XML 153 R27.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Supplemental Oil and Gas Information (Unaudited)
12 Months Ended
Dec. 31, 2019
Extractive Industries [Abstract]  
Supplemental Oil and Gas Information (Unaudited)

Note 21. Supplemental Oil and Gas Information (Unaudited)

Capitalized Costs Relating to Oil and Natural Gas Producing Activities

The total amount of capitalized costs relating to oil and natural gas producing activities and the total amount of related accumulated depreciation, depletion and amortization is as follows at the dates indicated.

 

December 31,

 

 

December 31,

 

 

2019

 

 

2018

 

 

(In thousands)

 

Evaluated oil and natural gas properties

$

797,005

 

 

$

598,331

 

Support equipment and facilities

 

140,023

 

 

 

108,760

 

Accumulated depletion, depreciation, and amortization

 

(136,747

)

 

 

(82,389

)

Total

$

800,281

 

 

$

624,702

 

 

Costs Incurred in Oil and Natural Gas Property Acquisition, Exploration and Development Activities

Costs incurred in property acquisition, exploration and development activities were as follows for the periods indicated:

 

 

 

 

 

Successor

 

 

 

Predecessor

 

 

 

 

 

 

 

 

 

 

Period from

 

 

 

 

 

 

 

For the

 

 

For the

 

 

May 5, 2017

 

 

 

Period from

 

 

Year Ended

 

 

Year Ended

 

 

through

 

 

 

January 1,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

 

2017 through

 

 

2019

 

 

2018

 

 

2017

 

 

 

May 4, 2017

 

 

(In thousands)

 

 

 

(In thousands)

 

Property acquisition costs, proved

$

150,871

 

 

$

 

 

$

 

 

 

$

 

Property acquisition costs, unproved

 

7,674

 

 

 

 

 

 

 

 

 

 

 

Exploration

 

 

 

 

 

 

 

 

 

 

 

 

Development

 

71,460

 

 

 

42,878

 

 

 

51,925

 

 

 

 

9,573

 

Total

$

230,005

 

 

$

42,878

 

 

$

51,925

 

 

 

$

9,573

 

 

Standardized Measure of Discounted Future Net Cash Flows from Proved Reserves

As required by the FASB and SEC, the standardized measure of discounted future net cash flows presented below is computed by applying first-day-of-the-month average prices, year-end costs and legislated tax rates and a discount factor of 10 percent to proved reserves. We do not believe the standardized measure provides a reliable estimate of the Company’s expected future cash flows to be obtained from the development and production of its oil and gas properties or of the value of its proved oil and gas reserves. The standardized measure is prepared on the basis of certain prescribed assumptions including first-day-of-the-month average prices, which represent discrete points in time and therefore may cause significant variability in cash flows from year to year as prices change.

Oil and Natural Gas Reserves

Users of this information should be aware that the process of estimating quantities of “proved” and “proved developed” oil and natural gas reserves is very complex, requiring significant subjective decisions in the evaluation of all available geological, engineering and economic data for each reservoir. The data for a given reservoir may also change substantially over time as a result of numerous factors including, but not limited to, additional development activity, evolving production history and continual reassessment of the viability of production under varying economic conditions. As a result, revisions to existing reserve estimates may occur from time to time. Although every reasonable effort is made to ensure reserve estimates reported represent the most accurate assessments possible, the subjective decisions and variances in available data for various reservoirs make these estimates generally less precise than other estimates included in the financial statement disclosures.

Proved reserves are those quantities of oil and natural gas that by analysis of geoscience and engineering data can be estimated with reasonable certainty to be economically producible — from a given date forward, from known reservoirs, and under existing economic conditions, operating methods and government regulations — prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the project within a reasonable time.

We engaged Cawley, Gillespie and Associates (“CG&A”) to prepare our reserves estimates for all of our estimated proved reserves (by volume) at December 31, 2019. All proved reserves are located in the United States and all prices are held constant in accordance with SEC rules.

The weighted-average benchmark product prices used for valuing the reserves are based upon the average of the first-day-of-the-month price for each month within the period January through December of each year presented:

 

 

2019

 

 

2018

 

 

2017

 

Oil ($/Bbl):

 

 

 

 

 

 

 

 

 

 

 

WTI (1)

$

55.69

 

 

$

65.56

 

 

$

51.34

 

 

 

 

 

 

 

 

 

 

 

 

 

NGL ($/Bbl):

 

 

 

 

 

 

 

 

 

 

 

WTI (1)

$

55.69

 

 

$

65.56

 

 

$

51.34

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural Gas ($/MMbtu):

 

 

 

 

 

 

 

 

 

 

 

Henry Hub (2)

$

2.58

 

 

$

3.10

 

 

$

2.98

 

 

 

(1)

The weighted average WTI price was adjusted by lease for quality, transportation fees, and a regional price differential.

 

(2)

The weighted average Henry Hub price was adjusted by lease for energy content, compression charges, transportation fees, and regional price differentials.

The following tables set forth estimates of the net reserves for the periods indicated:

 

For the Year Ended December 31, 2019

 

 

Oil

 

 

Gas

 

 

NGLs

 

 

Total

 

 

(MBbls)

 

 

(MMcf)

 

 

(MBbls)

 

 

(MBoe)

 

Proved developed and undeveloped reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of year

 

69,624

 

 

 

293,959

 

 

 

21,572

 

 

 

140,189

 

Extensions and discoveries

 

301

 

 

 

576

 

 

 

44

 

 

 

441

 

Purchase of minerals in place

 

17,429

 

 

 

202,409

 

 

 

18,533

 

 

 

69,697

 

Production

 

(3,498

)

 

 

(26,489

)

 

 

(1,343

)

 

 

(9,256

)

Revision of previous estimates

 

(13,084

)

 

 

(92,586

)

 

 

(9,554

)

 

 

(38,069

)

End of year

 

70,772

 

 

 

377,869

 

 

 

29,252

 

 

 

163,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved developed reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of year

 

54,147

 

 

 

232,110

 

 

 

17,324

 

 

 

110,156

 

End of year

 

53,476

 

 

 

320,731

 

 

 

23,646

 

 

 

130,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved undeveloped reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of year

 

15,477

 

 

 

61,849

 

 

 

4,248

 

 

 

30,033

 

End of year

 

17,296

 

 

 

57,138

 

 

 

5,606

 

 

 

32,425

 

 

 

For the Year Ended December 31, 2018 (Successor)

 

 

Oil

 

 

Gas

 

 

NGLs

 

 

Total

 

 

(MBbls)

 

 

(MMcf)

 

 

(MBbls)

 

 

(MBoe)

 

Proved developed and undeveloped reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

72,004

 

 

 

406,558

 

 

 

25,189

 

 

 

164,953

 

Extensions and discoveries

 

1,207

 

 

 

2,910

 

 

 

231

 

 

 

1,923

 

Production

 

(3,335

)

 

 

(29,176

)

 

 

(1,496

)

 

 

(9,694

)

Sale of minerals in place

 

(159

)

 

 

(56,328

)

 

 

(1,469

)

 

 

(11,016

)

Revision of previous estimates

 

(93

)

 

 

(30,005

)

 

 

(883

)

 

 

(5,977

)

End of period

 

69,624

 

 

 

293,959

 

 

 

21,572

 

 

 

140,189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved developed reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

50,014

 

 

 

299,481

 

 

 

17,982

 

 

 

117,910

 

End of period

 

54,147

 

 

 

232,110

 

 

 

17,324

 

 

 

110,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved undeveloped reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

21,990

 

 

 

107,077

 

 

 

7,207

 

 

 

47,043

 

End of period

 

15,477

 

 

 

61,849

 

 

 

4,248

 

 

 

30,033

 

 

 

For the period from May 5, 2017 through December 31, 2017 (Successor)

 

 

Oil

 

 

Gas

 

 

NGLs

 

 

Total

 

 

(MBbls)

 

 

(MMcf)

 

 

(MBbls)

 

 

(MBoe)

 

Proved developed and undeveloped reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

80,960

 

 

 

419,472

 

 

 

30,572

 

 

 

181,444

 

Extensions and discoveries

 

121

 

 

 

4,900

 

 

 

261

 

 

 

1,199

 

Production

 

(2,380

)

 

 

(21,885

)

 

 

(1,114

)

 

 

(7,142

)

Revision of previous estimates

 

(6,697

)

 

 

4,071

 

 

 

(4,530

)

 

 

(10,548

)

End of period

 

72,004

 

 

 

406,558

 

 

 

25,189

 

 

 

164,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved developed reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

57,803

 

 

 

297,101

 

 

 

21,963

 

 

 

129,283

 

End of period

 

50,014

 

 

 

299,481

 

 

 

17,982

 

 

 

117,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved undeveloped reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

23,157

 

 

 

122,371

 

 

 

8,609

 

 

 

52,161

 

End of period

 

21,990

 

 

 

107,077

 

 

 

7,207

 

 

 

47,043

 

 

 

For the period from January 1, 2017 through May 4, 2017 (Predecessor)

 

 

Oil

 

 

Gas

 

 

NGLs

 

 

Total

 

 

(MBbls)

 

 

(MMcf)

 

 

(MBbls)

 

 

(MBoe)

 

Proved developed and undeveloped reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of year

 

65,741

 

 

 

371,016

 

 

 

25,184

 

 

 

152,761

 

Extensions and discoveries

 

53

 

 

 

45

 

 

 

8

 

 

 

69

 

Production

 

(1,204

)

 

 

(12,411

)

 

 

(616

)

 

 

(3,890

)

Revision of previous estimates

 

16,370

 

 

 

60,822

 

 

 

5,996

 

 

 

32,504

 

End of year

 

80,960

 

 

 

419,472

 

 

 

30,572

 

 

 

181,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved developed reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of year

 

45,536

 

 

 

280,035

 

 

 

18,923

 

 

 

111,132

 

End of year

 

57,803

 

 

 

297,101

 

 

 

21,963

 

 

 

129,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved undeveloped reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of year

 

20,205

 

 

 

90,981

 

 

 

6,261

 

 

 

41,630

 

End of year

 

23,157

 

 

 

122,371

 

 

 

8,609

 

 

 

52,161

 

 

Noteworthy amounts included in the categories of proved reserve changes in the above tables include:

 

The 22.8 MMBoe increase in reserves for the year ended December 31, 2019 is primarily due to the Merger in which we acquired 69.7 MMBoe partially offset by downward pricing revision of a 25.9 MMBoe and a downward revision of 12.1 MMBoe due to updated well performance data and future anticipated maintenance cost increases.

 

The 24.7 MMBoe reduction in reserves for the year ended December 31, 2018 is primarily due to a 4.6 MMBoe upward pricing revision and a 10.6 MMBoe downward revision due to updated well performance data and future anticipated development and maintenance cost increases. We divested 11.0 MMBoe during the year ended December 31, 2018. We added 1.9 MMBoe during the year ended December 31, 2018 due to extensions and discoveries.

 

The 16.5 MMBoe reduction in reserves for the period from May 5, 2017 through December 31, 2017 is primarily due to a 2.2 MMBoe upward pricing revision and a 12.8 MMBoe downward revision due to updated well performance data and future anticipated development and maintenance cost increases. We added 1.2 MMBoe during the period from May 5, 2017 through December 31, 2017 due to extensions and discoveries.

 

The 28.7 MMBoe increase in reserves for the January 1, 2017 through May 4, 2017 is primarily due to a 34.1 MMBoe upward pricing revision and a 1.5 MMBoe downward revision due to updated well performance data. Proved undeveloped reserves increased primarily due to upward pricing during the period from January 1, 2017 through May 4, 2017.

See Note 6 for additional information on acquisitions and divestitures.

A variety of methodologies are used to determine our proved reserve estimates. The principal methodologies employed are reservoir simulation, decline curve analysis, volumetric, material balance, advance production type curve matching, petro-physics/log analysis and analogy. Some combination of these methods is used to determine reserve estimates in substantially all of our fields.

The standardized measure of discounted future net cash flows is as follows:

 

 

 

 

 

Successor

 

 

 

Predecessor

 

 

 

 

 

 

 

 

 

 

Period from

 

 

 

 

 

 

 

For the

 

 

For the

 

 

May 5, 2017

 

 

 

Period from

 

 

Year Ended

 

 

Year Ended

 

 

through

 

 

 

January 1,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

 

2017 through

 

 

2019

 

 

2018

 

 

2017

 

 

 

May 4, 2017

 

 

(In thousands)

 

 

 

(In thousands)

 

Future cash inflows

$

5,146,288

 

 

$

6,000,268

 

 

$

5,149,623

 

 

 

$

5,246,487

 

Future production costs

 

(2,917,262

)

 

 

(3,280,778

)

 

 

(2,982,035

)

 

 

 

(3,275,952

)

Future development costs

 

(567,423

)

 

 

(474,413

)

 

 

(530,133

)

 

 

 

(492,610

)

Future income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

Future net cash flows for estimated timing of cash flows

 

1,661,603

 

 

 

2,245,077

 

 

 

1,637,455

 

 

 

 

1,477,925

 

10% annual discount for estimated timing of cash flows

 

(745,042

)

 

 

(1,132,048

)

 

 

(869,784

)

 

 

 

(786,836

)

Standardized measure of discounted future net cash flows

$

916,561

 

 

$

1,113,029

 

 

$

767,671

 

 

 

$

691,089

 

 

Changes in Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Reserves

The following is a summary of the changes in the standardized measure of discounted future net cash flows for the proved oil and natural gas reserves during each of the years in the three year period ended December 31, 2019:

 

Successor

 

 

 

Predecessor

 

 

 

 

 

 

 

 

 

 

Period from

 

 

 

 

 

 

 

For the

 

 

For the

 

 

May 5, 2017

 

 

 

Period from

 

 

Year Ended

 

 

Year Ended

 

 

through

 

 

 

January 1,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

 

2017 through

 

 

2019

 

 

2018

 

 

2017

 

 

 

May 4, 2017

 

 

(In thousands)

 

 

 

(In thousands)

 

Beginning of year

$

1,113,029

 

 

$

767,671

 

 

$

691,089

 

 

 

$

395,841

 

Sale of oil and natural gas produced, net of production costs

 

(113,545

)

 

 

(181,841

)

 

 

(100,946

)

 

 

 

(57,420

)

Purchase of minerals in place

 

408,370

 

 

 

 

 

 

 

 

 

 

 

Sale of minerals in place

 

 

 

 

(29,036

)

 

 

 

 

 

 

 

Extensions and discoveries

 

5,334

 

 

 

27,157

 

 

 

7,187

 

 

 

 

1,320

 

Changes in prices and costs

 

(623,592

)

 

 

507,888

 

 

 

161,106

 

 

 

 

306,375

 

Previously estimated development costs incurred

 

84,341

 

 

 

73,761

 

 

 

61,851

 

 

 

 

9,227

 

Net changes in future development costs

 

110,892

 

 

 

24,396

 

 

 

(31,438

)

 

 

 

(55,333

)

Revisions of previous quantities

 

(183,300

)

 

 

(86,812

)

 

 

(27,060

)

 

 

 

99,591

 

Accretion of discount

 

92,998

 

 

 

51,769

 

 

 

46,072

 

 

 

 

13,195

 

Change in production rates and other

 

22,034

 

 

 

(41,924

)

 

 

(40,190

)

 

 

 

(21,707

)

End of year

$

916,561

 

 

$

1,113,029

 

 

$

767,671

 

 

 

$

691,089