2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.5B | $3.4B | $9.1B | $5.7B | $5.5B |
Cost of Revenue | $1B | $1.5B | $3.1B | $3.2B | $3.5B |
Gross Profit | $431M | $1.9B | $6B | $2.5B | $2B |
Gross Profit % | 29% | 56% | 66% | 44% | 37% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $201M | $1.2B | $4.1B | $1.6B | $1.1B |
Dep. & Amort. | $330M | $693M | $1.6B | $1.6B | $1.8B |
Def. Tax | $72M | $126M | $235M | $74M | -$145M |
Stock Comp. | $40M | $52M | $73M | $59M | $61M |
Chg. in WC | $93M | -$144M | -$186M | $237M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $140M | $1B | $673M | $956M | $2B |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $140M | $1B | $673M | $956M | $2B |
Receivables | $221M | $1B | $1.3B | $894M | $971M |
Inventory | $15M | $39M | $63M | $59M | $46M |
Coterra delivered strong Q1 2025 results, with oil production near the high end of guidance, natural gas production exceeding guidance, CapEx near the low end, and $250M in term loan repayments; recent acquisitions (Franklin Mountain and Avant) are integrating well and outperforming expectations.
The company is reducing projected 2025 CapEx by $100M (Permian down $150M, Marcellus up $50M) in response to oil market uncertainty, while maintaining full-year oil production guidance and increasing natural gas production guidance.
Operational issues with Harkie wells in Culberson County (mechanical/cementing problem causing high water production) are being addressed; Wolfcamp wells are performing strongly, and the company expects to remediate Harkie wells in Q2 with potential upside to production if resolved.
For Q2 2025, total production is guided at 710–760 MBOE/d (oil: 147–157 MBO/d; gas: 2.7–2.85 Bcf/d); full-year 2025 CapEx is now $2.0–$2.3B (down 4% from prior guidance), with a three-year outlook of 5%+ oil growth and 0–5% BOE growth annually on $2.1–$2.4B/year capital.
Coterra remains committed to rapid deleveraging (targeting full repayment of $1B term loan in 2025), maintaining a strong balance sheet, and returning capital to shareholders (Q1 dividend $0.22/share, >3.4% yield); share repurchases will be back-end weighted in 2025 after debt reduction.