XML 35 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
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
)