Pic

Pioneer Natural Resources Company

$PXD
$189.18
Капитализция: $56.8B
Показать больше информации о компании

О компании

Pioneer Natural Resources Company является независимым производителем газа и нефти. Pioneer Natural Resources специализируется на разведке и наземной добыче нефти и бурении газовых скважин на территории США. Pioneer Natural Resources показать больше
Company была основана в 1997 году и является корпорацией, учрежденной в соответствии с законодательством штата Делавэр.
Pioneer Natural Resources Company operates as an independent oil and gas exploration and production company in the United States. The company explores for, develops, and produces oil, natural gas liquids (NGLs), and gas. It has operations in the Permian Basin in West Texas. As of December 31, 2020, the company had proved undeveloped reserves and proved developed non-producing reserves of 31 million barrels of oil, 17 million barrels of NGLs, and 88 billion cubic feet of gas and owned interests in 11 gas processing plants. Pioneer Natural Resources Company was founded in 1997 and is headquartered in Irving, Texas.
Перевод автоматический

показать меньше

Отчетность

03.11.2021, 23:08 EPS за 3 квартал составил ХХ, консенсус YY

04.08.2021, 23:12 Прибыль на акцию за 2 квартал XX, консенсус-прогноз YY
Квартальная отчетность будет доступна после Регистрации

Прогнозы аналитиков

Аналитик Аарон Кесслер поддерживает с сильной покупкой и снижает целевую цену со xxx до yyy долларов.

25.10.2021, 16:02 Аналитик Berenberg Сунил Райгопал инициирует освещение на GoDaddy с рейтингом «Покупать» и объявляет целевую цену в xxx долларов.
Прогнозы аналитиков будут доступны после Регистрации

Pioneer Natural Resources Reports Fourth Quarter and Full Year 2021 Financial and Operating Results; Provides 2022 Outlook

Pioneer Natural Resources сообщает финансовые и операционные результаты за четвертый квартал и весь 2021 год; Предоставляет прогноз на 2022 год

17 февр. 2022 г.

DALLAS--(BUSINESS WIRE)--Pioneer Natural Resources Company (NYSE:PXD) ("Pioneer" or "the Company") today reported financial and operating results for the quarter and year ended December 31, 2021. Pioneer reported fourth quarter net income attributable to common stockholders of $763 million, or $2.97 per diluted share. These results include the effects of noncash mark-to-market adjustments and certain other unusual items. Excluding these items, non-GAAP adjusted income for the fourth quarter was $1.2 billion, or $4.58 per diluted share. Cash flow from operating activities for the fourth quarter was $2.2 billion. For the full year 2021, the Company reported net income attributable to common stockholders of $2.1 billion, or $8.61 per diluted share. Cash flow from operating activities for the full year 2021 was $6.1 billion.

  • Delivered strong fourth quarter and full year 2021 free cash flow1 of $1.1 billion and $3.2 billion, respectively
  • Repurchased $250 million of stock (1.4 million shares) during the fourth quarter of 2021; increased share repurchase program with a new $4 billion authorization, replacing the prior authorization
  • Returned 101% of free cash flow1 to shareholders during the fourth quarter
  • Declared quarterly base-plus-variable dividend of $3.78 per share (to be paid in March 2022), reflecting a greater than 25% increase to the base component
  • Achieved a corporate return on capital employed2 of 17% during 2021

CEO Scott D. Sheffield stated, “Pioneer delivered a strong quarter with production in the upper half of guidance, contributing to our record annual free cash flow1 generation of $3.2 billion in 2021. This significant free cash flow supported the return of $1.9 billion in 2021 to shareholders through our base-plus-variable dividend program and opportunistic share repurchases.

Our deep Midland Basin inventory of high-return well locations, coupled with best-in-class margins and operating efficiencies, provides attractive corporate returns that generate durable cash distributions through commodity price cycles. The Company’s high-return asset base and low-cost structure, combined with our leading environmental, social and governance practices, continue to drive significant value for Pioneer shareholders.”

Financial Highlights

Pioneer maintains a strong balance sheet, with unrestricted cash on hand at the end of the fourth quarter of $3.8 billion and net debt of $3.1 billion. The Company had $5.8 billion of liquidity as of December 31, 2021, comprised of $3.8 billion of unrestricted cash and a $2.0 billion unsecured credit facility (undrawn as of December 31, 2021).

During the fourth quarter, the Company’s drilling, completion and facilities capital expenditures totaled $914 million, with total capital expenditures3, including water infrastructure, totaling $941 million. For the full year 2021, the Company's drilling, completion, and facilities capital expenditures totaled $3.3 billion, with total capital expenditures3, including water infrastructure, totaling $3.4 billion.

Cash flow from operating activities during the fourth quarter and full year 2021 was $2.2 billion and $6.1 billion, respectively, leading to free cash flow1 of $1.1 billion for the fourth quarter and $3.2 billion for the full year.

For the first quarter of 2022, the Board of Directors has declared a quarterly base-plus-variable dividend of $3.78 per share, comprised of a $0.78 base dividend and $3.00 variable dividend. This represents a greater than 25% increase to the base dividend and a total base-plus-variable dividend4 annualized yield of approximately 7% (based on the Company's closing stock price as of February 8, 2022).

In addition to a strong dividend payout, the Company continues to evaluate opportunistic share repurchases. During the fourth quarter of 2021, the Company repurchased $250 million of common stock at an average share price of $181. The Company's Board of Directors also authorized a new $4 billion common stock repurchase program. This new authorization replaces the existing $2 billion common stock repurchase program that had $841 million remaining under the program at the time of the new authorization. Pioneer believes this peer-leading return of capital strategy, which combines a strong base dividend, a substantial variable dividend and opportunistic share repurchases, creates significant value for shareholders.

Financial Results

For the fourth quarter of 2021, the average realized price for oil was $76.38 per barrel. The average realized price for natural gas liquids (NGLs) was $38.45 per barrel, and the average realized price for gas was $5.20 per thousand cubic feet. These prices exclude the effects of derivatives.

Production costs, including taxes, averaged $9.23 per barrel of oil equivalent (BOE). Depreciation, depletion and amortization (DD&A) expense averaged $10.64 per BOE. Exploration and abandonment costs were $12 million. General and administrative (G&A) expense was $76 million. Interest expense was $40 million. The net cash flow impact related to purchases and sales of oil and gas, including firm transportation, was a loss of $55 million. Other expense was $26 million, or $21 million excluding unusual items5.

Operations Update

Pioneer continued to deliver strong operational efficiency gains that enabled the Company to place 534 horizontal wells on production for the full year of 2021. Pioneer's large, contiguous acreage position in the high-margin, high-return Midland Basin provides many opportunities that drive a capitally efficient program. These include an increase in the development of 15,000 foot laterals, of which the Company expects to place approximately 50 of these wells on production in 2022. Additionally, Pioneer has invested in significant water infrastructure, constructing one of the largest water supply and distribution systems in the Midland Basin. This water infrastructure helps Pioneer to efficiently execute its large drilling program, while minimizing the use of freshwater by using non-potable reclaimed water from the cities of Midland and Odessa, and recycled produced water from Pioneer’s production operations.

Pioneer continues to utilize two simulfrac completion crews, driving completion efficiencies. The Company is evaluating the addition of a third simulfrac crew in the latter part of 2022.

Pioneer remains focused on minimizing emissions throughout the Company’s operations, further strengthening the Company’s sustainable practices and environmental stewardship.

The Company expects its 2022 total capital budget3 to range between $3.3 to $3.6 billion. Pioneer expects its capital program to be fully funded from forecasted 2022 cash flow6 of greater than $10.5 billion.

During 2022, the Company plans to operate an average of 22 to 24 horizontal drilling rigs in the Midland Basin, including a three-rig average program in the southern Midland Basin joint venture area. The 2022 capital program is expected to place 475 to 505 wells on production. Pioneer expects 2022 oil production of 350 to 365 thousand barrels of oil per day (MBOPD) and total production of 623 to 648 thousand barrels of oil equivalent per day (MBOEPD).

First Quarter 2022 Guidance

First quarter 2022 oil production is forecasted to average between 348 to 363 MBOPD and total production is expected to average between 620 to 645 MBOEPD. Production costs are expected to average $9.25 per BOE to $10.75 per BOE. DD&A expense is expected to average $10.50 per BOE to $12.00 per BOE. Total exploration and abandonment expense is forecasted to be $10 million to $20 million. G&A expense is expected to be $68 million to $78 million. Interest expense is expected to be $36 million to $41 million. Other expense is forecasted to be $15 million to $30 million. Accretion of discount on asset retirement obligations is expected to be $2 million to $5 million. The cash flow impact related to purchases and sales of oil and gas, including firm transportation, is expected to be a loss of $25 million to $55 million, based on forward oil price estimates for the quarter. The Company’s effective income tax rate is expected to be between 22% to 27%, with cash taxes expected to be $10 million to $20 million, principally representing estimated state taxes.

Proved Reserves

The Company added proved reserves totaling 371 million barrels of oil equivalent (MMBOE) during 2021, excluding acquisitions and price revisions. These proved reserve additions equate to a drillbit reserve replacement ratio of 163% when compared to Pioneer's full-year 2021 production of 228 MMBOE, including field fuel. The drillbit finding and development (F&D) cost was $9.15 per BOE in 2021, with a drillbit proved developed F&D costs of $7.97 per BOE.

As of December 31, 2021, the Company's total proved reserves were estimated at 2,222 MMBOE, of which 88% are proved developed.

Environmental, Social & Governance (ESG)

Pioneer views sustainability as a multidisciplinary focus that balances economic growth, environmental stewardship and social responsibility. The Company emphasizes developing natural resources in a manner that protects surrounding communities and preserves the environment.

For more details, see Pioneer’s 2021 Sustainability Report and 2021 Climate Risk Report at pxd.com/sustainability.

Earnings Conference Call

On Thursday, February 17, 2022, at 9:00 a.m. Central Time, Pioneer will discuss its financial and operating results for the quarter and full year ended December 31, 2021, with an accompanying presentation. Instructions for listening to the call and viewing the accompanying presentation are shown below.

Internet: www.pxd.com Select "Investors," then "Earnings & Webcasts" to listen to the discussion, view the presentation and see other related material.

Telephone: Dial (800) 289-0720 and enter confirmation code 2365669 five minutes before the call.

A replay of the webcast will be archived on Pioneer’s website. This replay will be available through March 18, 2022. Click here to register for the call-in audio replay and you will receive the dial-in information.

Pioneer is a large independent oil and gas exploration and production company, headquartered in Dallas, Texas, with operations in the United States. For more information, visit www.pxd.com.

Except for historical information contained herein, the statements in this news release are forward-looking statements that are made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements and the business prospects of Pioneer are subject to a number of risks and uncertainties that may cause Pioneer’s actual results in future periods to differ materially from the forward-looking statements. These risks and uncertainties include, among other things, volatility of commodity prices; product supply and demand; the impact of a widespread outbreak of an illness, such as the COVID-19 pandemic, on global and U.S. economic activity and oil and gas demand; competition; the ability to obtain drilling, environmental and other permits and the timing thereof; the effect of future regulatory or legislative actions on Pioneer or the industries in which it operates, including potential changes to tax laws; the ability to obtain approvals from third parties and negotiate agreements with third parties on mutually acceptable terms; potential liability resulting from pending or future litigation; the costs and results of drilling and operating activities; the risk of new restrictions with respect to development activities, including potential changes to regulations resulting in limitations on the Company’s ability to dispose of produced water; availability of equipment, services, resources and personnel required to perform the Company's drilling and operating activities; access to and availability of transportation, processing, fractionation, refining, storage and export facilities; Pioneer's ability to replace reserves, implement its business plans or complete its development activities as scheduled; the Company's ability to achieve its emissions reductions, flaring and other ESG goals; access to and cost of capital; the financial strength of counterparties to Pioneer's credit facility, investment instruments and derivative contracts and purchasers of Pioneer's oil, NGL and gas production and downstream sales of purchased oil and gas; uncertainties about estimates of reserves, identification of drilling locations and the ability to add proved reserves in the future; the assumptions underlying forecasts, including forecasts of production, operating cash flow, well costs, capital expenditures, rates of return, expenses, and cash flow from downstream purchases and sales of oil and gas, net of firm transportation commitments; ; tax rates; quality of technical data; environmental and weather risks, including the possible impacts of climate change on our operations and demand for our products; cybersecurity risks; the risks associated with the ownership and operation of the Company's water services business and acts of war or terrorism. These and other risks are described in Pioneer’s Annual Report on Form 10-K for the year ended December 31, 2020, Quarterly Reports on Form 10-Q filed thereafter and other filings with the United States Securities and Exchange Commission (SEC). In addition, the Company may be subject to currently unforeseen risks that may have a materially adverse effect on it. Accordingly, no assurances can be given that the actual events and results will not be materially different than the anticipated results described in the forward-looking statements. Pioneer undertakes no duty to publicly update these statements except as required by law.

"Drillbit finding and development cost per BOE," or "drillbit F&D cost per BOE," means the summation of exploration and development costs incurred divided by the summation of annual proved reserves, on a BOE basis, attributable to discoveries, extensions and revisions of previous estimates. Revisions of previous estimates exclude price revisions. Consistent with industry practice, future capital costs to develop proved undeveloped reserves are not included in costs incurred.

"Drillbit reserve replacement" is the summation of annual proved reserves, on a BOE basis, attributable to discoveries, extensions and revisions of previous estimates divided by annual production of oil, NGLs and gas, on a BOE basis. Revisions of previous estimates exclude price revisions.

"Proved developed finding and development cost per BOE," or "proved developed F&D cost per BOE," means the summation of exploration and development costs incurred (excluding asset retirement obligations) divided by the summation of annual proved reserves, on a BOE basis, attributable to proved developed reserve additions, including (i) discoveries and extensions placed on production during 2021, (ii) transfers from proved undeveloped reserves at year-end 2020 and (iii) technical revisions of previous estimates for proved developed reserves during 2021. Revisions of previous estimates exclude price revisions.

Footnote 1: Free cash flow is a non-GAAP financial measure. As used by the Company, free cash flow is defined as net cash provided by operating activities, adjusted for changes in operating assets and liabilities, deferred obligations on the early settlement of commodity derivative contracts and cash acquisition transaction costs, less capital expenditures. See the supplemental schedules for a reconciliation of fourth quarter and full year 2021 free cash flow to the comparable GAAP number. Forecasted free cash flow numbers are non-GAAP financial measures. Due to their forward-looking nature, management cannot reliably predict certain of the necessary components of the most directly comparable forward-looking GAAP measures, such as working capital changes. Accordingly, Pioneer is unable to present a quantitative reconciliation of such forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures. Amounts excluded from this non-GAAP measure in future periods could be significant.

Footnote 2: Return on capital employed (ROCE) is a non-GAAP financial measure. As used by the Company, ROCE is net income adjusted for tax-effected noncash mark-to-market (MTM) adjustments, unusual items and interest expense divided by the summation of average total equity (adjusted for tax-effected noncash MTM adjustments, unusual items and interest expense) and average net debt. See reconciliation to comparable GAAP number in supplemental schedules.

Footnote 3: Excludes acquisitions, asset retirement obligations, capitalized interest, geological and geophysical G&A, information technology and corporate facilities.

Footnote 4: Future dividends, whether base or variable, are authorized and determined by the Company's Board of Directors in its sole discretion. Decisions regarding the payment of dividends are subject to a number of considerations at the time, including without limitation the Company's liquidity and capital resources, the Company's results of operations and anticipated future results of operations, the level of cash reserves the Company maintains to fund future capital expenditures or other needs, and other factors the Board of Directors deems relevant. The Company can provide no assurance that dividends will be authorized or declared in the future or the amount of any future dividends. Any future variable dividends, if declared and paid, will by their nature fluctuate based on the Company’s free cash flow, which will depend on a number of factors beyond the Company’s control, including commodities prices.

Footnote 5: Excludes unusual expenses of (i) one-time costs associated with the Company's fourth quarter divestitures and (ii) costs associated with the integration of the Parsley and DoublePoint acquisitions.

Footnote 6: Forecasted cash flow numbers are non-GAAP financial measures. The 2022 estimated cash flow number represents forecasted cash flow (before working capital changes) based on strip pricing and utilizing the midpoint of production guidance. Due to their forward-looking nature, management cannot reliably predict certain of the necessary components of the most directly comparable forward-looking GAAP measures, such as working capital changes. Accordingly, Pioneer is unable to present a quantitative reconciliation of such forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures. Amounts excluded from this non-GAAP measure in future periods could be significant.

Note: Estimates of future results, including cash flow and free cash flow, are based on the Company’s internal financial model prepared by management and used to assist in the management of its business. Pioneer’s financial models are not prepared with a view to public disclosure or compliance with GAAP, any guidelines of the SEC or any other body. The financial models reflect numerous assumptions, in addition to those noted in this news release, with respect to general business, economic, market and financial conditions and other matters. These assumptions regarding future events are difficult, if not impossible to predict, and many are beyond Pioneer’s control. Accordingly, there can be no assurance that the assumptions made by management in preparing the financial models will prove accurate. It is expected that there will be differences between actual and estimated or modeled results, and actual results may be materially greater or less than those contained in the Company’s financial models.

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in millions)

 

 

December 31, 2021

 

December 31, 2020

ASSETS

Current assets:

 

 

 

Cash and cash equivalents

$

3,847

 

 

$

1,442

 

Restricted cash

 

37

 

 

 

59

 

Accounts receivable, net

 

1,685

 

 

 

695

 

Inventories

 

369

 

 

 

224

 

Investment in affiliate

 

135

 

 

 

123

 

Short-term investment

 

58

 

 

 

 

Other

 

42

 

 

 

52

 

Total current assets

 

6,173

 

 

 

2,595

 

Oil and gas properties, using the successful efforts method of accounting

 

40,517

 

 

 

24,510

 

Accumulated depletion, depreciation and amortization

 

(12,335

)

 

 

(10,071

)

Total oil and gas properties, net

 

28,182

 

 

 

14,439

 

Other property and equipment, net

 

1,694

 

 

 

1,584

 

Operating lease right-of-use assets

 

348

 

 

 

197

 

Goodwill

 

243

 

 

 

261

 

Other assets

 

171

 

 

 

153

 

 

$

36,811

 

 

$

19,229

 

 

 

 

 

LIABILITIES AND EQUITY

Current liabilities:

 

 

 

Accounts payable

$

2,559

 

 

$

1,030

 

Interest payable

 

53

 

 

 

35

 

Income taxes payable

 

45

 

 

 

4

 

Current portion of long-term debt

 

244

 

 

 

140

 

Derivatives

 

538

 

 

 

234

 

Operating leases

 

121

 

 

 

100

 

Other

 

513

 

 

 

363

 

Total current liabilities

 

4,073

 

 

 

1,906

 

Long-term debt

 

6,688

 

 

 

3,160

 

Derivatives

 

25

 

 

 

66

 

Deferred income taxes

 

2,038

 

 

 

1,366

 

Operating leases

 

243

 

 

 

110

 

Other liabilities

 

907

 

 

 

1,052

 

Equity

 

22,837

 

 

 

11,569

 

 

$

36,811

 

 

$

19,229

 

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per share data)

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2021

 

2020

Revenues and other income:

 

 

 

 

 

 

 

Oil and gas

$

3,716

 

 

$

1,013

 

 

$

11,503

 

 

$

3,630

 

Sales of purchased commodities

 

1,860

 

 

 

1,003

 

 

 

6,367

 

 

 

3,394

 

Interest and other income (loss), net

 

(18

)

 

 

78

 

 

 

23

 

 

 

(67

)

Derivative loss, net

 

(159

)

 

 

(240

)

 

 

(2,183

)

 

 

(281

)

Gain (loss) on disposition of assets, net

 

(1,082

)

 

 

2

 

 

 

(1,067

)

 

 

9

 

 

 

4,317

 

 

 

1,856

 

 

 

14,643

 

 

 

6,685

 

Costs and expenses:

 

 

 

 

 

 

 

Oil and gas production

 

377

 

 

 

175

 

 

 

1,267

 

 

 

682

 

Production and ad valorem taxes

 

206

 

 

 

60

 

 

 

651

 

 

 

242

 

Depletion, depreciation and amortization

 

672

 

 

 

396

 

 

 

2,498

 

 

 

1,639

 

Purchased commodities

 

1,915

 

 

 

1,035

 

 

 

6,560

 

 

 

3,633

 

Exploration and abandonments

 

12

 

 

 

12

 

 

 

51

 

 

 

47

 

General and administrative

 

76

 

 

 

64

 

 

 

292

 

 

 

244

 

Accretion of discount on asset retirement obligations

 

2

 

 

 

2

 

 

 

7

 

 

 

9

 

Interest

 

40

 

 

 

36

 

 

 

161

 

 

 

129

 

Other

 

26

 

 

 

48

 

 

 

410

 

 

 

321

 

 

 

3,326

 

 

 

1,828

 

 

 

11,897

 

 

 

6,946

 

Income (loss) before income taxes

 

991

 

 

 

28

 

 

 

2,746

 

 

 

(261

)

Income tax benefit (provision)

 

(228

)

 

 

15

 

 

 

(628

)

 

 

61

 

Net income (loss) attributable to common stockholders

$

763

 

 

$

43

 

 

$

2,118

 

 

$

(200

)

 

 

 

 

 

 

 

 

Net income (loss) per share attributable to common stockholders:

 

 

 

 

 

 

 

Basic

$

3.12

 

 

$

0.26

 

 

$

9.06

 

 

$

(1.21

)

Diluted

$

2.97

 

 

$

0.26

 

 

$

8.61

 

 

$

(1.21

)

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

244

 

 

 

165

 

 

 

233

 

 

 

165

 

Diluted

 

257

 

 

 

165

 

 

 

246

 

 

 

165

 

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2021

 

2020

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income (loss)

$

763

 

 

$

43

 

 

$

2,118

 

 

$

(200

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

Depletion, depreciation and amortization

 

672

 

 

 

396

 

 

 

2,498

 

 

 

1,639

 

Exploration expenses

 

1

 

 

 

2

 

 

 

4

 

 

 

11

 

Deferred income taxes

 

212

 

 

 

(16

)

 

 

583

 

 

 

(52

)

Loss (gain) on disposition of assets, net

 

1,082

 

 

 

(2

)

 

 

1,067

 

 

 

(9

)

Loss on early extinguishment of debt, net

 

 

 

 

 

 

 

2

 

 

 

27

 

Accretion of discount on asset retirement obligations

 

2

 

 

 

2

 

 

 

7

 

 

 

9

 

Interest expense

 

3

 

 

 

13

 

 

 

10

 

 

 

34

 

Derivative-related activity

 

(1,087

)

 

 

196

 

 

 

(451

)

 

 

325

 

Amortization of stock-based compensation

 

19

 

 

 

18

 

 

 

106

 

 

 

72

 

Investment valuation adjustments

 

20

 

 

 

(55

)

 

 

(1

)

 

 

64

 

South Texas contingent consideration valuation adjustment

 

 

 

 

 

 

 

 

 

 

42

 

South Texas deficiency fee obligation, net

 

(10

)

 

 

11

 

 

 

(10

)

 

 

80

 

Other

 

48

 

 

 

33

 

 

 

163

 

 

 

128

 

Change in operating assets and liabilities, net of effects of acquisitions:

 

 

 

 

 

 

 

Accounts receivable

 

(6

)

 

 

(62

)

 

 

(607

)

 

 

309

 

Inventories

 

(32

)

 

 

(34

)

 

 

(125

)

 

 

(20

)

Operating lease right-of-use assets

 

(29

)

 

 

1

 

 

 

52

 

 

 

64

 

Other assets

 

(16

)

 

 

2

 

 

 

(73

)

 

 

(40

)

Accounts payable

 

544

 

 

 

(15

)

 

 

1,059

 

 

 

(179

)

Interest payable

 

23

 

 

 

18

 

 

 

(53

)

 

 

(19

)

Income taxes payable

 

16

 

 

 

2

 

 

 

41

 

 

 

1

 

Operating leases

 

28

 

 

 

(2

)

 

 

(55

)

 

 

(95

)

Other liabilities

 

(28

)

 

 

(14

)

 

 

(276

)

 

 

(108

)

Net cash provided by operating activities

 

2,225

 

 

 

537

 

 

 

6,059

 

 

 

2,083

 

Net cash provided by (used in) investing activities

 

2,166

 

 

 

(326

)

 

 

(869

)

 

 

(1,668

)

Net cash provided by (used in) financing activities

 

(1,134

)

 

 

(101

)

 

 

(2,807

)

 

 

381

 

Net increase in cash, cash equivalents and restricted cash

 

3,257

 

 

 

110

 

 

 

2,383

 

 

 

796

 

Cash, cash equivalents and restricted cash, beginning of period

 

627

 

 

 

1,391

 

 

 

1,501

 

 

 

705

 

Cash, cash equivalents and restricted cash, end of period

$

3,884

 

 

$

1,501

 

 

$

3,884

 

 

$

1,501

 

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUMMARY PRODUCTION, PRICE AND MARGIN DATA

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2021

 

2020

Average Daily Sales Volume:

 

 

 

 

 

 

 

Oil (Bbls)

 

393,467

 

 

 

204,455

 

 

 

356,986

 

 

 

210,641

 

Natural gas liquids ("NGLs") (Bbls)

 

161,651

 

 

 

85,788

 

 

 

143,026

 

 

 

85,728

 

Gas (Mcf)

 

792,150

 

 

 

445,439

 

 

 

703,919

 

 

 

425,307

 

Total (BOE)

 

687,143

 

 

 

364,482

 

 

 

617,332

 

 

 

367,253

 

 

 

 

 

 

 

 

 

Average Price:

 

 

 

 

 

 

 

Oil per Bbl

$

76.38

 

 

$

40.94

 

 

$

67.60

 

 

$

37.24

 

NGLs per Bbl

$

38.45

 

 

$

18.51

 

 

$

32.70

 

 

$

15.62

 

Gas per Mcf

$

5.20

 

 

$

2.37

 

 

$

3.85

 

 

$

1.73

 

Total per BOE

$

58.78

 

 

$

30.22

 

 

$

51.05

 

 

$

27.01

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2021

 

2020

Margin Data ($ per BOE):

 

 

 

 

 

 

 

Average price

$

58.78

 

 

$

30.22

 

 

$

51.05

 

 

$

27.01

 

Production costs

 

(5.97

)

 

 

(5.22

)

 

 

(5.63

)

 

 

(5.07

)

Production and ad valorem taxes

 

(3.26

)

 

 

(1.79

)

 

 

(2.89

)

 

 

(1.81

)

 

$

49.55

 

 

$

23.21

 

 

$

42.53

 

 

$

20.13

 

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUPPLEMENTARY EARNINGS PER SHARE INFORMATION

(in millions)

The Company uses the two-class method of calculating basic and diluted earnings per share. Under the two-class method of calculating earnings per share, generally acceptable accounting principles ("GAAP") provide that share-based awards with guaranteed dividend or distribution participation rights qualify as "participating securities" during their vesting periods. During periods in which the Company realizes net income attributable to common stockholders, the Company's basic net income per share attributable to common stockholders is computed as (i) net income attributable to common stockholders, (ii) less participating share-based earnings (iii) divided by weighted average basic shares outstanding. The Company's diluted net income per share attributable to common stockholders is computed as (i) basic net income attributable to common stockholders, (ii) plus the reallocation of participating earnings, if any, (iii) plus the after-tax interest expense associated with the Company's convertible senior notes that are assumed to be converted into shares (iv) divided by weighted average diluted shares outstanding. During periods in which the Company realizes a net loss attributable to common stockholders, securities or other contracts to issue common stock would be dilutive to loss per share; therefore, conversion into common stock is assumed not to occur.

The Company's net income (loss) attributable to common stockholders is reconciled to basic and diluted net income (loss) attributable to common stockholders as follows:

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2021

 

2020

Net income (loss) attributable to common stockholders

$

763

 

 

$

43

 

 

$

2,118

 

 

$

(200

)

Participating share-based earnings

 

(2

)

 

 

 

 

 

(5

)

 

 

 

Basic net income (loss) attributable to common stockholders

 

761

 

 

 

43

 

 

 

2,113

 

 

 

(200

)

Adjustment to after-tax interest expense to reflect the dilutive impact attributable to convertible senior notes

 

1

 

 

 

 

 

 

6

 

 

 

 

Diluted net income (loss) attributable to common stockholders

$

762

 

 

$

43

 

 

$

2,119

 

 

$

(200

)

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

244

 

 

 

165

 

 

 

233

 

 

 

165

 

Contingently issuable stock-based compensation

 

1

 

 

 

 

 

 

1

 

 

 

 

Convertible senior notes dilution

 

12

 

 

 

 

 

 

12

 

 

 

 

Diluted weighted average shares outstanding

 

257

 

 

 

165

 

 

 

246

 

 

 

165

 

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES

(in millions)

EBITDAX and discretionary cash flow ("DCF") (as defined below) are presented herein, and reconciled to the GAAP measures of net income (loss) and net cash provided by operating activities, because of their wide acceptance by the investment community as financial indicators of a company's ability to internally fund exploration and development activities and to service or incur debt. The Company also views the non-GAAP measures of EBITDAX and DCF as useful tools for comparisons of the Company's financial indicators with those of peer companies that follow the full cost method of accounting. EBITDAX and DCF should not be considered as alternatives to net income (loss) or net cash provided by operating activities, as defined by GAAP.

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

2021

 

2020

 

2021

 

2020

Net income (loss)

$

763

 

 

$

43

 

 

$

2,118

 

 

$

(200

)

Depletion, depreciation and amortization

 

672

 

 

 

396

 

 

 

2,498

 

 

 

1,639

 

Exploration and abandonments

 

12

 

 

 

12

 

 

 

51

 

 

 

47

 

Accretion of discount on asset retirement obligations

 

2

 

 

 

2

 

 

 

7

 

 

 

9

 

Interest expense

 

40

 

 

 

36

 

 

 

161

 

 

 

129

 

Income tax provision (benefit)

 

228

 

 

 

(15

)

 

 

628

 

 

 

(61

)

Loss (gain) on disposition of assets, net

 

1,082

 

 

 

(2

)

 

 

1,067

 

 

 

(9

)

Loss on early extinguishment of debt, net

 

 

 

 

 

 

 

2

 

 

 

27

 

Derivative-related activity

 

(1,087

)

 

 

196

 

 

 

(451

)

 

 

325

 

Amortization of stock-based compensation

 

19

 

 

 

18

 

 

 

106

 

 

 

72

 

Investment valuation adjustments

 

20

 

 

 

(55

)

 

 

(1

)

 

 

64

 

South Texas contingent consideration valuation adjustment

 

 

 

 

 

 

 

 

 

 

42

 

South Texas deficiency fee obligation, net

 

(10

)

 

 

11

 

 

 

(10

)

 

 

80

 

Other

 

48

 

 

 

33

 

 

 

163

 

 

 

128

 

EBITDAX (a)

 

1,789

 

 

 

675

 

 

 

6,339

 

 

 

2,292

 

Cash interest expense

 

(37

)

 

 

(23

)

 

 

(151

)

 

 

(95

)

Current income tax (provision) benefit

 

(16

)

 

 

(1

)

 

 

(45

)

 

 

9

 

Discretionary cash flow (b)

 

1,736

 

 

 

651

 

 

 

6,143

 

 

 

2,206

 

Cash exploration expense

 

(11

)

 

 

(10

)

 

 

(47

)

 

 

(36

)

Changes in operating assets and liabilities

 

500

 

 

 

(104

)

 

 

(37

)

 

 

(87

)

Net cash provided by operating activities

$

2,225

 

 

$

537

 

 

$

6,059

 

 

$

2,083

 

______________________

(a)

"EBITDAX" represents earnings before depletion, depreciation and amortization expense; exploration and abandonments; accretion of discount on asset retirement obligations; interest expense; income taxes; net (gain) loss on the disposition of assets; net loss on early extinguishment of debt; noncash derivative-related activity; amortization of stock-based compensation; noncash valuation adjustments on investment in affiliate, short-term investment, contingent consideration and deficiency fee obligations; noncash restructuring charges; and other noncash items.

(b)

Discretionary cash flow equals cash flows from operating activities before changes in operating assets and liabilities and cash exploration expense.

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (continued)

(in millions, except per share data)

Adjusted income attributable to common stockholders excluding noncash mark-to-market ("MTM") adjustments and unusual items are presented in this earnings release and reconciled to the Company's net income attributable to common stockholders (determined in accordance with GAAP), as the Company believes these non-GAAP financial measures reflect an additional way of viewing aspects of the Company's business that, when viewed together with its GAAP financial results, provide a more complete understanding of factors and trends affecting its historical financial performance and future operating results, greater transparency of underlying trends and greater comparability of results across periods. In addition, management believes that these non-GAAP financial measures may enhance investors' ability to assess the Company's historical and future financial performance. These non-GAAP financial measures are not intended to be a substitute for the comparable GAAP financial measure and should be read only in conjunction with the Company's consolidated financial statements prepared in accordance with GAAP. Noncash MTM adjustments and unusual items may recur in future periods; however, the amount and frequency can vary significantly from period to period.

The Company's net income attributable to common stockholders as determined in accordance with GAAP is reconciled to income adjusted for noncash MTM adjustments, including (i) the Company's derivative positions and (ii) the Company's equity investments in ProPetro Holding Corp. ("ProPetro") and Laredo Petroleum, Inc. ("Laredo"), and unusual items is as follows:

 

 

 

 

Three Months Ended
December 31, 2021

 

Ref

 

After-tax

Amounts

 

Per Diluted

Share

Net income attributable to common stockholders

 

 

$

763

 

 

$

2.97

 

Noncash MTM adjustments:

 

 

 

 

 

Derivative gain ($1.1 billion pretax)

 

 

 

(848

)

 

 

(3.30

)

Investment loss ($20 million pretax)

 

 

 

16

 

 

 

0.06

 

Adjusted loss excluding noncash MTM adjustments

 

 

 

(69

)

 

 

(0.27

)

Unusual items:

 

 

 

 

 

Loss on disposition of assets ($1.1 billion pretax)

(a)

 

 

847

 

 

 

3.29

 

Loss on early settlement of commodity derivative contracts ($508 million pretax)

(b)

 

 

396

 

 

 

1.54

 

Divestiture-related costs ($3 million pretax)

(c)

 

 

2

 

 

 

0.01

 

Acquisition transaction costs ($2 million pretax)

(d)

 

 

2

 

 

 

0.01

 

Adjusted income excluding noncash MTM adjustments and unusual items

 

 

$

1,178

 

 

$

4.58

 

_____________________

(a)

Represents the loss on the sale of the Company's assets in the Delaware Basin, partially offset by a gain on the sale of the Company's assets in Glasscock County.

(b)

Represents realized losses on early settlement of certain of the Company's 2022 commodity derivative contracts that resulted in cash payments of $180 million during the fourth quarter of 2021 and recognizing deferred obligations for the remaining $328 million, with payments to be made in 2022.

(c)

Represents one-time costs associated with the Company's fourth quarter of 2021 Delaware Basin and Glasscock County asset divestitures.

(d)

Represents costs associated with the integration of the Company's acquisition of Parsley and DoublePoint.

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (continued)

(in millions, except per share data)

 

 

 

 

Twelve Months Ended
December 31, 2021

 

 

 

After-tax
Amounts

 

Per Diluted
Share

Net income attributable to common stockholders

 

 

$

2,118

 

 

$

8.61

 

Noncash MTM adjustments:

 

 

 

 

 

Derivative gain ($451 million pretax)

 

 

 

(352

)

 

 

(1.43

)

Investment gain ($1 million pretax)

 

 

 

(1

)

 

 

 

Adjusted income excluding noncash MTM adjustments

 

 

 

1,765

 

 

 

7.18

 

Unusual items:

 

 

 

 

 

Loss on disposition of assets ($1.1 billion pretax)

(a)

 

 

841

 

 

 

3.41

 

Loss on early settlement of commodity derivative contracts ($508 million pretax)

(b)

 

 

396

 

 

 

1.61

 

Acquisition transaction costs ($251 million pretax)

(c)

 

 

196

 

 

 

0.80

 

Winter Storm Uri gas commitments ($80 million pretax)

(d)

 

 

62

 

 

 

0.25

 

Divestiture-related costs ($3 million pretax)

(e)

 

 

2

 

 

 

0.01

 

Loss on early extinguishment of debt ($2 million pretax)

(f)

 

 

1

 

 

 

 

Adjusted income excluding noncash MTM adjustments and unusual items

 

 

$

3,263

 

 

$

13.26

 

_____________________

(a)

Represents the loss on the sale of the Company's assets in the Delaware Basin, partially offset by gains on the sale of the Company's well services business and its assets in Glasscock County.

(b)

Represents realized losses on early settlement of certain of the Company's 2022 commodity derivative contracts that resulted in cash payments of $180 million during the fourth quarter of 2021 and recognizing deferred obligations for the remaining $328 million, with payments to be made in 2022.

(c)

Represents costs associated with the integration of the Company's acquisition of Parsley and DoublePoint.

(d)

Represents costs related to the Company's fulfillment of certain firm gas commitments during Winter Storm Uri in February 2021.

(e)

Represents one-time costs associated with the Company's fourth quarter of 2021 Delaware Basin and Glasscock County asset divestitures.

(f)

Represents a loss attributable to the early extinguishment of the Parsley senior notes as part of the acquisition refinancing plan, partially offset by a gain on early extinguishment of the DoublePoint senior notes.

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (continued)

(in millions)

 

Return on Capital Employed ("ROCE") is a non-GAAP financial measure. As used by the Company, ROCE is net income adjusted for tax-effected noncash MTM adjustments, unusual items and interest expense divided by the summation of average total equity (adjusted for net noncash MTM adjustments, unusual items and interest expense) and average net debt. The Company believes ROCE is a good indicator of long-term performance, both absolute and relative to the Company's peers. ROCE is a measure of the profitability of the Company’s capital employed in its business compared with that of its peers.

 

 

Twelve Months Ended
December 31, 2021

Net income

$

2,118

 

After-tax noncash MTM adjustments:

 

Derivative gain, net

 

(352

)

Investment gain, net

 

(1

)

After-tax unusual items:

 

Loss on disposition of assets

 

841

 

Acquisition transaction costs

 

196

 

Loss on early settlement of commodity derivative contracts

 

396

 

Winter Storm Uri gas commitments

 

62

 

Divestiture-related costs

 

2

 

Loss on early extinguishment of debt

 

1

 

After-tax adjusted income excluding noncash MTM adjustments and unusual items

 

3,263

 

After-tax interest expense

 

126

 

ROCE earnings

$

3,389

 

 

 

 

As of December 31, 2021

Average total equity (a)

$

17,839

 

Average net debt (b)

 

2,472

 

Capital employed

$

20,311

 

 

 

ROCE percentage

 

17

%

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (continued)

(in millions)

 

(a) Average total equity is calculated as the average current year adjusted total equity and prior year total equity as follows:

 

 

As of December 31,

 

2021

 

2020

Total equity

$

22,837

 

 

$

11,569

 

Less: Net income

 

(2,118

)

 

 

Plus: ROCE earnings

 

3,389

 

 

 

Adjusted total equity

$

24,108

 

 

 

 

 

 

 

Average total equity

$

17,839

 

 

 

(b) Average net debt is calculated as follows:

 

 

As of December 31,

 

2021

 

2020

Current portion of long-term debt

$

244

 

 

$

140

 

Long-term debt

 

6,688

 

 

 

3,160

 

Less:

 

 

 

Cash and cash equivalents

 

(3,847

)

 

 

(1,442

)

Net debt

$

3,085

 

 

$

1,858

 

 

 

 

 

Average net debt

$

2,472

 

 

 

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (continued)

(in millions)

 

Free cash flow ("FCF") is a non-GAAP financial measure. As used by the Company, FCF is defined as net cash provided by operating activities, adjusted for deferred obligations on early settlement of commodity derivative contracts, changes in operating assets and liabilities and acquisition transaction costs (excluding stock-based compensation), less capital expenditures. The Company believes this non-GAAP measure is a financial indicator of the Company’s ability to internally fund acquisitions, debt maturities, dividends and share repurchases after capital expenditures.

 

 

Three Months Ended
December 31, 2021

 

Twelve Months Ended
December 31, 2021

Net cash provided by operating activities

$

2,225

 

 

$

6,059

 

Deferred obligations on early settlement of commodity derivative contracts and changes in operating assets and liabilities

 

(172

)

 

 

365

 

Acquisition transaction costs (excluding stock-based compensation)

 

2

 

 

 

218

 

Less: Capital expenditures (a)

 

(941

)

 

 

(3,427

)

Free cash flow

$

1,114

 

 

$

3,215

 

_____________________

(a) Capital expenditures are calculated as follows:

 

Three Months Ended
December 31, 2021

 

Twelve Months Ended
December 31, 2021

Costs incurred

$

931

 

 

$

20,525

 

Less: Excluded items (a)

 

(17

)

 

 

(17,177

)

Plus: Other property, plant and equipment capital (b)

 

27

 

 

 

79

 

Capital expenditures

$

941

 

 

$

3,427

 

______________________

(a)

Comprised of proved and unproved acquisition costs, asset retirement obligations and geological and geophysical general and administrative costs for the three and twelve months ended December 31, 2021.

(b)

Includes other property, plant and equipment additions related to water infrastructure and vehicles.

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUPPLEMENTAL INFORMATION

Open Commodity Derivative Positions as of December 31, 2021

(Volumes are average daily amounts)

 

 

2022

 

First
Quarter

 

Second
Quarter

 

Third
Quarter

 

Fourth
Quarter

Average daily oil production associated with derivatives (Bbl):

Midland/WTI basis swap contracts:

 

 

 

 

 

 

 

Volume (a)

 

26,000

 

 

 

26,000

 

 

 

26,000

 

 

 

26,000

 

Price differential

$

0.50

 

 

$

0.50

 

 

$

0.50

 

 

$

0.50

 

Average daily gas production associated with derivatives (MMBtu):

Dutch TTF swap contracts:

 

 

 

 

 

 

 

Volume

 

30,000

 

 

 

30,000

 

 

 

30,000

 

 

 

30,000

 

Price

$

12.14

 

 

$

7.80

 

 

$

7.80

 

 

$

7.80

 

WAHA swap contracts:

 

 

 

 

 

 

 

Volume

 

20,000

 

 

 

 

 

 

 

 

 

 

Price

$

2.46

 

 

$

 

 

$

 

 

$

 

NYMEX collar contracts:

 

 

 

 

 

 

 

Volume

 

7,000

 

 

 

 

 

 

 

 

 

 

Price:

 

 

 

 

 

 

 

Ceiling

$

3.45

 

 

$

 

 

$

 

 

$

 

Floor

$

2.75

 

 

$

 

 

$

 

 

$

 

WAHA/NYMEX basis swap contracts:

Volume (b)

 

7,000

 

 

 

 

 

 

 

 

 

 

Price differential

$

(0.39

)

 

$

 

 

$

 

 

$

 

______________________

(a)

The referenced basis swap contracts fix the basis differentials between the index price at which the Company sells a portion of its Midland Basin oil and the WTI index price.

(b)

The referenced basis swap contracts fix the basis differential between the index price at which the Company sells a portion of its Permian Basin gas and the NYMEX index prices used in collar contracts.

The Company has also entered into derivative contracts for 3,000 Bbls per day of Brent basis swaps for January 2024 through December 2024 production. The basis swap contracts fix the basis differential between the WTI index price at which the Company sells a portion of its Midland Basin oil and the Brent index price at a weighted average of $4.33.

Marketing derivatives. The Company's marketing derivatives reflect two long-term marketing contracts that were entered in October 2019. Under the contract terms, beginning on January 1, 2021, the Company agreed to purchase and simultaneously sell 50 thousand barrels of oil per day at an oil terminal in Midland, Texas for a six-year term that ends on December 31, 2026. The price the Company pays to purchase the oil volumes under the purchase contract is based on a Midland WTI price and the price the Company receives for the oil volumes sold is a weighted average sales price that a non-affiliated counterparty receives for selling oil through a Gulf Coast storage and export facility at prices that are highly correlated with Brent oil prices during the same month of the purchase.

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUPPLEMENTAL INFORMATION (continued)

Derivative Gain (Loss), Net

(in millions)

 

 

Three Months Ended
December 31, 2021

 

Twelve Months Ended
December 31, 2021

Noncash changes in fair value:

 

 

 

Oil derivative gain, net

$

883

 

 

$

575

 

Gas derivative gain (loss), net

 

192

 

 

 

(138

)

Marketing derivative gain, net

 

12

 

 

 

14

 

Total noncash derivative gain, net

 

1,087

 

 

 

451

 

 

 

 

 

Net cash payments/deferred obligations on settled derivative instruments:

 

 

 

Oil derivative payments/deferred obligations, net (a)

 

(1,045

)

 

 

(2,327

)

Gas derivative payments/deferred obligations, net (b)

 

(194

)

 

 

(268

)

Marketing derivative payments, net

 

(7

)

 

 

(39

)

Total cash payments/deferred obligations on settled derivative instruments, net

 

(1,246

)

 

 

(2,634

)

Total derivative loss, net

$

(159

)

 

$

(2,183

)

_____________________

(a)

Includes the effect of terminating certain of the Company's 2022 commodity derivative contracts for cash payments of $179 million and $192 million during the three and twelve months ended December 31, 2021, respectively. Deferred obligations include payments to be made in 2022 of $316 million.

(b)

Includes the effect of terminating certain of the Company's 2022 commodity derivative contracts for cash payments of $1 million during both the three and twelve months ended December 31, 2021. Deferred obligations include payments to be made in 2022 of $12 million.

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUPPLEMENTAL INFORMATION

PROVED RESERVES

 

 

Total Company

Oil (MBbls):

 

Balance as of December 31, 2020

568,784

 

Revisions of previous estimates

(65,884

)

Purchases of minerals-in-place

478,468

 

Extensions and discoveries

230,458

 

Production

(130,300

)

Sales of minerals-in-place

(113,898

)

Balance as of December 31, 2021

967,628

 

Natural Gas Liquids (MBbls):

 

Balance as of December 31, 2020

379,187

 

Revisions of previous estimates

242

 

Purchases of minerals-in-place

239,605

 

Extensions and discoveries

136,716

 

Production

(52,204

)

Sales of minerals-in-place

(33,566

)

Balance as of December 31, 2021

669,980

 

Natural Gas (MMcf):

 

Balance as of December 31, 2020

1,940,100

 

Revisions of previous estimates

161,822

 

Purchases of minerals-in-place

1,132,169

 

Extensions and discoveries

688,637

 

Production (b)

(272,351

)

Sales of minerals-in-place

(143,669

)

Balance as of December 31, 2021

3,506,708

 

Equivalent Barrels (MBOE):

 

Balance as of December 31, 2020

1,271,321

 

Revisions of previous estimates (a)

(38,672

)

Purchases of minerals-in-place

906,768

 

Extensions and discoveries (b)

481,947

 

Production (c)

(227,896

)

Sales of minerals-in-place

(171,409

)

Balance as of December 31, 2021

2,222,059

 

_____________________

(a)

Revisions of previous estimates includes 72 MMBOEs of positive price revisions and 111 MMBOEs of negative technical revisions. Revisions of previous estimates attributable to proved undeveloped reserves includes 5 MMBOEs of positive price revisions and 27 MMBOEs of negative technical revisions.

(b)

Extensions and discoveries includes 56 MMBOEs of transfers from proved undeveloped reserves to proved developed reserves and 30 MMBOEs of extensions and discoveries attributable to proved undeveloped reserves.

(c)

Production includes 2.6 MMBOE related to field fuel.

PIONEER NATURAL RESOURCES COMPANY

UNAUDITED SUPPLEMENTAL INFORMATION

PROVED RESERVES (continued)

 

Twelve Months Ended
December 31, 2021

 

(in millions)

Costs incurred for oil and gas producing activities:

 

Property acquisition costs:

 

Proved

$

9,039

 

Unproved

 

8,090

 

 

 

17,129

 

Exploration costs

 

2,690

 

Development costs

 

706

 

Total costs incurred (a)

$

20,525

 

 

 

Reserve replacement percentage (b)

 

592

%

 

 

Drillbit reserve replacement percentage (c)

 

163

%

 

 

Finding and development costs per BOE of proved reserves added (d)

$

15.20

 

 

 

Drillbit finding and development costs per BOE of proved reserves added (e)

$

9.15

 

 

 

Drillbit finding and development costs per BOE of proved developed reserves added (f)

$

7.97

 

 

 

_____________________

(a)

Costs incurred include $16 million and $33 million of additions to asset retirement obligations and geological and geophysical general and administrative expense, respectively.

(b)

The summation of annual proved reserves, on a BOE basis, attributable to revisions of previous estimates, purchases of minerals-in-place and extensions and discoveries divided by annual production of oil, NGLs and gas, on a BOE basis.

(c)

The summation of annual proved reserves, on a BOE basis, attributable to revisions of previous estimates (excluding price revisions) and extensions and discoveries divided by annual production of oil, NGLs and gas, on a BOE basis.

(d)

Total costs incurred divided by the summation of annual proved reserves, on a BOE basis, attributable to revisions of previous estimates, purchases of minerals-in-place and extensions and discoveries. Consistent with industry practice, future capital costs to develop proved undeveloped reserves are not included in costs incurred.

(e)

The summation of exploration and development costs incurred divided by the summation of annual proved reserves, on a BOE basis, attributable to revisions of previous estimates (excluding price revisions) and extensions and discoveries. Consistent with industry practice, future capital costs to develop proved undeveloped reserves are not included in costs incurred.

(f)

The summation of exploration and development costs incurred, excluding asset retirement obligations additions, divided by the summation of annual proved developed reserves, on a BOE basis, attributable to revisions of previous estimates for proved developed reserves (excluding price revisions), extensions and discoveries placed on production during 2021 and 56 MMBOEs of transfers from proved undeveloped reserves at year-end 2020. Consistent with industry practice, future capital costs to develop proved undeveloped reserves are not included in costs incurred.

ДАЛЛАС – (BUSINESS WIRE) – Компания Pioneer Natural Resources (NYSE:PXD) («Пионер» или «Компания») сегодня сообщила о финансовых и операционных результатах за квартал и год, закончившиеся 31 декабря 2021 г. Компания Pioneer сообщила о чистой прибыли за четвертый квартал, относящейся к держателям обыкновенных акций $763 млн, или $2,97 на разводненную акцию. Эти результаты включают в себя влияние неденежных корректировок по текущим рыночным ценам и некоторые другие необычные элементы. За исключением этих статей, скорректированная прибыль без учета GAAP за четвертый квартал составила 1,2 миллиарда долларов, или 4,58 доллара на разводненную акцию. Денежный поток от операционной деятельности за четвертый квартал составил 2,2 миллиарда долларов. За весь 2021 год Компания сообщила о чистой прибыли, приходящейся на владельцев обыкновенных акций, в размере 2,1 миллиарда долларов США, или 8,61 доллара США на разводненную акцию. Денежный поток от операционной деятельности за весь 2021 год составил 6,1 миллиарда долларов.

  • Обеспечен значительный свободный денежный поток в четвертом квартале и 2021 году за весь 2021 год в размере 1,1 млрд долларов США и 3,2 млрд долларов США соответственно.
  • Выкупил акций на 250 миллионов долларов (1,4 миллиона акций) в четвертом квартале 2021 года; расширенная программа выкупа акций с новым разрешением на 4 миллиарда долларов, заменяющим предыдущее разрешение
  • Возврат 101% свободного денежного потока 1 акционерам в течение четвертого квартала
  • Объявленные ежеквартальные дивиденды в размере 3,78 доллара США на акцию (должны быть выплачены в марте 2022 года), что отражает увеличение базового компонента более чем на 25%.
  • Достигнута корпоративная рентабельность капитала, занятого 2 из 17% в течение 2021 г.

Генеральный директор Скотт Д. Шеффилд (Scott D. Sheffield): «Компания Pioneer продемонстрировала хорошие результаты за квартал, производство оказалось выше половины прогнозного, что способствовало получению нашего рекордного годового свободного денежного потока1 в размере 3,2 млрд долларов США в 2021 году. Этот значительный свободный денежный поток поддержал доход в размере 1,9 млрд долларов США в 2021 году. акционерам через нашу программу выплаты дивидендов по принципу «база плюс переменная» и оппортунистический выкуп акций.

Наш обширный запас высокодоходных скважин в бассейне Мидленд в сочетании с лучшей в своем классе рентабельностью и операционной эффективностью обеспечивает привлекательную корпоративную доходность, которая обеспечивает надежное распределение денежных средств в зависимости от циклов цен на сырьевые товары. Высокодоходная база активов компании и низкозатратная структура в сочетании с нашими передовыми экологическими, социальными и управленческими практиками продолжают приносить значительную пользу акционерам Pioneer».

Финансовые показатели

Pioneer поддерживает сильный баланс с неограниченными денежными средствами на конец четвертого квартала в размере 3,8 миллиарда долларов и чистым долгом в размере 3,1 миллиарда долларов. По состоянию на 31 декабря 2021 года у Компании было 5,8 млрд долларов ликвидности, состоящей из 3,8 млрд долларов неограниченных денежных средств и необеспеченной кредитной линии на 2,0 млрд долларов (неиспользованной по состоянию на 31 декабря 2021 года).

В течение четвертого квартала капитальные затраты Компании на бурение, заканчивание и оборудование составили 914 млн долларов США, при этом общие капитальные затраты3, включая водную инфраструктуру, составили 941 млн долларов США. За полный 2021 год капитальные затраты Компании на бурение, заканчивание и сооружения составили 3,3 млрд долларов США, при этом общие капитальные затраты3, включая водную инфраструктуру, составили 3,4 млрд долларов США.

Денежный поток от операционной деятельности в четвертом квартале и 2021 году за весь 2021 год составил 2,2 млрд долларов США и 6,1 млрд долларов США соответственно, в результате чего свободный денежный поток1 составил 1,1 млрд долларов США за четвертый квартал и 3,2 млрд долларов США за весь год.

За первый квартал 2022 года Совет директоров объявил ежеквартальные дивиденды в размере $3,78 на акцию, включая базовый дивиденд в размере $0,78 и переменный дивиденд в размере $3,00. Это представляет собой увеличение базового дивиденда более чем на 25 %, а общая доходность в пересчете на базовый и переменный дивиденды4 составляет примерно 7 % в годовом исчислении (исходя из цены акций Компании на момент закрытия по состоянию на 8 февраля 2022 г.).

В дополнение к высокой выплате дивидендов, Компания продолжает оценивать оппортунистический выкуп акций. В четвертом квартале 2021 года Компания выкупила обыкновенные акции на сумму 250 млн долларов по средней цене 181 доллар. Совет директоров компании также утвердил новую программу обратного выкупа обыкновенных акций на сумму 4 миллиарда долларов. Это новое разрешение заменяет существующую программу обратного выкупа обыкновенных акций на сумму 2 миллиарда долларов, в рамках которой на момент нового разрешения оставался 841 миллион долларов. Pioneer считает, что эта лучшая среди аналогов стратегия возврата капитала, которая сочетает в себе высокие базовые дивиденды, значительные переменные дивиденды и оппортунистический выкуп акций, создает значительную ценность для акционеров.

Финансовый результат

В четвертом квартале 2021 года средняя цена реализации нефти составила 76,38 доллара за баррель. Средняя цена реализации сжиженного природного газа (ШФЛУ) составила 38,45 долл. США за баррель, а средняя цена реализации газа — 5,20 долл. США за тысячу кубических футов. Эти цены исключают влияние деривативов.

Затраты на добычу, включая налоги, в среднем составили 9,23 доллара США за баррель нефтяного эквивалента (БНЭ). Расходы на износ, истощение и амортизацию (DD&A) в среднем составили 10,64 доллара США на баррель нефтяного эквивалента. Затраты на разведку и ликвидацию составили 12 миллионов долларов. Общие и административные (G&A) расходы составили 76 миллионов долларов. Процентные расходы составили 40 миллионов долларов. Влияние на чистые денежные потоки, связанные с покупками и продажами нефти и газа, включая твердую транспортировку, составило убыток в размере 55 миллионов долларов США. Прочие расходы составили 26 млн долл. США или 21 млн долл. США без учета необычных статей5.

Обновление операций

Компания Pioneer продолжала добиваться значительного повышения операционной эффективности, что позволило Компании ввести в эксплуатацию 534 горизонтальные скважины в течение всего 2021 года. Позиция Pioneer на больших, непрерывных площадях в высокорентабельном и высокодоходном бассейне Мидленд предоставляет множество возможностей, которые стимулируют капитальный рост. эффективная программа. К ним относится увеличение бурения 15 000-футовых боковых стволов, из которых Компания рассчитывает ввести в эксплуатацию около 50 таких скважин в 2022 году. Кроме того, Pioneer инвестировала значительные средства в инфраструктуру водоснабжения, построив одну из крупнейших систем водоснабжения и распределения бассейн Мидленд. Эта водная инфраструктура помогает Pioneer эффективно выполнять свою крупную программу бурения, сводя к минимуму использование пресной воды за счет использования непитьевой регенерированной воды из городов Мидленд и Одесса, а также рециркуляции пластовой воды с производственных операций Pioneer.

Компания Pioneer продолжает использовать две бригады по одновременному ГРП, повышая эффективность заканчивания. Компания оценивает добавление третьей бригады для одновременного ГРП во второй половине 2022 года.

Pioneer по-прежнему сосредоточен на минимизации выбросов на всех этапах деятельности компании, дальнейшем укреплении методов устойчивого развития и рационального использования окружающей среды.

Компания ожидает, что ее общий капитальный бюджет на 2022 год3 составит от 3,3 до 3,6 млрд долларов США. Pioneer ожидает, что ее капитальная программа будет полностью профинансирована за счет прогнозируемого денежного потока6 в 2022 году, превышающего 10,5 млрд долларов.

В течение 2022 г. Компания планирует эксплуатировать в среднем от 22 до 24 установок горизонтального бурения в бассейне Мидленд, включая в среднем программу с тремя буровыми установками в южной части бассейна Мидленд. Ожидается, что в рамках программы капиталовложений на 2022 год будет введено в эксплуатацию от 475 до 505 скважин. Pioneer ожидает, что в 2022 году добыча нефти составит от 350 до 365 тысяч баррелей нефти в сутки (MBOEPD), а общая добыча — от 623 до 648 тысяч баррелей нефтяного эквивалента в сутки (MBOEPD).

Прогноз на первый квартал 2022 г.

Прогнозируется, что добыча нефти в первом квартале 2022 года составит в среднем от 348 до 363 млн баррелей нефти в сутки, а общая добыча ожидается в среднем от 620 до 645 млн баррелей нефтяного эквивалента в сутки. Ожидается, что производственные затраты составят в среднем от 9,25 до 10,75 долларов США за баррель нефти. Ожидается, что расходы на амортизацию и амортизацию составят в среднем от 10,50 до 12,00 долларов США на нефтяной эквивалент. Прогнозируется, что общие расходы на разведку и ликвидацию месторождения составят от 10 до 20 миллионов долларов. Ожидается, что общие и административные расходы составят от 68 до 78 миллионов долларов. Ожидается, что процентные расходы составят от 36 до 41 миллиона долларов. Ожидается, что прочие расходы составят от 15 до 30 миллионов долларов. Ожидается, что увеличение дисконта по обязательствам по выбытию активов составит от 2 до 5 миллионов долларов США. Ожидается, что влияние денежных потоков, связанных с покупками и продажами нефти и газа, включая твердую транспортировку, будет убытком в размере от 25 до 55 миллионов долларов США, исходя из предварительных оценок цен на нефть за квартал. Ожидается, что эффективная ставка налога на прибыль компании составит от 22% до 27%, а налоги на денежные средства составят от 10 до 20 миллионов долларов США, что в основном представляет собой предполагаемые налоги штата.

Доказанные запасы

В течение 2021 года Компания увеличила доказанные запасы на общую сумму 371 млн баррелей нефтяного эквивалента (млн баррелей нефтяного эквивалента) без учета приобретений и пересмотра цен. Эти приросты доказанных запасов соответствуют коэффициенту восполнения запасов буровых долот, составляющему 163 %, по сравнению с добычей Pioneer за весь 2021 год, составившей 228 млн барр. н.э., включая промысловое топливо. Затраты на поиск и разработку бурового долота (F&D) составляли 9,15 долларов США за баррель нефти в 2021 году, при этом затраты на разработку и разработку бурового долота составляли 7,97 долларов США за баррель нефти.

По состоянию на 31 декабря 2021 г. общие доказанные запасы Компании оценивались в 2 222 млн барр. н.э., из которых 88% доказано.

Экологические, социальные и управленческие аспекты (ESG)

Pioneer рассматривает устойчивое развитие как междисциплинарное направление, которое уравновешивает экономический рост, заботу об окружающей среде и социальную ответственность. Компания уделяет особое внимание развитию природных ресурсов таким образом, чтобы защитить окружающие сообщества и сохранить окружающую среду.

Дополнительные сведения см. в Отчете об устойчивом развитии Pioneer за 2021 г. и Отчете о климатических рисках за 2021 г. на странице pxd.com/sustainability.

Конференц-связь о доходах

В четверг, 17 февраля 2022 г., в 9:00 по центральному времени Pioneer обсудит свои финансовые и операционные результаты за квартал и полный год, закончившийся 31 декабря 2021 г., с сопутствующей презентацией. Инструкции по прослушиванию вызова и просмотру сопутствующей презентации приведены ниже.

Интернет: www.pxd.com Выберите «Инвесторы», а затем «Доходы и веб-трансляции», чтобы прослушать обсуждение, просмотреть презентацию и другие материалы по теме.

Телефон: Наберите (800) 289-0720 и введите код подтверждения 2365669 за пять минут до звонка.

Повтор веб-трансляции будет заархивирован на веб-сайте Pioneer. Этот повтор будет доступен до 18 марта 2022 года. Нажмите здесь, чтобы зарегистрироваться для получения аудиоповтора по телефону, и вы получите информацию о дозвоне.

Pioneer — крупная независимая компания по разведке и добыче нефти и газа со штаб-квартирой в Далласе, штат Техас, с операциями в США. Для получения дополнительной информации посетите сайт www.pxd.com.

За исключением исторической информации, содержащейся в настоящем документе, заявления в этом пресс-релизе являются заявлениями прогнозного характера, которые сделаны в соответствии с положениями о безопасной гавани Закона о реформе судебных разбирательств по частным ценным бумагам от 1995 года. Заявления прогнозного характера и деловые перспективы Pioneer зависят от ряд рисков и неопределенностей, которые могут привести к тому, что фактические результаты Pioneer в будущих периодах будут существенно отличаться от прогнозных заявлений. Эти риски и неопределенности включают, среди прочего, волатильность цен на товары; предложение и спрос на продукцию; влияние широкомасштабной вспышки болезни, такой как пандемия COVID-19, на экономическую активность в мире и США, а также спрос на нефть и газ; конкуренция; возможность получения буровых, экологических и других разрешений и сроки их получения; влияние будущих нормативных или законодательных действий на Pioneer или отрасли, в которых она работает, включая возможные изменения в налоговом законодательстве; возможность получать одобрения от третьих лиц и заключать соглашения с третьими лицами на взаимоприемлемых условиях; потенциальная ответственность в результате текущего или будущего судебного разбирательства; затраты и результаты бурения и эксплуатационной деятельности; риск новых ограничений в отношении деятельности по разработке, включая возможные изменения в нормативных актах, приводящие к ограничению способности Компании утилизировать попутно-добываемую воду; наличие оборудования, услуг, ресурсов и персонала, необходимых для осуществления буровой и операционной деятельности Компании; доступ и наличие транспортных, перерабатывающих, фракционирующих, рафинирующих, складских и экспортных мощностей; Способность Pioneer заменить запасы, реализовать свои бизнес-планы или завершить свою деятельность по разработке в соответствии с графиком; способность Компании достичь своих целей по сокращению выбросов, сжиганию в факелах и других целей ESG; доступ к капиталу и его стоимость; финансовая устойчивость контрагентов Pioneer по кредитной линии, инвестиционным инструментам и производным контрактам, а также покупателям продукции Pioneer по добыче нефти, природного газа и газа и последующей реализации приобретенных нефти и газа; неопределенности в отношении оценок запасов, определения мест бурения и возможности увеличения доказанных запасов в будущем; допущения, лежащие в основе прогнозов, включая прогнозы производства, операционных денежных потоков, стоимости скважин, капитальных затрат, нормы прибыли, расходов и денежных потоков от закупок и продаж нефти и газа в нисходящем направлении, за вычетом твердых обязательств по транспортировке; ; налоговые ставки; качество технических данных; экологические и погодные риски, включая возможное влияние изменения климата на нашу деятельность и спрос на нашу продукцию; риски кибербезопасности; риски, связанные с владением и эксплуатацией предприятия Компании по водоснабжению, а также с военными или террористическими актами. Эти и другие риски описаны в годовом отчете Pioneer по форме 10-K за год, закончившийся 31 декабря 2020 г., ежеквартальных отчетах по форме 10-Q, поданных впоследствии, и других документах, поданных в Комиссию по ценным бумагам и биржам США (SEC). Кроме того, Компания может быть подвержена непредвиденным в настоящее время рискам, которые могут оказать на нее существенное неблагоприятное воздействие. Соответственно, не может быть никаких гарантий того, что фактические события и результаты не будут существенно отличаться от ожидаемых результатов, описанных в прогнозных заявлениях. Компания Pioneer не берет на себя никаких обязательств по публичному обновлению этих заявлений, за исключением случаев, предусмотренных законом.

«Затраты на разведку и разработку буровых долот в расчете на BOE» или «Затраты на F&D буровых долот на BOE» означают сумму понесенных затрат на разведку и разработку, деленную на сумму годовых доказанных запасов на основе BOE, относимых на открытие, расширение и пересмотр предыдущие оценки. Пересмотры предыдущих оценок исключают пересмотр цен. В соответствии с отраслевой практикой будущие капитальные затраты на разработку доказанных неразработанных запасов не включаются в понесенные затраты.

«Восстановление запасов буровых долот» представляет собой суммирование годовых доказанных запасов на основе BOE, относящихся к открытиям, расширениям и пересмотрам предыдущих оценок, деленное на годовую добычу нефти, ШФЛУ и газа на основе BOE. Пересмотры предыдущих оценок исключают пересмотр цен.

«Доказанные затраты на разведку и разработку на BOE» или «доказанные затраты на разработку и разработку на BOE» означает сумму понесенных затрат на разведку и разработку (исключая обязательства по выбытию активов), деленную на сумму годовых доказанных запасов на основе BOE, в связи с приростом доказанных разрабатываемых запасов, включая (i) открытия и расширения, введенные в эксплуатацию в течение 2021 г., (ii) перевод из доказанных неразработанных запасов на конец 2020 г. и (iii) технические пересмотры предыдущих оценок доказанных разрабатываемых запасов в течение 2021 г. Пересмотры предыдущих оценок исключают пересмотр цен.

Сноска 1: Свободный денежный поток не является финансовым показателем GAAP. Как используется Компанией, свободный денежный поток определяется как чистые денежные средства, полученные от операционной деятельности, скорректированные с учетом изменений в операционных активах и обязательствах, отсроченных обязательств по досрочному погашению контрактов на товарные деривативы и затрат на приобретение денежных средств за вычетом капитальных затрат. См. дополнительные таблицы для сверки свободного денежного потока за четвертый квартал и полный 2021 год с сопоставимым показателем GAAP. Прогнозируемые значения свободного денежного потока не являются финансовыми показателями GAAP. Из-за их перспективного характера руководство не может надежно предсказать некоторые из необходимых компонентов наиболее непосредственно сопоставимых прогнозных показателей GAAP, таких как изменения оборотного капитала. Соответственно, Pioneer не может представить количественную сверку таких перспективных финансовых показателей, не предусмотренных GAAP, с их наиболее сопоставимыми прогнозными финансовыми показателями GAAP. Суммы, исключенные из этого показателя, не предусмотренного GAAP, в будущих периодах могут быть значительными.

Сноска 2. Рентабельность вложенного капитала (ROCE) не является финансовым показателем GAAP. Как используется Компанией, ROCE представляет собой чистую прибыль, скорректированную с учетом налоговых корректировок неденежной рыночной стоимости (MTM), необычных статей и процентных расходов, деленную на сумму среднего общего капитала (с поправкой на налоговые неденежные корректировки MTM, необычные статьи и процентные расходы) и средний чистый долг. См. сверку с сопоставимым номером GAAP в дополнительных приложениях.

Сноска 3: Исключая приобретения, обязательства по выбытию активов, капитализированные проценты, геологические и геофизические общие и административные расходы, информационные технологии и корпоративные объекты.

Сноска 4: Будущие дивиденды, будь то базовые или переменные, утверждаются и определяются Советом директоров Компании по его собственному усмотрению. Решения о выплате дивидендов на тот момент принимаются с учетом ряда соображений, включая, помимо прочего, ликвидность и капитальные ресурсы Компании, результаты деятельности Компании и ожидаемые будущие результаты деятельности, уровень денежных резервов, которые Компания поддерживает для финансирования будущих капитальные затраты или другие потребности, а также другие факторы, которые Совет директоров сочтет уместными. Компания не может предоставить никаких гарантий того, что дивиденды будут утверждены или объявлены в будущем, или суммы любых будущих дивидендов. Любые будущие переменные дивиденды, если они будут объявлены и выплачены, по своему характеру будут колебаться в зависимости от свободного денежного потока Компании, который будет зависеть от ряда факторов, не зависящих от Компании, включая цены на товары.

Сноска 5: Исключая необычные расходы (i) разовые расходы, связанные с продажей активов Компании в четвертом квартале, и (ii) расходы, связанные с интеграцией приобретений Parsley и DoublePoint.

Сноска 6. Прогнозируемые денежные потоки не являются финансовыми показателями GAAP. Расчетный показатель денежного потока на 2022 год представляет собой прогнозируемый денежный поток (до изменения оборотного капитала), основанный на ценообразовании на полосу и с использованием средней точки производственного плана. Из-за их перспективного характера руководство не может надежно предсказать некоторые из необходимых компонентов наиболее непосредственно сопоставимых прогнозных показателей GAAP, таких как изменения оборотного капитала. Соответственно, Pioneer не может представить количественную сверку таких перспективных финансовых показателей, не предусмотренных GAAP, с их наиболее сопоставимыми прогнозными финансовыми показателями GAAP. Суммы, исключенные из этого показателя, не предусмотренного GAAP, в будущих периодах могут быть значительными.

Примечание. Оценки будущих результатов, включая денежные потоки и свободные денежные потоки, основаны на внутренней финансовой модели Компании, подготовленной руководством и используемой для помощи в управлении ее бизнесом. Финансовые модели Pioneer не готовятся для публичного раскрытия или соблюдения GAAP, каких-либо указаний SEC или любого другого органа. Финансовые модели отражают многочисленные допущения, помимо упомянутых в данном пресс-релизе, в отношении общих деловых, экономических, рыночных и финансовых условий и других вопросов. Эти предположения относительно будущих событий трудно, если вообще возможно, предсказать, и многие из них находятся вне контроля Pioneer. Соответственно, не может быть никаких гарантий того, что допущения, сделанные руководством при подготовке финансовых моделей, окажутся точными. Ожидается, что будут различия между фактическими и расчетными или смоделированными результатами, и фактические результаты могут быть существенно больше или меньше, чем те, которые содержатся в финансовых моделях Компании.

Pioneer Natural Resources COMPANY

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in millions)

 

 

December 31, 2021

 

December 31, 2020

ASSETS

Current assets:

 

 

 

Cash and cash equivalents

$

3,847

 

 

$

1,442

 

Restricted cash

 

37

 

 

 

59

 

Accounts receivable, net

 

1,685

 

 

 

695

 

Inventories

 

369

 

 

 

224

 

Investment in affiliate

 

135

 

 

 

123

 

Short-term investment

 

58

 

 

 

 

Other

 

42

 

 

 

52

 

Total current assets

 

6,173

 

 

 

2,595

 

Oil and gas properties, using the successful efforts method of accounting

 

40,517

 

 

 

24,510

 

Accumulated depletion, depreciation and amortization

 

(12,335

)

 

 

(10,071

)

Total oil and gas properties, net

 

28,182

 

 

 

14,439

 

Other property and equipment, net

 

1,694

 

 

 

1,584

 

Operating lease right-of-use assets

 

348

 

 

 

197

 

Goodwill

 

243

 

 

 

261

 

Other assets

 

171

 

 

 

153

 

 

$

36,811

 

 

$

19,229

 

 

 

 

 

LIABILITIES AND EQUITY

Current liabilities:

 

 

 

Accounts payable

$

2,559

 

 

$

1,030

 

Interest payable

 

53

 

 

 

35

 

Income taxes payable

 

45

 

 

 

4

 

Current portion of long-term debt

 

244

 

 

 

140

 

Derivatives

 

538

 

 

 

234

 

Operating leases

 

121

 

 

 

100

 

Other

 

513

 

 

 

363

 

Total current liabilities

 

4,073

 

 

 

1,906

 

Long-term debt

 

6,688

 

 

 

3,160

 

Derivatives

 

25

 

 

 

66

 

Deferred income taxes

 

2,038

 

 

 

1,366

 

Operating leases

 

243

 

 

 

110

 

Other liabilities

 

907

 

 

 

1,052

 

Equity

 

22,837

 

 

 

11,569

 

 

$

36,811

 

 

$

19,229

 

Pioneer Natural Resources COMPANY

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per share data)

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2021

 

2020

Revenues and other income:

 

 

 

 

 

 

 

Oil and gas

$

3,716

 

 

$

1,013

 

 

$

11,503

 

 

$

3,630

 

Sales of purchased commodities

 

1,860

 

 

 

1,003

 

 

 

6,367

 

 

 

3,394

 

Interest and other income (loss), net

 

(18

)

 

 

78

 

 

 

23

 

 

 

(67

)

Derivative loss, net

 

(159

)

 

 

(240

)

 

 

(2,183

)

 

 

(281

)

Gain (loss) on disposition of assets, net

 

(1,082

)

 

 

2

 

 

 

(1,067

)

 

 

9

 

 

 

4,317

 

 

 

1,856

 

 

 

14,643

 

 

 

6,685

 

Costs and expenses:

 

 

 

 

 

 

 

Oil and gas production

 

377

 

 

 

175

 

 

 

1,267

 

 

 

682

 

Production and ad valorem taxes

 

206

 

 

 

60

 

 

 

651

 

 

 

242

 

Depletion, depreciation and amortization

 

672

 

 

 

396

 

 

 

2,498

 

 

 

1,639

 

Purchased commodities

 

1,915

 

 

 

1,035

 

 

 

6,560

 

 

 

3,633

 

Exploration and abandonments

 

12

 

 

 

12

 

 

 

51

 

 

 

47

 

General and administrative

 

76

 

 

 

64

 

 

 

292

 

 

 

244

 

Accretion of discount on asset retirement obligations

 

2

 

 

 

2

 

 

 

7

 

 

 

9

 

Interest

 

40

 

 

 

36

 

 

 

161

 

 

 

129

 

Other

 

26

 

 

 

48

 

 

 

410

 

 

 

321

 

 

 

3,326

 

 

 

1,828

 

 

 

11,897

 

 

 

6,946

 

Income (loss) before income taxes

 

991

 

 

 

28

 

 

 

2,746

 

 

 

(261

)

Income tax benefit (provision)

 

(228

)

 

 

15

 

 

 

(628

)

 

 

61

 

Net income (loss) attributable to common stockholders

$

763

 

 

$

43

 

 

$

2,118

 

 

$

(200

)

 

 

 

 

 

 

 

 

Net income (loss) per share attributable to common stockholders:

 

 

 

 

 

 

 

Basic

$

3.12

 

 

$

0.26

 

 

$

9.06

 

 

$

(1.21

)

Diluted

$

2.97

 

 

$

0.26

 

 

$

8.61

 

 

$

(1.21

)

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

244

 

 

 

165

 

 

 

233

 

 

 

165

 

Diluted

 

257

 

 

 

165

 

 

 

246

 

 

 

165

 

Pioneer Natural Resources COMPANY

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2021

 

2020

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income (loss)

$

763

 

 

$

43

 

 

$

2,118

 

 

$

(200

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

Depletion, depreciation and amortization

 

672

 

 

 

396

 

 

 

2,498

 

 

 

1,639

 

Exploration expenses

 

1

 

 

 

2

 

 

 

4

 

 

 

11

 

Deferred income taxes

 

212

 

 

 

(16

)

 

 

583

 

 

 

(52

)

Loss (gain) on disposition of assets, net

 

1,082

 

 

 

(2

)

 

 

1,067

 

 

 

(9

)

Loss on early extinguishment of debt, net

 

 

 

 

 

 

 

2

 

 

 

27

 

Accretion of discount on asset retirement obligations

 

2

 

 

 

2

 

 

 

7

 

 

 

9

 

Interest expense

 

3

 

 

 

13

 

 

 

10

 

 

 

34

 

Derivative-related activity

 

(1,087

)

 

 

196

 

 

 

(451

)

 

 

325

 

Amortization of stock-based compensation

 

19

 

 

 

18

 

 

 

106

 

 

 

72

 

Investment valuation adjustments

 

20

 

 

 

(55

)

 

 

(1

)

 

 

64

 

South Texas contingent consideration valuation adjustment

 

 

 

 

 

 

 

 

 

 

42

 

South Texas deficiency fee obligation, net

 

(10

)

 

 

11

 

 

 

(10

)

 

 

80

 

Other

 

48

 

 

 

33

 

 

 

163

 

 

 

128

 

Change in operating assets and liabilities, net of effects of acquisitions:

 

 

 

 

 

 

 

Accounts receivable

 

(6

)

 

 

(62

)

 

 

(607

)

 

 

309

 

Inventories

 

(32

)

 

 

(34

)

 

 

(125

)

 

 

(20

)

Operating lease right-of-use assets

 

(29

)

 

 

1

 

 

 

52

 

 

 

64

 

Other assets

 

(16

)

 

 

2

 

 

 

(73

)

 

 

(40

)

Accounts payable

 

544

 

 

 

(15

)

 

 

1,059

 

 

 

(179

)

Interest payable

 

23

 

 

 

18

 

 

 

(53

)

 

 

(19

)

Income taxes payable

 

16

 

 

 

2

 

 

 

41

 

 

 

1

 

Operating leases

 

28

 

 

 

(2

)

 

 

(55

)

 

 

(95

)

Other liabilities

 

(28

)

 

 

(14

)

 

 

(276

)

 

 

(108

)

Net cash provided by operating activities

 

2,225

 

 

 

537

 

 

 

6,059

 

 

 

2,083

 

Net cash provided by (used in) investing activities

 

2,166

 

 

 

(326

)

 

 

(869

)

 

 

(1,668

)

Net cash provided by (used in) financing activities

 

(1,134

)

 

 

(101

)

 

 

(2,807

)

 

 

381

 

Net increase in cash, cash equivalents and restricted cash

 

3,257

 

 

 

110

 

 

 

2,383

 

 

 

796

 

Cash, cash equivalents and restricted cash, beginning of period

 

627

 

 

 

1,391

 

 

 

1,501

 

 

 

705

 

Cash, cash equivalents and restricted cash, end of period

$

3,884

 

 

$

1,501

 

 

$

3,884

 

 

$

1,501

 

Pioneer Natural Resources COMPANY

UNAUDITED SUMMARY PRODUCTION, PRICE AND MARGIN DATA

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2021

 

2020

Average Daily Sales Volume:

 

 

 

 

 

 

 

Oil (Bbls)

 

393,467

 

 

 

204,455

 

 

 

356,986

 

 

 

210,641

 

Natural gas liquids ("NGLs") (Bbls)

 

161,651

 

 

 

85,788

 

 

 

143,026

 

 

 

85,728

 

Gas (Mcf)

 

792,150

 

 

 

445,439

 

 

 

703,919

 

 

 

425,307

 

Total (BOE)

 

687,143

 

 

 

364,482

 

 

 

617,332

 

 

 

367,253

 

 

 

 

 

 

 

 

 

Average Price:

 

 

 

 

 

 

 

Oil per Bbl

$

76.38

 

 

$

40.94

 

 

$

67.60

 

 

$

37.24

 

NGLs per Bbl

$

38.45

 

 

$

18.51

 

 

$

32.70

 

 

$

15.62

 

Gas per Mcf

$

5.20

 

 

$

2.37

 

 

$

3.85

 

 

$

1.73

 

Total per BOE

$

58.78

 

 

$

30.22

 

 

$

51.05

 

 

$

27.01

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2021

 

2020

Margin Data ($ per BOE):

 

 

 

 

 

 

 

Average price

$

58.78

 

 

$

30.22

 

 

$

51.05

 

 

$

27.01

 

Production costs

 

(5.97

)

 

 

(5.22

)

 

 

(5.63

)

 

 

(5.07

)

Production and ad valorem taxes

 

(3.26

)

 

 

(1.79

)

 

 

(2.89

)

 

 

(1.81

)

 

$

49.55

 

 

$

23.21

 

 

$

42.53

 

 

$

20.13

 

Pioneer Natural Resources COMPANY

UNAUDITED SUPPLEMENTARY EARNINGS PER SHARE INFORMATION

(in millions)

The Company uses the two-class method of calculating basic and diluted earnings per share. Under the two-class method of calculating earnings per share, generally acceptable accounting principles ("GAAP") provide that share-based awards with guaranteed dividend or distribution participation rights qualify as "participating securities" during their vesting periods. During periods in which the Company realizes net income attributable to common stockholders, the Company's basic net income per share attributable to common stockholders is computed as (i) net income attributable to common stockholders, (ii) less participating share-based earnings (iii) divided by weighted average basic shares outstanding. The Company's diluted net income per share attributable to common stockholders is computed as (i) basic net income attributable to common stockholders, (ii) plus the reallocation of participating earnings, if any, (iii) plus the after-tax interest expense associated with the Company's convertible senior notes that are assumed to be converted into shares (iv) divided by weighted average diluted shares outstanding. During periods in which the Company realizes a net loss attributable to common stockholders, securities or other contracts to issue common stock would be dilutive to loss per share; therefore, conversion into common stock is assumed not to occur.

The Company's net income (loss) attributable to common stockholders is reconciled to basic and diluted net income (loss) attributable to common stockholders as follows:

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2021

 

2020

 

2021

 

2020

Net income (loss) attributable to common stockholders

$

763

 

 

$

43

 

 

$

2,118

 

 

$

(200

)

Participating share-based earnings

 

(2

)

 

 

 

 

 

(5

)

 

 

 

Basic net income (loss) attributable to common stockholders

 

761

 

 

 

43

 

 

 

2,113

 

 

 

(200

)

Adjustment to after-tax interest expense to reflect the dilutive impact attributable to convertible senior notes

 

1

 

 

 

 

 

 

6

 

 

 

 

Diluted net income (loss) attributable to common stockholders

$

762

 

 

$

43

 

 

$

2,119

 

 

$

(200

)

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

244

 

 

 

165

 

 

 

233

 

 

 

165

 

Contingently issuable stock-based compensation

 

1

 

 

 

 

 

 

1

 

 

 

 

Convertible senior notes dilution

 

12

 

 

 

 

 

 

12

 

 

 

 

Diluted weighted average shares outstanding

 

257

 

 

 

165

 

 

 

246

 

 

 

165

 

Pioneer Natural Resources COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES

(in millions)

EBITDAX and discretionary cash flow ("DCF") (as defined below) are presented herein, and reconciled to the GAAP measures of net income (loss) and net cash provided by operating activities, because of their wide acceptance by the investment community as financial indicators of a company's ability to internally fund exploration and development activities and to service or incur debt. The Company also views the non-GAAP measures of EBITDAX and DCF as useful tools for comparisons of the Company's financial indicators with those of peer companies that follow the full cost method of accounting. EBITDAX and DCF should not be considered as alternatives to net income (loss) or net cash provided by operating activities, as defined by GAAP.

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

2021

 

2020

 

2021

 

2020

Net income (loss)

$

763

 

 

$

43

 

 

$

2,118

 

 

$

(200

)

Depletion, depreciation and amortization

 

672

 

 

 

396

 

 

 

2,498

 

 

 

1,639

 

Exploration and abandonments

 

12

 

 

 

12

 

 

 

51

 

 

 

47

 

Accretion of discount on asset retirement obligations

 

2

 

 

 

2

 

 

 

7

 

 

 

9

 

Interest expense

 

40

 

 

 

36

 

 

 

161

 

 

 

129

 

Income tax provision (benefit)

 

228

 

 

 

(15

)

 

 

628

 

 

 

(61

)

Loss (gain) on disposition of assets, net

 

1,082

 

 

 

(2

)

 

 

1,067

 

 

 

(9

)

Loss on early extinguishment of debt, net

 

 

 

 

 

 

 

2

 

 

 

27

 

Derivative-related activity

 

(1,087

)

 

 

196

 

 

 

(451

)

 

 

325

 

Amortization of stock-based compensation

 

19

 

 

 

18

 

 

 

106

 

 

 

72

 

Investment valuation adjustments

 

20

 

 

 

(55

)

 

 

(1

)

 

 

64

 

South Texas contingent consideration valuation adjustment

 

 

 

 

 

 

 

 

 

 

42

 

South Texas deficiency fee obligation, net

 

(10

)

 

 

11

 

 

 

(10

)

 

 

80

 

Other

 

48

 

 

 

33

 

 

 

163

 

 

 

128

 

EBITDAX (a)

 

1,789

 

 

 

675

 

 

 

6,339

 

 

 

2,292

 

Cash interest expense

 

(37

)

 

 

(23

)

 

 

(151

)

 

 

(95

)

Current income tax (provision) benefit

 

(16

)

 

 

(1

)

 

 

(45

)

 

 

9

 

Discretionary cash flow (b)

 

1,736

 

 

 

651

 

 

 

6,143

 

 

 

2,206

 

Cash exploration expense

 

(11

)

 

 

(10

)

 

 

(47

)

 

 

(36

)

Changes in operating assets and liabilities

 

500

 

 

 

(104

)

 

 

(37

)

 

 

(87

)

Net cash provided by operating activities

$

2,225

 

 

$

537

 

 

$

6,059

 

 

$

2,083

 

______________________

(a)

"EBITDAX" represents earnings before depletion, depreciation and amortization expense; exploration and abandonments; accretion of discount on asset retirement obligations; interest expense; income taxes; net (gain) loss on the disposition of assets; net loss on early extinguishment of debt; noncash derivative-related activity; amortization of stock-based compensation; noncash valuation adjustments on investment in affiliate, short-term investment, contingent consideration and deficiency fee obligations; noncash restructuring charges; and other noncash items.

(b)

Discretionary cash flow equals cash flows from operating activities before changes in operating assets and liabilities and cash exploration expense.

Pioneer Natural Resources COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (continued)

(in millions, except per share data)

Adjusted income attributable to common stockholders excluding noncash mark-to-market ("MTM") adjustments and unusual items are presented in this earnings release and reconciled to the Company's net income attributable to common stockholders (determined in accordance with GAAP), as the Company believes these non-GAAP financial measures reflect an additional way of viewing aspects of the Company's business that, when viewed together with its GAAP financial results, provide a more complete understanding of factors and trends affecting its historical financial performance and future operating results, greater transparency of underlying trends and greater comparability of results across periods. In addition, management believes that these non-GAAP financial measures may enhance investors' ability to assess the Company's historical and future financial performance. These non-GAAP financial measures are not intended to be a substitute for the comparable GAAP financial measure and should be read only in conjunction with the Company's consolidated financial statements prepared in accordance with GAAP. Noncash MTM adjustments and unusual items may recur in future periods; however, the amount and frequency can vary significantly from period to period.

The Company's net income attributable to common stockholders as determined in accordance with GAAP is reconciled to income adjusted for noncash MTM adjustments, including (i) the Company's derivative positions and (ii) the Company's equity investments in ProPetro Holding Corp. ("ProPetro") and Laredo Petroleum, Inc. ("Laredo"), and unusual items is as follows:

 

 

 

 

Three Months Ended
December 31, 2021

 

Ref

 

After-tax

Amounts

 

Per Diluted

Share

Net income attributable to common stockholders

 

 

$

763

 

 

$

2.97

 

Noncash MTM adjustments:

 

 

 

 

 

Derivative gain ($1.1 billion pretax)

 

 

 

(848

)

 

 

(3.30

)

Investment loss ($20 million pretax)

 

 

 

16

 

 

 

0.06

 

Adjusted loss excluding noncash MTM adjustments

 

 

 

(69

)

 

 

(0.27

)

Unusual items:

 

 

 

 

 

Loss on disposition of assets ($1.1 billion pretax)

(a)

 

 

847

 

 

 

3.29

 

Loss on early settlement of commodity derivative contracts ($508 million pretax)

(b)

 

 

396

 

 

 

1.54

 

Divestiture-related costs ($3 million pretax)

(c)

 

 

2

 

 

 

0.01

 

Acquisition transaction costs ($2 million pretax)

(d)

 

 

2

 

 

 

0.01

 

Adjusted income excluding noncash MTM adjustments and unusual items

 

 

$

1,178

 

 

$

4.58

 

_____________________

(a)

Represents the loss on the sale of the Company's assets in the Delaware Basin, partially offset by a gain on the sale of the Company's assets in Glasscock County.

(b)

Represents realized losses on early settlement of certain of the Company's 2022 commodity derivative contracts that resulted in cash payments of $180 million during the fourth quarter of 2021 and recognizing deferred obligations for the remaining $328 million, with payments to be made in 2022.

(c)

Represents one-time costs associated with the Company's fourth quarter of 2021 Delaware Basin and Glasscock County asset divestitures.

(d)

Represents costs associated with the integration of the Company's acquisition of Parsley and DoublePoint.

Pioneer Natural Resources COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (continued)

(in millions, except per share data)

 

 

 

 

Twelve Months Ended
December 31, 2021

 

 

 

After-tax
Amounts

 

Per Diluted
Share

Net income attributable to common stockholders

 

 

$

2,118

 

 

$

8.61

 

Noncash MTM adjustments:

 

 

 

 

 

Derivative gain ($451 million pretax)

 

 

 

(352

)

 

 

(1.43

)

Investment gain ($1 million pretax)

 

 

 

(1

)

 

 

 

Adjusted income excluding noncash MTM adjustments

 

 

 

1,765

 

 

 

7.18

 

Unusual items:

 

 

 

 

 

Loss on disposition of assets ($1.1 billion pretax)

(a)

 

 

841

 

 

 

3.41

 

Loss on early settlement of commodity derivative contracts ($508 million pretax)

(b)

 

 

396

 

 

 

1.61

 

Acquisition transaction costs ($251 million pretax)

(c)

 

 

196

 

 

 

0.80

 

Winter Storm Uri gas commitments ($80 million pretax)

(d)

 

 

62

 

 

 

0.25

 

Divestiture-related costs ($3 million pretax)

(e)

 

 

2

 

 

 

0.01

 

Loss on early extinguishment of debt ($2 million pretax)

(f)

 

 

1

 

 

 

 

Adjusted income excluding noncash MTM adjustments and unusual items

 

 

$

3,263

 

 

$

13.26

 

_____________________

(a)

Represents the loss on the sale of the Company's assets in the Delaware Basin, partially offset by gains on the sale of the Company's well services business and its assets in Glasscock County.

(b)

Represents realized losses on early settlement of certain of the Company's 2022 commodity derivative contracts that resulted in cash payments of $180 million during the fourth quarter of 2021 and recognizing deferred obligations for the remaining $328 million, with payments to be made in 2022.

(c)

Represents costs associated with the integration of the Company's acquisition of Parsley and DoublePoint.

(d)

Represents costs related to the Company's fulfillment of certain firm gas commitments during Winter Storm Uri in February 2021.

(e)

Represents one-time costs associated with the Company's fourth quarter of 2021 Delaware Basin and Glasscock County asset divestitures.

(f)

Represents a loss attributable to the early extinguishment of the Parsley senior notes as part of the acquisition refinancing plan, partially offset by a gain on early extinguishment of the DoublePoint senior notes.

Pioneer Natural Resources COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (continued)

(in millions)

 

Return on Capital Employed ("ROCE") is a non-GAAP financial measure. As used by the Company, ROCE is net income adjusted for tax-effected noncash MTM adjustments, unusual items and interest expense divided by the summation of average total equity (adjusted for net noncash MTM adjustments, unusual items and interest expense) and average net debt. The Company believes ROCE is a good indicator of long-term performance, both absolute and relative to the Company's peers. ROCE is a measure of the profitability of the Company’s capital employed in its business compared with that of its peers.

 

 

Twelve Months Ended
December 31, 2021

Net income

$

2,118

 

After-tax noncash MTM adjustments:

 

Derivative gain, net

 

(352

)

Investment gain, net

 

(1

)

After-tax unusual items:

 

Loss on disposition of assets

 

841

 

Acquisition transaction costs

 

196

 

Loss on early settlement of commodity derivative contracts

 

396

 

Winter Storm Uri gas commitments

 

62

 

Divestiture-related costs

 

2

 

Loss on early extinguishment of debt

 

1

 

After-tax adjusted income excluding noncash MTM adjustments and unusual items

 

3,263

 

After-tax interest expense

 

126

 

ROCE earnings

$

3,389

 

 

 

 

As of December 31, 2021

Average total equity (a)

$

17,839

 

Average net debt (b)

 

2,472

 

Capital employed

$

20,311

 

 

 

ROCE percentage

 

17

%

Pioneer Natural Resources COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (continued)

(in millions)

 

(a) Average total equity is calculated as the average current year adjusted total equity and prior year total equity as follows:

 

 

As of December 31,

 

2021

 

2020

Total equity

$

22,837

 

 

$

11,569

 

Less: Net income

 

(2,118

)

 

 

Plus: ROCE earnings

 

3,389

 

 

 

Adjusted total equity

$

24,108

 

 

 

 

 

 

 

Average total equity

$

17,839

 

 

 

(b) Average net debt is calculated as follows:

 

 

As of December 31,

 

2021

 

2020

Current portion of long-term debt

$

244

 

 

$

140

 

Long-term debt

 

6,688

 

 

 

3,160

 

Less:

 

 

 

Cash and cash equivalents

 

(3,847

)

 

 

(1,442

)

Net debt

$

3,085

 

 

$

1,858

 

 

 

 

 

Average net debt

$

2,472

 

 

 

Pioneer Natural Resources COMPANY

UNAUDITED SUPPLEMENTAL NON-GAAP FINANCIAL MEASURES (continued)

(in millions)

 

Free cash flow ("FCF") is a non-GAAP financial measure. As used by the Company, FCF is defined as net cash provided by operating activities, adjusted for deferred obligations on early settlement of commodity derivative contracts, changes in operating assets and liabilities and acquisition transaction costs (excluding stock-based compensation), less capital expenditures. The Company believes this non-GAAP measure is a financial indicator of the Company’s ability to internally fund acquisitions, debt maturities, dividends and share repurchases after capital expenditures.

 

 

Three Months Ended
December 31, 2021

 

Twelve Months Ended
December 31, 2021

Net cash provided by operating activities

$

2,225

 

 

$

6,059

 

Deferred obligations on early settlement of commodity derivative contracts and changes in operating assets and liabilities

 

(172

)

 

 

365

 

Acquisition transaction costs (excluding stock-based compensation)

 

2

 

 

 

218

 

Less: Capital expenditures (a)

 

(941

)

 

 

(3,427

)

Free cash flow

$

1,114

 

 

$

3,215

 

_____________________

(a) Capital expenditures are calculated as follows:

 

Three Months Ended
December 31, 2021

 

Twelve Months Ended
December 31, 2021

Costs incurred

$

931

 

 

$

20,525

 

Less: Excluded items (a)

 

(17

)

 

 

(17,177

)

Plus: Other property, plant and equipment capital (b)

 

27

 

 

 

79

 

Capital expenditures

$

941

 

 

$

3,427

 

______________________

(a)

Comprised of proved and unproved acquisition costs, asset retirement obligations and geological and geophysical general and administrative costs for the three and twelve months ended December 31, 2021.

(b)

Includes other property, plant and equipment additions related to water infrastructure and vehicles.

Pioneer Natural Resources COMPANY

UNAUDITED SUPPLEMENTAL INFORMATION

Open Commodity Derivative Positions as of December 31, 2021

(Volumes are average daily amounts)

 

 

2022

 

First
Quarter

 

Second
Quarter

 

Third
Quarter

 

Fourth
Quarter

Average daily oil production associated with derivatives (Bbl):

Midland/WTI basis swap contracts:

 

 

 

 

 

 

 

Volume (a)

 

26,000

 

 

 

26,000

 

 

 

26,000

 

 

 

26,000

 

Price differential

$

0.50

 

 

$

0.50

 

 

$

0.50

 

 

$

0.50

 

Average daily gas production associated with derivatives (MMBtu):

Dutch TTF swap contracts:

 

 

 

 

 

 

 

Volume

 

30,000

 

 

 

30,000

 

 

 

30,000

 

 

 

30,000

 

Price

$

12.14

 

 

$

7.80

 

 

$

7.80

 

 

$

7.80

 

WAHA swap contracts:

 

 

 

 

 

 

 

Volume

 

20,000

 

 

 

 

 

 

 

 

 

 

Price

$

2.46

 

 

$

 

 

$

 

 

$

 

NYMEX collar contracts:

 

 

 

 

 

 

 

Volume

 

7,000

 

 

 

 

 

 

 

 

 

 

Price:

 

 

 

 

 

 

 

Ceiling

$

3.45

 

 

$

 

 

$

 

 

$

 

Floor

$

2.75

 

 

$

 

 

$

 

 

$

 

WAHA/NYMEX basis swap contracts:

Volume (b)

 

7,000

 

 

 

 

 

 

 

 

 

 

Price differential

$

(0.39

)

 

$

 

 

$

 

 

$

 

______________________

(a)

The referenced basis swap contracts fix the basis differentials between the index price at which the Company sells a portion of its Midland Basin oil and the WTI index price.

(b)

The referenced basis swap contracts fix the basis differential between the index price at which the Company sells a portion of its Permian Basin gas and the NYMEX index prices used in collar contracts.

Компания также заключила производные контракты на 3000 баррелей в день базисных свопов Brent на производство с января 2024 года по декабрь 2024 года. Базисные своп-контракты фиксируют базовую разницу между ценой индекса WTI, по которой Компания продает часть своей нефти в бассейне Мидленд, и ценой индекса Brent при средневзвешенном значении 4,33 доллара США.

Маркетинговые производные. Маркетинговые деривативы Компании отражают два долгосрочных маркетинговых контракта, заключенных в октябре 2019 года. По условиям контракта, начиная с 1 января 2021 года, Компания согласилась покупать и одновременно продавать 50 тыс. баррелей нефти в сутки на нефтяном терминале в г. Мидленд, штат Техас, на шестилетний срок, который заканчивается 31 декабря 2026 года. Цена, которую Компания платит за покупку объемов нефти по договору купли-продажи, основана на цене Midland WTI, а цена, которую Компания получает за проданные объемы нефти, составляет средневзвешенная цена продажи, которую неаффилированный контрагент получает за продажу нефти через хранилище и экспортное предприятие на побережье Мексиканского залива по ценам, сильно коррелирующим с ценами на нефть марки Brent в том же месяце покупки.

Pioneer Natural Resources COMPANY

UNAUDITED SUPPLEMENTAL INFORMATION (continued)

Derivative Gain (Loss), Net

(in millions)

 

 

Three Months Ended
December 31, 2021

 

Twelve Months Ended
December 31, 2021

Noncash changes in fair value:

 

 

 

Oil derivative gain, net

$

883

 

 

$

575

 

Gas derivative gain (loss), net

 

192

 

 

 

(138

)

Marketing derivative gain, net

 

12

 

 

 

14

 

Total noncash derivative gain, net

 

1,087

 

 

 

451

 

 

 

 

 

Net cash payments/deferred obligations on settled derivative instruments:

 

 

 

Oil derivative payments/deferred obligations, net (a)

 

(1,045

)

 

 

(2,327

)

Gas derivative payments/deferred obligations, net (b)

 

(194

)

 

 

(268

)

Marketing derivative payments, net

 

(7

)

 

 

(39

)

Total cash payments/deferred obligations on settled derivative instruments, net

 

(1,246

)

 

 

(2,634

)

Total derivative loss, net

$

(159

)

 

$

(2,183

)

_____________________

(a)

Includes the effect of terminating certain of the Company's 2022 commodity derivative contracts for cash payments of $179 million and $192 million during the three and twelve months ended December 31, 2021, respectively. Deferred obligations include payments to be made in 2022 of $316 million.

(b)

Includes the effect of terminating certain of the Company's 2022 commodity derivative contracts for cash payments of $1 million during both the three and twelve months ended December 31, 2021. Deferred obligations include payments to be made in 2022 of $12 million.

Pioneer Natural Resources COMPANY

UNAUDITED SUPPLEMENTAL INFORMATION

PROVED RESERVES

 

 

Total Company

Oil (MBbls):

 

Balance as of December 31, 2020

568,784

 

Revisions of previous estimates

(65,884

)

Purchases of minerals-in-place

478,468

 

Extensions and discoveries

230,458

 

Production

(130,300

)

Sales of minerals-in-place

(113,898

)

Balance as of December 31, 2021

967,628

 

Natural Gas Liquids (MBbls):

 

Balance as of December 31, 2020

379,187

 

Revisions of previous estimates

242

 

Purchases of minerals-in-place

239,605

 

Extensions and discoveries

136,716

 

Production

(52,204

)

Sales of minerals-in-place

(33,566

)

Balance as of December 31, 2021

669,980

 

Natural Gas (MMcf):

 

Balance as of December 31, 2020

1,940,100

 

Revisions of previous estimates

161,822

 

Purchases of minerals-in-place

1,132,169

 

Extensions and discoveries

688,637

 

Production (b)

(272,351

)

Sales of minerals-in-place

(143,669

)

Balance as of December 31, 2021

3,506,708

 

Equivalent Barrels (MBOE):

 

Balance as of December 31, 2020

1,271,321

 

Revisions of previous estimates (a)

(38,672

)

Purchases of minerals-in-place

906,768

 

Extensions and discoveries (b)

481,947

 

Production (c)

(227,896

)

Sales of minerals-in-place

(171,409

)

Balance as of December 31, 2021

2,222,059

 

_____________________

(a)

Revisions of previous estimates includes 72 MMBOEs of positive price revisions and 111 MMBOEs of negative technical revisions. Revisions of previous estimates attributable to proved undeveloped reserves includes 5 MMBOEs of positive price revisions and 27 MMBOEs of negative technical revisions.

(b)

Extensions and discoveries includes 56 MMBOEs of transfers from proved undeveloped reserves to proved developed reserves and 30 MMBOEs of extensions and discoveries attributable to proved undeveloped reserves.

(c)

Production includes 2.6 MMBOE related to field fuel.

Pioneer Natural Resources COMPANY

UNAUDITED SUPPLEMENTAL INFORMATION

PROVED RESERVES (continued)

 

Twelve Months Ended
December 31, 2021

 

(in millions)

Costs incurred for oil and gas producing activities:

 

Property acquisition costs:

 

Proved

$

9,039

 

Unproved

 

8,090

 

 

 

17,129

 

Exploration costs

 

2,690

 

Development costs

 

706

 

Total costs incurred (a)

$

20,525

 

 

 

Reserve replacement percentage (b)

 

592

%

 

 

Drillbit reserve replacement percentage (c)

 

163

%

 

 

Finding and development costs per BOE of proved reserves added (d)

$

15.20

 

 

 

Drillbit finding and development costs per BOE of proved reserves added (e)

$

9.15

 

 

 

Drillbit finding and development costs per BOE of proved developed reserves added (f)

$

7.97

 

 

 

_____________________

(a)

Costs incurred include $16 million and $33 million of additions to asset retirement obligations and geological and geophysical general and administrative expense, respectively.

(b)

The summation of annual proved reserves, on a BOE basis, attributable to revisions of previous estimates, purchases of minerals-in-place and extensions and discoveries divided by annual production of oil, NGLs and gas, on a BOE basis.

(c)

The summation of annual proved reserves, on a BOE basis, attributable to revisions of previous estimates (excluding price revisions) and extensions and discoveries divided by annual production of oil, NGLs and gas, on a BOE basis.

(d)

Total costs incurred divided by the summation of annual proved reserves, on a BOE basis, attributable to revisions of previous estimates, purchases of minerals-in-place and extensions and discoveries. Consistent with industry practice, future capital costs to develop proved undeveloped reserves are not included in costs incurred.

(e)

The summation of exploration and development costs incurred divided by the summation of annual proved reserves, on a BOE basis, attributable to revisions of previous estimates (excluding price revisions) and extensions and discoveries. Consistent with industry practice, future capital costs to develop proved undeveloped reserves are not included in costs incurred.

(f)

The summation of exploration and development costs incurred, excluding asset retirement obligations additions, divided by the summation of annual proved developed reserves, on a BOE basis, attributable to revisions of previous estimates for proved developed reserves (excluding price revisions), extensions and discoveries placed on production during 2021 and 56 MMBOEs of transfers from proved undeveloped reserves at year-end 2020. Consistent with industry practice, future capital costs to develop proved undeveloped reserves are not included in costs incurred.

Показать большеПоказать меньше

Источник www.businesswire.com
Показать переводПоказать оригинал
Новость переведена автоматически
Установите Telegram-бота от сервиса Tradesense, чтобы моментально получать новости с официальных сайтов компаний
Установить Бота

Другие новости компании Pioneer Natural Resources

Новости переведены автоматически

Остальные 34 новости будут доступны после Регистрации

Попробуйте все возможности сервиса Tradesense

Моментальные уведомления об измемении цен акций
Новости с официальных сайтов компаний
Отчётности компаний
События с FDA, SEC
Прогнозы аналитиков и банков
Регистрация в сервисе
Tradesense доступен на мобильных платформах