings per share for the years ended December 31, 2021, 2020 and 2019, as they would have had an antidilutive effect:
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
| 2021 | | 2020 | | 2019 |
Unexercised stock options | 3,683,363 | | | 4,427,040 | | | 5,078,253 | |
Unvested share-based payment | 832,989 | | | 962,662 | | | 1,728,264 | |
Restricted units | 2,226,981 | | | 4,452,876 | | | — | |
Performance units | 2,194,477 | | | 2,818,653 | | | 271,268 | |
| | | | | |
Total | 8,937,810 | | | 12,661,231 | | | 7,077,785 | |
Supplemental Disclosures of Cash Flow Information
The following table provides additional information concerning interest and income taxes paid as well as changes in noncash investing activities for the years ended December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 | | 2019 |
Cash paid during the year for interest, net of amounts capitalized | $ | 106 | | | $ | 75 | | | $ | 58 | |
Cash paid (received) during the year for income taxes | — | | (1) | (32) | | | (52) | |
Non-cash investing activities | 3,690 | | (2) | 1,084 | | (3) | 41 | |
Non-cash financing activities | 2,051 | | (4) | 213 | | (5) | — | |
(1)Cash received in 2021 for income taxes was immaterial.
(2)Includes $3,039 million and $575 million in non-cash property additions related to the Indigo Merger and the GEPH Merger, respectively.
(3)Includes $1,097 million in non-cash additions related to the Montage Merger.
(4)Includes $1,588 million and $463 million in common stock consideration related to the Indigo Merger and the GEPH Merger, respectively.
(5)Common stock consideration related to the Montage Merger.
Stock-Based Compensation
The Company accounts for stock-based compensation transactions using a fair value method and recognizes an amount equal to the fair value of the stock options and stock-based payment cost in either the consolidated statement of operations and capitalizes the cost into natural gas and oil properties included in property and equipment. Costs are capitalized when they are directly related to the acquisition, exploration and development activities of the Company’s natural gas and oil properties. See Note 14 for a discussion of the Company’s stock-based compensation. Liability-Classified Awards
The Company classifies certain awards that can or will be settled in cash as liability awards. The fair value of a liability-classified award is determined on a quarterly basis beginning at the grant date until final vesting. Changes in the fair value of liability-classified awards are recorded to general and administrative expense, operating expense and capitalized expense over the vesting period of the award. The Company’s liability-classified performance unit awards that were granted in 2018 include a performance condition based on cash flow per debt-adjusted share and two market conditions, one based on absolute total shareholder return (“TSR”) and the other on relative TSR as compared to a group of the Company’s peers. The Company’s liability-classified performance unit awards that were granted in 2019 include a performance condition based on the return of average capital employed and the same two market conditions as in the 2018 awards. The liability-based performance unit awards granted in 2020 include a performance condition based on return on average capital employed and a market condition based on relative TSR. In 2021, two types of performance unit awards were granted. One type of award includes a performance condition based on return on capital employed and a performance condition based on a reinvestment rate, and the second type of award includes one market condition based on relative TSR. The fair values of the market conditions discussed above are calculated by Monte Carlo models on a quarterly basis. See Note 14 for a discussion of the Company’s stock-based compensation. Cash-Based Compensation
The Company classifies certain awards that will be settled in cash as cash-based compensation. The Company recognizes the cost of these awards as general and administrative expense, operating expense and capitalized expense over the vesting period of the awards. The performance cash awards include a performance condition determined annually by the Company. If the Company, in its sole discretion, determines that the threshold was not met, the amount for that vesting period will not vest and will be canceled.
Treasury Stock
In 2018, the Company repurchased 39,061,268 shares of its outstanding common stock per a previously announced share repurchase program at an average price of $4.63 per share for approximately $180 million. In 2019, the Company completed its share repurchase program by purchasing another 5,260,687 shares of its outstanding common stock for approximately $21 million at an average price of $3.84 per share.
The Company maintains a frozen legacy non-qualified deferred compensation supplemental retirement savings plan for certain key employees whereby participants could elect to defer and contribute a portion of their compensation to a Rabbi Trust, as permitted by the plan. The Company includes the assets and liabilities of its supplemental retirement savings plan in its
consolidated balance sheet. Shares of the Company’s common stock purchased under the non-qualified deferred compensation arrangement are held in the Rabbi Trust, are presented as treasury stock and are carried at cost. As of December 31, 2021 and 2020, 2,035 shares and 3,632 shares, respectively, were held in the Rabbi Trust and were accounted for as treasury stock.
Foreign Currency Translation
The Company has designated the Canadian dollar as the functional currency for its activities in Canada. The cumulative translation effects of translating the accounts from the functional currency into the U.S. dollar at current exchange rates are included as a separate component of other comprehensive income within stockholders’ equity.
New Accounting Standards Implemented in this Report
In August 2018, the Financial Accounting Standards Board (the “FASB”) issued ASU 2018-14, Disclosure Framework – Changes to the Disclosure Requirements for Defined Benefit Plans (“ASU 2018-14”). ASU 2018-14 amends, adds and removes certain disclosure requirements under FASB Accounting Standards Codification (“ASC”) Topic 715 – Compensation – Retirement Benefits. The guidance in ASU 2018-14 is effective for fiscal years beginning after December 15, 2020 and was adopted on January 1, 2021. Adoption of ASU 2018-14 resulted in certain disclosure changes within the Company's footnote disclosures. The adoption of ASU 2018-14 did not have a material impact on the Company's consolidated financial statements. Refer to Pension Plan and Other Postretirement Benefits footnote.
In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. ASU 2019-12 eliminates certain exceptions to the guidance in Topic 740 related to the approach for intraperiod tax allocation, the methodology for calculating income taxes in an interim period and the recognition of deferred tax liabilities for outside basis differences. The new guidance also clarifies certain aspects of the existing guidance, among other things. The standard became effective for interim and annual periods beginning after December 15, 2020 and shall be applied on either a prospective basis, a retrospective basis for all periods presented or a modified retrospective basis through a cumulative-effect adjustment to retained earnings depending on which aspects of the new standard are applicable to an entity. The Company adopted the new standard on January 1, 2021 on a prospective basis, which did not have a material impact on its consolidated financial statements.
New Accounting Standards Not Yet Adopted in this Report
In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform, as a new ASC Topic, ASC 848. The purpose of ASC 848 is to provide optional guidance to ease the potential effects on financial reporting of the market-wide migration away from Interbank Offered Rates, such as LIBOR, which was expected to be phased out at the end of calendar year 2021, to alternative reference rates. ASC 848 applies only to contracts, hedging relationships, debt arrangements and other transactions that reference a benchmark reference rate expected to be discontinued because of reference rate reform. ASC 848 contains optional expedients and exceptions for applying U.S. GAAP to transactions affected by this reform. The amendments in the ASU are effective for all entities as of March 12, 2020 through December 31, 2022.
The USD-LIBOR settings are expected to be published through June 2023 and Southwestern will use a variation of this rate until the underlying agreements are extended beyond the LIBOR publication date. The standard was adopted on January 1, 2022 and did not have a significant impact on Southwestern’s consolidated financial statements upon adoption.
(2) ACQUISITIONS AND DIVESTITURES
GEP Haynesville, LLC Merger
On November 3, 2021, Southwestern entered into an Agreement and Plan of Merger with Mustang Acquisition Company, LLC (“Mustang”), GEP Haynesville, LLC (“GEPH”) and GEPH Unitholder Rep, LLC (the “GEPH Merger Agreement”). Pursuant to the terms of the GEPH Merger Agreement, GEPH merged with and into Mustang, a subsidiary of Southwestern, and became a wholly-owned subsidiary of Southwestern (the “GEPH Merger”). The GEPH Merger closed on December 31, 2021 and expanded the Company’s operations in the Haynesville.
Under the terms and conditions of the GEPH Merger Agreement, the outstanding equity interests in GEPH were cancelled and converted into the right to receive $1,269 million in cash consideration and 99,337,748 shares of Southwestern common stock. These shares of Southwestern common stock had an aggregate dollar value equal to approximately $463 million, based on the closing price of $4.66 per share of Southwestern common stock on the NYSE on December 31, 2021. In addition, the Company assumed GEPH’s revolving line of credit balance of $81 million as of December 31, 2021. This balance was subsequently repaid, and the GEPH revolving line of credit was retired on December 31, 2021. See Note 1 and Note 9 for additional information.
The GEPH Merger constituted a business combination, and was accounted for using the acquisition method of accounting. For tax purposes, the GEPH Merger was treated as a sale of partnership interests and an acquisition of assets. The following table presents the fair value of consideration transferred to GEPH equity holders as a result of the GEPH Merger:
| | | | | |
(in millions, except share, per share amounts) | As of December 31, 2021 |
Shares of Southwestern common stock issued | 99,337,748 | |
NYSE closing price per share of Southwestern common shares on December 31, 2021 | $ | 4.66 | |
| $ | 463 | |
Cash consideration | 1,269 | |
Total consideration | $ | 1,732 | |
The following table sets forth the preliminary fair value of the assets acquired and liabilities assumed as of the acquisition date. Certain data and studies necessary to complete the purchase price allocation are still under evaluation, including, but not limited to, the final actualization of accrued liabilities and receivable balances and the valuation of natural gas and oil properties. The Company will finalize the purchase price allocation during the twelve-month period following the acquisition date, during which time the value of the assets and liabilities may be revised as appropriate.
| | | | | |
(in millions) | As of December 31, 2021 |
Consideration: | |
Total consideration | $ | 1,732 | |
Fair Value of Assets Acquired: | |
Cash and cash equivalents | 11 | |
Accounts receivable | 171 | |
Other current assets | 3 | |
Commodity derivative assets | 56 | |
Evaluated oil and gas properties | 1,783 | |
Unevaluated oil and gas properties | 59 | |
Other property, plant and equipment | 2 | |
Other long-term assets | 3 | |
Total assets acquired | 2,088 | |
Fair Value of Liabilities Assumed: | |
Accounts payable | 170 | |
Other current liabilities | 1 | |
Derivative liabilities | 75 | |
Revolving credit facility | 81 | |
| |
Asset retirement obligations | 24 | |
Other noncurrent liabilities | 5 | |
Total liabilities assumed | 356 | |
Net Assets Acquired and Liabilities Assumed | $ | 1,732 | |
The assets acquired and liabilities assumed were recorded at their preliminary estimated fair values at the date of the GEPH Merger. Acquired working capital amounts are expected to approximate fair value due to their short-term nature. The valuation of certain assets, including property, are based on preliminary appraisals. The fair value of acquired equipment is based on both available market data and a cost approach.
With the completion of the GEPH Merger, Southwestern acquired proved and unproved properties of approximately $1,783 million and $59 million, respectively, primarily associated with the Haynesville and Bossier formations. The remaining $2 million in Other property, plant and equipment consists of land, facilities and various equipment.
The income approach was utilized for unevaluated and evaluated oil and gas properties based on underlying reserve projections at the GEPH Merger date. Income approaches are considered Level 3 fair value estimates and include significant assumptions of future production, commodity prices, and operating and capital cost estimates, discounted using weighted average cost of capital for industry peers, and risk adjustment factors based on reserve category. Price assumptions were based on observable market pricing adjusted for historical differentials. Cost estimates were based on current observable costs inflated based on historical and expected future inflation. Taxes were based on current statutory rates.
The Company considered the borrowings under the revolving credit facility to approximate fair value as the balance on the GEPH revolving credit facility was immediately paid off after the GEPH Merger close. The value of derivative instruments was based on observable inputs, primarily forward commodity-price curves, and is considered Level 2.
Since the date of the GEPH Merger occurred on December 31, 2021, there were no revenues or operating income associated with the operations acquired recorded in the Company’s consolidated statements of operations for the year ended December 31, 2021.
Indigo Natural Resources Merger
On June 1, 2021, Southwestern entered into an Agreement and Plan of Merger with Ikon Acquisition Company, LLC (“Ikon”), Indigo Natural Resources LLC (“Indigo”) and Ibis Unitholder Representative LLC (the “Indigo Merger Agreement”). Pursuant to the terms of the Indigo Merger Agreement, Indigo merged with and into Ikon, a subsidiary of Southwestern, and became a wholly-owned subsidiary of Southwestern (the “Indigo Merger”). On August 27, 2021, Southwestern’s stockholders voted to approve the Indigo Merger and the transaction closed on September 1, 2021. The Indigo Merger established Southwestern’s natural gas operations in the Haynesville and Bossier Shales.
The outstanding equity interests in Indigo were cancelled and converted into the right to receive (i) $373 million in cash consideration, subject to adjustment as provided in the Indigo Merger Agreement, and (ii) 337,827,171 shares of Southwestern common stock. These shares of Southwestern common stock had an aggregate dollar value equal to approximately $1,588 million, based on the closing price of $4.70 per share of Southwestern common stock on the NYSE on September 1, 2021. Additionally, Southwestern assumed $700 million in aggregate principal amount of Indigo’s 5.375% Senior Notes due 2029 (the “Indigo Notes”) with a fair value of $726 million as of September 1, 2021, which were subsequently exchanged for $700 million of newly issued 5.375% Senior Notes due 2029. In addition, the Company assumed Indigo’s revolving line of credit balance of $95 million as of September 1, 2021. This balance was subsequently repaid, and the Indigo revolving line of credit was retired in September 2021. See Note 1 and Note 9 for additional information. The Indigo Merger constituted a business combination, and was accounted for using the acquisition method of accounting. For tax purposes, the Indigo Merger was treated as a sale of partnership interests and an acquisition of assets. The following table presents the fair value of consideration transferred to Indigo equity holders as a result of the Indigo Merger:
| | | | | |
(in millions, except share, per share amounts) | As of September 1, 2021 |
Shares of Southwestern common stock issued | 337,827,171 | |
NYSE closing price per share of Southwestern common shares on September 1, 2021 | $ | 4.70 | |
| $ | 1,588 | |
Cash consideration | 373 | |
Total consideration | $ | 1,961 | |
The following table sets forth the preliminary fair value of the assets acquired and liabilities assumed as of the acquisition date. Certain data and studies necessary to complete the purchase price allocation are still under evaluation, including, but not limited to, the valuation of natural gas and oil properties and the resolution of certain matters that the Company is indemnified for under the Indigo Merger Agreement for which not enough information is available to assess the final fair value of at this time. The Company will finalize the purchase price allocation during the twelve-month period following the acquisition date, during which time the value of the assets and liabilities may be revised as appropriate.
| | | | | |
(in millions) | As of September 1, 2021 |
Consideration: | |
Total consideration | $ | 1,961 | |
Fair Value of Assets Acquired: | |
Cash and cash equivalents | 55 | |
Accounts receivable | 192 | |
Other current assets | 2 | |
Commodity derivative assets | 2 | |
Evaluated oil and gas properties | 2,724 | |
Unevaluated oil and gas properties (1) | 684 | |
Other property, plant and equipment | 4 | |
Other long-term assets | 27 | |
Total assets acquired | 3,690 | |
Fair Value of Liabilities Assumed: | |
Accounts payable (1) | 274 | |
Other current liabilities | 55 | |
Derivative liabilities | 501 | |
Revolving credit facility | 95 | |
Senior unsecured notes | 726 | |
Asset retirement obligations | 8 | |
Other noncurrent liabilities | 70 | |
Total liabilities assumed | 1,729 | |
Net Assets Acquired and Liabilities Assumed | $ | 1,961 | |
(1)Reflects an $8 million purchase price adjustment due to ongoing valuation.
The assets acquired and liabilities assumed were recorded at their preliminary estimated fair values at the date of the Indigo Merger. Acquired working capital amounts are expected to approximate fair value due to their short-term nature. The valuation of certain assets, including property, are based on preliminary appraisals. The fair value of acquired equipment is based on both available market data and a cost approach.
With the completion of the Indigo Merger, Southwestern acquired proved and unproved properties of approximately $2,724 million and $684 million, respectively, primarily associated with the Haynesville and Bossier formations. The remaining $4 million in Other property, plant and equipment consists of land, water facilities and various equipment.
The income approach was utilized for unevaluated and evaluated oil and gas properties based on underlying reserve projections at the Indigo Merger date. Income approaches are considered Level 3 fair value estimates and include significant assumptions of future production, commodity prices, and operating and capital cost estimates, discounted using weighted average cost of capital for industry peers, and risk adjustment factors based on reserve category. Price assumptions were based on observable market pricing adjusted for historical differentials. Cost estimates were based on current observable costs inflated based on historical and expected future inflation. Taxes were based on current statutory rates.
The measurement of senior unsecured notes was based on unadjusted quoted prices in an active market and are Level 1. The Company considered the borrowings under the 2018 credit facility to approximate fair value as the outstanding Indigo revolving credit facility was immediately paid off after the Indigo Merger close. The value of derivative instruments was based on observable inputs, primarily forward commodity-price and interest-rate curves and is considered Level 2.
From the date of the Indigo Merger through December 31, 2021, revenues and operating income associated with the operations acquired through the Indigo Merger totaled $682 million and $472 million, respectively.
Prior to the Indigo Merger, in May 2021, Indigo closed on an agreement to divest its Cotton Valley natural gas and oil properties. Indigo retained certain contractual commitments related to volume commitments associated with natural gas
gathering, for which Southwestern will assume the obligation to pay the gathering provider for any unused portion of the volume commitment under the agreement through 2027, depending on the buyer’s actual use. As of December 31, 2021, up to approximately $36 million of these contractual commitments remain, and the Company has recorded a $17 million liability for the estimated future payments.
Excluding the Cotton Valley gathering agreement (discussed above), the Company has recorded additional liabilities totaling $74 million as of December 31, 2021, primarily related to purchase or volume commitments associated with gathering, fresh water and sand. These amounts will be recognized as payments are made over a period ranging from two to seven years.
Montage Resources Merger
In August 2020, Southwestern entered into an Agreement and Plan of Merger with Montage Resources Corporation (“Montage”) whereby Montage would merge with and into Southwestern, with Southwestern continuing as the surviving company (the “Montage Merger”). On November 12, 2020, Montage’s stockholders voted to approve the Montage Merger and it was made effective on November 13, 2020. The Montage Merger added to Southwestern’s oil and gas portfolio in Appalachia.
In exchange for each share of Montage common stock, Montage stockholders received 1.8656 shares of Southwestern common stock, plus cash in lieu of any fractional share of Southwestern common stock that otherwise would have been issued, based on the average price of $3.05 per share of Southwestern common stock on the NYSE on November 13, 2020.
In anticipation of the Montage Merger, in August 2020 Southwestern issued $350 million of new senior unsecured notes and 63,250,000 shares of common stock for $152 million after deducting underwriting discounts and offering expenses. The Company used the net proceeds from the debt and common stock offerings and borrowings under its 2018 credit facility to fund a redemption of $510 million aggregate principal amount of Montage's outstanding 8.875% senior notes due 2023 (the "Montage Notes") and related accrued interest in connection with the closing of the Montage Merger. See Note 1 and Note 9 for additional information. The Montage Merger constitutes a business combination and was accounted for using the acquisition method of accounting. The following table presents the fair value of consideration transferred to Montage stockholders as a result of the Montage Merger:
| | | | | |
(in millions, except share, per share amounts) | As of November 13, 2020 |
Shares of Southwestern common stock issued in respect of outstanding Montage common stock | 67,311,166 | |
Shares of Southwestern common stock issued in respect of Montage stock-based awards | 2,429,682 | |
| 69,740,848 | |
NYSE closing price per share of Southwestern common shares on November 13, 2020 | $ | 3.05 | |
Total consideration (fair value of Southwestern common shares issued) | $ | 213 | |
| |
| |
The following table sets forth the fair value of the assets acquired and liabilities assumed as of the acquisition date. The purchase price allocation is complete as of the fourth quarter of 2021.
| | | | | |
(in millions) | As of November 13, 2020 |
Consideration: | |
Fair value of Southwestern’s stock issued on November 13, 2020 | $ | 213 | |
Fair value of assets acquired: | |
Cash and cash equivalents | 3 | |
Accounts receivable | 73 | |
Other current assets | 1 | |
Derivative assets | 11 | |
Evaluated natural gas and oil properties | 1,012 | |
Unevaluated natural gas and oil properties (1) | 100 | |
Other property, plant and equipment | 28 | |
Other long-term assets | 26 | |
Total assets acquired | 1,254 | |
Fair value of liabilities assumed: | |
Accounts payable (1) | 155 | |
Other current liabilities | 49 | |
Derivative liabilities | 70 | |
Revolving credit facility | 200 | |
Senior unsecured notes | 522 | |
Asset retirement obligations | 28 | |
Other long-term liabilities | 17 | |
Total liabilities assumed | 1,041 | |
Net assets acquired and liabilities assumed | $ | 213 | |
(1)Reflects a $10 million purchase price adjustment due to completion of valuation assessments during the measurement period.
The assets acquired and liabilities assumed were recorded at their fair values at the date of the Montage Merger. The valuation of certain assets, including property, are based on appraisals. The fair value of acquired equipment is based on both available market data and a cost approach.
With the completion of the Montage Merger, Southwestern acquired proved and unproved properties of approximately $1,012 million and $100 million, respectively, primarily associated with the Appalachian basin. The remaining $28 million in Other property, plant and equipment consists of a gathering system, buildings and various equipment.
Unevaluated oil and gas properties were valued primarily using a market approach based on comparable transactions for similar properties. The income approach was utilized for proved oil and gas properties based on underlying reserve projections at the Montage Merger date. Income approaches are considered Level 3 fair value estimates and include significant assumptions of future production, commodity prices, and operating and capital cost estimates, discounted using weighted average cost of capital for industry peers, and risk adjustment factors based on reserve category. Price assumptions were based on observable market pricing adjusted for historical differentials. Cost estimates were based on current observable costs inflated based on historical and expected future inflation. Taxes were based on current statutory rates.
Deferred income taxes represent the tax effects of differences in the tax basis and merger-date fair values of assets acquired and liabilities assumed. A full valuation was placed on all deferred tax assets assumed from Montage consistent with the Company’s treatment of its deferred tax asset balance as of December 31, 2020. The measurement of senior unsecured notes was based on unadjusted quoted prices in an active market and are primarily Level 1. The Company considered the borrowings under the 2018 credit facility to approximate fair value as the outstanding Montage revolving credit facility was immediately paid off after the Montage Merger closed. The value of derivative instruments was based on observable inputs, primarily forward commodity-price and interest-rate curves and is considered Level 2.
From the date of the Montage Merger through December 31, 2020, revenues and the net income attributable to common stockholders associated with the operations acquired through the Montage Merger totaled $63 million and $28 million, respectively.
Pro Forma Information
The following table summarizes the unaudited pro forma condensed financial information of Southwestern as if the Montage Merger had occurred on January 1, 2019, and the Indigo Merger and the GEPH Merger each had occurred on January 1, 2020:
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions, except per share amounts) | 2021 (1) | | 2020 | | 2019 |
Revenues | $ | 8,301 | | | $ | 3,836 | | | $ | 3,673 | |
Net income (loss) attributable to common stock | $ | (354) | | | $ | (3,243) | | | $ | 995 | |
Net income (loss) attributable to common stock per share – basic | $ | (0.32) | | | $ | (2.92) | | | $ | 1.48 | |
Net income (loss) attributable to common stock per share – diluted | $ | (0.32) | | | $ | (2.92) | | | $ | 1.48 | |
(1)The year ended December 31, 2021 includes the actual operating results from the Montage Merger, which occurred in November 2020.
The unaudited pro forma information is not necessarily indicative of the operating results that would have occurred had the Montage Merger been completed at January 1, 2019, and the Indigo Merger and the GEPH Merger each been completed at January 1, 2020, nor is it necessarily indicative of future operating results of the combined entities. The unaudited pro forma information gives effect to the Mergers and any related equity and debt issuances, along with the use of proceeds therefrom, as if they had occurred on the respective dates discussed above and is a result of combining the statements of operations of Southwestern with the pre-merger results of Montage, Indigo and GEPH, including adjustments for revenues and direct expenses. The pro forma results exclude any cost savings anticipated as a result of the Mergers, and include adjustments to DD&A (depreciation, depletion and amortization) based on the purchase price allocated to property, plant, and equipment and the estimated useful lives as well as adjustments to interest expense. Interest expense was adjusted to reflect any retirement of assumed senior notes, credit facilities, all related accrued interest and the associated decrease in amortization of issuance costs related to notes retired and revolving lines of credit. These decreases were partially offset by increases in interest on debt associated with the issuance of $350 million in 8.375% Senior Notes due 2028 related to the Southwestern debt offering and borrowings under Southwestern’s credit facility used to pay off the Montage notes, Montage credit facility and related accrued interest. Interest expense was also adjusted to include the impact of the assumption and exchange of Indigo’s $700 million of 5.375% Senior Notes due 2029 for equivalent Southwestern senior notes and to reflect the retirement of the Montage, Indigo and GEPH credit facilities, all related accrued interest and the associated decreases in amortization of issuance costs related to the respective revolving lines of credit. Management believes the estimates and assumptions are reasonable, and the relative effects of the three Mergers are properly reflected.
Merger-Related Expenses
The following table summarizes the merger-related expenses incurred for the years ended December 31, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
| 2021 | | 2020 |
(in millions) | Indigo Merger | | GEPH Merger | | Montage Merger | | Total | | Montage Merger |
Professional fees (bank, legal, consulting) | $ | 27 | | | $ | 19 | | | $ | 1 | | | $ | 47 | | | $ | 18 | |
Representation & warranty insurance | 4 | | | 7 | | | — | | | 11 | | | — | |
Contract buyouts, terminations and transfers | 7 | | | 1 | | | — | | | 8 | | | 5 | |
Due diligence and environmental | 3 | | | 1 | | | — | | | 4 | | | — | |
Employee-related | 2 | | | — | | | 1 | | | 3 | | | 17 | |
Other | 2 | | | — | | | 1 | | | 3 | | | 1 | |
Total merger-related expenses | $ | 45 | | | $ | 28 | | | $ | 3 | | | $ | 76 | | | $ | 41 | |
2019 Divestitures
During 2019, the Company sold non-core acreage for $38 million. There was no production or proved reserves associated with this acreage. In addition, during July 2019, the Company sold the land associated with its headquarters office building for $16 million and recognized a $2 million gain on the sale. The Company also from time to time sells leases and other properties whose value, individually, is not material but is reflected in the Company’s financial statements.
(3) RESTRUCTURING CHARGES
As part of a strategic effort to reposition its portfolio, optimize operational performance and improve margins, the Company incurred charges in recent years related to restructuring that include reductions in workforce, office consolidation and other costs, including those associated with the sale of a large asset such as the Fayetteville Shale in December 2018. These charges are
further discussed below. The following table presents a summary of the restructuring charges included in Operating Income for the years ended December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 | | 2019 |
Severance (including payroll taxes) | $ | 7 | | | $ | 16 | | | $ | 5 | |
Office consolidation | — | | | — | | | 6 | |
Total restructuring charges (1) | $ | 7 | | | $ | 16 | | | $ | 11 | |
(1)All restructuring charges were recorded on the Company's E&P segment for all years presented.
On February 24, 2021, the Company notified employees of a workforce reduction plan as part of an ongoing strategic effort to reposition its portfolio, optimize operational performance and improve margins. Affected employees were offered a severance package, which included a one-time payment depending on length of service and, if applicable, the current value of unvested long-term incentive awards that were forfeited. These costs were recognized as restructuring charges for the year ended December 31, 2021, and were substantially complete by the end of the first quarter of 2021.
In February 2020, the Company notified employees of a workforce reduction plan as a result of a strategic realignment of the Company’s organizational structure. Affected employees were offered a severance package, which included a one-time payment depending on length of service and, if applicable, the current value of unvested long-term incentive awards that were forfeited. These costs were recognized as restructuring charges for the year ended December 31, 2020. The Company also recognized additional severance costs in the fourth quarter of 2020 related to continued organizational restructuring.
In December 2018, the Company closed on the sale of the equity in certain of its subsidiaries that owned and operated its Fayetteville Shale E&P and related midstream gathering assets in Arkansas. As part of this transaction, most employees associated with those assets became employees of the buyer although the employment of some was terminated. All affected employees were offered a severance package, which included a one-time cash payment depending on length of service and, if applicable, the current value of a portion of equity awards that were forfeited. The Company had substantially completed the Fayetteville Shale sale-related employment terminations by December 31, 2019.
As a result of the Fayetteville Shale sale, the Company relocated certain employees and infrastructure to other locations and began the process of consolidating and reorganizing its office space. Approximately $2 million in charges related to office consolidation and reorganization were recognized as restructuring charges for the year ended December 31, 2019.
In July 2019, the Company terminated its existing lease agreement in its headquarters office building and entered into a new 10 years lease agreement for a smaller portion of the building. Approximately $3 million of the fees associated with the Company’s headquarters office consolidation and $1 million in other office consolidation expenses are reflected as restructuring charges for the year ended December 31, 2019. The Company also recognized additional severance costs in the third and fourth quarters of 2019, related to continued organizational restructuring.
The following table presents a summary of liabilities associated with the Company’s restructuring activities at December 31, 2021, which are reflected in accounts payable on the consolidated balance sheet:
| | | | | |
(in millions) | |
Liability at December 31, 2020 | $ | 3 | |
Additions | 7 | |
Distributions | (10) | |
Liability at December 31, 2021 | $ | — | |
(4) LEASES
As part of the Indigo Merger, the Company acquired $4 million of operating right of use assets and corresponding lease liabilities which were recognized as part of the Company’s acquisition accounting in the third quarter of 2021. The Company also acquired $2 million of operating right of use assets and corresponding lease liabilities related to the GEPH Merger of which $1 million had already commenced and was reflected on the balance sheet as of December 31, 2021. The GEPH Merger closed during the fourth quarter of 2021.
The Company’s variable lease costs are primarily comprised of variable operating charges incurred in connection with its headquarters lease. The variable lease costs are expected to continue throughout the lease term. There are currently no material residual value guarantees in the Company’s existing leases.
The components of lease costs are shown below:
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 | | 2019 |
Operating lease cost | $ | 54 | | | $ | 48 | | | $ | 45 | |
Short-term lease cost | 15 | | | 35 | | | 45 | |
Variable lease cost | 3 | | | 3 | | | 1 | |
Total lease cost | $ | 72 | | | $ | 86 | | | $ | 91 | |
As of December 31, 2021, the Company had operating leases of $13 million, related primarily to compressor leases, which have been executed but not yet commenced. These operating leases are planned to commence during 2022 with lease terms expiring through 2025. The Company’s existing operating leases do not contain any material restrictive covenants.
Supplemental cash flow information related to leases is set forth below: | | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 | | 2019 |
Cash paid for amounts included in the measurement of lease liabilities: | | | | | |
Operating cash flows from operating leases | $ | 53 | | | $ | 47 | | | $ | 47 | |
| | | | | |
Right-of-use assets obtained in exchange for operating liabilities: | | | | | |
Operating leases | $ | 73 | | | $ | 48 | | | $ | 95 | |
Supplemental balance sheet information related to leases is as follows: | | | | | | | | | | | |
(in millions) | December 31, 2021 | | December 31, 2020 |
Right-of-use asset balance: | | | |
Operating leases | $ | 187 | | | $ | 163 | |
Lease liability balance: | | | |
Current operating leases | $ | 42 | | | $ | 42 | |
Long-term operating leases | 142 | | | 117 | |
Total operating leases | $ | 184 | | | $ | 159 | |
| | | |
Weighted average remaining lease term: (years) | | | |
Operating leases | 5.5 | | 5.6 |
| | | |
Weighted average discount rate: | | | |
Operating leases | 6.77 | % | | 5.97 | % |
Maturity analysis of operating lease liabilities: | | | | | |
(in millions) | December 31, 2021 |
2022 | $ | 53 | |
2023 | 42 | |
2024 | 31 | |
2025 | 28 | |
2026 | 25 | |
Thereafter | 42 | |
Total undiscounted lease liability | 221 | |
Imputed interest | (37) | |
Total discounted lease liability | $ | 184 | |
(5) REVENUE RECOGNITION
Revenues from Contracts with Customers
Natural gas and liquids. Natural gas, oil and NGL sales are recognized when control of the product is transferred to the customer at a designated delivery point. The pricing provisions of the Company’s contracts are primarily tied to a market index with certain adjustments based on factors such as delivery, quality of the product and prevailing supply and demand conditions in
the geographic areas in which the Company operates. Under the Company’s sales contracts, the delivery of each unit of natural gas, oil and NGLs represents a separate performance obligation, and revenue is recognized at the point in time when the performance obligations are fulfilled. There is no significant financing component to the Company’s revenues as payment terms are typically within 30 to 60 days of control transfer. Furthermore, consideration from a customer corresponds directly with the value to the customer of the Company’s performance completed to date. As a result, the Company recognizes revenue in the amount to which the Company has a right to invoice and has not disclosed information regarding its remaining performance obligations.
The Company records revenue from its natural gas and liquids production in the amount of its net revenue interest in sales from its properties. Accordingly, natural gas and liquid sales are not recognized for deliveries in excess of the Company’s net revenue interest, while natural gas and liquid sales are recognized for any under-delivered volumes.
Marketing. The Company, through its marketing affiliate, generally markets natural gas, oil and NGLs for its affiliated E&P companies as well as other joint owners who choose to market with the Company. In addition, the Company markets some products purchased from third parties. Marketing revenues for natural gas, oil and NGL sales are recognized when control of the product is transferred to the customer at a designated delivery point. The pricing provisions of the Company’s contracts are primarily tied to market indices with certain adjustments based on factors such as delivery, quality of the product and prevailing supply and demand conditions. Under the Company’s marketing contracts, the delivery of each unit of natural gas, oil and NGLs represents a separate performance obligation, and revenue is recognized at the point in time when the performance obligations are fulfilled. Customers are invoiced and revenues are recorded each month as natural gas, oil and NGLs are delivered, and payment terms are typically within 30 to 60 days of control transfer. Furthermore, consideration from a customer corresponds directly with the value to the customer of the Company’s performance completed to date. As a result, the Company recognizes revenue in the amount to which the Company has a right to invoice and has not disclosed information regarding its remaining performance obligations.
Disaggregation of Revenues
The Company presents a disaggregation of E&P revenues by product in the consolidated statements of operations net of intersegment revenues. The following table reconciles operating revenues as presented on the consolidated statements of operations to the operating revenues by segment:
| | | | | | | | | | | | | | | | | | | | | | | |
(in millions) | E&P | | Marketing | | Intersegment Revenues | | Total |
Year ended December 31, 2021 | | | | | | | |
Gas sales | $ | 3,358 | | | $ | — | | | $ | 54 | | | $ | 3,412 | |
Oil sales | 389 | | | — | | | 5 | | | 394 | |
NGL sales | 888 | | | — | | | 2 | | | 890 | |
Marketing | — | | | 6,186 | | | (4,223) | | | 1,963 | |
Other (1) | 5 | | | 3 | | | — | | | 8 | |
Total | $ | 4,640 | | | $ | 6,189 | | | $ | (4,162) | | | $ | 6,667 | |
| | | | | | | |
Year ended December 31, 2020 | | | | | | | |
Gas sales | $ | 928 | | | $ | — | | | $ | 39 | | | $ | 967 | |
Oil sales | 150 | | | — | | | 4 | | | 154 | |
NGL sales | 265 | | | — | | | — | | | 265 | |
Marketing | — | | | 2,145 | | | (1,228) | | | 917 | |
Other (1) | 5 | | | — | | | — | | | 5 | |
Total | $ | 1,348 | | | $ | 2,145 | | | $ | (1,185) | | | $ | 2,308 | |
| | | | | | | |
Year ended December 31, 2019 | | | | | | | |
Gas sales | $ | 1,207 | | | $ | — | | | $ | 34 | | | $ | 1,241 | |
Oil sales | 220 | | | — | | | 3 | | | 223 | |
NGL sales | 274 | | | — | | | — | | | 274 | |
Marketing | — | | | 2,849 | | | (1,552) | | | 1,297 | |
Other (1) | 2 | | | 1 | | | — | | | 3 | |
Total | $ | 1,703 | | | $ | 2,850 | | | $ | (1,515) | | | $ | 3,038 | |
(1)Other E&P revenues consists primarily of gas balancing and water sales to third-party operators, and other marketing revenues consists primarily of sales of gas from storage.
Associated E&P revenues are also disaggregated for analysis on a geographic basis by the core areas in which the Company operates, which are primarily Appalachia and Haynesville.
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 | | 2019 |
Appalachia | $ | 3,955 | | | $ | 1,348 | | | $ | 1,700 | |
Haynesville | 682 | | | — | | | — | |
Other | 3 | | | — | | | 3 | |
Total | $ | 4,640 | | | $ | 1,348 | | | $ | 1,703 | |
Receivables from Contracts with Customers
The following table reconciles the Company’s receivables from contracts with customers to consolidated accounts receivable as presented on the consolidated balance sheet:
| | | | | | | | | | | |
(in millions) | December 31, 2021 | | December 31, 2020 |
Receivables from contracts with customers | $ | 1,085 | | | $ | 350 | |
Other accounts receivable | 75 | | | 18 | |
Total accounts receivable | $ | 1,160 | | | $ | 368 | |
Amounts recognized against the Company’s allowance for doubtful accounts related to receivables arising from contracts with customers were immaterial for the years ended December 31, 2021 and 2020. The Company has no contract assets or contract liabilities associated with its revenues from contracts with customers.
(6) DERIVATIVES AND RISK MANAGEMENT
The Company is exposed to volatility in market prices and basis differentials for natural gas, oil and NGLs, which impacts the predictability of its cash flows related to the sale of those commodities. These risks are managed by the Company’s use of certain derivative financial instruments. As of December 31, 2021, the Company’s derivative financial instruments consisted of fixed price swaps, two-way costless collars, three-way costless collars, basis swaps, call options and interest rate swaps. A description of the Company’s derivative financial instruments is provided below:
| | | | | |
Fixed price swaps | If the Company sells a fixed price swap, the Company receives a fixed price for the contract, and pays a floating market price to the counterparty. If the Company purchases a fixed price swap, the Company receives a floating market price for the contract, and pays a fixed price to the counterparty. |
| |
Two-way costless collars | Arrangements that contain a fixed floor price (“purchased put option”) and a fixed ceiling price (“sold call option”) based on an index price which, in aggregate, have no net cost. At the contract settlement date, (1) if the index price is higher than the ceiling price, the Company pays the counterparty the difference between the index price and ceiling price, (2) if the index price is between the floor and ceiling prices, no payments are due from either party, and (3) if the index price is below the floor price, the Company will receive the difference between the floor price and the index price. |
| |
Three-way costless collars | Arrangements that contain a purchased put option, a sold call option and a sold put option based on an index price that, in aggregate, have no net cost. At the contract settlement date, (1) if the index price is higher than the sold call strike price, the Company pays the counterparty the difference between the index price and sold call strike price, (2) if the index price is between the purchased put strike price and the sold call strike price, no payments are due from either party, (3) if the index price is between the sold put strike price and the purchased put strike price, the Company will receive the difference between the purchased put strike price and the index price, and (4) if the index price is below the sold put strike price, the Company will receive the difference between the purchased put strike price and the sold put strike price. |
| |
| | | | | |
Basis swaps | Arrangements that guarantee a price differential for natural gas from a specified delivery point. If the Company sells a basis swap, the Company receives a payment from the counterparty if the price differential is greater than the stated terms of the contract, and pays the counterparty if the price differential is less than the stated terms of the contract. If the Company purchases a basis swap, the Company pays the counterparty if the price differential is greater than the stated terms of the contract, and receives a payment from the counterparty if the price differential is less than the stated terms of the contract. |
| |
Options (Calls and Puts) | The Company purchases and sells options in exchange for premiums. If the Company purchases a call option, the Company receives from the counterparty the excess (if any) of the market price over the strike price of the call option at the time of settlement, but if the market price is below the call’s strike price, no payment is due from either party. If the Company sells a call option, the Company pays the counterparty the excess (if any) of the market price over the strike price of the call option at the time of settlement, but if the market price is below the call’s strike price, no payment is due from either party. If the Company purchases a put option, the Company receives from the counterparty the excess (if any) of the strike price over the market price of the put option at the time of settlement, but if the market price is above the put’s strike price, no payment is due from either party. If the Company sells a put option, the Company pays the counterparty the excess (if any) of the strike price over the market price of the put option at the time of settlement, but if the market price is above the put’s strike price, no payment is due from either party. |
| |
Swaptions | Instruments that refer to an option to enter into a fixed price swap. In exchange for an option premium, the purchaser gains the right but not the obligation to enter a specified swap agreement with the issuer for specified future dates. If the Company sells a swaption, the counterparty has the right to enter into a fixed price swap wherein the Company receives a fixed price for the contract and pays a floating market price to the counterparty. If the Company purchases a swaption, the Company has the right to enter into a fixed price swap wherein the Company receives a floating market price for the contract and pays a fixed price to the counterparty. |
| |
Interest rate swaps | Interest rate swaps are used to fix or float interest rates on existing or anticipated indebtedness. The purpose of these instruments is to manage the Company’s existing or anticipated exposure to unfavorable interest rate changes. |
The Company chooses counterparties for its derivative instruments that it believes are creditworthy at the time the transactions are entered into, and the Company actively monitors the credit ratings and credit default swap rates of these counterparties where applicable. However, there can be no assurance that a counterparty will be able to meet its obligations to the Company. The Company presents its derivative positions on a gross basis and does not net the asset and liability positions.
The following tables provide information about the Company’s financial instruments that are sensitive to changes in commodity prices and that are used to protect the Company’s exposure. None of the financial instruments below are designated for hedge accounting treatment. The tables present the notional amount, the weighted average contract prices and the fair value by expected maturity dates as of December 31, 2021:
Financial Protection on Production
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Weighted Average Price per MMBtu | | Fair value at December 31, 2021 ($ in millions) |
| Volume (Bcf) | | Swaps | | Sold Puts | | Purchased Puts | | Sold Calls | | Basis Differential | |
Natural Gas | | | | | | | | | | | | | |
2022 | | | | | | | | | | | | | |
Fixed price swaps | 806 | | | $ | 3.08 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (486) | |
Two-way costless collars | 144 | | | — | | | — | | | 2.71 | | | 3.14 | | | — | | | (95) | |
Three-way costless collars | 347 | | | — | | | 2.06 | | | 2.52 | | | 2.94 | | | — | | | (286) | |
Total | 1,297 | | | | | | | | | | | | | $ | (867) | |
2023 | | | | | | | | | | | | | |
Fixed price swaps | 489 | | | $ | 3.07 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (143) | |
Two-way costless collars | 219 | | | — | | | — | | | 3.03 | | | 3.55 | | | — | | | (19) | |
Three-way costless collars | 215 | | | — | | | 2.09 | | | 2.54 | | | 3.00 | | | — | | | (136) | |
Total | 923 | | | | | | | | | | | | | $ | (298) | |
2024 | | | | | | | | | | | | | |
Fixed price swaps | 224 | | | $ | 2.96 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (39) | |
Two-way costless collars | 44 | | | $ | — | | | $ | — | | | $ | 3.07 | | | $ | 3.53 | | | $ | — | | | 4 | |
Three-way costless collars | 11 | | | $ | — | | | $ | 2.25 | | | $ | 2.80 | | | $ | 3.54 | | | $ | — | | | (5) | |
Total | 279 | | | | | | | | | | | | | $ | (40) | |
| | | | | | | | | | | | | |
Basis swaps | | | | | | | | | | | | | |
2022 | 322 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (0.38) | | | $ | 68 | |
2023 | 200 | | | — | | | — | | | — | | | — | | | (0.45) | | | (1) | |
2024 | 46 | | | — | | | — | | | — | | | — | | | (0.71) | | | — | |
2025 | 9 | | | — | | | — | | | — | | | — | | | (0.64) | | | 1 | |
| | | | | | | | | | | | | |
Total | 577 | | | | | | | | | | | | | $ | 68 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Weighted Average Price per Bbl | | Fair value at December 31, 2021 ($ in millions) |
| Volume (MBbls) | | Swaps | | Sold Puts | | Purchased Puts | | Sold Calls | |
Oil | | | | | | | | | | | |
2022 | | | | | | | | | | | |
Fixed price swaps | 3,203 | | | $ | 53.54 | | | $ | — | | | $ | — | | | $ | — | | | $ | (60) | |
| | | | | | | | | | | |
Three-way costless collars | 1,380 | | | — | | | 39.89 | | | 50.23 | | | 57.05 | | | (23) | |
Total | 4,583 | | | | | | | | | | | $ | (83) | |
2023 | | | | | | | | | | | |
Fixed price swaps | 846 | | | $ | 55.98 | | | $ | — | | | $ | — | | | $ | — | | | $ | (8) | |
Three-way costless collars | 1,268 | | | — | | | 33.97 | | | 45.51 | | | 56.12 | | | (18) | |
Total | 2,114 | | | | | | | | | | | $ | (26) | |
2024 | | | | | | | | | | | |
Fixed price swaps | 54 | | | $ | 53.15 | | | $ | — | | | $ | — | | | $ | — | | | $ | (1) | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Weighted Average Price per Bbl | | Fair value at December 31, 2021 ($ in millions) |
| Volume (MBbls) | | Swaps | | Sold Puts | | Purchased Puts | | Sold Calls | |
| | | | | | | | | | | |
Ethane | | | | | | | | | | | |
2022 | | | | | | | | | | | |
Fixed price swaps | 5,797 | | | $ | 11.37 | | | $ | — | | | $ | — | | | $ | — | | | $ | (8) | |
Two-way costless collars | 135 | | | — | | | — | | | 7.56 | | | 9.66 | | | (1) | |
Total | 5,932 | | | | | | | | | | | $ | (9) | |
2023 | | | | | | | | | | | |
Fixed price swaps | 432 | | | $ | 11.67 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Propane | | | | | | | | | | | |
2022 | | | | | | | | | | | |
Fixed price swaps | 6,369 | | | $ | 31.14 | | | $ | — | | | $ | — | | | $ | — | | | $ | (76) | |
Three-way costless collars | 305 | | | $ | — | | | $ | 16.80 | | | $ | 21.00 | | | 31.92 | | | (4) | |
Total | 6,674 | | | | | | | | | | | $ | (80) | |
2023 | | | | | | | | | | | |
Fixed price swaps | 518 | | | $ | 33.62 | | | $ | — | | | $ | — | | | — | | | $ | (1) | |
| | | | | | | | | | | |
Normal Butane | | | | | | | | | | | |
2022 | | | | | | | | | | | |
Fixed price swaps | 1,587 | | | $ | 32.86 | | | $ | — | | | $ | — | | | $ | — | | | $ | (26) | |
2023 | | | | | | | | | | | |
Fixed price swaps | 164 | | | $ | 37.84 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | |
Natural Gasoline | | | | | | | | | | | |
2022 | | | | | | | | | | | |
Fixed price swaps | 1,840 | | | $ | 52.85 | | | $ | — | | | $ | — | | | $ | — | | | $ | (33) | |
2023 | | | | | | | | | | | |
Fixed price swaps | 157 | | | $ | 58.65 | | | $ | — | | | $ | — | | | $ | — | | | $ | (1) | |
| | | | | | | | | | | | | | | | | |
Other Derivative Contracts |
| Volume (Bcf) | | Weighted Average Strike Price per MMBtu | | Fair value at December 31, 2021 ($ in millions) |
Call Options – Natural Gas (Net) | | | | | |
2022 | 84 | | | $ | 3.01 | | | $ | (67) | |
2023 | 46 | | | 2.94 | | | (33) | |
2024 | 9 | | | 3.00 | | | (9) | |
| | | | | |
Total | 139 | | | | | $ | (109) | |
| | | | | |
Put Options – Natural Gas | | | | | |
2022 | 5 | | | $ | 2.00 | | | $ | — | |
| | | | | |
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Weighted Average Strike Price per MMBtu | | Fair value at December 31, 2021 ($ in millions) |
Storage (1) | Volume (Bcf) | | Swaps | | Basis Differential | |
2022 | | | | | | | |
Purchased fixed price swap | — | | | $ | 2.14 | | | $ | — | | | $ | — | |
Fixed price swaps | 2 | | | 2.82 | | | — | | | (1) | |
Basis swaps | 1 | | | — | | | (0.57) | | | — | |
| | | | | | | |
Total | 3 | | | | | | | $ | (1) | |
(1)The Company has entered into certain derivatives to protect the value of volumes of natural gas injected into a storage facility that will be withdrawn at a later date.
At December 31, 2021, the net fair value of the Company’s financial instruments was a $1,502 million liability, including a net reduction of the liability of $3 million due to a non-performance risk adjustment. See Note 8 for additional details regarding the Company's fair value measurements of its derivative positions. As of December 31, 2021, the Company had no positions designated for hedge accounting treatment. Gains and losses on derivatives that are not designated for hedge accounting treatment, or do not meet hedge accounting requirements, are recorded as a component of gain (loss) on derivatives on the consolidated statements of operations. Accordingly, the gain (loss) on derivatives component of the statement of operations reflects the gains and losses on both settled and unsettled derivatives. Only the settled gains and losses are included in the Company’s realized commodity price calculations.
The balance sheet classification of the assets and liabilities related to derivative financial instruments are summarized below as of December 31, 2021 and 2020:
| | | | | | | | | | | | | | | | | | |
Derivative Assets | | |
| Balance Sheet Classification | | Fair Value | |
(in millions) | | December 31, 2021 | | December 31, 2020 | |
Derivatives not designated as hedging instruments: | | | | | | |
Purchased fixed price swaps – natural gas | Derivative assets | | $ | — | | | $ | 1 | | |
Fixed price swaps – natural gas | Derivative assets | | 79 | | | 37 | | |
Fixed price swaps – oil | Derivative assets | | — | | | 13 | | |
Fixed price swaps – ethane | Derivative assets | | 2 | | | — | | |
Fixed price swaps – propane | Derivative assets | | 2 | | | — | | |
Fixed price swaps – normal butane | Derivative assets | | 1 | | | — | | |
Two-way costless collars – natural gas | Derivative assets | | 9 | | | 54 | | |
| | | | | | |
| | | | | | |
Three-way costless collars – natural gas | Derivative assets | | 12 | | | 57 | | |
Three-way costless collars – oil | Derivative assets | | 1 | | | 15 | | |
Basis swaps – natural gas | Derivative assets | | 77 | | | 60 | | |
Call options – natural gas | Derivative assets | | — | | | 4 | | |
| | | | | | |
| | | | | | |
Fixed price swaps – natural gas | Other long-term assets | | 64 | | | 7 | | |
Fixed price swaps – oil | Other long-term assets | | — | | | 2 | | |
| | | | | | |
| | | | | | |
Two-way costless collars – natural gas | Other long-term assets | | 100 | | | 20 | | |
| | | | | | |
Three-way costless collars – natural gas | Other long-term assets | | 37 | | | 87 | | |
Three-way costless collars – oil | Other long-term assets | | 3 | | | 15 | | |
Basis swaps – natural gas | Other long-term assets | | 22 | | | 15 | | |
| | | | | | |
Interest rate swaps | Other long-term assets | | 2 | | | — | | |
Total derivative assets | | | $ | 411 | | | $ | 387 | | |
| | | | | | | | | | | | | | | | | |
Derivative Liabilities | |
| Balance Sheet Classification | | Fair Value |
(in millions) | | December 31, 2021 | | December 31, 2020 |
Derivatives not designated as hedging instruments: | | | | | |
| | | | | |
| | | | | |
Fixed price swaps – natural gas storage | Derivative liabilities | | $ | 1 | | | $ | — | |
Fixed price swaps – natural gas | Derivative liabilities | | 565 | | | 7 | |
Fixed price swaps – oil | Derivative liabilities | | 60 | | | 12 | |
Fixed price swaps – ethane | Derivative liabilities | | 10 | | | 10 | |
Fixed price swaps – propane | Derivative liabilities | | 78 | | | 36 | |
Fixed price swaps – normal butane | Derivative liabilities | | 27 | | | 8 | |
Fixed price swaps – natural gasoline | Derivative liabilities | | 33 | | | 13 | |
Two-way costless collars – natural gas | Derivative liabilities | | 104 | | | 43 | |
Two-way costless collars – oil | Derivative liabilities | | — | | | 1 | |
Two-way costless collars – ethane | Derivative liabilities | | 1 | | | — | |
Three-way costless collars – natural gas | Derivative liabilities | | 298 | | | 82 | |
Three-way costless collars – oil | Derivative liabilities | | 24 | | | 15 | |
| | | | | |
Three-way costless collars – propane | Derivative liabilities | | 4 | | | — | |
Basis swaps – natural gas | Derivative liabilities | | 9 | | | 3 | |
Call options – natural gas | Derivative liabilities | | 67 | | | 12 | |
Put options – natural gas | Derivative liabilities | | — | | | 1 | |
Swaptions – natural gas | Derivative liabilities | | — | | | 2 | |
| | | | | |
| | | | | |
Fixed price swaps – natural gas | Other long-term liabilities | | 246 | | | 3 | |
Fixed price swaps – oil | Other long-term liabilities | | 9 | | | 2 | |
Fixed price swaps – propane | Other long-term liabilities | | 1 | | | 2 | |
Fixed price swaps – normal butane | Other long-term liabilities | | — | | | 1 | |
Fixed price swaps – natural gasoline | Other long-term liabilities | | 1 | | | 2 | |
Two-way costless collars – natural gas | Other long-term liabilities | | 115 | | | 21 | |
Two-way costless collars – oil | Other long-term liabilities | | — | | | — | |
Three-way costless collars – natural gas | Other long-term liabilities | | 178 | | | 103 | |
Three-way costless collars – oil | Other long-term liabilities | | 21 | | | 15 | |
Basis swaps – natural gas | Other long-term liabilities | | 22 | | | 7 | |
Call options – natural gas | Other long-term liabilities | | 42 | | | 28 | |
| | | | | |
| | | | | |
Total derivative liabilities | | | $ | 1,916 | | | $ | 429 | |
| | | | | | | | | | | | | | | | | | | | |
Net Derivative Position |
| | | | As of December 31, |
| | | 2021 | | 2020 |
| | | | (in millions) |
Net current derivative liabilities | | | | $ | (1,098) | | | $ | (4) | |
Net long-term derivative liabilities | | | | (407) | | | (38) | |
Non-performance risk adjustment | | | | 3 | | | 1 | |
Net total derivative liabilities | | | | $ | (1,502) | | | $ | (41) | |
The following tables summarize the before-tax effect of the Company’s derivative instruments on the consolidated statements of operations for the years ended December 31, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | |
Unsettled Gain (Loss) on Derivatives Recognized in Earnings | |
| | Consolidated Statement of Operations Classification of Gain (Loss) on Derivatives, Unsettled | | For the years ended December 31, | |
Derivative Instrument | | | 2021 | | 2020 | |
| | | | (in millions) | |
Purchased fixed price swaps – natural gas | | Gain (Loss) on Derivatives | | $ | (1) | | | $ | 2 | | |
| | | | | | | |
Fixed price swaps – natural gas | | Gain (Loss) on Derivatives | | (237) | | | (25) | | |
Fixed price swaps – oil | | Gain (Loss) on Derivatives | | (70) | | | — | | |
Fixed price swaps – ethane | | Gain (Loss) on Derivatives | | 2 | | | (21) | | |
Fixed price swaps – propane | | Gain (Loss) on Derivatives | | (40) | | | (60) | | |
Fixed price swaps – normal butane | | Gain (Loss) on Derivatives | | (18) | | | (9) | | |
Fixed price swaps – natural gasoline | | Gain (Loss) on Derivatives | | (18) | | | (15) | | |
Two-way costless collars – natural gas | | Gain (Loss) on Derivatives | | (83) | | | 10 | | |
Two-way costless collars – oil | | Gain (Loss) on Derivatives | | 1 | | | (1) | | |
Two-way costless collars – propane | | Gain (Loss) on Derivatives | | — | | | (1) | | |
Three-way costless collars – natural gas | | Gain (Loss) on Derivatives | | (375) | | | (78) | | |
Three-way costless collars – oil | | Gain (Loss) on Derivatives | | (41) | | | 3 | | |
Three-way costless collars – propane | | Gain (Loss) on Derivatives | | (4) | | | — | | |
Basis swaps – natural gas | | Gain (Loss) on Derivatives | | 3 | | | 59 | | |
Call options – natural gas | | Gain (Loss) on Derivatives | | (68) | | | (10) | | |
Call options – oil | | Gain (Loss) on Derivatives | | — | | | 1 | | |
Put options – natural gas | | Gain (Loss) on Derivatives | | 1 | | | — | | |
Swaptions – natural gas | | Gain (Loss) on Derivatives | | 2 | | | 7 | | |
Fixed price swaps – natural gas storage | | Gain (Loss) on Derivatives | | (1) | | | (1) | | |
Interest rate swaps | | Gain (Loss) on Derivatives | | 2 | | | — | | |
Total loss on unsettled derivatives | | | | $ | (945) | | | $ | (139) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Settled Gain (Loss) on Derivatives Recognized in Earnings (1) | |
| | Consolidated Statement of Operations Classification of Gain (Loss) on Derivatives, Settled | | For the years ended December 31, | |
Derivative Instrument | | | 2021 | | 2020 | |
| | | | (in millions) | |
Purchased fixed price swaps – natural gas | | Gain (Loss) on Derivatives | | $ | 7 | | | $ | (3) | | |
Purchased fixed price swaps – oil | | Gain (Loss) on Derivatives | | 1 | | | — | | |
Fixed price swaps – natural gas | | Gain (Loss) on Derivatives | | (418) | | | 142 | | (2) |
Fixed price swaps – oil | | Gain (Loss) on Derivatives | | (86) | | | 65 | | |
Fixed price swaps – ethane | | Gain (Loss) on Derivatives | | (39) | | | 6 | | |
Fixed price swaps – propane | | Gain (Loss) on Derivatives | | (173) | | | 18 | | |
Fixed price swaps – normal butane | | Gain (Loss) on Derivatives | | (53) | | | (2) | | |
Fixed price swaps – natural gasoline | | Gain (Loss) on Derivatives | | (59) | | | (1) | | |
Two-way costless collars – natural gas | | Gain (Loss) on Derivatives | | (325) | |
| (5) | | |
Two-way costless collars – oil | | Gain (Loss) on Derivatives | | (4) | | | 17 | | |
Two-way costless collars – propane | | Gain (Loss) on Derivatives | | — | | | 2 | | |
Two-way costless collars – ethane | | Gain (Loss) on Derivatives | | (2) | | | — | | |
Three-way costless collars – natural gas | | Gain (Loss) on Derivatives | | (335) | | | 38 | | |
Three-way costless collars – oil | | Gain (Loss) on Derivatives | | (29) | | | 9 | | |
Basis swaps – natural gas | | Gain (Loss) on Derivatives | | 92 | | | 76 | | |
Call options – natural gas | | Gain (Loss) on Derivatives | | (66) | | | — | | |
Call options – oil | | Gain (Loss) on Derivatives | | (2) | | | — | | |
Put options - natural gas | | Gain (Loss) on Derivatives | | (2) | | (3) | — | | |
Purchased fixed price swaps – natural gas storage | | Gain (Loss) on Derivatives | | 2 | | | (1) | | |
Fixed price swaps – natural gas storage | | Gain (Loss) on Derivatives | | (1) | | | 2 | | |
Interest rate swaps | | Gain (Loss) on Derivatives | | — | | | (1) | | |
Total gain (loss) on settled derivatives | | | | $ | (1,492) | | | $ | 362 | | |
(1)The Company calculates gain (loss) on derivatives, settled, as the summation of gains and losses on positions that have settled within the period.
(2)Includes $9 million amortization of premiums paid related to certain natural gas fixed price swaps for the year ended December 31, 2020, which is included in gain (loss) on derivatives on the consolidated statements of operations.
(3)Includes $2 million amortization of premiums paid related to certain natural gas put options for the year ended December 31, 2021, which is included in gain (loss) on derivatives on the consolidated statements of operations.
| | | | | | | | | | | | | | | | | | | | | |
Total Gain (Loss) on Derivatives Recognized in Earnings | |
| | | | For the years ended December 31, | |
| | | 2021 | | 2020 | |
| | | | (in millions) | |
Total loss on unsettled derivatives | | | | $ | (945) | | | $ | (139) | | |
Total gain (loss) on settled derivatives | | | | (1,492) | | | 362 | | |
Non-performance risk adjustment | | | | 1 | | | 1 | | |
Total gain (loss) on derivatives | | | | $ | (2,436) | | | $ | 224 | | |
(7) RECLASSIFICATIONS FROM ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
In 2021, changes in AOCI primarily related to settlements in the Company's pension and other postretirement benefits. The following tables detail the components of accumulated other comprehensive income (loss) and the related tax effects, for the year ended December 31, 2021:
| | | | | | | | | | | | | | | | | |
| For the year ended December 31, 2021 |
(in millions) | Pension and Other Postretirement | | Foreign Currency | | Total |
Beginning balance, December 31, 2020 | $ | (24) | | | $ | (14) | | | $ | (38) | |
Other comprehensive income before reclassifications | 11 | | | — | | | 11 | |
Amounts reclassified from other comprehensive income (1) | 2 | | | — | | | 2 | |
Net current-period other comprehensive income | 13 | | | — | | | 13 | |
Ending balance, December 31, 2021 | $ | (11) | | | $ | (14) | | | $ | (25) | |
(1)See separate table below for details about these reclassifications.
| | | | | | | | | | | | | | |
Details about Accumulated Other Comprehensive Income | | Affected Line Item in the Consolidated Statement of Operations | | Amount Reclassified from/to Accumulated Other Comprehensive Income |
| | | | For the year ended December 31, 2021 |
Pension and other postretirement: (1) | | | | (in millions) |
Amortization of prior service cost and net loss | | Other income, net | | $ | 1 | |
Settlement loss | | Other income, net | | 1 | |
| | Provision for income taxes (2) | | — | |
Total reclassifications for the period | | Net income | | $ | 2 | |
| | | | |
| | | | |
(1)See Note 13 for additional details regarding the Company’s pension and other postretirement benefit plans. (2)As of December 31, 2021, the Company maintained a tax valuation allowance, therefore there was no tax effect on net income.
(8) FAIR VALUE MEASUREMENTS
Assets and liabilities measured at fair value on a recurring basis
The carrying amounts and estimated fair values of the Company’s financial instruments as of December 31, 2021 and 2020 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | December 31, 2020 | |
(in millions) | Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value | |
Cash and cash equivalents | $ | 28 | | | $ | 28 | | | $ | 13 | | | $ | 13 | | |
2018 revolving credit facility due April 2024 | 460 | | | 460 | | | 700 | | | 700 | | |
Term Loan B due 2027 | 550 | | | 550 | | | — | | | — | | |
Senior notes (1) | 4,430 | | | 4,745 | | | 2,471 | | | 2,609 | | |
Derivative instruments, net | (1,502) | | | (1,502) | | | (41) | | | (41) | | |
(1)Excludes unamortized debt issuance costs and debt discounts.
The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value. As presented in the tables below, this hierarchy consists of three broad levels:
| | | | | |
Level 1 valuations – | Consist of unadjusted quoted prices in active markets for identical assets and liabilities and have the highest priority. |
| |
Level 2 valuations – | Consist of quoted market information for the calculation of fair market value. |
| |
Level 3 valuations – | Consist of internal estimates and have the lowest priority. |
The carrying values of cash and cash equivalents, including marketable securities, accounts receivable, other current assets, accounts payable and other current liabilities on the consolidated balance sheets approximate fair value because of their short-term nature. For debt and derivative instruments, the following methods and assumptions were used to estimate fair value:
Debt: The fair values of the Company’s senior notes were based on the market value of the Company’s publicly traded debt as determined based on the market prices of the Company’s senior notes. Due to limited trading activity, the fair value of the Company's 4.10% Senior Notes due March 2022 is considered to be a Level 2 measurement on the fair value hierarchy. The fair values of the Company's more actively traded remaining senior notes are considered to be a Level 1 measurement. The carrying values of the borrowings under both the Company's 2018 credit facility (to the extent utilized) and Term Loan approximates fair value because the interest rates are variable and reflective of market rates. The Company considers the fair values of its 2018 credit facility and Term Loan to be a Level 1 measurement on the fair value hierarchy.
Derivative Instruments: The Company measures the fair value of its derivative instruments based upon a pricing model that utilizes market-based inputs, including, but not limited to, the contractual price of the underlying position, current market prices, natural gas and liquids forward curves, discount rates such as the LIBOR curve for a similar duration of each outstanding position, volatility factors and non-performance risk. Non-performance risk considers the effect of the Company’s credit standing on the fair value of derivative liabilities and the effect of counterparty credit standing on the fair value of derivative assets. Both inputs to the model are based on published credit default swap rates and the duration of each outstanding derivative position. As of December 31, 2021, the impact of non-performance risk on the fair value of the Company’s net derivative liability position was a reduction of the liability of $3 million.
The Company has classified its derivative instruments into levels depending upon the data utilized to determine their fair values. The Company’s fixed price swaps (Level 2) are estimated using third-party discounted cash flow calculations using the New York Mercantile Exchange (“NYMEX”) futures index for natural gas and oil derivatives and Oil Price Information Service (“OPIS”) for ethane and propane derivatives. The Company utilizes discounted cash flow models for valuing its interest rate derivatives (Level 2). The net derivative values attributable to the Company’s interest rate derivative contracts as of December 31, 2021 are based on (i) the contracted notional amounts, (ii) active market-quoted London Interbank Offered Rate (“LIBOR”) yield curves and (iii) the applicable credit-adjusted risk-free rate yield curve.
The Company’s call and put options, two-way costless collars, and three-way costless collars (Level 2) are valued using the Black-Scholes model, an industry standard option valuation model that takes into account inputs such as contract terms, including maturity, and market parameters, including assumptions of the NYMEX and OPIS futures index, interest rates, volatility and credit worthiness. Inputs to the Black-Scholes model, including the volatility input are obtained from a third-party pricing source, with independent verification of the most significant inputs on a monthly basis. An increase (decrease) in volatility would result in an increase (decrease) in fair value measurement, respectively. Swaptions are valued using a variant of the Black-Scholes model referred to as the Black Swaption model, which uses its own separate volatility inputs.
The Company’s basis swaps (Level 2) are estimated using third-party calculations based upon forward commodity price curves.
Assets and liabilities measured at fair value on a recurring basis are summarized below:
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 |
| Fair Value Measurements Using: | | |
(in millions) | Quoted Prices in Active Markets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Assets (Liabilities) at Fair Value |
Assets: | | | | | | | |
Purchased fixed price swaps | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Fixed price swaps | — | | | 148 | | | — | | | 148 | |
Two-way costless collars | — | | | 109 | | | — | | | 109 | |
Three-way costless collars | — | | | 53 | | | — | | | 53 | |
Basis swaps | — | | | 99 | | | — | | | 99 | |
| | | | | | | |
Interest rate swaps | — | | | 2 | | | — | | | 2 | |
Liabilities: (1) | | | | | | | |
| | | | | | | |
Fixed price swaps | — | | | (1,031) | | | — | | | (1,031) | |
Two-way costless collars | — | | | (220) | | | — | | | (220) | |
Three-way costless collars | — | | | (525) | | | — | | | (525) | |
Basis swaps | — | | | (31) | | | — | | | (31) | |
Call options | — | | | (109) | | | — | | | (109) | |
Put options | — | | | — | | | — | | | — | |
Swaptions | — | | | — | | | — | | | — | |
| | | | | | | |
Total | $ | — | | | $ | (1,505) | | | $ | — | | | $ | (1,505) | |
(1)Excludes a net reduction to the liability fair value of $3 million related to estimated non-performance risk.
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 |
| Fair Value Measurements Using: | | |
(in millions) | Quoted Prices in Active Markets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Assets (Liabilities) at Fair Value |
Assets: | | | | | | | |
Purchased fixed price swaps | $ | — | | | $ | 1 | | | $ | — | | | $ | 1 | |
Fixed price swaps | — | | | 59 | | | — | | | 59 | |
Two-way costless collars | — | | | 74 | | | — | | | 74 | |
Three-way costless collars | — | | | 174 | | | — | | | 174 | |
Basis swaps | — | | | 75 | | | — | | | 75 | |
Call options | — | | | 4 | | | — | | | 4 | |
| | | | | | | |
Liabilities: (1) | | | | | | | |
| | | | | | | |
Fixed price swaps | — | | | (96) | | | — | | | (96) | |
Two-way costless collars | — | | | (65) | | | — | | | (65) | |
Three-way costless collars | — | | | (215) | | | — | | | (215) | |
Basis swaps | — | | | (10) | | | — | | | (10) | |
Call options | — | | | (40) | | | — | | | (40) | |
Put options | — | | | (1) | | | — | | | (1) | |
Swaptions | — | | | (2) | | | — | | | (2) | |
Total | $ | — | | | $ | (42) | | | $ | — | | | $ | (42) | |
(1)Excludes a net reduction to the liability fair value of $1 million related to estimated non-performance risk.
See Note 13 for a discussion of the fair value measurement of the Company’s pension plan assets. Assets and liabilities measured at fair value on a nonrecurring basis
The Company completed the Indigo Merger and the GEPH Merger on September 1, 2021 and December 31, 2021, respectively. In November 2020, the Company completed the Montage Merger. See Note 2 for a discussion of the fair value measurement of assets acquired and liabilities assumed.
In the third quarter of 2021, the Company determined that the carrying value of certain non-core assets exceeded their respective fair value less costs to sell and recognized a $6 million non-cash impairment. The Company used Level 3 measurements to determine the fair value of these assets.
In 2020, the Company determined that the $6 million carrying value of certain non-core assets exceeded their respective fair value less costs to sell and recognized a $5 million non-cash impairment. The Company used Level 2 measurements to determine the fair value of these assets.
(9) DEBT
The components of debt as of December 31, 2021 and 2020 consisted of the following:
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 |
(in millions) | Debt Instrument | | Unamortized Issuance Expense | | Unamortized Debt Premium / Discount | | Total |
Current portion of long-term debt: | | | | | | | |
4.10% Senior Notes due March 2022 | $ | 201 | | | $ | — | | | $ | — | | | $ | 201 | |
Variable rate (3.0% at December 31, 2021) Term Loan B due June 2027 | $ | 5 | | (1) | $ | — | | | $ | — | | | $ | 5 | |
Total current portion of long-term debt | $ | 206 | | | $ | — | | | $ | — | | | $ | 206 | |
| | | | | | | |
Long-term debt: | | | | | | | |
Variable rate (2.08% at December 31, 2021) 2018 revolving credit facility, due April 2024 | $ | 460 | | | $ | — | | (2) | $ | — | | | $ | 460 | |
4.95% Senior Notes due January 2025 (3) | 389 | | | (1) | | | — | | | 388 | |
Variable rate (3.0% at December 31, 2021) Term Loan B due June 2027 | 545 | | | (7) | | | (1) | | | 537 | |
7.75% Senior Notes due October 2027 | 440 | | | (4) | | | — | | | 436 | |
8.375% Senior Notes due September 2028 | 350 | | | (5) | | | — | | | 345 | |
5.375% Senior Notes due February 2029 | 700 | | | (6) | | | 25 | | | 719 | |
5.375% Senior Notes due March 2030 | 1,200 | | | (17) | | | — | | | 1,183 | |
4.75% Senior Notes due February 2032 | 1,150 | | | (17) | | | — | | | 1,133 | |
Total long-term debt | $ | 5,234 | | | $ | (57) | | | $ | 24 | | | $ | 5,201 | |
| | | | | | | |
Total debt | $ | 5,440 | | | $ | (57) | | | $ | 24 | | | $ | 5,407 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 |
(in millions) | Debt Instrument | | Unamortized Issuance Expense | | Unamortized Debt Premium / Discount | | Total |
Long-term debt: | | | | | | | |
Variable rate (2.11% at December 31, 2020) 2018 revolving credit facility, due April 2024 | $ | 700 | | | $ | — | | (2) | $ | — | | | $ | 700 | |
4.10% Senior Notes due March 2022 | 207 | | | — | | | — | | | 207 | |
4.95% Senior Notes due January 2025 (3) | 856 | | | (4) | | | (1) | | | 851 | |
7.50% Senior Notes due April 2026 | 618 | | | (6) | | | — | | | 612 | |
7.75% Senior Notes due October 2027 | 440 | | | (5) | | | — | | | 435 | |
8.375% Senior Notes due September 2028 | 350 | | | (5) | | | — | | | 345 | |
Total long-term debt | $ | 3,171 | | | $ | (20) | | | $ | (1) | | | $ | 3,150 | |
(1)The Term Loan requires quarterly principal repayments of $1.375 million, subject to adjustment for voluntary prepayments, beginning in March 2022.
(2)At December 31, 2021 and 2020, unamortized issuance expense of $10 million and $12 million, respectively, associated with the 2018 credit facility (as defined below) was classified as other long-term assets on the consolidated balance sheet.
(3)Effective in July 2018, the interest rate was 6.20% for the 2025 Notes, reflecting a net downgrade in the Company's bond ratings since their issuance. On April 7, 2020, S&P downgraded the Company's bond rating to BB-, which had the effect of increasing the interest rate on the 2025 Notes to 6.45% following the July 23, 2020 interest payment due date. The first coupon payment to the bondholders at the higher interest rate was paid in January 2021. On September 1, 2021, S&P upgraded the Company’s bond rating to BB, and on January 6, 2022, S&P further upgraded our bond rating to BB+, which will have the effect of decreasing the interest rate on the 2025 Notes to 5.95% beginning with coupon payments paid after January 2022.
The following is a summary of scheduled debt maturities by year as of December 31, 2021 and includes the quarterly Term Loan principal repayments of $1.375 million, subject to adjustment for voluntary prepayments, beginning in March 2022:
| | | | | |
(in millions) | |
2022 (1) | $ | 206 | |
2023 | 6 | |
2024 (2) | 465 | |
2025 | 395 | |
2026 | 5 | |
Thereafter | 4,363 | |
| $ | 5,440 | |
(1)In January 2022, the remaining $201 million principal balance on the Senior Notes due 2022 was retired using the Company’s 2018 credit facility.
(2)The Company’s 2018 credit facility matures in 2024.
Credit Facility
2018 Credit Facility
In April 2018, the Company entered into a revolving credit facility (the “2018 credit facility”) with a group of banks that, as amended, has a maturity date of April 2024. The 2018 credit facility has an aggregate maximum revolving credit amount of $3.5 billion, and in October 2021, the banks participating in the 2018 credit facility reaffirmed the elected borrowing base and aggregate commitments to be $2.0 billion. The borrowing base is subject to redetermination at least twice a year, which typically occurs in April and October, and is secured by substantially all of the assets owned by the Company and its subsidiaries. The permitted lien provisions in the senior notes indentures currently limit liens securing indebtedness to the greater of $2.0 billion and 25% of adjusted consolidated net tangible assets.
The Company may utilize the 2018 credit facility in the form of loans and letters of credit. Loans under the 2018 credit facility are subject to varying rates of interest based on whether the loan is a Eurodollar loan or an alternate base rate loan. Eurodollar loans bear interest at the Eurodollar rate, which is adjusted LIBOR for such interest period plus the applicable margin (as those terms are defined in the 2018 credit facility documentation). The applicable margin for Eurodollar loans under the 2018 credit facility, as amended, ranges from 1.75% to 2.75% based on the Company’s utilization of the 2018 credit facility. Alternate base rate loans bear interest at the alternate base rate plus the applicable margin. The applicable margin for alternate base rate loans under the 2018 credit facility, as amended, ranges from 0.75% to 1.75% based on the Company’s utilization of the 2018 credit facility.
The 2018 credit facility contains customary representations and warranties and covenants including, among others, the following:
•a prohibition against incurring debt, subject to permitted exceptions;
•a restriction on creating liens on assets, subject to permitted exceptions;
•restrictions on mergers and asset dispositions;
•restrictions on use of proceeds, investments, transactions with affiliates, or change of principal business; and
•maintenance of the following financial covenants, commencing with the fiscal quarter ended June 30, 2018:
(1)Minimum current ratio of no less than 1.00 to 1.00, whereby current ratio is defined as the Company’s consolidated current assets (including unused commitments under the credit agreement, but excluding non-cash derivative assets) to consolidated current liabilities (excluding non-cash derivative obligations and current maturities of long-term debt).
(2)Maximum total net leverage ratio of no greater than, with respect to each fiscal quarter ending on or after June 30, 2020, 4.00 to 1.00. Total net leverage ratio is defined as total debt less cash on hand (up to the lesser of 10% of credit limit or $150 million) divided by consolidated EBITDAX for the last four consecutive quarters. For purposes of calculating consolidated EBITDAX, the Company can include the Indigo and GEPH consolidated EBITDAX prior to the respective Mergers for the same twelve-month rolling period. EBITDAX, as defined in the Company’s 2018 credit agreement, excludes the effects of interest expense, depreciation, depletion and amortization, income tax, any non-cash impacts from impairments, certain non-cash hedging activities, stock-based compensation expense, non-cash gains or losses on asset sales, unamortized issuance cost, unamortized debt discount and certain restructuring costs.
The 2018 credit facility contains customary events of default that include, among other things, the failure to comply with the financial covenants described above, non-payment of principal, interest or fees, violation of covenants, inaccuracy of representations and warranties, bankruptcy and insolvency events, material judgments and cross-defaults to material indebtedness. If an event of default occurs and is continuing, all amounts outstanding under the 2018 credit facility may become immediately due and payable. As of December 31, 2021, the Company was in compliance with all of the covenants of the credit agreement in all material respects.
Each United States domestic subsidiary of the Company for which the Company owns 100% of its equity guarantees the 2018 credit facility. Pursuant to requirements under the indentures governing its senior notes, each subsidiary that became a guarantor of the 2018 credit facility also became a guarantor of each of the Company’s senior notes.
As of December 31, 2021, the Company had $160 million in letters of credit and $460 million in borrowings outstanding under the 2018 credit facility. The Company currently does not anticipate being required to supply a materially greater amount of letters of credit under its existing contracts.
The Company's exposure to the anticipated transition from LIBOR is limited to the 2018 credit facility. The USD-LIBOR settings are expected to be published through June 2023, and Southwestern anticipates using a variation of this rate until the underlying agreements are extended beyond the LIBOR publication date.
Term Loan Credit Agreement
On December 22, 2021, the Company entered into a term loan credit agreement with a group of lenders that provided for a $550 million secured term loan facility which matures in June 2027 (the “Term Loan”). As of December 31, 2021, the Company had borrowings under this Term Loan of $550 million. The net proceeds from the initial loans of $542 million were used to fund a portion of the GEPH Merger on December 31, 2021. Beginning on March 31, 2022, the Term Loan will require minimum quarterly payments of $1.375 million, subject to adjustment for voluntary prepayments. The Term Loan is subject to varying rates of interest based on whether the term loan is a term benchmark loan or an alternate base rate loan. Term benchmark loans bear interest at the adjusted term secured overnight financing rate (which includes a credit spread adjustment and is subject to a floor that is 0.50%) plus an applicable margin equal to 2.50%. Alternate base rate loans bear interest at the alternate base rate plus an applicable margin equal to 1.50%. The current borrowings are considered benchmark loans and are carried an interest rate of 3.00% as of December 31, 2021 (0.50% floor plus 2.50% margin).
The term loan is subject to a quarterly collateral coverage ratio test in which the Company’s PDP PV-10 value, net of derivative mark-to-market value, must be greater than 2.0x its secured debt commitments or all secured debt becomes callable. If necessary, outstanding secured debt principal can be paid down within 45 days of the end of such fiscal quarter to come into compliance with this ratio, either by (i) prepaying the loans, (ii) prepaying the loans under the 2018 credit facility, (iii) prepaying any other secured indebtedness that is secured by a lien, or some combination thereof.
The Company’s obligations under the Term Loan are guaranteed by each of the Company’s subsidiaries that guarantee the obligations under the 2018 credit facility and are secured by liens on substantially all the assets of the Company and the Company’s subsidiaries on an equal basis with the liens securing the obligations under the 2018 credit facility.
Senior Notes
In January 2015, the Company completed a public offering of $1.0 billion aggregate principal amount of its 4.95% Senior Notes due 2025 (the “2025 Notes”). The interest rate on the 2025 Notes is determined based upon the public bond ratings from Moody’s and S&P. Downgrades on the 2025 Notes from either rating agency increase interest costs by 25 basis points per downgrade level and upgrades decrease interest costs by 25 basis points per upgrade level, up to the stated coupon rate, on the following semi-annual bond interest payment. Effective in July 2018, the interest rate for the 2015 Notes was 6.20%, reflecting a net downgrade in the Company's bond ratings since their issuance. On April 7, 2020, S&P downgraded the Company's bond rating to BB-, which had the effect of increasing the interest rate on the 2025 Notes to 6.45% following the July 23, 2020 interest payment due date. The first coupon payment to the bondholders at the higher interest rate was paid in January 2021. On September 1, 2021, S&P upgraded the Company’s bond rating to BB, and on January 6, 2022, S&P further upgraded the Company’s bond rating to BB+, which will have the effect of decreasing the interest rate on the 2025 Notes to 5.95% beginning with coupon payments paid after January 2022.
In the second half of 2019, the Company repurchased $35 million of its 4.95% senior notes due 2025, $11 million of its 7.50% Senior Notes due 2026 and $16 million of its 7.75% Senior Notes due 2027 at a discount for $54 million, and recognized an $8 million gain on extinguishment of debt.
In the first half of 2020, the Company repurchased $6 million of its 4.10% senior notes due 2022, $36 million of its 4.95% senior notes due 2025, $21 million of its 7.50% senior notes due 2026 and $44 million of its 7.75% senior notes due 2027 for $72 million, and recognized a $35 million gain on the extinguishment of debt.
In August 2020, the Company completed a public offering of $350 million aggregate principal amount of its 2028 Notes, with net proceeds from the offering totaling approximately $345 million after underwriting discounts and offering expenses. The 2028 Notes were sold to the public at 100% of their face value. The net proceeds from the notes, in conjunction with the net proceeds from the August 2020 common stock offering and borrowings under the 2018 credit facility, were utilized to fund a redemption of $510 million of Montage's Notes in connection with the closing of the Montage Merger.
On August 30, 2021, Southwestern closed its public offering of $1,200 million aggregate principal amount of its 5.375% Senior Notes due 2030 (the “2030 Notes”), with net proceeds from the offering totaling $1,183 million after underwriting discounts and offering expenses. The proceeds were used to repurchase the remaining $618 million of the Company’s 7.50% Senior Notes due 2026, $167 million of the Company’s 4.95% Senior Notes due 2025 and $6 million of the Company’s 4.10% Senior Notes due 2022 for $845 million, and the Company recognized a $60 million loss on the extinguishment of debt, which included the write-off of $6 million in related unamortized debt discounts and debt issuance costs. The remaining proceeds were used to pay borrowings under its 2018 credit facility and for general corporate purposes.
Upon the close of the Indigo Merger on September 1, 2021, and pursuant to the terms of the Indigo Merger Agreement, Southwestern assumed $700 million in aggregate principal amount of Indigo’s 5.375% Senior Notes due 2029 (“Indigo Notes”). As part of purchase accounting, the assumption of the Indigo Notes resulted in a non-cash fair value adjustment of $26 million, based on the market price of 103.766% on September 1, 2021, the date that the Indigo Merger closed. Subsequent to the Indigo Merger, the Company exchanged the Indigo Notes for approximately $700 million of newly issued 5.375% Senior Notes due 2029, which were registered with the SEC in November 2021.
On December 22, 2021, Southwestern closed its public offering of $1,150 million aggregate principal amount of its 4.75% Senior Notes due 2032 (the “2032 Notes”), with net proceeds from the offering totaling $1,133 million after underwriting discounts and offering expenses. The net proceeds of this offering, along with the net proceeds from the Term Loan, were used to fund the cash consideration portion of the GEPH Merger, which closed on December 31, 2021, and to pay $332 million to fund tender offers for $300 million of our 2025 Notes for which the Company recorded an additional loss on extinguishment of debt of $33 million, which included the write-off of $1 million in related unamortized debt discounts and debt issuance costs. The remaining proceeds were used for general corporate purposes.
(10) COMMITMENTS AND CONTINGENCIES
Operating Commitments and Contingencies
As of December 31, 2021, the Company’s contractual obligations for demand and similar charges under firm transportation and gathering agreements to guarantee access capacity on natural gas and liquids pipelines and gathering systems totaled approximately $10.5 billion, $872 million of which related to access capacity on future pipeline and gathering infrastructure projects that still require the granting of regulatory approvals and additional construction efforts. The Company also had guarantee obligations of up to $869 million of that amount. As of December 31, 2021, future payments under non-cancelable firm transportation and gathering agreements are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payments Due by Period |
(in millions) | Total | | Less than 1 Year | | 1 to 3 Years | | 3 to 5 Years | | 5 to 8 Years | | More than 8 Years |
Infrastructure currently in service | $ | 9,584 | | | $ | 1,141 | | | $ | 1,932 | | | $ | 1,731 | | | $ | 2,167 | | | $ | 2,613 | |
Pending regulatory approval and/or construction (1) | 872 | | | 3 | | | 114 | | | 163 | | | 249 | | | 343 | |
Total transportation charges | $ | 10,456 | | | $ | 1,144 | | | $ | 2,046 | | | $ | 1,894 | | | $ | 2,416 | | | $ | 2,956 | |
(1)Based on the estimated in-service dates as of December 31, 2021.
Prior to the Indigo Merger, in May 2021, Indigo closed on an agreement to divest its Cotton Valley natural gas and oil properties. Indigo retained certain contractual commitments related to volume commitments associated with natural gas gathering, for which Southwestern assumed the obligation to pay the gathering provider for any unused portion of the volume commitment under the agreement through 2027, depending on the buyer’s actual use. As of December 31, 2021, up to approximately $36 million of these contractual commitments remain (included in the table above), and the Company has recorded a $17 million liability for its portion of the estimated future payments.
Excluding the Cotton Valley gathering agreement (discussed above), the Company has recorded additional liabilities totaling $74 million as of December 31, 2021, primarily related to purchase or volume commitments associated with gathering, fresh water and sand. These amounts are reflected above and will be recognized as payments are made over the next six years.
The Company leases pressure pumping equipment for its E&P operations under two leases that expire in 2027 and 2028. The current aggregate annual payment under these leases is approximately $7 million. The Company has seven leases for drilling rigs for its E&P operations that expire through 2028 with a current aggregate annual payment of approximately $10 million. The lease payments for the pressure pumping equipment, as well as other operating expenses for the Company’s drilling operations, are capitalized to natural gas and oil properties and are partially offset by billings to third-party working interest owners.
The Company leases office space, vehicles and equipment under non-cancelable operating leases expiring through 2036. As of December 31, 2021, future minimum payments under these non-cancelable leases accounted for as operating leases (including short-term) are approximately $38 million in 2022, $34 million in 2023, $27 million in 2024, $26 million in 2025, $24 million in 2026 and $38 million thereafter.
The Company also has commitments for compression services and compression rentals related to its E&P segment. As of December 31, 2021, future minimum payments under these non-cancelable agreements (including short-term obligations) are approximately $24 million in 2022, $10 million in 2023, $4 million in 2024 and less than $1 million in 2025.
In the first quarter of 2019, the Company agreed to purchase firm transportation with pipelines in the Appalachian basin from 2021 through 2032. The table above includes $327 million for the remaining contractual commitments for which the seller has agreed to reimburse $100 million to the Company.
Environmental Risk
The Company is subject to laws and regulations relating to the protection of the environment. Environmental and cleanup related costs of a non-capital nature are accrued when it is both probable that a liability has been incurred and when the amount can be reasonably estimated. Management believes any future remediation or other compliance related costs will not have a material effect on the financial position, results of operations or cash flows of the Company.
Litigation
The Company is subject to various litigation, claims and proceedings, most of which have arisen in the ordinary course of business such as for alleged breaches of contract, miscalculation of royalties, employment matters, traffic accidents, pollution, contamination, encroachment on others’ property or nuisance. The Company accrues for litigation, claims and proceedings when a liability is both probable and the amount can be reasonably estimated. As of December 31, 2021, the Company does not currently have any material amounts accrued related to litigation matters, including the cases discussed below. For any matters not accrued for, it is not possible at this time to estimate the amount of any additional loss, or range of loss, that is reasonably possible, but, based on the nature of the claims, management believes that current litigation, claims and proceedings, individually or in aggregate and after taking into account insurance, are not likely to have a material adverse impact on the Company’s financial position, results of operations or cash flows, for the period in which the effect of that outcome becomes reasonably estimable. Many of these matters are in early stages, so the allegations and the damage theories have not been fully developed, and are all subject to inherent uncertainties; therefore, management’s view may change in the future.
St. Lucie County Fire District Firefighters’ Pension Trust
On October 17, 2016, the St. Lucie County Fire District Firefighters’ Pension Trust filed a putative class action in the 61st District Court in Harris County, Texas, against the Company, certain of its former officers and current and former directors and the underwriters on behalf of itself and others that purchased certain depositary shares from the Company’s January 2015 equity offering, alleging material misstatements and omissions in the registration statement for that offering. The Company removed the case to federal court, but after a decision by the United States Supreme Court in an unrelated case that these types of cases are not subject to removal, the federal court remanded the case to the Texas state court. The Texas trial court denied the Company’s motion to dismiss, and in February 2020, the court of appeals declined to exercise discretion to reverse the trial court’s decision. The Company filed a petition to review the trial court’s decision with the Texas Supreme Court, and the Court requested a response from the plaintiff. The Court subsequently requested full briefing on the merits of the case. The Company carries insurance for the claims asserted against it and the officer and director defendants, and the carrier accepted coverage. On June 15, 2021, the parties agreed to a settlement of the case without any admission of liability. The Company’s insurance carrier is fully funding the settlement amount. On October 21, 2021, the court orally approved the settlement agreement. It signed a final judgment dismissing the litigation on October 22, 2021.
Bryant Litigation
As further discussed in Note 2, on September 1, 2021, the Company completed the Indigo Merger, resulting in the assumption of Indigo’s existing litigation. On June 12, 2018, a collection of 51 individuals and entities filed a lawsuit against fifteen oil and gas company defendants, including Indigo, in Louisiana state court claiming damages arising out of current and historical exploration and production activity on certain acreage located in DeSoto Parish, Louisiana. The plaintiffs, who claim to own the properties at issue, assert that Indigo’s actions and the actions of other current operators conducting exploration and production activity, combined with the improper plugging and abandoning of legacy wells by former operators, have caused environmental contamination to their properties. Among other things, the plaintiffs contend that the defendants’ conduct resulted in the migration of natural gas, along with oilfield contaminants, into the Carrizo-Wilcox aquifer system underlying certain portions of DeSoto Parish. The plaintiffs assert claims based in tort, breach of contract and for violations of the Louisiana Civil and Mineral Codes, and they seek injunctive relief and monetary damages in an unspecified amount, including punitive damages.
On September 13, 2018, Indigo filed a variety of exceptions in response to the plaintiffs’ petition in this matter. Since the initial filing, supplemental petitions have been filed joining additional individuals and entities as plaintiffs in the matter. On September 29, 2020, plaintiffs filed their fourth supplemental and amending petition in response to the court’s order ruling that plaintiffs’ claims were improperly vague and failed to identify with reasonable specificity the defendants’ allegedly wrongful conduct. Indigo and the majority of the other defendants filed several exceptions to plaintiffs’ fourth amended petition challenging the sufficiency of plaintiffs’ allegations and seeking dismissal of certain claims. On February 18, 2021, plaintiffs filed a fifth supplemental and amending petition, which seeks to augment the claims of select plaintiffs. On October 11, 2021, a sixth supplemental petition was filed which seeks to add the Company as a party to the litigation.
The presence of natural gas in a localized area of the Carrizo-Wilcox aquifer system in DeSoto Parish is currently the subject of a regulatory investigation by the Louisiana Office of Conservation (“Conservation”), and the Company is cooperating and coordinating with Conservation in that investigation. The Conservation matter number is EMER18-003.
The Company does not currently expect this matter to have a material impact on its financial position, results of operations, cash flows or liquidity.
Indemnifications
The Company has provided certain indemnifications to various third parties, including in relation to asset and entity dispositions, securities offerings and other financings. In the case of asset dispositions, these indemnifications typically relate to disputes, litigation or tax matters existing at the date of disposition. The Company likewise obtains indemnification for future matters when it sells assets, although there is no assurance the buyer will be capable of performing those obligations. In the case of equity offerings, these indemnifications typically relate to claims asserted against underwriters in connection with an offering. No material liabilities have been recognized in connection with these indemnifications.
(11) INCOME TAXES
The provision (benefit) for income taxes included the following components:
| | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 |
Current: | | | | | |
Federal | $ | — | | | $ | (2) | | | $ | (1) | |
State | — | | | — | | | (1) | |
| — | | | (2) | | | (2) | |
Deferred: | | | | | |
Federal | — | | | 371 | | | (431) | |
State | — | | | 38 | | | 22 | |
| — | | | 409 | | | (409) | |
Provision (benefit) for income taxes | $ | — | | | $ | 407 | | | $ | (411) | |
The provision for income taxes was an effective rate of 0% in 2021, (15)% in 2020 and (86)% in 2019. The Company’s effective tax rate increased in 2021, as compared with 2020, primarily due to the changes in the valuation allowance and refunds
received in 2020. The following reconciles the provision for income taxes included in the consolidated statements of operations with the provision which would result from application of the statutory federal tax rate to pre-tax financial income:
| | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 |
Expected provision (benefit) at federal statutory rate | $ | (5) | | | $ | (568) | | | $ | 101 | |
Increase (decrease) resulting from: | | | | | |
State income taxes, net of federal income tax effect | — | | | (55) | | | 11 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Change in valuation allowance | 2 | | | 1,034 | | | (522) | |
| | | | | |
Other | 3 | | | (4) | | | (1) | |
Provision (benefit) for income taxes | $ | — | | | $ | 407 | | | $ | (411) | |
The components of the Company’s deferred tax balances as of December 31, 2021 and 2020 were as follows:
| | | | | | | | | | | |
(in millions) | 2021 | | 2020 |
Deferred tax liabilities: | | | |
| | | |
| | | |
Right of use lease asset | $ | 45 | | | $ | 38 | |
Other | 3 | | | 2 | |
| 48 | | | 40 | |
Deferred tax assets: | | | |
Differences between book and tax basis of property | — | | | 295 | |
Accrued compensation | 44 | | | 38 | |
Accrued pension costs | 6 | | | 11 | |
Asset retirement obligations | 25 | | | 20 | |
Net operating loss carryforward | 585 | | | 1,117 | |
Future lease payments | 46 | | | 38 | |
Derivative activity | 362 | | | 9 | |
Capital loss carryover | 28 | | | 27 | |
Other | 31 | | | 24 | |
| 1,127 | | | 1,579 | |
Valuation allowance | (1,079) | | | (1,539) | |
Net deferred tax asset | $ | — | | | $ | — | |
As the Tax Cuts and Jobs Act repealed the corporate alternative minimum tax for tax years beginning on or after January 1, 2018 and provided for existing alternative minimum tax credit carryovers to be refunded beginning in 2018, the Company has approximately $30 million in refundable credits. Accordingly, in 2017 the valuation allowance in place prior to the Tax Cuts and Jobs Act related to these credits was released, and any credits remaining were reclassed to a receivable. Additionally, in January 2020 the IRS announced that any previously sequestered amounts relating to these alternative minimum tax refunds would also be refunded. The Company had approximately $2 million in sequestered amounts relating to alternative minimum tax refunds. All of those refunds have been received as of December 2020 after the CARES Act (enacted in March 2020) accelerated alternative minimum tax refunds. In 2020, the Company received refunds related to federal income tax of $32 million. The Company received a refund of $1 million in state income tax in 2019.
Due to the issuance of common stock associated with the Indigo Merger, as discussed in Note 2 to the consolidated financial statements to this Annual Report, the Company incurred a cumulative ownership change and as such, the Company’s net operating losses (“NOLs”) prior to the acquisition are subject to an annual limitation under Internal Revenue Code Section 382 of approximately $48 million. The ownership changes and resulting annual limitation will result in the expiration of NOLs or other tax attributes otherwise available, with a corresponding decrease in the Company’s valuation allowance. At December 31, 2021, the Company had approximately $4 billion of federal NOL carryovers, of which approximately $3 billion have an expiration date between 2035 and 2037 and $1 billion have an indefinite carryforward life. The Company currently estimates that approximately $2 billion of these federal NOLs will expire before they are able to be used. The non-expiring NOLs remain subject to a full valuation allowance. If a subsequent ownership change were to occur as a result of future transactions in the Company’s common stock, the Company’s use of remaining U.S. tax attributes may be further limited. Included in the Company’s net operating loss carryforward are the net operating loss carryforwards acquired in the Montage acquisition of $858 million. A portion of the Montage-related net operating loss carryovers is subject to an annual section 382 limitation of $1.7 million, and the Company has appropriately accounted for this limitation in purchase accounting in 2020. Additionally, the Company has an income tax net operating loss carryforward related to its Canadian operations of $29 million, with expiration dates of 2030 through 2039. The
Company also had a statutory depletion carryforward of $13 million and $46 million related to interest deduction carryforward as of December 31, 2021.
A valuation allowance for deferred tax assets, including net operating losses, is recognized when it is more likely than not that some or all of the benefit from the deferred tax assets will not be realized. To assess that likelihood, the Company uses estimates and judgment regarding future taxable income, and considers the tax consequences in the jurisdiction where such taxable income is generated, to determine whether a valuation allowance is required. Such evidence can include current financial position, results of operations, both actual and forecasted, the reversal of deferred tax liabilities, and tax planning strategies as well as current and forecasted business economics of the oil and gas industry.
For the years ended December 31, 2018 and 2017, the Company maintained a full valuation allowance against its deferred tax assets based on its conclusion, considering all available evidence (both positive and negative), that it was more likely than not that the deferred tax assets would not be realized. A significant item of objective negative evidence considered was the cumulative pre-tax loss incurred over the three-year period ended December 31, 2018, primarily due to non-cash impairments of proved natural gas and oil properties recognized in 2015 and 2016. As of the first quarter of 2019, the Company had sustained a three-year cumulative level of profitability. Based on this factor and other positive evidence including forecasted taxable income, the Company concluded that it was more likely than not that the deferred tax assets would be realized and determined that $522 million of the valuation allowance would be released during 2019. Accordingly, a tax benefit of $522 million was recorded.
In 2020, due to significant pricing declines and the material write-down of the carrying value of the Company’s natural gas and oil properties in addition to other negative evidence, the Company concluded that it was more likely than not that its deferred tax assets would not be realized and recorded a valuation allowance. As of December 31, 2021, the Company still maintains a full valuation allowance. The Company also retained a valuation allowance of $59 million related to net operating losses in jurisdictions in which it no longer operates. Management will continue to assess available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit the use of deferred tax assets. The amount of the deferred tax asset considered realizable, however, could be adjusted based on changes in subjective estimates of future taxable income or if objective negative evidence is no longer present.
A reconciliation of the changes to the valuation allowance is as follows:
| | | | | | | | | | | |
(in millions) | 2021 | | 2020 |
Valuation allowance at beginning of year | $ | 1,539 | | | $ | 87 | |
| | | |
Establishment of valuation allowance on opening deferred balance | — | | | 408 | |
Return to accrual adjustments | (31) | | | 6 | |
Current period deferred activity | (1) | | | 626 | |
Reduction due to 382 limitations on NOLs | (428) | | | (120) | |
Purchase accounting | — | | | 532 | |
| | | |
Valuation allowance at end of year | $ | 1,079 | | | $ | 1,539 | |
A tax position must meet certain thresholds for any of the benefit of the uncertain tax position to be recognized in the financial statements. As of December 31, 2021, there were no unrecognized tax positions identified that would have a material effect on the effective tax rate. All $7 million in uncertain tax positions booked as of December 31, 2018 were released in 2019 due to audit completion and statute expirations.
The Internal Revenue Service closed the 2016 and 2017 audits of the Company’s federal returns in 2021 with no change. The income tax years 2018 to 2021 remain open to examination by the major taxing jurisdictions to which the Company is subject.
The Company adopted Accounting Standards Update No. 2019-12 (“ASU 2019-12”) in the current period. ASU 2019-12 addressed simplification to income tax accounting rules, such as removing a few exceptions to intraperiod allocation. There was no material impact to the financial statements as a result of this adoption.
(12) ASSET RETIREMENT OBLIGATIONS
The following table summarizes the Company’s 2021 and 2020 activity related to asset retirement obligations:
| | | | | | | | | | | |
(in millions) | 2021 | | 2020 |
Asset retirement obligation at January 1 | $ | 85 | | | $ | 57 | |
Accretion of discount | 6 | | | 4 | |
Obligations incurred | 1 | | | 1 | |
Obligations assumed through mergers | 36 | | | 28 | |
Obligations settled/removed | (20) | | | (6) | |
Revisions of estimates | 1 | | | 1 | |
Asset retirement obligation at December 31 | $ | 109 | | | $ | 85 | |
| | | |
Current liability | $ | 4 | | | $ | 4 | |
Long-term liability | 105 | | | 81 | |
Asset retirement obligation at December 31 | $ | 109 | | | $ | 85 | |
(13) RETIREMENT AND EMPLOYEE BENEFIT PLANS
401(k) Defined Contribution Plan
The Company has a 401(k) defined contribution plan covering eligible employees. The Company expensed $2 million of contribution expense in each of 2021, 2020 and 2019, respectively. Additionally, the Company capitalized $2 million of contributions in 2021 and $1 million in both 2020 and 2019 directly related to the acquisition, exploration and development activities of the Company’s natural gas and oil properties.
Defined Benefit Pension and Other Postretirement Plans
Prior to January 1, 2021, substantially all of the Company’s employees were covered by the defined benefit pension, a cash balance plan that provided benefits based upon a fixed percentage of an employee’s annual compensation. As part of an ongoing effort to reduce costs, the Company elected to freeze its pension plan effective January 1, 2021. Employees that were participants in the pension plan prior to January 1, 2021 continued to receive the interest component of the plan but no longer received the service component. On September 13, 2021, the Compensation Committee of the Board of Directors approved terminating the Company’s pension plan, effective December 31, 2021, subject to approval by the Internal Revenue Service. This decision, among other benefits, will provide plan participants quicker access to, and greater flexibility in, the management of participants’ respective benefits due under the plan.
The Company has commenced the pension plan termination process, but the specific date for the completion of the process is unknown at this time and will depend on certain legal and regulatory requirements or approvals. As part of the termination process, the Company expects to distribute lump sum payments to or purchase annuities for the benefit of plan participants, which is dependent on the participants’ elections. In addition, the Company expects to make a payment equal to the difference between the total benefits due under the plan and the total value of the assets available, which, as of December 31, 2021, was $11 million.
The postretirement benefit plan provides contributory health care and life insurance benefits. Employees become eligible for these benefits if they meet age and service requirements. Generally, the benefits paid are a stated percentage of medical expenses reduced by deductibles and other coverages.
Substantially all of the Company’s employees continue to be covered by the postretirement benefit plans. The Company accounts for its defined benefit pension and other postretirement plans by recognizing the funded status of each defined pension benefit plan and other postretirement benefit plan on the Company’s balance sheet. In the event a plan is overfunded, the Company recognizes an asset. Conversely, if a plan is underfunded, the Company recognizes a liability.
The following provides a reconciliation of the changes in the plans’ benefit obligations, fair value of assets and funded status as of December 31, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits | | Other Postretirement Benefits |
(in millions) | 2021 | | 2020 | | 2021 | | 2020 |
Change in benefit obligations: | | | | | | | |
Benefit obligation at January 1 | $ | 139 | | | $ | 126 | | | $ | 13 | | | $ | 13 | |
Service cost (1) | — | | | 7 | | | 2 | | | 2 | |
Interest cost | 4 | | | 5 | | | — | | | — | |
Participant contributions | — | | | — | | | — | | | — | |
Actuarial (gain) loss | (4) | | | 16 | | | (2) | | | 1 | |
Benefits paid | (2) | | | (13) | | | — | | | (1) | |
Plan amendments | — | | | — | | | — | | | (2) | |
Curtailments | — | | | (2) | | | — | | | — | |
Settlements | (11) | | | — | | | — | | | — | |
Benefit obligation at December 31 | $ | 126 | | | $ | 139 | | | $ | 13 | | | $ | 13 | |
(1)The Company froze its pension plan effective January 1, 2021, resulting in no service cost for the year ended December 31, 2021.
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits | | Other Postretirement Benefits |
(in millions) | 2021 | | 2020 | | 2021 | | 2020 |
Change in plan assets: | | | | | | | |
Fair value of plan assets at January 1 | $ | 106 | | | $ | 96 | | | $ | — | | | $ | — | |
Actual return on plan assets | 6 | | | 11 | | | — | | | — | |
Employer contributions | 12 | | | 12 | | | 1 | | | 1 | |
Participant contributions | — | | | — | | | — | | | — | |
Benefits paid | (2) | | | (13) | | | (1) | | | (1) | |
Settlements | (8) | | | — | | | — | | | — | |
Fair value of plan assets at December 31 | $ | 114 | | | $ | 106 | | | $ | — | | | $ | — | |
| | | | | | | |
Funded status of plans at December 31 (1) | $ | (12) | | | $ | (33) | | | $ | (13) | | | $ | (13) | |
(1)The funded status of the pension plan includes a $1 million liability related to a supplemental employee retirement plan as of December 31, 2021 and 2020.
The Company uses a December 31 measurement date for all of its plans and had liabilities recorded for the underfunded status for each period as presented above.
The pension plans’ projected benefit obligation, accumulated benefit obligation and fair value of plan assets as of December 31, 2021 and 2020 are as follows:
| | | | | | | | | | | |
(in millions) | 2021 | | 2020 |
Projected benefit obligation | $ | 126 | | | $ | 139 | |
Accumulated benefit obligation | 126 | | | 139 | |
Fair value of plan assets | 114 | | | 106 | |
Pension and other postretirement benefit costs include the following components for 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits | | Other Postretirement Benefits |
(in millions) | 2021 | | 2020 | | 2019 | | 2021 | | 2020 | | 2019 |
Service cost (1) | $ | — | | | $ | 7 | | | $ | 7 | | | $ | 2 | | | $ | 2 | | | $ | 1 | |
Interest cost | 4 | | | 5 | | | 5 | | | — | | | — | | | — | |
Expected return on plan assets | (4) | | | (6) | | | (6) | | | — | | | — | | | — | |
Amortization of transition obligation | — | | | — | | | — | | | — | | | — | | | — | |
Amortization of prior service cost | — | | | — | | | — | | | — | | | — | | | — | |
Amortization of net loss | — | | | 1 | | | 2 | | | — | | | — | | | — | |
Net periodic benefit cost | — | | | 7 | | | 8 | | | 2 | | | 2 | | | 1 | |
Curtailment gain | — | | | — | | | — | | | — | | | — | | | — | |
Settlement loss | 2 | | | — | | | 6 | | | — | | | — | | | — | |
Total benefit cost | $ | 2 | | | $ | 7 | | | $ | 14 | | | $ | 2 | | | $ | 2 | | | $ | 1 | |
(1)The Company froze its pension plan effective January 1, 2021, resulting in no service cost for the year ended December 31, 2021.
Service cost is classified as general and administrative expenses on the consolidated statements of operations. All other components of total benefit cost (benefit) are classified as other income (loss), net on the consolidated statements of operations. The Company froze its pension plan effective January 1, 2021, resulting in no service cost for the year ended December 31, 2021. The weighted average interest crediting rate for the pension plan is 6.0%.
The Company recognized a $2 million non-cash settlement loss related to $8 million of lump sum payments from the pension plan for the year ended December 31, 2021. As a result of settlement accounting requirements, the Company recorded a $4 million reduction to its net pension liability as of December 31, 2021, with a corresponding reduction to accumulated other comprehensive loss.
In December 2018, the Company closed the sale of the equity in certain of its subsidiaries that owned and operated its Fayetteville Shale E&P and related midstream gathering assets in Arkansas. As part of this transaction, many employees associated with those assets were either transferred to the buyer or their employment was terminated. As a result of the restructuring, the Company recognized a $6 million non-cash settlement loss in 2019 related to $21 million of lump sum payments as a result of these restructuring events. In 2020, the settlement loss was immaterial.
Amounts recognized in other comprehensive income for the years ended December 31, 2021 and 2020 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits | | Other Postretirement Benefits |
(in millions) | 2021 | | 2020 | | 2021 | | 2020 |
Net actuarial (loss) gain arising during the year | $ | 5 | | | $ | (12) | | | $ | 2 | | | $ | 2 | |
Amortization of prior service cost | — | | | — | | | — | | | — | |
Amortization of net loss | 1 | | | 1 | | | — | | | — | |
Settlements | 5 | | | — | | | — | | | — | |
Curtailments | — | | | 3 | | | — | | | — | |
Less: Tax effect (1) | — | | | 3 | | | — | | | (1) | |
Amounts recognized in other comprehensive income | $ | 11 | | | $ | (5) | | | $ | 2 | | | $ | 1 | |
(1)Pension and other postretirement benefit tax effects of $2.7 million and $0.4 million, respectively, for the year ended December 31, 2021, were netted against a valuation allowance and therefore included in accumulated other comprehensive income.
Included in accumulated other comprehensive income as of December 31, 2021 and 2020 was a $23 million loss ($18 million net of tax) and a $36 million loss ($28 million net of tax), respectively, related to the Company’s pension and other postretirement benefit plans. For the year ended December 31, 2021, $13 million was classified from accumulated other comprehensive income, primarily driven by actuarial gains and settlements. Upon the anticipated termination of the pension plan, the Company expects the remaining associated balance in accumulated other comprehensive income to be reclassified to net income in the periods in which lump sum payments are distributed to, or annuities are purchased for, plan participants.
The assumptions used in the measurement of the Company’s benefit obligations as of December 31, 2021 and 2020 are as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits | | Other Postretirement Benefits |
| 2021 | | 2020 | | 2021 | | 2020 |
Discount rate | 3.20 | % | | 3.10 | % | | 3.10 | % | | 2.80 | % |
Rate of compensation increase | 3.50 | % | | 3.50 | % | | n/a | | n/a |
The assumptions used in the measurement of the Company’s net periodic benefit cost for 2021, 2020 and 2019 are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits | | Other Postretirement Benefits |
| 2021 | | 2020 | | 2019 | | 2021 | | 2020 | | 2019 |
Discount rate | 3.20 | % | | 3.70 | % | | 3.70 | % | | 2.80 | % | | 3.50 | % | | 4.35 | % |
Expected return on plan assets | 0.10 | % | | 6.50 | % | | 7.00 | % | | n/a | | n/a | | n/a |
Rate of compensation increase | 3.50 | % | | 3.50 | % | | 3.50 | % | | n/a | | n/a | | n/a |
The expected return on plan assets for the various benefit plans is based upon a review of the historical returns experienced, combined with the future expected returns based upon the asset allocation strategy employed. The plans seek to achieve an adequate return to fund the obligations in a manner consistent with the federal standards of the Employee Retirement Income Security Act and with a prudent level of diversification.
For measurement purposes, the following trend rates were assumed for 2021 and 2020:
| | | | | | | | | | | |
| 2021 | | 2020 |
Health care cost trend assumed for next year | 6.5 | % | | 6.5 | % |
Rate to which the cost trend is assumed to decline | 5.0 | % | | 5.0 | % |
Year that the rate reaches the ultimate trend rate | 2038 | | 2037 |
Pension Payments and Asset Management
In 2021, the Company contributed $12 million to its pension plan and less than $1 million to its other postretirement benefit plan and does not expect to make any additional contributions to its pension plan until the plan termination is completed.
Although the specific date for the completion of the pension plan termination process is unknown at this time and will depend on certain legal and regulatory requirements or approvals, the Company has adjusted actuarial expectations based on an estimated timeline of approvals and completion. As part of the termination process, the Company expects to distribute lump sum payments to, or purchase annuities for, the benefit plan participants, which is dependent on the participants’ elections. The following timeline reflects the Company’s current estimate of benefit payments to be made and the timing thereof, including projected future interest costs:
| | | | | | | | | | | | | | | | | |
Pension Benefits | | Other Postretirement Benefits |
(in millions) | | (in millions) |
2022 | $ | 48 | | | 2022 | | $ | 1 | |
2023 | 70 | | | 2023 | | 1 | |
2024 | — | | | 2024 | | 1 | |
2025 | — | | | 2025 | | 1 | |
2026 | — | | | 2026 | | 1 | |
Years 2027-2031 | — | | | Years 2027-2031 | | 4 | |
The Company’s overall investment strategy has been to provide an adequate pool of assets to support both the long-term growth of plan assets and to ensure adequate liquidity exists for the near-term payment of benefit obligations to participants, retirees and beneficiaries. The Benefits Administration Committee (“BAC”) of the Company, appointed by the Compensation Committee of the Board of Directors, currently administers the Company’s pension plan assets. In anticipation of the pension plan termination, the BAC has adjusted the asset-class mix to more investment grade fixed income assets to mitigate equity market risk, while also preserving cash to satisfy potential interim plan termination-related expenditures.
The table below presents the allocations targeted by the BAC and the actual weighted-average asset allocation of the Company’s pension plan as of December 31, 2021, by asset category. The asset allocation targets are subject to change and the
BAC allows for its actual allocations to deviate from target as a result of current and anticipated market conditions. Plan assets are periodically balanced whenever the allocation to any asset class falls outside of the specified range.
| | | | | | | | | | | |
| Pension Plan Asset Allocations |
Asset category: | Target | | Actual |
| | | |
| | | |
| | | |
| | | |
| | | |
Fixed income (1) | 78 | % | | 78 | % |
Cash (2) | 22 | % | | 22 | % |
Total | 100 | % | | 100 | % |
(1)Includes fixed income pension plan assets in the table below.
(2)Includes Cash and cash equivalent pension plan assets in the table below.
Utilizing the fair value hierarchy described in Note 8, the Company’s fair value measurement of pension plan assets as of December 31, 2021 is as follows: | | | | | | | | | | | | | | | | | | | | | | | |
(in millions) | Total | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Measured within fair value hierarchy | | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Fixed income (1) | 90 | | | 90 | | | — | | | — | |
Cash and cash equivalents | 24 | | | 24 | | | — | | | — | |
Total plan assets at fair value | $ | 114 | | | $ | 114 | | | $ | — | | | $ | — | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
(1)U.S. Treasury Notes.
Utilizing the fair value hierarchy described in Note 8, the Company’s fair value measurement of pension plan assets at December 31, 2020 was as follows: | | | | | | | | | | | | | | | | | | | | | | | |
(in millions) | Total | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Measured within fair value hierarchy | | | | | | | |
Equity securities: | | | | | | | |
U.S. large cap value equity (1) | $ | 10 | | | $ | 10 | | | $ | — | | | $ | — | |
U.S. large cap core equity (2) | 24 | | | 24 | | | — | | | — | |
U.S. small cap equity (3) | 13 | | | 13 | | | — | | | — | |
Non-U.S. equity (4) | 18 | | | 18 | | | — | | | — | |
| | | | | | | |
Fixed income (5) | 34 | | | 34 | | | — | | | — | |
Cash and cash equivalents | 2 | | | 2 | | | — | | | — | |
Total measured within fair value hierarchy | $ | 101 | | | $ | 101 | | | $ | — | | | $ | — | |
Measured at net asset value (6) | | | | | | | |
Equity securities: | | | | | | | |
U.S. large cap growth equity (7) | 3 | | | | | | | |
U.S. small cap equity (3) | 2 | | | | | | | |
| | | | | | | |
Total measured at net asset value | $ | 5 | | | | | | | |
| | | | | | | |
Total plan assets at fair value | $ | 106 | | | | | | | |
(1)Mutual fund that seeks to invest in a diversified portfolio of stocks that will increase in value over the long-term as well as provide current income.
(2)An institutional fund that seeks to replicate the performance of the S&P 500 Index before fees.
(3)Mutual fund that seeks to invest in a diversified portfolio of stocks with small market capitalizations.
(4)Mutual funds that invest primarily in equity securities of companies domiciled outside of the United States, primarily in developed markets.
(5)Institutional funds that seek an investment return that approximates, as closely as practicable, before expenses, the performance of the Barclays U.S. Intermediate Credit Bond Index over the long term and the Barclays Long U.S. Corporate Bond Index over the long-term.
(6)Plan assets for which fair value was measured using net asset value as a practical expedient.
(7)An institutional fund that seeks to invest in companies with sustainable competitive advantages, as identified through proprietary research.
The Company’s pension plan assets that are classified as Level 1 are the investments comprised of either cash or investments in open-ended mutual funds which produce a daily net asset value that is validated with a sufficient level of observable activity to support classification of the fair value measurement as Level 1. Due to the Company’s implementation of Accounting Standards Update No. 2015-07, assets measured using net asset value as a practical expedient have not been classified in the fair value
hierarchy. No concentration of risk arising within or across categories of plan assets exists due to any significant investments in a single entity, industry, country or investment fund.
(14) LONG-TERM INCENTIVE COMPENSATION
The Southwestern Energy Company 2013 Incentive Plan was adopted in February 2013, approved by stockholders in May 2013 and amended and restated per stockholders’ approval in May 2016 and further amended in May 2017 and May 2019 (the “2013 Plan”). The 2013 Plan provides for the compensation of officers, key employees and eligible non-employee directors of the Company and its subsidiaries.
The 2013 Plan provides for grants of options, stock appreciation rights, and shares of restricted stock and restricted stock units to employees, officers and directors that, in the aggregate, do not exceed 88,700,000 shares. The types of incentives that may be awarded are comprehensive and are intended to enable the Company’s Board of Directors to structure the most appropriate incentives and to address changes in income tax laws which may be enacted over the term of the 2013 Plan.
The Company’s current long-term incentive compensation plans consist of a combination of stock-based awards that derive their value directly or indirectly from the Company’s common stock price, and cash-based awards that are fixed in amount but are subject to meeting annual performance thresholds.
The Company recorded the following costs related to long-term incentive compensation for the years ended December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 |
Long-term incentive compensation – expensed | $ | 30 | | | $ | 17 | | | $ | 17 | |
Long-term incentive compensation – capitalized | 18 | | | 7 | | | 10 | |
Stock-Based Compensation
The Company’s stock-based compensation is classified as either equity or liability awards in accordance with GAAP. The fair value of an equity-classified award is determined at the grant date and is amortized to general and administrative expense and capitalized expense on a straight-line basis over the vesting period of the award. The fair value of a liability-classified award is determined on a quarterly basis beginning at the grant date until final vesting. Changes in the fair value of liability-classified awards are recorded to general and administrative expense over the vesting period of the award. A portion of this general and administrative expense is capitalized into natural gas and oil properties, included in property and equipment. Generally, stock options granted to employees and directors vest ratably over three years from the grant date and expire seven years from the date of grant. The Company issues shares of restricted stock or restricted stock units to employees and directors which generally vest over four years. Restricted stock, restricted stock units and stock options granted to participants under the 2013 Plan, as amended and restated, immediately vest upon death, disability or retirement (subject to a minimum of three years of service). The Company issues performance units which have historically vested over three years to employees. The performance units granted in 2019, 2020 and 2021 cliff-vest at the end of three years.
As further discussed in Note 3, in December 2018, the Company closed the Fayetteville Shale sale. As part of this transaction, most employees associated with those assets became employees of the buyer although the employment of some was terminated. In February of 2021 and 2020, the Company notified employees of workforce reduction plans as a result of strategic realignments of the Company’s organizational structure. Employees affected by these events were offered a severance package, which included a one-time payment depending on length of service and, if applicable, the current value of unvested long-term incentive awards that were forfeited. Stock-based compensation costs recognized prior to the cancellation as either general and administrative expense or capitalized expense were reversed and the severance payments were subsequently recognized as restructuring charges for the years ended December 31, 2021, 2020 and 2019 on the consolidated statements of operations. Equity-Classified Awards
Equity-Classified Stock Options
The Company recorded the following compensation costs related to equity-classified stock options for the years ended December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 |
Stock options – general and administrative expense | $ | — | | | $ | — | | | $ | 1 | |
Stock options – capitalized expense | $ | — | | | $ | — | | | $ | — | |
The Company recorded less than $1 million deferred tax assets related to stock options for the years ended December 31, 2021 and 2019, compared to no deferred tax assets for the year ended December 31, 2020. Additionally, the Company had no unrecognized compensation cost related to unvested stock options at December 31, 2021.
The fair value of stock options is estimated on the date of the grant using a Black-Scholes valuation model that uses the weighted average assumptions noted in the following table. Expected volatility is based on historical volatility of the Company’s common stock and other factors. The Company uses historical data on the exercise of stock options, post-vesting forfeitures and other factors to estimate the expected term of the stock-based payments granted. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant. There were no equity-classified stock options granted or exercised in 2021, 2020 or 2019.
The following tables summarize stock option activity for the years 2021, 2020 and 2019, and provide information for options outstanding at December 31 of each year:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
| Number of Shares | | Weighted Average Exercise Price | | Number of Shares | | Weighted Average Exercise Price | | Number of Shares | | Weighted Average Exercise Price |
| (in thousands) | | | | (in thousands) | | | | (in thousands) | | |
Options outstanding at January 1 | 3,850 | | | $ | 13.39 | | | 4,635 | | | $ | 15.26 | | | 5,178 | | | $ | 17.06 | |
Granted | — | | | $ | — | | | — | | | $ | — | | | — | | | $ | — | |
Exercised | — | | | $ | — | | | — | | | $ | — | | | — | | | $ | — | |
Forfeited or expired | (844) | | | $ | 29.10 | | | (785) | | | $ | 24.46 | | | (543) | | | $ | 32.38 | |
Options outstanding at December 31 | 3,006 | | | $ | 8.98 | | | 3,850 | | | $ | 13.39 | | | 4,635 | | | $ | 15.26 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Options Outstanding | | Options Exercisable |
Range of Exercise Prices | Options Outstanding at December 31, 2021 | | Weighted Average Exercise Price | | Weighted Average Remaining Contractual Life | | Options Exercisable at December 31, 2021 | | Weighted Average Exercise Price | | Weighted Average Remaining Contractual Life |
| (in thousands) | | | | (years) | | (in thousands) | | | | (years) |
$7.74-$29.42 | 3,006 | | | $ | 8.98 | | | 1.3 | | 3,006 | | | $ | 8.98 | | | 1.3 |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Equity-Classified Restricted Stock
The Company recorded the following compensation costs related to equity-classified restricted stock grants for the years ended December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 |
Restricted stock grants – general and administrative expense | $ | 2 | | | $ | 3 | | | $ | 6 | |
Restricted stock grants – capitalized expense | $ | — | | | $ | 1 | | | $ | 4 | |
The Company also recorded deferred tax asset of $1 million related to restricted stock for the year ended December 31, 2021, compared to a deferred tax asset of $2 million and a reduction in the deferred tax asset of less than $1 million for the years ended December 31, 2020 and 2019, respectively. As of December 31, 2021, there was $1 million of total unrecognized compensation cost related to unvested shares of restricted stock that is expected to be recognized over a weighted-average period of 1.6 years.
The following table summarizes the restricted stock activity for the years 2021, 2020 and 2019, and provides information for restricted stock outstanding at December 31 of each year:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 | |
| Number of Shares | | Weighted Average Fair Value | | Number of Shares | | Weighted Average Fair Value | | Number of Shares | | Weighted Average Fair Value | |
| (in thousands) | | | | (in thousands) | | | | (in thousands) | | | |
Unvested shares at January 1 | 697 | | | $ | 5.97 | | | 1,480 | | | $ | 7.00 | | | 2,717 | | | $ | 7.91 | | |
Granted | 438 | | | $ | 5.18 | | | 584 | | | $ | 2.86 | | | 493 | | | $ | 3.06 | | |
Vested | (893) | | | $ | 5.81 | | | (1,098) | | | $ | 5.26 | | | (1,516) | | | $ | 7.16 | | |
Forfeited | — | | | $ | 8.59 | | | (269) | | (1) | $ | 7.79 | | | (214) | | (2) | $ | 8.38 | | |
Unvested shares at December 31 | 242 | | | $ | 5.12 | | | 697 | | | $ | 5.97 | | | 1,480 | | | $ | 7.00 | | |
(1)Includes 171,813 shares forfeited as a result of the reduction in workforce for the year ended December 31, 2020.
(2)Includes 65,196 shares forfeited as a result of the reduction in workforce for the year ended December 31, 2019.
The fair values of the grants were $2 million for each of 2021, 2020 and 2019. The total fair value of shares vested were $5 million for 2021, $6 million for 2020 and $11 million for 2019.
Equity-Classified Restricted Stock Units
As a result of the Merger with Montage, certain Montage employees became employees of Southwestern and retained their original equity awards. The amount of compensation costs related to these equity-classified restricted stock units recorded by the Company was immaterial for the years ended December 31, 2021 and 2020. As of December 31, 2021, there was less than $1 million of total unrecognized compensation cost related to unvested equity-classified restricted stock units that is expected to be recognized over a weighted-average period of approximately 1.2 years.
The following table summarizes equity-classified restricted stock unit activity to be paid out in Company stock for the years ended December 31, 2021 and 2020.
| | | | | | | | | | | | | | | | | | | | | | | |
| 2021 | | 2020 |
| Number of Units | | Weighted Average Fair Value | | Number of Units | | Weighted Average Fair Value |
| (in thousands) | | | | (in thousands) | | |
Unvested Units at January 1 | 134 | | | $ | 3.05 | | | — | | | $ | — | |
Granted | — | | | $ | — | | | 186 | | | $ | 3.05 | |
Vested | (92) | | | $ | 3.05 | | | (42) | | | $ | 3.05 | |
Forfeited | (5) | | | $ | 3.05 | | | (10) | | | $ | 3.05 | |
Unvested Units at December 31 | 37 | | | $ | 3.05 | | | 134 | | | $ | 3.05 | |
Equity-Classified Performance Units
The Company recorded compensation costs related to equity-classified performance units for the years ended December 31, 2020 and 2019. There have been no equity-classified performance units awarded since 2018. The performance units awarded in 2017 included a market condition based on relative Total Shareholder Return (“TSR”). The grant date fair value is calculated using the closing price of the Company’s common stock at the grant date and a Monte Carlo model to estimate the TSR market condition. The estimated fair value is amortized to compensation expense on a straight-line basis over the vesting period of the award. There were no costs recognized for the year ended December 31, 2021 associated with equity-classified performance units, and the amounts recognized in 2020 were immaterial.
| | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 |
Performance units – general and administrative expense | $ | — | | | $ | — | | | $ | 1 | |
Performance units – capitalized expense | $ | — | | | $ | — | | | $ | — | |
The Company recorded $2 million deferred tax assets related to equity-classified performance units for the year ended December 31, 2021. The Company recorded a deferred tax asset of less than $1 million and $1 million for the years ended December 31, 2020 and 2019, respectively. As of December 31, 2020, there are no more equity-classified performance units outstanding.
The following table summarizes equity-classified performance unit activity to be paid out in Company stock for the years ended December 31, 2021, 2020 and 2019, and provides information for unvested units as of December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
| Number of Units (1) | | Weighted Average Fair Value | | Number of Units (1) | | Weighted Average Fair Value | | Number of Units (1) | | Weighted Average Fair Value |
| (in thousands) | | | | (in thousands) | | | | (in thousands) | | |
Unvested units at January 1 | — | | | $ | — | | | 178 | | | $ | 10.47 | | | 598 | | | $ | 10.01 | |
Granted | — | | | $ | — | | | — | | | $ | — | | | — | | | $ | — | |
Vested | — | | | $ | — | | | (178) | | | $ | 10.47 | | | (378) | | | $ | 9.59 | |
Forfeited | — | | | $ | — | | | — | |
| $ | — | | | (42) | | (2) | $ | 10.47 | |
Unvested shares at December 31 | — | | | $ | — | | | — | | | $ | — | | | 178 | | | $ | 10.47 | |
(1)These amounts reflect the number of performance units granted in thousands. The actual payout of shares ranged from a minimum of zero shares to a maximum of two shares per unit contingent upon TSR. The performance units had a three-year vesting term and the actual disbursement of shares, if any, was determined during the first quarter following the end of the three-year vesting period.
(2)Included 41,761 units related to the reduction in workforce for the year ended December 31, 2019.
Liability-Classified Awards
Liability-Classified Restricted Stock Units
In the first quarter of each year beginning with 2018, the Company granted restricted stock units that vest over a period of four years and are payable in either cash or shares at the option of the Compensation Committee of the Company’s Board of Directors. The awards granted in 2021 vest over a period of three years. The Company has accounted for these as liability-classified awards, and accordingly changes in the market value of the instruments will be recorded to general and administrative expense and capitalized expense over the vesting period of the award.
The Company recorded the following compensation costs related to liability-classified restricted stock unit grants for the years ended December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 |
Restricted stock units – general and administrative expense | $ | 12 | | | $ | 5 | | | $ | 7 | |
Restricted stock units – capitalized expense | $ | 8 | | | $ | 2 | | | $ | 5 | |
The Company also recorded deferred tax assets of $1 million for the year ended December 31, 2021, compared to $1 million and less than $1 million related to liability-classified restricted stock units for the years ended 2020 and 2019, respectively. As of December 31, 2021, there was $19 million of total unrecognized compensation cost related to liability-classified restricted stock units that is expected to be recognized over a weighted-average period of 1.7 years. The amount of unrecognized compensation cost for liability-classified awards will fluctuate over time as they are marked to market.
The following table summarizes restricted stock unit activity to be paid out in cash or Company stock for the years ended December 31, 2021, 2020 and 2019 and provides information for unvested units as of December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
| Number of Units | | Weighted Average Fair Value | | Number of Units | | Weighted Average Fair Value | | Number of Units | | Weighted Average Fair Value |
| (in thousands) | | | | (in thousands) | | | | (in thousands) | | |
Unvested units at January 1 | 11,613 | | | $ | 2.67 | | | 12,992 | | | $ | 2.42 | | | 8,202 | | | $ | 3.41 | |
Granted | 1,486 | | | $ | 4.23 | | | 6,172 | | | $ | 1.41 | | | 8,659 | | | $ | 4.34 | |
Vested | (4,522) | | | $ | 3.40 | | | (3,960) | | | $ | 1.43 | | | (2,624) | | | $ | 4.09 | |
Forfeited | (640) | | (1) | $ | 4.56 | | | (3,591) | | (2) | $ | 2.67 | | | (1,245) | | (3) | $ | 3.48 | |
Unvested units at December 31 | 7,937 | | | $ | 4.08 | | | 11,613 | | | $ | 2.67 | | | 12,992 | | | $ | 2.42 | |
(1)Includes 360,253 units related to the reduction in workforce for the year ended December 31, 2021.
(2)Includes 2,010,196 units related to the reduction in workforce for the year ended December 31, 2020.
(3)Includes 400,056 units related to the reduction in workforce for the year ended December 31, 2019.
Liability-Classified Performance Units
In each of the last four years, the Company granted performance units that vest at the end of, or over, a three-year period and are payable in either cash or shares at the option of the Compensation Committee of the Company’s Board of Directors. The Company has accounted for these as liability-classified awards, and accordingly changes in the fair market value of the instruments will be recorded to general and administrative expense and capitalized expense over the vesting period of the awards. The performance unit awards granted in 2018 include a performance condition based on cash flow per debt-adjusted share and two market conditions, one based on absolute TSR and the other on relative TSR as compared to a group of the Company’s peers. The performance unit awards granted in 2019 include a performance condition based on return on average capital employed and two market conditions, one based on absolute TSR and the other on relative TSR. The performance unit awards granted in 2020 include a performance condition based on return on average capital employed and a market condition based on relative TSR. In 2021, two types of performance unit awards were granted. One type of award includes a performance condition based on return on capital employed and a performance condition based on a reinvestment rate, and the second type of award includes one market condition based on relative TSR. The fair values of all market conditions discussed above are calculated by Monte Carlo models on a quarterly basis.
The Company recorded the following compensation costs related to liability-classified performance unit grants for the years ended December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 |
Liability-classified performance units – general and administrative expense | $ | 12 | | | $ | 7 | | | $ | 2 | |
Liability-classified performance units – capitalized expense | $ | 6 | | | $ | 2 | | | $ | 1 | |
The Company also recorded deferred tax assets of $4 million related to liability-classified performance units for the year ended December 31, 2021, compared to a deferred tax asset of $2 million and a reduction of deferred tax asset of less than $1 million for the years ended 2020 and 2019, respectively. As of December 31, 2021, there was $14 million of total unrecognized compensation cost related to liability-classified performance units. This cost is expected to be recognized over a weighted-average period of 1.6 years. The amount of unrecognized compensation cost for liability-classified awards will fluctuate over time as they are marked to market. The final value of the performance unit awards is contingent upon the Company’s actual performance against the Performance Measures.
The following table summarizes liability-classified performance unit activity to be paid out in cash or stock for the years ended December 31, 2021, 2020 and 2019 and provides information for unvested units as of December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
| Number of Units | | Weighted Average Fair Value | | Number of Units | | Weighted Average Fair Value | | Number of Units | | Weighted Average Fair Value |
| (in thousands) | | | | (in thousands) | | | | (in thousands) | | |
Unvested units at January 1 | 8,699 | | | $ | 2.57 | | | 5,142 | | | $ | 2.42 | | | 2,803 | | | $ | 3.41 | |
Granted | 3,580 | | | $ | 4.14 | | | 6,172 | | | $ | 1.41 | | | 2,757 | | | $ | 4.34 | |
Vested | (2,020) | | | $ | 4.05 | | | — | | | $ | — | | | (43) | | | $ | 2.42 | |
Forfeited | (744) | | | $ | 3.40 | | | (2,615) | | (1) | $ | 3.05 | | | (375) | | (2) | $ | 3.12 | |
Unvested units at December 31 | 9,515 | | | $ | 2.88 | | | 8,699 | | | $ | 2.57 | | | 5,142 | | | $ | 2.42 | |
(1)Includes 518,450 units related to the reduction in workforce for the year ended December 31, 2020.
(2)Includes 375,086 units related to the reduction in workforce for the year ended December 31, 2019.
Cash-Based Compensation
Performance Cash Awards
In 2021 and 2020, the Company granted performance cash awards that vest over a four-year period and are payable in cash on an annual basis. The value of each unit of the award equal one dollar. The Company recognizes the cost of these awards as general and administrative expense, operating expense and capitalized expense over the vesting period of the awards. The performance cash awards granted in 2021 and 2020 include a performance condition determined annually by the Company. For both years, the performance measure is a targeted discretionary cash flow amount. If the Company, in its sole discretion, determines that the threshold was not met, the amount for that vesting period will not vest and will be cancelled.
The Company recorded the following compensation costs related to performance cash awards for the years ended December 31, 2021 and 2020:
| | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | |
Performance cash awards – general and administrative expense | $ | 4 | | | $ | 2 | | | |
Performance cash awards – capitalized expense | $ | 4 | | | $ | 2 | | | |
The Company also recorded deferred tax assets of $1 million related to performance cash awards for each of the years ended December 31, 2021 and 2020. As of December 31, 2021 there was $21 million of total unrecognized compensation cost related to performance cash awards. This cost is expected to be recognized over a weighted average 2.7 years. The final value of the performance cash awards is contingent upon the Company's actual performance against these performance measures.
The following table summarizes performance cash award activity to be paid out in cash for the years ended December 31, 2021 and 2020 and provides information for unvested units as of December 31, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | |
| 2021 | | 2020 |
| Number of Units | | Weighted Average Fair Value | | Number of Units | | Weighted Average Fair Value |
| (in thousands) | | | | (in thousands) | | |
Unvested units at January 1 | 18,353 | | | $ | 1.00 | | | — | | | $ | — | |
Granted | 18,546 | | | $ | 1.00 | | | 20,044 | | | $ | 1.00 | |
Vested | (4,955) | | | $ | 1.00 | | | (100) | | | $ | 1.00 | |
Forfeited | (3,672) | | (1) | $ | 1.00 | | | (1,591) | | (2) | $ | 1.00 | |
Unvested Units at December 31 | 28,272 | | | $ | 1.00 | | | 18,353 | | | $ | 1.00 | |
(1) Includes 1,241,000 units related to the reduction in workforce for the year ended December 31, 2021.
(2) Includes 945,500 units related to the reduction in workforce for the year ended December 31, 2020.
(15) SEGMENT INFORMATION
The Company’s reportable business segments have been identified based on the differences in products or services provided. Revenues for the E&P segment are derived from the production and sale of natural gas and liquids. The Marketing segment generates revenue through the marketing of both Company and third-party produced natural gas and liquids volumes.
Summarized financial information for the Company’s reportable segments is shown in the following table. The accounting policies of the segments are the same as those described in Note 1. Management evaluates the performance of its segments based on operating income, defined as operating revenues less operating costs. Income before income taxes, for the purpose of reconciling the operating income amount shown below to consolidated income before income taxes, is the sum of operating income (loss), interest expense, gain (loss) on derivatives, gain (loss) on early extinguishment of debt and other income (loss). The “Other” column includes items not related to the Company’s reportable segments, including real estate and corporate items. | | | | | | | | | | | | | | | | | | | | | | | |
(in millions) | Exploration and Production | | Marketing | | Other | | Total |
2021 | | | | | | | |
Revenues from external customers | $ | 4,701 | | | $ | 1,966 | | | $ | — | | | $ | 6,667 | |
Intersegment revenues | (61) | | | 4,223 | | | — | | | 4,162 | |
Depreciation, depletion and amortization expense | 537 | | | 9 | | | — | | | 546 | |
Impairments | 6 | | | — | | | — | | | 6 | |
Operating income | 2,583 | | (1) | 52 | | | — | | | 2,635 | |
Interest expense (2) | 136 | | | — | | | — | | | 136 | |
Gain (loss) on derivatives | (2,437) | | | — | | | 1 | | | (2,436) | |
Loss on early extinguishment of debt | — | | | — | | | (93) | | | (93) | |
Other income, net | 5 | | | — | | | — | | | 5 | |
Provision for income taxes (2) | — | | | — | | | — | | | — | |
Assets | 10,767 | | (3) | 956 | | | 125 | | | 11,848 | |
Capital investments (4) | 1,107 | | | — | | | 1 | | | 1,108 | |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
(in millions) | Exploration and Production | | Marketing | | Other | | Total |
2020 | | | | | | | |
Revenues from external customers | $ | 1,391 | | | $ | 917 | | | $ | — | | | $ | 2,308 | |
Intersegment revenues | (43) | | | 1,228 | | | — | | | 1,185 | |
Depreciation, depletion and amortization expense | 348 | | | 9 | | | — | | | 357 | |
Impairments | 2,830 | | | — | | | — | | | 2,830 | |
Operating loss | (2,864) | | (5) | (7) | | | — | | | (2,871) | |
Interest expense (2) | 94 | | | — | | | — | | | 94 | |
Gain on derivatives | 224 | | | — | | | — | | 224 | |
Gain on early extinguishment of debt | — | | | — | | | 35 | | | 35 | |
Other income, net | — | | | — | | | 1 | | | 1 | |
Provision for income taxes (2) | 407 | | | — | | | — | | | 407 | |
Assets | 4,654 | | (3) | 381 | | | 125 | | | 5,160 | |
Capital investments (4) | 899 | | | — | | | — | | | 899 | |
| | | | | | | |
2019 | | | | | | | |
Revenues from external customers | $ | 1,740 | | | $ | 1,298 | | | $ | — | | | $ | 3,038 | |
Intersegment revenues | (37) | | | 1,552 | | | — | | | 1,515 | |
Depreciation, depletion and amortization expense | 462 | | | 9 | | | — | | | 471 | |
Impairments | 13 | | | 3 | | (7) | — | | | 16 | |
Operating income (loss) | 283 | | (6) | (13) | | | — | | | 270 | |
Interest expense (2) | 65 | | | — | | | — | | | 65 | |
Gain on derivatives | 274 | | | — | | | — | | | 274 | |
Gain on early extinguishment of debt | — | | | — | | | 8 | | | 8 | |
Other income (loss) | (9) | | | — | | | 2 | | | (7) | |
Benefit from income taxes (2) | (411) | | | — | | | — | | | (411) | |
Assets | 6,235 | | (3) | 314 | | | 168 | | | 6,717 | |
Capital investments (4) | 1,138 | | | — | | | 2 | | | 1,140 | |
(1)Operating income for the E&P segment includes $7 million of restructuring charges and $76 million of acquisition-related charges for the year ended December 31, 2021.
(2)Interest expense and the provision (benefit) for income taxes by segment are an allocation of corporate amounts as they are incurred at the corporate level.
(3)E&P assets includes office, technology, water infrastructure, drilling rigs and other ancillary equipment not directly related to natural gas and oil properties. This also includes deferred tax assets which are an allocation of corporate amounts as they are incurred at the corporate level.
(4)Capital investments include an increase of $70 million for 2021, a decrease of $3 million for 2020 and an increase of $34 million for 2019 related to the change in accrued expenditures between years.
(5)Operating income for the E&P segment includes $16 million of restructuring charges and $41 million of acquisition-related charges for the year ended December 31, 2020.
(6)Operating income for the E&P segment includes $11 million of restructuring charges for the year ended December 31, 2019.
(7)Marketing includes a $3 million non-cash impairment related to certain non-core midstream gathering assets at December 31, 2019.
The following table presents the breakout of other assets, which represent corporate assets not allocated to segments and assets for non-reportable segments for the years ended December 31, 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2021 | | 2020 | | 2019 |
Cash and cash equivalents | $ | 28 | | | $ | 13 | | | $ | 5 | |
Accounts receivable | — | | | 1 | | | — | |
Income taxes receivable | — | | | — | | | 30 | |
| | | | | |
Prepayments | 6 | | | 6 | | | 8 | |
Property, plant and equipment | 12 | | | 16 | | | 27 | |
Unamortized debt expense | 10 | | | 11 | | | 11 | |
Right-of-use lease assets | 65 | | | 72 | | | 80 | |
Non-qualified retirement plan | 4 | | | 6 | | | 7 | |
| $ | 125 | | | $ | 125 | | | $ | 168 | |
Included in intersegment revenues of the Marketing segment are $4.2 billion, $1.2 billion and $1.6 billion for 2021, 2020 and 2019, respectively, for marketing of the Company’s E&P sales. Corporate assets include cash and cash equivalents, furniture and fixtures and other costs. Corporate general and administrative costs, depreciation expense and taxes other than income are allocated to the segments.
SUPPLEMENTAL OIL AND GAS DISCLOSURES (UNAUDITED)
The Company’s operating natural gas and oil properties are located solely in the United States. The Company also has licenses to properties in Canada, the development of which is subject to an indefinite moratorium. See “Our Operations – Other – New Brunswick, Canada” in Item 1 of Part 1 of this Annual Report. Net Capitalized Costs
The following table shows the capitalized costs of natural gas and oil properties and the related accumulated depreciation, depletion and amortization as of December 31, 2021 and 2020:
| | | | | | | | | | | |
(in millions) | 2021 | | 2020 |
Proved properties | $ | 31,400 | | | $ | 25,789 | |
Unproved properties | 2,231 | | | 1,472 | |
Total capitalized costs | 33,631 | | | 27,261 | |
Less: Accumulated depreciation, depletion and amortization | (23,884) | | | (23,362) | |
Net capitalized costs | $ | 9,747 | | | $ | 3,899 | |
Natural gas and oil properties not subject to amortization represent investments in unproved properties and major development projects in which the Company owns an interest. These unproved property costs include unevaluated costs associated with leasehold or drilling interests and unevaluated costs associated with wells in progress. The table below sets forth the composition of net unevaluated costs excluded from amortization as of December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 | | Prior | | Total |
Property acquisition costs | $ | 784 | | | $ | 85 | | | $ | 9 | | | $ | 1,079 | | | $ | 1,957 | |
Exploration and development costs | 28 | | | 9 | | | 7 | | | 10 | | | 54 | |
Capitalized interest | 75 | | | 48 | | | 36 | | | 61 | | | 220 | |
| $ | 887 | | | $ | 142 | | | $ | 52 | | | $ | 1,150 | | | $ | 2,231 | |
Of the total net unevaluated costs excluded from amortization as of December 31, 2021, approximately $1.1 billion is related to undeveloped properties in Appalachia which were acquired in 2014 and 2015, $117 million is related to Montage properties acquired in November 2020 and approximately $759 million is related to the acquisition of undeveloped properties in Haynesville which were acquired in September 2021 and December 2021. Additionally, the Company has approximately $220 million of unevaluated capitalized interest and $51 million of unevaluated costs related to wells in progress. The remaining costs excluded from amortization are related to properties which are not individually significant and on which the evaluation process has not been completed. The timing and amount of property acquisition and seismic costs included in the amortization computation will depend on the location and timing of drilling wells, results of drilling and other assessments. The Company is, therefore, unable to estimate when these costs will be included in the amortization computation.
Costs Incurred in Natural Gas and Oil Exploration and Development
The table below sets forth capitalized costs incurred in natural gas and oil property acquisition, exploration and development activities:
| | | | | | | | | | | | | | | | | |
(in millions, except per Mcfe amounts) | 2021 | | 2020 | | 2019 |
Unproved property acquisition costs | $ | 139 | | | $ | 124 | | (1) | $ | 162 | |
Exploration costs | — | | | — | | | 2 | |
Development costs | 984 | | | 784 | | | 936 | |
Capitalized costs incurred | $ | 1,123 | | | $ | 908 | | | $ | 1,100 | |
Full cost pool amortization per Mcfe | $ | 0.42 | | | $ | 0.38 | | | $ | 0.56 | |
(1)Excluded $90 million of unevaluated property acquisition costs associated with the non-cash Montage Merger.
Capitalized interest is included as part of the cost of natural gas and oil properties. The Company capitalized $97 million, $88 million and $109 million during 2021, 2020 and 2019, respectively, based on the Company’s weighted average cost of borrowings used to finance expenditures.
In addition to capitalized interest, the Company capitalized internal costs totaling $64 million, $56 million and $77 million during 2021, 2020 and 2019, respectively, which were directly related to the acquisition, exploration and development of the Company’s natural gas and oil properties.
Results of Operations from Natural Gas and Oil Producing Activities
The table below sets forth the results of operations from natural gas and oil producing activities:
| | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 |
Sales | $ | 4,640 | | | $ | 1,348 | | | $ | 1,703 | |
Production (lifting) costs | (1,304) | | | (866) | | | (781) | |
Depreciation, depletion and amortization | (537) | | | (348) | | | (462) | |
Impairment of natural gas and oil properties | — | | | (2,825) | | | — | |
| 2,799 | | | (2,691) | | | 460 | |
Provision for income taxes (1) | — | | | — | | | 110 | |
Results of operations (2) | $ | 2,799 | | | $ | (2,691) | | | $ | 350 | |
(1)Prior to the recognition of a valuation allowance, in 2020 the Company recognized an income tax benefit of $624 million.
(2)Results of operations exclude the gain (loss) on unsettled commodity derivative instruments. See Note 6. The results of operations shown above exclude general and administrative expenses and interest expense and are not necessarily indicative of the contribution made by the Company’s natural gas and oil operations to its consolidated operating results. Income tax expense is calculated by applying the statutory tax rates to the revenues less costs, including depreciation, depletion and amortization, and after giving effect to permanent differences and tax credits.
Natural Gas and Oil Reserve Quantities
The Company engaged the services of Netherland, Sewell & Associates, Inc., or NSAI, an independent petroleum engineering firm, to audit the reserves estimated by the Company’s reservoir engineers. In conducting its audit, the engineers and geologists of NSAI studied the Company’s major properties in detail and independently developed reserve estimates. NSAI’s audit consists primarily of substantive testing, which includes a detailed review of the Company’s major properties, and accounted for approximately 99% of the present worth of the Company’s total proved reserves as of December 31, 2021. For 2020 and 2019, NSAI’s audit accounted for 97% and 99%, respectively, of the then-present worth of the Company’s total proved properties. A reserve audit is not the same as a financial audit, and a reserve audit is less rigorous in nature than a reserve report prepared by an independent petroleum engineering firm containing its own estimate of reserves. Reserve estimates are inherently imprecise, and the Company’s reserve estimates are generally based upon extrapolation of historical production trends, historical prices of natural gas and crude oil and analogy to similar properties and volumetric calculations. Accordingly, the Company’s estimates are expected to change, and such changes could be material and occur in the near term as future information becomes available.
The following table summarizes the changes in the Company’s proved natural gas, oil and NGL reserves for 2019, 2020 and 2021, all of which were located in the United States:
| | | | | | | | | | | | | | | | | | | | | | | |
| Natural Gas (Bcf) | | Oil (MBbls) | | NGL (MBbls) | | Total (Bcfe) |
December 31, 2018 | 8,044 | | | 69,007 | | | 577,063 | | | 11,921 | |
Revisions of previous estimates due to price | (480) | | | (2,041) | | | (37,492) | | | (717) | |
Revisions of previous estimates other than price (1) | 685 | | | 3,707 | | | 65,869 | | | 1,102 | |
Extensions, discoveries and other additions | 992 | | | 6,948 | | | 26,941 | | | 1,195 | |
Production | (609) | | | (4,696) | | | (23,620) | | | (778) | |
Acquisition of reserves in place | — | | | — | | | — | | | — | |
Disposition of reserves in place | (2) | | | — | | | — | | | (2) | |
December 31, 2019 | 8,630 | | | 72,925 | | | 608,761 | | | 12,721 | |
Revisions of previous estimates due to price | (2,143) | | | (32,507) | | | (338,639) | | | (4,370) | |
Revisions of previous estimates other than price | 763 | | | 3,816 | | | 106,444 | | | 1,424 | |
Extensions, discoveries and other additions | 714 | | | 135 | | | 4,371 | | | 741 | |
Production | (694) | | | (5,141) | | | (25,927) | | | (880) | |
Acquisition of reserves in place (2) | 1,911 | | | 18,796 | | | 55,141 | | | 2,354 | |
Disposition of reserves in place | — | | | — | | | — | | | — | |
December 31, 2020 | 9,181 | | | 58,024 | | | 410,151 | | | 11,990 | |
Revisions of previous estimates due to price (3) | 501 | | | 1,414 | | | (15,525) | | | 415 | |
Revisions of previous estimates other than price | 248 | | | 1,900 | | | 1,500 | | | 269 | |
Extensions, discoveries and other additions | 2,543 | | | 24,865 | | | 211,598 | | | 3,962 | |
Production | (1,015) | | | (6,610) | | | (30,940) | | | (1,240) | |
Acquisition of reserves in place (4) | 5,750 | | | 247 | | | 180 | | | 5,753 | |
Disposition of reserves in place | (1) | | | (61) | | | — | | | (1) | |
December 31, 2021 | 17,207 | | | 79,779 | | | 576,964 | | | 21,148 | |
(1)For the year ended December 31, 2019, revisions of previous estimates other than price includes 109 Bcfe of proved undeveloped reserves reclassified to unproved due to changes in the drilling plan, in accordance with the SEC five-year rule.
(2)The 2020 acquisition amounts are primarily associated with the Montage Merger.
(3)The 15,525 MBbl reduction in NGL volumes for 2021 is the result of changes to the Company’s five-year development plan and elections to retain ethane in the natural gas stream in line with ethane transportation contracts. This election is driven by commodity pricing, whereby higher natural gas pricing relative to ethane pricing creates a more economically favorable position.
(4)The 2021 acquisition amounts are primarily associated with the Indigo Merger and the GEPH Merger.
| | | | | | | | | | | | | | | | | | | | | | | |
| Natural Gas (Bcf) | | Oil (MBbls) | | NGL (MBbls) | | Total (Bcfe) |
Proved developed reserves as of: | | | | | | | |
December 31, 2019 | 4,906 | | | 26,124 | | | 226,271 | | | 6,421 | |
December 31, 2020 | 6,342 | | | 33,563 | | | 276,548 | | | 8,203 | |
December 31, 2021 | 9,308 | | | 40,930 | | | 296,832 | | | 11,335 | |
Proved undeveloped reserves as of: | | | | | | | |
December 31, 2019 | 3,724 | | | 46,801 | | | 382,490 | | | 6,300 | |
December 31, 2020 | 2,839 | | | 24,461 | | | 133,603 | | | 3,787 | |
December 31, 2021 | 7,899 | | | 38,849 | | | 280,132 | | | 9,813 | |
The Company’s estimated proved natural gas, oil and NGL reserves were 21,148 Bcfe at December 31, 2021, compared to 11,990 Bcfe at December 31, 2020. The Company’s reserves increased in 2021, compared to 2020, as acquisitions, additions and positive price and performance revisions were only partially offset by production and disposition.
The Company’s reserves decreased in 2020, as compared to 2019, as acquisitions, non-price revisions, positive extensions, discoveries and other additions in Appalachia were more than offset by negative price revisions and production. The increase in non-price revisions at December 31, 2020 resulted primarily from increased well performance and lower operating costs.
The following table summarizes the changes in reserves for 2019, 2020 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | |
(in Bcfe) | Appalachia | | Haynesville | | Other (1) | | Total |
December 31, 2018 | 11,920 | | | — | | | 1 | | | 11,921 | |
Net revisions | | | | | | | |
Price revisions | (717) | | | — | | | — | | | (717) | |
Performance and production revisions (2) | 1,102 | | | — | | | — | | | 1,102 | |
Total net revisions | 385 | | | — | | | — | | | 385 | |
Extensions, discoveries and other additions | | | | | | | |
Proved developed | 191 | | | — | | | — | | | 191 | |
Proved undeveloped | 1,004 | | | — | | | — | | | 1,004 | |
Total reserve additions | 1,195 | | | — | | | — | | | 1,195 | |
Production | (778) | | | — | | | — | | | (778) | |
Acquisition of reserves in place | — | | | — | | | — | | | — | |
Disposition of reserves in place | (2) | | | — | | | — | | | (2) | |
December 31, 2019 | 12,720 | | | — | | | 1 | | | 12,721 | |
Net revisions | | | | | | | |
Price revisions | (4,370) | | | — | | | — | | | (4,370) | |
Performance and production revisions | 1,424 | | | — | | | — | | | 1,424 | |
Total net revisions | (2,946) | | | — | | | — | | | (2,946) | |
Extensions, discoveries and other additions | | | | | | | |
Proved developed | 267 | | | — | | | — | | | 267 | |
Proved undeveloped | 474 | | | — | | | — | | | 474 | |
Total reserve additions | 741 | | | — | | | — | | | 741 | |
Production | (880) | | | — | | | — | | | (880) | |
Acquisition of reserves in place | 2,354 | | | — | | | — | | | 2,354 | |
Disposition of reserves in place | — | | | — | | | — | | | — | |
December 31, 2020 | 11,989 | | | — | | | 1 | | | 11,990 | |
Net revisions | | | | | | | |
Price revisions | 415 | | | — | | | — | | | 415 | |
Performance and production revisions | 270 | | | — | | | (1) | | | 269 | |
Total net revisions | 685 | | | — | | | (1) | | | 684 | |
Extensions, discoveries and other additions | | | | | | | |
Proved developed | 451 | | | — | | | — | | | 451 | |
Proved undeveloped (3) | 3,511 | | | — | | | — | | | 3,511 | |
Total reserve additions | 3,962 | | | — | | | — | | | 3,962 | |
Production | (1,108) | | | (132) | | | — | | | (1,240) | |
Acquisition of reserves in place | — | | | 5,753 | | | — | | | 5,753 | |
Disposition of reserves in place | (1) | | | — | | | — | | | (1) | |
December 31, 2021 | 15,527 | | | 5,621 | | | — | | | 21,148 | |
(1)Other includes properties outside of Appalachia and Haynesville.
(2)Performance and production revisions for the year ended December 31, 2019 include 109 Bcfe of proved undeveloped reserves reclassified to unproved due to changes in the drilling plan, in accordance with the SEC five-year rule.
(3)For the year ended December 31, 2021, net extensions, discoveries and other additions in proved undeveloped reserves of 3,511 Bcfe was comprised of 1,768 Bcfe resulting from the addition of new undeveloped locations throughout the year through the Company’s successful drilling program and 1,743 Bcfe which was attributable to undeveloped locations which were uneconomical under prior year SEC pricing (and therefore excluded from prior year reserves) but which have become economical under current SEC pricing.
As of December 31, 2021, the Company had no proved undeveloped reserves that had a negative present value on a 10% discounted basis.
The Company’s December 31, 2020 proved reserves included 2,437 Bcfe of proved undeveloped reserves from 138 locations that had a positive present value on an undiscounted basis in compliance with proved reserve requirements, but that have a negative $207 million present value when discounted at 10%. The Company’s December 31, 2019 proved reserves included 929 Bcfe of proved undeveloped reserves from 90 locations that had a positive present value on an undiscounted basis in compliance with proved reserve requirements, but that have a negative $50 million present value when discounted at 10%.
The Company has no reserves from synthetic gas, synthetic oil or nonrenewable natural resources intended to be upgraded into synthetic gas or oil. The Company used standard engineering and geoscience methods, or a combination of methodologies in determining estimates of material properties, including performance and test date analysis, offset statistical analogy of performance data, volumetric evaluation, including analysis of petrophysical parameters (including porosity, net pay, fluid saturations (i.e., water, oil and gas) and permeability) in combination with estimated reservoir parameters (including reservoir temperature and pressure, formation depth and formation volume factors), geological analysis, including structure and isopach maps and seismic analysis, including review of 2-D and 3-D data to ascertain faults, closure and other factors.
Standardized Measure of Discounted Future Net Cash Flows
The following standardized measure of discounted future net cash flows relating to proved natural gas, oil and NGL reserves as of December 31, 2021, 2020 and 2019 are calculated after income taxes, discounted using a 10% annual discount rate and do not purport to present the fair market value of the Company’s proved gas, oil and NGL reserves:
| | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 |
Future cash inflows | $ | 75,314 | | | $ | 17,997 | | | $ | 27,003 | |
Future production costs | (23,235) | | | (11,969) | | | (14,981) | |
Future development costs (1) | (6,032) | | | (1,924) | | | (3,246) | |
Future income tax expense | (8,135) | | | — | | | (476) | |
Future net cash flows | 37,912 | | | 4,104 | | | 8,300 | |
10% annual discount for estimated timing of cash flows | (19,181) | | | (2,257) | | | (4,600) | |
Standardized measure of discounted future net cash flows | $ | 18,731 | | | $ | 1,847 | | | $ | 3,700 | |
(1)Includes abandonment costs.
Under the standardized measure, future cash inflows were estimated by applying an average price from the first day of each month from the previous 12 months, adjusted for known contractual changes, to the estimated future production of year-end proved reserves. Prices used for the standardized measure above were as follows:
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
Natural gas (per MMBtu) | $ | 3.60 | | | $ | 1.98 | | | $ | 2.58 | |
Oil (per Bbl) | 66.56 | | | 39.57 | | | 55.69 | |
NGLs (per Bbl) | 28.65 | | | 10.27 | | | 11.58 | |
Future cash inflows were reduced by estimated future production and development costs based on year-end costs to determine pre-tax cash inflows. Future income taxes were computed by applying the year-end statutory rate to the excess of pre-tax cash inflows over the Company’s tax basis in the associated proved gas and oil properties after giving effect to permanent differences and tax credits.
Following is an analysis of changes in the standardized measure during 2021, 2020 and 2019:
| | | | | | | | | | | | | | | | | |
(in millions) | 2021 | | 2020 | | 2019 |
Standardized measure, beginning of year | $ | 1,847 | | | $ | 3,700 | | | $ | 5,999 | |
Sales and transfers of natural gas and oil produced, net of production costs | (3,332) | | | (478) | | | (923) | |
Net changes in prices and production costs | 10,417 | | | (2,720) | | | (3,510) | |
Extensions, discoveries, and other additions, net of future production and development costs | 3,183 | | | 81 | | | 234 | |
Acquisition of reserves in place | 6,499 | | | 443 | | | — | |
Sales of reserves in place | (1) | | | — | | | (2) | |
Revisions of previous quantity estimates | 596 | | | (987) | | | 152 | |
Net change in income taxes | (3,689) | | | 35 | | | 491 | |
Changes in estimated future development costs | 137 | | | 1,241 | | | 621 | |
Previously estimated development costs incurred during the year | 419 | | | 624 | | | 704 | |
Changes in production rates (timing) and other | 2,470 | | | (466) | | | (718) | |
Accretion of discount | 185 | | | 374 | | | 652 | |
Standardized measure, end of year | $ | 18,731 | | | $ | 1,847 | | | $ | 3,700 | |