| (State or other jurisdiction incorporation) | (Commission File Number) | (I.R.S. Employer Identification Number) | ||||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Exhibit No. | Description | ||||
| COMSTOCK RESOURCES, INC. | ||||||||
| Dated: February 15, 2022 | By: | /s/ ROLAND O. BURNS | ||||||
| Roland O. Burns | ||||||||
| President and Chief Financial Officer | ||||||||
![]() | 5300 Town and Country Blvd., Suite 500 | ||||
| Frisco, Texas 75034 | |||||
| Telephone: (972) 668-8834 | |||||
| Contact: Ron Mills | |||||
| VP of Finance and Investor Relations | |||||
| Web Site: www.comstockresources.com | |||||
| NEWS RELEASE | |||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Natural gas sales | $ | 641,985 | $ | 261,424 | $ | 1,775,768 | $ | 809,399 | |||||||||||||||
| Oil sales | 13,391 | 13,347 | 74,962 | 48,796 | |||||||||||||||||||
| Total oil and gas sales | 655,376 | 274,771 | 1,850,730 | 858,195 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Production and ad valorem taxes | 12,673 | 9,199 | 49,141 | 36,967 | |||||||||||||||||||
| Gathering and transportation | 34,344 | 29,159 | 130,940 | 106,582 | |||||||||||||||||||
| Lease operating | 26,317 | 23,342 | 103,467 | 102,452 | |||||||||||||||||||
| Depreciation, depletion and amortization | 110,075 | 104,284 | 469,388 | 417,112 | |||||||||||||||||||
| General and administrative | 10,991 | 6,049 | 34,943 | 32,040 | |||||||||||||||||||
| Exploration | — | — | — | 27 | |||||||||||||||||||
| Loss (gain) on sale of assets | 162,170 | (1) | 162,077 | (17) | |||||||||||||||||||
| Total operating expenses | 356,570 | 172,032 | 949,956 | 695,163 | |||||||||||||||||||
| Operating income | 298,806 | 102,739 | 900,774 | 163,032 | |||||||||||||||||||
| Other income (expenses): | |||||||||||||||||||||||
| Gain (loss) from derivative financial instruments | 195,378 | 81,929 | (560,648) | 9,951 | |||||||||||||||||||
| Other income (expense) | (372) | 287 | 636 | 1,080 | |||||||||||||||||||
| Interest expense | (47,840) | (66,065) | (218,485) | (234,829) | |||||||||||||||||||
| Loss on early retirement of debt | — | — | (352,599) | (861) | |||||||||||||||||||
| Total other income (expenses) | 147,166 | 16,151 | (1,131,096) | (224,659) | |||||||||||||||||||
| Income (loss) before income taxes | 445,972 | 118,890 | (230,322) | (61,627) | |||||||||||||||||||
| Benefit from (provision for) income taxes | (85,571) | (36,967) | (11,403) | 9,210 | |||||||||||||||||||
| Net income (loss) | 360,401 | 81,923 | (241,725) | (52,417) | |||||||||||||||||||
| Preferred stock dividends and accretion | (4,411) | (4,400) | (17,500) | (30,996) | |||||||||||||||||||
| Net income (loss) available to common stockholders | $ | 355,990 | $ | 77,523 | $ | (259,225) | $ | (83,413) | |||||||||||||||
| Net income (loss) per share: | |||||||||||||||||||||||
| Basic | $ | 1.53 | $ | 0.34 | $ | (1.12) | $ | (0.39) | |||||||||||||||
| Diluted | $ | 1.30 | $ | 0.30 | $ | (1.12) | $ | (0.39) | |||||||||||||||
| Weighted average shares outstanding: | |||||||||||||||||||||||
| Basic | 231,972 | 231,377 | 231,633 | 215,194 | |||||||||||||||||||
| Diluted | 276,713 | 275,127 | 231,633 | 215,194 | |||||||||||||||||||
| As of December 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| ASSETS | |||||||||||
| Cash and cash equivalents | $ | 30,663 | $ | 30,272 | |||||||
| Accounts receivable | 267,738 | 145,786 | |||||||||
| Derivative financial instruments | 5,258 | 8,913 | |||||||||
| Other current assets | 15,077 | 14,839 | |||||||||
| Total current assets | 318,736 | 199,810 | |||||||||
| Property and equipment, net | 4,007,146 | 4,084,550 | |||||||||
| Goodwill | 335,897 | 335,897 | |||||||||
| Derivative financial instruments | — | 661 | |||||||||
| Operating lease right-of-use assets | 6,450 | 3,025 | |||||||||
| Other assets | — | 40 | |||||||||
| $ | 4,668,229 | $ | 4,623,983 | ||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
| Accounts payable | $ | 314,569 | $ | 259,284 | |||||||
| Accrued costs | 135,026 | 133,019 | |||||||||
| Operating leases | 2,444 | 2,284 | |||||||||
| Derivative financial instruments | 181,945 | 47,005 | |||||||||
| Total current liabilities | 633,984 | 441,592 | |||||||||
| Long-term debt | 2,615,235 | 2,517,149 | |||||||||
| Deferred income taxes | 197,417 | 200,583 | |||||||||
| Derivative financial instruments | 4,042 | 2,364 | |||||||||
| Long-term operating leases | 4,075 | 740 | |||||||||
| Asset retirement obligation | 25,673 | 19,290 | |||||||||
| Other non-current liabilities | 24 | 492 | |||||||||
| Total liabilities | 3,480,450 | 3,182,210 | |||||||||
| Mezzanine Equity: | |||||||||||
| Preferred stock | 175,000 | 175,000 | |||||||||
| Stockholders' Equity: | |||||||||||
| Common stock | 116,462 | 116,206 | |||||||||
| Additional paid-in capital | 1,100,359 | 1,095,384 | |||||||||
| Accumulated earnings (deficit) | (204,042) | 55,183 | |||||||||
| Total stockholders' equity | 1,012,779 | 1,266,773 | |||||||||
| $ | 4,668,229 | $ | 4,623,983 | ||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Gas production (MMcf) | 123,002 | 109,013 | 489,274 | 450,836 | |||||||||||||||||||
| Oil production (Mbbls) | 176 | 340 | 1,210 | 1,508 | |||||||||||||||||||
| Total production (MMcfe) | 124,060 | 111,052 | 496,534 | 459,883 | |||||||||||||||||||
| Natural gas sales | $ | 641,985 | $ | 261,424 | $ | 1,775,768 | $ | 809,399 | |||||||||||||||
Natural gas hedging settlements (1) | (272,891) | 240 | (411,798) | 122,036 | |||||||||||||||||||
| Total natural gas including hedging | 369,094 | 261,664 | 1,363,970 | 931,435 | |||||||||||||||||||
| Oil sales | 13,391 | 13,347 | 74,962 | 48,796 | |||||||||||||||||||
Oil hedging settlements (1) | (2,588) | 1,767 | (8,077) | 12,849 | |||||||||||||||||||
| Total oil including hedging | 10,803 | 15,114 | 66,885 | 61,645 | |||||||||||||||||||
| Total oil and gas sales including hedging | $ | 379,897 | $ | 276,778 | $ | 1,430,855 | $ | 993,080 | |||||||||||||||
| Average gas price (per Mcf) | $ | 5.22 | $ | 2.40 | $ | 3.63 | $ | 1.80 | |||||||||||||||
| Average gas price including hedging (per Mcf) | $ | 3.00 | $ | 2.40 | $ | 2.79 | $ | 2.07 | |||||||||||||||
| Average oil price (per barrel) | $ | 76.09 | $ | 39.27 | $ | 61.95 | $ | 32.36 | |||||||||||||||
| Average oil price including hedging (per barrel) | $ | 61.38 | $ | 44.47 | $ | 55.28 | $ | 40.88 | |||||||||||||||
| Average price (per Mcfe) | $ | 5.28 | $ | 2.47 | $ | 3.73 | $ | 1.87 | |||||||||||||||
| Average price including hedging (per Mcfe) | $ | 3.06 | $ | 2.49 | $ | 2.88 | $ | 2.16 | |||||||||||||||
| Production and ad valorem taxes | $ | 12,673 | $ | 9,199 | $ | 49,141 | $ | 36,967 | |||||||||||||||
| Gathering and transportation | 34,344 | 29,159 | 130,940 | 106,582 | |||||||||||||||||||
| Lease operating | 26,317 | 23,342 | 103,467 | 102,452 | |||||||||||||||||||
Cash general and administrative (2) | 9,484 | 4,319 | 28,145 | 25,576 | |||||||||||||||||||
| Total production costs | $ | 82,818 | $ | 66,019 | $ | 311,693 | $ | 271,577 | |||||||||||||||
| Production and ad valorem taxes (per Mcfe) | $ | 0.10 | $ | 0.09 | $ | 0.10 | $ | 0.08 | |||||||||||||||
| Gathering and transportation (per Mcfe) | 0.28 | 0.26 | 0.26 | 0.23 | |||||||||||||||||||
| Lease operating (per Mcfe) | 0.21 | 0.21 | 0.21 | 0.22 | |||||||||||||||||||
| Cash general and administrative (per Mcfe) | 0.08 | 0.04 | 0.06 | 0.06 | |||||||||||||||||||
| Total production costs (per Mcfe) | $ | 0.67 | $ | 0.60 | $ | 0.63 | $ | 0.59 | |||||||||||||||
| Unhedged operating margin | 87 | % | 76 | % | 83 | % | 68 | % | |||||||||||||||
| Hedged operating margin | 78 | % | 76 | % | 78 | % | 73 | % | |||||||||||||||
| Oil and Gas Capital Expenditures: | |||||||||||||||||||||||
| Proved property acquisitions | $ | 21,781 | $ | — | $ | 21,781 | $ | — | |||||||||||||||
| Unproved property acquisitions | 17,222 | 6,492 | 35,871 | 7,949 | |||||||||||||||||||
| Total oil and gas properties acquisitions | $ | 39,003 | $ | 6,492 | $ | 57,652 | $ | 7,949 | |||||||||||||||
| Exploration and Development: | |||||||||||||||||||||||
| Development leasehold | $ | 6,159 | $ | 5,659 | $ | 12,953 | $ | 13,022 | |||||||||||||||
| Exploratory drilling and completion | 6,966 | — | 6,966 | — | |||||||||||||||||||
| Development drilling and completion | 114,617 | 155,691 | 569,141 | 436,074 | |||||||||||||||||||
| Other development costs | 12,373 | 8,480 | 39,168 | 34,572 | |||||||||||||||||||
| Total exploration and development capital expenditures | $ | 140,115 | $ | 169,830 | $ | 628,228 | $ | 483,668 | |||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
| ADJUSTED NET INCOME AVAILABLE TO COMMON STOCKHOLDERS: | ||||||||||||||||||||||||||
| Net income (loss) available to common stockholders | $ | 355,990 | $ | 77,523 | $ | (259,225) | $ | (83,413) | ||||||||||||||||||
| Unrealized (gain) loss from derivative financial instruments | (469,830) | (80,158) | 140,934 | 124,545 | ||||||||||||||||||||||
| Non-cash interest amortization from adjusting debt assumed in acquisition to fair value | 2,659 | 5,811 | 12,621 | 22,112 | ||||||||||||||||||||||
| (Gain) loss on sale of assets | 162,170 | (1) | 162,077 | (17) | ||||||||||||||||||||||
| Loss on early retirement of debt | — | — | 352,599 | 861 | ||||||||||||||||||||||
| Non-cash accretion from adjusting preferred stock issued in acquisition to fair value | — | — | — | 5,417 | ||||||||||||||||||||||
| Impairment of unevaluated oil and gas properties | — | — | — | 27 | ||||||||||||||||||||||
| Adjustment to (provision for) benefit from income taxes | 47,777 | 31,408 | (106,000) | (19,930) | ||||||||||||||||||||||
Adjusted net income available to common stockholders (1) | $ | 98,766 | $ | 34,583 | $ | 303,006 | $ | 49,602 | ||||||||||||||||||
Adjusted net income available to common stockholders per share (2) | $ | 0.37 | $ | 0.14 | $ | 1.16 | $ | 0.23 | ||||||||||||||||||
| Diluted shares outstanding | 276,713 | 275,127 | 275,663 | 278,554 | ||||||||||||||||||||||
| ADJUSTED EBITDAX: | ||||||||||||||||||||||||||
| Net income (loss) | $ | 360,401 | $ | 81,923 | $ | (241,725) | $ | (52,417) | ||||||||||||||||||
Interest expense (3) | 46,811 | 66,301 | 218,322 | 235,218 | ||||||||||||||||||||||
| Income taxes | 85,571 | 36,967 | 11,403 | (9,210) | ||||||||||||||||||||||
| Depreciation, depletion, and amortization | 110,075 | 104,284 | 469,388 | 417,112 | ||||||||||||||||||||||
| Exploration | — | — | — | 27 | ||||||||||||||||||||||
| Unrealized (gain) loss from derivative financial instruments | (469,830) | (80,158) | 140,934 | 124,545 | ||||||||||||||||||||||
| Stock-based compensation | 1,508 | 1,730 | 6,799 | 6,464 | ||||||||||||||||||||||
| Loss on early extinguishment of debt | — | — | 352,599 | 861 | ||||||||||||||||||||||
| (Gain) loss on sale of assets | 162,170 | (1) | 162,077 | (17) | ||||||||||||||||||||||
Total Adjusted EBITDAX (4) | $ | 296,706 | $ | 211,046 | $ | 1,119,797 | $ | 722,583 | ||||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
OPERATING CASH FLOW (1): | |||||||||||||||||||||||
| Net income (loss) | $ | 360,401 | $ | 81,923 | $ | (241,725) | $ | (52,417) | |||||||||||||||
| Reconciling items: | |||||||||||||||||||||||
| Unrealized (gain) loss from derivative financial instruments | (469,830) | (80,158) | 140,934 | 124,545 | |||||||||||||||||||
| Deferred income taxes (benefit) | 81,377 | 37,034 | (3,565) | (9,409) | |||||||||||||||||||
| Depreciation, depletion and amortization | 110,075 | 104,284 | 469,388 | 417,112 | |||||||||||||||||||
| Loss on early retirement of debt | — | — | 352,599 | 861 | |||||||||||||||||||
| Amortization of debt discount and issuance costs | 4,116 | 9,807 | 21,703 | 34,038 | |||||||||||||||||||
| Stock-based compensation | 1,508 | 1,730 | 6,799 | 6,464 | |||||||||||||||||||
| Exploration | — | — | — | 27 | |||||||||||||||||||
| (Gain) loss on sale of assets | 162,170 | (1) | 162,077 | (17) | |||||||||||||||||||
| Operating cash flow | $ | 249,817 | $ | 154,619 | $ | 908,210 | $ | 521,204 | |||||||||||||||
| (Increase) decrease in accounts receivable | (24,573) | (44,827) | (121,952) | 34,555 | |||||||||||||||||||
| (Increase) decrease in other current assets | (2,883) | (1,272) | (2,033) | 7,019 | |||||||||||||||||||
| Increase in accounts payable and accrued expenses | 18,091 | 77,226 | 74,780 | 12,923 | |||||||||||||||||||
| Net cash provided by operating activities | $ | 240,452 | $ | 185,746 | $ | 859,005 | $ | 575,701 | |||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
FREE CASH FLOW (2): | |||||||||||||||||||||||
| Operating cash flow | $ | 249,817 | $ | 154,619 | $ | 908,210 | $ | 521,204 | |||||||||||||||
| Less: | |||||||||||||||||||||||
| Exploration and development capital expenditures | (140,115) | (169,830) | (628,228) | (483,668) | |||||||||||||||||||
| Preferred dividends | (4,411) | (4,400) | (17,500) | (25,580) | |||||||||||||||||||
| Free cash flow from operations | $ | 105,291 | $ | (19,611) | $ | 262,482 | $ | 11,956 | |||||||||||||||
| Acquisition of oil and gas properties | (39,003) | (6,492) | (57,652) | (7,949) | |||||||||||||||||||
| Proceeds from divestiture of oil and gas properties | 138,099 | — | 138,099 | — | |||||||||||||||||||
| Free cash flow after acquisition and divestiture activity | $ | 204,387 | $ | (26,103) | $ | 342,929 | $ | 4,007 | |||||||||||||||