XML 39 R23.htm IDEA: XBRL DOCUMENT v3.21.2
Supplementary Information On Natural Gas, Oil And NGL Reserves
12 Months Ended
Sep. 30, 2021
Extractive Industries [Abstract]  
Supplementary Information On Natural Gas, Oil And NGL Reserves

16. SUPPLEMENTARY INFORMATION ON NATURAL GAS, OIL AND NGL RESERVES (UNAUDITED)

Aggregate Capitalized Costs

The aggregate amount of capitalized costs of natural gas and oil properties and related accumulated depreciation, depletion and amortization as of September 30 is as follows:

 

 

 

2021

 

 

2020

 

Producing properties

 

$

319,984,874

 

 

$

324,886,491

 

Non-producing minerals

 

 

38,328,699

 

 

 

18,808,689

 

Non-producing leasehold

 

 

2,137,399

 

 

 

185,125

 

 

 

 

360,450,972

 

 

 

343,880,305

 

Accumulated depreciation, depletion and amortization

 

 

(257,250,452

)

 

 

(263,277,422

)

Net capitalized costs

 

$

103,200,520

 

 

$

80,602,883

 

 

Costs Incurred

For the years ended September 30, the Company incurred the following costs in natural gas and oil producing activities:

 

 

 

2021

 

 

2020

 

 

2019

 

Property acquisition costs

 

$

30,963,579

 

 

$

10,453,119

 

 

$

6,235,905

 

Development costs

 

 

518,058

 

 

 

273,825

 

 

 

3,012,095

 

 

 

$

31,481,637

 

 

$

10,726,944

 

 

$

9,248,000

 

 

 

Estimated Quantities of Proved Natural Gas, Oil and NGL Reserves

The following unaudited information regarding the Company’s natural gas, oil and NGL reserves is presented pursuant to the disclosure requirements promulgated by the SEC and the FASB.

Proved natural gas and oil reserves are those quantities of natural gas and oil which, 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. Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions. 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. The area of the reservoir considered as proved includes: (i) the area identified by drilling and limited by fluid contacts, if any, and (ii) adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible natural gas or oil on the basis of available geoscience and engineering data. In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons as seen in a well penetration unless geoscience, engineering or performance data and reliable technology establishes a lower contact with reasonable certainty. Where direct observation from well penetrations has defined a highest known oil elevation and the potential exists for an associated natural gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering or performance data and reliable technology establish the higher contact with reasonable certainty. Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when: (i) successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and (ii) the project has been approved for development by all necessary parties and entities, including governmental entities.

The independent consulting petroleum engineering firm of DeGolyer and MacNaughton of Dallas, Texas, prepared the Company’s natural gas, oil and NGL reserves estimates as of September 30, 2021, 2020 and 2019.

The Company’s net proved natural gas, oil and NGL reserves, which are located in the contiguous United States, as of September 30, 2021, 2020 and 2019, have been estimated by the Company’s Independent Consulting Petroleum Engineering Firm. Estimates of reserves were prepared by the use of appropriate geologic, petroleum engineering and evaluation principles and techniques that are in accordance with practices generally recognized by the petroleum industry as presented in the publication of the Society of Petroleum Engineers entitled “Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information (Revision as of February 19, 2007).” The method or combination of methods used in the analysis of each reservoir was tempered by experience with similar reservoirs, stage of development, quality and completeness of basic data and production history.

All of the reserve estimates are reviewed and approved by our Director of Engineering, Danielle Mezo. Ms. Mezo holds a Bachelor of Science degree in Petroleum Engineering from the University of Oklahoma and a Professional Engineering License in Petroleum Engineering in the State of Oklahoma. Ms. Mezo has more than 10 years of experience in the oil and gas industry. Before joining the Company, Ms. Mezo held various reservoir engineering, reserves, acquisitions, corporate planning, and management positions at SandRidge Energy.

The Director of Engineering, and internal staff work closely with the Independent Consulting Petroleum Engineers to ensure the integrity, accuracy and timeliness of data furnished to them for their reserves estimation process. The Company provides historical information (such as ownership interest, gas and oil production, well test data, commodity prices, operating costs, handling fees and development costs) for all properties to the Independent Consulting Petroleum Engineers. Throughout the year, the Director of Engineering and internal staff meet regularly with representatives of the Independent Consulting Petroleum Engineers to review properties and discuss methods and assumptions.

Estimates of reserves were prepared by the use of appropriate geologic, petroleum engineering and evaluation principles and techniques that are in accordance with the reserves definitions of Rules 4–10(a) (1)–(32) of Regulation S–X of the SEC and with practices generally recognized by the petroleum industry as presented in the publication of the Society of Petroleum Engineers (SPE)

entitled “Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information (revised June 2019) Approved by the SPE Board on 25 June 2019” and in Monograph 3 and Monograph 4 published by the Society of Petroleum Evaluation Engineers. The method or combination of methods used in the analysis of each reservoir was tempered by experience with similar reservoirs, stage of development, quality and completeness of basic data, and production history. Based on the current stage of field development, production performance, development plans and analyses of areas offsetting existing wells with test or production data, reserves were classified as proved. The proved undeveloped reserves were estimated for locations that have been permitted, are currently drilling, are drilled but not yet completed, or locations where the operator has indicated to the Company its intention to drill.

For the evaluation of unconventional reservoirs, a performance-based methodology integrating the appropriate geology and petroleum engineering data was utilized. Performance-based methodology primarily includes (1) production diagnostics, (2) decline-curve analysis, and (3) model-based analysis (if necessary, based on availability of data). Production diagnostics include data quality control, identification of flow regimes and characteristic well performance behavior. These analyses were performed for all well groupings (or type-curve areas). Characteristic rate-decline profiles from diagnostic interpretation were translated to modified hyperbolic rate profiles, including one or multiple b-exponent values followed by an exponential decline. Based on the availability of data, model-based analysis may be integrated to evaluate long-term decline behavior, the effect of dynamic reservoir and fracture parameters on well performance, and complex situations sourced by the nature of unconventional reservoirs. In the evaluation of undeveloped reserves, type-well analysis was performed using well data from analogous reservoirs for which more complete historical performance data were available.

Accordingly, these estimates should be expected to change, and such changes could be material and occur in the near term as future information becomes available.

Net quantities of proved, developed and undeveloped natural gas, oil and NGL reserves are summarized as follows:

 

 

 

Proved Reserves

 

 

 

Natural Gas

 

 

Oil

 

 

NGL

 

 

Total

 

 

 

(Mcf)

 

 

(Barrels)

 

 

(Barrels)

 

 

Bcfe

 

September 30, 2018

 

 

120,062,036

 

 

 

5,984,422

 

 

 

2,934,190

 

 

 

173.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revisions of previous estimates

 

 

(35,644,135

)

 

 

(3,266,351

)

 

 

(890,046

)

 

 

(60.6

)

Acquisitions (divestitures)

 

 

(948,496

)

 

 

(322,023

)

 

 

(18,881

)

 

 

(3.0

)

Extensions, discoveries and other additions

 

 

3,891,262

 

 

 

313,241

 

 

 

164,276

 

 

 

6.8

 

Production

 

 

(7,086,761

)

 

 

(329,199

)

 

 

(216,259

)

 

 

(10.4

)

September 30, 2019

 

 

80,273,906

 

 

 

2,380,090

 

 

 

1,973,280

 

 

 

106.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revisions of previous estimates

 

 

(34,666,426

)

 

 

(1,094,923

)

 

 

(774,214

)

 

 

(45.9

)

Acquisitions (divestitures)

 

 

911,853

 

 

 

57,721

 

 

 

70,933

 

 

 

1.7

 

Extensions, discoveries and other additions

 

 

1,816,144

 

 

 

260,555

 

 

 

118,480

 

 

 

4.1

 

Production

 

 

(5,962,704

)

 

 

(269,786

)

 

 

(168,622

)

 

 

(8.6

)

September 30, 2020

 

 

42,372,773

 

 

 

1,333,657

 

 

 

1,219,857

 

 

 

57.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revisions of previous estimates

 

 

21,930,522

 

 

 

287,961

 

 

 

389,825

 

 

 

26.0

 

Acquisitions (divestitures)

 

 

6,994,423

 

 

 

79,576

 

 

 

36,911

 

 

 

7.7

 

Extensions, discoveries and other additions

 

 

354,670

 

 

 

28,125

 

 

 

26,748

 

 

 

0.7

 

Production

 

 

(6,699,720

)

 

 

(224,479

)

 

 

(171,488

)

 

 

(9.1

)

September 30, 2021

 

 

64,952,668

 

 

 

1,504,840

 

 

 

1,501,853

 

 

 

83.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The prices used to calculate reserves and future cash flows from reserves for natural gas, oil and NGL, respectively, were as follows: September 30, 2021 - $2.79/Mcf, $56.51/Bbl, $20.58/Bbl; September 30, 2020 - $1.62/Mcf, $40.18/Bbl, $9.95/Bbl; September 30, 2019 - $2.48/Mcf, $54.40/Bbl, $19.30/Bbl.

The revisions of previous estimates from 2020 to 2021 were primarily the result of:

 

Positive pricing revisions of 28.1 Bcfe comprised of (i) proved developed revisions of 28.7 Bcfe due to natural gas and oil wells extending their economic limits later than was projected in 2020 due to higher gas and oil prices and other reserve parameters, such as differentials and lease operating costs, partially offset by (ii) proved undeveloped negative revisions of 0.6 Bcfe resulting from permits that expired and were not renewed by the operator, as locations are only considered PUD if they are permitted, in progress, or drilled and uncompleted (DUC).

 

Negative performance revisions of 2.1 Bcfe (comprised of all proved developed), principally due to lower performance of high-interest Mississippian and Woodford wells in the STACK play in Oklahoma that were brought online in 2021, and therefore converted from proved undeveloped to proved producing reserves year over year, and, to a lesser extent, lower performance in the Fayetteville Shale gas properties in Arkansas and Anadarko Basin Granite Wash gas properties in Western Oklahoma.

Acquisitions and divestitures were the result of:

 

The acquisition of 8.6 Bcfe, predominately in the active drilling programs of the Haynesville Shale play in east Texas and western Louisiana and the Mississippi and Woodford Shale intervals in the SCOOP and STACK plays in the Ardmore and Anadarko basins of Oklahoma, of which 4.0 Bcfe were proved developed and 4.6 Bcfe were proved undeveloped.

 

The sale of 0.9 Bcfe proved developed, consisting of predominately working interest in low rate, legacy vertical wells in Oklahoma.

Extensions, discoveries and other additions from 2020 to 2021 are principally attributable to:

 

Reserve extensions, discoveries and other additions of 0.7 Bcfe (comprised of 0.4 Bcfe proved developed and 0.3 Bcfe proved undeveloped reserves) principally resulting from:

 

a)

The Company’s royalty interest ownership in the ongoing development of unconventional natural gas, oil and NGL utilizing horizontal drilling in the Mississippi and Woodford Shale intervals in the SCOOP and STACK plays in the Ardmore and Anadarko basins of Oklahoma.

 

 

b)

The Company’s royalty interest ownership in ongoing development of unconventional natural gas, oil and NGL utilizing horizontal drilling in the Anadarko Granite Wash play, which is part of the deep Anadarko Basin in Oklahoma and Texas.

Production of 9.1 Bcfe from the Company’s natural gas and oil properties.

 

 

 

Proved Developed Reserves

 

 

Proved Undeveloped Reserves

 

 

 

Natural Gas

 

 

Oil

 

 

NGL

 

 

Natural Gas

 

 

Oil

 

 

NGL

 

 

 

(Mcf)

 

 

(Barrels)

 

 

(Barrels)

 

 

(Mcf)

 

 

(Barrels)

 

 

(Barrels)

 

September 30, 2019

 

 

67,713,193

 

 

 

1,863,096

 

 

 

1,747,242

 

 

 

12,560,713

 

 

 

516,994

 

 

 

226,038

 

September 30, 2020

 

 

40,924,083

 

 

 

1,148,989

 

 

 

1,135,864

 

 

 

1,448,690

 

 

 

184,668

 

 

 

83,993

 

September 30, 2021

 

 

60,287,881

 

 

 

1,439,860

 

 

 

1,467,092

 

 

 

4,664,787

 

 

 

64,980

 

 

 

34,761

 

 

 

The following details the changes in proved undeveloped reserves for 2021 (Mcfe):

 

Beginning proved undeveloped reserves

 

 

3,060,656

 

Proved undeveloped reserves transferred to proved developed

 

 

(2,060,368

)

Revisions

 

 

(629,317

)

Extensions and discoveries

 

 

246,993

 

Sales

 

 

-

 

Purchases

 

 

4,645,269

 

Ending proved undeveloped reserves

 

 

5,263,233

 

 

During fiscal year 2021, total net PUD reserves increased by 2.2 Bcfe. In fiscal year 2021, a total of 2.1 Bcfe (67% of the beginning balance) was transferred to proved developed. The remaining balance of approximately 4.3 Bcfe (140% of the beginning balance) of positive revisions to PUD reserves consist of acquisitions of 4.6 Bcfe in the Haynesville Shale in Texas and Louisiana and Meramec and Woodford SCOOP play in Oklahoma, and additions and extensions of 0.2 Bcfe within the active drilling program areas of (i) STACK Meramec and Woodford in western Oklahoma, (ii) the SCOOP Woodford Shale in western Oklahoma and (iii) Bakken in North Dakota. These were slightly offset by negative revisions of 0.6 Bcfe resulting from permits that expired and were not renewed by the operator, as locations are only considered PUD if they are permitted, in progress, or drilled and uncompleted (DUC).

 

The Company anticipates that all current PUD locations will be drilled and converted to PDP within five years of the date they were added. However, PUD locations and associated reserves, which are no longer projected to be drilled within five years from the date they were added to PUD reserves, will be removed as revisions at the time that determination is made. In the event that there are undrilled PUD locations at the end of the five-year period, the Company intends to remove the reserves associated with those locations from proved reserves as revisions.

Standardized Measure of Discounted Future Net Cash Flows

Accounting Standards prescribe guidelines for computing a standardized measure of future net cash flows and changes therein relating to estimated proved reserves. The Company has followed these guidelines, which are briefly discussed below.

Future cash inflows and future production and development costs are determined by applying the trailing unweighted 12-month arithmetic average of the first-day-of-the-month individual product prices and year-end costs to the estimated quantities of natural gas, oil and NGL to be produced. Actual future prices and costs may be materially higher or lower than the unweighted 12-month arithmetic average of the first-day-of-the-month individual product prices and year-end costs used. For each year, estimates are made of quantities of proved reserves and the future periods during which they are expected to be produced, based on continuation of the economic conditions applied for such year.

Estimated future income taxes are computed using current statutory income tax rates, including consideration for the current tax basis of the properties and related carry forwards, giving effect to permanent differences and tax credits. The resulting future net cash flows are reduced to present value amounts by applying a 10% annual discount factor. The assumptions used to compute the standardized measure are those prescribed by the FASB and, as such, do not necessarily reflect the Company’s expectations of actual revenue to be derived from those reserves nor their present worth. The limitations inherent in the reserve quantity estimation process, as discussed previously, are equally applicable to the standardized measure computations since these estimates affect the valuation process.

 

 

 

2021

 

 

2020

 

 

2019

 

Future cash inflows

 

$

297,138,886

 

 

$

134,179,216

 

 

$

366,697,321

 

Future production costs

 

 

(115,681,617

)

 

 

(66,136,222

)

 

 

(153,935,373

)

Future development and asset retirement costs

 

 

(1,873,126

)

 

 

(1,957,225

)

 

 

(1,917,937

)

Future income tax expense

 

 

(40,697,140

)

 

 

(13,224,535

)

 

 

(47,788,416

)

Future net cash flows

 

 

138,887,003

 

 

 

52,861,234

 

 

 

163,055,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10% annual discount

 

 

(64,096,661

)

 

 

(21,727,081

)

 

 

(77,494,066

)

Standardized measure of discounted future net

   cash flows

 

$

74,790,342

 

 

$

31,134,153

 

 

$

85,561,529

 

 

 

Changes in the standardized measure of discounted future net cash flows are as follows:

 

 

 

2021

 

 

2020

 

 

2019

 

Beginning of year

 

$

31,134,153

 

 

$

85,561,529

 

 

$

156,325,854

 

Changes resulting from:

 

 

 

 

 

 

 

 

 

 

 

 

Sales of natural gas, oil and NGL, net of

   production costs

 

 

(25,812,485

)

 

 

(12,692,681

)

 

 

(25,072,122

)

Net change in sales prices and production costs

 

 

43,951,090

 

 

 

(46,499,344

)

 

 

(76,588,460

)

Net change in future development and asset

   retirement costs

 

 

49,542

 

 

 

(20,571

)

 

 

43,607,535

 

Extensions and discoveries

 

 

803,714

 

 

 

2,841,807

 

 

 

7,074,245

 

Revisions of quantity estimates

 

 

33,482,964

 

 

 

(28,332,653

)

 

 

(60,308,497

)

Acquisitions (divestitures) of reserves-in-place

 

 

9,041,028

 

 

 

1,169,819

 

 

 

(3,134,783

)

Accretion of discount

 

 

3,893,028

 

 

 

11,039,792

 

 

 

20,457,930

 

Net change in income taxes

 

 

(13,937,867

)

 

 

17,037,980

 

 

 

23,413,194

 

Change in timing and other, net

 

 

(7,814,825

)

 

 

1,028,475

 

 

 

(213,367

)

Net change

 

 

43,656,189

 

 

 

(54,427,376

)

 

 

(70,764,325

)

End of year

 

$

74,790,342

 

 

$

31,134,153

 

 

$

85,561,529