XML 44 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
Derivative Activities (Tables)
3 Months Ended
Mar. 31, 2017
Derivative Instruments And Hedging Activities Disclosure [Abstract]  
Derivative Volumes Hedged and Average Hedge Prices

The following table sets forth our commodity-based derivative volumes by year as of March 31, 2017, excluding our basis and freight swaps which are discussed separately below:

Period

  

Contract Type

  

Volume Hedged

  

Weighted
Average Hedge Price

Natural Gas

  

 

  

 

  

 

2017

 

Swaps (1)

 

844,245 Mmbtu/day

 

$ 3.19

2018

 

Swaps

 

417,260 Mmbtu/day

 

$ 3.25

2017

 

Collars (1)

 

123,818 Mmbtu/day

 

$ 3.46$ 4.12

2018

 

Collars

 

7,397 Mmbtu/day

 

$ 3.40$ 3.75

2017

 

Purchased Puts (1)

 

178,909 Mmbtu/day

 

$ 3.49 (2)

2017

 

Sold Calls

 

9,041 Mmbtu/day

 

$ 3.75 (3)

 

 

 

 

 

 

 

Crude Oil

  

 

  

 

  

 

2017

 

Swaps (1)

 

8,782 bbls/day

 

$ 56.00

2018

 

Swaps

 

3,500 bbls/day

 

$ 53.81

2019

 

Swaps

 

250 bbls/day

 

$ 51.00

 

 

 

 

 

 

 

NGLs (C2-Ethane)

 

 

 

 

 

 

2017

 

Swaps

 

3,000 bbls/day

 

$ 0.27/gallon

2018

 

Swaps

 

124 bbls/day

 

$ 0.29/gallon

 

 

 

 

 

 

 

NGLs (C3-Propane)

  

 

  

 

  

 

2017

 

Swaps

 

13,895 bbls/day

 

$ 0.57/gallon

2018

 

Swaps

 

7,199 bbls/day

 

$0.65/gallon

 

 

 

 

 

 

 

NGLs (NC4-Normal Butane)

  

 

  

 

  

 

2017

 

Swaps

 

7,750 bbls/day

 

$ 0.74/gallon

2018

 

Swaps

 

4,250 bbls/day

 

$ 0.81/gallon

 

 

 

 

 

 

 

NGLs (C5-Natural Gasoline)

  

 

  

 

  

 

2017

 

Swaps

 

5,250 bbls/day

 

$ 1.06/gallon

2018

 

Swaps

 

1,500 bbls/day

 

$ 1.19/gallon

(1) Includes derivative instruments assumed in connection with the MRD Merger.

(2) Weighted average deferred premium is ($0.32).

(3) Weighted average deferred premium is $0.31.

Combined Fair Value of Derivatives, by Consolidated Balance Sheets

The combined fair value of derivatives included in the accompanying consolidated balance sheets as of March 31, 2017 and December 31, 2016 is summarized below. The assets and liabilities are netted where derivatives with both gain and loss positions are held by a single counterparty and we have master netting arrangements. The tables below provide additional information relating to our master netting arrangements with our derivative counterparties (in thousands):

 

 

  

March 31, 2017

 

 

 

  

Gross

Amounts of

Recognized

Assets

 

  

Gross Amounts

Offset in the Balance Sheet

 

  

Net Amounts of

Assets Presented in the

Balance Sheet

 

Derivative assets:

 

  

 

 

 

  

 

 

 

  

 

 

 

Natural gas

–swaps

  

$

28,756

 

  

$

(19,019

)

  

$

9,737

 

 

–basis swaps

 

 

905

 

 

 

(3,330

)

 

 

(2,425

)

 

–collars

 

 

9,650

 

 

 

(1,435

)

 

 

8,215

 

 

–puts

 

 

19,563

 

 

 

(4,609

)

 

 

14,954

 

 

–calls

 

 

 

 

 

(531

)

 

 

(531

)

Crude oil

–swaps

 

 

14,026

 

 

 

(1,532

)

 

 

12,494

 

NGLs

–C2 ethane swaps

 

 

507

 

 

 

(251

)

 

 

256

 

 

–C3 propane swaps

 

 

4,531

 

 

 

(4,892

)

  

 

(361

)

 

–C3 propane spread swaps

 

 

11,812

 

 

 

(11,812

)

 

 

 

 

–NC4 butane swaps

  

 

6,970

 

 

 

(3,258

)

  

 

3,712

 

 

–C5 natural gasoline swaps

 

 

2,405

 

 

 

(2,211

)

 

 

194

 

Freight

–swaps

 

 

116

 

 

 

(116

)

 

 

 

 

 

  

$

99,241

 

  

$

(52,996

)

  

$

46,245

 

 

 

 

  

March 31, 2017

 

 

 

  

Gross

Amounts of 

Recognized (Liabilities)

 

  

Gross Amounts
Offset in the
Balance Sheet

 

 

Net Amounts of

(Liabilities) Presented in the

Balance Sheet

 

Derivative liabilities:

 

  

 

 

 

  

 

 

 

 

 

 

 

Natural gas

–swaps

 

$

(55,204

)

 

$

19,019

 

 

$

(36,185

)

 

–basis swaps

 

 

(21,287

)

 

 

3,330

 

 

 

(17,957

)

 

–collars

 

 

 

 

 

1,435

 

 

 

1,435

 

 

–puts

 

 

 

 

 

4,609

 

 

 

4,609

 

 

–calls

 

 

(531

)

 

 

531

 

 

 

 

Crude oil

–swaps

 

 

(1,308

)

 

 

1,532

 

 

 

224

 

NGLs

–C2 ethane swaps

 

 

(137

)

 

 

251

 

 

 

114

 

 

–C3 propane swaps

 

 

(12,164

)

 

 

4,892

 

 

 

(7,272

)

 

–C3 propane spread swaps

 

 

(11,321

)

 

 

11,812

 

 

 

491

 

 

–NC4 butane swaps

 

 

(3,395

)

 

 

3,258

 

 

 

(137

)

 

–C5 natural gasoline swaps

 

 

(4,877

)

 

 

2,211

 

 

 

(2,666

)

Freight

–swaps

 

 

 

 

 

116

 

 

 

116

 

 

 

 

$

(110,224

)

 

$

52,996

 

 

$

(57,228

)

 

 

 

  

December 31, 2016

 

 

 

  

Gross

Amounts of

Recognized

Assets

 

  

Gross Amounts

Offset in the Balance Sheet

 

  

Net Amounts of

Assets Presented in the

Balance Sheet

 

Derivative assets:

 

  

 

 

 

  

 

 

 

  

 

 

 

Natural gas

–swaps

  

$

13,213

 

  

$

(11,425

)

  

$

1,788

 

 

–basis swaps

 

 

12,535

 

 

 

(9,437

)

 

 

3,098

 

 

–collars

 

 

6,298

 

 

 

(6,298

)

 

 

 

 

–puts

 

 

18,159

 

 

 

(15,429

)

 

 

2,730

 

Crude oil

–swaps

 

 

9,356

 

 

 

(3,489

)

 

 

5,867

 

NGLs

–C2 ethane swaps

 

 

53

 

 

 

(53

)

 

 

 

 

–C3 propane spread swaps

 

 

17,396

 

 

 

(17,396

)

 

 

 

 

–NC4 butane swaps

  

 

4

 

 

 

(4

)

  

 

 

Freight

–swaps

 

 

65

 

 

 

(65

)

 

 

 

 

 

  

$

77,079

 

  

$

(63,596

)

  

$

13,483

 

 

 

 

  

December 31, 2016

 

 

 

  

Gross

Amounts of 

Recognized (Liabilities)

 

  

Gross Amounts
Offset in the
Balance Sheet

 

 

Net Amounts of

(Liabilities) Presented in the

Balance Sheet

 

Derivative liabilities:

 

  

 

 

 

  

 

 

 

 

 

 

 

Natural gas

–swaps

 

$

(158,359

)

 

$

11,425

 

 

$

(146,934

)

 

–basis swaps

 

 

(687

)

 

 

9,437

 

 

 

8,750

 

 

–collars

 

 

(2,625

)

 

 

6,298

 

 

 

3,673

 

 

–puts

 

 

 

 

 

15,429

 

 

 

15,429

 

 

–calls

 

 

(1,041

)

 

 

 

 

 

(1,041

)

Crude oil

–swaps

 

 

(13,206

)

 

 

3,489

 

 

 

(9,717

)

NGLs

–C2 ethane swaps

 

 

(1,008

)

 

 

53

 

 

 

(955

)

 

–C3 propane swaps

 

 

(32,437

)

 

 

 

 

 

(32,437

)

 

–C3 propane spread swaps

 

 

(18,138

)

 

 

17,396

 

 

 

(742

)

 

–NC4 butane swaps

 

 

(13,419

)

 

 

4

 

 

 

(13,415

)

 

–C5 natural gasoline swaps

 

 

(12,176

)

 

 

 

 

 

(12,176

)

Freight

–swaps

 

 

 

 

 

65

 

 

 

65

 

 

 

 

$

(253,096

)

 

$

63,596

 

 

$

(189,500

)

 

Effects of Derivatives on Consolidated Statements of Operations

The effects of our derivatives on our consolidated statements of operations are summarized below (in thousands):

 

 

Three Months Ended March 31,

 

 

 

 

Derivative Fair Value

Income (Loss)

 

 

 

2017

 

 

 

2016

 

 

Commodity swaps

$

166,752

 

 

$

79,644

 

 

Collars

 

9,475

 

 

 

 

 

Puts

 

6,707

 

 

 

 

 

Calls

 

510

 

 

 

 

 

Basis swaps

 

(17,972

)

 

 

7,275

 

 

Freight swaps

 

85

 

 

 

(11

)

 

Total

$

165,557

 

 

$

86,908