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
Proposed Merger with Chesapeake
On January 10, 2024, the Company entered into a Merger Agreement with Chesapeake, Merger Sub and LLC Sub, pursuant to which, among other things, the Company will survive as a wholly owned subsidiary of Chesapeake. Under the terms of the Merger Agreement, each eligible share of the Company's common stock will be converted into the right to receive 0.0867 shares of Chesapeake common stock. Completion of the Proposed Merger remains subject to certain conditions, including the approval of the Proposed Merger by the Company's shareholders, approval by Chesapeake shareholders of the issuance of Chesapeake common stock in connection with the Proposed Merger, as well as certain governmental and regulatory approvals. The Proposed Merger is currently targeted to close in the second quarter of 2024; however, no assurance can be given as to when, or if, the Proposed Merger will occur.
The above description of the Merger Agreement and the transactions contemplated thereby, including certain referenced terms, is a summary of certain principal terms and conditions contained in the Merger Agreement, a copy of which is attached as Exhibit 2.1 to the Company’s Current Report on Form 8-K, filed January 11, 2024.
See Note 16 - Subsequent Events of Notes to Consolidated Financial Statements included in "Item 8. Financial Statements" for additional information. Also, see the risk factors and other cautionary statements, specifically, Risks Related to the Proposed Merger with Chesapeake under the heading “Risk Factors” in Item 1A of this Annual Report. Background
We are an independent energy company engaged in natural gas, oil and NGLs development, exploration 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 development 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 and give us additional exposure to the LNG corridor and other markets on the U.S. Gulf Coast. 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.
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 2023. We continued our disciplined approach of optimizing free cash flow throughout 2023. This approach balanced our dual priorities of debt reduction and managing our productive capacity for what we expect will be an improving natural gas price environment in the future. We used our free cash flow in 2023 along with a sale of select non-core assets and positive working capital to pay down debt by $445 million, strengthen our balance sheet and improve our debt leverage metrics.
Improving our ability to generate free cash flow through the cycle is an important part of our strategy to strengthen our balance sheet. Our long-term goal is to incorporate a sustainable cash return component into our overall economic return for shareholders. Our near-term strategic goal is to prioritize the use of any free cash flow to improve our financial strength by reducing our debt to achieve our debt target range and, secondarily, returning value to 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.
For a discussion of climate change matters and related regulatory matters, including potential developments related to climate change and the potential impacts and risks of such developments on us, see “Risk Factors” in Item 1A of this Annual Report, and the related discussion in “Business – Other – Environmental Regulation” in Item 1 of this Annual Report. We will continue to monitor and assess any climate change-related developments that could impact us and the oil and gas industry, to determine the impact on our business and operations, and take appropriate actions where necessary.
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 2023 include:
Total Company
•Net income of $1,557 million, or $1.41 per diluted share, declined from net income of $1,849 million, or $1.66 per diluted share, in 2022. Net income declined as a $8,328 million decrease in operating income, including $1,710 million of impairments charged in 2023, was partially offset by a $7,692 million increase in our derivative position due to the impact of lower forward pricing. Further offsetting the decline in net income in 2023 as compared to 2022 is a $257 million tax benefit in 2023 as compared to a $51 million tax provision in 2022 and $42 million decrease in interest expense year over year.
•Operating income decreased from $7,354 million for the year ended December 31, 2022 to an operating loss of $974 million for the year ended December 31, 2023. Operating income decreased by $8,328 million as a $8,480 million decrease in operating revenues, mostly attributable to lower pricing in 2023 compared to 2022, was partially offset by decreased operating costs of $152 million.
•Net cash provided by operating activities of $2,516 million decreased 20% from $3,154 million in 2022, primarily due to a $6,114 million decrease resulting from lower commodity prices, a $354 million decrease related to decreased production and a $7 million decrease in our marketing margin. The decreases were partially offset by a $5,628 million increase in our settled derivative position, a $119 million increased impact of working capital, a $56 million decrease in current taxes and a $42 million decrease in interest expense.
•Net cash provided by operating activities, net of changes in working capital, was $2,273 million for the year ended December 31, 2023, a $757 million decrease compared to the same period in 2022.
•Total capital invested of $2,131 million decreased 4% from $2,209 million in 2022 primarily due to lower activity levels associated with lower commodity pricing period over period.
E&P
•E&P segment operating loss was $1,061 million in 2023, compared to operating income of $7,253 million in 2022. The decrease in 2023 was primarily due to a $6,468 million decrease in E&P operating revenues resulting from a $3.64 per Mcfe decrease in our realized weighted average price (excluding derivatives) and a 64 Bcfe decrease in production volumes combined with a $1,846 million increase in E&P operating costs and expenses, including a non-cash full cost ceiling impairment of $1,710 million in 2023.
•2023 year-end reserves of 19,660 Bcfe decreased 1,965 Bcfe, or 9%, from 2022 year-end reserves of 21,625 Bcfe, as 1,972 Bcfe of downward revisions, 1,669 Bcfe of production and 350 Bcfe associated with properties that were sold were partially offset by 2,026 Bcfe of additions.
•Total net production of 1,669 Bcfe, which was comprised of 86% natural gas, 12% NGLs and 2% oil, decreased 4% from 1,733 Bcfe in 2022 resulting from our moderation of activity related to the decrease in near-term natural gas prices and the impact of inflation
•Excluding the effect of derivatives, our realized natural gas price of $2.11 per Mcf, realized oil price of $66.84 per barrel and realized NGL price of $21.38 per barrel decreased 65%, 23% and 38%, respectively, from 2022. Our weighted average realized price excluding the effect of derivatives of $2.46 per Mcfe decreased 60% from the same period in 2022.
•The E&P segment invested $2,122 million in capital; drilling 110 wells, completing 124 wells and placing 132 wells to sales.
Outlook
Our primary focus in 2024 is to continue our disciplined approach of optimizing our free cash flow generation activity through our dual priorities of debt reduction and managing our productive capacity.
As we continue to develop our core positions in the Appalachian and Haynesville natural gas basins in the U.S., we will concentrate on:
•Creating Sustainable Value. We seek to create value for our stakeholders by allocating capital that is focused on earning economic returns and optimizing the value of our assets; delivering sustainable free cash flow through the cycle; upgrading the quality and depth of our drilling inventory; enhancing the capital efficiency of our operations; and converting resources to proved reserves.
•Protecting Financial Strength. We intend to protect our financial strength by lowering our leverage ratio and total debt; maintaining a strong liquidity position and attractive debt maturity profile; improving our credit ratings and outlooks with the credit agencies; lowering our weighted average cost of debt; and deploying hedges to balance revenue protection with commodity upside exposure.
•Progressing Execution. We are focused on operating effectively and efficiently with HSE and ESG as core values; leveraging our data analytics, emerging technology, operating execution, strategic sourcing, vertical integration and large-scale asset development expertise to drive cost and capital efficiencies; further enhancing well performance, optimizing well costs and reducing base production declines; and growing margins and securing flow assurance through commercial and marketing arrangements.
•Capturing the Tangible Benefits of Scale. We strive to enhance our enterprise returns by leveraging the scale gained from our past and future strategic transactions to deliver operating synergies, drive cost savings, expand our economic inventory, lower our enterprise risk profile, and expand our opportunity set and optionality.
We remain committed to achieving these objectives while maintaining our commitment to being environmentally conscious and proactive and to using best practices in social stewardship and corporate governance. We believe that we and our industry will continue to face challenges due to evolving environmental standards and expectations of 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 and by maintaining a derivative program designed to mitigate our exposure to commodity price volatility. 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 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 2023 and fiscal year 2022. For the comparison of fiscal year 2022 and fiscal year 2021, see “Management's Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our 2022 Annual Report on Form 10-K, filed with the Securities and Exchange Commission on February 23, 2023.
E&P | | | | | | | | | | | | | | |
| For the years ended December 31, | |
(in millions) | 2023 | | 2022 | |
Revenues | $ | 4,109 | | (1) | $ | 10,577 | | (1) |
Operating costs and expenses | 5,170 | | (2) | 3,324 | | (3) |
Operating income (loss) | $ | (1,061) | | | $ | 7,253 | | |
| | | | |
Gain (loss) on derivatives, settled | $ | 345 | | | $ | (5,283) | |
|
(1)Includes a $3 million loss related to gas balancing for the years ended December 31, 2023 and 2022.
(2)Includes $1,710 million of non-cash full-cost ceiling test impairments for the year ended December 31, 2023
(3)Includes $27 million in Merger-related expenses for the year ended December 31, 2022.
Operating Income
•E&P segment operating loss for the year ended December 31, 2023 was $1,061 million compared to operating income of $7,253 million for the year ended December 31, 2022. Excluding $1,710 million of non-cash full cost ceiling test impairments recorded in 2023, our E&P segment operating income decreased $6,604 million from the year ended December 31, 2022 to the year ended December 31, 2023. This decrease is primarily due to lower margins associated with decreased commodity pricing.
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 |
2022 sales revenues (1) | $ | 9,100 | | | $ | 434 | | | $ | 1,046 | | | $ | 10,580 | |
Changes associated with prices | (5,574) | | | (113) | | | (427) | | | (6,114) | |
Changes associated with production volumes | (490) | | | 53 | | | 83 | | | (354) | |
2023 sales revenues (1) | $ | 3,036 | | | $ | 374 | | | $ | 702 | | | $ | 4,112 | |
Decrease from 2022 | (67) | % | | (14) | % | | (33) | % | | (61) | % |
(1)Excludes $3 million in other operating revenues for the years ended December 31, 2023 and December 31, 2022, primarily related to gas balancing losses.
Production Volumes | | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
| | | | | Increase/(Decrease) |
| 2023 | | 2022 | |
Natural Gas (Bcf) | | | | | |
Appalachia | 803 | | | 841 | | | (5)% |
Haynesville | 635 | | | 679 | | | (6)% |
| | | | | |
Total | 1,438 | | | 1,520 | | | (5)% |
| | | | | |
Oil (MBbls) | | | | | |
Appalachia | 5,568 | | | 4,967 | | | 12% |
Haynesville | 30 | | | 20 | | | 50% |
Other | 4 | | | 6 | | | (33)% |
Total | 5,602 | | | 4,993 | | | 12% |
| | | | | |
NGL (MBbls) | | | | | |
Appalachia | 32,848 | | | 30,445 | | | 8% |
| | | | | |
Other | 11 | | | 1 | | | 1,000% |
Total | 32,859 | | | 30,446 | | | 8% |
| | | | | |
Production volumes by area (Bcfe): | | | | | |
Appalachia | 1,034 | | | 1,054 | | | (2)% |
Haynesville | 635 | | | 679 | | | (6)% |
| | | | | |
Total | 1,669 | | | 1,733 | | | (4)% |
| | | | | |
Total Production by Formation (Bcfe) | | | | | |
Marcellus Shale | 917 | | | 891 | | | 3% |
Utica Shale | 117 | | | 166 | | | (30)% |
Haynesville Shale | 374 | | | 411 | | | (9)% |
Bossier Shale | 261 | | | 262 | | | —% |
Other | — | | | 3 | | | (100)% |
Total | 1,669 | | | 1,733 | | | (4)% |
| | | | | |
Production percentage: | | | | | |
Natural gas | 86 | % | | 88 | % | | |
Oil | 2 | % | | 2 | % | | |
NGL | 12 | % | | 10 | % | | |
•Production volumes for our E&P segment decreased 64 Bcfe for the year ended December 31, 2023, compared to the same period in 2022, resulting from our moderation of activity related to the decrease in near-term natural gas prices and the impact of inflation
•Oil and NGL production increased 12% and 8%, respectively, for the year ended December 31, 2023, compared to 2022, primarily due to a higher capital allocation of capital investment to liquids-rich areas.
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 a 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, |
| | 2023 | | 2022 | | Increase/ (Decrease) |
Natural Gas Price: | | | | | | |
NYMEX Henry Hub Price ($/MMBtu) (1) | | $ | 2.74 | | | $ | 6.64 | | | (59)% |
Discount to NYMEX (2) | | (0.63) | | | (0.66) | | | (5)% |
Average realized gas price, excluding derivatives ($/Mcf) | | $ | 2.11 | | | $ | 5.98 | | | (65)% |
Gain on settled financial basis derivatives ($/Mcf) | | 0.03 | | | 0.08 | | | |
Gain/(loss) on settled commodity derivatives ($/Mcf) | | 0.22 | | | (3.27) | | | |
Average realized gas price, including derivatives ($/Mcf) | | $ | 2.36 | | | $ | 2.79 | | | (15)% |
| | | | | | |
Oil Price: | | | | | | |
WTI oil price ($/Bbl) (3) | | $ | 77.62 | | | $ | 94.23 | | | (18)% |
Discount to WTI (4) | | (10.78) | | | (7.28) | | | 48% |
Average realized oil price, excluding derivatives ($/Bbl) | | $ | 66.84 | | | $ | 86.95 | | | (23)% |
Loss on settled derivatives ($/Bbl) | | (9.63) | | | (36.12) | | | |
Average realized oil price, including derivatives ($/Bbl) | | $ | 57.21 | | | $ | 50.83 | | | 13% |
| | | | | | |
NGL Price: | | | | | | |
Average realized NGL price, excluding derivatives ($/Bbl) | | $ | 21.38 | | | $ | 34.35 | | | (38)% |
Gain/(loss) on settled derivatives ($/Bbl) | | 1.08 | | | (7.83) | | | |
Average realized NGL price, including derivatives ($/Bbl) | | $ | 22.46 | | | $ | 26.52 | | | (15)% |
Percentage of WTI, excluding derivatives | | 28 | % | | 36 | % | | |
| | | | | | |
Total Weighted Average Realized Price: | | | | | | |
Excluding derivatives ($/Mcfe) | | $ | 2.46 | | | $ | 6.10 | | | (60)% |
Including derivatives ($/Mcfe) | | $ | 2.67 | | | $ | 3.06 | | | (13)% |
(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, 2023:
| | | | | | | | | | | |
| Volume (Bcf) | | Basis Differential |
Basis Swaps – Natural Gas | | | |
2024 | 82 | | | $ | (0.72) | |
2025 | 9 | | | (0.64) | |
| | | |
| | | |
| | | |
Total | 91 | | | |
| | | |
Physical NYMEX Sales Arrangements – Natural Gas (1) | | | |
2024 | 813 | | | $ | (0.19) | |
2025 | 575 | | | (0.12) | |
2026 | 418 | | | (0.06) | |
2027 | 340 | | | (0.03) | |
2028 | 302 | | | (0.02) | |
2029 | 252 | | | (0.01) | |
2030 | 105 | | | (0.01) | |
| | | |
| | | |
Total | 2,805 | | | |
(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, 2023:
| | | | | | | | | | | | | | | | | | |
| 2024 | | 2025 | | 2026 | |
Natural gas (Bcf) (1) | 742 | | | 307 | | | 73 | | |
Oil (MBbls) | 2,175 | | | 1,043 | | | — | | |
Ethane (MBbls) | 4,897 | | | — | | | — | | |
Propane (MBbls) | 4,008 | | | 63 | | | — | | |
Normal butane (MBbls) | 329 | | | — | | | — | | |
Natural gasoline (MBbls) | 329 | | | — | | | — | | |
Total financial protection on future production (Bcfe) | 812 | | | 314 | | | 73 | | |
(1)Includes call options expiring from 2024 through 2026.
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) | 2023 | | 2022 | | Increase/(Decrease) |
Lease operating expenses | $ | 1,751 | | | $ | 1,706 | | | 3% |
General & administrative expenses | 164 | | | 154 | | | 6% |
Merger-related expenses | — | | | 27 | | | (100)% |
| | | | | |
Taxes, other than income taxes | 243 | | | 268 | | | (9)% |
Full cost pool amortization | 1,287 | | | 1,154 | | | 12% |
Non-full cost pool DD&A | 15 | | | 15 | | | 0% |
Impairments | 1,710 | | | — | | | 100% |
| | | | | |
Total operating costs | $ | 5,170 | | | $ | 3,324 | | | 56% |
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
Average unit costs per Mcfe: | 2023 | | 2022 | | Increase/(Decrease) |
Lease operating expenses (1) | $ | 1.05 | | | $ | 0.98 | | | 7% |
General & administrative expenses | $ | 0.10 | | | $ | 0.09 | | (2) | 11% |
Taxes, other than income taxes | $ | 0.15 | | | $ | 0.15 | | | —% |
Full cost pool amortization | $ | 0.77 | | | $ | 0.67 | | | 15% |
(1)Includes post-production costs such as gathering, processing, fractionation and compression.
(2)Excludes $27 million in merger-related expenses related to the Indigo and GEPH Mergers for the year ended December 31, 2022.
Lease Operating Expenses
•Lease operating expenses per Mcfe increased $0.07 for the year ended December 31, 2023, compared to 2022, primarily due to the impacts of inflation and lower production volumes.
General and Administrative Expenses
•General and administrative expenses increased $0.01 per Mcfe for the year ended December 31, 2023, compared to 2022, primarily due to costs associated with the development of our enterprise resource technology and lower production volumes.
Merger-Related Expenses
•The table below presents the charges incurred for our merger-related activities for the year ended December 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| For the year ended December 31, 2022 | | | | | | | | | | |
| | | | | |
(in millions) | Indigo Merger | | GEPH Merger | | Total | | | | | | | | | | |
Transition Services | $ | — | | | $ | 18 | | | $ | 18 | | | | | | | | | | | |
Contract buyouts, terminations and transfers | 1 | | | 2 | | | 3 | | | | | | | | | | | |
Due diligence and environmental | 1 | | | 1 | | | 2 | | | | | | | | | | | |
Other | — | | | 2 | | | 2 | | | | | | | | | | | |
Professional fees (bank, legal, consulting) | — | | | 1 | | | 1 | | | | | | | | | | | |
Employee-related | — | | | 1 | | | 1 | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total merger-related expenses | $ | 2 | | | $ | 25 | | | $ | 27 | | | | | | | | | | | |
We did not incur any merger-related costs for the year ended December 31, 2023. We refer you to Note 2 of the consolidated financial statements included in this Annual Report for additional details about the Mergers. Taxes, Other than Income Taxes
•On a per Mcfe basis, taxes, other than income taxes may vary from period to period due to changes in ad valorem and severance taxes that result from the mix of our production volumes, fluctuations in commodity prices and changes in the tax rates enacted by the respective states we operate in.
•Taxes, other than income taxes, per Mcfe remained flat for the year ended December 31, 2023, compared to the same period in 2022, primarily due to increased ad valorem taxes offset by the impact of lower commodity pricing on our severance taxes in West Virginia, which are calculated as a fixed percentage of the revenue net of allowable production expenses.
Full Cost Pool Amortization
•Our full cost pool amortization rate increased $0.10 per Mcfe for the year ended December 31, 2023, as compared to 2022 as a result of increases in development costs as a result of inflation.
•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 $2,075 million at December 31, 2023 compared to $2,217 million at December 31, 2022. The unevaluated costs excluded from amortization decreased by $142 million, as compared to 2022, as the evaluation of previously unevaluated properties totaling $365 million was partially offset by $223 million of unevaluated capital invested during the period.
Impairments
•We recognized $1,710 million in non-cash full cost ceiling test impairments for the year ended December 31, 2023 primarily due to decreased commodity pricing over the prior 12 months.
Marketing
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions except percentages) | 2023 | | 2022 | | Increase/(Decrease) |
Marketing revenues | $ | 6,277 | | | $ | 14,521 | | | (57)% |
| | | | | |
| | | | | |
Marketing purchases | 6,161 | | | 14,398 | | | (57)% |
Operating costs and expenses | 24 | | | 22 | | | 9% |
| | | | | |
| | | | | |
Operating income | $ | 92 | | | $ | 101 | | | (9)% |
| | | | | |
Volumes marketed (Bcfe) | 2,303 | | | 2,266 | | | 2% |
| | | | | |
| | | | | |
Percent natural gas production marketed from affiliated E&P operations | 90 | % | | 94 | % | | |
Affiliated E&P oil and NGL production marketed | 89 | % | | 88 | % | | |
Operating Income (Loss)
•Marketing operating income decreased $9 million for the year ended December 31, 2023, compared to 2022, primarily due to a $7 million decrease in the marketing margin (discussed below), as well as a $2 million increase in operating expenses.
•The margin generated from marketing activities decreased $7 million for the year ended December 31, 2023, as compared to the prior year, primarily due to a 57% decrease in the price received for volumes marketed partially offset by a 2% increase in volumes marketed.
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 decreased $8,244 million for the year ended December 31, 2023, compared to 2022, primarily due to a 57% decrease in the price received for volumes marketed and partially offset by a 37 Bcfe increase in the volumes marketed.
Operating Costs and Expenses
•Marketing operating costs and expenses increased by $2 million for the year ended December 31, 2023, compared to the year ended December 31, 2022, primarily due to increased personnel related costs.
Consolidated
Interest Expense
| | | | | | | | | | | | | | | | | | | | |
| | For the years ended December 31, |
(in millions except percentages) | | 2023 | | 2022 | | Increase/ (Decrease) |
Gross interest expense: | | | | | | |
Senior notes | | $ | 209 | | | $ | 265 | | | (21)% |
Credit arrangements | | 37 | | | 27 | | | 37% |
Amortization of debt costs | | 11 | | | 13 | | | (15)% |
Total gross interest expense | | 257 | | | 305 | | | (16)% |
Less: capitalization | | (115) | | | (121) | | | (5)% |
Net interest expense | | $ | 142 | | | $ | 184 | | | (23)% |
•Interest expense decreased for the year ended December 31, 2023, as compared to 2022, due to lower revolver borrowings, the effects of our debt repurchase activity in 2022 and the full redemption of our 7.75% Senior Notes due 2027 during the first quarter of 2023.
•We capitalize interest associated with the cost of acquiring and assessing our unevaluated natural gas and oil properties. Capitalized interest decreased $6 million for the year ended December 31, 2023, compared to 2022, primarily due to the evaluation of natural gas and oil properties over the past twelve months.
•Capitalized interest as a percentage of gross interest expense increased for the year ended December 31, 2023, as compared to 2022, primarily as a result of a smaller percentage change in our unevaluated natural gas and oil properties balance as compared to the larger percentage decrease in our gross interest expense over the same periods.
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) | 2023 | | 2022 | |
Gain on unsettled derivatives | $ | 2,093 | | | $ | 24 | | |
Gain (loss) on settled derivatives | 345 | | | (5,283) | | |
Non-performance risk adjustment | (5) | | | — | | |
Total gain (loss) on derivatives | $ | 2,433 | | | $ | (5,259) | | |
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, 2023, we redeemed all of the outstanding 7.75% Senior Notes due 2027 at a redemption price equal to 103.875% of the principal amount thereof plus accrued and unpaid interest of $13 million for a total payment of $450 million. We recognized a $19 million loss on the extinguishment of debt, which included the write off of $3 million in related unamortized debt discounts and debt issuance costs.
•For the year ended December 31, 2022, we retired $816 million of long term debt at a cost of $822 million and recorded a loss on early extinguishment of debt of $14 million, which included $6 million of premiums and fees and the write off of $8 million in related unamortized debt discounts and issuance costs. The debt retirements included the repurchase of $46 million of our 8.375% Senior Notes due 2028, $19 million of our 7.75% Senior Notes due 2027 and the full redemption of $201 million of our 4.10% Senior Notes due 2022 and $550 million of our Term Loan.
Income Taxes
| | | | | | | | | | | |
| For the years ended December 31, |
(in millions except percentages) | 2023 | | 2022 |
Income tax expense (benefit) | $ | (257) | | | $ | 51 | |
Effective tax rate | (20) | % | | 3 | % |
•Our effective tax rate was approximately (20)% for the year ended December 31, 2023 primarily as a result of the release of the valuation allowances against our U.S. deferred tax assets. A valuation allowance for deferred tax assets, including NOLs, 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, we used estimates and judgment regarding future taxable income and considered 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 the current and forecasted business economics of the oil and gas industry.
•For the year ended December 31, 2022, we maintained a full valuation allowance against our deferred tax assets based on our 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, 2022, primarily due to impairments of proved oil and gas properties recognized in 2020. We sustained a three-year cumulative level of profitability as of the first quarter of 2023 which was maintained through the end of 2023. Based on this factor and other positive evidence such as forecasted income, we concluded that $512 million of our federal and state deferred tax assets were more likely than not to be realized and released this portion of the valuation allowance in 2023. Accordingly, for the year ended December 31, 2023, we recognized $269 million of deferred income tax expense related to our tax provision which was offset by $526 million of tax benefit, including $14 million that was reclassified from OCI, attributable to the release of the valuation allowance. We expect to keep a valuation allowance of $52 million related to NOLs in jurisdictions in which we no longer operate and against a portion of our federal and state deferred tax assets such as capital losses and interest carryovers, which may expire before being fully utilized due to the application of the limitations under Section 382 and the ordering in which such attributes may be applied.
•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. At December 31, 2023, 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 and accordingly, no value has been ascribed to these NOLs on our balance sheet. 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. The Inflation Reduction Act of 2022 (the “IRA”) was enacted on August 16, 2022 and may impact how the U.S. taxes certain large corporations. In addition to other provisions, the IRA imposes a 15% corporate alternative minimum tax (“CAMT”) on the “adjusted financial statement income” of certain large corporations (generally, corporations reporting at least $1 billion average adjusted pre-tax net income on their consolidated financial statements) for tax years beginning after December 31, 2022. This alternative minimum tax requires complex computations to be performed that were not previously required in U.S. tax law, significant judgments to be made in interpretation of the provisions of the IRA, significant estimates in calculations, and the preparation and analysis of information not previously relevant or regularly produced. The U.S. Treasury Department, the Internal Revenue Service, and other standard-setting bodies are expected to issue guidance on how the alternative minimum tax provisions of the IRA will be applied or otherwise administered that may differ from our interpretations. As we complete our analysis of the IRA, collect and prepare necessary data, and interpret any additional guidance, we may make adjustments to provisional amounts that we have recorded that may materially impact our provision for income taxes in the period in which adjustments are made. CAMT did not have any impact on the Company’s consolidated financial statements during 2023. Additionally, the IRA created a U.S. federal 1% excise tax on certain repurchases of stock by publicly traded U.S. domestic corporations occurring on or after January 1, 2023. Because we did not repurchase any shares during 2023, we were not affected by the stock buyback tax in 2023. We will continue to monitor updates to the IRA and the impact it will have on our consolidated financial statements.
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 2022 credit facility, our cash and cash equivalents balance and our access to capital markets as our primary sources of liquidity. On April 8, 2022, we restated our 2018 credit facility and extended the maturity through April 2027 (the “2022 credit facility”). In connection with entering into our 2022 credit facility, the banks participating in our 2022 credit facility increased our borrowing base to $3.5 billion and agreed to provide five-year revolving commitments of $2.0 billion (the “Five-Year Tranche”) and agreed to updated terms that provide the ability to convert
our secured credit facility to an unsecured credit facility if we are able to achieve investment grade status, as deemed by the relevant rating agencies.
On October 4, 2023, our borrowing base and elected aggregate commitments were reaffirmed at $3.5 billion and our Five-Year Tranche was reaffirmed at $2.0 billion. At December 31, 2023, we had approximately $1.8 billion of total available liquidity, which exceeds our currently modeled needs as we remain committed to our strategy of capital discipline.
Effective August 4, 2022, we elected to temporarily increase commitments under the 2022 credit facility by $500 million (the “Short-Term Tranche”) as a resource to manage temporary and potentially higher hedge-related working capital movements. We had no borrowings under the Short-Term Tranche which expired on April 30, 2023 and was not renewed. Additionally, in early 2023, we aligned the settlement dates of go-forward natural gas hedge initiations with the dates of the underlying sales receipts to mitigate future temporary hedge-related working capital needs.
In December 2021, in conjunction with the GEPH Merger we raised $550 million in term loan financing (the “Term Loan”) to partially fund the GEPH Merger, with no impact to our liquidity. On December 30, 2022, the Company repaid in full all outstanding indebtedness under the Term Loan. The payoff amount included term loans in the principal amount of approximately $546 million, plus accrued but unpaid interest, fees, and expenses, which satisfied all of the Company’s indebtedness obligations thereunder. In connection with the repayment of such outstanding indebtedness obligations, all security interests, mortgages, liens and encumbrances securing the obligations under the Term Loan, the Term Loan, related loan documents, and all guarantees of such indebtedness obligations were terminated. The Company funded the repayment of the obligations under the Term Loan with approximately $305 million in cash on hand and approximately $250 million of borrowings under the Company’s 2022 credit facility.
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 2022 credit facility and related covenant requirements. In June 2022, we announced a share repurchase program which authorized us to repurchase up to $1 billion of our outstanding common stock beginning June 21, 2022 and continuing through and including December 31, 2023. During 2022, we repurchased approximately 17.3 million shares of our outstanding common stock at an average price of $7.24 per share for a total cost of approximately $125 million. We did not repurchase any shares during 2023 as we prioritized debt repayment during periods of lower realized commodity prices.
Looking forward, we intend to prioritize the use of any free cash flow to pay down our debt in order to progress toward our debt target of $3.5 billion to $3.0 billion or lower and our leverage target of 1.5x to 1.0x.
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 2024, 2025 and 2026 production, there can be no assurance that we will be able to add derivative positions to cover the remainder of our expected production at favorable prices. See “Risk Factors” in Item 1A, “Quantitative and Qualitative Disclosures about Market Risk” in Item 7A and Note 6 in the consolidated financial statements included in this Annual Report for further details. 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. Additionally, we do not expect the events of early 2023 within the banking industry to have a material impact on our expected results of operations, financial performance, or liquidity. However, if there are issues in the wider financial system and if other financial institutions fail, our business, liquidity and financial condition could be materially affected, including as a result of impacts of any such issues or failures on our counterparties.
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 2022, we entered into an amended and restated credit agreement that replaced the 2018 credit facility (the "2022 credit facility") that, as amended, has a maturity date of April 2027. As of December 31, 2023, the 2022 credit facility had an aggregate maximum revolving credit amount and borrowing base of $3.5 billion and elected commitments of $2.0 billion.
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 2022 credit facility is secured by substantially all of our assets and our subsidiaries’ assets (taken as a whole). The permitted lien provisions in the senior note indentures currently limit liens securing indebtedness to the greater of $2.0 billion or 25% of adjusted consolidated net tangible assets. The 2022 credit facility contains the ability to utilize SOFR index rates for purposes of calculating interest expense.
The 2022 credit facility has certain financial covenant requirements but provides certain fall away features should we receive an Investment Grade Rating (defined as an index debt rating of BBB- or higher with S&P, Baa3 or higher with Moody’s, or BBB- or higher with Fitch) and meet other criteria in the future. We refer you to Note 9 to the consolidated financial statements included in this Annual Report for additional discussion of our 2022 credit facility. As of December 31, 2023, we were in compliance with all of the applicable covenants contained in the credit agreement governing our 2022 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 2022 credit facility. As of December 31, 2023, we had $220 million of borrowings on our 2022 credit facility and no 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 2022 credit facility. The credit status of the financial institutions participating in our 2022 credit facility could adversely impact our ability to borrow funds under the 2022 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 2022 credit facility. 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. On December 30, 2022, we repaid in full the remaining principal balance of $546 million and all other outstanding indebtedness under the Term Loan using approximately $305 million of cash on hand and approximately $250 million of borrowings under our 2022 credit facility.
Key financing activities for the years ended December 31, 2023 and 2022 are as follows:
Debt Repurchase
•In February 2023, we redeemed all of the outstanding 7.750% Senior Notes due 2027 at a redemption price equal to 103.875% of the principal amount thereof plus accrued and unpaid interest of $13 million for a total payment of $450 million. We recognized a $19 million loss on the extinguishment of debt, which included the write off of $3 million in related unamortized debt discounts and debt issuance costs. We funded the redemption using approximately $316 million of cash on hand and approximately $134 million of borrowings under our 2022 credit facility.
•In December 2022, we repaid the remaining outstanding principal balance of our Term Loan of $546 million using approximately $305 million in cash on hand and approximately $250 million of borrowings under our 2022 credit facility, and we wrote off the related unamortized debt discounts and issuance costs resulting in a loss on early debt extinguishment of $8 million. As a result of the focused work on refinancing and repayment of our debt in recent years, coupled with the
amendment and restatement of our credit facility on April 8, 2022, we have no debt balances scheduled to become due prior to 2025.
•In May 2022, we repurchased $18 million of our 8.375% Senior Notes due 2028, resulting in a $1 million loss on debt extinguishment.
•In April 2022, we repurchased $4 million of our 7.75% Senior Notes due 2027 and $23 million of our 8.375% Senior Notes due 2028, resulting in a $3 million loss on debt extinguishment.
•In March 2022, we repurchased $15 million of our 7.75% Senior Notes due 2027 and $5 million of our 8.375% Senior Notes due 2028, resulting in a $2 million loss on debt extinguishment.
•In January 2022, we repurchased the remaining outstanding principal balance of $201 million on our 2022 Senior Notes using our credit facility.
At February 20, 2024, we had long-term debt issuer ratings of Ba1 by Moody’s (rating affirmed Ba1 and outlook upgraded to positive on January 11, 2024 in conjunction with the Proposed Merger announcement), BB+ by S&P (rating affirmed BB+ and outlook upgraded to positive on January 18, 2023) and BB+ by Fitch Ratings (rating and positive outlook affirmed on August 16, 2023). Both S&P and Fitch also placed us on Credit / Rating Watch Positive on January 11, 2024 following the Proposed Merger announcement. Effective in January 2022, the interest rate for our 4.95% 2025 Senior Notes (“2025 Notes”) was 5.95%, reflecting a net downgrade in our bond ratings since their issuance. On May 31, 2022, Moody’s upgraded our bond rating to Ba1, which decreased the interest rate on the 2025 Notes from 5.95% to 5.70% for coupon payments paid after July 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, as our 2025 Notes are subject to ratings driven changes.
Cash Flows
| | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2023 | | 2022 |
Net cash provided by operating activities | $ | 2,516 | | | $ | 3,154 | |
Net cash used in investing activities | (2,047) | | | (2,043) | |
Net cash used in financing activities | (498) | | | (1,089) | |
Cash Flow from Operations
| | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2023 | | 2022 |
Net cash provided by operating activities | $ | 2,516 | | | $ | 3,154 | |
Add back (subtract): changes in working capital | (243) | | | (124) | |
Net cash provided by operating activities, net of changes in working capital | $ | 2,273 | | | $ | 3,030 | |
•Net cash provided by operating activities of $2,516 million decreased 20% from $3,154 million in 2022, primarily due to a $6,114 million decrease resulting from lower commodity prices, a $354 million decrease related to decreased production and a $7 million decrease in our marketing margin. The decreases were partially offset by a $5,628 million increase in our settled derivative position, a $119 million increased impact of working capital, a $56 million decrease in current taxes and a $42 million decrease in interest expense.
•Net cash generated from operating activities, net of changes in working capital, exceeded our capital investments by $142 million and $821 million for the years ended December 31, 2023 and December 31, 2022, respectively.
Cash Flow from Investing Activities
•Total E&P capital investing decreased $74 million for the year ended December 31, 2023, compared to the same period in 2022, due to a $68 million decrease in direct E&P capital investing which was primarily related to decreased activity in 2023 as compared to 2022 and a $6 million decrease in capitalized interest.
•Capitalized interest decreased for the year ended December 31, 2023, as compared to the same period in 2022, primarily due to the evaluation of natural gas and oil properties exceeding investment in unevaluated properties over the past twelve months.
| | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2023 | | 2022 |
Additions to properties and equipment | $ | 2,170 | | | $ | 2,115 | |
Adjustments for capital investments: | | | |
Changes in capital accruals | (44) | | | 88 | |
Other (1) | 5 | | | 6 | |
Total capital investing | $ | 2,131 | | | $ | 2,209 | |
(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) | 2023 | | 2022 | | Increase/ (Decrease) |
E&P capital investing | $ | 2,122 | | | $ | 2,196 | | | |
| | | | | |
Other capital investing (1) | 9 | | | 13 | | | |
Total capital investing | $ | 2,131 | | | $ | 2,209 | | | (4)% |
(1)Other capital investing relates to the development of our enterprise resource technology and purchases of information technology for the year ended December 31, 2023 and purchases of information technology and other corporate spending for the year ended December 31, 2022.
| | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2023 | | 2022 |
E&P Capital Investments by Type: | | | |
Exploratory and development, including workovers | $ | 1,812 | | | $ | 1,892 | |
Acquisition of properties | 69 | | | 81 | |
| | | |
| | | |
Other | 41 | | | 17 | |
Capitalized interest and expenses | 200 | | | 206 | |
Total E&P capital investments | $ | 2,122 | | | $ | 2,196 | |
| | | |
E&P Capital Investments by Area | | | |
Appalachia | $ | 938 | | | $ | 953 | |
Haynesville | 1,138 | | | 1,229 | |
| | | |
Other E&P | 46 | | | 14 | |
Total E&P capital investments | $ | 2,122 | | | $ | 2,196 | |
| | | | | | | | | | | |
| For the years ended December 31, |
| 2023 | | 2022 |
Gross Operated Well Count Summary: | | | |
Drilled | 110 | | | 138 | |
Completed | 124 | | | 139 | |
Wells to sales | 132 | | | 133 | |
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 used in financing activities for the year ended December 31, 2023 was $498 million, compared to net cash used in financing activities of $1,089 million for the same period in 2022.
•In 2023, we redeemed all of the outstanding 7.750% Senior Notes due 2027 at a redemption price equal to 103.875% of the principal amount thereof plus accrued and unpaid interest of $13 million for a total payment of $450 million. We recognized a $19 million loss on the extinguishment of debt, which included the write off of $3 million in related unamortized debt discounts and debt issuance costs. We funded the redemption using approximately $316 million of cash on hand and
approximately $134 million of borrowings under our 2022 credit facility. In addition, we paid down $30 million on our 2022 credit facility.
•In 2022, we fully redeemed our 4.10% Senior Notes for $201 million and paid down additional aggregate principal balances on our senior notes of $65 million in principal and $6 million in premiums, fully retired our Term Loan B due 2027 balance with $550 million in combined payments and paid down $210 million on our 2022 credit facility.
•In 2022, we repurchased approximately 17.3 million shares at an average price of $7.24 per share for a total cost of approximately $125 million.
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 $314 million at December 31, 2023, a $1,503 million increase from December 31, 2022, as a $1,707 million increase in the current portion of our hedge positions, a $451 million decrease in accounts payable, a $48 million decrease in other current liabilities, a $32 million increase in other current assets, and a $17 million decrease in other various payables was partially offset by a $721 million decrease in accounts receivable and a $29 million decrease in cash. 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, 2023, our material off-balance sheet arrangements and transactions were operating service arrangements. 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 Note 10 to the consolidated financial included in this Annual Report. Supplemental Guarantor Financial Information
As discussed in Note 9, in April 2022 the Company entered into the 2022 credit facility. Pursuant to requirements under the indentures governing our senior notes, each 100% owned subsidiary that became a guarantor of the 2022 credit facility is also required to become 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 2022 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 2022 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 2022 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, productive and nonproductive costs, 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, 2023 | | December 31, 2022 |
Natural gas (per MMBtu) | $ | 2.64 | | | $ | 6.36 | |
Oil (per Bbl) | $ | 78.22 | | | $ | 93.67 | |
NGLs (per Bbl) | $ | 21.38 | | | $ | 34.35 | |
At December 31, 2023, the ceiling value of our reserves was calculated based upon the average quoted price from the first day of each month from the previous 12 months for Henry Hub natural gas and West Texas Intermediate oil and NGLs, adjusted for market differentials. The net book value of our natural gas and oil properties exceeded the ceiling amount in the fourth quarter of 2023 resulting in a non-cash ceiling test write-down of $1,710 million. We had no derivative positions that were designated for hedge accounting as of December 31, 2023. Future decreases in market prices, as well as changes in production rates, levels of reserves, evaluation of costs excluded from amortization, future development costs and production costs may result in future non-cash impairments to our natural gas and oil properties. Given the decline in commodity prices during 2023 and early 2024, the Company expects that an additional non-cash impairment of its assets will likely occur in the first quarter of 2024 and perhaps later.
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, 2022. We had no derivative positions that were designated for hedge accounting as of December 31, 2022.
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, 2023 was approximately 78% natural gas, 20% NGLs and 2% oil, and our standardized measure and reserve quantities as of December 31, 2023, were $7.3 billion and 19.7 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, 2023, we had approximately $2,075 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 available reservoir geologic, geophysical and engineering data as well as certain economic assumptions such as commodity pricing and the 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 29 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 35 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 27 years and over 22 years of practical experience in petroleum geosciences and petroleum engineering, respectively; (2) have over 16 years and over 22 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 59% of our total reserve base as of December 31, 2023. Assigning monetary values to such estimates does not reduce the subjectivity and changing nature of such reserve estimates. 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 98% of the proved developed reserve volume and 98% of the proved developed present worth as of December 31, 2023. 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, 2023. 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 February 14, 2024, NSAI issued its audit opinion as to the reasonableness of our reserve estimates for the year-ended December 31, 2023 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.
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 2023 we financially protected 67% of our total production with derivatives, compared to 82% in 2022. 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, 2023, 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, 2023. 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. 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.
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 2023 and 2022 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 Exchange Act). Management has assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2023, 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, 2023.
The effectiveness of our internal control over financial reporting as of December 31, 2023 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, 2023 and 2022, 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, 2023, 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, 2023, 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, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023 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, 2023, 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 Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that (i) relates 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 matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
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 $37,772 million as of December 31, 2023, and depreciation, depletion and amortization expense for the year ended December 31, 2023 was $1,307 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%. For the year ended December 31, 2023, pre-tax impairment charges of $1,710 million were recognized. 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 available reservoir geologic, geophysical and engineering data as well as certain economic assumptions such as commodity pricing and the costs that will be incurred in developing and producing 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 estimate of proved natural gas, oil and NGL reserves and (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 applied to the full cost ceiling test.
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 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. These procedures also included evaluating of the methods and assumptions used by specialists, testing of the completeness and accuracy of the data related to commodity pricing, future development costs and historical production used by the specialists, and evaluating the specialists’ findings.
/s/ PricewaterhouseCoopers LLP
Houston, Texas
February 22, 2024
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) | 2023 | | 2022 | | 2021 |
Operating Revenues: | | | | | |
Gas sales | $ | 3,089 | | | $ | 9,101 | | | $ | 3,412 | |
Oil sales | 379 | | | 439 | | | 394 | |
NGL sales | 702 | | | 1,046 | | | 890 | |
Marketing | 2,355 | | | 4,419 | | | 1,963 | |
| | | | | |
Other | (3) | | | (3) | | | 8 | |
| 6,522 | | | 15,002 | | | 6,667 | |
Operating Costs and Expenses: | | | | | |
Marketing purchases | 2,331 | | | 4,392 | | | 1,957 | |
Operating expenses | 1,717 | | | 1,616 | | | 1,170 | |
General and administrative expenses | 187 | | | 170 | | | 138 | |
Merger-related expenses | — | | | 27 | | | 76 | |
Restructuring charges | — | | | — | | | 7 | |
| | | | | |
Depreciation, depletion and amortization | 1,307 | | | 1,174 | | | 546 | |
Impairments | 1,710 | | | — | | | 6 | |
Taxes, other than income taxes | 244 | | | 269 | | | 132 | |
| 7,496 | | | 7,648 | | | 4,032 | |
Operating Income (Loss) | (974) | | | 7,354 | | | 2,635 | |
Interest Expense: | | | | | |
Interest on debt | 246 | | | 292 | | | 220 | |
Other interest charges | 11 | | | 13 | | | 13 | |
Interest capitalized | (115) | | | (121) | | | (97) | |
| 142 | | | 184 | | | 136 | |
| | | | | |
Gain (Loss) on Derivatives | 2,433 | | | (5,259) | | | (2,436) | |
Loss on Early Extinguishment of Debt | (19) | | | (14) | | | (93) | |
Other Income, Net | 2 | | | 3 | | | 5 | |
| | | | | |
Income (Loss) Before Income Taxes | 1,300 | | | 1,900 | | | (25) | |
Provision (Benefit) for Income Taxes | | | | | |
Current | (5) | | | 51 | | | — | |
Deferred | (252) | | | — | | | — | |
| (257) | | | 51 | | | — | |
Net Income (Loss) | $ | 1,557 | | | $ | 1,849 | | | $ | (25) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Earnings (Loss) Per Common Share | | | | | |
Basic | $ | 1.41 | | | $ | 1.67 | | | $ | (0.03) | |
Diluted | $ | 1.41 | | | $ | 1.66 | | | $ | (0.03) | |
| | | | | |
Weighted Average Common Shares Outstanding: | | | | | |
Basic | 1,100,980,199 | | | 1,110,564,839 | | | 789,657,776 | |
Diluted | 1,103,406,255 | | | 1,113,184,254 | | | 789,657,776 | |
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) | 2023 | | 2022 | | 2021 | | |
Net income (loss) | $ | 1,557 | | | $ | 1,849 | | | $ | (25) | | | |
| | | | | | | |
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) | | | 2 | | | |
Net actuarial gain incurred in period (2) | 7 | | | 34 | | | 11 | | | |
Tax valuation allowance release impact on pension settlements | (14) | | | — | | | — | | | |
Total change in value of pension and postretirement liabilities | (9) | | | 31 | | | 13 | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Comprehensive income (loss) | $ | 1,548 | | | $ | 1,880 | | | $ | (12) | | | |
(1)Includes tax effects that were not significant for 2021 which were netted against the valuation allowance and therefore included in accumulated other comprehensive income.
(2)Includes tax effect gains which were not significant for all periods presented and were netted against a valuation allowance and therefore included in accumulated other comprehensive income.
The accompanying notes are an integral part of these consolidated financial statements.
SOUTHWESTERN ENERGY COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS | | | | | | | | | | | |
| December 31, 2023 | | December 31, 2022 |
ASSETS | (in millions, except share amounts) |
Current assets: | | | |
Cash and cash equivalents | $ | 21 | | | $ | 50 | |
Accounts receivable, net | 680 | | | 1,401 | |
Derivative assets | 614 | | | 145 | |
Other current assets | 100 | | | 68 | |
Total current assets | 1,415 | | | 1,664 | |
Natural gas and oil properties, using the full cost method, including $2,075 million as of December 31, 2023 and $2,217 million as of December 31, 2022 excluded from amortization | 37,772 | | | 35,763 | |
Other | 566 | | | 527 | |
Less: Accumulated depreciation, depletion and amortization | (28,425) | | | (25,387) | |
Total property and equipment, net | 9,913 | | | 10,903 | |
Operating lease assets | 154 | | | 177 | |
Long-term derivative assets | 175 | | | 72 | |
Deferred tax assets | 238 | | | — | |
Other long-term assets | 96 | | | 110 | |
Total long-term assets | 663 | | | 359 | |
TOTAL ASSETS | $ | 11,991 | | | $ | 12,926 | |
LIABILITIES AND EQUITY | | | |
Current liabilities: | | | |
| | | |
Accounts payable | $ | 1,384 | | | $ | 1,835 | |
Taxes payable | 128 | | | 136 | |
Interest payable | 77 | | | 86 | |
Derivative liabilities | 79 | | | 1,317 | |
Current operating lease liabilities | 44 | | | 42 | |
Other current liabilities | 17 | | | 65 | |
Total current liabilities | 1,729 | | | 3,481 | |
Long-term debt | 3,947 | | | 4,392 | |
Long-term operating lease liabilities | 107 | | | 133 | |
Long-term derivative liabilities | 100 | | | 378 | |
| | | |
Other long-term liabilities | 220 | | | 218 | |
Total long-term liabilities | 4,374 | | | 5,121 | |
Commitments and contingencies (Note 10) | | | |
Equity: | | | |
Common stock, $0.01 par value; 2,500,000,000 shares authorized; issued 1,163,077,745 shares as of December 31, 2023 and 1,161,545,588 as of December 31, 2022 | 12 | | | 12 | |
Additional paid-in capital | 7,188 | | | 7,172 | |
Accumulated deficit | (982) | | | (2,539) | |
Accumulated other comprehensive income (loss) | (3) | | | 6 | |
Common stock in treasury, 61,614,693 shares as of December 31, 2023 and as of December 31, 2022 | (327) | | | (327) | |
Total equity | 5,888 | | | 4,324 | |
TOTAL LIABILITIES AND EQUITY | $ | 11,991 | | | $ | 12,926 | |
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) | 2023 | | 2022 | | 2021 |
Cash Flows From Operating Activities: | | | | | |
Net income (loss) | $ | 1,557 | | | $ | 1,849 | | | $ | (25) | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | |
Depreciation, depletion and amortization | 1,307 | | | 1,174 | | | 546 | |
Amortization of debt issuance costs | 7 | | | 11 | | | 9 | |
Impairments | 1,710 | | | — | | | 6 | |
Deferred income taxes | (252) | | | — | | | — | |
(Gain) loss on derivatives, unsettled | (2,088) | | | (24) | | | 944 | |
Stock-based compensation | 9 | | | 4 | | | 2 | |
Loss on early extinguishment of debt | 19 | | | 14 | | | 93 | |
| | | | | |
| | | | | |
Other | 4 | | | 2 | | | (3) | |
Changes in assets and liabilities, net of effect of Mergers: | | | | | |
Accounts receivable | 721 | | | (240) | | | (425) | |
Accounts payable | (375) | | | 390 | | | 261 | |
Taxes payable | (8) | | | 43 | | | (4) | |
Interest payable | (5) | | | 4 | | | 6 | |
Inventories | (27) | | | 2 | | | (3) | |
Other assets and liabilities | (63) | | | (75) | | | (44) | |
Net cash provided by operating activities | 2,516 | | | 3,154 | | | 1,363 | |
| | | | | |
Cash Flows From Investing Activities: | | | | | |
Capital investments | (2,170) | | | (2,115) | | | (1,032) | |
Proceeds from sale of property and equipment | 123 | | | 72 | | | 4 | |
Cash acquired in mergers | — | | | — | | | 66 | |
Cash paid in mergers | — | | | — | | | (1,642) | |
| | | | | |
| | | | | |
Net cash used in investing activities | (2,047) | | | (2,043) | | | (2,604) | |
| | | | | |
Cash Flows From Financing Activities: | | | | | |
Payments on current portion of long-term debt | — | | | (210) | | | — | |
Payments on long-term debt | (437) | | | (612) | | | (1,177) | |
Payments on revolving credit facility | (4,718) | | | (12,071) | | | (6,628) | |
Borrowings under revolving credit facility | 4,688 | | | 11,861 | | | 6,388 | |
Change in bank drafts outstanding | (27) | | | 79 | | | 5 | |
Repayment of revolving credit facilities associated with Mergers | — | | | — | | | (176) | |
| | | | | |
Proceeds from exercise of common stock options | — | | | 7 | | | — | |
Proceeds from issuance of long-term debt | — | | | — | | | 2,900 | |
Debt issuance and other financing costs | — | | | (14) | | | (53) | |
| | | | | |
Purchase of treasury stock | — | | | (125) | | | — | |
| | | | | |
Cash paid for tax withholding | (4) | | | (4) | | | (3) | |
| | | | | |
Net cash provided by (used in) financing activities | (498) | | | (1,089) | | | 1,256 | |
| | | | | |
Increase (decrease) in cash and cash equivalents | (29) | | | 22 | | | 15 | |
Cash and cash equivalents at beginning of year | 50 | | | 28 | | | 13 | |
Cash and cash equivalents at end of year | $ | 21 | | | $ | 50 | | | $ | 28 | |
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, 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 | |
Comprehensive income | | | | | | | | | | | | | | | | | | |
Net income | | — | | | — | | | | | — | | | 1,849 | | | — | | | — | | | — | | | 1,849 | |
Other comprehensive income | | — | | | — | | | | | — | | | — | | | 31 | | | — | | | — | | | 31 | |
Total comprehensive income | | — | | | — | | | | | — | | | — | | | — | | | — | | | — | | | 1,880 | |
Stock-based compensation | | — | | | — | | | | | 7 | | | — | | | — | | | — | | | — | | | 7 | |
Exercise of stock options | | 893,312 | | | — | | | | | 7 | | | — | | | — | | | — | | | — | | | 7 | |
Issuance of common stock | | 79 | | | — | | | | | — | | | — | | | — | | | — | | | — | | | — | |
Issuance of restricted stock | | 185,774 | | | — | | | | | — | | | — | | | — | | | — | | | — | | | — | |
Restricted units vested | | 21,981 | | | — | | | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | |
Performance units vested | | 2,499,860 | | | — | | | | | 12 | | | — | | | — | | | — | | | — | | | 12 | |
Treasury Stock | | — | | | — | | | | | — | | | — | | | — | | | 17,261,469 | | | (125) | | | (125) | |
| | | | | | | | | | | | | | | | | | |
Tax withholding – stock compensation | | (728,084) | | | — | | | | | (4) | | | — | | | — | | | — | | | — | | | (4) | |
Balance at December 31, 2022 | | 1,161,545,588 | | | $ | 12 | | | | | $ | 7,172 | | | $ | (2,539) | | | $ | 6 | | | 61,614,693 | | | $ | (327) | | | $ | 4,324 | |
Comprehensive income | | | | | | | | | | | | | | | | | | |
Net income | | — | | | — | | | | | — | | | 1,557 | | | — | | | — | | | — | | | 1,557 | |
Other comprehensive loss | | — | | | — | | | | | — | | | — | | | (9) | | | — | | | — | | | (9) | |
Total comprehensive income | | — | | | — | | | | | — | | | — | | | — | | | — | | | — | | | 1,548 | |
Stock-based compensation | | — | | | — | | | | | 12 | | | — | | | — | | | — | | | — | | | 12 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Issuance of restricted stock | | 188,382 | | | — | | | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Restricted units vested | | 2,009,007 | | | — | | | | | 8 | | | — | | | — | | | — | | | — | | | 8 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Tax withholding – stock compensation | | (665,232) | | | — | | | | | (4) | | | — | | | — | | | — | | | — | | | (4) | |
Balance at December 31, 2023 | | 1,163,077,745 | | | $ | 12 | | | | | $ | 7,188 | | | $ | (982) | | | $ | (3) | | | 61,614,693 | | | $ | (327) | | | $ | 5,888 | |
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 development, exploration 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 development 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 (“Haynesville and Bossier Shales”). 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 2023 and 2022 amounts to prior periods could be impacted as a result of the Indigo Merger (as defined below) completed 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, 2023, 2022 and 2021 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, 2023 one purchaser accounted for approximately 14% 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, 2022, one purchaser accounted for 17% 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 $21 million and $50 million in cash and cash equivalents as of December 31, 2023 and 2022, 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 $73 million and $100 million as of December 31, 2023 and 2022, 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. 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, 2023 and 2022:
| | | | | | | | | | | |
(in millions) | 2023 | | 2022 |
Proved properties | $ | 35,697 | | | $ | 33,546 | |
Unproved properties | 2,075 | | | 2,217 | |
Total capitalized costs | 37,772 | | | 35,763 | |
Less: Accumulated depreciation, depletion and amortization | (28,031) | | | (25,033) | |
Net capitalized costs | $ | 9,741 | | | $ | 10,730 | |
Under the full cost method of accounting, productive and nonproductive costs, 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, |
| 2023 | | 2022 | | 2021 |
Natural gas (per MMBtu) | $ | 2.64 | | | $ | 6.36 | | | $ | 3.60 | |
Oil (per Bbl) | $ | 78.22 | | | $ | 93.67 | | | $ | 66.56 | |
NGLs (per Bbl) | $ | 21.38 | | | $ | 34.35 | | | $ | 28.65 | |
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 exceeded the ceiling amount at December 31, 2023, resulting in an impairment of $1,710 million. The net book value of its natural gas and oil properties did not exceed the ceiling amount at December 31, 2022 or 2021. The Company had no derivative positions that were designated for hedge accounting as of December 31, 2023, 2022 and 2021. Given the decline in commodity prices during 2023 and early 2024, the Company expects that an additional non-cash impairment of its asset will likely occur in the first quarter of 2024 and perhaps later.
No impairment expense was recorded in 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. Had management not received the waiver from the SEC, no impairment charge would have been recorded in 2021 even when including the Montage natural gas and oil properties in the full cost ceiling test due to improved commodity prices during 2021.
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, 2023, the Company had a total of $2,075 million of costs excluded from the amortization base, all of which related to its properties in the United States.
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, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in millions) | 2023 | | 2022 | | 2021 | | Prior | | Total |
Property acquisition costs | $ | 63 | | | $ | 86 | | | $ | 559 | | | $ | 1,005 | | | $ | 1,713 | |
Exploration and development costs | 24 | | | 9 | | | 8 | | | 18 | | | 59 | |
Capitalized interest | 115 | | | 91 | | | 75 | | | 22 | | | 303 | |
| $ | 202 | | | $ | 186 | | | $ | 642 | | | $ | 1,045 | | | $ | 2,075 | |
Of the total net unevaluated costs excluded from amortization as of December 31, 2023, approximately $1,048 million is related to undeveloped properties in Appalachia which were acquired in 2014 and 2015, $137 million is related to Montage properties acquired in November 2020 and approximately $587 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 $303 million of unevaluated capitalized interest. The Company has $59 million of unevaluated costs related to wells in progress (included within the Appalachia, Montage and Haynesville amounts above). 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.
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 | 3 – 10 years |
Gathering systems | 15 – 25 years |
Technology infrastructure | 3 – 10 years |
Drilling rigs and equipment | 3 years |
Buildings and leasehold improvements | 5 – 30 years |
Other property, plant and equipment is comprised of the following:
| | | | | | | | | | | |
(in millions) | December 31, 2023 | | December 31, 2022 |
Water facilities | $ | 252 | | | $ | 238 | |
Gathering systems | 60 | | | 56 | |
Technology infrastructure | 146 | | | 135 | |
Drilling rigs and equipment | 35 | | | 31 | |
Land, buildings and leasehold improvements | 16 | | | 16 | |
Other | 57 | | | 51 | |
Less: Accumulated depreciation and impairment | (394) | | | (354) | |
Total | $ | 172 | | | $ | 173 | |
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. The Company did not recognize an impairment on its non-full cost pool long-lived assets during the years ended December 31, 2023 and December 31, 2022. The Company recognized an impairment of $6 million related to non-core assets for the year ended December 31, 2021.
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, 2023 and 2022, the Company had $38 million and $43 million, respectively, in marketing-related intangible assets, of which $33 million and $38 million were included in Other long-term assets on the respective consolidated balance sheets. The Company amortized $5 million of its marketing-related intangible asset in 2023, $5 million in 2022 and $8 million in 2021. The Company expects to amortize $5 million during each year from 2024 to 2027 and $4 million in 2028.
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, 2023. 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 2036. 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 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.
In 2023, there were no share repurchases that occurred during the year.
In 2022, in connection with our share repurchase program, we repurchased approximately 17,261,469 shares at an average price of $7.24 per share for a total cost of approximately $125 million.
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.
The following table presents the computation of earnings per share for the years ended December 31, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions, except share/per share amounts) | 2023 | | 2022 | | 2021 |
Net income (loss) | $ | 1,557 | | | $ | 1,849 | | | $ | (25) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Number of common shares: | | | | | |
Weighted average outstanding | 1,100,980,199 | | | 1,110,564,839 | | | 789,657,776 | |
Issued upon assumed exercise of outstanding stock options | — | | | — | | | — | |
Effect of issuance of non-vested restricted common stock | 862,434 | | | 763,067 | | | — | |
Effect of issuance of non-vested restricted units | 1,431,754 | | | 1,500,815 | | | — | |
Effect of issuance of non-vested performance units | 131,868 | | | 355,533 | | | — | |
Weighted average and potential dilutive outstanding | 1,103,406,255 | | | 1,113,184,254 | | | 789,657,776 | |
| | | | | |
Earnings (loss) per common share: | | | | | |
Basic | $ | 1.41 | | | $ | 1.67 | | | $ | (0.03) | |
Diluted | $ | 1.41 | | | $ | 1.66 | | | $ | (0.03) | |
The following table presents the common stock shares equivalent excluded from the calculation of diluted earnings per share for the years ended December 31, 2023, 2022 and 2021, as they would have had an antidilutive effect:
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
| 2023 | | 2022 | | 2021 |
Unexercised stock options | 831,525 | | | 2,265,589 | | | 3,683,363 | |
Unvested share-based payment | 46,101 | | | 53,924 | | | 832,989 | |
Restricted units | 211,506 | | | 192,515 | | | 2,226,981 | |
Performance units | — | | | — | | | 2,194,477 | |
| | | | | |
Total | 1,089,132 | | | 2,512,028 | | | 8,937,810 | |
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, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | |
| For the years ended December 31, | |
(in millions) | 2023 | | 2022 | | 2021 | |
Cash paid during the year for interest, net of amounts capitalized | $ | 140 | | | $ | 161 | | | $ | 106 | | |
Cash paid during the year for income taxes | 13 | | | 41 | | | — | | (1) |
Non-cash investing activities | (39) | | | 94 | | | 3,690 | | (2) |
Non-cash financing activities | — | | | — | | | 2,051 | | (3) |
(1)Cash received in 2021 for income taxes was immaterial.
(2)Includes $3,045 million and $581 million in non-cash property additions related to the Indigo Merger and the GEPH Merger, respectively.
(3)Includes $1,588 million and $463 million in common stock consideration related to the Indigo Merger and the GEPH Merger, respectively.
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 or 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 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 total shareholder return (“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. In 2022 and 2023, two types of performance units were granted. One type of award includes performance conditions based on return on capital employed and reinvestment rate. The other awards granted in 2022 and 2023 were accounted for as equity classified awards. 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 cancelled.
Treasury Stock
In 2022, the Company repurchased 17,261,469 shares of its outstanding common stock per a previously announced share repurchase program at an average price of $7.24 per share for approximately $125 million.
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, 2023 and 2022, 1,455 shares and 1,743 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
None that are expected to have a material impact.
New Accounting Standards Not Yet Adopted in this Report
In November 2023, the Financial Accounting Standards Board (the “FASB”) issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The purpose of this update is to enhance disclosures on reportable segments and provide additional detailed information about significant segment expenses. The guidance in ASU 2023-07 is effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. The Company continues to assess the impact of the new guidance, but it is not expected to have a material impact on the consolidated financial statements.
In December 2023, the FASB issued ASU 2023-09 Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The purpose of this update is to enhance disclosures through further disaggregated information on the effective tax rate reconciliation based on specified categories, as well as disaggregation of income taxes paid by jurisdiction. The guidance in ASU 2023-09 is effective for fiscal years beginning after December 15, 2024. The Company continues to assess the impact of the new guidance, but it is not expected to have a material impact on the consolidated financial statements.
(2) ACQUISITIONS
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 and Bossier Shales.
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 $1,263 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) | 1,263 | |
Total consideration | $ | 1,726 | |
(1)Reflects $6 million of post-close cash consideration adjustments.
The following table sets forth the fair value of the assets acquired and liabilities assumed as of the acquisition date. The purchase price allocation was complete as of the fourth quarter of 2022.
| | | | | |
(in millions) | As of December 31, 2021 |
Consideration: | |
Total consideration | $ | 1,726 | |
Fair Value of Assets Acquired: | |
Cash and cash equivalents | 11 | |
Accounts receivable(1) | 180 | |
Other current assets(1) | 1 | |
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 | 2,095 | |
Fair Value of Liabilities Assumed: | |
Accounts payable(1) | 176 | |
Other current liabilities | 1 | |
Derivative liabilities | 75 | |
Revolving credit facility | 81 | |
| |
Asset retirement obligations | 24 | |
Other noncurrent liabilities(1) | 12 | |
Total liabilities assumed | 369 | |
Net Assets Acquired and Liabilities Assumed | $ | 1,726 | |
(1)Reflects adjustments consisting of a $9 million increase to accounts receivable, a $2 million decrease to other current assets, a $6 million increase to accounts payable and a $7 million increase to other non-current liabilities during the twelve months ended December 31, 2022.
The assets acquired and liabilities assumed were recorded at their fair values at the date of the GEPH Merger. The valuation of certain assets, including property, were based on appraisals. The fair value of acquired equipment was 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 fair value of the assets acquired and liabilities assumed as of the acquisition date. The purchase price allocation was complete as of the third quarter of 2022.
| | | | | |
(in millions) | As of September 1, 2021 |
Consideration: | |
Total consideration | $ | 1,961 | |
Fair Value of Assets Acquired: | |
Cash and cash equivalents | 55 | |
Accounts receivable (2) | 193 | |
Other current assets | 2 | |
Commodity derivative assets | 2 | |
Evaluated oil and gas properties | 2,724 | |
Unevaluated oil and gas properties (1) | 690 | |
Other property, plant and equipment | 4 | |
Other long-term assets | 27 | |
Total assets acquired | 3,697 | |
Fair Value of Liabilities Assumed: | |
Accounts payable (2) | 285 | |
Other current liabilities | 55 | |
Derivative liabilities | 501 | |
Revolving credit facility | 95 | |
Senior unsecured notes | 726 | |
Asset retirement obligations | 8 | |
Other noncurrent liabilities (2) | 66 | |
Total liabilities assumed | 1,736 | |
Net Assets Acquired and Liabilities Assumed | $ | 1,961 | |
(1)Reflects a $6 million adjustment during 2022 due to finalization of purchase accounting.
(2)Reflects adjustments consisting of a $1 million increase to accounts receivable, an $11 million increase to accounts payable and a $4 million decrease to other non-current liabilities during 2022 due to finalization of purchase accounting.
The assets acquired and liabilities assumed were recorded at their fair values at the date of the Indigo Merger. The valuation of certain assets, including property, were based on appraisals. The fair value of acquired equipment was 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 $690 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 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 the acquisition date, up to approximately $34 million of these contractual commitments remained and the Company recorded a $17 million liability. As of
December 31, 2023, up to approximately $24 million of these contractual commitments remain, and the Company has a $14 million remaining liability for the estimated future payments.
Excluding the Cotton Valley gathering agreement (discussed above), the Company has recorded additional liabilities totaling $81 million as of the acquisition close date and had $3 million remaining as of December 31, 2023, primarily related to purchase or volume commitments associated with gathering, fresh water and sand.
Pro Forma Information
The following table summarizes the unaudited pro forma condensed financial information of Southwestern as if the Indigo Merger and the GEPH Merger each had occurred on January 1, 2020:
| | | | | | | | | |
| For the year ended December 31, | | | | |
(in millions, except per share amounts) | 2021 | | | | |
Revenues | $ | 8,301 | | | | | |
Net income (loss) attributable to common stock | $ | (354) | | | | | |
Net income (loss) attributable to common stock per share – basic | $ | (0.32) | | | | | |
Net income (loss) attributable to common stock per share – diluted | $ | (0.32) | | | | | |
The unaudited pro forma information is not necessarily indicative of the operating results that would have occurred had 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 date discussed above and is a result of combining the statements of operations of Southwestern with the pre-merger results of 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. 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 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 Mergers are properly reflected.
Merger-Related Expenses
There were no merger-related expenses incurred for the year ended December 31, 2023. The following table summarizes the merger-related expenses incurred for the years ended December 31, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| For the years ended December 31, | | |
| 2022 | | 2021 | | |
(in millions) | Indigo Merger | | GEPH Merger | | Total | | Indigo Merger | | GEPH Merger | | Other (1) | | Total | | |
Transition Services | $ | — | | | $ | 18 | | | $ | 18 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | |
Professional fees (bank, legal, consulting) | — | | | 1 | | | 1 | | | 27 | | | 19 | | | 1 | | | 47 | | | |
Representation & warranty insurance | — | | | — | | | — | | | 4 | | | 7 | | | — | | | 11 | | | |
Contract buyouts, terminations and transfers | 1 | | | 2 | | | 3 | | | 7 | | | 1 | | | — | | | 8 | | | |
Due diligence and environmental | 1 | | | 1 | | | 2 | | | 3 | | | 1 | | | — | | | 4 | | | |
Employee-related | — | | | 1 | | | 1 | | | 2 | | | — | | | 1 | | | 3 | | | |
Other | — | | | 2 | | | 2 | | | 2 | | | — | | | 1 | | | 3 | | | |
Total merger-related expenses | $ | 2 | | | $ | 25 | | | $ | 27 | | | $ | 45 | | | $ | 28 | | | $ | 3 | | | $ | 76 | | | |
(1)Consists of merger related costs associated with the Company’s merger of Montage Resources which closed during 2020.
(3) RESTRUCTURING CHARGES
In February 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. The Company incurred total severance related costs of approximately $7 million
for the year ended December 31, 2021 which were recognized as restructuring charges and were substantially complete by the end of the first quarter of 2021. All restructuring charges were recorded on the Company’s E&P segment and are included in Operating Income for the year ended December 31, 2021.
The Company had no material restructuring activities during the years ended December 31, 2023 and December 31, 2022, and had no material liabilities associated with restructuring at December 31, 2023 and December 31, 2022.
(4) LEASES
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) | 2023 | | 2022 | | 2021 |
Operating lease cost | $ | 62 | | | $ | 63 | | | $ | 54 | |
Short-term lease cost | 103 | | | 93 | | | 15 | |
Variable lease cost | 3 | | | 3 | | | 3 | |
Total lease cost | $ | 168 | | | $ | 159 | | | $ | 72 | |
As of December 31, 2023, the Company had operating leases of $4 million, related primarily to compressor leases, which have been executed but not yet commenced. These operating leases are planned to commence during 2024 with lease terms expiring through 2027. 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) | 2023 | | 2022 | | 2021 |
Cash paid for amounts included in the measurement of lease liabilities: | | | | | |
Operating cash flows from operating leases | $ | 61 | | | $ | 62 | | | $ | 53 | |
| | | | | |
Right-of-use assets obtained in exchange for operating liabilities: | | | | | |
Operating leases | $ | 27 | | | $ | 43 | | | $ | 73 | |
Supplemental balance sheet information related to leases is as follows: | | | | | | | | | | | |
(in millions) | December 31, 2023 | | December 31, 2022 |
Right-of-use asset balance: | | | |
Operating leases | $ | 154 | | | $ | 177 | |
Lease liability balance: | | | |
Current operating leases | $ | 44 | | | $ | 42 | |
Long-term operating leases | 107 | | | 133 | |
Total operating leases | $ | 151 | | | $ | 175 | |
| | | |
Weighted average remaining lease term: (years) | | | |
Operating leases | 4.1 | | 4.9 |
| | | |
Weighted average discount rate: | | | |
Operating leases | 7.50 | % | | 7.32 | % |
Maturity analysis of operating lease liabilities: | | | | | |
(in millions) | December 31, 2023 |
2024 | $ | 53 | |
2025 | 39 | |
2026 | 33 | |
2027 | 29 | |
2028 | 14 | |
Thereafter | 6 | |
Total undiscounted lease liability | 174 | |
Imputed interest | (23) | |
Total discounted lease liability | $ | 151 | |
(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, 2023 | | | | | | | |
Gas sales | $ | 3,036 | | | $ | — | | | $ | 53 | | | $ | 3,089 | |
Oil sales | 374 | | | — | | | 5 | | | 379 | |
NGL sales | 702 | | | — | | | — | | | 702 | |
Marketing | — | | | 6,277 | | | (3,922) | | | 2,355 | |
Other (1) | (3) | | | — | | | — | | | (3) | |
Total | $ | 4,109 | | | $ | 6,277 | | | $ | (3,864) | | | $ | 6,522 | |
| | | | | | | |
Year ended December 31, 2022 | | | | | | | |
Gas sales | $ | 9,100 | | | $ | — | | | $ | 1 | | | $ | 9,101 | |
Oil sales | 434 | | | — | | | 5 | | | 439 | |
NGL sales | 1,046 | | | — | | | — | | | 1,046 | |
Marketing | — | | | 14,521 | | | (10,102) | | | 4,419 | |
Other (1) | (3) | | | — | | | — | | | (3) | |
Total | $ | 10,577 | | | $ | 14,521 | | | $ | (10,096) | | | $ | 15,002 | |
| | | | | | | |
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 | |
(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) | 2023 | | 2022 | | 2021 |
Appalachia | $ | 2,543 | | | $ | 6,314 | | | $ | 3,955 | |
Haynesville | 1,566 | | | 4,263 | | | 682 | |
Other | — | | | — | | | 3 | |
Total | $ | 4,109 | | | $ | 10,577 | | | $ | 4,640 | |
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, 2023 | | December 31, 2022 |
Receivables from contracts with customers | $ | 622 | | | $ | 1,313 | |
Other accounts receivable | 58 | | | 88 | |
Total accounts receivable | $ | 680 | | | $ | 1,401 | |
Amounts recognized against the Company’s allowance for doubtful accounts related to receivables arising from contracts with customers were not significant for the years ended December 31, 2023 and 2022. 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, 2023, 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. |
| |
| |
| |
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, 2023:
Financial Protection on Production
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Weighted Average Price per MMBtu | | Fair value at December 31, 2023 ($ in millions) |
| Volume (Bcf) | | Swaps | | Sold Puts | | Purchased Puts | | Sold Calls | | Basis Differential | |
Natural Gas | | | | | | | | | | | | | |
2024 | | | | | | | | | | | | | |
Fixed price swaps | 528 | | | $ | 3.54 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 448 | |
Two-way costless collars | 44 | | | — | | | — | | | 3.07 | | | 3.53 | | | — | | | 22 | |
Three-way costless collars | 88 | | | — | | | 2.47 | | | 3.20 | | | 4.09 | | | — | | | 35 | |
Total | 660 | | | | | | | | | | | | | $ | 505 | |
2025 | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Two-way costless collars | 73 | | | $ | — | | | $ | — | | | $ | 3.50 | | | $ | 5.40 | | | $ | — | | | $ | 31 | |
Three-way costless collars | 161 | | | — | | | 2.59 | | | 3.66 | | | 5.88 | | | — | | | 56 | |
Total | 234 | | | | | | | | | | | | | $ | 87 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Basis swaps | | | | | | | | | | | | | |
2024 | 82 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | (0.72) | | | $ | 8 | |
2025 | 9 | | | — | | | — | | | — | | | — | | | (0.64) | | | 4 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Total | 91 | | | | | | | | | | | | | $ | 12 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Weighted Average Price per Bbl | | Fair value at December 31, 2023 ($ in millions) |
| Volume (MBbls) | | Swaps | | Sold Puts | | Purchased Puts | | Sold Calls | |
Oil | | | | | | | | | | | |
2024 | | | | | | | | | | | |
Fixed price swaps | 1,571 | | | $ | 71.06 | | | $ | — | | | $ | — | | | $ | — | | | $ | (1) | |
Two-way costless collars | 512 | | | — | | | — | | | 70.00 | | | 85.63 | | | 2 | |
Three-way costless collars | 92 | | | — | | | 65.00 | | | 75.00 | | | 93.10 | | | — | |
Total | 2,175 | | | | | | | | | | | $ | 1 | |
2025 | | | | | | | | | | | |
Fixed price swaps | 41 | | | $ | 77.66 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Three-way costless collars | 1,002 | | | — | | | 60.00 | | | 70.00 | | | 94.64 | | | 2 | |
Total | 1,043 | | | | | | | | | | | $ | 2 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Ethane | | | | | | | | | | | |
2024 | | | | | | | | | | | |
Fixed price swaps | 4,897 | | | $ | 10.61 | | | $ | — | | | $ | — | | | $ | — | | | $ | 9 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Propane | | | | | | | | | | | |
2024 | | | | | | | | | | | |
Fixed price swaps | 4,008 | | | $ | 31.38 | | | $ | — | | | $ | — | | | $ | — | | | $ | 11 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
2025 | | | | | | | | | | | |
Fixed price swaps | 63 | | | $ | 26.46 | | | $ | — | | | $ | — | | | — | | | $ | — | |
| | | | | | | | | | | |
Normal Butane | | | | | | | | | | | |
2024 | | | | | | | | | | | |
Fixed price swaps | 329 | | | $ | 40.74 | | | $ | — | | | $ | — | | | $ | — | | | $ | 1 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Natural Gasoline | | | | | | | | | | | |
2024 | | | | | | | | | | | |
Fixed price swaps | 329 | | | $ | 64.37 | | | $ | — | | | $ | — | | | $ | — | | | $ | 2 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Other Derivative Contracts |
| Volume (Bcf) | | Weighted Average Strike Price per MMBtu | | Fair value at December 31, 2023 ($ in millions) |
Call Options – Natural Gas (Net) | | | | | |
2024 | 82 | | | $ | 6.56 | | | $ | (1) | |
2025 | 73 | | | 7.00 | | | (6) | |
2026 | 73 | | | 7.00 | | | (11) | |
| | | | | |
Total | 228 | | | | | $ | (18) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
At December 31, 2023, the net fair value of the Company’s financial instruments was a $610 million asset, including a net reduction of the asset of $2 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, 2023, 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, 2023 and 2022:
| | | | | | | | | | | | | | | | | | |
Derivative Assets | | |
| Balance Sheet Classification | | Fair Value | |
(in millions) | | December 31, 2023 | | December 31, 2022 | |
Derivatives not designated as hedging instruments: | | | | | | |
| | | | | | |
Fixed price swaps – natural gas | Derivative assets | | $ | 466 | | | $ | — | | |
Fixed price swaps – oil | Derivative assets | | 1 | | | — | | |
Fixed price swaps – ethane | Derivative assets | | 9 | | | 4 | | |
Fixed price swaps – propane | Derivative assets | | 12 | | | 9 | | |
Fixed price swaps – normal butane | Derivative assets | | 1 | | | 1 | | |
Fixed price swaps – natural gasoline | Derivative assets | | 2 | | | 1 | | |
Two-way costless collars – natural gas | Derivative assets | | 36 | | | 47 | | |
Two-way costless collars – oil | Derivative assets | | 3 | | | — | | |
| | | | | | |
Three-way costless collars – natural gas | Derivative assets | | 62 | | | 18 | | |
Three-way costless collars – oil | Derivative assets | | 1 | | | 1 | | |
Basis swaps – natural gas | Derivative assets | | 14 | | | 64 | | |
| | | | | | |
Put options – natural gas | Derivative assets | | 8 | | | — | | |
| | | | | | |
| | | | | | |
Fixed price swaps – natural gas | Other long-term assets | | — | | | 28 | | |
Fixed price swaps – oil | Other long-term assets | | — | | | 1 | | |
Fixed price swaps – ethane | Other long-term assets | | — | | | 1 | | |
Fixed price swaps – propane | Other long-term assets | | — | | | 1 | | |
Two-way costless collars – natural gas | Other long-term assets | | 46 | | | 18 | | |
| | | | | | |
Three-way costless collars – natural gas | Other long-term assets | | 116 | | | 3 | | |
Three-way costless collars – oil | Other long-term assets | | 10 | | | — | | |
Basis swaps – natural gas | Other long-term assets | | 4 | | | 17 | | |
| | | | | | |
Put options – natural gas | Other long-term assets | | — | | | 4 | | |
| | | | | | |
Total derivative assets | | | $ | 791 | | | $ | 218 | | |
| | | | | | | | | | | | | | | | | |
Derivative Liabilities | |
| Balance Sheet Classification | | Fair Value |
(in millions) | | December 31, 2023 | | December 31, 2022 |
Derivatives not designated as hedging instruments: | | | | | |
| | | | | |
| | | | | |
| | | | | |
Fixed price swaps – natural gas | Derivative liabilities | | $ | 18 | | | $ | 581 | |
Fixed price swaps – oil | Derivative liabilities | | 2 | | | 20 | |
Fixed price swaps – ethane | Derivative liabilities | | — | | | 1 | |
Fixed price swaps – propane | Derivative liabilities | | 1 | | | — | |
| | | | | |
Fixed price swaps – natural gasoline | Derivative liabilities | | — | | | 1 | |
Two-way costless collars – natural gas | Derivative liabilities | | 14 | | | 235 | |
Two-way costless collars – oil | Derivative liabilities | | 1 | | | — | |
| | | | | |
Three-way costless collars – natural gas | Derivative liabilities | | 27 | | | 311 | |
Three-way costless collars – oil | Derivative liabilities | | 1 | | | 31 | |
| | | | | |
| | | | | |
Basis swaps – natural gas | Derivative liabilities | | 6 | | | 69 | |
Call options – natural gas | Derivative liabilities | | 1 | | | 70 | |
Put options – natural gas | Derivative liabilities | | 8 | | | — | |
| | | | | |
| | | | | |
| | | | | |
Fixed price swaps – natural gas | Other long-term liabilities | | — | | | 281 | |
Fixed price swaps – oil | Other long-term liabilities | | — | | | 4 | |
| | | | | |
| | | | | |
| | | | | |
Two-way costless collars – natural gas | Other long-term liabilities | | 15 | | | 56 | |
| | | | | |
Three-way costless collars – natural gas | Other long-term liabilities | | 60 | | | 20 | |
Three-way costless collars – oil | Other long-term liabilities | | 8 | | | — | |
Basis swaps – natural gas | Other long-term liabilities | | — | | | 1 | |
Call options – natural gas | Other long-term liabilities | | 17 | | | 18 | |
| | | | | |
| | | | | |
Total derivative liabilities | | | $ | 179 | | | $ | 1,699 | |
| | | | | | | | | | | | | | | | | | | | |
Net Derivative Position |
| | | | As of December 31, |
| | | 2023 | | 2022 |
| | | | (in millions) |
Net current derivative assets (liabilities) | | | | $ | 536 | | | $ | (1,174) | |
Net long-term derivative assets (liabilities) | | | | 76 | | | (307) | |
Non-performance risk adjustment | | | | (2) | | | 3 | |
Net total derivative assets (liabilities) | | | | $ | 610 | | | $ | (1,478) | |
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, 2023 and 2022:
| | | | | | | | | | | | | | | | | | | | | |
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 | | | 2023 | | 2022 | |
| | | | (in millions) | |
| | | | | | | |
| | | | | | | |
Fixed price swaps – natural gas | | Gain (Loss) on Derivatives | | $ | 1,281 | | | $ | (166) | | |
Fixed price swaps – oil | | Gain (Loss) on Derivatives | | 22 | | | 46 | | |
Fixed price swaps – ethane | | Gain (Loss) on Derivatives | | 5 | | | 12 | | |
Fixed price swaps – propane | | Gain (Loss) on Derivatives | | 1 | | | 87 | | |
Fixed price swaps – normal butane | | Gain (Loss) on Derivatives | | — | | | 27 | | |
Fixed price swaps – natural gasoline | | Gain (Loss) on Derivatives | | 2 | | | 34 | | |
Two-way costless collars – natural gas | | Gain (Loss) on Derivatives | | 279 | | | (116) | | |
Two-way costless collars – oil | | Gain (Loss) on Derivatives | | 2 | | | — | | |
| | | | | | | |
Two-way costless collars – ethane | | Gain (Loss) on Derivatives | | — | | | 1 | | |
Three-way costless collars – natural gas | | Gain (Loss) on Derivatives | | 402 | | | 117 | | |
Three-way costless collars – oil | | Gain (Loss) on Derivatives | | 32 | | | 11 | | |
Three-way costless collars – propane | | Gain (Loss) on Derivatives | | — | | | 4 | | |
Basis swaps – natural gas | | Gain (Loss) on Derivatives | | 1 | | | (57) | | |
Call options – natural gas | | Gain (Loss) on Derivatives | | 70 | | | 21 | | |
| | | | | | | |
Put options – natural gas | | Gain (Loss) on Derivatives | | (4) | | | 4 | | |
| | | | | | | |
Fixed price swaps – natural gas storage | | Gain (Loss) on Derivatives | | — | | | 1 | | |
Interest rate swaps | | Gain (Loss) on Derivatives | | — | | | (2) | | |
Total gain on unsettled derivatives | | | | $ | 2,093 | | | $ | 24 | | |
| | | | | | | | | | | | | | | | | | | | | |
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 | | | 2023 | | 2022 | |
| | | | (in millions) | |
| | | | | | | |
| | | | | | | |
Fixed price swaps – natural gas | | Gain (Loss) on Derivatives | | $ | 300 | | | $ | (2,918) | | |
Fixed price swaps – oil | | Gain (Loss) on Derivatives | | (27) | | | (129) | | |
Fixed price swaps – ethane | | Gain (Loss) on Derivatives | | 6 | | | (49) | | |
Fixed price swaps – propane | | Gain (Loss) on Derivatives | | 26 | | | (100) | | |
Fixed price swaps – normal butane | | Gain (Loss) on Derivatives | | 3 | | | (35) | | |
Fixed price swaps – natural gasoline | | Gain (Loss) on Derivatives | | 1 | | | (49) | | |
Two-way costless collars – natural gas | | Gain (Loss) on Derivatives | | 48 | |
| (448) | | |
Two-way costless collars – oil | | Gain (Loss) on Derivatives | | (1) | | | — | | |
| | | | | | | |
Two-way costless collars – ethane | | Gain (Loss) on Derivatives | | — | | | (1) | | |
Three-way costless collars – natural gas | | Gain (Loss) on Derivatives | | (19) | | | (1,319) | | |
Three-way costless collars – oil | | Gain (Loss) on Derivatives | | (27) | | | (51) | | |
Three-way costless collars – propane | | Gain (Loss) on Derivatives | | — | | | (5) | | |
Index swaps - natural gas | | Gain (Loss) on Derivatives | | — | | | (1) | | |
Basis swaps – natural gas | | Gain (Loss) on Derivatives | | 43 | | | 128 | | |
Call options – natural gas | | Gain (Loss) on Derivatives | | (8) | | | (304) | | |
| | | | | | | |
| | | | | | | |
Purchased fixed price swaps – natural gas storage | | Gain (Loss) on Derivatives | | — | | | 1 | | |
Fixed price swaps – natural gas storage | | Gain (Loss) on Derivatives | | — | | | (3) | | |
| | | | | | | |
Total gain (loss) on settled derivatives | | | | $ | 345 | | | $ | (5,283) | | |
(1)The Company calculates gain (loss) on derivatives, settled, as the summation of gains and losses on positions that have settled within the period.
| | | | | | | | | | | | | | | | | | | | | |
Total Gain (Loss) on Derivatives Recognized in Earnings | |
| | | | For the years ended December 31, | |
| | | 2023 | | 2022 | |
| | | | (in millions) | |
Total gain on unsettled derivatives | | | | $ | 2,093 | | | $ | 24 | | |
Total gain (loss) on settled derivatives | | | | 345 | | | (5,283) | | |
Non-performance risk adjustment | | | | (5) | | | — | | |
Total gain (loss) on derivatives | | | | $ | 2,433 | | | $ | (5,259) | | |
(7) RECLASSIFICATIONS FROM ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
In 2023, 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, 2023:
| | | | | | | | | | | | | | | | | |
| For the year ended December 31, 2023 |
(in millions) | Pension and Other Postretirement | | Foreign Currency | | Total |
Beginning balance, December 31, 2022 | $ | 20 | | | $ | (14) | | | $ | 6 | |
Other comprehensive income before reclassifications | 7 | | | — | | | 7 | |
Amounts reclassified from other comprehensive income (1) | (16) | | | — | | | (16) | |
Net current-period other comprehensive loss | (9) | | | — | | | (9) | |
Ending balance, December 31, 2023 | $ | 11 | | | $ | (14) | | | $ | (3) | |
(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, 2023 |
Pension and other postretirement: (1) | | | | (in millions) |
| | | | |
Settlements | | Other income, net | | $ | (2) | |
Tax valuation allowance release impact on pension settlements | | Provision for income taxes | | (14) | |
Total reclassifications for the period | | Net income | | $ | (16) | |
| | | | |
| | | | |
(1)See Note 13 for additional details regarding the Company’s pension and other postretirement benefit plans. (8) FAIR VALUE MEASUREMENTS
The carrying amounts and estimated fair values of the Company’s financial instruments as of December 31, 2023 and 2022 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 | | December 31, 2022 | |
(in millions) | Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value | |
Cash and cash equivalents | $ | 21 | | | $ | 21 | | | $ | 50 | | | $ | 50 | | |
2022 revolving credit facility due April 2027 | 220 | | | 220 | | | 250 | | | 250 | | |
| | | | | | | | |
Senior notes (1) | 3,743 | | | 3,626 | | | 4,164 | | | 3,847 | | |
Derivative instruments, net | 610 | | | 610 | | | (1,478) | | | (1,478) | | |
(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. The fair values of the Company's senior notes are considered to be a Level 1 measurement as they are actively traded. The carrying values of the borrowings under both the Company's 2022 credit facility (to the extent utilized) approximates fair value because the interest rates are variable and reflective of market rates. The Company considers the fair values of its 2022 credit facility 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 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, 2023, the impact of non-performance risk on the fair value of the Company’s net derivative liability position was a reduction to the asset position of $2 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’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.
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, 2023 |
| 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: (1) | | | | | | | |
| | | | | | | |
Fixed price swaps | $ | — | | | $ | 491 | | | $ | — | | | $ | 491 | |
Two-way costless collars | — | | | 85 | | | — | | | 85 | |
Three-way costless collars | — | | | 189 | | | — | | | 189 | |
Basis swaps | — | | | 18 | | | — | | | 18 | |
| | | | | | | |
| | | | | | | |
Purchase Put - Natural Gas | — | | | 8 | | | — | | | 8 | |
Liabilities: | | | | | | | |
| | | | | | | |
Fixed price swaps | — | | | (21) | | | — | | | (21) | |
Two-way costless collars | — | | | (30) | | | — | | | (30) | |
Three-way costless collars | — | | | (96) | | | — | | | (96) | |
Basis swaps | — | | | (6) | | | — | | | (6) | |
Call options | — | | | (18) | | | — | | | (18) | |
Put options | — | | | (8) | | | — | | | (8) | |
| | | | | | | |
| | | | | | | |
Total | $ | — | | | $ | 612 | | | $ | — | | | $ | 612 | |
(1)Excludes a net reduction to the asset fair value of $2 million related to estimated non-performance risk.
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
| 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: | | | | | | | |
| | | | | | | |
Fixed price swaps | $ | — | | | $ | 46 | | | $ | — | | | $ | 46 | |
Two-way costless collars | — | | | 65 | | | — | | | 65 | |
Three-way costless collars | — | | | 22 | | | — | | | 22 | |
Basis swaps | — | | | 81 | | | — | | | 81 | |
| | | | | | | |
Purchase Put - Natural Gas | — | | | 4 | | | — | | | 4 | |
Liabilities: (1) | | | | | | | |
| | | | | | | |
Fixed price swaps | — | | | (888) | | | — | | | (888) | |
Two-way costless collars | — | | | (291) | | | — | | | (291) | |
Three-way costless collars | — | | | (362) | | | — | | | (362) | |
Basis swaps | — | | | (70) | | | — | | | (70) | |
Call options | — | | | (88) | | | — | | | (88) | |
| | | | | | | |
| | | | | | | |
Total | $ | — | | | $ | (1,481) | | | $ | — | | | $ | (1,481) | |
(1)Excludes a net reduction to the liability fair value of $3 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. (9) DEBT
The components of debt as of December 31, 2023 and 2022 consisted of the following:
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 |
(in millions) | Debt Instrument | | Unamortized Issuance Expense | | Unamortized Debt Premium / Discount | | Total |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Variable rate (7.20% at December 31, 2023) 2022 revolving credit facility, due April 2027 | $ | 220 | | | $ | — | | (1) | $ | — | | | $ | 220 | |
4.95% Senior Notes due January 2025 (2) | 389 | | | — | | | — | | | 389 | |
| | | | | | | |
| | | | | | | |
8.375% Senior Notes due September 2028 | 304 | | | (3) | | | — | | | 301 | |
5.375% Senior Notes due February 2029 | 700 | | | (5) | | | 18 | | | 713 | |
5.375% Senior Notes due March 2030 | 1,200 | | | (13) | | | — | | | 1,187 | |
4.75% Senior Notes due February 2032 | 1,150 | | | (13) | | | — | | | 1,137 | |
| | | | | | | |
| | | | | | | |
Total debt | $ | 3,963 | | | $ | (34) | | | $ | 18 | | | $ | 3,947 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 |
(in millions) | Debt Instrument | | Unamortized Issuance Expense | | Unamortized Debt Premium / Discount | | Total |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Variable rate (6.15% at December 31, 2022) 2022 revolving credit facility, due April 2027 | $ | 250 | | | $ | — | | (1) | $ | — | | | $ | 250 | |
4.95% Senior Notes due January 2025 (2) | 389 | | | (1) | | | — | | | 388 | |
7.75% Senior Notes due October 2027 | 421 | | | (3) | | | — | | | 418 | |
8.375% Senior Notes due September 2028 | 304 | | | (3) | | | — | | | 301 | |
5.375% Senior Notes due February 2029 | 700 | | | (5) | | | 22 | | | 717 | |
5.375% Senior Notes due March 2030 | 1,200 | | | (16) | | | — | | | 1,184 | |
4.75% Senior Notes due February 2032 | 1,150 | | | (16) | | | — | | | 1,134 | |
Total debt | $ | 4,414 | | | $ | (44) | | | $ | 22 | | | $ | 4,392 | |
(1)At December 31, 2023 and 2022, unamortized issuance expense of $15 million and $19 million, respectively, associated with the 2022 credit facility (as defined below) was classified as other long-term assets on the consolidated balance sheet.
(2)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 the Company’s bond rating to BB+, which
decreased the interest rate on the 2025 Notes to 5.95% beginning with coupon payments paid after January 2022. On May 31, 2022, Moody’s upgraded the Company’s bond rating to Ba1, which decreased the interest rate on the 2025 Notes from 5.95% to 5.70% for coupon payments paid after July 2022.
The following is a summary of scheduled debt maturities by year as of December 31, 2023:
| | | | | |
(in millions) | |
2024 | $ | — | |
2025 | 389 | |
2026 | — | |
2027 (1) | 220 | |
2028 | 304 | |
Thereafter | 3,050 | |
| $ | 3,963 | |
(1)The Company’s 2022 credit facility matures in 2027.
Credit Facility
2022 Credit Facility
On April 8, 2022, the Company entered into an Amended and Restated Credit Agreement that replaces its previous credit facility, that as amended, has a maturity date of April 2027 (the “2022 credit facility”). As of December 31, 2023, the 2022 credit facility has an aggregate maximum revolving credit amount and borrowing base of $3.5 billion and elected five-year revolving commitments of $2.0 billion (the “Five-Year Tranche”). 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. On October 4, 2023, the Company’s borrowing base was reaffirmed $3.5 billion and the Five-Year Tranche was reaffirmed at $2.0 billion with a maturity date of April 8, 2027.
Effective August 4, 2022, the Company elected to temporarily increase commitments under the 2022 credit facility by $500 million under the Short-Term Tranche as a temporary working capital liquidity resource. The Company had no borrowings under the Short-Term Tranche which expired on April 30, 2023 and was not renewed.
The Company may utilize the 2022 credit facility in the form of loans and letters of credit. Loans under the Five-Year Tranche of the 2022 credit facility are subject to varying rates of interest based on whether the loan is a SOFR loan or an alternate base rate loan. Term SOFR loans bear interest at term SOFR plus an applicable rate ranging from 1.75% to 2.75% based on the Company’s utilization of the Five-Year Tranche of the 2022 credit facility, plus a 0.10% credit spread adjustment. Base rate loans bear interest at a base rate per year equal to the greatest of: (i) the prime rate; (ii) the federal funds effective rate plus 0.50%; and (iii) the adjusted term SOFR rate for a one-month interest period plus 1.00%, plus an applicable margin ranging from 0.75% to 1.75%, depending on the percentage of the commitments utilized. Commitment fees on unused commitment amounts under the Five-Year Tranche of the 2022 credit facility range between 0.375% to 0.50%, depending on the percentage of the commitments utilized.
The 2022 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, declaring dividends, repurchasing junior debt, transactions with affiliates, or change of principal business; and
•maintenance of the following financial covenants, commencing with the fiscal quarter ended March 31, 2022:
(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 the prior four fiscal quarters ending on or after March 31, 2022, 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. Consolidated EBITDAX, as defined in the credit agreement governing the Company’s 2022 credit facility,
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 2022 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 2022 credit facility may become immediately due and payable. As of December 31, 2023, the Company was in compliance with all of the covenants of the credit agreement in all material respects.
Currently, each United States domestic subsidiary of the Company for which the Company owns 100% of its equity guarantees the 2022 credit facility. Pursuant to requirements under the indentures governing its senior notes, each subsidiary that became a guarantor of the 2022 credit facility also became a guarantor of each of the Company’s senior notes.
Certain features of the facility depend on whether Southwestern has obtained any of the following ratings:
•An unsecured long-term debt credit rating (an “Index Debt Rating”) of BBB- or higher with S&P;
•An Index Debt Rating of Baa3 or higher with Moody’s; or
•An Index Debt Rating of BBB- or higher with Fitch (each of the foregoing an “Investment Grade Rating”).
Upon receiving one Investment Grade Rating from either S&P or Moody’s, repayment in full of the term loan obligations under Southwestern’s Term Loan Agreement dated December 22, 2021, and delivering a certification to the administrative agent (the period beginning at such time, an “Interim Investment Grade Period”), amongst other changes, the following occurs:
•The Guarantors may be released from their guarantees;
•The collateral under the facility will be released;
•The facility will no longer be subject to a borrowing base; and
•Certain title and collateral-related covenants will no longer be applicable.
During the Interim Investment Grade Period, the Company will be required to maintain compliance with the existing financial covenants as well as a PV-9 coverage ratio of the net present value, discounted at 9% per annum, of the estimated future net revenues expected in the proved reserves to the Company’s total indebtedness as of such date of not less than 1.50 to 1.00 (“PV-9 Coverage Ratio”). In addition, during an Interim Investment Grade Period or Investment Grade Period (as defined below), term SOFR loans will bear interest at term SOFR plus an applicable rate ranging from 1.25% to 1.875%, depending on the Company’s Index Debt Rating (as defined in the 2022 credit facility), plus an additional 0.10% credit spread adjustment. Base rate loans will bear interest at the base rate described above plus an applicable rate ranging from 0.25% to 0.875%, depending on the Company’s Index Debt Rating. During an Interim Investment Grade Period or Investment Grade Period (defined below), the commitment fee on unused commitment amounts under the facility will range from 0.15% to 0.275%, depending on the Company’s Index Debt Rating.
The Interim Investment Grade Period will end, and the facility will revert to its characteristics prior to the Interim Investment Grade Period, including being guaranteed by the Guarantors, being secured by collateral and being subject to a borrowing base, having applicable margins and commitment fee determined based on percentage of commitments utilized, as well as limited to compliance with the leverage ratio and current ratio financial covenants but not the PV-9 Coverage Ratio if both of the following are achieved during the Interim Investment Grade Period:
•An Index Debt Rating from Moody’s that is Ba2 or lower; and
•An Index Debt Rating from S&P that is BB or lower.
Upon receiving two Investment Grade Ratings from S&P, Moody’s, or Fitch (such period following, an “Investment Grade Period”), certain restrictive covenants fall away or become more permissive. Upon Investment Grade Period, the leverage ratio and current ratio financial covenants and PV-9 Coverage Ratio will no longer be effective, and the Company will be required to maintain compliance with a total indebtedness to capitalization ratio, which is the ratio of the Company’s total indebtedness to the sum of total indebtedness plus stockholders’ equity, not to exceed 65%.
As of December 31, 2023, the Company had no outstanding letters of credit and $220 million in borrowings outstanding under the 2022 credit facility. The Company currently does not anticipate being required to supply a materially greater amount of letters of credit under its existing contracts.
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”). 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 required minimum quarterly payments of $1.375 million, subject to adjustment for voluntary prepayments.
On December 30, 2022, the Company repaid in full all outstanding indebtedness under the Term Loan. The payoff amount included the principal amount of approximately $546 million, plus accrued but unpaid interest, fees, and expenses, which satisfied all of the Company’s indebtedness obligations thereunder. In connection with the repayment of such outstanding indebtedness obligations, all security interests, mortgages, liens and encumbrances securing the obligations under the Term Loan, the Term Loan, related loan documents, and all guarantees of such indebtedness obligations were terminated. The Company funded the repayment of the obligations under the Term Loan with approximately $305 million in cash on hand and approximately $250 million of borrowings under the Company’s 2022 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 decreased the interest rate on the 2025 Notes to 5.95% beginning with coupon payments paid after January 2022. On May 31, 2022, Moody’s upgraded the Company’s bond rating to Ba1, which decreased the interest rate on the 2025 Notes from 5.95% to 5.70% for coupon payments paid after July 2022.
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 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.
For the year ended December 31, 2022, the Company retired $816 million of long term debt at a cost of $822 million and recorded a loss on early debt extinguishment of $14 million, which included $6 million of premiums and fees and the write off of $8 million in related unamortized debt discounts and issuance costs. The debt retirements included the repurchase of $46 million of its 8.375% Senior Notes due September 2028, $19 million of its 7.75% Senior Notes due October 2027, and the full redemption of $201 million of its outstanding 4.10% Senior Notes due March 2022, and its $550 million Term Loan.
On February 26, 2023, the Company redeemed all of its 7.75% Senior Notes due October 2027 (the “2027 Notes”) at a redemption price equal to 103.875% of the principal amount thereof plus accrued and unpaid interest of $13 million for a total payment of $450 million. The Company recognized a $19 million loss on the extinguishment of debt, which included the write-off of $3 million in related unamortized debt discounts and debt issuance costs. The Company funded the redemption of the 2027 Notes using approximately $316 million of cash on hand and approximately $134 million of borrowings under the 2022 credit facility.
(10) COMMITMENTS AND CONTINGENCIES
Operating Commitments and Contingencies
As of December 31, 2023, 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 $9.3 billion, $1,015 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 $808 million of that amount. As of December 31, 2023, 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 | $ | 8,331 | | | $ | 1,055 | | | $ | 1,983 | | | $ | 1,778 | | | $ | 1,727 | | | $ | 1,788 | |
Pending regulatory approval and/or construction (1) | 1,015 | | | 46 | | | 157 | | | 177 | | | 266 | | | 369 | |
Total transportation charges | $ | 9,346 | | | $ | 1,101 | | | $ | 2,140 | | | $ | 1,955 | | | $ | 1,993 | | | $ | 2,157 | |
(1)Based on the estimated in-service dates as of December 31, 2023.
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, 2023, up to approximately $24 million of these contractual commitments remain (included in the table above), and the Company has recorded a $14 million liability for its portion of the estimated future payments.
The Company leases pressure pumping equipment for its E&P operations under three leases that expire in 2027 and 2028. The current aggregate annual payment under these leases is approximately $9 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 $11 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, 2023, future minimum payments under these non-cancelable leases accounted for as operating leases (including short-term) are approximately $43 million in 2024, $34 million in 2025, $30 million in 2026, $27 million in 2027, $11 million in 2028 and $6 million thereafter.
The Company also has commitments for compression services and compression rentals related to its E&P segment. As of December 31, 2023, future minimum payments under these non-cancelable agreements (including short-term obligations) are approximately $19 million in 2024, $6 million in 2025, $2 million in 2026 and less than $1 million in 2027.
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, 2023, the Company does not currently have any material amounts accrued related to litigation matters, including the case 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.
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, including punitive damages.
On September 13, 2018, Indigo and other defendants 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 which the Company has opposed. Plaintiffs later filed seventh and eighth supplemental petitions naming additional defendants. The parties are currently engaging in settlement discussions.
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) | 2023 | | 2022 | | 2021 |
Current: | | | | | |
Federal | $ | (4) | | | $ | 47 | | | $ | — | |
State | (1) | | | 4 | | | — | |
| (5) | | | 51 | | | — | |
Deferred: | | | | | |
Federal | (192) | | | — | | | — | |
State | (60) | | | — | | | — | |
| (252) | | | — | | | — | |
Provision (benefit) for income taxes | $ | (257) | | | $ | 51 | | | $ | — | |
The provision for income taxes was an effective rate of (20)% in 2023, 3% in 2022 and 0% in 2021. The Company’s effective tax rate decreased in 2023, as compared with 2022, primarily due to the release of the valuation allowance. 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) | 2023 | | 2022 | | 2021 |
Expected provision (benefit) at federal statutory rate | $ | 273 | | | $ | 400 | | | $ | (5) | |
Increase (decrease) resulting from: | | | | | |
State income taxes, net of federal income tax effect | 18 | | | 39 | | | — | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Change in valuation allowance | (526) | | | (392) | | | 2 | |
Return to accrual | (16) | | | — | | | — | |
Federal research and development credit | (13) | | | — | | | — | |
Other | 7 | | | 4 | | | 3 | |
Provision (benefit) for income taxes | $ | (257) | | | $ | 51 | | | $ | — | |
The components of the Company’s deferred tax balances as of December 31, 2023 and 2022 were as follows:
| | | | | | | | | | | |
(in millions) | 2023 | | 2022 |
Deferred tax liabilities: | | | |
Differences between book and tax basis of property | $ | 255 | | | $ | 379 | |
Derivative activity | 137 | | | — | |
Right of use lease asset | 34 | | | 41 | |
Accrued pension costs | — | | | 1 | |
Other | 3 | | | 3 | |
| 429 | | | 424 | |
Deferred tax assets: | | | |
| | | |
Accrued compensation | 53 | | | 50 | |
Accrued pension costs | 1 | | | — | |
Asset retirement obligations | 27 | | | 24 | |
Net operating loss carryforward | 450 | | | 469 | |
Future lease payments | 35 | | | 41 | |
Derivative activity | — | | | 340 | |
Capital loss carryover | 26 | | | 27 | |
Interest carryover | 93 | | | 41 | |
Research and development credits | 17 | | | — | |
Other | 17 | | | 21 | |
| 719 | | | 1,013 | |
Valuation allowance | (52) | | | (589) | |
Net deferred tax asset | $ | 238 | | | $ | — | |
In 2023, the Company made federal and state income tax payments of approximately $12 million and $1 million, respectively. In 2022, the Company made federal and state income tax payments of approximately $36 million and $5 million, respectively. In 2021, there were no material tax payments or refunds.
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, 2023, 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 and accordingly, no value has been ascribed to these NOLs on the Company’s balance sheet. 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 which were approximately $856 million as of December 31, 2023. 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 2042. The Company also had a statutory depletion carryforward of $13 million and $415 million related to interest deduction carryforward as of December 31, 2023. 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 year ended December 31, 2022, 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, 2022, primarily due to impairments of proved oil and gas properties recognized in 2020. The Company sustained a three-year cumulative level of profitability as of the first quarter of 2023 which was maintained through the end of 2023. Based on this factor and other positive evidence such as forecasted income, the Company concluded that $512 million of its federal and state deferred tax assets were more likely than not to be realized and released this portion of the valuation allowance in 2023. Accordingly, for the year ended December 31, 2023, the Company recognized $269 million of deferred income tax expense related to recording its tax provision which was offset by $526 million of tax benefit, including $14 million that was reclassified from OCI, attributable to the release of the valuation allowance. The Company expects to keep a valuation allowance of $52 million related to NOLs in jurisdictions in which it no longer operates and against a portion of its federal and state deferred tax assets such as capital losses and interest carryovers, which may expire before being fully utilized due to the application of the limitations under Section 382 and the ordering in which they may be applied.
A reconciliation of the changes to the valuation allowance is as follows:
| | | | | | | | | | | |
(in millions) | 2023 | | 2022 |
Valuation allowance at beginning of year | $ | 589 | | | $ | 1,079 | |
| | | |
| | | |
Return to accrual adjustments | (12) | | | (36) | |
State rate and apportionment changes | (13) | | | (66) | |
Current period deferred activity | — | | | (388) | |
Release of valuation allowance | (512) | | | — | |
| | | |
| | | |
Valuation allowance at end of year | $ | 52 | | | $ | 589 | |
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, 2023, there were no unrecognized tax positions identified that would have a material effect on the effective tax rate.
The Inflation Reduction Act of 2022 (the “IRA”) was enacted on August 16, 2022 and may impact how the U.S. taxes certain large corporations. The IRA imposes a 15% alternative minimum tax on the “adjusted financial statement income” of certain large corporations (generally, corporations reporting at least $1 billion average adjusted pre-tax net income on their consolidated
financial statements) for tax years beginning after December 31, 2022. The Company was not impacted by the alternative minimum tax during 2023. The Company will continue to monitor updates to the IRA and the impact it will have on the Company’s consolidated financial statements.
The Internal Revenue Service closed the 2016 and 2017 audits of the Company’s federal returns in 2021 with no change. The 2018 and 2019 income tax years expired and the income tax years 2020 to 2022 remain open to examination by the major taxing jurisdictions to which the Company is subject.
(12) ASSET RETIREMENT OBLIGATIONS
The following table summarizes the Company’s 2023 and 2022 activity related to asset retirement obligations:
| | | | | | | | | | | |
(in millions) | 2023 | | 2022 |
Asset retirement obligation at January 1 | $ | 105 | | | $ | 109 | |
Accretion of discount | 6 | | | 6 | |
Obligations incurred | 1 | | | 1 | |
| | | |
Obligations settled/removed | (1) | | | (10) | |
Revisions of estimates | 8 | | | (1) | |
Asset retirement obligation at December 31 | $ | 119 | | | $ | 105 | |
| | | |
Current liability | $ | 4 | | | $ | 6 | |
Long-term liability | 115 | | | 99 | |
Asset retirement obligation at December 31 | $ | 119 | | | $ | 105 | |
(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 $4 million of contribution expense in 2023, and $2 million in 2022 and 2021, respectively. Additionally, the Company capitalized $4 million of contributions in 2023, and $2 million in 2022 and 2021, respectively, 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 plan, a cash balance plan that provided benefits based upon a fixed percentage of an employee’s annual compensation (the “Plan”). As part of an ongoing effort to reduce costs, the Company elected to freeze the Plan effective January 1, 2021. Employees that were participants in the Plan prior to January 1, 2021 will no longer receive an increased benefit based on service after December 31, 2020 but will continue to receive an increased benefit based on the interest component of the Plan until such time as they receive a lump sum distribution payment or their balance is converted into an annuity payment agreement as elected by the Plan participant. On September 13, 2021, the Compensation Committee of the Board of Directors approved terminating the Plan, effective December 31, 2021. This decision, among other benefits, provided Plan participants quicker access to, and greater flexibility in, the management of participants’ respective benefits due under the Plan.
The Company commenced the Plan termination process, and, on April 6, 2022, the Internal Revenue Service issued a favorable determination letter, concurring that the Plan has met all of the qualification requirements under the Internal Revenue Code. In December 2022, the Company distributed approximately $38 million of the Plan’s assets to participants in the form of lump sum payments in connection with a limited distribution window provided to all active and former employee participants as part of the Plan termination process.
In March 2023, the Company entered into a group annuity contract with a qualified insurance company relating to the Plan. Under the group annuity contract, the Company purchased an irrevocable nonparticipating single premium group annuity contract from the insurer and transferred to the insurer the future benefit obligations and annuity administration for remaining retirees and beneficiaries under the Plan.
Upon issuance of the group annuity contract, the pension benefit obligations and annuity administration for the remaining participants was irrevocably transferred from the Plan to the insurer. By transferring these obligations through the payment to the insurer in March 2023, the Company has no remaining obligations under the Plan or any other U.S. tax-qualified defined benefit pension plan. The purchase of the group annuity contract was funded directly by the assets of the Plan. The Company recognized
a pre-tax non-cash pension settlement charge of approximately $2 million during the twelve months ended December 31, 2023 as a result of the settlement of the Plan.
The Company transferred the remaining residual Plan assets balance of approximately $14 million to a qualified replacement plan in September 2023 and closed the Plan during the fourth quarter of 2023.
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, 2023 and 2022:
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits | | Other Postretirement Benefits |
(in millions) | 2023 | | 2022 | | 2023 | | 2022 |
Change in benefit obligations: | | | | | | | |
Benefit obligation at January 1 | $ | 57 | | | $ | 126 | | | $ | 9 | | | $ | 13 | |
Service cost | — | | | — | | | 2 | | | 2 | |
Interest cost | — | | | 3 | | | 1 | | | — | |
| | | | | | | |
Actuarial gain | — | | | (29) | | | (7) | | | (5) | |
Benefits paid | — | | | (2) | | | — | | | (1) | |
Plan amendments | — | | | (2) | | | — | | | — | |
| | | | | | | |
Settlements | (57) | | | (39) | | | — | | | — | |
Benefit obligation at December 31 | $ | — | | | $ | 57 | | | $ | 5 | | | $ | 9 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits | | Other Postretirement Benefits |
(in millions) | 2023 | | 2022 | | 2023 | | 2022 |
Change in plan assets: | | | | | | | |
Fair value of plan assets at January 1 | $ | 72 | | | $ | 114 | | | $ | — | | | $ | — | |
Actual return on plan assets | — | | | — | | | — | | | — | |
Employer contributions | — | | | — | | | — | | | 1 | |
| | | | | | | |
Benefits paid | — | | | (2) | | | — | | | (1) | |
Settlements | (58) | | | (40) | | | — | | | — | |
Transfer to qualified replacement plan (1) | (14) | | | — | | | — | | | — | |
Fair value of plan assets at December 31 | $ | — | | | $ | 72 | | | $ | — | | | $ | — | |
| | | | | | | |
Funded status of plans at December 31 | $ | — | | | $ | 15 | | | $ | (5) | | | $ | (9) | |
(1)Funds in the qualified replacement plan are presented as cash and cash equivalents on the Company’s consolidated balance sheet as of December 31, 2023.
The Company uses a December 31 measurement date for all of its plans and had assets recorded for the overfunded status and 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, 2023 and 2022 are as follows:
| | | | | | | | | | | |
(in millions) | 2023 | (1) | 2022 |
Projected benefit obligation | $ | — | | | $ | 57 | |
Accumulated benefit obligation | — | | | 57 | |
Fair value of plan assets | — | | | 72 | |
(1)The Company completed the termination of the Plan in 2023.
Pension and other postretirement benefit costs include the following components for 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits | | Other Postretirement Benefits |
(in millions) | 2023 | | 2022 | | 2021 | | 2023 | | 2022 | | 2021 |
Service cost (1) | $ | — | | | $ | — | | | $ | — | | | $ | 2 | | | $ | 2 | | | $ | 2 | |
Interest cost | — | | | 3 | | | 4 | | | 1 | | | — | | | — | |
Expected return on plan assets | — | | | — | | | (4) | | | — | | | — | | | — | |
| | | | | | | | | | | |
Amortization of prior service cost | — | | | (1) | | | — | | | — | | | — | | | — | |
Amortization of net loss | — | | | — | | | — | | | — | | | — | | | — | |
Net periodic benefit cost | — | | | 2 | | | — | | | 3 | | | 2 | | | 2 | |
| | | | | | | | | | | |
Settlement (gain) loss | 2 | | | (1) | | | 2 | | | — | | | — | | | — | |
Total benefit cost | $ | 2 | | | $ | 1 | | | $ | 2 | | | $ | 3 | | | $ | 2 | | | $ | 2 | |
(1)The Company froze the Plan effective January 1, 2021, resulting in no service cost for the years ended December 31, 2023, December 31, 2022 and 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 the Plan effective January 1, 2021, resulting in no service cost for the years ended December 31, 2023, 2022 and 2021.
Amounts recognized in other comprehensive income for the years ended December 31, 2023 and 2022 were as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits | | Other Postretirement Benefits |
(in millions) | 2023 | | 2022 | | 2023 | | 2022 |
Net actuarial gain arising during the year | $ | — | | | $ | 30 | | | $ | 7 | | | $ | 4 | |
Amortization of prior service cost | — | | | (2) | | | — | | | — | |
Tax valuation allowance release impact on pension settlements | (14) | | | — | | | — | | | — | |
Settlements | (2) | | | (1) | | | — | | | — | |
| | | | | | | |
Less: Tax effect (1) | — | | | — | | | — | | | — | |
Amounts recognized in other comprehensive income | $ | (16) | | | $ | 27 | | | $ | 7 | | | $ | 4 | |
(1)Other postretirement benefit tax effects of approximately $1 million for each of the years ended December 31, 2023 and December 31, 2022 were netted against a valuation allowance and therefore included in accumulated other comprehensive income.
For the year ended December 31, 2023, $9 million current period other comprehensive loss was classified from accumulated other comprehensive income, primarily driven by the impact of the tax valuation allowance release on pension settlements offset by actuarial gains on the Company’s other postretirement benefits.
The assumptions used in the measurement of the Company’s benefit obligations as of December 31, 2023 and 2022 are as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits (1) | | Other Postretirement Benefits |
| 2023 | | 2022 | | 2023 | | 2022 |
Discount rate | n/a | | 5.60 | % | | 5.20 | % | | 5.50 | % |
Rate of compensation increase (2) | n/a | | n/a | | n/a | | n/a |
(1)The Company completed the termination of its pension plan in 2023.
(2)Rate of compensation increase for other postretirement benefits is disclosed as “n/a” as the benefit is the same for all employees and not based on compensation.
The assumptions used in the measurement of the Company’s net periodic benefit cost for 2023, 2022 and 2021 are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pension Benefits (1) | | Other Postretirement Benefits |
| 2023 | | 2022 | | 2021 | | 2023 | | 2022 | | 2021 |
Discount rate | n/a | | 5.60 | % | | 3.20 | % | | 5.50 | % | | 3.10 | % | | 2.80 | % |
Expected return on plan assets | n/a | | 0.10 | % | | 0.10 | % | | n/a | | n/a | | n/a |
Rate of compensation increase (2) | n/a | | n/a | | 3.50 | % | | n/a | | n/a | | n/a |
(1)The Company completed the termination of the Plan in 2023.
(2)Rate of compensation increase for other postretirement benefits is disclosed as “n/a” as the benefit is the same for all employees and not based on compensation.
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 2023 and 2022:
| | | | | | | | | | | |
| 2023 | | 2022 |
Health care cost trend assumed for next year | 7.0 | % | | 7.0 | % |
Rate to which the cost trend is assumed to decline | 5.0 | % | | 5.0 | % |
Year that the rate reaches the ultimate trend rate | 2041 | | 2040 |
Pension Payments and Asset Management
In 2023, the Company made no contributions to the Plan and less than $1 million to its other postretirement benefit plan and did not make any additional contributions to the Plan through the completion of the Plan termination.
As of December 31, 2023, the Company expects to make benefit payments, including projected future interest costs, related to its Other Postretirement Benefits of $3 million from 2029 through 2033.
The Company had no Plan assets as of December 31, 2023. Utilizing the fair value hierarchy described in Note 8, the Company’s fair value measurement of Plan assets at December 31, 2022 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 | | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Fixed income (1) | 69 | | | 69 | | | — | | | — | |
Cash and cash equivalents | 2 | | | 2 | | | — | | | — | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Total plan assets at fair value | $ | 71 | | | $ | 71 | | | $ | — | | | $ | — | |
(1)U.S. Treasury Notes
The Company’s Plan assets that were classified as Level 1 were 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. No concentration of risk arising within or across categories of Plan assets existed due to any significant investments in a single entity, industry, country or investment fund.
(14) LONG-TERM INCENTIVE COMPENSATION
The Southwestern Energy Company 2022 Incentive Plan (the “2022 Plan”) was approved by stockholders on May 19, 2022 and replaced the Southwestern Energy Company 2013 Incentive Plan, as amended (the “2013 Plan”). The 2013 Plan terminated on May 20, 2022, and no new awards will be granted under the 2013 Plan. The 2022 Plan provides for the compensation of officers, key employees and eligible non-employee directors of the Company and its subsidiaries.
The 2022 Plan provides for grants of options, stock appreciation rights, shares of restricted stock, restricted stock units, cash-based awards and other equity-based or equity-related awards to employees, officers and non-employee directors that, in the aggregate, do not exceed 40,000,000 shares, minus any shares awarded under the 2013 Plan after March 21, 2022 through May 20, 2022. 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 2022 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, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | |
(in millions) | 2023 | | 2022 | | 2021 |
Long-term incentive compensation – expensed | $ | 23 | | | $ | 30 | | | $ | 30 | |
Long-term incentive compensation – capitalized | $ | 15 | | | $ | 20 | | | $ | 18 | |
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 10 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 three years.
Restricted stock, restricted stock units and stock options granted to participants under the 2022 Plan immediately vest upon death, disability or retirement (subject to a minimum of three years of service). To the extent no provision is made in connection with a “change in control” (as defined in the 2022 Plan) for the assumption of awards previously granted under the 2022 Plan substitution of such awards for new awards, then (i) outstanding time-based awards will become fully vested, and (ii) each outstanding performance-based award will vest with respect to the number of shares of common stock underlying such award or the amount of cash underlying the award eligible to vest based on performance during the performance period that includes the date of the change in control, prorated for the number of days which have elapsed during the performance period prior to the change in control. To the extent an award is assumed or substituted in connection with the change in control, if a participant is terminated by the Company without “cause” or the participant resigns for “good reason” (each as defined in the 2022 Plan) within 12 months following a change in control, then (i) each time-based award will become fully vested, and (ii) each outstanding performance-based award will vest based on performance during the performance period that includes the date of the change in control, prorated for the number of days which have elapsed during the performance period prior to such termination.
The Company issues performance units which have historically vested over three years to employees. The performance units granted in 2021, 2022 and 2023 cliff-vest at the end of three years.
As further discussed in Note 3, in February of 2021 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 on the consolidated statements of operations. Equity-Classified Awards
The Company recognized the following amounts in employee equity-classified stock-based compensation costs for the years ended December 31, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | |
(in millions) | 2023 | | 2022 | | 2021 |
Equity-classified awards – expensed | $ | 9 | | | $ | 4 | | | $ | 2 | |
Equity-classified awards – capitalized | $ | 3 | | | $ | 3 | | | $ | — | |
Equity-Classified Stock Options
The Company recorded no compensation costs related to equity-classified stock options for the years ended December 31, 2023, 2022 and 2021.
The Company recorded less than $1 million and $1 million in deferred tax liabilities related to stock options for the years ended December 31, 2023 and 2022, respectively. The Company recorded less than $1 million in deferred tax assets for the year ended December 31, 2021. Additionally, the Company had no unrecognized compensation cost related to unvested stock options at December 31, 2023.
The following tables summarize stock option activity for the years 2023, 2022 and 2021, and provide information for options outstanding at December 31 of each year:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
| 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 | 997 | | | $ | 8.59 | | | 3,006 | | | $ | 8.98 | | | 3,850 | | | $ | 13.39 | |
Granted | — | | | $ | — | | | — | | | $ | — | | | — | | | $ | — | |
Exercised | — | | | $ | — | | | (893) | | | $ | 7.80 | | | — | | | $ | — | |
Forfeited or expired | (177) | | | $ | 8.60 | | | (1,116) | | | $ | 10.26 | | | (844) | | | $ | 29.10 | |
Options outstanding at December 31 | 820 | | | $ | 8.59 | | | 997 | | | $ | 8.59 | | | 3,006 | | | $ | 8.98 | |
Options exercisable at December 31 (1) | 820 | | | $ | 8.59 | | | | | | | | | |
(1)Weighted average remaining contractual life for options outstanding and exercisable was 1.1 years, as of December 31, 2023.
Equity-Classified Restricted Stock
The Company recorded the following compensation costs related to equity-classified restricted stock grants for the years ended December 31, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | |
(in millions) | 2023 | | 2022 | | 2021 |
Restricted stock grants – general and administrative expense | $ | 2 | | | $ | 1 | | | $ | 2 | |
Restricted stock grants – capitalized expense | $ | — | | | $ | — | | | $ | — | |
The Company also recorded a deferred tax liability of less than $1 million related to restricted stock for the year ended December 31, 2023, compared to $1 million in deferred tax assets for the years ended December 31, 2022 and 2021. As of December 31, 2023, there was less than $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 0.4 years.
The following table summarizes the restricted stock activity for the years 2023, 2022 and 2021, and provides information for restricted stock outstanding at December 31 of each year:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 | |
| 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 | 211 | | | $ | 5.81 | | | 242 | | | $ | 5.12 | | | 697 | | | $ | 5.97 | | |
Granted | 336 | | | $ | 5.34 | | | 231 | | | $ | 6.92 | | | 438 | | | $ | 5.18 | | |
Vested | (378) | | | $ | 5.71 | | | (262) | | | $ | 6.15 | | | (893) | | | $ | 5.81 | | |
Forfeited | — | | | $ | — | | | — | | | $ | — | | | — | | | $ | 8.59 | | |
Unvested shares at December 31 | 169 | | | $ | 5.09 | | | 211 | | | $ | 5.81 | | | 242 | | | $ | 5.12 | | |
The fair values of the grants were $2 million for each of 2023, 2022 and 2021. The total fair value of shares vested were $2 million for 2023 and 2022 and $5 million for 2021.
Equity-Classified Restricted Stock Units
The Company recorded the following compensation costs related to equity-classified restricted stock units for the years ended December 31, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | |
(in millions) | 2023 | | 2022 | | 2021 |
Restricted stock units – general and administrative expense | $ | 5 | | | $ | 2 | | | $ | — | |
Restricted stock units – capitalized expense | $ | 2 | | | $ | 2 | | | $ | — | |
As of December 31, 2023, there was $6 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 1.5 years.
The following table summarizes equity-classified restricted stock unit activity to be paid out in Company stock for the years ended December 31, 2023, 2022 and 2021.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
| Number of Units | | Weighted Average Fair Value | | Number of Units | | Weighted Average Fair Value | | Number of Shares | | Weighted Average Fair Value |
| (in thousands) | | | | (in thousands) | | | | (in thousands) | | |
Unvested Units at January 1 | 1,645 | | | $ | 4.44 | | | 37 | | | $ | 3.05 | | | 134 | | | $ | 3.05 | |
Granted | 1,617 | | | $ | 4.94 | | | 1,699 | | | $ | 4.45 | | | — | | | $ | — | |
Vested | (555) | | | $ | 4.42 | | | (22) | | | $ | 3.05 | | | (92) | | | $ | 3.05 | |
Forfeited | (1) | | | $ | 3.05 | | | (69) | | | $ | 4.37 | | | (5) | | | $ | 3.05 | |
Unvested Units at December 31 | 2,706 | | | $ | 4.74 | | | 1,645 | | | $ | 4.44 | | | 37 | | | $ | 3.05 | |
Equity-Classified Performance Units
In each year beginning with 2018, 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. The performance units granted during 2020 and 2021 were accounted for as liability-classified awards as further described below. In 2022 and 2023, two types of performance units were granted. The first type of awards were liability-classified given the awards are payable only in cash as prescribed under the compensation agreements. The second type of awards granted during 2022 and 2023 have been accounted for as equity-classified awards given the intention to settle these awards in stock. The equity-classified awards were recognized at their fair value as of the grant date and are amortized throughout the vesting period. The 2022 and 2023 performance unit awards include a market condition based on relative TSR (as defined below). The fair values of the market conditions were calculated by Monte Carlo models as of the grant date. As of December 31, 2023, there was $6 million of total unrecognized compensation costs related to the Company’s unvested equity-classified performance units. This cost is expected to be recognized over a weighted-average of 1.8 years.
| | | | | | | | | | | | | | | | | |
(in millions) | 2023 | | 2022 | | 2021 |
Performance units – general and administrative expense | $ | 2 | | | $ | 1 | | | $ | — | |
Performance units – capitalized expense | $ | 1 | | | $ | 1 | | | $ | — | |
The Company recorded deferred tax assets of approximately $3 million related to equity-classified performance units for the years ended December 31, 2023 and 2022, compared to approximately $2 million in deferred tax assets for the year ended December 31, 2021.
The following table summarizes equity-classified performance unit activity to be paid out in Company stock for the years ended December 31, 2023, 2022 and 2021, and provides information for unvested units as of December 31, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
| Number of Units (1) | | Weighted Average Fair Value | | Number of Units (1) | | Weighted Average Fair Value | | Number of Units | | Weighted Average Fair Value |
| (in thousands) | | | | (in thousands) | | | | (in thousands) | | |
Unvested units at January 1 | 817 | | | $ | 6.04 | | | — | | | $ | — | | | — | | | $ | — | |
Granted | 940 | | | $ | 6.12 | | | 850 | | | $ | 6.04 | | | — | | | $ | — | |
Vested | — | | | $ | — | | | — | | | $ | — | | | — | | | $ | — | |
Forfeited | — | | | $ | — | | | (33) | |
| $ | 6.04 | | | — | | | $ | — | |
Unvested shares at December 31 | 1,757 | | | $ | 6.08 | | | 817 | | | $ | 6.04 | | | — | | | $ | — | |
Liability-Classified Awards
The Company recognized the following amounts in employee liability-classified stock-based compensation costs for the years ended December 31, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | |
(in millions) | 2023 | | 2022 | | 2021 |
Liability-classified stock-based compensation – expensed | $ | 5 | | | $ | 20 | | | $ | 24 | |
Liability-classified stock-based compensation awards – capitalized | $ | 2 | | | $ | 11 | | | $ | 14 | |
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. The liability-classified 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 restricted stock units granted in 2022 and 2023 were classified as equity awards.
The Company recorded the following compensation costs related to liability-classified restricted stock unit grants for the years ended December 31, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | |
(in millions) | 2023 | | 2022 | | 2021 |
Restricted stock units – general and administrative expense | $ | 4 | | | $ | 9 | | | $ | 12 | |
Restricted stock units – capitalized expense | $ | 2 | | | $ | 6 | | | $ | 8 | |
The Company also recorded $1 million in deferred tax liabilities related to liability-classified restricted stock units for the years ended December 31, 2023, and 2022, compared to $1 million in deferred tax asset for the year ended December 31, 2021. As of December 31, 2023, there was approximately $1 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 0.2 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, 2023, 2022 and 2021 and provides information for unvested units as of December 31, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
| 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 | 3,950 | | | $ | 4.81 | | | 7,937 | | | $ | 4.08 | | | 11,613 | | | $ | 2.67 | |
Granted | — | | | $ | — | | | — | | | $ | — | | | 1,486 | | | $ | 4.23 | |
Vested | (2,206) | | | $ | 4.84 | | | (3,817) | | | $ | 4.48 | | | (4,522) | | | $ | 3.40 | |
Forfeited | (3) | | | $ | 5.57 | | | (170) | | | $ | 6.83 | | | (640) | | (1) | $ | 4.56 | |
Unvested units at December 31 | 1,741 | | | $ | 4.67 | | | 3,950 | | | $ | 4.81 | | | 7,937 | | | $ | 4.08 | |
(1)Includes 360,253 units related to the reduction in workforce for the year ended December 31, 2021.
Liability-Classified Performance Units
In each year beginning with 2018, 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. The performance units granted in 2020 vest over a three-year period and are payable in cash as prescribed under the compensation agreements and have been accounted for as liability-classified awards. The Company granted two types of performance units in 2021 that vest over a three-year period. One type is payable in cash as prescribed under the compensation agreements and the other type is payable in either cash or stock at the option of the Compensation Committee of the Company’s Board. Both award types have been accounted for as liability-classified awards. The Company granted two types of performance units in 2022 and 2023 that vest over a three-year period. For both 2022 and 2023, one type is payable in cash as prescribed under the compensation agreements and has been liability-classified while the other type is equity-classified as further discussed above. Changes in the fair market value of the instruments for liability-classified awards will be recorded to general and administrative expense and capitalized expense over the vesting period of the awards.
The performance units granted in 2020 include a performance condition based on return on average capital employed and a market condition based on relative TSR. In 2021, of the two types of performance units that were granted, the first 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 liability classified performance units granted in 2022 and 2023 include performance conditions based on return of capital employed and reinvestment rate. 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, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | |
(in millions) | 2023 | | 2022 | | 2021 |
Liability-classified performance units – general and administrative expense | $ | 1 | | | $ | 11 | | | $ | 12 | |
Liability-classified performance units – capitalized expense | $ | — | | | $ | 5 | | | $ | 6 | |
The Company also recorded deferred tax assets of less than $1 million related to liability-classified performance units for the year ended December 31, 2023, compared to $4 million in deferred tax assets for the years ended December 31, 2022 and 2021. As of December 31, 2023, there was $4 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 1.9 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, 2023, 2022 and 2021 and provides information for unvested units as of December 31, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
| 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 | 10,982 | | | $ | 2.25 | | | 9,515 | | | $ | 2.88 | | | 8,699 | | | $ | 2.57 | |
Granted | 5,136 | | | $ | 4.83 | | | 3,798 | | | $ | 1.00 | | | 3,580 | | | $ | 4.14 | |
Vested | (3,966) | | | $ | 6.13 | | | (1,910) | | | $ | 6.45 | | | (2,020) | | | $ | 4.05 | |
Forfeited | — | | | $ | — | | | (421) | | | $ | 6.70 | | | (744) | | | $ | 3.40 | |
Unvested units at December 31 | 12,152 | | | $ | 0.94 | | | 10,982 | | | $ | 2.25 | | | 9,515 | | | $ | 2.88 | |
Cash-Based Compensation
Performance Cash Awards
From 2020 through 2022, the Company granted performance cash awards that vest over a four-year period and are payable in cash on an annual basis. In 2023, the Company granted performance cash awards that vest over a three-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 from 2020 through 2023 include a performance condition determined annually by the Company. For all 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, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | |
(in millions) | 2023 | | 2022 | | 2021 |
Performance cash awards – general and administrative expense | $ | 9 | | | $ | 6 | | | $ | 4 | |
Performance cash awards – capitalized expense | $ | 10 | | | $ | 6 | | | $ | 4 | |
The Company also recorded approximately $1 million in deferred tax assets related to performance cash awards for each of the years ended December 31, 2023, 2022 and 2021. As of December 31, 2023, there was $33 million of total unrecognized compensation cost related to performance cash awards. This cost is expected to be recognized over a weighted average 2.0 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, 2023, 2022 and 2021 and provides information for unvested units as of December 31, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
| Number of Units | | Weighted Average Fair Value | | Number of Units | | Weighted Average Fair Value | | Number of Shares | | Weighted Average Fair Value |
| (in thousands) | | | | (in thousands) | | | | | | |
Unvested units at January 1 | 39,994 | | | $ | 1.00 | | | 28,272 | | | $ | 1.00 | | | 18,353 | | | $ | 1.00 | |
Granted | 27,493 | | | $ | 1.00 | | | 24,416 | | | $ | 1.00 | | | 18,546 | | | $ | 1.00 | |
Vested | (13,320) | | | $ | 1.00 | | | (8,786) | | | $ | 1.00 | | | (4,955) | | | $ | 1.00 | |
Forfeited | (4,489) | | | $ | 1.00 | | | (3,908) | | | $ | 1.00 | | | (3,672) | | (1) | $ | 1.00 | |
Unvested Units at December 31 | 49,678 | | | $ | 1.00 | | | 39,994 | | | $ | 1.00 | | | 28,272 | | | $ | 1.00 | |
(1) Includes 1,241,000 units related to the reduction in workforce for the year ended December 31, 2021.
(15) SEGMENT INFORMATION
The Company’s reportable business segments have been identified based on the differences in products or services provided. The Company’s E&P segment is comprised of gas and oil properties which are managed as a whole rather than through discrete operations. Operational information for the Company’s E&P segment is tracked by geographic area; however, financial performance and allocation of resources are assessed at the segment level without regard to geographic area. 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 | | Total Reportable Segments | | Other | | Total |
2023 | | | | | | | | | |
Revenues from external customers | $ | 4,167 | | | $ | 2,355 | | | $ | 6,522 | | | $ | — | | | $ | 6,522 | |
Intersegment revenues | (58) | | | 3,922 | | | 3,864 | | | — | | | 3,864 | |
Depreciation, depletion and amortization expense | 1,302 | | | 5 | | | 1,307 | | | — | | | 1,307 | |
Impairments | 1,710 | | | — | | | 1,710 | | | — | | | 1,710 | |
Operating income (loss) | (1,061) | | | 92 | | | (969) | | | (5) | | | (974) | |
Interest expense (1) | 142 | | | — | | | 142 | | | — | | | 142 | |
Gain on derivatives | 2,433 | | | — | | | 2,433 | | | — | | | 2,433 | |
Loss on early extinguishment of debt | — | | | — | | | — | | | (19) | | | (19) | |
Other income, net | 2 | | | — | | | 2 | | | — | | | 2 | |
Benefit from income taxes (1) | (257) | | | — | | | (257) | | | — | | | (257) | |
Assets | 11,253 | | (2) | 591 | | | 11,844 | | | 147 | | | 11,991 | |
Capital investments (3) | 2,122 | | | — | | | 2,122 | | | 9 | | | 2,131 | |
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in millions) | Exploration and Production | | Marketing | | Total Reportable Segments | | Other | | Total |
2022 | | | | | | | | | |
Revenues from external customers | $ | 10,583 | | | $ | 4,419 | | | $ | 15,002 | | | $ | — | | | $ | 15,002 | |
Intersegment revenues | (6) | | | 10,102 | | | 10,096 | | | — | | | 10,096 | |
Depreciation, depletion and amortization expense | 1,169 | | | 5 | | | 1,174 | | | — | | | 1,174 | |
| | | | | | | | | |
Operating income | 7,253 | | (4) | 101 | | | 7,354 | | | — | | | 7,354 | |
Interest expense (1) | 184 | | | — | | | 184 | | | — | | | 184 | |
Loss on derivatives | (5,257) | | | — | | | (5,257) | | | (2) | | | (5,259) | |
Loss on early extinguishment of debt | — | | | — | | | — | | | (14) | | | (14) | |
Other income, net | 3 | | | — | | | 3 | | | — | | | 3 | |
Provision for income taxes (1) | 51 | | | — | | | 51 | | | — | | | 51 | |
Assets | 11,473 | | (2) | 1,274 | | | 12,747 | | | 179 | | | 12,926 | |
Capital investments (3) | 2,196 | | | — | | | 2,196 | | | 13 | | | 2,209 | |
| | | | | | | | | |
2021 | | | | | | | | | |
Revenues from external customers | $ | 4,701 | | | $ | 1,966 | | | $ | 6,667 | | | $ | — | | | $ | 6,667 | |
Intersegment revenues | (61) | | | 4,223 | | | 4,162 | | | — | | | 4,162 | |
Depreciation, depletion and amortization expense | 537 | | | 9 | | | 546 | | | — | | | 546 | |
Impairments | 6 | | | — | | | 6 | | | — | | | 6 | |
Operating income | 2,583 | | (5) | 52 | | | 2,635 | | | — | | | 2,635 | |
Interest expense (1) | 136 | | | — | | | 136 | | | — | | | 136 | |
Gain (loss) on derivatives | (2,437) | | | — | | | (2,437) | | | 1 | | | (2,436) | |
Loss on early extinguishment of debt | — | | | — | | | — | | | (93) | | | (93) | |
Other income, net | 5 | | | — | | | 5 | | | — | | | 5 | |
Provision for income taxes (1) | — | | | — | | | — | | | — | | | — | |
Assets | 10,767 | | (2) | 956 | | | 11,723 | | | 125 | | | 11,848 | |
Capital investments (3) | 1,107 | | | — | | | 1,107 | | | 1 | | | 1,108 | |
(1)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.
(2)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.
(3)Capital investments include a decrease of $44 million for 2023, an increase of $88 million for 2022 and an increase of $70 million for 2021 related to the change in accrued expenditures between years.
(4)Operating income for the E&P segment includes $27 million of acquisition-related charges for the year ended December 31, 2022.
(5)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.
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, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | |
| For the years ended December 31, |
(in millions) | 2023 | | 2022 | | 2021 |
Cash and cash equivalents | $ | 21 | | | $ | 50 | | | $ | 28 | |
Accounts receivable | — | | | 1 | | | — | |
| | | | | |
| | | | | |
Prepayments | 18 | | | 14 | | | 6 | |
Other current assets | 2 | | | — | | | — | |
Property, plant and equipment | 24 | | | 19 | | | 12 | |
Unamortized debt expense | 15 | | | 19 | | | 10 | |
Right-of-use lease assets | 49 | | | 57 | | | 65 | |
Non-qualified retirement plan | 3 | | | 3 | | | 4 | |
Long term assets | 15 | | | 16 | | | — | |
| $ | 147 | | | $ | 179 | | | $ | 125 | |
Included in intersegment revenues of the Marketing segment are $3.9 billion, $10.1 billion and $4.2 billion for 2023, 2022 and 2021, 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.
(16) SUBSEQUENT EVENTS
On January 10, 2024, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Chesapeake Energy Corporation, an Oklahoma corporation (“Chesapeake”), Hulk Merger Sub, Inc., a Delaware corporation and a newly formed, wholly owned subsidiary of Chesapeake (“Merger Sub”) and Hulk LLC Sub, LLC, a Delaware limited liability company and a wholly owned subsidiary of Chesapeake (“LLC Sub” and together with Merger Sub, the Company and Chesapeake, the “Parties”), pursuant to which Merger Sub will merge with and into the Company (the “Proposed Merger”), with the Company continuing as a wholly owned subsidiary of Chesapeake (the “Surviving Corporation”). Immediately following the time the Proposed Merger becomes effective (the “Effective Time”), the Surviving Corporation will be merged with and into LLC Sub, with LLC Sub continuing as the surviving entity and as a wholly owned subsidiary of Chesapeake. Under the terms of the Merger Agreement, upon completion of the Proposed Merger, Southwestern shareholders will receive 0.0867 shares of Chesapeake common stock for one share of Southwestern common stock. The consideration to be paid under the Merger Agreement is subject to adjustment as provided in the Merger Agreement. No fractional shares of Chesapeake common stock will be issued in the Proposed Merger, the holders of shares of Southwestern common stock will receive cash in lieu of fractional shares of Chesapeake common stock, if any, in accordance with the terms of the Merger Agreement.
The consummation of the Proposed Merger is subject to the satisfaction or waiver of customary closing conditions, including: receipt of the required approvals from the stockholders of the Company and Chesapeake, and the expiration or termination of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the “HSR Act”) and no agreement between or commitment by the Parties and any governmental entity not to consummate the Proposed Merger being in effect. The Company and Chesapeake have each made customary representations and warranties in the Merger Agreement. The Merger Agreement also contains customary pre-closing covenants of the Company and Chesapeake, including, subject to certain exceptions, covenants relating to conducting their respective businesses in the ordinary course consistent with past practice and refraining from taking certain actions, excepting in each case actions expressly permitted or required by the Merger Agreement, required by law or consented to by the other party in writing. The Merger Agreement provides that in the event of termination of the Merger Agreement under certain circumstances, we may be required to reimburse Chesapeake’s expenses up to $55.6 million or pay Chesapeake a termination fee equal to $389 million less any expenses previously paid. Further, Chesapeake may be required to reimburse our expenses up to $37.25 million or pay us a termination fee equal to $260 million less any expenses previously paid.
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. 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) | 2023 | | 2022 | | 2021 | |
Unproved property acquisition costs | $ | 184 | | | $ | 202 | | | $ | 139 | | |
Exploration costs | — | | | — | | | — | | |
Development costs | 1,939 | | | 2,021 | | | 984 | | |
Capitalized costs incurred | $ | 2,123 | | | $ | 2,223 | | | $ | 1,123 | | |
Full cost pool amortization per Mcfe | $ | 0.77 | | | $ | 0.67 | | | $ | 0.42 | | |
Capitalized interest is included as part of the cost of natural gas and oil properties. The Company capitalized $115 million, $121 million and $97 million during 2023, 2022 and 2021, 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 $85 million during 2023 and 2022, respectively, and $64 million during 2021 all of 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) | 2023 | | 2022 | | 2021 |
Sales | $ | 4,109 | | | $ | 10,577 | | | $ | 4,640 | |
Production (lifting) costs | (1,990) | | | (1,969) | | | (1,304) | |
Depreciation, depletion and amortization | (1,302) | | | (1,169) | | | (537) | |
Impairment of natural gas and oil properties | (1,710) | | | — | | | — | |
| (893) | | | 7,439 | | | 2,799 | |
Provision (benefit) for income taxes (1) | (200) | | | — | | | — | |
Results of operations (2) | $ | (693) | | | $ | 7,439 | | | $ | 2,799 | |
(1)No tax provision (benefit) in 2022 and 2021 due to recognition of a tax valuation allowance for the years ended December 31, 2022 and 2021, respectively.
(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 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 properties, and accounted for approximately 99% of the present worth of the Company’s total proved reserves as of December 31, 2023. For 2022 and 2021, NSAI’s audit accounted for 99% 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 2021, 2022 and 2023, all of which were located in the United States:
| | | | | | | | | | | | | | | | | | | | | | | |
| Natural Gas (Bcf) | | Oil (MBbls) | | NGL (MBbls) | | Total (Bcfe) |
December 31, 2020 | 9,181 | | | 58,024 | | | 410,151 | | | 11,990 | |
Revisions of previous estimates due to price (1) | 501 | | | 1,414 | | | (15,525) | | | 415 | |
Revisions of previous estimates other than price (2) | 1,402 | | | 17,384 | | | 127,197 | | | 2,270 | |
Extensions, discoveries and other additions (2) | 1,389 | | | 9,381 | | | 85,901 | | | 1,961 | |
Production | (1,015) | | | (6,610) | | | (30,940) | | | (1,240) | |
Acquisition of reserves in place (3) | 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 | |
Revisions of previous estimates due to price | 61 | | | (107) | | | (828) | | | 55 | |
Revisions of previous estimates other than price (4) | (458) | | | (2,149) | | | 40,138 | | | (230) | |
Extensions, discoveries and other additions | 2,106 | | | 10,877 | | | 42,719 | | | 2,428 | |
Production | (1,520) | | | (4,993) | | | (30,446) | | | (1,733) | |
| | | | | | | |
Disposition of reserves in place | (34) | | | (21) | | | (1,411) | | | (43) | |
December 31, 2022 | 17,362 | | | 83,386 | | | 627,136 | | | 21,625 | |
Revisions of previous estimates due to price | (1,779) | | | (1,118) | | | (10,217) | | | (1,847) | |
Revisions of previous estimates other than price (5) | (417) | | | (3,630) | | | 52,283 | | | (125) | |
Extensions, discoveries and other additions | 1,813 | | | 5,062 | | | 30,444 | | | 2,026 | |
Production | (1,438) | | | (5,602) | | | (32,859) | | | (1,669) | |
| | | | | | | |
Disposition of reserves in place | (350) | | | — | | | — | | | (350) | |
December 31, 2023 | 15,191 | | | 78,098 | | | 666,787 | | | 19,660 | |
(1)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.
(2)Includes 1,155 Bcf, 15 MBbls and 126 MBbls of natural gas, oil and NGL proved reserves, respectively, that were previously presented as “Extensions, discoveries and other additions” which have been reclassified to “Revisions of previous estimate other than price” to conform with 2022 and 2023 presentation of infill reserves.
(3)The 2021 acquisition amounts are primarily associated with the Indigo Merger and the GEPH Merger.
(4)Includes performance revisions of a positive 272 Bcf, negative 681 MBbls and positive 41,490 MBbls of natural gas, oil and NGL proved reserves, respectively. Includes additions associated with infill development of 303 Bcf, 5,254 MBbls, and 40,423 MBbls of natural gas, oil and NGL proved reserves, respectively. Includes downward revisions from change in development plans of 1,033 Bcf, 6,722 MBbls, and 41,775 MBbls of natural gas, oil and NGL proved reserves, respectively.
(5)Includes performance revisions of a positive 25 Bcf, negative 3,062 MBbls and positive 28,189 MBbls of natural gas, oil and NGL proved reserves, respectively. Includes additions associated with infill development of 647 Bcf, 12,493 MBbls, and 85,378 MBbls of natural gas, oil and NGL proved reserves, respectively. Includes downward revisions from change in development plans of 1,089 Bcf, 13,061 MBbls, and 61,284 MBbls of natural gas, oil and NGL proved reserves, respectively.
| | | | | | | | | | | | | | | | | | | | | | | |
| Natural Gas (Bcf) | | Oil (MBbls) | | NGL (MBbls) | | Total (Bcfe) |
Proved developed reserves as of: | | | | | | | |
December 31, 2021 | 9,308 | | | 40,930 | | | 296,832 | | | 11,335 | |
December 31, 2022 | 9,793 | | | 41,138 | | | 350,821 | | | 12,145 | |
December 31, 2023 | 9,196 | | | 38,581 | | | 362,983 | | | 11,605 | |
Proved undeveloped reserves as of: | | | | | | | |
December 31, 2021 | 7,899 | | | 38,849 | | | 280,132 | | | 9,813 | |
December 31, 2022 | 7,569 | | | 42,248 | | | 276,315 | | | 9,480 | |
December 31, 2023 | 5,995 | | | 39,517 | | | 303,804 | | | 8,055 | |
The Company’s estimated proved natural gas, oil and NGL reserves were 19,660 Bcfe at December 31, 2023, compared to 21,625 Bcfe at December 31, 2022. The Company’s reserves decreased in 2023, compared to 2022, as downward performance and price revisions, production and dispositions were only partially offset by extensions and discoveries.
The Company’s reserves increased in 2022, as compared to 2021, as extensions and discoveries, positive performance revisions, and positive price revisions were only partially offset by production, changes in the development plan, and dispositions.
The following table summarizes the changes in reserves for 2021, 2022 and 2023:
| | | | | | | | | | | | | | | | | | | | | | | |
(in Bcfe) | Appalachia | | Haynesville | | Other (1) | | Total |
December 31, 2020 | 11,989 | | | — | | | 1 | | | 11,990 | |
Net revisions | | | | | | | |
Price revisions | 415 | | | — | | | — | | | 415 | |
Performance and production revisions (2) | 2,271 | | | — | | | (1) | | | 2,270 | |
Total net revisions | 2,686 | | | — | | | (1) | | | 2,685 | |
Extensions, discoveries and other additions | | | | | | | |
Proved developed (2) | 197 | | | — | | | — | | | 197 | |
Proved undeveloped (2) | 1,764 | | | — | | | — | | | 1,764 | |
Total reserve additions | 1,961 | | | — | | | — | | | 1,961 | |
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 | |
Net revisions | | | | | | | |
Price revisions | (4) | | | 59 | | | — | | | 55 | |
Performance and production revisions (3) | (33) | | | (197) | | | — | | | (230) | |
Total net revisions | (37) | | | (138) | | | — | | | (175) | |
Extensions, discoveries and other additions | | | | | | | |
Proved developed | 235 | | | 171 | | | — | | | 406 | |
Proved undeveloped | 1,038 | | | 984 | | | — | | | 2,022 | |
Total reserve additions | 1,273 | | | 1,155 | | | — | | | 2,428 | |
Production | (1,054) | | | (679) | | | — | | | (1,733) | |
Acquisition of reserves in place | — | | | — | | | — | | | — | |
Disposition of reserves in place | (43) | | | — | | | — | | | (43) | |
December 31, 2022 | 15,666 | | | 5,959 | | | — | | | 21,625 | |
Net revisions | | | | | | | |
Price revisions | (570) | | | (1,277) | | | — | | | (1,847) | |
Performance and production revisions (4) | 189 | | | (314) | | | — | | | (125) | |
Total net revisions | (381) | | | (1,591) | | | — | | | (1,972) | |
Extensions, discoveries and other additions | | | | | | | |
Proved developed | 14 | | | 66 | | | — | | | 80 | |
Proved undeveloped | 769 | | | 1,177 | | | — | | | 1,946 | |
Total reserve additions | 783 | | | 1,243 | | | — | | | 2,026 | |
Production | (1,034) | | | (635) | | | — | | | (1,669) | |
Acquisition of reserves in place | — | | | — | | | — | | | — | |
Disposition of reserves in place | (349) | | | (1) | | | — | | | (350) | |
December 31, 2023 | 14,685 | | | 4,975 | | | — | | | 19,660 | |
(1)Other includes properties outside of Appalachia and Haynesville.
(2)Includes 158 Bcf, 2 MBbls and 14 MBbls of natural gas, oil and NGL proved developed reserves, respectively, that were previously presented as “Extensions, discoveries and other additions” which have been reclassified to “Performance and production revisions” to conform with current year presentation for infill reserves. Includes 997 Bcf, 13 MBbls and 112 MBbls of natural gas, oil and NGL proved undeveloped reserves, respectively, that were previously presented as “Extensions, discoveries and other additions” which have been reclassified to “Performance and production revisions” to conform with 2022 and 2023 presentation of infill reserves.
(3)Includes Appalachia reserves with positive performance revisions of 381 Bcf, additions associated with infill development of 577 Bcf, and downward revisions from changes in development plans of 991 Bcf. Includes Haynesville reserves with positive performance revisions of 136 Bcf and downward revisions from changes in development plans of 333 Bcf.
(4)Includes Appalachia reserves with positive performance revisions of 246 Bcf, additions associated with infill development of 1,200 Bcf, and downward revisions from changes in development plans of 1,257 Bcf. Includes Haynesville reserves with negative performance revisions of 70 Bcf, additions associated with infill development of 34 Bcf and downward revisions from changes in development plans of 278 Bcf.
As of December 31, 2023, the Company had 2,548 Bcfe of proved undeveloped reserves from 200 locations that had a positive present value on an undiscounted basis in compliance with proved reserves requirements but had a negative present value of $270 million when discounted at 10%. The Company’s December 31, 2022 and December 31, 2021 reserves included no proved undeveloped reserves that had a negative present value on a 10% discounted basis, respectively.
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, 2023, 2022 and 2021 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) | 2023 | | 2022 | | 2021 |
Future cash inflows | $ | 50,499 | | | $ | 132,037 | | | $ | 75,314 | |
Future production costs | (26,147) | | | (29,632) | | | (23,235) | |
Future development costs (1) | (6,558) | | | (7,458) | | | (6,032) | |
Future income tax expense | (1,581) | | | (19,323) | | | (8,135) | |
Future net cash flows | 16,213 | | | 75,624 | | | 37,912 | |
10% annual discount for estimated timing of cash flows | (8,900) | | | (38,036) | | | (19,181) | |
Standardized measure of discounted future net cash flows | $ | 7,313 | | | $ | 37,588 | | | $ | 18,731 | |
(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:
| | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
Natural gas (per MMBtu) | $ | 2.64 | | | $ | 6.36 | | | $ | 3.60 | |
Oil (per Bbl) | 78.22 | | | 93.67 | | | 66.56 | |
NGLs (per Bbl) | 21.38 | | | 34.35 | | | 28.65 | |
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 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | |
(in millions) | 2023 | | 2022 | | 2021 |
Standardized measure, beginning of year | $ | 37,588 | | | $ | 18,731 | | | $ | 1,847 | |
Sales and transfers of natural gas and oil produced, net of production costs | (2,123) | | | (8,611) | | | (3,332) | |
Net changes in prices and production costs | (36,514) | | | 23,198 | | | 10,417 | |
Extensions, discoveries, and other additions, net of future production and development costs | 63 | | | 4,976 | | | 3,183 | |
Acquisition of reserves in place | — | | | 1 | | | 6,499 | |
Sales of reserves in place | (710) | | | (49) | | | (1) | |
Revisions of previous quantity estimates | (1,174) | | | (400) | | | 596 | |
Net change in income taxes | 8,364 | | | (5,158) | | | (3,689) | |
Changes in estimated future development costs | 1,005 | | | (709) | | | 137 | |
Previously estimated development costs incurred during the year | 1,336 | | | 1,208 | | | 419 | |
Changes in production rates (timing) and other | (5,165) | | | 2,159 | | | 2,470 | |
Accretion of discount | 4,643 | | | 2,242 | | | 185 | |
Standardized measure, end of year | $ | 7,313 | | | $ | 37,588 | | | $ | 18,731 | |