Kosmos Energy Ltd. Financial Statements — KOS.L Stock

Income Statement	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Sales/Revenue/Turnover	9	- -	667	668	851	856	447	310	578	887	1,499	804	1,332	2,245	1,702
+ Sales & Services Revenue	9	- -	667	668	851	856	447	310	578	887	1,499	804	1,332	2,245	1,702
- Cost of Revenue	- -	2	224	281	319	298	261	260	382	555	966	824	813	901	835
+ Cost of Goods & Services	- -	2	224	281	319	298	261	260	382	555	966	824	813	901	835
Gross Profit	9	-2	443	387	532	558	185	51	196	332	533	-20	519	1,344	867
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	82	172	240	258	389	229	293	305	284	408	291	172	163	238	148
+ Selling, General & Admin	56	99	111	157	158	135	137	103	68	107	110	85	92	107	100
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	27	73	129	101	230	94	156	202	216	301	181	87	72	131	48
Operating Income (Loss)	-73	-175	203	129	143	329	-108	-254	-88	-76	242	-192	356	1,106	719
- Non-Operating (Income) Loss	6	148	104	95	67	-249	-193	40	90	-25	217	225	399	769	347
+ Interest Expense, Net	6	55	57	48	37	32	27	34	67	87	121	98	98	108	84
+ Interest Expense	7	60	66	50	37	33	28	36	71	91	125	102	112	123	104
- Interest Income	1	4	9	1	- -	1	1	2	3	3	4	5	14	15	19
+ Other Non-Op (Income) Loss	- -	93	47	47	31	-281	-220	6	22	-113	96	127	301	661	263
Pretax Income	-79	-323	99	34	76	578	85	-295	-178	-51	25	-417	-43	337	372
- Income Tax Expense (Benefit)	1	-77	77	101	167	299	155	-11	45	43	81	-5	34	111	158
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-80	-246	22	-67	-91	279	-70	-284	-223	-94	-56	-412	-78	227	214
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	-80	-246	22	-67	-91	279	-70	-284	-223	-94	-56	-412	-78	227	214
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	-80	-246	22	-67	-91	279	-70	-284	-223	-94	-56	-412	-78	227	214
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-80	-246	22	-67	-91	279	-70	-284	-223	-94	-56	-412	-78	227	214
Basic Weighted Avg Shares	374	374	390	372	377	379	383	385	388	405	401	405	417	455	460
Basic EPS, GAAP	-0.21	-0.66	0.06	-0.18	-0.24	0.74	-0.18	-0.74	-0.57	-0.23	-0.14	-1.02	-0.19	0.5	0.46
Basic EPS from Cont Ops	-0.21	-0.66	0.06	-0.18	-0.24	0.74	-0.18	-0.74	-0.57	-0.23	-0.14	-1.02	-0.19	0.5	0.46
Diluted Weighted Avg Shares	374	374	390	372	377	386	383	385	388	405	401	405	417	475	481
Diluted EPS, GAAP	-0.21	-0.66	0.06	-0.18	-0.24	0.72	-0.18	-0.74	-0.57	-0.23	-0.14	-1.02	-0.19	0.48	0.44
Diluted EPS from Cont Ops	-0.21	-0.66	0.06	-0.18	-0.24	0.72	-0.18	-0.74	-0.57	-0.23	-0.14	-1.02	-0.19	0.48	0.44
EBITDA	-69	-143	360	324	377	538	59	-104	177	263	815	303	833	1,615	1,174
EBITDA Margin (%)	-744.65	- -	53.92	48.52	44.26	62.81	13.13	-33.39	30.64	29.66	54.35	37.69	62.56	71.91	68.97
EBITA	-73	-175	203	129	143	329	-108	-254	-88	-76	242	-192	356	1,106	719
EBIT	-73	-175	203	129	143	329	-108	-254	-88	-76	242	-192	356	1,106	719
Gross Margin (%)	100	- -	66.41	57.96	62.48	65.16	41.5	16.3	33.92	37.46	35.54	-2.53	38.95	59.86	50.93
Operating Margin (%)	-792.45	- -	30.42	19.37	16.82	38.43	-24.09	-81.92	-15.27	-8.59	16.13	-23.9	26.69	49.26	42.24
Profit Margin (%)	-865.87	- -	3.35	-10.03	-10.7	32.64	-15.63	-91.43	-38.54	-10.6	-3.72	-51.19	-5.84	10.09	12.55
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.05	- -	- -	- -
Depreciation Expense	4	31	157	195	234	209	166	151	265	339	573	495	478	509	455

Balance Sheet	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Total Current Assets	- -	560	1,112	750	735	1,010	734	475	534	510	567	400	542	469	423
+ Cash, Cash Equivalents & STI	- -	100	673	515	598	555	275	194	233	174	225	149	132	183	95
+ Cash & Cash Equivalents	- -	100	673	515	598	555	275	194	233	174	225	149	132	183	95
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	239	310	134	21	164	138	143	161	140	174	79	178	120	121
+ Accounts Receivable, Net	- -	125	309	131	20	122	103	117	135	113	146	70	171	96	101
+ Notes Receivable, Net	- -	114	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	1	4	1	41	35	26	26	27	29	8	7	23	20
+ Inventories	- -	38	27	33	47	55	85	74	72	85	114	129	165	134	152
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	108	119	150	125	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	-15	-1	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	38	27	33	47	55	85	89	73	85	7	10	16	8	152
+ Other ST Assets	- -	183	102	67	68	237	236	63	67	111	53	43	68	32	55
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	1,132	1,439	1,616	1,611	1,916	2,469	2,866	2,659	3,578	3,751	3,467	4,399	4,111	4,515
+ Property, Plant & Equip, Net	- -	998	1,377	1,526	1,523	1,785	2,323	2,709	2,318	3,460	3,642	3,321	4,184	3,843	4,160
+ Property, Plant & Equip	- -	1,010	1,521	1,852	2,068	2,523	3,207	3,728	3,585	5,048	5,780	5,925	7,236	7,355	8,088
- Accumulated Depreciation	- -	12	144	326	545	738	885	1,019	1,267	1,588	2,138	2,604	3,052	3,513	3,928
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	237	52	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	237	52	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	- -	134	62	90	88	132	146	157	105	67	108	146	215	269	355
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	134	62	90	88	132	146	157	105	67	108	146	215	269	355
Total Assets	- -	1,692	2,552	2,366	2,346	2,927	3,203	3,341	3,193	4,088	4,317	3,868	4,941	4,580	4,938
+ Payables & Accruals	- -	217	315	170	209	386	456	350	361	365	521	400	413	529	548
+ Accounts Payable	- -	163	278	129	94	184	296	221	142	177	149	221	184	212	249
+ Accrued Taxes	- -	- -	6	15	36	30	6	4	21	14	107	40	72	129	112
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	53	31	26	80	172	153	125	199	175	264	138	156	188	186
+ ST Debt	- -	245	- -	- -	- -	- -	- -	- -	- -	- -	- -	8	30	30	- -
+ ST Borrowings	- -	245	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30	30	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	20	24	20	10	62	1	20	68	19	18	53	88	15	7
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	62	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	20	24	20	10	1	1	20	68	19	18	53	88	15	7
Total Current Liabilities	- -	482	340	190	219	449	457	370	429	384	539	460	531	574	555
+ LT Debt	- -	800	1,110	1,000	900	748	861	1,322	1,283	2,121	2,008	2,104	2,590	2,196	2,391
+ LT Borrowings	- -	800	1,110	1,000	900	748	861	1,322	1,283	2,121	2,008	2,104	2,590	2,196	2,391
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	- -	1,024	82	147	234	391	560	568	584	642	928	863	1,290	1,022	960
+ Accrued Liabilities	- -	13	48	104	170	338	502	482	477	477	653	574	711	468	364
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	1,011	34	43	64	53	58	86	107	165	275	290	579	554	596
Total Noncurrent Liabilities	- -	1,824	1,192	1,147	1,134	1,139	1,421	1,890	1,867	2,762	2,936	2,967	3,880	3,218	3,351
Total Liabilities	- -	2,306	1,531	1,337	1,353	1,588	1,878	2,260	2,295	3,147	3,476	3,427	4,411	3,792	3,906
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	- -	1	1,633	1,717	1,785	1,864	1,937	1,979	2,019	2,346	2,302	2,312	2,479	2,511	2,542
+ Common Stock	- -	1	4	4	4	4	4	4	4	4	4	4	5	5	5
+ Additional Paid in Capital	- -	- -	1,629	1,713	1,782	1,860	1,933	1,975	2,015	2,341	2,297	2,307	2,474	2,506	2,537
- Treasury Stock	- -	- -	- -	8	21	31	47	48	48	237	237	237	237	237	237
+ Retained Earnings	- -	-616	-616	-683	-774	-495	-565	-850	-1,073	-1,167	-1,223	-1,635	-1,712	-1,486	-1,272
+ Other Equity	- -	1	4	4	2	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	- -	-614	1,021	1,029	992	1,339	1,326	1,081	897	941	842	440	529	788	1,032
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	- -	-614	1,021	1,029	992	1,339	1,326	1,081	897	941	842	440	529	788	1,032
Total Liabilities & Equity	- -	1,692	2,552	2,366	2,346	2,927	3,203	3,341	3,193	4,088	4,317	3,868	4,941	4,580	4,938
Shares Outstanding	- -	374	390	389	388	387	385	387	389	399	402	405	452	456	460
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt	- -	945	437	485	302	194	586	1,128	1,049	1,947	1,784	1,955	2,489	2,043	2,296
Net Debt to Equity	- -	-153.74	42.8	47.12	30.42	14.45	44.2	104.31	116.97	206.81	211.9	444.13	470.28	259.25	222.37
Tangible Common Equity Ratio	- -	-36.32	40	43.48	42.3	45.75	41.38	32.36	28.1	23.03	19.5	11.38	10.71	17.2	20.91
Current Ratio	- -	1.16	3.28	3.94	3.35	2.25	1.61	1.28	1.24	1.33	1.05	0.87	1.02	0.82	0.76
Cash Conversion Cycle	- -	- -	-205.89	-99.34	-43.61	-72.78	-110.7	-136.66	-24.86	0.1	9.33	22.23	11.92	-1.04	-15.07
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Cash Flow Statement	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
+ Net Income	-80	-246	22	-67	-91	279	-70	-284	-223	-94	-56	-412	-78	227	214
+ Depreciation & Amortization	4	31	157	195	234	209	166	151	265	339	573	495	478	509	455
+ Non-Cash Items	6	71	223	199	254	5	278	271	203	-1	89	106	42	245	163
+ Stock-Based Compensation	3	14	51	83	69	80	75	40	40	35	32	33	32	35	43
+ Deferred Income Taxes	- -	-78	56	80	82	216	111	-24	10	9	-90	-43	-69	-197	-108
+ Asset Impairment Charge	- -	40	-40	- -	- -	- -	- -	- -	- -	- -	- -	154	- -	450	222
+ Other Non-Cash Adj	2	95	156	35	102	-290	92	255	153	-45	147	-38	79	-42	5
+ Chg in Non-Cash Work Cap	42	-48	-37	45	126	-50	66	-86	-9	16	22	7	-67	151	-66
+ (Inc) Dec in Accts Receiv	-35	-101	-123	177	112	-156	2	-21	29	176	-30	92	-34	69	-16
+ (Inc) Dec in Inventories	-14	-13	4	-7	-17	-8	-30	-4	2	9	-29	-23	1	-1	-46
+ (Inc) Dec in Prepaid Assets	- -	-12	-1	3	-17	2	1	18	-32	-19	35	8	-34	83	-4
+ Inc (Dec) in Accts Payable	91	78	82	-128	48	113	94	-79	-8	-150	46	-70	-34	83	- -
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34	-83	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	-28	-192	365	372	522	444	441	52	237	260	628	196	374	1,130	765
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-418	-446	-483	-379	-322	-427	-825	-538	-143	-1,184	-352	-380	-938	-809	-933
+ Acq of Fixed Prod Assets	-418	-446	-483	-379	-322	-427	-825	-538	-143	-1,184	-352	-380	-938	-809	-933
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	185	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	185	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	-231	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	-231	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-82	-144	98	-24	-2	58	29	- -	222	14	-12	34	-35	106	-62
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-500	-590	-385	-403	-324	-369	-796	-538	-153	-985	-364	-346	-973	-704	-995
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-73	-19	-1	-1	- -
+ Net Cash From Debt	285	760	65	-110	-100	-106	107	450	-50	850	-143	50	514	-405	155
+ Cash From Debt	285	760	1,503	- -	- -	294	307	450	200	1,175	817	300	1,564	- -	300
+ Repayments of Debt	- -	- -	-1,438	-110	-100	-400	-200	- -	-250	-325	-960	-250	-1,050	-405	-145
+ Cash (Repurchase) of Equity	325	- -	580	-8	-13	283	189	-2	-2	-206	-2	-5	136	- -	- -
+ Increase in Capital Stock	325	- -	580	- -	- -	294	207	- -	- -	- -	- -	- -	136	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	-8	-13	-11	-18	-2	-2	-206	-2	-5	- -	- -	- -
+ Other Financing Activities	-91	-17	-52	-8	-2	-316	-216	- -	- -	-39	-2	44	-26	-9	-13
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	520	743	593	-127	-115	-139	80	448	-52	605	-220	70	624	-415	142
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	-8	-39	573	-158	83	-64	-276	-38	32	-119	44	-80	25	12	-88
Capital Expenditures	-418	-446	-483	-379	-322	-427	-825	-538	-143	-1,184	-352	-380	-938	-809	-933
EBITDA	-69	-143	360	324	377	538	59	-104	177	263	815	303	833	1,615	1,174
EBITDA Margin (%)	-744.65	- -	53.92	48.52	44.26	62.81	13.13	-33.39	30.64	29.66	54.35	37.69	62.56	71.91	68.97
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	231	- -	- -	- -	- -	- -	- -
Free Cash Flow	-446	-638	-118	-7	200	17	-384	-486	93	-923	276	-183	-564	321	-167
Free Cash Flow to Firm	- -	- -	-103	-105	156	32	-407	- -	- -	- -	-1	- -	- -	404	-108
Free Cash Flow to Equity	- -	122	-53	-117	100	-89	-278	-36	43	-73	133	-133	-49	-84	-12
Free Cash Flow per Basic Share	-1.19	-1.7	-0.3	-0.02	0.53	0.04	-1	-1.26	0.24	-2.28	0.69	-0.45	-1.35	0.71	-0.36
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	504.19	86.25	170.14	123.52	82.6	124.84	153.72
Cash Flow to Net Income	0.35	0.78	16.32	-5.54	-5.74	1.59	-6.31	-0.18	-1.06	-2.77	-11.26	-0.48	-4.81	4.99	3.58

Kosmos Energy Ltd.

Income Statement

Balance Sheet

Cash Flow Statement