| | ||||||||||||||||||||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Amount
to be Registered |
| | |
Maximum
Offering Price Per Unit |
| | |
Maximum
Aggregate Offering Price |
| | |
Amount of
Registration Fee(1) |
| ||||||||||||
6.500% Senior Notes due 2028
|
| | | | $ | 400,000,000 | | | | | | | 100% | | | | | | $ | 400,000,000 | | | | | | $ | 43,640 | | |
| | |
Per Note
|
| |
Total
|
| ||||||
Public offering price(1)
|
| | | | 100.000% | | | | | $ | 400,000,000 | | |
Underwriting discounts and commissions
|
| | | | 1.500% | | | | | $ | 6,000,000 | | |
Proceeds to us, before expenses
|
| | | | 98.500% | | | | | $ | 394,000,000 | | |
| BofA Securities | | |
J.P. Morgan
|
| |
Wells Fargo Securities
|
|
|
Goldman Sachs & Co. LLC
|
| | | | |
RBC Capital Markets
|
|
| Barclays | | |
PNC Capital Markets LLC
|
|
| Capital One Securities | | |
Scotiabank
|
|
| BMO Capital Markets | | |
Comerica Securities
|
| |
US Bancorp
|
|
| KeyBanc Capital Markets | | | | | |
BOK Financial Securities, Inc.
|
|
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-iii | | | |
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-6 | | | |
| | | | | S-10 | | | |
| | | | | S-13 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-21 | | | |
| | | | | S-25 | | | |
| | | | | S-81 | | | |
| | | | | S-89 | | | |
| | | | | S-95 | | | |
| | | | | S-95 | | | |
| | | | | S-96 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 18 | | |
| | |
For the Three Months
Ended March 31, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||||||||
Operating revenues and other income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil, gas, and NGL production
revenue |
| | | $ | 423,165 | | | | | $ | 354,233 | | | | | $ | 1,126,188 | | | | | $ | 1,585,750 | | | | | $ | 1,636,357 | | |
Net gain on divestiture activity
|
| | | | — | | | | | | — | | | | | | 91 | | | | | | 862 | | | | | | 426,917 | | |
Other operating income
|
| | | | 20,681 | | | | | | 1,501 | | | | | | 394 | | | | | | 3,493 | | | | | | 3,798 | | |
Total operating revenues and other income
|
| | | | 443,846 | | | | | | 355,734 | | | | | | 1,126,673 | | | | | | 1,590,105 | | | | | | 2,067,072 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil, gas, and NGL production
expense |
| | | | 100,930 | | | | | | 119,552 | | | | | | 391,217 | | | | | | 500,709 | | | | | | 487,367 | | |
Depletion, depreciation, amortization,
and asset retirement obligation liability accretion |
| | | | 166,960 | | | | | | 233,489 | | | | | | 784,987 | | | | | | 823,798 | | | | | | 665,313 | | |
Exploration
|
| | | | 9,323 | | | | | | 11,349 | | | | | | 40,997 | | | | | | 51,500 | | | | | | 55,166 | | |
Impairment
|
| | | | 8,750 | | | | | | 989,763 | | | | | | 1,016,013 | | | | | | 33,842 | | | | | | 49,889 | | |
General and administrative
|
| | | | 24,714 | | | | | | 27,447 | | | | | | 99,160 | | | | | | 132,797 | | | | | | 116,504 | | |
Net derivative (gain) loss
|
| | | | 344,689 | | | | | | (545,340) | | | | | | (161,576) | | | | | | 97,539 | | | | | | (161,832) | | |
Other operating expense, net
|
| | | | (599) | | | | | | 566 | | | | | | 24,825 | | | | | | 19,888 | | | | | | 18,328 | | |
Total operating expenses
|
| | | | 654,767 | | | | | | 836,826 | | | | | | 2,195,623 | | | | | | 1,660,073 | | | | | | 1,230,735 | | |
Income (loss) from operations
|
| | | | (210,921) | | | | | | (481,092) | | | | | | (1,068,950) | | | | | | (69,968) | | | | | | 836,337 | | |
Interest expense
|
| | | | (39,871) | | | | | | (41,512) | | | | | | (163,892) | | | | | | (159,102) | | | | | | (160,906) | | |
Gain (loss) on extinguishment of
debt |
| | | | — | | | | | | 12,195 | | | | | | 280,081 | | | | | | — | | | | | | (26,740) | | |
| | |
For the Three Months
Ended March 31, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||||||||
Other non-operating income (expense), net
|
| | | | (371) | | | | | | (494) | | | | | | (3,944) | | | | | | (1,974) | | | | | | 3,086 | | |
Income (loss) before income taxes
|
| | |
|
(251,163)
|
| | | |
|
(510,903)
|
| | | |
|
(956,705)
|
| | | |
|
(231,044)
|
| | | | | 651,777 | | |
Income tax (expense) benefit
|
| | | | (106) | | | | | | 99,008 | | | | | | 192,091 | | | | | | 44,043 | | | | | | (143,370) | | |
Net income (loss)
|
| | | $ | (251,269) | | | | | $ | (411,895) | | | | | $ | (764,614) | | | | | $ | (187,001) | | | | | $ | 508,407 | | |
Basic weighted-average common shares outstanding
|
| | | | 114,759 | | | | | | 113,009 | | | | | | 113,730 | | | | | | 112,544 | | | | | | 111,912 | | |
Diluted weighted-average common shares outstanding
|
| | | | 114,759 | | | | | | 113,009 | | | | | | 113,730 | | | | | | 112,544 | | | | | | 113,502 | | |
Basic net income (loss) per common share
|
| | | $ | (2.19) | | | | | $ | (3.64) | | | | | $ | (6.72) | | | | | $ | (1.66) | | | | | $ | 4.54 | | |
Diluted net income (loss) per common share
|
| | | $ | (2.19) | | | | | $ | (3.64) | | | | | $ | (6.72) | | | | | $ | (1.66) | | | | | $ | 4.48 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Consolidated Balance Sheets Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Working capital
|
| | | $ | (546,337) | | | | | $ | 241,697 | | | | | $ | (380,070) | | | | | $ | (219,409) | | | | | $ | (36,789) | | |
Total property and equipment, net
|
| | | $ | 4,712,616 | | | | | $ | 4,888,338 | | | | | $ | 4,701,866 | | | | | $ | 5,953,648 | | | | | $ | 5,831,165 | | |
Total assets
|
| | | $ | 5,015,645 | | | | | $ | 5,615,025 | | | | | $ | 4,976,431 | | | | | $ | 6,292,232 | | | | | $ | 6,352,862 | | |
Total noncurrent liabilities
|
| | | $ | 2,469,354 | | | | | $ | 2,889,845 | | | | | $ | 2,376,532 | | | | | $ | 3,071,195 | | | | | $ | 2,966,488 | | |
Total stockholders’ equity
|
| | | $ | 1,769,672 | | | | | $ | 2,341,717 | | | | | $ | 2,016,160 | | | | | $ | 2,748,994 | | | | | $ | 2,920,322 | | |
| | |
For the Three Months
Ended March 31, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Consolidated Statements of Cash Flows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating
activities |
| | | $ | 105,624 | | | | | $ | 218,132 | | | | | $ | 790,944 | | | | | $ | 823,567 | | | | | $ | 720,629 | | |
Net cash used in investing activities
|
| | | $ | (147,634) | | | | | $ | (139,306) | | | | | $ | (555,566) | | | | | $ | (1,013,291) | | | | | $ | (587,934) | | |
Net cash provided by (used in) financing activities
|
| | | $ | 42,000 | | | | | $ | (78,821) | | | | | $ | (235,378) | | | | | $ | 111,769 | | | | | $ | (368,673) | | |
Other Financial Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDAX(1)
|
| | | $ | 214,988 | | | | | $ | 286,049 | | | | | $ | 975,405 | | | | | $ | 993,391 | | | | | $ | 900,394 | | |
| | |
For the Three Months Ended
March 31, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(unaudited; in thousands)
|
| |||||||||||||||||||||||||||
Net income (loss) (GAAP)
|
| | | $ | (251,269) | | | | | $ | (411,895) | | | | | $ | (764,614) | | | | | $ | (187,001) | | | | | $ | 508,407 | | |
Interest expense
|
| | | | 39,871 | | | | | | 41,512 | | | | | | 163,892 | | | | | | 159,102 | | | | | | 160,906 | | |
Income tax expense (benefit)
|
| | | | 106 | | | | | | (99,008) | | | | | | (192,091) | | | | | | (44,043) | | | | | | 143,370 | | |
Depletion, depreciation, amortization, and asset retirement obligation liability accretion
|
| | | | 166,960 | | | | | | 233,489 | | | | | | 784,987 | | | | | | 823,798 | | | | | | 665,313 | | |
Exploration(1)
|
| | | | 8,039 | | | | | | 10,392 | | | | | | 37,541 | | | | | | 46,995 | | | | | | 49,627 | | |
Impairment
|
| | | | 8,750 | | | | | | 989,763 | | | | | | 1,016,013 | | | | | | 33,842 | | | | | | 49,889 | | |
Stock-based compensation expense
|
| | | | 5,737 | | | | | | 5,561 | | | | | | 14,999 | | | | | | 24,318 | | | | | | 23,908 | | |
Net derivative (gain) loss
|
| | | | 344,689 | | | | | | (545,340) | | | | | | (161,576) | | | | | | 97,539 | | | | | | (161,832) | | |
Derivative settlement gain (loss)
|
| | | | (107,885) | | | | | | 73,437 | | | | | | 351,261 | | | | | | 39,222 | | | | | | (135,803) | | |
Net gain on divestiture activity
|
| | | | — | | | | | | — | | | | | | (91) | | | | | | (862) | | | | | | (426,917) | | |
(Gain) loss on extinguishment of debt
|
| | | | — | | | | | | (12,195) | | | | | | (280,081) | | | | | | — | | | | | | 26,740 | | |
Other, net
|
| | | | (10) | | | | | | 333 | | | | | | 5,165 | | | | | | 481 | | | | | | (3,214) | | |
Adjusted EBITDAX (Non-GAAP)
|
| | | | 214,988 | | | | | | 286,049 | | | | | | 975,405 | | | | | | 993,391 | | | | | | 900,394 | | |
Interest expense
|
| | | | (39,871) | | | | | | (41,512) | | | | | | (163,892) | | | | | | (159,102) | | | | | | (160,906) | | |
Income tax (expense) benefit
|
| | | | (106) | | | | | | 99,008 | | | | | | 192,091 | | | | | | 44,043 | | | | | | (143,370) | | |
Exploration(1)
|
| | | | (8,039) | | | | | | (10,392) | | | | | | (37,541) | | | | | | (46,995) | | | | | | (49,627) | | |
Amortization of debt discount and deferred financing costs
|
| | | | 4,723 | | | | | | 3,992 | | | | | | 17,704 | | | | | | 15,474 | | | | | | 15,258 | | |
Deferred income taxes
|
| | | | (52) | | | | | | (99,347) | | | | | | (192,540) | | | | | | (41,835) | | | | | | 141,708 | | |
Other, net
|
| | | | (14,582) | | | | | | (1,149) | | | | | | (11,874) | | | | | | 1,739 | | | | | | 3,501 | | |
Net change in working capital
|
| | | | (51,437) | | | | | | (18,517) | | | | | | 11,591 | | | | | | 16,852 | | | | | | 13,671 | | |
Net cash provided by operating activities (GAAP)
|
| | | $ | 105,624 | | | | | $ | 218,132 | | | | | $ | 790,944 | | | | | $ | 823,567 | | | | | $ | 720,629 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Proved Reserves:(1) | | | | | | | | | | | | | | | | | | | |
Oil (MMBbl)
|
| | | | 172.7 | | | | | | 184.1 | | | | | | 175.7 | | |
Gas (Bcf)
|
| | | | 1,052.0 | | | | | | 1,223.2 | | | | | | 1,321.8 | | |
NGLs (MMBbl)
|
| | | | 56.6 | | | | | | 74.0 | | | | | | 107.4 | | |
Total (MMBOE)
|
| | | | 404.6 | | | | | | 462.0 | | | | | | 503.4 | | |
Proved Developed (MMBOE)
|
| | | | 229.3 | | | | | | 247.0 | | | | | | 244.8 | | |
Proved Undeveloped (MMBOE)
|
| | | | 175.3 | | | | | | 214.9 | | | | | | 258.6 | | |
PV-10 (non-GAAP) (in millions)(2)
|
| | | $ | 2,682.5 | | | | | $ | 4,362.8 | | | | | $ | 5,104.3 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | |
(in millions)
|
| |||||||||||||||
Standardized measure of discounted future net cash flows (GAAP)
|
| | | $ | 2,682.5 | | | | | $ | 4,104.0 | | | | | $ | 4,654.4 | | |
Add: 10 percent annual discount, net of income taxes
|
| | | | 1,856.3 | | | | | | 2,955.3 | | | | | | 3,847.1 | | |
Add: future undiscounted income taxes
|
| | | | — | | | | | | 579.8 | | | | | | 1,012.2 | | |
Pre-tax undiscounted future net cash flows
|
| | | | 4,538.8 | | | | | | 7,639.1 | | | | | | 9,513.7 | | |
Less: 10 percent annual discount without tax effect
|
| | | | (1,856.3) | | | | | | (3,276.3) | | | | | | (4,409.4) | | |
PV-10 (non-GAAP)
|
| | | $ | 2,682.5 | | | | | $ | 4,362.8 | | | | | $ | 5,104.3 | | |
| | |
For the Three Months
Ended March 31, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Net production volumes(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MMBbl)
|
| | | | 5.4 | | | | | | 6.3 | | | | | | 23.0 | | | | | | 21.9 | | | | | | 18.8 | | |
Gas (Bcf)
|
| | | | 21.5 | | | | | | 26.5 | | | | | | 103.9 | | | | | | 109.8 | | | | | | 103.2 | | |
NGLs (MMBbl)
|
| | | | 1.0 | | | | | | 1.6 | | | | | | 6.1 | | | | | | 8.1 | | | | | | 7.9 | | |
Equivalent (MMBOE)
|
| | | | 10.0 | | | | | | 12.4 | | | | | | 46.4 | | | | | | 48.3 | | | | | | 43.9 | | |
Average net daily production(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (MBbl per day)
|
| | | | 60.3 | | | | | | 69.8 | | | | | | 62.9 | | | | | | 59.9 | | | | | | 51.4 | | |
Gas (MMcf per day)
|
| | | | 239.4 | | | | | | 291.2 | | | | | | 283.9 | | | | | | 300.8 | | | | | | 282.7 | | |
NGLs (MBbl per day)
|
| | | | 11.4 | | | | | | 17.6 | | | | | | 16.7 | | | | | | 22.2 | | | | | | 21.8 | | |
Equivalent (MBOE per day)
|
| | | | 111.6 | | | | | | 135.9 | | | | | | 126.9 | | | | | | 132.3 | | | | | | 120.3 | | |
Realized price, before the effect of derivative settlements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (per Bbl)
|
| | | $ | 56.33 | | | | | $ | 45.96 | | | | | $ | 37.08 | | | | | $ | 54.10 | | | | | $ | 56.80 | | |
Gas (per Mcf)
|
| | | $ | 4.16 | | | | | $ | 1.54 | | | | | $ | 1.80 | | | | | $ | 2.39 | | | | | $ | 3.43 | | |
NGLs (per Bbl)
|
| | | $ | 26.93 | | | | | $ | 13.62 | | | | | $ | 13.96 | | | | | $ | 17.26 | | | | | $ | 27.22 | | |
Per BOE
|
| | | $ | 42.11 | | | | | $ | 28.64 | | | | | $ | 24.26 | | | | | $ | 32.84 | | | | | $ | 37.27 | | |
Per BOE data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Production costs:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense
|
| | | $ | 4.64 | | | | | $ | 4.75 | | | | | $ | 3.97 | | | | | $ | 4.67 | | | | | $ | 4.74 | | |
Transportation costs
|
| | | $ | 2.94 | | | | | $ | 3.11 | | | | | $ | 3.06 | | | | | $ | 3.88 | | | | | $ | 4.36 | | |
Production taxes
|
| | | $ | 1.94 | | | | | $ | 1.20 | | | | | $ | 0.99 | | | | | $ | 1.35 | | | | | $ | 1.52 | | |
Ad valorem tax expense
|
| | | $ | 0.52 | | | | | $ | 0.60 | | | | | $ | 0.41 | | | | | $ | 0.48 | | | | | $ | 0.48 | | |
Depletion, depreciation, amortization, and asset retirement obligation liability accretion
|
| | | $ | 16.62 | | | | | $ | 18.88 | | | | | $ | 16.91 | | | | | $ | 17.06 | | | | | $ | 15.15 | | |
| | |
For the Three Months
Ended March 31, |
| |
For the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
General and administrative
|
| | | $ | 2.46 | | | | | $ | 2.22 | | | | | $ | 2.14 | | | | | $ | 2.75 | | | | | $ | 2.65 | | |
Derivative settlement gain (loss)(2)
|
| | | $ | (10.74) | | | | | $ | 5.94 | | | | | $ | 7.57 | | | | | $ | 0.81 | | | | | $ | (3.09) | | |
Earnings per share information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic net income (loss) per common share
|
| | | $ | (2.19) | | | | | $ | (3.64) | | | | | $ | (6.72) | | | | | $ | (1.66) | | | | | $ | 4.54 | | |
Diluted net income (loss) per common
share |
| | | $ | (2.19) | | | | | $ | (3.64) | | | | | $ | (6.72) | | | | | $ | (1.66) | | | | | $ | 4.48 | | |
Basic weighted-average common shares outstanding (in thousands)
|
| | | | 114,759 | | | | | | 113,009 | | | | | | 113,730 | | | | | | 112,544 | | | | | | 111,912 | | |
Diluted weighted-average common shares outstanding (in thousands)
|
| | | | 114,759 | | | | | | 113,009 | | | | | | 113,730 | | | | | | 112,544 | | | | | | 113,502 | | |
| | |
As of March 31, 2021
|
| |||||||||
(in millions)
|
| |
Historical
|
| |
As Adjusted(1)
|
| ||||||
Cash and cash equivalents
|
| | | $ | — | | | | | $ | — | | |
Long-term debt: | | | | | | | | | | | | | |
Revolving credit facility
|
| | | | 135.0 | | | | | | 135.0 | | |
1.50% Senior Secured Convertible Notes Due 2021(2)
|
| | | | 65.5 | | | | | | 65.5 | | |
10.0% Senior Secured Notes Due 2025
|
| | | | 446.7 | | | | | | 446.7 | | |
6.125% Senior Notes due 2022
|
| | | | 212.4 | | | | | | — | | |
5.00% Senior Notes due 2024
|
| | | | 277.0 | | | | | | 97.6 | | |
5.625% Senior Notes due 2025
|
| | | | 349.1 | | | | | | 349.1 | | |
6.75% Senior Notes due 2026
|
| | | | 419.2 | | | | | | 419.2 | | |
6.625% Senior Notes due 2027
|
| | | | 416.8 | | | | | | 416.8 | | |
Unamortized debt discount and unamortized deferred financing costs
|
| | | | (61.0) | | | | | | (66.8) | | |
6.500% Senior Notes Due 2028 offered hereby
|
| | | | — | | | | | | 400.0 | | |
Total long-term debt
|
| | | $ | 2,260.7 | | | | | $ | 2,263.1 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, par value $0.01 per share; 200,000,000 shares authorized; 114,742,304 actual shares issued and outstanding
|
| | | $ | 1.1 | | | | | $ | 1.1 | | |
Additional paid-in capital(2)
|
| | | | 1,833.7 | | | | | | 1,833.7 | | |
Retained earnings (deficit)
|
| | | | (51.7) | | | | | | (51.7) | | |
Accumulated other comprehensive loss
|
| | | | (13.4) | | | | | | (13.4) | | |
Total stockholder’s equity(2)
|
| | | $ | 1,769.7 | | | | | $ | 1,769.7 | | |
Total capitalization
|
| | |
$
|
4,030.4
|
| | | | $ | 4,032.8 | | |
|
2020
|
| | | | 100.833% | | |
|
2021 and thereafter
|
| | | | 100.000% | | |
|
2021
|
| | | | 101.875% | | |
|
2022
|
| | | | 100.938% | | |
|
2023 and thereafter
|
| | | | 100.000% | | |
|
2021
|
| | | | 103.375% | | |
|
2022
|
| | | | 102.250% | | |
|
2023
|
| | | | 101.125% | | |
|
2024 and thereafter
|
| | | | 100.000% | | |
|
2022
|
| | | | 104.969% | | |
|
2023
|
| | | | 103.313% | | |
|
2024
|
| | | | 101.656% | | |
|
2025 and thereafter
|
| | | | 100.000% | | |
Borrowing Base Utilization Percentage
|
| |
<25%
|
| |
≥25% <50%
|
| |
≥50% <75%
|
| |
≥75% <90%
|
| |
≥90%
|
| |||||||||||||||
Eurodollar Loans(1)
|
| | | | 1.750% | | | | | | 2.000% | | | | | | 2.500% | | | | | | 2.750% | | | | | | 3.000% | | |
ABR Loans or Swingline Loans
|
| | | | 0.750% | | | | | | 1.000% | | | | | | 1.500% | | | | | | 1.750% | | | | | | 2.000% | | |
Commitment Fee Rate
|
| | | | 0.375% | | | | | | 0.375% | | | | | | 0.500% | | | | | | 0.500% | | | | | | 0.500% | | |
Year
|
| |
Percentage
|
| |||
2024
|
| | | | 103.250% | | |
2025
|
| | | | 101.625% | | |
2026 and thereafter
|
| | | | 100.000% | | |
Underwriters
|
| |
Principal
Amount of 2028 Notes |
| |||
BofA Securities, Inc.
|
| | | $ | 72,000,000 | | |
J.P. Morgan Securities LLC
|
| | | | 64,941,000 | | |
Wells Fargo Securities, LLC
|
| | | | 64,941,000 | | |
Goldman Sachs & Co. LLC
|
| | | | 38,118,000 | | |
RBC Capital Markets, LLC
|
| | | | 18,794,000 | | |
Barclays Capital Inc.
|
| | | | 18,794,000 | | |
PNC Capital Markets LLC
|
| | | | 18,794,000 | | |
Capital One Securities, Inc.
|
| | | | 18,794,000 | | |
Scotia Capital (USA) Inc.
|
| | | | 18,794,000 | | |
BMO Capital Markets Corp.
|
| | | | 13,714,000 | | |
Comerica Securities, Inc.
|
| | | | 13,714,000 | | |
U.S. Bancorp Investments, Inc.
|
| | | | 13,714,000 | | |
KeyBanc Capital Markets Inc.
|
| | | | 12,444,000 | | |
BOK Financial Securities, Inc.
|
| | | | 12,444,000 | | |
Total
|
| | | $ | 400,000,000 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 18 | | |
| | |
Six
Months Ended June 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017(2)
|
| |
2016(2)
|
| |
2015(2)
|
| |
2014
|
| |
2013
|
| ||||||||||||||||||
Ratio of earnings to fixed charges(1)
|
| | | | 5.4x | | | | | | — | | | | | | — | | | | | | — | | | | | | 10.0x | | | | | | 3.7x | | |
| BofA Securities | | |
J.P. Morgan
|
| |
Wells Fargo Securities
|
|
|
Goldman Sachs & Co. LLC
|
| | | | |
RBC Capital Markets
|
|
| Barclays | | |
PNC Capital Markets LLC
|
|
| Capital One Securities | | |
Scotiabank
|
|
| BMO Capital Markets | | |
Comerica Securities
|
| |
US Bancorp
|
|
| KeyBanc Capital Markets | | | | | |
BOK Financial Securities, Inc.
|
|