UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of Earliest Event Reported): February 26, 2020
COMSTOCK RESOURCES, INC.
(Exact Name of Registrant as Specified in Charter)
STATE OF NEVADA |
001-03262 |
94-1667468 |
(State or other
|
(Commission File Number) |
(I.R.S. Employer |
5300 Town and Country Boulevard
Suite 500
Frisco, Texas 75034
(Address of principal executive offices)
(972) 668-8800
(Registrant's Telephone No.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ |
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)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Common Stock, par value $0.50 (per share) |
CRK |
New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
On February 26, 2020, Comstock Resources, Inc. ("Comstock" or the "Company") announced financial results for the three months and twelve months ended December 31, 2019. A copy of the press release announcing Comstock's earnings and operating results for these periods and other matters is attached hereto as Exhibit 99.1.
The earnings press release contains financial measures that are not in accordance with generally accepted accounting principles in the United States ("GAAP"). Comstock has provided reconciliations within the earnings release of the non-GAAP financial measures to the most directly comparable GAAP financial measures. Operating cash flow is presented in the earnings release because management believes it to be useful to investors as a common alternative measure of cash flows. EBITDAX is presented in the earnings release because management believes that EBITDAX, which represents Comstock's results from operations before interest, income taxes, and certain non-cash items, including depreciation, depletion and amortization and exploration expense, is a common alternative measure of operating performance used by certain investors and financial analysts. The non-GAAP financial measures described above should be considered in addition to, but not as a substitute for, measures of financial performance prepared in accordance with GAAP that are presented in the earnings release.
The information in this Form 8-K and the Exhibit attached hereto shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act") or otherwise subject to the liability of that section, and shall not be incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 |
Financial Statements and Exhibits
|
|
Exhibit 99.1 |
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
|
|
COMSTOCK RESOURCES, INC. |
|
|
|
|
|
|
Dated: February 26, 2020 |
By: |
/s/ ROLAND O. BURNS |
|
|
Roland O. Burns |
|
|
President and Chief Financial Officer |
Exhibit 99.1
5300 Town and Country Blvd., Suite 500 Frisco, Texas 75034 Telephone: (972) 668-8834 Contact: Ron Mills VP of Finance and Investor Relations Web Site: www.comstockresources.com
|
NEWS RELEASE
For Immediate Release
COMSTOCK RESOURCES, INC. REPORTS
FOURTH QUARTER 2019 FINANCIAL AND OPERATING RESULTS
FRISCO, TEXAS, February 26, 2020 – Comstock Resources, Inc. ("Comstock" or the "Company") (NYSE: CRK) today reported financial and operating results for the quarter and year ended December 31, 2019. On July 16, 2019, Comstock completed the acquisition of Covey Park Energy LLC ("Covey Park"). The Company's annual financial results include the results of operations of Covey Park beginning on July 16, 2019. On August 14, 2018, the Company completed transactions in which entities controlled by Dallas businessman Jerry Jones contributed Bakken Shale properties to the Company in exchange for a controlling interest in the Company (the "Jones Contribution"). The 2019 results and the period from August 14, 2018 through December 31, 2018 reflect the Jones Contribution, while results for the period from January 1, 2018 through August 13, 2018 reflect the historical results of Comstock for that period (the "Predecessor").
Financial Results for the Three Months Ended December 31, 2019
For the fourth quarter of 2019, Comstock reported net income available to common stockholders of $40.8 million or $0.19 per diluted share. Net income available to common stockholders as adjusted to exclude certain items not related to normal operating activities for the fourth quarter of 2019 was $49.1 million or $0.22 per diluted share. These items included $4.1 million in non-cash interest amortization resulting from adjusting debt assumed in the Covey Park acquisition to fair value; $4.6 million of non-cash accretion resulting from adjusting the preferred stock issued in connection with the Covey Park acquisition to fair value; and $0.4 million in unrealized hedging gains.
Comstock produced 121.5 billion cubic feet ("Bcf") of natural gas and 576,665 barrels of oil or 125.0 billion cubic feet of natural gas equivalent ("Bcfe") in the fourth quarter of 2019. Natural gas production averaged 1,321 million cubic feet ("MMcf") per day, an increase of 293% over natural gas production in the fourth quarter of 2018. The growth in natural gas production was primarily attributable to the acquisition of Covey Park and the successful results from Comstock's Haynesville shale drilling activities in 2019. Oil production in the fourth quarter of 2019 decreased to 6,268 barrels of oil per day from 9,155 barrels per day produced in the fourth quarter of 2018 due primarily to expected production declines from the Bakken Shale properties acquired in the Jones Contribution.
Comstock's average realized natural gas price in the fourth quarter of 2019, including hedging, decreased to $2.30 per Mcf as compared to $3.28 per Mcf realized in the fourth quarter of 2018. The Company's average realized oil price in the fourth quarter of 2019, including hedging, decreased to $50.36 per barrel as compared to $54.96 per barrel in the fourth quarter of 2018. Oil and gas sales were $308.6 million (including realized hedging gains) in the fourth quarter of 2019 as compared to sales of $147.7 million in
the fourth quarter of 2018. EBITDAX, or earnings before interest, taxes, depreciation, depletion, amortization, exploration expense and other noncash expenses, of $234.8 million in the fourth quarter of 2019 increased by 109% over EBITDAX of $112.5 million for the fourth quarter of 2018. The Company's operating cash flow generated in the fourth quarter of 2019 of $187.9 million increased 97% over operating cash flow of $95.6 million in the fourth quarter of 2018.
Financial Results for the Year Ended December 31, 2019
For the year ended December 31, 2019, Comstock reported a net income available to common stockholders of $74.5 million or $0.52 per diluted share. Net income available to common stockholders as adjusted to exclude certain items not related to normal operating activities primarily due to the closing of the Covey Park acquisition for the year ended December 31, 2019 was $122.3 million or $0.77 per diluted share. These items included $31.9 million of advisory and legal fees, severance costs and other change of control payments; $7.1 million in non-cash interest amortization resulting from adjusting debt assumed in the Covey Park acquisition to fair value; $3.5 million of hedging settlements related to July production that were received prior to closing the Covey Park acquisition; $4.6 million of non-cash accretion resulting from adjusting the preferred stock issued in connection with the Covey Park acquisition to fair value; and $0.7 million in unrealized hedging gains.
Comstock produced 292.8 Bcf of natural gas and 2.7 million barrels of oil or 308.9 Bcfe for the year ended December 31, 2019. Natural gas production averaged 802 MMcf per day and oil production averaged 7,356 barrels of oil per day. On a proforma basis, assuming the Covey Park acquisition had been completed on January 1, 2019, oil and natural gas production would have been 7,416 barrels per day and 1,190 MMcf per day, respectively. Comstock's average realized natural gas price after hedging was $2.35 per Mcf and realized oil price after hedging was $49.64 per barrel for the year. Oil and gas sales for 2019 were $821.4 million (including realized hedging gains and losses), EBITDAX was $613.6 million and operating cash flow generated was $468.3 million.
Drilling Results
Total expenditures in 2019 for drilling and development activities was $510.5 million. Comstock spent $485.4 million to develop its Haynesville and Bossier shale properties, including $468.5 million on drilling and completing wells and an additional $16.9 million on other development activity. Comstock drilled 82 (51.1 net) horizontal Haynesville or Bossier shale wells in 2019, which had an average lateral length of approximately 8,100 feet. Comstock also completed 19 (7.3 net) wells that were drilled in 2018. Fifty (36.0 net) of the wells drilled in 2019 were also completed in 2019. The Company currently expects the remaining 32 (15.1 net) wells drilled in 2019 will be completed in 2020, of which 18 (12.6 net) are operated wells. Comstock also spent $25.1 million of development costs on its other properties primarily on completing four (2.2 net) Eagle Ford shale wells during the year.
Since its last operational update, Comstock reported on an additional 20 Haynesville shale wells. The average initial production rate of these wells was 24 MMcf per day. The wells had completed lateral lengths ranging from 4,337 feet to 10,191 feet, with an average completed lateral length of 6,926 feet. Each well was tested at initial production rates of 15 to 45 MMcf per day. Comstock currently has 15 (7.8 net) operated Haynesville shale wells that are in the process of being completed.
2019 Proved Oil & Gas Reserves
Comstock also announced that proved oil and natural gas reserves as of December 31, 2019 were estimated at 5.3 Tcfe of natural gas and 16.7 million barrels of oil, or 5.4 Tcfe as compared to total proved reserves of 2.4 Tcfe as of December 31, 2018. The reserve estimates were determined under the SEC guidelines and were audited by the Company's independent reserve engineering firms. The 5.4 Tcfe of proved reserves at December 31, 2019 were 36% proved developed and 92% were operated by Comstock. The present value, using a 10% discount rate, or the future net cash flows before income taxes of the proved reserves (the "PV-10 Value") was approximately $3.3 billion, using average first of month 2019 prices of $2.58 per Mcf of natural gas and $55.69 per barrel for oil. The PV-10 Value increased 85% from the PV-10 Value in 2018 of $1.8 billion. The natural gas and oil prices used in determining the December 31, 2019 proved reserves estimates were 11% lower for natural gas and 9% lower for oil as compared to prices used at December 31, 2018.
The following table reflects the changes in the proved reserve estimates since the end of 2018:
|
|
Oil (MMBbls) |
|
|
Natural Gas (Bcf) |
|
|
Total (Bcfe) |
|
|||
Proved Reserves: |
|
|
|
|
|
|
|
|
|
|
|
|
Proved Reserves at December 31, 2018 |
|
|
23.6 |
|
|
|
2,282.8 |
|
|
|
2,424.4 |
|
Production |
|
|
(2.7 |
) |
|
|
(292.8 |
) |
|
|
(308.9 |
) |
Acquisitions |
|
|
0.2 |
|
|
|
3,023.1 |
|
|
|
3,024.5 |
|
Extensions and discoveries |
|
|
0.3 |
|
|
|
315.3 |
|
|
|
316.8 |
|
Divestitures |
|
|
(0.1 |
) |
|
|
(49.5 |
) |
|
|
(49.9 |
) |
Revisions: |
|
|
|
|
|
|
|
|
|
|
|
|
Price |
|
|
(0.5 |
) |
|
|
(228.5 |
) |
|
|
(231.5 |
) |
Performance and Other |
|
|
(4.1 |
) |
|
|
291.1 |
|
|
|
266.6 |
|
Proved Reserves at December 31, 2019 |
|
|
16.7 |
|
|
|
5,341.5 |
|
|
|
5,442.0 |
|
The significant growth in proved reserves was primarily attributable to acquisitions, including the Covey Park acquisition, which added 3.0 Tcfe to proved reserves. The Company also added 583 Bcfe related to its 2019 drilling activities and to performance and other revisions. Lower oil and natural gas prices reduced proved reserves by 232 Bcfe. Based on the 2019 proved reserve additions, Comstock's "all-in" finding costs were approximately $0.72 per Mcfe excluding price-related revisions ($0.77 per Mcfe including price-related revisions).
2020 Drilling Budget
The Company also announced its current drilling plans for 2020. Comstock's planned capital expenditures for 2020 total $421.0 million and exclusively focused on the Haynesville/Bossier shale. Comstock is currently planning to operate five drilling rigs in 2020 and will drill 46 (34.3 net) operated horizontal wells and complete the 18 (12.6 net) wells drilled in 2019.
Other
Comstock has planned a conference call for 10:00 a.m. Central Time on February 27, 2020, to discuss the 2019 operational and financial results. Investors wishing to participate should visit the Company's website at www.comstockresources.com for a live web cast or dial 844-776-7840 (international dial-in use 661-378-9538) and provide access code 4754719 when prompted. If you are unable to participate in the original conference call, a web replay will be available approximately 24 hours following the completion of the call on Comstock's website at www.comstockresources.com. The web replay will be available for approximately one week. A replay of the conference call will be available beginning at 1:00
p.m. CT February 27, 2020 and will continue until 1:00 p.m. March 5, 2020. To hear the replay, call 855-859-2056 (404-537-3406 if calling from outside the US). The conference call access code is 4754719.
This press release may contain "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995. Such statements are based on management's current expectations and are subject to a number of factors and uncertainties which could cause actual results to differ materially from those described herein. Although the Company believes the expectations in such statements to be reasonable, there can be no assurance that such expectations will prove to be correct.
Comstock Resources, Inc. is an independent energy company based in Frisco, Texas engaged in oil and gas acquisitions, exploration and development, and its assets are primarily located in Texas, Louisiana and North Dakota. The Company's stock is traded on the New York Stock Exchange under the symbol CRK.
COMSTOCK RESOURCES, INC.
OPERATING RESULTS
(In thousands, except per share amounts)
|
|
Three Months Ended December 31, |
|
|
Twelve Months Ended December 31, |
|
||||||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
August 14, 2018 through December 31, 2018 |
|
|
January 1, 2018 through August 13, 2018 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Predecessor) |
|
|
Natural gas sales |
|
$ |
260,206 |
|
|
$ |
107,843 |
|
|
$ |
635,795 |
|
|
$ |
144,236 |
|
|
$ |
147,897 |
|
Oil sales |
|
|
29,042 |
|
|
|
45,655 |
|
|
|
132,894 |
|
|
|
79,385 |
|
|
|
18,733 |
|
Total oil and gas sales |
|
|
289,248 |
|
|
|
153,498 |
|
|
|
768,689 |
|
|
|
223,621 |
|
|
|
166,630 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes |
|
|
10,449 |
|
|
|
7,104 |
|
|
|
29,181 |
|
|
|
11,155 |
|
|
|
3,659 |
|
Gathering and transportation |
|
|
29,957 |
|
|
|
7,061 |
|
|
|
71,303 |
|
|
|
10,511 |
|
|
|
11,841 |
|
Lease operating |
|
|
28,835 |
|
|
|
13,720 |
|
|
|
87,283 |
|
|
|
20,736 |
|
|
|
21,139 |
|
Exploration |
|
|
— |
|
|
|
— |
|
|
|
241 |
|
|
|
— |
|
|
|
— |
|
Depreciation, depletion and amortization |
|
|
111,842 |
|
|
|
36,124 |
|
|
|
276,526 |
|
|
|
53,944 |
|
|
|
68,032 |
|
General and administrative, net |
|
|
6,484 |
|
|
|
8,096 |
|
|
|
29,244 |
|
|
|
11,399 |
|
|
|
15,699 |
|
Loss (gain) on sale of oil and gas properties |
|
|
— |
|
|
|
(57 |
) |
|
|
25 |
|
|
|
(155 |
) |
|
|
35,438 |
|
Total operating expenses |
|
|
187,567 |
|
|
|
72,048 |
|
|
|
493,803 |
|
|
|
107,590 |
|
|
|
155,808 |
|
Operating income |
|
|
101,681 |
|
|
|
81,450 |
|
|
|
274,886 |
|
|
|
116,031 |
|
|
|
10,822 |
|
Other income (expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain from derivative financial instruments |
|
|
19,790 |
|
|
|
12,480 |
|
|
|
51,735 |
|
|
|
10,465 |
|
|
|
881 |
|
Other income |
|
|
282 |
|
|
|
131 |
|
|
|
622 |
|
|
|
173 |
|
|
|
677 |
|
Transaction costs |
|
|
90 |
|
|
|
— |
|
|
|
(41,010 |
) |
|
|
— |
|
|
|
(2,866 |
) |
Interest expense |
|
|
(54,107 |
) |
|
|
(28,758 |
) |
|
|
(161,541 |
) |
|
|
(43,603 |
) |
|
|
(101,203 |
) |
Total other income (expenses) |
|
|
(33,945 |
) |
|
|
(16,147 |
) |
|
|
(150,194 |
) |
|
|
(32,965 |
) |
|
|
(102,511 |
) |
Income (loss) before income taxes |
|
|
67,736 |
|
|
|
65,303 |
|
|
|
124,692 |
|
|
|
83,066 |
|
|
|
(91,689 |
) |
Provision for income taxes |
|
|
(12,620 |
) |
|
|
(15,004 |
) |
|
|
(27,803 |
) |
|
|
(18,944 |
) |
|
|
(1,065 |
) |
Net income (loss) |
|
|
55,116 |
|
|
|
50,299 |
|
|
|
96,889 |
|
|
|
64,122 |
|
|
|
(92,754 |
) |
Preferred stock dividends and accretion |
|
|
(14,287 |
) |
|
|
— |
|
|
|
(22,415 |
) |
|
|
— |
|
|
|
— |
|
Net income (loss) available to common stockholders |
|
$ |
40,829 |
|
|
$ |
50,299 |
|
|
$ |
74,474 |
|
|
$ |
64,122 |
|
|
$ |
(92,754 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.22 |
|
|
$ |
0.48 |
|
|
$ |
0.52 |
|
|
$ |
0.61 |
|
|
$ |
(6.08 |
) |
Diluted |
|
$ |
0.19 |
|
|
$ |
0.48 |
|
|
$ |
0.52 |
|
|
$ |
0.61 |
|
|
$ |
(6.08 |
) |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
187,280 |
|
|
|
105,457 |
|
|
|
142,750 |
|
|
|
105,453 |
|
|
|
15,262 |
|
Diluted |
|
|
284,100 |
|
|
|
105,457 |
|
|
|
187,378 |
|
|
|
105,459 |
|
|
|
15,262 |
|
COMSTOCK RESOURCES, INC.
OPERATING RESULTS
(In thousands)
|
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
|
||||||||||||||
OPERATING CASH FLOW: |
|
2019 |
|
|
2018 |
|
2019 |
|
|
August 14, 2018 through December 31, 2018 |
|
|
January 1, 2018 through August 13, 2018 |
|
|||||
|
|
|
|
|
|
|
(Predecessor) |
|
|||||||||||
Net income (loss) |
|
$ |
55,116 |
|
|
$ |
50,299 |
|
$ |
96,889 |
|
|
$ |
64,122 |
|
|
$ |
(92,754 |
) |
Reconciling items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred and non-current income taxes |
|
|
12,821 |
|
|
|
25,196 |
|
|
28,026 |
|
|
|
29,079 |
|
|
|
1,052 |
|
Depreciation, depletion and amortization |
|
|
111,842 |
|
|
|
36,124 |
|
|
276,526 |
|
|
|
53,944 |
|
|
|
68,032 |
|
Unrealized loss (gain) from derivative financial instruments |
|
|
(488 |
) |
|
|
(18,250 |
) |
|
949 |
|
|
|
(16,044 |
) |
|
|
1,961 |
|
Amortization of debt discount, premium and issuance costs |
|
|
7,068 |
|
|
|
1,582 |
|
|
16,274 |
|
|
|
2,404 |
|
|
|
29,457 |
|
Interest paid in-kind |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
25,004 |
|
Stock-based compensation |
|
|
1,661 |
|
|
|
665 |
|
|
4,020 |
|
|
|
994 |
|
|
|
3,912 |
|
Transaction costs |
|
|
(90 |
) |
|
|
— |
|
|
41,010 |
|
|
|
— |
|
|
|
— |
|
Covey Park July 2019 hedging settlements |
|
|
— |
|
|
|
— |
|
|
4,574 |
|
|
|
— |
|
|
|
— |
|
Loss (gain) on sale of oil and gas properties |
|
|
— |
|
|
|
(57 |
) |
|
25 |
|
|
|
(155 |
) |
|
|
35,438 |
|
Operating cash flow |
|
|
187,930 |
|
|
|
95,559 |
|
|
468,293 |
|
|
|
134,344 |
|
|
|
72,102 |
|
Transaction costs |
|
|
90 |
|
|
|
— |
|
|
(41,010 |
) |
|
|
— |
|
|
|
— |
|
Covey Park July 2019 hedging settlements |
|
|
— |
|
|
|
— |
|
|
(4,574 |
) |
|
|
— |
|
|
|
— |
|
(Increase) decrease in accounts receivable |
|
|
(45,184 |
) |
|
|
(16,164 |
) |
|
3,220 |
|
|
|
(61,048 |
) |
|
|
2,834 |
|
(Increase) decrease in other current assets |
|
|
2,686 |
|
|
|
(11,201 |
) |
|
9,823 |
|
|
|
(12,527 |
) |
|
|
337 |
|
Increase in accounts payable and accrued expenses |
|
|
22,909 |
|
|
|
30,499 |
|
|
15,485 |
|
|
|
41,533 |
|
|
|
10,462 |
|
Net cash provided by operating activities |
|
$ |
168,431 |
|
|
$ |
98,693 |
|
$ |
451,237 |
|
|
$ |
102,302 |
|
|
$ |
85,735 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAX: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
55,116 |
|
|
$ |
50,299 |
|
$ |
96,889 |
|
|
$ |
64,122 |
|
|
$ |
(92,754 |
) |
Interest expense |
|
|
54,107 |
|
|
|
28,758 |
|
|
161,541 |
|
|
|
43,603 |
|
|
|
101,203 |
|
Income taxes |
|
|
12,620 |
|
|
|
15,004 |
|
|
27,803 |
|
|
|
18,944 |
|
|
|
1,065 |
|
Depreciation, depletion, and amortization |
|
|
111,842 |
|
|
|
36,124 |
|
|
276,526 |
|
|
|
53,944 |
|
|
|
68,032 |
|
Exploration |
|
|
— |
|
|
|
— |
|
|
241 |
|
|
|
— |
|
|
|
— |
|
Unrealized loss (gain) from derivative financial instruments |
|
|
(488 |
) |
|
|
(18,250 |
) |
|
949 |
|
|
|
(16,044 |
) |
|
|
1,961 |
|
Stock-based compensation |
|
|
1,661 |
|
|
|
665 |
|
|
4,020 |
|
|
|
994 |
|
|
|
3,912 |
|
Transaction costs |
|
|
(90 |
) |
|
|
— |
|
|
41,010 |
|
|
|
— |
|
|
|
2,866 |
|
Covey Park July 2019 hedging settlements |
|
|
— |
|
|
|
— |
|
|
4,574 |
|
|
|
— |
|
|
|
— |
|
Loss (gain) on sale of oil and gas properties |
|
|
— |
|
|
|
(57 |
) |
|
25 |
|
|
|
(155 |
) |
|
|
35,438 |
|
Total EBITDAX |
|
$ |
234,768 |
|
|
$ |
112,543 |
|
$ |
613,578 |
|
|
$ |
165,408 |
|
|
$ |
121,723 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
BALANCE SHEET: |
|
2019 |
|
|
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
18,532 |
|
|
$ |
23,193 |
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
89,192 |
|
|
|
15,401 |
|
|
|
|
|
|
|
|
|
|
|
|
Other current assets |
|
|
195,849 |
|
|
|
120,833 |
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
4,008,803 |
|
|
|
1,667,979 |
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
344,746 |
|
|
|
360,434 |
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
4,657,122 |
|
|
$ |
2,187,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
$ |
392,376 |
|
|
$ |
206,853 |
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments |
|
|
4,220 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
2,500,132 |
|
|
|
1,244,363 |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
211,772 |
|
|
|
161,917 |
|
|
|
|
|
|
|
|
|
|
|
|
Asset retirement obligation |
|
|
18,151 |
|
|
|
5,136 |
|
|
|
|
|
|
|
|
|
|
|
|
Other non-current liabilities |
|
|
7,866 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock |
|
|
379,583 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity |
|
|
1,143,022 |
|
|
|
569,571 |
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity |
|
$ |
4,657,122 |
|
|
$ |
2,187,840 |
|
|
|
|
|
|
|
|
|
|
|
|
COMSTOCK RESOURCES, INC.
REGIONAL OPERATING RESULTS
(In thousands, except per unit amounts)
|
|
For the Three Months Ended December 31, 2019 |
|
|||||||||||||
|
|
Haynesville |
|
|
Bakken |
|
|
Eagle Ford and Other |
|
|
Total |
|
||||
Gas production (Mmcf) |
|
|
115,332 |
|
|
|
1,529 |
|
|
|
4,660 |
|
|
|
121,521 |
|
Oil production (Mbbls) |
|
|
3 |
|
|
|
478 |
|
|
|
96 |
|
|
|
577 |
|
Total Production (Mmcfe) |
|
|
115,351 |
|
|
|
4,394 |
|
|
|
5,235 |
|
|
|
124,980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas sales |
|
$ |
250,671 |
|
|
$ |
(881 |
) |
|
$ |
10,416 |
|
|
$ |
260,206 |
|
Natural gas hedging settlements (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
19,302 |
|
Total natural gas including hedging |
|
|
250,671 |
|
|
|
(881 |
) |
|
|
10,416 |
|
|
|
279,508 |
|
Oil sales |
|
|
164 |
|
|
|
23,419 |
|
|
|
5,459 |
|
|
|
29,042 |
|
Oil hedging settlements (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total oil including hedging |
|
|
164 |
|
|
|
23,419 |
|
|
|
5,459 |
|
|
|
29,042 |
|
Total oil and gas sales including hedging |
|
$ |
250,835 |
|
|
$ |
22,538 |
|
|
$ |
15,875 |
|
|
$ |
308,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average gas price (per Mcf) |
|
$ |
2.17 |
|
|
$ |
(0.58 |
) |
|
$ |
2.24 |
|
|
$ |
2.14 |
|
Average gas price including hedging (per Mcf) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2.30 |
|
Average oil price (per barrel) |
|
$ |
53.12 |
|
|
$ |
49.03 |
|
|
$ |
56.86 |
|
|
$ |
50.36 |
|
Average oil price including hedging (per barrel) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
50.36 |
|
Average price (per Mcfe) |
|
$ |
2.17 |
|
|
$ |
5.13 |
|
|
$ |
3.03 |
|
|
$ |
2.31 |
|
Average price including hedging (per Mcfe) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes |
|
$ |
7,165 |
|
|
$ |
2,650 |
|
|
$ |
634 |
|
|
$ |
10,449 |
|
Gathering and transportation |
|
$ |
28,144 |
|
|
$ |
— |
|
|
$ |
1,813 |
|
|
$ |
29,957 |
|
Lease operating |
|
$ |
18,639 |
|
|
$ |
4,803 |
|
|
$ |
5,393 |
|
|
$ |
28,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes (per Mcfe) |
|
$ |
0.06 |
|
|
$ |
0.60 |
|
|
$ |
0.12 |
|
|
$ |
0.08 |
|
Gathering and transportation (per Mcfe) |
|
$ |
0.24 |
|
|
$ |
— |
|
|
$ |
0.35 |
|
|
$ |
0.24 |
|
Lease operating (per Mcfe) |
|
$ |
0.17 |
|
|
$ |
1.10 |
|
|
$ |
1.03 |
|
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and Gas Capital Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
$ |
41,828 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
41,828 |
|
Development leasehold |
|
|
888 |
|
|
|
— |
|
|
|
2 |
|
|
|
890 |
|
Development drilling and completion |
|
|
145,215 |
|
|
|
2,359 |
|
|
|
3,386 |
|
|
|
150,960 |
|
Other development |
|
|
3,121 |
|
|
|
— |
|
|
|
— |
|
|
|
3,121 |
|
Total |
|
$ |
191,052 |
|
|
$ |
2,359 |
|
|
$ |
3,388 |
|
|
$ |
196,799 |
|
(a)Included in gain from derivative financial instruments in operating results.
COMSTOCK RESOURCES, INC.
REGIONAL OPERATING RESULTS
(In thousands, except per unit amounts)
|
|
For the Three Months Ended December 31, 2018 |
|
|||||||||||||
|
|
Haynesville |
|
|
Bakken |
|
|
Eagle Ford and Other |
|
|
Total |
|
||||
Gas production (Mmcf) |
|
|
27,176 |
|
|
|
2,583 |
|
|
|
1,174 |
|
|
|
30,933 |
|
Oil production (Mbbls) |
|
|
— |
|
|
|
828 |
|
|
|
15 |
|
|
|
843 |
|
Total Production (Mmcfe) |
|
|
27,176 |
|
|
|
7,550 |
|
|
|
1,261 |
|
|
|
35,987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas sales |
|
$ |
96,029 |
|
|
$ |
7,447 |
|
|
$ |
4,367 |
|
|
$ |
107,843 |
|
Natural gas hedging settlements (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,402 |
) |
Total natural gas including hedging |
|
|
96,029 |
|
|
|
7,447 |
|
|
|
4,367 |
|
|
|
101,441 |
|
Oil sales |
|
|
— |
|
|
|
44,810 |
|
|
|
845 |
|
|
|
45,655 |
|
Oil hedging settlements (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
632 |
|
Total oil including hedging |
|
|
— |
|
|
|
44,810 |
|
|
|
845 |
|
|
|
46,287 |
|
Total oil and gas sales including hedging |
|
$ |
96,029 |
|
|
$ |
52,257 |
|
|
$ |
5,212 |
|
|
$ |
147,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average gas price (per Mcf) |
|
$ |
3.53 |
|
|
$ |
2.88 |
|
|
$ |
3.72 |
|
|
$ |
3.49 |
|
Average gas price including hedging (per Mcf) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3.28 |
|
Average oil price (per barrel) |
|
$ |
— |
|
|
$ |
54.13 |
|
|
$ |
56.33 |
|
|
$ |
54.21 |
|
Average oil price including hedging (per barrel) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
54.96 |
|
Average price (per Mcfe) |
|
$ |
3.53 |
|
|
$ |
6.92 |
|
|
$ |
4.13 |
|
|
$ |
4.27 |
|
Average price including hedging (per Mcfe) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes |
|
$ |
1,976 |
|
|
$ |
5,001 |
|
|
$ |
127 |
|
|
$ |
7,104 |
|
Gathering and transportation |
|
$ |
6,722 |
|
|
$ |
— |
|
|
$ |
339 |
|
|
$ |
7,061 |
|
Lease operating |
|
$ |
4,130 |
|
|
$ |
5,820 |
|
|
$ |
3,771 |
|
|
$ |
13,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes (per Mcfe) |
|
$ |
0.07 |
|
|
$ |
0.66 |
|
|
$ |
0.10 |
|
|
$ |
0.20 |
|
Gathering and transportation (per Mcfe) |
|
$ |
0.25 |
|
|
$ |
— |
|
|
$ |
0.27 |
|
|
$ |
0.20 |
|
Lease operating (per Mcfe) |
|
$ |
0.15 |
|
|
$ |
0.77 |
|
|
$ |
2.99 |
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and Gas Capital Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
$ |
3,108 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3,108 |
|
Development leasehold |
|
|
1,240 |
|
|
|
— |
|
|
|
— |
|
|
|
1,240 |
|
Development drilling and completion |
|
|
72,962 |
|
|
|
26,764 |
|
|
|
— |
|
|
|
99,726 |
|
Other development |
|
|
5,802 |
|
|
|
— |
|
|
|
— |
|
|
|
5,802 |
|
Total |
|
$ |
83,112 |
|
|
$ |
26,764 |
|
|
$ |
— |
|
|
$ |
109,876 |
|
(a)Included in gain from derivative financial instruments in operating results.
COMSTOCK RESOURCES, INC.
REGIONAL OPERATING RESULTS
(In thousands, except per unit amounts)
|
|
For the Year Ended December 31, 2019 |
|
|||||||||||||
|
|
Haynesville |
|
|
Bakken |
|
|
Eagle Ford and Other |
|
|
Total |
|
||||
Gas production (Mmcf) |
|
|
275,832 |
|
|
|
6,106 |
|
|
|
10,896 |
|
|
|
292,834 |
|
Oil production (Mbbls) |
|
|
6 |
|
|
|
2,465 |
|
|
|
214 |
|
|
|
2,685 |
|
Total Production (Mmcfe) |
|
|
275,869 |
|
|
|
20,896 |
|
|
|
12,179 |
|
|
|
308,944 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas sales |
|
$ |
609,680 |
|
|
$ |
1,958 |
|
|
$ |
24,157 |
|
|
$ |
635,795 |
|
Natural gas hedging settlements (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
52,297 |
|
Total natural gas including hedging |
|
|
609,680 |
|
|
|
1,958 |
|
|
|
24,157 |
|
|
|
688,092 |
|
Oil sales |
|
|
387 |
|
|
|
120,633 |
|
|
|
11,874 |
|
|
|
132,894 |
|
Oil hedging settlements (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
387 |
|
Total oil including hedging |
|
|
387 |
|
|
|
120,633 |
|
|
|
11,874 |
|
|
|
133,281 |
|
Total oil and gas sales including hedging |
|
$ |
610,067 |
|
|
$ |
122,591 |
|
|
$ |
36,031 |
|
|
$ |
821,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average gas price (per Mcf) |
|
$ |
2.21 |
|
|
$ |
0.32 |
|
|
$ |
2.22 |
|
|
$ |
2.17 |
|
Average gas price including hedging (per Mcf) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2.35 |
|
Average oil price (per barrel) |
|
$ |
62.38 |
|
|
$ |
48.94 |
|
|
$ |
55.49 |
|
|
$ |
49.49 |
|
Average oil price including hedging (per barrel) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
49.64 |
|
Average price (per Mcfe) |
|
$ |
2.21 |
|
|
$ |
5.87 |
|
|
$ |
2.96 |
|
|
$ |
2.49 |
|
Average price including hedging (per Mcfe) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes |
|
$ |
14,594 |
|
|
$ |
13,176 |
|
|
$ |
1,411 |
|
|
$ |
29,181 |
|
Gathering and transportation |
|
$ |
67,124 |
|
|
$ |
— |
|
|
$ |
4,179 |
|
|
$ |
71,303 |
|
Lease operating |
|
$ |
45,381 |
|
|
$ |
23,468 |
|
|
$ |
18,434 |
|
|
$ |
87,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes (per Mcfe) |
|
$ |
0.05 |
|
|
$ |
0.63 |
|
|
$ |
0.12 |
|
|
$ |
0.09 |
|
Gathering and transportation (per Mcfe) |
|
$ |
0.24 |
|
|
$ |
— |
|
|
$ |
0.34 |
|
|
$ |
0.23 |
|
Lease operating (per Mcfe) |
|
$ |
0.17 |
|
|
$ |
1.12 |
|
|
$ |
1.51 |
|
|
$ |
0.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and Gas Capital Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
$ |
2,097,451 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,097,451 |
|
Development leasehold |
|
|
7,586 |
|
|
|
— |
|
|
|
17 |
|
|
|
7,603 |
|
Development drilling and completion |
|
|
468,513 |
|
|
|
5,480 |
|
|
|
19,632 |
|
|
|
493,625 |
|
Other development |
|
|
9,339 |
|
|
|
— |
|
|
|
— |
|
|
|
9,339 |
|
Total |
|
$ |
2,582,889 |
|
|
$ |
5,480 |
|
|
$ |
19,649 |
|
|
$ |
2,608,018 |
|
(a)Included in gain from derivative financial instruments in operating results.
COMSTOCK RESOURCES, INC.
REGIONAL OPERATING RESULTS
(In thousands, except per unit amounts)
|
|
For the Period August 14, 2018 through December 31, 2018 |
|
|||||||||||||
|
|
Haynesville |
|
|
Bakken |
|
|
Eagle Ford and Other |
|
|
Total |
|
||||
Gas production (Mmcf) |
|
|
39,413 |
|
|
|
3,855 |
|
|
|
1,763 |
|
|
|
45,031 |
|
Oil production (Mbbls) |
|
|
— |
|
|
|
1,364 |
|
|
|
21 |
|
|
|
1,385 |
|
Total Production (Mmcfe) |
|
|
39,413 |
|
|
|
12,037 |
|
|
|
1,888 |
|
|
|
53,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas sales |
|
$ |
129,024 |
|
|
$ |
8,913 |
|
|
$ |
6,299 |
|
|
$ |
144,236 |
|
Natural gas hedging settlements (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,211 |
) |
Total natural gas including hedging |
|
|
129,024 |
|
|
|
8,913 |
|
|
|
6,299 |
|
|
|
138,025 |
|
Oil sales |
|
|
— |
|
|
|
78,050 |
|
|
|
1,335 |
|
|
|
79,385 |
|
Oil hedging settlements (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
632 |
|
Total oil including hedging |
|
|
— |
|
|
|
78,050 |
|
|
|
1,335 |
|
|
|
80,017 |
|
Total oil and gas sales including hedging |
|
$ |
129,024 |
|
|
$ |
86,963 |
|
|
$ |
7,634 |
|
|
$ |
218,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average gas price (per Mcf) |
|
$ |
3.27 |
|
|
$ |
2.31 |
|
|
$ |
3.57 |
|
|
$ |
3.20 |
|
Average gas price including hedging (per Mcf) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3.07 |
|
Average oil price (per barrel) |
|
$ |
— |
|
|
$ |
57.24 |
|
|
$ |
63.57 |
|
|
$ |
57.34 |
|
Average oil price including hedging (per barrel) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
57.80 |
|
Average price (per Mcfe) |
|
$ |
3.27 |
|
|
$ |
7.22 |
|
|
$ |
4.04 |
|
|
$ |
4.19 |
|
Average price including hedging (per Mcfe) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes |
|
$ |
2,752 |
|
|
$ |
8,215 |
|
|
$ |
188 |
|
|
$ |
11,155 |
|
Gathering and transportation |
|
$ |
9,953 |
|
|
$ |
— |
|
|
$ |
558 |
|
|
$ |
10,511 |
|
Lease operating |
|
$ |
6,118 |
|
|
$ |
9,070 |
|
|
$ |
5,548 |
|
|
$ |
20,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes (per Mcfe) |
|
$ |
0.07 |
|
|
$ |
0.68 |
|
|
$ |
0.10 |
|
|
$ |
0.21 |
|
Gathering and transportation (per Mcfe) |
|
$ |
0.25 |
|
|
$ |
— |
|
|
$ |
0.30 |
|
|
$ |
0.20 |
|
Lease operating (per Mcfe) |
|
$ |
0.16 |
|
|
$ |
0.76 |
|
|
$ |
2.94 |
|
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and Gas Capital Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
$ |
21,013 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
21,013 |
|
Development leasehold |
|
|
1,715 |
|
|
|
— |
|
|
|
— |
|
|
|
1,715 |
|
Development drilling and completion |
|
|
106,366 |
|
|
|
42,379 |
|
|
|
— |
|
|
|
148,745 |
|
Other development |
|
|
13,612 |
|
|
|
— |
|
|
|
— |
|
|
|
13,612 |
|
Total |
|
$ |
142,706 |
|
|
$ |
42,379 |
|
|
$ |
— |
|
|
$ |
185,085 |
|
(a)Included in gain from derivative financial instruments in operating results.
COMSTOCK RESOURCES, INC.
REGIONAL OPERATING RESULTS
(In thousands, except per unit amounts)
|
|
For the Period January 1, 2018 through August 13, 2018 (Predecessor) |
|
|||||||||||||
|
|
Haynesville |
|
|
Bakken |
|
|
Eagle Ford and Other |
|
|
Total |
|
||||
Gas production (Mmcf) |
|
|
52,021 |
|
|
|
— |
|
|
|
3,219 |
|
|
|
55,240 |
|
Oil production (Mbbls) |
|
|
— |
|
|
|
— |
|
|
|
287 |
|
|
|
287 |
|
Total Production (Mmcfe) |
|
|
52,021 |
|
|
|
— |
|
|
|
4,942 |
|
|
|
56,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas sales |
|
$ |
138,391 |
|
|
$ |
— |
|
|
$ |
9,506 |
|
|
$ |
147,897 |
|
Natural gas hedging settlements (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,842 |
|
Total natural gas including hedging |
|
|
138,391 |
|
|
|
— |
|
|
|
9,506 |
|
|
|
150,739 |
|
Oil sales |
|
|
— |
|
|
|
— |
|
|
|
18,733 |
|
|
|
18,733 |
|
Oil hedging settlements (a) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total oil including hedging |
|
|
— |
|
|
|
— |
|
|
|
18,733 |
|
|
|
18,733 |
|
Total oil and gas sales including hedging |
|
$ |
138,391 |
|
|
$ |
— |
|
|
$ |
28,239 |
|
|
$ |
169,472 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average gas price (per Mcf) |
|
$ |
2.66 |
|
|
$ |
— |
|
|
$ |
2.95 |
|
|
$ |
2.68 |
|
Average gas price including hedging (per Mcf) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2.73 |
|
Average oil price (per barrel) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
65.23 |
|
|
$ |
65.23 |
|
Average oil price including hedging (per barrel) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
65.23 |
|
Average price (per Mcfe) |
|
$ |
2.66 |
|
|
$ |
— |
|
|
$ |
5.71 |
|
|
$ |
2.93 |
|
Average price including hedging (per Mcfe) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes |
|
$ |
2,556 |
|
|
$ |
— |
|
|
$ |
1,103 |
|
|
$ |
3,659 |
|
Gathering and transportation |
|
$ |
10,728 |
|
|
$ |
— |
|
|
$ |
1,113 |
|
|
$ |
11,841 |
|
Lease operating |
|
$ |
7,675 |
|
|
$ |
— |
|
|
$ |
13,464 |
|
|
$ |
21,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes (per Mcfe) |
|
$ |
0.05 |
|
|
$ |
— |
|
|
$ |
0.22 |
|
|
$ |
0.06 |
|
Gathering and transportation (per Mcfe) |
|
$ |
0.21 |
|
|
$ |
— |
|
|
$ |
0.23 |
|
|
$ |
0.21 |
|
Lease operating (per Mcfe) |
|
$ |
0.15 |
|
|
$ |
— |
|
|
$ |
2.72 |
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and Gas Capital Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions |
|
$ |
39,323 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
39,323 |
|
Development leasehold |
|
|
2,848 |
|
|
|
— |
|
|
|
— |
|
|
|
2,848 |
|
Development drilling and completion |
|
|
90,840 |
|
|
|
— |
|
|
|
— |
|
|
|
90,840 |
|
Other development |
|
|
13,205 |
|
|
|
— |
|
|
|
666 |
|
|
|
13,871 |
|
Total |
|
$ |
146,216 |
|
|
$ |
— |
|
|
$ |
666 |
|
|
$ |
146,882 |
|
(a)Included in gain from derivative financial instruments in operating results.
COMSTOCK RESOURCES, INC.
PRO FORMA OPERATING RESULTS
(In thousands, except per unit amounts)
|
|
For the Twelve Months Ended December 31, 2019 |
|
|||||||||
|
|
Comstock |
|
|
Covey Park (b) |
|
|
Pro Forma Combined |
|
|||
Gas production (Mmcf) |
|
|
292,834 |
|
|
|
141,610 |
|
|
|
434,444 |
|
Oil production (Mbbls) |
|
|
2,685 |
|
|
|
22 |
|
|
|
2,707 |
|
Total Production (Mmcfe) |
|
|
308,944 |
|
|
|
141,742 |
|
|
|
450,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas sales |
|
$ |
635,795 |
|
|
$ |
377,368 |
|
|
$ |
1,013,163 |
|
Natural gas hedging settlements (a) |
|
|
52,297 |
|
|
|
12,687 |
|
|
|
64,984 |
|
Total natural gas including hedging |
|
|
688,092 |
|
|
|
390,055 |
|
|
|
1,078,147 |
|
Oil sales |
|
|
132,894 |
|
|
|
1,233 |
|
|
|
134,127 |
|
Oil hedging settlements (a) |
|
|
387 |
|
|
— |
|
|
|
387 |
|
|
Total oil including hedging |
|
|
133,281 |
|
|
|
1,233 |
|
|
|
134,514 |
|
Total oil and gas sales including hedging |
|
$ |
821,373 |
|
|
$ |
391,288 |
|
|
$ |
1,212,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average gas price (per Mcf) |
|
$ |
2.17 |
|
|
$ |
2.66 |
|
|
$ |
2.33 |
|
Average gas price including hedging (per Mcf) |
|
$ |
2.35 |
|
|
$ |
2.75 |
|
|
$ |
2.48 |
|
Average oil price (per barrel) |
|
$ |
49.49 |
|
|
$ |
56.05 |
|
|
$ |
49.55 |
|
Average oil price including hedging (per barrel) |
|
$ |
49.64 |
|
|
$ |
56.05 |
|
|
$ |
49.69 |
|
Average price (per Mcfe) |
|
$ |
2.49 |
|
|
$ |
2.67 |
|
|
$ |
2.55 |
|
Average price including hedging (per Mcfe) |
|
$ |
2.66 |
|
|
$ |
2.76 |
|
|
$ |
2.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes |
|
$ |
29,181 |
|
|
$ |
8,868 |
|
|
$ |
38,049 |
|
Gathering and transportation |
|
$ |
71,303 |
|
|
$ |
35,188 |
|
|
$ |
106,491 |
|
Lease operating |
|
$ |
87,283 |
|
|
$ |
37,043 |
|
|
$ |
124,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production taxes (per Mcfe) |
|
$ |
0.09 |
|
|
$ |
0.06 |
|
|
$ |
0.08 |
|
Gathering and transportation (per Mcfe) |
|
$ |
0.23 |
|
|
$ |
0.25 |
|
|
$ |
0.24 |
|
Lease operating (per Mcfe) |
|
$ |
0.28 |
|
|
$ |
0.26 |
|
|
$ |
0.28 |
|
|
(a) |
Included in gain from derivative financial instruments in operating results. |
|
(b) |
Pro forma for an acquisition which completed on March 5, 2019. |