XML 19 R11.htm IDEA: XBRL DOCUMENT v3.19.3
Financial Instruments
9 Months Ended
Sep. 30, 2019
Financial Instruments [Abstract]  
Financial Instruments

Note 5 — Financial Instruments

The following table presents the carrying amounts and estimated fair values of financial instruments (in thousands): 

 

 

 

September 30, 2019

 

 

December 31, 2018

 

 

 

Carrying

Amount

 

 

Fair

Value

 

 

Carrying

Amount

 

 

Fair

Value

 

11.00% Second-Priority Senior Secured Notes –

   due April 2022(1)

 

$

383,186

 

 

$

398,685

 

 

$

381,229

 

 

$

362,168

 

7.50% Senior Secured Notes – due May 2022

 

$

6,060

 

 

$

5,272

 

 

$

6,060

 

 

$

5,151

 

Bank Credit Facility – due May 2022(1)

 

$

307,946

 

 

$

315,000

 

 

$

257,448

 

 

$

265,000

 

Oil and Natural Gas Derivatives

 

$

46,296

 

 

$

46,296

 

 

$

74,923

 

 

$

74,923

 

 

(1)

The carrying amounts are net of discount and deferred financing costs.

As of September 30, 2019 and December 31, 2018, the carrying amounts of cash and cash equivalents, restricted cash, accounts receivable and accounts payable approximate their fair values due to the short-term nature of these instruments.

11.00% Second-Priority Senior Secured Notes – due April 2022. The $390.9 million aggregate principal amount of 11.00% Senior Secured Notes are reported on the condensed consolidated balance sheet as of September 30, 2019 at their carrying value, net of original issue discount and deferred financing costs (see Note 6 – Debt). The fair value of the 11.00% Senior Secured Notes are estimated (representing a Level 1 fair value measurement) using quoted secondary market trading prices.

7.50% Senior Secured Notes – due May 2022. The $6.1 million aggregate principal amount of 7.50% Stone Senior Notes are reported on the condensed consolidated balance sheet as of September 30, 2019 at their carrying value (see Note 6 – Debt). The fair value of the 7.50% Stone Senior Notes are estimated (representing a Level 1 fair value measurement) using quoted secondary market trading prices.

Bank Credit Facility – due May 2022. In May 2018, in conjunction with the Stone Combination, the Company and Talos Production LLC, our wholly-owned subsidiary, executed a new bank credit facility with an initial borrowing base of $600.0 million (the “Bank Credit Facility”) which is reported on the condensed consolidated balance sheet as of September 30, 2019 at its carrying value net of deferred financing costs (see Note 6 – Debt). The fair value of the Bank Credit Facility is estimated based on the outstanding borrowings under the Bank Credit Facility since it is secured by the Company’s reserves and the interest rates are variable and reflective of market rates (representing a Level 2 fair value measurement).

Oil and natural gas derivatives. The Company attempts to mitigate a portion of its commodity price risk and stabilize cash flows associated with sales of oil and natural gas production through the use of oil and natural gas swaps and costless collars. Swaps are contracts where the Company either receives or pays depending on whether the oil or natural gas floating market price is above or below the contracted fixed price. Costless collars consist of a purchased put option and a sold call option with no net premiums paid to or received from counterparties. Collar contracts typically require payments by the Company if the NYMEX average closing price is above the ceiling price or payments to the Company if the NYMEX average closing price is below the floor price.

The Company has elected not to designate any of its derivative contracts for hedge accounting. Accordingly, commodity derivatives are recorded on the condensed consolidated balance sheets at fair value with settlements of such contracts, and changes in the unrealized fair value, recorded as “Price risk management activities income (expense)” on the condensed consolidated statements of operations in each period.

The following table presents the impact that derivatives, not qualifying as hedging instruments, had on the Company’s condensed consolidated statements of operations (in thousands):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net cash received (paid) on settled derivative

   instruments

 

$

5,360

 

 

$

(40,746

)

 

$

(7,202

)

 

$

(94,802

)

Unrealized gain (loss)

 

 

38,400

 

 

 

(12,584

)

 

 

(28,627

)

 

 

(101,680

)

Price risk management activities income

   (expense)

 

$

43,760

 

 

$

(53,330

)

 

$

(35,829

)

 

$

(196,482

)

 

The following table reflects the contracted volumes and weighted average prices the Company will receive under its derivative contracts as of September 30, 2019:

 

Production Period

 

Instrument

Type

 

Average

Daily

Volumes

 

 

Weighted

Average

Swap Price

 

 

Weighted

Average

Put Price

 

 

Weighted

Average

Call Price

 

Crude Oil – WTI:

 

 

 

(Bbls)

 

 

(per Bbl)

 

 

(per Bbl)

 

 

(per Bbl)

 

Oct 2019 - Dec 2019

 

Swap

 

 

29,468

 

 

$

56.04

 

 

$

 

 

$

 

Jan 2020 - Dec 2020

 

Swap

 

 

13,492

 

 

$

56.13

 

 

$

 

 

$

 

Jan 2020 - Dec 2020

 

Costless collars

 

 

7,481

 

 

$

 

 

$

55.00

 

 

$

64.23

 

Natural Gas – Henry Hub NYMEX:

 

 

 

(MMBtu)

 

 

(per MMBtu)

 

 

(per MMBtu)

 

 

(per MMBtu)

 

Oct 2019 - Dec 2019

 

Swap

 

 

37,475

 

 

$

2.92

 

 

$

 

 

$

 

Jan 2020 - Dec 2020

 

Swap

 

 

16,216

 

 

$

2.78

 

 

$

 

 

$

 

 

The Company’s commodity derivative instruments are measured at fair value based on third-party industry-standard models using various inputs substantially observable in active markets, including forward oil and natural gas price curves, and are therefore classified as Level 2 in the required fair value hierarchy for the periods presented. The following tables provide additional information related to financial instruments measured at fair value on a recurring basis (in thousands):

 

 

 

September 30, 2019

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas derivatives

 

$

 

 

$

50,878

 

 

$

 

 

$

50,878

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas derivatives

 

 

 

 

 

(4,582

)

 

 

 

 

 

(4,582

)

Total net asset

 

$

 

 

$

46,296

 

 

$

 

 

$

46,296

 

 

 

 

December 31, 2018

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas derivatives

 

$

 

 

$

75,473

 

 

$

 

 

$

75,473

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas derivatives

 

 

 

 

 

(550

)

 

 

 

 

 

(550

)

Total net asset

 

$

 

 

$

74,923

 

 

$

 

 

$

74,923

 

 

Financial Statement Presentation. Derivatives are classified as either current or non-current assets or liabilities based on their anticipated settlement dates. Although the Company has master netting arrangements with its counterparties, the Company presents its derivative financial instruments on a gross basis on its condensed consolidated balance sheets. The following table presents the fair value of derivative financial instruments at September 30, 2019 and December 31, 2018 (in thousands):

 

 

 

September 30, 2019

 

 

December 31, 2018

 

 

 

Assets

 

 

Liabilities

 

 

Assets

 

 

Liabilities

 

Oil and natural gas derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

43,058

 

 

$

3,832

 

 

$

75,473

 

 

$

550

 

Non-current

 

 

7,820

 

 

 

750

 

 

 

 

 

 

 

Total

 

$

50,878

 

 

$

4,582

 

 

$

75,473

 

 

$

550

 

 

Credit Risk. The Company is subject to the risk of loss on its financial instruments as a result of nonperformance by counterparties pursuant to the terms of their contractual obligations. The Company entered into International Swaps and Derivative Association agreements with counterparties to mitigate this risk. The Company also maintains credit policies with regard to its counterparties to minimize overall credit risk. The Company’s assets and liabilities from commodity price risk management activities at September 30, 2019 represent derivative instruments from twelve counterparties; all of which are registered swap dealers that have an “investment grade” (minimum Standard & Poor’s rating of BBB- or better) credit rating, and ten of which are parties under the Company’s Bank Credit Facility. The Company enters into derivatives directly with these counterparties and, subject to the terms of the Company’s Bank Credit Facility, is not required to post collateral or other securities for credit risk in relation to the derivative activities.