DERIVATIVE INSTRUMENTS AND PRICE RISK MANAGEMENT (Tables)
|
3 Months Ended |
Mar. 31, 2017 |
Derivative Instruments and Hedging Activities Disclosure [Abstract] |
|
Schedule of non-cash gains or losses on derivative contracts |
The following table presents cash settlements on matured or liquidated derivative instruments and non-cash gains and losses on open derivative instruments for the periods presented. Cash receipts and payments below reflect proceeds received upon early liquidation of derivative positions and gains or losses on derivative contracts which matured during the period, calculated as the difference between the contract price and the market settlement price of matured contracts. Non-cash gains and losses below represent the change in fair value of derivative instruments which continue to be held at period-end and the reversal of previously recognized non-cash gains or losses on derivative contracts that matured or were liquidated during the period. | | | | | | | | | | Three Months Ended March 31, | | 2017 | | 2016 | Cash Received (Paid) on Derivatives | $ | (95,659 | ) | | $ | 25,446,900 |
| Non-Cash Gain (Loss) on Derivatives | 17,056,542 |
| | (21,983,017 | ) | Gain on Derivative Instruments, Net | $ | 16,960,883 |
| | $ | 3,463,883 |
|
|
Open commodity swap contracts |
The following table reflects open commodity swap contracts as of March 31, 2017, the associated volumes and the corresponding fixed price. | | | | | | | | Settlement Period | | Oil (Barrels) | | Fixed Price ($) | Swaps-Crude Oil | | | | | 04/01/17 – 06/30/17 | | 180,000 |
| | 50.00 |
| 04/01/17 – 06/30/17 | | 90,000 |
| | 50.01 |
| 04/01/17 – 06/30/17 | | 90,000 |
| | 49.99 |
| 04/01/17 – 06/30/17(1) | | 30,000 |
| | 55.20 |
| 04/01/17 – 12/31/17 | | 270,000 |
| | 54.20 |
| 04/01/17 – 12/31/17 | | 180,000 |
| | 53.25 |
| 04/01/17 – 12/31/17 | | 275,000 |
| | 54.10 |
| 07/01/17 – 12/31/17 | | 240,000 |
| | 52.75 |
| 07/01/17 – 12/31/17 | | 120,000 |
| | 52.75 |
| 07/01/17 – 12/31/17 | | 120,000 |
| | 53.50 |
| 07/01/17 – 12/31/17 | | 60,000 |
| | 54.60 |
| 07/01/17 – 12/31/17 | | 120,000 |
| | 51.75 |
| 07/01/17 – 12/31/17 | | 120,000 |
| | 53.75 |
| 01/01/18 – 09/30/18 | | 270,000 |
| | 54.00 |
| 01/01/18 – 09/30/18 | | 270,000 |
| | 54.00 |
| 01/01/18 – 09/30/18 | | 273,000 |
| | 55.20 |
|
| | (1) | The Company has entered into crude oil derivative contracts that give counterparties the option to extend certain current derivative contracts for an additional six-month period. Options covering a notional volume of 10,000 barrels per month are exercisable on or about June 30, 2017. If the counterparties exercise all such options, the notional volume of the Company’s existing crude oil derivative contracts would increase by 10,000 barrels per month at an average price of $55.20 per barrel for each month during the period July 1, 2017 through December 31, 2017. |
The following table reflects open costless collar agreements as of March 31, 2017. | | | | | | | | | Settlement Period | | Oil (Barrels) | | Floor/Ceiling Price ($) | | Basis | 04/01/17 – 12/31/17 | | 135,000 |
| | $50.00/$60.00 | | NYMEX | 04/01/17 – 12/31/17 | | 90,000 |
| | $50.00/$60.15 | | NYMEX | 01/01/18 – 12/31/18 | | 360,000 |
| | $50.00/$60.25 | | NYMEX |
|
Schedule of weighted average price of open commodity derivative contracts |
The following table reflects the weighted average price of open commodity swap derivative contracts as of March 31, 2017, by year with associated volumes. | | | | | | | | Year | | Volumes (Bbl) | | Weighted Average Price ($) | 2017 | | 1,895,000 |
| | 52.82 |
| 2018 | | 813,000 |
| | 54.40 |
|
|
Derivatives instruments Balance Sheet location |
The following table sets forth the amounts, on a gross basis, and classification of the Company’s outstanding derivative financial instruments at March 31, 2017 and December 31, 2016, respectively. Certain amounts may be presented on a net basis on the condensed financial statements when such amounts are with the same counterparty and subject to a master netting arrangement. | | | | | | | | | | | | Type of Crude Oil Contract | | Balance Sheet Location | | March 31, 2017 Estimated Fair Value | | December 31, 2016 Estimated Fair Value | Derivative Assets: | | | | | | | Swap Contracts | | Current Assets | | $ | 3,182,425 |
| | $ | 20,962 |
| Costless Collar Contracts | | Current Assets | | 605,184 |
| | — |
| Swap Contracts | | Noncurrent Assets | | 1,362,763 |
| | — |
| Costless Collar Contracts | | Noncurrent Assets | | 695,540 |
| | — |
| Total Derivative Assets | | | | $ | 5,845,912 |
| | $ | 20,962 |
| | | | | | | | Derivative Liabilities: | | | | |
| | |
| Swap and Swaption Contracts | | Current Liabilities | | $ | (524,747 | ) | | $ | (9,862,215 | ) | Costless Collar Contracts | | Current Liabilities | | — |
| | (155,794 | ) | Swap Contracts | | Noncurrent Liabilities | | — |
| | (1,738,329 | ) | Total Derivative Liabilities | | | | $ | (524,747 | ) | | $ | (11,756,338 | ) |
|
Reconciliation between gross assets and liabilities and the amounts reflected on balance sheet |
The tables presented below provide reconciliation between the gross assets and liabilities and the amounts reflected on the balance sheet. The amounts presented exclude derivative settlement receivables and payables as of the balance sheet dates. | | | | | | | | | | | | | | Estimated Fair Value at March 31, 2017 | | Gross Amounts of Recognized Assets | | Gross Amounts Offset in the Balance Sheet | | Net Amounts of Assets Presented in the Balance Sheet | Offsetting of Derivative Assets: | | | Current Assets | $ | 3,787,609 |
| | $ | (115,925 | ) | | $ | 3,671,684 |
| Noncurrent Assets | 2,058,303 |
| | — |
| | 2,058,303 |
| Total Derivative Assets | $ | 5,845,912 |
| | $ | (115,925 | ) | | $ | 5,729,987 |
| | | | | | | Offsetting of Derivative Liabilities: | | |
| Current Liabilities | $ | (524,747 | ) | | $ | 115,925 |
| | $ | (408,822 | ) | Noncurrent Liabilities | — |
| | — |
| | — |
| Total Derivative Liabilities | $ | (524,747 | ) | | $ | 115,925 |
| | $ | (408,822 | ) |
| | | | | | | | | | | | | | Estimated Fair Value at December 31, 2016 | | Gross Amounts of Recognized Assets | | Gross Amounts Offset in the Balance Sheet | | Net Amounts of Assets Presented in the Balance Sheet | Offsetting of Derivative Assets: | | | Current Assets | $ | 20,962 |
| | $ | (16,445 | ) | | $ | 4,517 |
| Non-Current Assets | — |
| | — |
| | — |
| Total Derivative Assets | $ | 20,962 |
| | $ | (16,445 | ) | | $ | 4,517 |
| | | | | | | Offsetting of Derivative Liabilities: | | |
| Current Liabilities | $ | (10,018,009 | ) | | $ | 16,445 |
| | $ | (10,001,564 | ) | Non-Current Liabilities | (1,738,329 | ) | | — |
| | (1,738,329 | ) | Total Derivative Liabilities | $ | (11,756,338 | ) | | $ | 16,445 |
| | $ | (11,739,893 | ) |
|