|
|
|
|
|
Delaware
|
|
001-34776
|
|
80-0554627
|
(State or other jurisdiction of incorporation or organization)
|
|
(Commission
File Number)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
1001 Fannin Street, Suite 1500
Houston, Texas
|
|
77002
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
¨
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
¨
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
¨
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
¨
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
|
|
Exhibit No.
|
|
Description of Exhibit
|
|
|
|
|
Eleventh Amendment to Second Amended and Restated Credit Agreement, dated as of February 26, 2018, by and among Oasis Petroleum North America LLC, as borrower, the guarantors party thereto, Wells Fargo Bank, N.A., as administrative agent, and the lenders party thereto.
|
|
|
|
|
|
Press Release dated February 27, 2018.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OASIS PETROLEUM INC.
|
||
|
|
|
|
(Registrant)
|
||
|
|
|
|
|
||
Date: February 27, 2018
|
|
|
|
By:
|
|
/s/ Nickolas J. Lorentzatos
|
|
|
|
|
|
|
Nickolas J. Lorentzatos
|
|
|
|
|
|
|
Executive Vice President, General Counsel and Corporate Secretary
|
BORROWER:
|
OASIS PETROLEUM NORTH AMERICA LLC
|
GUARANTORS:
|
OASIS PETROLEUM INC.
|
ISSUING BANK AND LENDER:
|
WELLS FARGO BANK, N.A.,
|
LENDERS:
|
CITIBANK, N.A., as a Lender
|
Name of Lender
|
Applicable Percentage
|
Maximum
Credit Amount |
Elected Commitment
|
|||||
Wells Fargo Bank, N.A.
|
10.0267152600
|
%
|
|
$250,667,881.48
|
|
|
$135,360,656.00
|
|
Citibank, N.A.
|
9.2592592590
|
%
|
|
$231,481,481.48
|
|
|
$125,000,000.00
|
|
JPMorgan Chase Bank, N.A.
|
9.2592592590
|
%
|
|
$231,481,481.48
|
|
|
$125,000,000.00
|
|
Royal Bank of Canada
|
9.2592592590
|
%
|
|
$231,481,481.48
|
|
|
$125,000,000.00
|
|
Capital One, National Association
|
5.1851851850
|
%
|
|
$129,629,629.63
|
|
|
$70,000,000.00
|
|
Canadian Imperial Bank Of Commerce, New York Branch
|
5.1851851850
|
%
|
|
$129,629,629.63
|
|
|
$70,000,000.00
|
|
Citizens Bank, N.A.
|
5.1851851850
|
%
|
|
$129,629,629.63
|
|
|
$70,000,000.00
|
|
Compass Bank
|
5.1851851850
|
%
|
|
$129,629,629.63
|
|
|
$70,000,000.00
|
|
Deutsche Bank AG New York Branch
|
5.1851851850
|
%
|
|
$129,629,629.63
|
|
|
$70,000,000.00
|
|
ING Capital LLC
|
5.1851851850
|
%
|
|
$129,629,629.63
|
|
|
$70,000,000.00
|
|
U.S. Bank National Association
|
4.7480267160
|
%
|
|
$118,700,667.89
|
|
|
$64,098,360.66
|
|
BOKF, National Association DBA Bank of Texas
|
3.1851851850
|
%
|
|
$79,629,629.63
|
|
|
$43,000,000.00
|
|
Branch Banking and Trust Company
|
3.1851851850
|
%
|
|
$79,629,629.63
|
|
|
$43,000,000.00
|
|
Credit Suisse AG, Cayman Islands Branch
|
3.1851851850
|
%
|
|
$79,629,629.63
|
|
|
$43,000,000.00
|
|
Goldman Sachs Bank USA
|
3.1851851850
|
%
|
|
$79,629,629.63
|
|
|
$43,000,000.00
|
|
Morgan Stanley Bank, N.A.
|
3.1851851850
|
%
|
|
$79,629,629.63
|
|
|
$43,000,000.00
|
|
Regions Bank
|
3.1851851850
|
%
|
|
$79,629,629.63
|
|
|
$43,000,000.00
|
|
Amegy Bank National Association
|
2.7929568910
|
%
|
|
$69,823,922.28
|
|
|
$37,704,918.03
|
|
Comerica Bank
|
2.7929568910
|
%
|
|
$69,823,922.28
|
|
|
$37,704,918.03
|
|
Iberiabank
|
1.639344243
|
%
|
|
$40,983,606.07
|
|
|
$22,131,147.28
|
|
TOTAL
|
100.00%
|
|
$2,500,000,000.00
|
|
|
$1,350,000,000.00
|
|
•
|
Exceeded average da
ily production exit target for
2017
with
73,207
barrels of oil equivalent per day (“Boepd”) in the fourth quarter of
2017
and produced
66,144
Boepd for the year ended December 31,
2017
.
|
•
|
Decreased lease operating expenses per Boe to
$6.42
per Boe for the quarter ended December 31,
2017
.
|
•
|
Completed and placed on production
88
gross (
58.3
net) operated wells while investing
$517.3 million
of E&P capital expenditures (“E&P CapEx”), which excludes acquisitions, other capital and midstream capital, during
2017
.
|
•
|
Acquired approximately
22,000
net acres in the over-pressured oil window of the Delaware Basin. The acquisition was announced in late 2017 and subsequently closed on
February 14, 2018
.
|
•
|
More than
doubled
core net inventory from 483 net undeveloped locations at December 31, 2016 to 1,092 net undeveloped locations
at
December 31, 2017
, due to the expansion of the Company’s core footprint in the Williston Basin into much of Painted Woods and its entry in the Delaware Basin.
|
•
|
Oasis Midstream Partners LP (“
OMP
”) completed its initial public offering resulting in net proceeds distributed to Oasis of
$132.1 million
.
|
•
|
Commenced investment in second Wild Basin gas plant with a total capacity of 200 million standard cubic feet per day to service gas production from its highly economic inventory. OMP invested $94.7 million of capital in the second gas plant and $105.6 million of total capital expenditures in 2017. The Company invested
$235.1 million
in capital expenditures in midstream assets (“Midstream CapEx”) in 2017, including the $105.6 million attributable to OMP.
|
•
|
Successfully launched operations with second Oasis Well Services fracturing crew.
|
•
|
Net cash
provided by
operating activities was
$507.9 million
for the year ended December 31,
2017
and
$209.1 million
for the fourth quarter of
2017
. Adjusted EBITDA, a non-GAAP financial measure, was
$707.7 million
for the year ended December 31,
2017
and
$236.2 million
for the fourth quarter of
2017
. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income (loss) including non-controlling interests and net cash provided by operating activities, see “Non-GAAP Financial Measures” below.
|
•
|
Total E&P CapEx plan of approximately
$815 million
to
$855 million
, excluding acquisitions.
|
◦
|
Williston Basin -
$700 million
to
$730 million
|
◦
|
Delaware Basin -
$115 million
to
$125 million
|
•
|
Completing approximately
100 to 110
gross operated wells with a working interest of approximately
73%
in the Williston Basin and approximately
six to eight
gross operated wells with
high
working interest in the Delaware Basin in
2018
.
|
Metric
|
Range
|
Production (Boepd)
|
|
Full Year 2018
|
80,000 to 83,000
|
1st Quarter 2018
|
75,000 to 77,000
|
Full Year Financial Metrics
|
|
LOE ($ per Boe)
|
$7.00 to $7.50
|
Marketing, transportation and gathering (“MT&G”) ($ per Boe)
(1)
|
$2.75 to $3.00
|
General and administrative (“G&A”) ($ in millions)
(2)
|
$105 to $115
|
Production taxes (% of oil and gas revenue)
|
8.1% to 8.4%
|
2018 CapEx Plan ($ in millions)
|
|
E&P CapEx
|
$815 - $855
|
Midstream CapEx
|
235 - 275
|
Other
(3)
|
40
|
(1)
|
Excludes the effect of non-cash valuation charges.
|
(2)
|
Includes non-cash amortization of restricted stock of approximately $30 to $32 million.
|
(3)
|
Includes capitalized interest, OWS and administrative capital.
|
|
Quarter Ended:
|
|
Year Ended:
|
||||||||||||
|
12/31/2017
|
|
9/30/2017
|
|
12/31/2017
|
|
12/31/2016
|
||||||||
Production data:
|
|
|
|
|
|
|
|
||||||||
Oil (Bopd)
|
57,238
|
|
|
51,825
|
|
|
51,557
|
|
|
41,459
|
|
||||
Natural gas (MMcfpd)
|
95,812
|
|
|
85,800
|
|
|
87,522
|
|
|
53,478
|
|
||||
Total production (Boepd)
|
73,207
|
|
|
66,125
|
|
|
66,144
|
|
|
50,372
|
|
||||
Percent Oil
|
78.2
|
%
|
|
78.4
|
%
|
|
77.9
|
%
|
|
82.3
|
%
|
||||
Average sales prices:
|
|
|
|
|
|
|
|
||||||||
Oil, without derivative settlements ($ per Bbl)
|
$
|
54.97
|
|
|
$
|
46.35
|
|
|
$
|
48.52
|
|
|
$
|
38.64
|
|
Differential to NYMEX West Texas Intermediate crude oil index prices (“WTI”) ($ per Bbl)
|
0.50
|
|
|
1.82
|
|
|
2.60
|
|
|
4.76
|
|
||||
Oil, with derivative settlements ($ per Bbl)
(1)(2)
|
53.41
|
|
|
47.93
|
|
|
48.00
|
|
|
46.68
|
|
||||
Oil derivative settlements - net cash receipts (payments) ($ in millions)
(2)
|
(8.2
|
)
|
|
7.5
|
|
|
(9.8
|
)
|
|
122.0
|
|
||||
Natural gas, without derivative settlements ($ per Mcf)
(3)
|
4.64
|
|
|
3.50
|
|
|
3.81
|
|
|
1.99
|
|
||||
Natural gas, with derivative settlements ($ per Mcf)
(1)(2)(3)
|
4.72
|
|
|
3.58
|
|
|
3.86
|
|
|
1.99
|
|
||||
Natural gas derivative settlements - net cash receipts ($ in millions)
(2)
|
0.7
|
|
|
0.6
|
|
|
1.5
|
|
|
—
|
|
||||
Selected financial data ($ in millions):
|
|
|
|
|
|
|
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
||||||||
Oil
|
$
|
289.5
|
|
|
$
|
221.0
|
|
|
$
|
913.1
|
|
|
$
|
586.3
|
|
Natural gas
|
40.9
|
|
|
27.6
|
|
|
121.8
|
|
|
38.9
|
|
||||
Purchased oil and gas sales
|
31.1
|
|
|
21.2
|
|
|
88.0
|
|
|
10.3
|
|
||||
Midstream revenues
|
23.8
|
|
|
18.8
|
|
|
72.8
|
|
|
35.4
|
|
||||
Well services revenues
|
19.2
|
|
|
16.1
|
|
|
52.8
|
|
|
33.8
|
|
||||
Total revenues
|
$
|
404.5
|
|
|
$
|
304.7
|
|
|
$
|
1,248.5
|
|
|
$
|
704.7
|
|
Net cash provided by operating activities
|
$
|
209.1
|
|
|
$
|
88.9
|
|
|
$
|
507.9
|
|
|
$
|
228.0
|
|
Adjusted EBITDA
|
$
|
236.2
|
|
|
$
|
179.6
|
|
|
$
|
707.7
|
|
|
$
|
500.3
|
|
Select operating expenses:
|
|
|
|
|
|
|
|
||||||||
LOE
|
$
|
43.3
|
|
|
$
|
45.3
|
|
|
$
|
177.1
|
|
|
$
|
135.4
|
|
Midstream operating expenses
|
6.7
|
|
|
4.3
|
|
|
17.6
|
|
|
9.0
|
|
||||
Well services operating expenses
(5)
|
13.4
|
|
|
10.3
|
|
|
37.2
|
|
|
20.7
|
|
||||
MT&G
(4)
|
19.0
|
|
|
15.2
|
|
|
56.6
|
|
|
29.5
|
|
||||
Non-cash valuation charges
|
(1.3
|
)
|
|
(0.2
|
)
|
|
(0.8
|
)
|
|
0.6
|
|
||||
Purchased oil and gas expenses
|
31.6
|
|
|
21.7
|
|
|
89.3
|
|
|
10.3
|
|
||||
Production taxes
|
27.8
|
|
|
21.1
|
|
|
88.1
|
|
|
56.6
|
|
||||
Depreciation, depletion and amortization (“DD&A”)
|
146.6
|
|
|
132.3
|
|
|
530.8
|
|
|
476.3
|
|
||||
Total select operating expenses
|
$
|
287.1
|
|
|
$
|
250.0
|
|
|
$
|
995.9
|
|
|
$
|
738.4
|
|
Select operating expenses data:
|
|
|
|
|
|
|
|
||||||||
LOE ($ per Boe)
|
$
|
6.42
|
|
|
$
|
7.45
|
|
|
$
|
7.34
|
|
|
$
|
7.35
|
|
MT&G ($ per Boe)
(4)
|
2.83
|
|
|
2.50
|
|
|
2.34
|
|
|
1.60
|
|
||||
DD&A ($ per Boe)
|
21.76
|
|
|
21.75
|
|
|
21.99
|
|
|
25.84
|
|
||||
E&P G&A ($ per Boe)
|
2.93
|
|
|
2.93
|
|
|
3.21
|
|
|
4.28
|
|
||||
Production taxes (% of oil and gas revenue)
|
8.4
|
%
|
|
8.5
|
%
|
|
8.5
|
%
|
|
9.1
|
%
|
(1)
|
Realized prices include gains or losses on cash settlements for commodity derivatives, which do not qualify for or were not designated as hedging instruments for accounting purposes.
|
(2)
|
Cash settlements represent the cumulative gains and losses on the Company’s derivative instruments for the periods presented and do not include a recovery of costs that were paid to acquire or modify the derivative instruments that were settled.
|
(3)
|
Natural gas prices include the value for natural gas and natural gas liquids.
|
(4)
|
Excludes non-cash valuation charges on pipeline imbalances and purchased oil and gas expenses.
|
(5)
|
For the year ended
December 31, 2017
, certain well services direct field labor compensation expenses are included in well services operating expenses on our Consolidated Statements of Operations, which were previously recognized in general and administrative expenses on our Consolidated Statements of Operations. For the years ended December 31, 2016 and 2015, well services operating expenses have been adjusted to include
$2.9 million
and
$3.7 million
, respectively, which were previously recognized in general and administrative expenses on our Consolidated Statements of Operations.
|
|
2017
|
||
CapEx ($ in millions)
|
|
||
E&P (excluding acquisitions)
|
$
|
517.3
|
|
Well Services
|
12.5
|
|
|
Other
(1)
|
17.3
|
|
|
Total CapEx before acquisitions and midstream
|
547.1
|
|
|
Midstream
|
235.1
|
|
|
Total CapEx before acquisitions
|
782.2
|
|
|
Acquisitions
|
54.0
|
|
|
Total CapEx
(2)
|
$
|
836.2
|
|
(1)
|
Other CapEx includes such items as administrative capital and capitalized interest.
|
(2)
|
CapEx (including acquisitions and midstream) reflected in the table above differs from the amounts shown in the statement of cash flows in the Company’s consolidated financial statements because amounts reflected in the table above include changes in accrued liabilities from the previous reporting period for CapEx, while the amounts presented in the statement of cash flows are presented on a cash basis.
|
|
|
December 31, 2017
|
|||||
|
|
Net Estimated Reserves (MMBoe)
|
|
PV-10
(1)
(in millions)
|
|||
Proved Developed
|
|
200.8
|
|
|
$
|
2,600.4
|
|
Undeveloped
|
|
111.4
|
|
|
1,083.3
|
|
|
Total Proved
|
|
312.2
|
|
|
$
|
3,683.7
|
|
(1)
|
PV-10 is a non-GAAP financial measure and generally differs from Standardized Measure, the most directly comparable GAAP financial measure, because it does not include the effect of income taxes on discounted future net cash flows.
|
Crude oil (Volume in Mbopd)
|
|
1H18
|
|
2H18
|
|
1H19
|
|
2H19
|
||||||||
Swaps
|
|
|
|
|
|
|
|
|
||||||||
Volume
|
|
43.5
|
|
|
37.0
|
|
|
13.0
|
|
|
13.0
|
|
||||
Price
|
|
$
|
52.31
|
|
|
$
|
51.45
|
|
|
$
|
53.47
|
|
|
$
|
53.47
|
|
Collars
|
|
|
|
|
|
|
|
|
||||||||
Volume
|
|
3.0
|
|
|
3.0
|
|
|
—
|
|
|
—
|
|
||||
Floor
|
|
$
|
48.67
|
|
|
$
|
48.67
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Ceiling
|
|
$
|
53.07
|
|
|
$
|
53.07
|
|
|
$
|
—
|
|
|
$
|
—
|
|
3-way
|
|
|
|
|
|
|
|
|
||||||||
Volume
|
|
—
|
|
|
—
|
|
|
3.0
|
|
|
3.0
|
|
||||
Sub-Floor
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
40.00
|
|
|
$
|
40.00
|
|
Floor
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50.00
|
|
|
$
|
50.00
|
|
Ceiling
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
63.50
|
|
|
$
|
63.50
|
|
Total Crude Oil Volume
|
|
46.5
|
|
|
40.0
|
|
|
16.0
|
|
|
16.0
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Natural Gas (Volume in MMBtupd)
|
|
|
|
|
|
|
|
|
||||||||
Swaps
|
|
|
|
|
|
|
|
|
||||||||
Volume
|
|
22.7
|
|
|
23.0
|
|
|
—
|
|
|
—
|
|
||||
Price
|
|
$
|
3.05
|
|
|
$
|
3.05
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total Natural Gas Volume
|
|
22.7
|
|
|
23.0
|
|
|
—
|
|
|
—
|
|
Date:
|
|
Wednesday, February 28, 2018
|
Time:
|
|
10:00 a.m. Central Time
|
Live Webcast:
|
|
https://www.webcaster4.com/Webcast/Page/1052/24637
|
OR:
|
|
|
Dial-in:
|
|
888-317-6003
|
Intl. Dial in:
|
|
412-317-6061
|
Conference ID:
|
|
0228614
|
Website:
|
|
www.oasispetroleum.com
|
Replay dial-in:
|
|
877-344-7529
|
Intl. replay:
|
|
412-317-0088
|
Replay code:
|
|
10117251
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
(In thousands, except share data)
|
||||||
ASSETS
|
|
|
|
||||
Current assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
16,720
|
|
|
$
|
11,226
|
|
Accounts receivable, net
|
363,580
|
|
|
204,335
|
|
||
Inventory
|
19,367
|
|
|
10,648
|
|
||
Prepaid expenses
|
7,631
|
|
|
7,623
|
|
||
Derivative instruments
|
344
|
|
|
362
|
|
||
Other current assets
|
193
|
|
|
4,355
|
|
||
Total current assets
|
407,835
|
|
|
238,549
|
|
||
Property, plant and equipment
|
|
|
|
||||
Oil and gas properties (successful efforts method)
|
7,838,955
|
|
|
7,296,568
|
|
||
Other property and equipment
|
868,746
|
|
|
618,790
|
|
||
Less: accumulated depreciation, depletion, amortization and impairment
|
(2,534,215
|
)
|
|
(1,995,791
|
)
|
||
Total property, plant and equipment, net
|
6,173,486
|
|
|
5,919,567
|
|
||
Derivative instruments
|
9
|
|
|
—
|
|
||
Long-term inventory
|
12,200
|
|
|
—
|
|
||
Other assets
|
21,600
|
|
|
20,516
|
|
||
Total assets
|
$
|
6,615,130
|
|
|
$
|
6,178,632
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
Current liabilities
|
|
|
|
||||
Accounts payable
|
$
|
13,370
|
|
|
$
|
4,645
|
|
Revenues and production taxes payable
|
213,995
|
|
|
139,737
|
|
||
Accrued liabilities
|
236,480
|
|
|
119,173
|
|
||
Accrued interest payable
|
38,963
|
|
|
39,004
|
|
||
Derivative instruments
|
115,716
|
|
|
60,469
|
|
||
Advances from joint interest partners
|
4,916
|
|
|
7,597
|
|
||
Other current liabilities
|
40
|
|
|
10,490
|
|
||
Total current liabilities
|
623,480
|
|
|
381,115
|
|
||
Long-term debt
|
2,097,606
|
|
|
2,297,214
|
|
||
Deferred income taxes
|
305,921
|
|
|
513,529
|
|
||
Asset retirement obligations
|
48,511
|
|
|
48,985
|
|
||
Derivative instruments
|
19,851
|
|
|
11,714
|
|
||
Other liabilities
|
6,182
|
|
|
2,918
|
|
||
Total liabilities
|
3,101,551
|
|
|
3,255,475
|
|
||
Commitments and contingencies
|
|
|
|
||||
Stockholders’ equity
|
|
|
|
||||
Common stock, $0.01 par value: 450,000,000 shares authorized; 270,627,014 shares issued and 269,295,466 shares outstanding at December 31, 2017 and 237,201,064 shares issued and 236,344,172 shares outstanding at December 31, 2016
|
2,668
|
|
|
2,331
|
|
||
Treasury stock, at cost: 1,331,548 and 856,892 shares at December 31, 2017 and December 31, 2016, respectively
|
(22,179
|
)
|
|
(15,950
|
)
|
||
Additional paid-in capital
|
2,677,217
|
|
|
2,345,271
|
|
||
Retained earnings
|
717,985
|
|
|
591,505
|
|
||
Oasis share of stockholders’ equity
|
3,375,691
|
|
|
2,923,157
|
|
||
Non-controlling interests
|
137,888
|
|
|
—
|
|
||
Total stockholders’ equity
|
3,513,579
|
|
|
2,923,157
|
|
||
Total liabilities and stockholders’ equity
|
$
|
6,615,130
|
|
|
$
|
6,178,632
|
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(In thousands, except per share data)
|
||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
||||||||
Oil and gas revenues
|
|
$
|
330,359
|
|
|
$
|
192,265
|
|
|
$
|
1,034,892
|
|
|
$
|
625,233
|
|
Purchased oil and gas sales
|
|
31,072
|
|
|
8,405
|
|
|
87,989
|
|
|
10,272
|
|
||||
Midstream revenues
|
|
23,813
|
|
|
13,026
|
|
|
72,752
|
|
|
35,406
|
|
||||
Well services revenues
|
|
19,225
|
|
|
4,295
|
|
|
52,791
|
|
|
33,754
|
|
||||
Total revenues
|
|
404,469
|
|
|
217,991
|
|
|
1,248,424
|
|
|
704,665
|
|
||||
Operating expenses
|
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses
|
|
43,263
|
|
|
37,161
|
|
|
177,134
|
|
|
135,444
|
|
||||
Midstream operating expenses
|
|
6,698
|
|
|
2,908
|
|
|
17,589
|
|
|
9,003
|
|
||||
Well services operating expenses
|
|
13,370
|
|
|
2,569
|
|
|
37,228
|
|
|
20,675
|
|
||||
Marketing, transportation and gathering expenses
|
|
17,722
|
|
|
8,062
|
|
|
55,740
|
|
|
30,108
|
|
||||
Purchased oil and gas expenses
|
|
31,637
|
|
|
8,405
|
|
|
89,320
|
|
|
10,258
|
|
||||
Production taxes
|
|
27,811
|
|
|
16,807
|
|
|
88,133
|
|
|
56,565
|
|
||||
Depreciation, depletion and amortization
|
|
146,556
|
|
|
119,446
|
|
|
530,802
|
|
|
476,331
|
|
||||
Exploration expenses
|
|
7,590
|
|
|
593
|
|
|
11,600
|
|
|
1,785
|
|
||||
Impairment
|
|
866
|
|
|
717
|
|
|
6,887
|
|
|
4,684
|
|
||||
General and administrative expenses
|
|
24,627
|
|
|
23,027
|
|
|
91,797
|
|
|
89,342
|
|
||||
Total operating expenses
|
|
320,140
|
|
|
219,695
|
|
|
1,106,230
|
|
|
834,195
|
|
||||
Gain (loss) on sale of properties
|
|
1,774
|
|
|
2
|
|
|
1,774
|
|
|
(1,303
|
)
|
||||
Operating income (loss)
|
|
86,103
|
|
|
(1,702
|
)
|
|
143,968
|
|
|
(130,833
|
)
|
||||
Other income (expense)
|
|
|
|
|
|
|
|
|
||||||||
Net loss on derivative instruments
|
|
(123,954
|
)
|
|
(49,693
|
)
|
|
(71,657
|
)
|
|
(105,317
|
)
|
||||
Interest expense, net of capitalized interest
|
|
(36,289
|
)
|
|
(34,861
|
)
|
|
(146,837
|
)
|
|
(140,305
|
)
|
||||
Gain (loss) on extinguishment of debt
|
|
—
|
|
|
(124
|
)
|
|
—
|
|
|
4,741
|
|
||||
Other income (expense)
|
|
(577
|
)
|
|
(28
|
)
|
|
(1,332
|
)
|
|
160
|
|
||||
Total other expense
|
|
(160,820
|
)
|
|
(84,706
|
)
|
|
(219,826
|
)
|
|
(240,721
|
)
|
||||
Loss before income taxes
|
|
(74,717
|
)
|
|
(86,408
|
)
|
|
(75,858
|
)
|
|
(371,554
|
)
|
||||
Income tax benefit
|
|
202,834
|
|
|
31,720
|
|
|
203,304
|
|
|
128,538
|
|
||||
Net income (loss) including non-controlling interests
|
|
128,117
|
|
|
(54,688
|
)
|
|
127,446
|
|
|
(243,016
|
)
|
||||
Less: Net income attributable to non-controlling interests
|
|
3,500
|
|
|
—
|
|
|
3,650
|
|
|
—
|
|
||||
Net income (loss) attributable to Oasis
|
|
$
|
124,617
|
|
|
$
|
(54,688
|
)
|
|
$
|
123,796
|
|
|
$
|
(243,016
|
)
|
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.52
|
|
|
$
|
(0.25
|
)
|
|
$
|
0.53
|
|
|
$
|
(1.32
|
)
|
Diluted
|
|
0.52
|
|
|
(0.25
|
)
|
|
0.52
|
|
|
(1.32
|
)
|
||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
240,143
|
|
|
217,332
|
|
|
234,986
|
|
|
183,615
|
|
||||
Diluted
|
|
241,960
|
|
|
217,332
|
|
|
237,875
|
|
|
183,615
|
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
Operating results ($ in thousands):
|
|
|
|
|
||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
||||||||
Oil
|
|
$
|
289,461
|
|
|
$
|
175,107
|
|
|
$
|
913,064
|
|
|
$
|
586,308
|
|
Natural gas
|
|
40,898
|
|
|
17,158
|
|
|
121,828
|
|
|
38,925
|
|
||||
Purchased oil and gas sales
|
|
31,072
|
|
|
8,405
|
|
|
87,989
|
|
|
10,272
|
|
||||
Midstream revenues
|
|
23,813
|
|
|
13,026
|
|
|
72,752
|
|
|
35,406
|
|
||||
Well services revenues
|
|
19,225
|
|
|
4,295
|
|
|
52,791
|
|
|
33,754
|
|
||||
Total revenues
|
|
$
|
404,469
|
|
|
$
|
217,991
|
|
|
$
|
1,248,424
|
|
|
$
|
704,665
|
|
Production data:
|
|
|
|
|
|
|
|
|
||||||||
Oil (MBbls)
|
|
5,266
|
|
|
3,929
|
|
|
18,818
|
|
|
15,174
|
|
||||
Natural gas (MMcf)
|
|
8,815
|
|
|
5,764
|
|
|
31,946
|
|
|
19,573
|
|
||||
Oil equivalents (MBoe)
|
|
6,735
|
|
|
4,890
|
|
|
24,143
|
|
|
18,436
|
|
||||
Average daily production (Boepd)
|
|
73,207
|
|
|
53,150
|
|
|
66,144
|
|
|
50,372
|
|
||||
Average sales prices:
|
|
|
|
|
|
|
|
|
||||||||
Oil, without derivative settlements (per Bbl)
|
|
$
|
54.97
|
|
|
$
|
44.57
|
|
|
$
|
48.52
|
|
|
$
|
38.64
|
|
Oil, with derivative settlements (per Bbl)
(1)
|
|
53.41
|
|
|
46.20
|
|
|
48.00
|
|
|
46.68
|
|
||||
Natural gas, without derivative settlements (per Mcf)
(2)
|
|
4.64
|
|
|
2.98
|
|
|
3.81
|
|
|
1.99
|
|
||||
Natural gas, with derivative settlements (per Mcf)
(1)(2)
|
|
4.72
|
|
|
2.98
|
|
|
3.86
|
|
|
1.99
|
|
||||
Costs and expenses (per Boe of production):
|
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses
|
|
$
|
6.42
|
|
|
$
|
7.60
|
|
|
$
|
7.34
|
|
|
$
|
7.35
|
|
Marketing, transportation and gathering expenses
(3)
|
|
2.83
|
|
|
1.66
|
|
|
2.34
|
|
|
1.60
|
|
||||
Production taxes
|
|
4.13
|
|
|
3.44
|
|
|
3.65
|
|
|
3.07
|
|
||||
Depreciation, depletion and amortization
|
|
21.76
|
|
|
24.43
|
|
|
21.99
|
|
|
25.84
|
|
||||
General and administrative expenses
(4)
|
|
3.66
|
|
|
4.71
|
|
|
3.80
|
|
|
4.85
|
|
(1)
|
Realized prices include gains or losses on cash settlements for commodity derivatives, which do not qualify for or were not designated as hedging instruments for accounting purposes. Cash settlements represent the cumulative gains and losses on derivative instruments for the periods presented and do not include a recovery of costs that were paid to acquire or modify the derivative instruments that were settled.
|
(2)
|
Natural gas prices include the value for natural gas and natural gas liquids.
|
(3)
|
Excludes non-cash valuation charges on pipeline imbalances and purchased oil and gas expenses.
|
(4)
|
For the year ended
December 31, 2017
, certain well services direct field labor compensation expenses are included in well services operating expenses on our Consolidated Statements of Operations, which were previously recognized in general and administrative expenses on our Consolidated Statements of Operations. For the years ended December 31, 2016 and 2015, well services operating expenses have been adjusted to include
$2.9 million
and
$3.7 million
, respectively, which were previously recognized in general and administrative expenses on our Consolidated Statements of Operations.
|
|
Year Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
(In thousands)
|
||||||
Cash flows from operating activities:
|
|
|
|
||||
Net income (loss) including non-controlling interests
|
$
|
127,446
|
|
|
$
|
(243,016
|
)
|
Adjustments to reconcile net income (loss) including non-controlling interests to net cash provided by operating activities:
|
|
|
|
||||
Depreciation, depletion and amortization
|
530,802
|
|
|
476,331
|
|
||
Gain on extinguishment of debt
|
—
|
|
|
(4,741
|
)
|
||
(Gain) loss on sale of properties
|
(1,774
|
)
|
|
1,303
|
|
||
Impairment
|
6,887
|
|
|
4,684
|
|
||
Deferred income taxes
|
(202,884
|
)
|
|
(128,538
|
)
|
||
Derivative instruments
|
71,657
|
|
|
105,317
|
|
||
Equity-based compensation expenses
|
26,534
|
|
|
24,103
|
|
||
Deferred financing costs amortization and other
|
18,311
|
|
|
14,334
|
|
||
Working capital and other changes:
|
|
|
|
||||
Change in accounts receivable, net
|
(158,587
|
)
|
|
(11,923
|
)
|
||
Change in inventory
|
(2,501
|
)
|
|
254
|
|
||
Change in prepaid expenses
|
(838
|
)
|
|
(295
|
)
|
||
Change in other current assets
|
148
|
|
|
(305
|
)
|
||
Change in long-term inventory and other assets
|
(12,143
|
)
|
|
(151
|
)
|
||
Change in accounts payable, interest payable and accrued liabilities
|
115,308
|
|
|
(13,839
|
)
|
||
Change in other current liabilities
|
(10,450
|
)
|
|
4,490
|
|
||
Change in other liabilities
|
(40
|
)
|
|
10
|
|
||
Net cash provided by operating activities
|
507,876
|
|
|
228,018
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Capital expenditures
|
(647,349
|
)
|
|
(426,256
|
)
|
||
Acquisitions
|
(61,874
|
)
|
|
(781,522
|
)
|
||
Proceeds from sale of properties
|
5,774
|
|
|
12,333
|
|
||
Costs related to sale of properties
|
(366
|
)
|
|
(310
|
)
|
||
Derivative settlements
|
(8,264
|
)
|
|
121,977
|
|
||
Advances from joint interest partners
|
(2,681
|
)
|
|
2,950
|
|
||
Net cash used in investing activities
|
(714,760
|
)
|
|
(1,070,828
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Proceeds from Revolving Credit Facilities
|
1,162,000
|
|
|
1,407,000
|
|
||
Principal payments on Revolving Credit Facilities
|
(1,377,000
|
)
|
|
(1,182,000
|
)
|
||
Repurchase of senior unsecured notes
|
—
|
|
|
(435,907
|
)
|
||
Proceeds from issuance of senior unsecured convertible notes
|
—
|
|
|
300,000
|
|
||
Deferred financing costs
|
(2,714
|
)
|
|
(9,127
|
)
|
||
Proceeds from sale of common stock
|
302,191
|
|
|
766,670
|
|
||
Proceeds from sale of Oasis Midstream common units, net of offering costs
|
134,185
|
|
|
—
|
|
||
Purchases of treasury stock
|
(6,229
|
)
|
|
(2,330
|
)
|
||
Other
|
(55
|
)
|
|
—
|
|
||
Net cash provided by financing activities
|
212,378
|
|
|
844,306
|
|
||
Increase in cash and cash equivalents
|
5,494
|
|
|
1,496
|
|
||
Cash and cash equivalents:
|
|
|
|
||||
Beginning of period
|
11,226
|
|
|
9,730
|
|
||
End of period
|
$
|
16,720
|
|
|
$
|
11,226
|
|
Supplemental cash flow information:
|
|
|
|
||||
Cash paid for interest, net of capitalized interest
|
$
|
154,980
|
|
|
$
|
138,248
|
|
Cash paid for taxes
|
12
|
|
|
—
|
|
||
Cash received for income tax refunds
|
281
|
|
|
5
|
|
||
Supplemental non-cash transactions:
|
|
|
|
||||
Change in accrued capital expenditures
|
$
|
83,508
|
|
|
$
|
(43,415
|
)
|
Change in asset retirement obligations
|
(789
|
)
|
|
3,810
|
|
||
Note receivable from divestiture
|
—
|
|
|
4,000
|
|
||
Installment notes from acquisition
|
4,875
|
|
|
—
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(In thousands)
|
||||||||||||||
Interest expense
|
$
|
36,289
|
|
|
$
|
34,861
|
|
|
$
|
146,837
|
|
|
$
|
140,305
|
|
Capitalized interest
|
4,024
|
|
|
3,165
|
|
|
12,797
|
|
|
16,848
|
|
||||
Amortization of deferred financing costs
|
(1,779
|
)
|
|
(1,715
|
)
|
|
(6,907
|
)
|
|
(9,757
|
)
|
||||
Amortization of debt discount
|
(2,654
|
)
|
|
(2,409
|
)
|
|
(10,080
|
)
|
|
(2,709
|
)
|
||||
Cash Interest
|
$
|
35,880
|
|
|
$
|
33,902
|
|
|
$
|
142,647
|
|
|
$
|
144,687
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(In thousands)
|
||||||||||||||
Net income (loss) including non-controlling interests
|
$
|
128,117
|
|
|
$
|
(54,688
|
)
|
|
$
|
127,446
|
|
|
$
|
(243,016
|
)
|
(Gain) loss on sale of properties
|
(1,774
|
)
|
|
(2
|
)
|
|
(1,774
|
)
|
|
1,303
|
|
||||
(Gain) loss on extinguishment of debt
|
—
|
|
|
124
|
|
|
—
|
|
|
(4,741
|
)
|
||||
Net loss on derivative instruments
|
123,954
|
|
|
49,693
|
|
|
71,657
|
|
|
105,317
|
|
||||
Derivative settlements
(1)
|
(7,460
|
)
|
|
6,401
|
|
|
(8,264
|
)
|
|
121,977
|
|
||||
Interest expense, net of capitalized interest
|
36,289
|
|
|
34,861
|
|
|
146,837
|
|
|
140,305
|
|
||||
Depreciation, depletion and amortization
|
146,556
|
|
|
119,446
|
|
|
530,802
|
|
|
476,331
|
|
||||
Impairment
|
866
|
|
|
717
|
|
|
6,887
|
|
|
4,684
|
|
||||
Exploration expenses
|
7,590
|
|
|
593
|
|
|
11,600
|
|
|
1,785
|
|
||||
Equity-based compensation expenses
|
6,083
|
|
|
5,342
|
|
|
26,534
|
|
|
24,103
|
|
||||
Income tax benefit
|
(202,834
|
)
|
|
(31,720
|
)
|
|
(203,304
|
)
|
|
(128,538
|
)
|
||||
Other non-cash adjustments
|
(1,236
|
)
|
|
93
|
|
|
(745
|
)
|
|
790
|
|
||||
Adjusted EBITDA
|
236,151
|
|
|
130,860
|
|
|
707,676
|
|
|
500,300
|
|
||||
Adjusted EBITDA attributable to non-controlling interests
|
3,714
|
|
|
—
|
|
|
3,904
|
|
|
—
|
|
||||
Adjusted EBITDA attributable to Oasis
|
232,437
|
|
|
130,860
|
|
|
703,772
|
|
|
500,300
|
|
||||
Cash Interest
|
(35,880
|
)
|
|
(33,902
|
)
|
|
(142,647
|
)
|
|
(144,687
|
)
|
||||
Capital expenditures
(2)
|
(313,060
|
)
|
|
(883,831
|
)
|
|
(836,204
|
)
|
|
(1,181,527
|
)
|
||||
Capitalized interest
|
4,024
|
|
|
3,165
|
|
|
12,797
|
|
|
16,848
|
|
||||
Free Cash Flow
|
$
|
(112,479
|
)
|
|
$
|
(783,708
|
)
|
|
$
|
(262,282
|
)
|
|
$
|
(809,066
|
)
|
|
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities
|
$
|
209,139
|
|
|
$
|
104,599
|
|
|
$
|
507,876
|
|
|
$
|
228,018
|
|
Derivative settlements
(1)
|
(7,460
|
)
|
|
6,401
|
|
|
(8,264
|
)
|
|
121,977
|
|
||||
Interest expense, net of capitalized interest
|
36,289
|
|
|
34,861
|
|
|
146,837
|
|
|
140,305
|
|
||||
Exploration expenses
|
7,590
|
|
|
593
|
|
|
11,600
|
|
|
1,785
|
|
||||
Deferred financing costs amortization and other
|
(5,645
|
)
|
|
(4,160
|
)
|
|
(18,311
|
)
|
|
(14,334
|
)
|
||||
Current tax expense
|
(421
|
)
|
|
—
|
|
|
(421
|
)
|
|
—
|
|
||||
Changes in working capital
|
(2,105
|
)
|
|
(11,527
|
)
|
|
69,104
|
|
|
21,759
|
|
||||
Other non-cash adjustments
|
(1,236
|
)
|
|
93
|
|
|
(745
|
)
|
|
790
|
|
||||
Adjusted EBITDA
|
236,151
|
|
|
130,860
|
|
|
707,676
|
|
|
500,300
|
|
||||
Adjusted EBITDA attributable to non-controlling interests
|
3,714
|
|
|
—
|
|
|
3,904
|
|
|
—
|
|
||||
Adjusted EBITDA attributable to Oasis
|
232,437
|
|
|
130,860
|
|
|
703,772
|
|
|
500,300
|
|
||||
Cash Interest
|
(35,880
|
)
|
|
(33,902
|
)
|
|
(142,647
|
)
|
|
(144,687
|
)
|
||||
Capital expenditures
(2)
|
(313,060
|
)
|
|
(883,831
|
)
|
|
(836,204
|
)
|
|
(1,181,527
|
)
|
||||
Capitalized interest
|
4,024
|
|
|
3,165
|
|
|
12,797
|
|
|
16,848
|
|
||||
Free Cash Flow
|
$
|
(112,479
|
)
|
|
$
|
(783,708
|
)
|
|
$
|
(262,282
|
)
|
|
$
|
(809,066
|
)
|
(1)
|
Cash settlements represent the cumulative gains and losses on the Company’s derivative instruments for the periods presented and do not include a recovery of costs that were paid to acquire or modify the derivative instruments that were settled.
|
(2)
|
CapEx (including acquisitions) reflected in the table above differs from the amounts shown in the statement of cash flows in the Company’s consolidated financial statements because amounts reflected in the table above include changes in accrued liabilities from the previous reporting period for capital expenditures, while the amounts presented in the statements of cash flows are presented on a cash basis. Acquisitions totaled
$48.2 million
and
$54.0 million
for the fourth quarter and full year
2017
, respectively, and
$768.0 million
and
$781.5 million
for the fourth quarter and full year
2016
, respectively.
|
Exploration and Production
|
|||||||||||||||
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(In thousands)
|
||||||||||||||
Loss before income taxes including non-controlling interests
|
$
|
(107,130
|
)
|
|
$
|
(105,395
|
)
|
|
$
|
(179,129
|
)
|
|
$
|
(436,469
|
)
|
(Gain) loss on sale of properties
|
(1,774
|
)
|
|
(2
|
)
|
|
(1,774
|
)
|
|
1,661
|
|
||||
(Gain) loss on extinguishment of debt
|
—
|
|
|
124
|
|
|
—
|
|
|
(4,741
|
)
|
||||
Net loss on derivative instruments
|
123,954
|
|
|
49,693
|
|
|
71,657
|
|
|
105,317
|
|
||||
Derivative settlements
(1)
|
(7,460
|
)
|
|
6,401
|
|
|
(8,264
|
)
|
|
121,977
|
|
||||
Interest expense, net of capitalized interest
|
36,289
|
|
|
34,861
|
|
|
146,818
|
|
|
140,305
|
|
||||
Depreciation, depletion and amortization
|
143,033
|
|
|
117,346
|
|
|
519,853
|
|
|
467,894
|
|
||||
Impairment
|
866
|
|
|
717
|
|
|
6,887
|
|
|
2,253
|
|
||||
Exploration expenses
|
7,590
|
|
|
593
|
|
|
11,600
|
|
|
1,785
|
|
||||
Equity-based compensation expenses
|
5,695
|
|
|
5,152
|
|
|
25,436
|
|
|
23,346
|
|
||||
Other non-cash adjustments
|
(1,303
|
)
|
|
21
|
|
|
(812
|
)
|
|
718
|
|
||||
Adjusted EBITDA
|
$
|
199,760
|
|
|
$
|
109,511
|
|
|
$
|
592,272
|
|
|
$
|
424,046
|
|
(1)
|
Cash settlements represent the cumulative gains and losses on the Company’s derivative instruments for the periods presented and do not include a recovery of costs that were paid to acquire or modify the derivative instruments that were settled.
|
Midstream Services
|
|||||||||||||||
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(In thousands)
|
||||||||||||||
Income before income taxes including non-controlling interests
|
$
|
33,294
|
|
|
$
|
19,132
|
|
|
$
|
102,340
|
|
|
$
|
68,394
|
|
Gain on sale of properties
|
—
|
|
|
—
|
|
|
—
|
|
|
(358
|
)
|
||||
Interest expense, net of capitalized interest
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
||||
Depreciation, depletion and amortization
|
4,625
|
|
|
3,200
|
|
|
15,999
|
|
|
8,525
|
|
||||
Impairment
|
—
|
|
|
—
|
|
|
—
|
|
|
2,431
|
|
||||
Equity-based compensation expenses
|
357
|
|
|
249
|
|
|
1,461
|
|
|
911
|
|
||||
Other non-cash adjustments
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
||||
Adjusted EBITDA
|
$
|
38,276
|
|
|
$
|
22,591
|
|
|
$
|
119,819
|
|
|
$
|
79,913
|
|
Well Services
|
|||||||||||||||
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(In thousands)
|
||||||||||||||
Income before income taxes including non-controlling interests
|
$
|
5,897
|
|
|
$
|
10
|
|
|
$
|
15,091
|
|
|
$
|
3,471
|
|
Depreciation, depletion and amortization
|
3,522
|
|
|
3,287
|
|
|
12,939
|
|
|
14,892
|
|
||||
Equity-based compensation expenses
|
249
|
|
|
262
|
|
|
1,264
|
|
|
1,515
|
|
||||
Other non-cash adjustments
|
67
|
|
|
62
|
|
|
67
|
|
|
62
|
|
||||
Adjusted EBITDA
|
$
|
9,735
|
|
|
$
|
3,621
|
|
|
$
|
29,361
|
|
|
$
|
19,940
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(In thousands, except per share data)
|
||||||||||||||
Net income (loss) attributable to Oasis
|
$
|
124,617
|
|
|
$
|
(54,688
|
)
|
|
$
|
123,796
|
|
|
$
|
(243,016
|
)
|
Tax reform rate change adjustments
|
(171,900
|
)
|
|
—
|
|
|
(171,900
|
)
|
|
—
|
|
||||
(Gain) loss on sale of properties
|
(1,774
|
)
|
|
(2
|
)
|
|
(1,774
|
)
|
|
1,303
|
|
||||
(Gain) loss on extinguishment of debt
|
—
|
|
|
124
|
|
|
—
|
|
|
(4,741
|
)
|
||||
Net loss on derivative instruments
|
123,954
|
|
|
49,693
|
|
|
71,657
|
|
|
105,317
|
|
||||
Derivative settlements
(1)
|
(7,460
|
)
|
|
6,401
|
|
|
(8,264
|
)
|
|
121,977
|
|
||||
Impairment
|
866
|
|
|
717
|
|
|
6,887
|
|
|
4,684
|
|
||||
Amortization of deferred financing costs
(2)
|
1,779
|
|
|
1,715
|
|
|
6,907
|
|
|
9,757
|
|
||||
Amortization of debt discount
|
2,654
|
|
|
2,409
|
|
|
10,080
|
|
|
2,709
|
|
||||
Other non-cash adjustments
|
(1,236
|
)
|
|
93
|
|
|
(745
|
)
|
|
790
|
|
||||
Tax impact
(3)
|
(44,425
|
)
|
|
(22,882
|
)
|
|
(31,696
|
)
|
|
(90,480
|
)
|
||||
Adjusted Net Income (Loss) Attributable to Oasis
|
$
|
27,075
|
|
|
$
|
(16,420
|
)
|
|
$
|
4,948
|
|
|
$
|
(91,700
|
)
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings (loss) attributable to Oasis per share
|
$
|
0.52
|
|
|
$
|
(0.25
|
)
|
|
$
|
0.52
|
|
|
$
|
(1.32
|
)
|
Tax reform rate change adjustments
|
(0.71
|
)
|
|
—
|
|
|
(0.72
|
)
|
|
—
|
|
||||
(Gain) loss on sale of properties
|
(0.01
|
)
|
|
—
|
|
|
(0.01
|
)
|
|
0.01
|
|
||||
(Gain) loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.03
|
)
|
||||
Net loss on derivative instruments
|
0.51
|
|
|
0.23
|
|
|
0.30
|
|
|
0.57
|
|
||||
Derivative settlements
(1)
|
(0.03
|
)
|
|
0.03
|
|
|
(0.03
|
)
|
|
0.66
|
|
||||
Impairment
|
—
|
|
|
—
|
|
|
0.03
|
|
|
0.03
|
|
||||
Amortization of deferred financing costs
(2)
|
0.01
|
|
|
0.01
|
|
|
0.03
|
|
|
0.05
|
|
||||
Amortization of debt discount
|
0.01
|
|
|
0.01
|
|
|
0.04
|
|
|
0.01
|
|
||||
Other non-cash adjustments
|
(0.01
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Tax impact
(3)
|
(0.17
|
)
|
|
(0.11
|
)
|
|
(0.14
|
)
|
|
(0.48
|
)
|
||||
Adjusted Diluted Earnings (Loss) Attributable to Oasis Per Share
|
$
|
0.12
|
|
|
$
|
(0.08
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.50
|
)
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted average shares outstanding
|
241,960
|
|
|
217,332
|
|
|
237,875
|
|
|
183,615
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Effective tax rate applicable to adjustment items
|
37.4
|
%
|
|
37.4
|
%
|
|
37.4
|
%
|
|
37.4
|
%
|
(1)
|
Cash settlements represent the cumulative gains and losses on the Company’s derivative instruments for the periods presented and do not include a recovery of costs that were paid to acquire or modify the derivative instruments that were settled.
|
(2)
|
As of December 31, 2016, Adjusted Net Income (Loss) Attributable to Oasis includes the non-cash adjustment for amortization of deferred financing costs. Comparative periods have been conformed. The amortization of deferred financing costs is included in interest expense on the Company’s Consolidated Statements of Operations.
|
(3)
|
The tax impact is computed utilizing the Company’s effective tax rate applicable to the adjustments for certain non-cash and non-recurring items. The tax impact was not computed for the tax reform rate change adjustments.
|