XML 26 R15.htm IDEA: XBRL DOCUMENT v3.23.3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
9 Months Ended
Sep. 30, 2023
Accounting Policies [Abstract]  
Schedule of Other Current Assets

Other current assets at September 30, 2023 and December 31, 2022 consisted of the following:

 

 

As of

 

 

September 30,
2023

 

 

December 31,
2022

 

 

(In thousands)

 

Pipe and well equipment inventory

 

$

50,708

 

 

$

34,819

 

Production tax refunds receivable

 

 

14,988

 

 

 

11,156

 

Prepaid expenses

 

 

2,876

 

 

 

2,455

 

Prepaid drilling costs

 

 

 

 

 

4,265

 

Accrued proceeds from sale of natural gas and oil properties

 

 

 

 

 

3,118

 

Other

 

 

 

 

 

511

 

 

$

68,572

 

 

$

56,324

 

Capitalized Exploratory Well Costs The changes in capitalized exploratory well costs are as follows:

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

(In thousands)

 

Beginning capitalized exploratory well costs

 

$

34,196

 

 

$

9,771

 

 

$

867

 

 

$

6,966

 

Additions to exploratory well costs pending the
determination of proved reserves

 

 

74,737

 

 

 

20,144

 

 

 

179,049

 

 

 

50,541

 

Determined to have found proved reserves

 

 

(71,838

)

 

 

 

 

 

(142,821

)

 

 

(27,592

)

Ending capitalized exploratory well costs

 

$

37,095

 

 

$

29,915

 

 

$

37,095

 

 

$

29,915

 

Summary of Lease Cost Recognized

Lease costs recognized during the three months and nine months ended September 30, 2023 and 2022 were as follows:

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

(In thousands)

 

Operating lease cost included in general and administrative expense

 

$

445

 

 

$

436

 

 

$

1,334

 

 

$

1,307

 

Operating lease cost included in lease operating expense

 

 

523

 

 

 

370

 

 

 

1,533

 

 

 

970

 

Operating lease cost included in natural gas and oil properties

 

 

18,659

 

 

 

9,450

 

 

 

41,339

 

 

 

15,750

 

Variable lease cost (completion costs included in natural gas and oil properties)

 

 

25,970

 

 

 

11,730

 

 

 

31,032

 

 

 

22,857

 

Short-term lease cost (drilling rig costs included in natural gas and oil properties)

 

 

20,098

 

 

 

16,102

 

 

 

73,986

 

 

 

44,242

 

 

$

65,695

 

 

$

38,088

 

 

$

149,224

 

 

$

85,126

 

 

Summary of Liabilities Under Contracts That Contain Operating Leases

As of September 30, 2023, expected future payments related to contracts that contain operating leases were as follows:

 

 

(In thousands)

 

October 1 to December 31, 2023

 

$

15,291

 

2024

 

 

61,302

 

2025

 

 

58,919

 

2026

 

 

27,374

 

2027

 

 

17

 

Total lease payments

 

 

162,903

 

Imputed interest

 

 

(14,775

)

Total lease liability

 

$

148,128

 

Summary of Accrued Costs

Accrued costs at September 30, 2023 and December 31, 2022 consisted of the following:

 

 

As of

 

 

September 30,
2023

 

 

December 31,
2022

 

 

(In thousands)

 

Accrued transportation costs

 

$

32,731

 

 

$

28,357

 

Accrued drilling costs

 

 

21,997

 

 

 

54,438

 

Accrued interest payable

 

 

19,730

 

 

 

54,867

 

Accrued income and other taxes

 

 

18,212

 

 

 

31,256

 

Accrued employee compensation

 

 

7,350

 

 

 

11,308

 

Accrued lease operating expenses

 

 

2,949

 

 

 

2,412

 

Other

 

 

697

 

 

 

473

 

 

$

103,666

 

 

$

183,111

 

Summary of Changes in Total Estimated Asset Retirement Obligation Liability The following table summarizes the changes in Comstock's total estimated liability for such obligations during the periods presented:

 

 

Nine Months Ended
September 30,

 

 

2023

 

 

2022

 

 

(In thousands)

 

Reserve for future abandonment costs at beginning of period

 

$

29,114

 

 

$

25,673

 

New wells placed on production

 

 

114

 

 

 

1,251

 

Acquisitions

 

 

 

 

 

1,211

 

Liabilities settled and assets disposed of

 

 

(42

)

 

 

(29

)

Accretion expense

 

 

1,248

 

 

 

1,129

 

Reserve for future abandonment costs at end of period

 

$

30,434

 

 

$

29,235

 

Schedule of Natural Gas Price Derivative

The Company had the following natural gas price derivative financial instruments at September 30, 2023:

 

 

Future Production Period

 

 

Three Months Ending December 31, 2023

 

 

Year Ending December 31, 2024

 

 

Total

 

Natural Gas Price Swap Contracts:

 

 

 

 

 

 

 

 

 

Volume (MMBtu)

 

 

 

 

 

91,500,000

 

 

 

91,500,000

 

Average Price per MMBtu

 

 

 

 

$

3.55

 

 

$

3.55

 

Natural Gas Price Collar Contracts:

 

 

 

 

 

 

 

 

 

Volume (MMBtu)

 

 

23,000,000

 

 

 

 

 

 

23,000,000

 

Average Price per MMBtu:

 

 

 

 

 

 

 

 

 

Average Ceiling

 

$

10.28

 

 

 

 

 

$

10.28

 

Average Floor

 

$

3.00

 

 

 

 

 

$

3.00

 

Schedule of Derivative Instruments

The classification of derivative financial instruments of assets or liabilities, consists of the following:

 

 

 

 

As of

 

Type

 

Consolidated Balance Sheet Location

 

September 30,
2023

 

 

December 31,
2022

 

 

 

 

(In thousands)

 

Asset Derivative Financial Instruments:

 

 

 

 

 

 

Natural gas price derivatives

 

Derivative Financial Instruments – current

 

$

23,973

 

 

$

23,884

 

 

 

 

$

23,973

 

 

$

23,884

 

 

 

 

 

 

 

 

 

 

Liability Derivative Financial Instruments:

 

 

 

 

 

 

Natural gas price derivatives

 

Derivative Financial Instruments – current

 

$

 

 

$

4,420

 

 

 

 

$

 

 

$

4,420

 

 

 

 

 

 

 

 

 

 

Natural gas price derivatives

 

Derivative Financial Instruments – long-term

 

$

4,540

 

 

$

 

 

 

 

$

4,540

 

 

$

 

Schedule of Gains and Losses from Derivative Contracts Gains and losses related to cash settlements and changes in the fair value recognized on the Company's derivative contracts recognized in the consolidated statement of operations were as follows:

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

Gain (Loss) on Derivatives
Recognized in Earnings

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

(In thousands)

 

Natural gas price derivatives

 

$

14,276

 

 

$

(271,335

)

 

$

76,190

 

 

$

(781,654

)

 

$

14,276

 

 

$

(271,335

)

 

$

76,190

 

 

$

(781,654

)

 

Consolidated Income Tax Benefit (Provision)

The following is an analysis of the consolidated income tax provision (benefit):

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

(In thousands)

 

Current - Federal

 

$

 

 

$

10,001

 

 

$

 

 

$

11,400

 

Current - State

 

 

 

 

 

14,749

 

 

 

 

 

 

19,821

 

Deferred - Federal

 

 

3,999

 

 

 

66,732

 

 

 

28,350

 

 

 

124,600

 

Deferred - State

 

 

(391

)

 

 

11,328

 

 

 

528

 

 

 

23,789

 

 

$

3,608

 

 

$

102,810

 

 

$

28,878

 

 

$

179,610

 

Difference Between Federal Statutory Rate and Effective Tax Rate

The difference between the federal statutory rate of 21% and the effective tax rate is due to the following:

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Tax at statutory rate

 

 

21.0

%

 

 

21.0

%

 

 

21.0

%

 

 

21.0

%

Tax effect of:

 

 

 

 

 

 

 

 

 

 

 

 

Valuation allowance on deferred tax assets

 

 

5.5

 

 

 

(4.1

)

 

 

1.7

 

 

 

(4.0

)

State income taxes, net of federal benefit

 

 

(8.2

)

 

 

5.8

 

 

 

(1.6

)

 

 

5.6

 

Nondeductible stock-based compensation

 

 

1.7

 

 

 

(0.2

)

 

 

0.8

 

 

 

(0.1

)

Other

 

 

(0.3

)

 

 

(0.1

)

 

 

(0.1

)

 

 

 

Effective tax rate

 

 

19.7

%

 

 

22.4

%

 

 

21.8

%

 

 

22.5

%

Summary of Carrying Amounts and Fair Values of Financial Instruments

The following presents the carrying amounts and the fair values of the Company's financial instruments as of September 30, 2023 and December 31, 2022:

 

 

As of

 

 

September 30, 2023

 

 

December 31, 2022

 

 

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Commodity-based derivatives (1)

 

$

23,973

 

 

$

23,973

 

 

$

23,884

 

 

$

23,884

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Commodity-based derivatives (1)

 

$

4,540

 

 

$

4,540

 

 

$

4,420

 

 

$

4,420

 

Bank credit facility (2)

 

$

345,000

 

 

$

345,000

 

 

$

 

 

$

 

6.75% senior notes due 2029 (3)

 

$

1,229,230

 

 

$

1,116,791

 

 

$

1,229,836

 

 

$

1,129,029

 

5.875% senior notes due 2030 (3)

 

$

965,000

 

 

$

829,900

 

 

$

965,000

 

 

$

846,788

 

 

(1)
The Company's commodity-based derivatives are classified as Level 2 and measured at fair value using third party pricing services and other active markets or broker quotes that are readily available in the public markets.
(2)
The carrying value of our floating rate debt outstanding approximates fair value.
(3)
The fair value of the Company's fixed rate debt was based on quoted prices as of September 30, 2023 and December 31, 2022, respectively, a Level 1 measurement.
Weighted Average Shares of Unvested Restricted Stock

Weighted average shares of unvested restricted stock outstanding were as follows:

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

(In thousands)

 

Unvested restricted stock

 

 

1,469

 

 

 

890

 

 

 

1,186

 

 

 

914

 

Common Stock and Convertible Stock Dilutive in Weighted average unearned PSUs outstanding The treasury stock method is used to measure the dilutive effect of PSUs.

 

 

Weighted average unearned PSUs outstanding were as follows:

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

(In thousands, except per unit amounts)

 

Weighted average PSUs

 

 

744

 

 

 

942

 

 

 

631

 

 

 

1,024

 

Weighted average grant date fair value per unit

 

$

15.92

 

 

$

14.52

 

 

$

15.92

 

 

$

14.52

 

Schedule of Basic and Diluted Income (Loss) Per Share

Basic and diluted income (loss) per share for the three months and nine months ended September 30, 2023 and 2022 were determined as follows:

 

 

Three Months Ended September 30,

 

 

2023

 

 

2022

 

 

Income

 

 

Shares

 

 

Per Share

 

 

Loss

 

 

Shares

 

 

Per Share

 

 

(In thousands, except per share amounts)

 

Net income attributable to common stock

 

$

14,720

 

 

 

 

 

 

 

 

$

351,185

 

 

 

 

 

 

 

Income allocable to unvested restricted shares

 

 

 

 

 

 

 

 

 

 

 

(1,339

)

 

 

 

 

 

 

Basic income attributable to common stock

 

 

14,720

 

 

 

276,999

 

 

$

0.05

 

 

 

349,846

 

 

 

232,482

 

 

$

1.50

 

Effect of Dilutive Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted stock

 

 

 

 

 

 

 

 

 

 

 

1,339

 

 

 

392

 

 

 

 

Performance stock units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,091

 

 

 

 

Convertible preferred stock

 

 

 

 

 

 

 

 

 

 

 

4,411

 

 

 

43,750

 

 

 

 

Diluted income attributable to common stock

 

$

14,720

 

 

 

276,999

 

 

$

0.05

 

 

$

355,596

 

 

 

277,715

 

 

$

1.28

 

 

 

Nine Months Ended September 30,

 

 

2023

 

 

2022

 

 

Income

 

 

Shares

 

 

Per Share

 

 

Loss

 

 

Shares

 

 

Per Share

 

 

(In thousands, except per share amounts)

 

Net income attributable to common stock

 

$

103,517

 

 

 

 

 

 

 

 

$

607,974

 

 

 

 

 

 

 

Income allocable to unvested restricted shares

 

 

 

 

 

 

 

 

 

 

 

(2,384

)

 

 

 

 

 

 

Basic income attributable to common stock

 

 

103,517

 

 

 

276,741

 

 

$

0.37

 

 

 

605,590

 

 

 

232,170

 

 

$

2.61

 

Effect of Dilutive Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted stock

 

 

 

 

 

 

 

 

 

 

 

2,384

 

 

 

541

 

 

 

 

Performance stock units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,144

 

 

 

 

Convertible preferred stock

 

 

 

 

 

 

 

 

 

 

 

13,089

 

 

 

43,750

 

 

 

 

Diluted income attributable to common stock

 

$

103,517

 

 

 

276,741

 

 

$

0.37

 

 

$

621,063

 

 

 

277,605

 

 

$

2.24

 

Cash Payments Made for Interest and Income Taxes

Cash payments made for interest and income taxes and other non-cash investing activities for the nine months ended September 30, 2023 and 2022, respectively, were as follows:

 

 

Nine Months Ended
September 30,

 

 

2023

 

 

2022

 

 

(In thousands)

 

Cash payments for:

 

 

 

 

 

 

Interest payments

 

$

150,239

 

 

$

164,106

 

Income tax payments

 

$

29,796

 

 

$

719

 

Non-cash investing activities include:

 

 

 

 

 

 

Increase (decrease) in accrued capital expenditures

 

$

(32,441

)

 

$

16,202

 

Liabilities assumed in exchange for right-of-use lease assets

 

$

157,789

 

 

$

109,546