| | | |
P年龄
|
| |||
|
招股章程补充
|
| ||||||
| | | | | S-iii | | | |
| | | | | S-iii | | | |
| | | | | S-iii | | | |
| | | | | S-四 | | | |
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-5 | | | |
| | | | | S-7 | | | |
| | | | | S-9 | | | |
| | | | | S-10 | | | |
| | | | | S-12 | | | |
| | | | | S-15 | | | |
| | | | | S-18 | | | |
| | | | | S-27 | | | |
| | | | | S-27 | | | |
| | | | | S-27 | | | |
| | | | | S-27 | | | |
|
招股说明书
|
| ||||||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | |
P年龄
|
| |||
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
| 收入和其他收入: | | | | | | | | | | | | | | | | | | | |
|
石油和天然气收入
|
| | | $ | 1,288,352 | | | | | $ | 1,675,358 | | | | | $ | 1,701,608 | | |
|
出售资产收益
|
| | | | 2,200 | | | | | | — | | | | | | — | | |
|
其他收入,净额
|
| | | | 1,098 | | | | | | 204 | | | | | | (73) | | |
|
总收入和其他收入
|
| | | | 1,291,650 | | | | | | 1,675,562 | | | | | | 1,701,535 | | |
| 费用和支出 | | | | | | | | | | | | | | | | | | | |
|
石油和天然气生产
|
| | | | 708,902 | | | | | | 530,514 | | | | | | 390,097 | | |
|
勘探费用
|
| | | | 223,616 | | | | | | 119,907 | | | | | | 42,278 | | |
|
一般和行政
|
| | | | 76,120 | | | | | | 100,155 | | | | | | 99,532 | | |
|
损耗、折旧和摊销
|
| | | | 556,774 | | | | | | 456,774 | | | | | | 444,927 | | |
|
长期资产减值
|
| | | | 177,563 | | | | | | — | | | | | | 222,278 | | |
|
利息和其他融资成本,净额
|
| | | | 223,430 | | | | | | 88,598 | | | | | | 95,904 | | |
|
衍生品,净额
|
| | | | (53,665) | | | | | | 12,099 | | | | | | 11,128 | | |
|
其他费用,净额
|
| | | | 13,491 | | | | | | 17,703 | | | | | | 23,656 | | |
|
总费用和支出
|
| | | | 1,926,231 | | | | | | 1,325,750 | | | | | | 1,329,800 | | |
|
所得税前收入(亏损)
|
| | | | (634,581) | | | | | | 349,812 | | | | | | 371,735 | | |
|
所得税费用
|
| | | | 65,205 | | | | | | 159,961 | | | | | | 158,215 | | |
|
净收入(亏损)
|
| | | $ | (699,786) | | | | | $ | 189,851 | | | | | $ | 213,520 | | |
| | | |
截至12月31日,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(单位:千)
|
| |||||||||
|
现金及现金等价物(1)
|
| | | $ | 91,518 | | | | | $ | 84,972 | | |
|
流动资产总额
|
| | | | 427,874 | | | | | | 446,132 | | |
|
物业及设备净额
|
| | | | 3,733,784 | | | | | | 4,444,221 | | |
|
其他资产合计
|
| | | | 534,968 | | | | | | 418,635 | | |
|
总资产
|
| | | | 4,696,626 | | | | | | 5,308,988 | | |
|
流动负债合计
|
| | | | 572,307 | | | | | | 594,948 | | |
|
长期负债合计
|
| | | | 3,595,729 | | | | | | 3,513,616 | | |
|
股东权益合计
|
| | | | 528,590 | | | | | | 1,200,424 | | |
|
负债和股东权益合计
|
| | | | 4,696,626 | | | | | | 5,308,988 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
| 提供(使用)的现金净额: | | | | | | | | | | | | | | | | | | | |
|
经营活动
|
| | | $ | 134,012 | | | | | $ | 678,249 | | | | | $ | 765,170 | | |
|
投资活动
|
| | | | (401,199) | | | | | | (966,056) | | | | | | (994,850) | | |
|
融资活动
|
| | | | 299,654 | | | | | | 274,323 | | | | | | 141,620 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||
| EBITDA(1) | | | | $ | 542,776 | | | | | $ | 1,070,356 | | | | | $ | 1,238,151 | | |
|
资本支出
|
| | | $ | 292,188 | | | | | $ | 828,813 | | | | | $ | 849,999 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(单位:千,未经审计)
|
| |||||||||||||||
|
净收入(亏损)
|
| | | $ | (699,786) | | | | | $ | 189,851 | | | | | $ | 213,520 | | |
|
勘探费用
|
| | | | 223,616 | | | | | | 119,907 | | | | | | 42,278 | | |
|
损耗、折旧和摊销
|
| | | | 556,774 | | | | | | 456,774 | | | | | | 444,927 | | |
|
长期资产减值
|
| | | | 177,563 | | | | | | — | | | | | | 222,278 | | |
|
基于股权的薪酬
|
| | | | 27,953 | | | | | | 37,951 | | | | | | 42,693 | | |
|
衍生品,净额
|
| | | | (53,665) | | | | | | 12,099 | | | | | | 11,128 | | |
|
商品衍生品的现金结算
|
| | | | 10,395 | | | | | | (12,488) | | | | | | (16,448) | | |
|
其他费用,净额
|
| | | | 13,491 | | | | | | 17,703 | | | | | | 23,656 | | |
|
出售资产收益
|
| | | | (2,200) | | | | | | — | | | | | | — | | |
|
利息和其他融资成本,净额
|
| | | | 223,430 | | | | | | 88,598 | | | | | | 95,904 | | |
|
所得税费用
|
| | | | 65,205 | | | | | | 159,961 | | | | | | 158,215 | | |
|
EBITDA
|
| | | $ | 542,776 | | | | | $ | 1,070,356 | | | | | $ | 1,238,151 | | |
| | | |
实际
|
| |
经调整
|
| |
经进一步调整
|
| |||||||||
| | | |
(单位:千,未经审计)
|
| |||||||||||||||
|
现金及现金等价物(1)
|
| | | $ | 91,518 | | | | | $ | 91,518 | | | | | $ | | | |
| 债务: | | | | | | | | | | | | | | | | | | | |
|
设施
|
| | | $ | 1,200,000 | | | | | $ | 1,100,000 | | | | | $ | 1,000,000 | | |
|
7.125%优先票据
|
| | | | 100,000 | | | | | | — | | | | | | — | | |
|
7.750%优先票据(2)
|
| | | | 350,000 | | | | | | 100,000 | | | | | | 100,000 | | |
|
7.500%优先票据
|
| | | | 400,274 | | | | | | 400,274 | | | | | | 400,274 | | |
|
8.750%优先票据
|
| | | | 500,000 | | | | | | 500,000 | | | | | | 500,000 | | |
|
3.125%可转换优先票据
|
| | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | |
|
11.250%优先有担保票据
|
| | | | — | | | | | | 350,000 | | | | | | 350,000 | | |
|
果阿定期贷款
|
| | | | 150,000 | | | | | | 250,000 | | | | | | 250,000 | | |
|
总债务
|
| | | $ | 3,100,274 | | | | | $ | 3,100,274 | | | | | $ | 3,000,274 | | |
| 股东权益: | | | | | | | | | | | | | | | | | | | |
|
优先股,面值0.01美元;200,000,000股授权股份;零发行
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
普通股,面值0.01美元;2,000,000,000
授权股;522,590,223(实际及经调整) 和(经进一步调整) |
| | | | 5,226 | | | | | | 5,226 | | | | | | | | |
|
额外实收资本
|
| | | | 2,542,627 | | | | | | 2,542,627 | | | | | | | | |
|
累计赤字
|
| | | | (1,782,256) | | | | | | (1,782,256) | | | | | | (1,782,256) | | |
|
库存,按成本计,44,263,269(实际,经调整和进一步调整)
|
| | | | (237,007) | | | | | | (237,007) | | | | | | (237,007) | | |
|
股东权益合计
|
| | | | 528,590 | | | | | | 528,590 | | | | | | | | |
|
总资本
|
| | | $ | 3,628,864 | | | | | $ | 3,628,864 | | | | | $ | | | |
|
承销商
|
| |
数量
股份 |
|
|
巴克莱银行资本公司
|
| |
|
|
|
Stifel,Nicolaus & Company,Incorporated
|
| | | |
|
合计
|
| | | |
| | | |
不运动
|
| |
充分运动
|
| ||||||
|
每股
|
| | | $ | | | | | $ | | | ||
|
合计
|
| | | $ | | | | | $ | | | ||
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |