XML 81 R34.htm IDEA: XBRL DOCUMENT v2.4.1.9
Supplemental Oil & Natural Gas Data (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2014
Oil and Gas Exploration and Production Industries Disclosures [Abstract]  
Schedule of Cost Incurred in Oil and Gas Property Acquisition, Exploration, and Development Activities
Costs incurred in oil and natural gas property acquisition, exploration and development, whether capitalized or expensed, are presented below:
 
Successor
 
 
Predecessor
 
Year Ended December 31, 2014
 
December 17, 2013
through
December 31, 2013
 
 
January 1, 2013
through
December 16, 2013
 
Year Ended December 31, 2012
(in thousands)
 
 
 
 
 
 
 
 
Property acquisition costs:
 
 
 
 
 
 
 
 
Proved
$
478,311

 
$

 
 
$
3,457

 
$
70,700

Unproved

 

 
 
463

 
10,686

Exploration costs
148

 

 
 
868

 
16,405

Development costs
555,629

 
22,266

 
 
577,568

 
696,095

Asset retirement costs
6,064

 

 
 
15,998

 
18,248

Total costs incurred (1)
$
1,040,152

 
$
22,266

 
 
$
598,354

 
$
812,134

(1) 
The total above does not reflect approximately $6 million, $41,000, $6 million and $18 million of capitalized interest incurred for the year ended December 31, 2014, for the periods from December 17, 2013 through December 31, 2013, and January 1, 2013 through December 16, 2013, and for the year ended December 31, 2012, respectively.
Capitalized Costs Relating to Oil and Gas Producing Activities Disclosure
Aggregate capitalized costs related to oil, natural gas and NGL production activities with applicable accumulated depletion and amortization are presented below:
 
December 31,
 
2014
 
2013
 
(in thousands)
 
 
 
 
Oil and natural gas:
 
 
 
Proved properties
$
4,025,595

 
$
3,397,785

Unproved properties
846,464

 
1,415,874

 
4,872,059

 
4,813,659

Less accumulated depletion and amortization
(525,007
)
 
(10,394
)
 
$
4,347,052

 
$
4,803,265

Results of Operations for Oil and Gas Producing Activities Disclosure
The results of operations for oil, natural gas and NGL producing activities (excluding corporate overhead and interest costs) are presented below:
 
Successor
 
 
Predecessor
 
Year Ended December 31, 2014
 
December 17, 2013
through
December 31, 2013
 
 
January 1, 2013
through
December 16, 2013
 
Year Ended December 31, 2012
(in thousands)
 
 
 
 
 
 
 
 
Revenues and other:
 
 
 
 
 
 
 
 
Oil, natural gas and natural gas liquid sales
$
1,298,402

 
$
50,324

 
 
$
1,103,245

 
$
937,261

Gains (losses) on oil and natural gas derivatives
78,784

 
(5,049
)
 
 
(34,711
)
 
64,620

 
1,377,186

 
45,275

 
 
1,068,534

 
1,001,881

Production costs:
 
 
 
 
 
 
 
 
Lease operating expenses
364,540

 
15,410

 
 
295,811

 
232,266

Transportation expenses
41,842

 
2,576

 
 
46,774

 
39,531

Severance taxes, ad valorem taxes and California carbon allowances
97,683

 
2,130

 
 
57,063

 
39,374

 
504,065

 
20,116

 
 
399,648

 
311,171

Other costs:
 
 
 
 
 
 
 
 
Exploration costs

 

 
 
24,048

 
21,010

Depletion and amortization
294,107

 
10,612

 
 
275,927

 
224,836

Impairment of long-lived assets
253,362

 

 
 

 

(Gains) losses on sale of assets and other, net
112,303

 
10,208

 
 
(23
)
 
(1,782
)
 
659,772

 
20,820

 
 
299,952

 
244,064

Income tax expense
69

 

 
 
65,280

 
88,121

Results of operations
$
213,280

 
$
4,339

 
 
$
303,654

 
$
358,525

Schedule of Proved Developed and Undeveloped Oil and Gas Reserve Quantities
An analysis of the change in estimated quantities of oil and natural gas reserves, all of which are located within the U.S., is shown below:
 
Successor
 
Year Ended December 31, 2014
 
Oil
MBbls
 
Natural Gas
MMcf
 
Total
MBOE
 
 
 
 
 
 
Total proved reserves:
 
 
 
 
 
Beginning of year
187,362

 
280,117

 
234,048

Revisions of previous estimates
(10,647
)
 
42,514

 
(3,561
)
Extensions, discoveries and other additions
20,435

 
35,552

 
26,360

Purchases of minerals in place
22,533

 
408,857

 
90,676

Sales of minerals in place
(41,216
)
 
(51,065
)
 
(49,727
)
Production
(14,065
)
 
(28,938
)
 
(18,888
)
End of year
164,402

 
687,037

 
278,908

 
 
 
 
 
 
Proved developed reserves
119,039

 
552,184

 
211,069

Proved undeveloped reserves
45,363

 
134,853

 
67,839

Total proved reserves
164,402

 
687,037

 
278,908


 
Successor
 
 
Predecessor
 
December 17, 2013 through December 31, 2013
 
 
January 1, 2013 through December 16, 2013
 
Oil
MBbls
 
Natural Gas
MMcf
 
Total
MBOE
 
 
Oil
MBbls
 
Natural Gas
MMcf
 
Total
MBOE
 
 
 
 
 
 
 
 
 
 
 
 
 
Total proved reserves:
 
 
 
 
 
 
 
 
 
 
 
 
Beginning of period
187,892

 
280,943

 
234,715

 
 
204,208

 
425,519

 
275,129

Revisions of previous estimates

 

 

 
 
(13,536
)
 
(153,330
)
 
(39,092
)
Extensions, discoveries and other additions

 

 

 
 
10,955

 
29,756

 
15,913

Sales of minerals in place

 

 

 
 
(2,263
)
 
(3,071
)
 
(2,775
)
Production
(530
)
 
(826
)
 
(667
)
 
 
(11,472
)
 
(17,931
)
 
(14,460
)
End of period
187,362

 
280,117

 
234,048

 
 
187,892

 
280,943

 
234,715

 
 
 
 
 
 
 
 
 
 
 
 
 
Proved developed reserves
121,694

 
202,798

 
155,494

 
 
122,224

 
203,624

 
156,161

Proved undeveloped reserves
65,668

 
77,319

 
78,554

 
 
65,668

 
77,319

 
78,554

Total proved reserves
187,362

 
280,117

 
234,048

 
 
187,892

 
280,943

 
234,715


 
Predecessor
 
Year Ended December 31, 2012
 
Oil
MBbls
 
Natural Gas
MMcf
 
Total
MBOE
 
 
 
 
 
 
Total proved reserves:
 
 
 
 
 
Beginning of year
185,880

 
534,279

 
274,926

Revisions of previous estimates
12,145

 
(205,845
)
 
(22,162
)
Extensions, discoveries and other additions
8,459

 
100,129

 
25,148

Purchases of minerals in place
8,304

 
16,740

 
11,094

Sales of minerals in place
(556
)
 

 
(556
)
Production
(10,024
)
 
(19,784
)
 
(13,321
)
End of year
204,208

 
425,519

 
275,129

 
 
 
 
 
 
Proved developed reserves
118,937

 
187,668

 
150,216

Proved undeveloped reserves
85,271

 
237,851

 
124,913

Total proved reserves
204,208

 
425,519

 
275,129

The tables above include changes in estimated quantities of natural gas reserves shown in BOE equivalents at a rate of six Mcf per one barrel.
Schedule of Standardized Measure of Discounted Future Cash Flows Relating to Proved Reserves
The future income tax expenses gave effect to income tax deductions, credits and allowances relating to the proved oil and natural gas reserves.
 
Successor
 
 
Predecessor
 
December 31, 2014
 
December 31, 2013
 
 
December 31, 2012
(in thousands)
 
 
 
 
 
 
Future estimated revenues
$
16,844,678

 
$
17,863,984

 
 
$
19,738,729

Future estimated production costs
(7,742,035
)
 
(6,654,536
)
 
 
(5,884,891
)
Future estimated development costs
(1,132,807
)
 
(1,854,849
)
 
 
(2,164,780
)
Future estimated income tax expense

 

 
 
(3,344,024
)
Future net cash flows
7,969,836

 
9,354,599

 
 
8,345,034

10% annual discount for estimated timing of cash flows
(3,639,459
)
 
(4,719,267
)
 
 
(4,511,619
)
Standardized measure of discounted future net cash flows
$
4,330,377

 
$
4,635,332

 
 
$
3,833,415

 
 
 
 
 
 
 
Representative NYMEX prices: (1)
 
 
 
 
 
 
Oil (Bbl)
$
95.27

 
$
96.89

 
 
$
90.66

Natural gas (MMBtu)
4.35

 
3.67

 
 
2.88

(1)
In accordance with SEC regulations, reserves were estimated using the average price during the 12-month period, determined as an unweighted average of the first-day-of-the-month price for each month, excluding escalations based upon future conditions. The average price used to estimate reserves is held constant over the life of the reserves.
Schedule of Changes in Standardized Measure of Discounted Future Net Cash Flows
The following summarizes the principal sources of change in the standardized measure of discounted future net cash flows:
 
Successor
 
December 31, 2014
(in thousands)
 
Standardized measure—beginning of year
$
4,635,332

Sales and transfers of oil, natural gas and NGL produced during the period
(794,337
)
Changes in estimated future development costs
68,290

Net change in sales and transfer prices and production costs related to future production
(1,020,605
)
Extensions, discoveries and improved recovery
674,392

Purchases of minerals in place
548,256

Sales of minerals in place
(486,903
)
Previously estimated development costs incurred during the period
269,473

Net change due to revisions in quantity estimates
(66,696
)
Accretion of discount
463,533

Changes in production rates and other
39,642

Net decrease
(304,955
)
Standardized measure—end of year
$
4,330,377


 
Successor
 
 
Predecessor
 
December 17, 2013
through
December 31, 2013
 
 
January 1, 2013
through
December 16, 2013
(in thousands)
 
 
 
 
Standardized measure—beginning of period
$
3,558,595

 
 
$
3,833,415

Sales and transfers of oil, natural gas and NGL produced during the period
(30,208
)
 
 
(703,597
)
Changes in estimated future development costs

 
 
20,932

Net change in sales and transfer prices and production costs related to future production
(1,272
)
 
 
(214,489
)
Extensions, discoveries and improved recovery

 
 
189,625

Sales of minerals in place

 
 
(13,279
)
Previously estimated development costs incurred during the period

 
 
401,791

Net change due to revisions in quantity estimates

 
 
(856,118
)
Accretion of discount
19,184

 
 
496,718

Income taxes
1,109,522

 
 
237,117

Changes in production rates and other
(20,489
)
 
 
166,480

Net increase (decrease)
1,076,737

 
 
(274,820
)
Standardized measure—end of period
$
4,635,332

 
 
$
3,558,595


 
Predecessor
 
December 31, 2012
(in thousands)
 
Standardized measure—beginning of year
$
4,035,279

Sales and transfers of oil, natural gas and NGL produced during the period
(625,707
)
Changes in estimated future development costs
(331,498
)
Net change in sales and transfer prices and production costs related to future production
(786,022
)
Extensions, discoveries and improved recovery
124,466

Purchases of minerals in place
114,094

Sales of minerals in place
(15,283
)
Previously estimated development costs incurred during the period
497,036

Net change due to revisions in quantity estimates
743

Accretion of discount
570,505

Income taxes
323,128

Changes in production rates and other
(73,326
)
Net decrease
(201,864
)
Standardized measure—end of year
$
3,833,415