þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Texas
|
|
76-0415919
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification No.)
|
|
||
500 Dallas Street, Suite 2300, Houston, Texas
|
|
77002
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
|
|
þ
|
|
Accelerated filer
|
|
¨
|
|
||||||
Non-accelerated filer
|
|
¨
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
|
|
|
|
|
|
Emerging growth company
|
|
¨
|
|
PAGE
|
|
Part I. Financial Information
|
|
|
Item 1.
|
Consolidated Financial Statements
(Unaudited)
|
|
|
||
|
||
|
||
|
||
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
Part II. Other Information
|
|
|
Item 1.
|
||
Item 1A.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
Item 5.
|
||
Item 6.
|
||
Signatures
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
Assets
|
|
|
|
|
||||
Current assets
|
|
|
|
|
||||
Cash and cash equivalents
|
|
|
$4,885
|
|
|
|
$9,540
|
|
Accounts receivable, net
|
|
98,788
|
|
|
107,441
|
|
||
Other current assets
|
|
15,528
|
|
|
5,897
|
|
||
Total current assets
|
|
119,201
|
|
|
122,878
|
|
||
Property and equipment
|
|
|
|
|
||||
Oil and gas properties, full cost method
|
|
|
|
|
||||
Proved properties, net
|
|
1,772,927
|
|
|
1,965,347
|
|
||
Unproved properties, not being amortized
|
|
617,754
|
|
|
660,287
|
|
||
Other property and equipment, net
|
|
10,304
|
|
|
10,176
|
|
||
Total property and equipment, net
|
|
2,400,985
|
|
|
2,635,810
|
|
||
Other assets
|
|
18,271
|
|
|
19,616
|
|
||
Total Assets
|
|
|
$2,538,457
|
|
|
|
$2,778,304
|
|
|
|
|
|
|
||||
Liabilities and Shareholders’ Equity
|
|
|
|
|
||||
Current liabilities
|
|
|
|
|
||||
Accounts payable
|
|
|
$106,328
|
|
|
|
$74,558
|
|
Revenues and royalties payable
|
|
47,231
|
|
|
52,154
|
|
||
Accrued capital expenditures
|
|
93,531
|
|
|
119,452
|
|
||
Accrued interest
|
|
23,737
|
|
|
28,362
|
|
||
Derivative liabilities
|
|
115,259
|
|
|
57,121
|
|
||
Other current liabilities
|
|
45,495
|
|
|
41,175
|
|
||
Total current liabilities
|
|
431,581
|
|
|
372,822
|
|
||
Long-term debt
|
|
1,442,898
|
|
|
1,629,209
|
|
||
Asset retirement obligations
|
|
15,518
|
|
|
23,497
|
|
||
Derivative liabilities
|
|
70,852
|
|
|
112,332
|
|
||
Deferred income taxes
|
|
3,828
|
|
|
3,635
|
|
||
Other liabilities
|
|
10,381
|
|
|
51,650
|
|
||
Total liabilities
|
|
1,975,058
|
|
|
2,193,145
|
|
||
Commitments and contingencies
|
|
|
|
|
||||
Preferred stock
|
|
|
|
|
||||
Preferred stock, $0.01 par value, 10,000,000 shares authorized; 200,000 issued and outstanding as of March 31, 2018 and 250,000 issued and outstanding as of December 31, 2017
|
|
172,118
|
|
|
214,262
|
|
||
Shareholders’ equity
|
|
|
|
|
||||
Common stock, $0.01 par value, 180,000,000 shares authorized; 82,065,561 issued and outstanding as of March 31, 2018 and 81,454,621 issued and outstanding as of December 31, 2017
|
|
821
|
|
|
815
|
|
||
Additional paid-in capital
|
|
1,918,942
|
|
|
1,926,056
|
|
||
Accumulated deficit
|
|
(1,528,482
|
)
|
|
(1,555,974
|
)
|
||
Total shareholders’ equity
|
|
391,281
|
|
|
370,897
|
|
||
Total Liabilities and Shareholders’ Equity
|
|
|
$2,538,457
|
|
|
|
$2,778,304
|
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2017
|
||||
Revenues
|
|
|
|
||||
Crude oil
|
|
$194,919
|
|
|
|
$128,092
|
|
Natural gas liquids
|
16,902
|
|
|
7,425
|
|
||
Natural gas
|
13,459
|
|
|
15,838
|
|
||
Total revenues
|
225,280
|
|
|
151,355
|
|
||
|
|
|
|
||||
Costs and Expenses
|
|
|
|
||||
Lease operating
|
39,273
|
|
|
29,845
|
|
||
Production taxes
|
10,575
|
|
|
6,208
|
|
||
Ad valorem taxes
|
1,973
|
|
|
2,967
|
|
||
Depreciation, depletion and amortization
|
64,467
|
|
|
54,382
|
|
||
General and administrative, net
|
27,292
|
|
|
21,703
|
|
||
(Gain) loss on derivatives, net
|
29,596
|
|
|
(25,316
|
)
|
||
Interest expense, net
|
15,517
|
|
|
20,571
|
|
||
Loss on extinguishment of debt
|
8,676
|
|
|
—
|
|
||
Other expense, net
|
100
|
|
|
974
|
|
||
Total costs and expenses
|
197,469
|
|
|
111,334
|
|
||
|
|
|
|
||||
Income Before Income Taxes
|
27,811
|
|
|
40,021
|
|
||
Income tax expense
|
(319
|
)
|
|
—
|
|
||
Net Income
|
|
$27,492
|
|
|
|
$40,021
|
|
Dividends on preferred stock
|
(4,863
|
)
|
|
—
|
|
||
Accretion on preferred stock
|
(753
|
)
|
|
—
|
|
||
Loss on redemption of preferred stock
|
(7,133
|
)
|
|
—
|
|
||
Net Income Attributable to Common Shareholders
|
|
$14,743
|
|
|
|
$40,021
|
|
|
|
|
|
||||
Net Income Attributable to Common Shareholders Per Common Share
|
|
|
|
||||
Basic
|
|
$0.18
|
|
|
|
$0.61
|
|
Diluted
|
|
$0.18
|
|
|
|
$0.61
|
|
|
|
|
|
||||
Weighted Average Common Shares Outstanding
|
|
|
|
||||
Basic
|
81,542
|
|
|
65,188
|
|
||
Diluted
|
82,578
|
|
|
65,778
|
|
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Accumulated Deficit |
|
Total
Shareholders’ Equity |
|||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
||||||||||||
Balance as of December 31, 2017
|
|
81,454,621
|
|
|
|
$815
|
|
|
|
$1,926,056
|
|
|
|
($1,555,974
|
)
|
|
|
$370,897
|
|
Stock-based compensation expense
|
|
—
|
|
|
—
|
|
|
5,647
|
|
|
—
|
|
|
5,647
|
|
||||
Issuance of common stock upon grants of restricted stock awards and vestings of restricted stock units and performance shares
|
|
610,940
|
|
|
6
|
|
|
(12
|
)
|
|
—
|
|
|
(6
|
)
|
||||
Dividends on preferred stock
|
|
—
|
|
|
—
|
|
|
(4,863
|
)
|
|
—
|
|
|
(4,863
|
)
|
||||
Accretion on preferred stock
|
|
—
|
|
|
—
|
|
|
(753
|
)
|
|
—
|
|
|
(753
|
)
|
||||
Loss on redemption of preferred stock
|
|
—
|
|
|
—
|
|
|
(7,133
|
)
|
|
—
|
|
|
(7,133
|
)
|
||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,492
|
|
|
27,492
|
|
||||
Balance as of March 31, 2018
|
|
82,065,561
|
|
|
|
$821
|
|
|
|
$1,918,942
|
|
|
|
($1,528,482
|
)
|
|
|
$391,281
|
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2017
|
||||
Cash Flows From Operating Activities
|
|
|
|
||||
Net income
|
|
$27,492
|
|
|
|
$40,021
|
|
Adjustments to reconcile net income to net cash provided by operating activities
|
|
|
|
||||
Depreciation, depletion and amortization
|
64,467
|
|
|
54,382
|
|
||
(Gain) loss on derivatives, net
|
29,596
|
|
|
(25,316
|
)
|
||
Cash (paid) received for derivative settlements, net
|
(14,365
|
)
|
|
1,519
|
|
||
Loss on extinguishment of debt
|
8,676
|
|
|
—
|
|
||
Stock-based compensation expense, net
|
3,518
|
|
|
2,014
|
|
||
Deferred income taxes
|
193
|
|
|
—
|
|
||
Non-cash interest expense, net
|
662
|
|
|
1,091
|
|
||
Other, net
|
(2,689
|
)
|
|
1,620
|
|
||
Changes in components of working capital and other assets and liabilities-
|
|
|
|
||||
Accounts receivable
|
10,738
|
|
|
(2,749
|
)
|
||
Accounts payable
|
15,526
|
|
|
6,661
|
|
||
Accrued liabilities
|
(4,317
|
)
|
|
(2,154
|
)
|
||
Other assets and liabilities, net
|
(773
|
)
|
|
(681
|
)
|
||
Net cash provided by operating activities
|
138,724
|
|
|
76,408
|
|
||
Cash Flows From Investing Activities
|
|
|
|
||||
Capital expenditures
|
(234,685
|
)
|
|
(123,749
|
)
|
||
Acquisitions of oil and gas properties
|
—
|
|
|
(7,032
|
)
|
||
Proceeds from divestitures of oil and gas properties, net
|
342,359
|
|
|
17,372
|
|
||
Other, net
|
(87
|
)
|
|
(417
|
)
|
||
Net cash provided by (used in) investing activities
|
107,587
|
|
|
(113,826
|
)
|
||
Cash Flows From Financing Activities
|
|
|
|
||||
Redemption of senior notes
|
(326,010
|
)
|
|
—
|
|
||
Redemption of preferred stock
|
(50,030
|
)
|
|
—
|
|
||
Borrowings under credit agreement
|
694,260
|
|
|
280,504
|
|
||
Repayments of borrowings under credit agreement
|
(563,860
|
)
|
|
(244,504
|
)
|
||
Payments of debt issuance costs
|
(150
|
)
|
|
(50
|
)
|
||
Payment of dividends on preferred stock
|
(4,863
|
)
|
|
—
|
|
||
Other, net
|
(313
|
)
|
|
(335
|
)
|
||
Net cash provided by (used in) financing activities
|
(250,966
|
)
|
|
35,615
|
|
||
Net Decrease in Cash and Cash Equivalents
|
(4,655
|
)
|
|
(1,803
|
)
|
||
Cash and Cash Equivalents, Beginning of Period
|
9,540
|
|
|
4,194
|
|
||
Cash and Cash Equivalents, End of Period
|
|
$4,885
|
|
|
|
$2,391
|
|
|
|
Three Months Ended March 31, 2018
|
|||||||||||||
|
|
Under ASC 606
|
|
Under ASC 605
|
|
Increase
|
|
% Increase
|
|||||||
|
|
(In thousands)
|
|
|
|||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|||||||
Crude oil
|
|
|
$194,919
|
|
|
|
$194,794
|
|
|
|
$125
|
|
|
0.1
|
%
|
Natural gas liquids
|
|
16,902
|
|
|
16,096
|
|
|
806
|
|
|
5.0
|
%
|
|||
Natural gas
|
|
13,459
|
|
|
12,887
|
|
|
572
|
|
|
4.4
|
%
|
|||
Total revenues
|
|
225,280
|
|
|
223,777
|
|
|
1,503
|
|
|
0.7
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Costs and Expenses
|
|
|
|
|
|
|
|
|
|||||||
Lease operating
|
|
39,273
|
|
|
37,770
|
|
|
1,503
|
|
|
4.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Income Before Income Taxes
|
|
|
$27,811
|
|
|
|
$27,811
|
|
|
|
$—
|
|
|
—
|
%
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands, except
per share amounts)
|
||||||
Net Income Attributable to Common Shareholders
|
|
|
$14,743
|
|
|
|
$40,021
|
|
Basic weighted average common shares outstanding
|
|
81,542
|
|
|
65,188
|
|
||
Effect of dilutive instruments
|
|
1,036
|
|
|
590
|
|
||
Diluted weighted average common shares outstanding
|
|
82,578
|
|
|
65,778
|
|
||
Net Income Attributable to Common Shareholders Per Common Share
|
|
|
|
|
||||
Basic
|
|
|
$0.18
|
|
|
|
$0.61
|
|
Diluted
|
|
|
$0.18
|
|
|
|
$0.61
|
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
|
(In thousands)
|
||||||
Oil and gas properties, full cost method
|
|
|
|
|
||||
Proved properties
|
|
|
$5,486,064
|
|
|
|
$5,615,153
|
|
Accumulated depreciation, depletion and amortization and impairments
|
|
(3,713,137
|
)
|
|
(3,649,806
|
)
|
||
Proved properties, net
|
|
1,772,927
|
|
|
1,965,347
|
|
||
Unproved properties, not being amortized
|
|
|
|
|
||||
Unevaluated leasehold and seismic costs
|
|
564,984
|
|
|
612,589
|
|
||
Capitalized interest
|
|
52,770
|
|
|
47,698
|
|
||
Total unproved properties, not being amortized
|
|
617,754
|
|
|
660,287
|
|
||
Other property and equipment
|
|
26,332
|
|
|
25,625
|
|
||
Accumulated depreciation
|
|
(16,028
|
)
|
|
(15,449
|
)
|
||
Other property and equipment, net
|
|
10,304
|
|
|
10,176
|
|
||
Total property and equipment, net
|
|
|
$2,400,985
|
|
|
|
$2,635,810
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||
Income before income taxes
|
|
|
$27,811
|
|
|
|
$40,021
|
|
Income tax expense at the statutory rate
|
|
(5,840
|
)
|
|
(14,007
|
)
|
||
State income tax expense, net of U.S. federal income taxes
|
|
(319
|
)
|
|
(710
|
)
|
||
Tax shortfalls from stock-based compensation expense
|
|
(2,526
|
)
|
|
(2,592
|
)
|
||
Decrease in deferred tax assets valuation allowance
|
|
8,401
|
|
|
17,369
|
|
||
Other
|
|
(35
|
)
|
|
(60
|
)
|
||
Income tax expense
|
|
|
($319
|
)
|
|
|
$—
|
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||
|
|
(In thousands)
|
||||||
Senior Secured Revolving Credit Facility due 2022
|
|
|
$421,700
|
|
|
|
$291,300
|
|
7.50% Senior Notes due 2020
|
|
130,000
|
|
|
450,000
|
|
||
Unamortized premium for 7.50% Senior Notes
|
|
153
|
|
|
579
|
|
||
Unamortized debt issuance costs for 7.50% Senior Notes
|
|
(1,206
|
)
|
|
(4,492
|
)
|
||
6.25% Senior Notes due 2023
|
|
650,000
|
|
|
650,000
|
|
||
Unamortized debt issuance costs for 6.25% Senior Notes
|
|
(7,884
|
)
|
|
(8,208
|
)
|
||
8.25% Senior Notes due 2025
|
|
250,000
|
|
|
250,000
|
|
||
Unamortized debt issuance costs for 8.25% Senior Notes
|
|
(4,290
|
)
|
|
(4,395
|
)
|
||
Other long-term debt due 2028
|
|
4,425
|
|
|
4,425
|
|
||
Long-term debt
|
|
|
$1,442,898
|
|
|
|
$1,629,209
|
|
Ratio of Outstanding Borrowings and Letters of Credit to Lender Commitments
|
|
Applicable Margin for
Base Rate Loans
|
|
Applicable Margin for
Eurodollar Loans
|
|
Commitment Fee
|
Less than 25%
|
|
1.00%
|
|
2.00%
|
|
0.375%
|
Greater than or equal to 25% but less than 50%
|
|
1.25%
|
|
2.25%
|
|
0.375%
|
Greater than or equal to 50% but less than 75%
|
|
1.50%
|
|
2.50%
|
|
0.500%
|
Greater than or equal to 75% but less than 90%
|
|
1.75%
|
|
2.75%
|
|
0.500%
|
Greater than or equal to 90%
|
|
2.00%
|
|
3.00%
|
|
0.500%
|
Period
|
|
Percentage
|
|
On or after December 15, 2017 and on or prior to September 15, 2018
|
|
100
|
%
|
On or after December 15, 2018 and on or prior to September 15, 2019
|
|
75
|
%
|
On or after December 15, 2019 and on or prior to September 15, 2020
|
|
50
|
%
|
Period
|
|
Percentage
|
|
After August 10, 2020 but on or prior to August 10, 2021
|
|
104.4375
|
%
|
After August 10, 2021 but on or prior to August 10, 2022
|
|
102.21875
|
%
|
After August 10, 2022
|
|
100
|
%
|
•
|
Upon the Company’s failure to pay a quarterly dividend within three months of the applicable payment date;
|
•
|
On or after August 10, 2024, if the Preferred Shares remain outstanding; or
|
•
|
Upon the occurrence of certain changes of control.
|
•
|
Increasing the dividend rate to
12.0%
per annum until August 10, 2024 and thereafter to the greater of
12.0%
per annum and the one-month LIBOR plus
10.0%
;
|
•
|
Electing up to two directors to the Company’s Board of Directors; and
|
•
|
Requiring approval by the holders of the Preferred Stock to incur indebtedness subject to a leverage ratio, declaring or paying dividends on the Company’s common stock in excess of
$15.0 million
per year or issuing equity of the Company’s subsidiaries to third parties.
|
|
|
March 31, 2018
|
||
For the Three Months Ended March 31, 2018
|
|
|
||
Preferred Stock, beginning of period
|
|
|
$214,262
|
|
Redemption of preferred stock
|
|
(42,897
|
)
|
|
Accretion of discount on Preferred Stock
|
|
753
|
|
|
Preferred Stock, end of period
|
|
|
$172,118
|
|
|
|
Restricted Stock Awards and Units
|
|
Weighted Average Grant Date
Fair Value
|
|||
For the Three Months Ended March 31, 2018
|
|
|
|
|
|||
Unvested restricted stock awards and units, beginning of period
|
|
1,482,655
|
|
|
|
$28.07
|
|
Granted
|
|
1,347,165
|
|
|
|
$14.68
|
|
Vested
|
|
(564,912
|
)
|
|
|
$31.87
|
|
Forfeited
|
|
(1,078
|
)
|
|
|
$29.61
|
|
Unvested restricted stock awards and units, end of period
|
|
2,263,830
|
|
|
|
$19.15
|
|
|
|
Stock Appreciation Rights
|
|
Weighted
Average
Exercise
Prices
|
|
Weighted Average Remaining Life
(In years)
|
|
Aggregate Intrinsic Value
(In millions)
|
|
Aggregate Intrinsic Value of Exercises
(In millions)
|
|||||||
For the Three Months Ended March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|||||||
Outstanding, beginning of period
|
|
714,238
|
|
|
|
$27.12
|
|
|
|
|
|
|
|
||||
Granted
|
|
616,686
|
|
|
|
$14.67
|
|
|
|
|
|
|
|
||||
Exercised
|
|
—
|
|
|
|
$—
|
|
|
|
|
|
|
|
$—
|
|
||
Forfeited
|
|
—
|
|
|
|
$—
|
|
|
|
|
|
|
|
||||
Expired
|
|
—
|
|
|
|
$—
|
|
|
|
|
|
|
|
||||
Outstanding, end of period
|
|
1,330,924
|
|
|
|
$21.35
|
|
|
5.1
|
|
|
$0.7
|
|
|
|
||
Vested, end of period
|
|
543,018
|
|
|
|
$27.18
|
|
|
|
|
|
|
|
||||
Vested and exercisable, end of period
|
|
—
|
|
|
|
$27.18
|
|
|
3.3
|
|
|
$—
|
|
|
|
|
|
Grant Date Fair Value Assumptions
|
|
Expected term (in years)
|
|
6.0
|
|
Expected volatility
|
|
54.3
|
%
|
Risk-free interest rate
|
|
2.8
|
%
|
Dividend yield
|
|
—
|
%
|
|
|
Target Performance Shares
(1)
|
|
Weighted Average Grant Date
Fair Value
|
|||
For the Three Months Ended March 31, 2018
|
|
|
|
|
|||
Unvested performance shares, beginning of period
|
|
144,955
|
|
|
|
$47.14
|
|
Granted
|
|
93,771
|
|
|
|
$19.09
|
|
Vested
|
|
(49,458
|
)
|
|
|
$65.51
|
|
Forfeited
|
|
(7,059
|
)
|
|
|
$65.51
|
|
Unvested performance shares, end of period
|
|
182,209
|
|
|
|
$27.01
|
|
|
(1)
|
The number of shares of common stock issued upon vesting may vary from the number of target performance shares depending on the Company
’
s final TSR ranking for the approximate three-year performance period.
|
|
|
Grant Date Fair Value Assumptions
|
|
Number of simulations
|
|
500,000
|
|
Expected term (in years)
|
|
3.00
|
|
Expected volatility
|
|
61.5
|
%
|
Risk-free interest rate
|
|
2.4
|
%
|
Dividend yield
|
|
—
|
%
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||
Restricted stock awards and units
|
|
|
$5,084
|
|
|
|
$5,849
|
|
SARs
|
|
(1,415
|
)
|
|
(3,686
|
)
|
||
Performance shares
|
|
557
|
|
|
706
|
|
||
|
|
4,226
|
|
|
2,869
|
|
||
Less: amounts capitalized to oil and gas properties
|
|
(708
|
)
|
|
(855
|
)
|
||
Total stock-based compensation expense, net
|
|
|
$3,518
|
|
|
|
$2,014
|
|
Period
|
|
Type of Contract
|
|
Index
|
|
Volumes
(Bbls/d)
|
|
Fixed Price
($/Bbl)
|
|
Sub-Floor Price
($/Bbl)
|
|
Floor Price
($/Bbl)
|
|
Ceiling Price
($/Bbl)
|
|||||||||
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
NYMEX WTI
|
|
6,000
|
|
|
|
$49.55
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
Q2 - Q4 2018
|
|
Basis Swaps
|
|
(1)
|
|
6,000
|
|
|
2.91
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Q2 - Q4 2018
|
|
Basis Swaps
|
|
(2)
|
|
6,000
|
|
|
(0.10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Q2 - Q4 2018
|
|
Three-Way Collars
|
|
NYMEX WTI
|
|
24,000
|
|
|
—
|
|
|
39.38
|
|
|
49.06
|
|
|
60.14
|
|
||||
Q2 - Q4 2018
|
|
Net Sold Call Options
|
|
NYMEX WTI
|
|
3,388
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71.33
|
|
||||
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Q1 - Q2 2019
|
|
Basis Swaps
|
|
(2)
|
|
500
|
|
|
(2.99
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Q1 - Q4 2019
|
|
Three-Way Collars
|
|
NYMEX WTI
|
|
12,000
|
|
|
—
|
|
|
40.00
|
|
|
48.40
|
|
|
60.29
|
|
||||
Q1 - Q4 2019
|
|
Net Sold Call Options
|
|
NYMEX WTI
|
|
3,875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73.66
|
|
||||
2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Q1 - Q4 2020
|
|
Net Sold Call Options
|
|
NYMEX WTI
|
|
4,575
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
75.98
|
|
|
(1)
|
The Company has entered into crude oil basis swaps in order to fix the differential between LLS-Cushing. The weighted average price differential represents the amount of premium to Cushing for the volumes presented in the table above.
|
(2)
|
The Company has entered into crude oil basis swaps in order to fix the differential between Midland-Cushing. The weighted average price differential represents the amount of reduction to Cushing for the volumes presented in the table above.
|
Period
|
|
Type of Contract
|
|
Index
|
|
Volumes
(Bbls/d)
|
|
Fixed
Price
($/Bbl)
|
|||
2018
|
|
|
|
|
|
|
|
|
|||
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
Ethane - OPIS Mont Belvieu Non-TET
|
|
2,200
|
|
|
|
$12.01
|
|
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
Propane - OPIS Mont Belvieu Non-TET
|
|
1,500
|
|
|
34.23
|
|
|
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
Butane - OPIS Mont Belvieu Non-TET
|
|
200
|
|
|
38.85
|
|
|
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
Isobutane - OPIS Mont Belvieu Non-TET
|
|
600
|
|
|
38.98
|
|
|
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
Natural Gasoline - OPIS Mont Belvieu Non-TET
|
|
600
|
|
|
55.23
|
|
Period
|
|
Type of Contract
|
|
Index
|
|
Volumes
(MMBtu/d)
|
|
Fixed
Price
($/Bbl)
|
|
Ceiling
Price
($/Bbl)
|
|||||
2018
|
|
|
|
|
|
|
|
|
|
|
|||||
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
NYMEX HH
|
|
25,000
|
|
|
|
$3.01
|
|
|
|
$—
|
|
Q2 - Q4 2018
|
|
Sold Call Options
|
|
NYMEX HH
|
|
33,000
|
|
|
—
|
|
|
3.25
|
|
||
2019
|
|
|
|
|
|
|
|
|
|
|
|||||
Q1 - Q4 2019
|
|
Sold Call Options
|
|
NYMEX HH
|
|
33,000
|
|
|
—
|
|
|
3.25
|
|
||
2020
|
|
|
|
|
|
|
|
|
|
|
|||||
Q1 - Q4 2020
|
|
Sold Call Options
|
|
NYMEX HH
|
|
33,000
|
|
|
—
|
|
|
3.50
|
|
|
|
Consolidated Balance Sheets
|
||||||||||||||
|
|
March 31, 2018
|
||||||||||||||
|
|
Other Assets -
Current |
|
Other Assets -
Non-Current |
|
Derivative Liabilities -
Current
|
|
Derivative Liabilities -
Non-Current |
||||||||
|
|
(In thousands)
|
||||||||||||||
Contingent ExL Consideration
|
|
|
$—
|
|
|
|
$—
|
|
|
|
($47,260
|
)
|
|
|
($44,195
|
)
|
Contingent Utica Consideration
|
|
4,685
|
|
|
4,320
|
|
|
—
|
|
|
—
|
|
||||
Contingent Marcellus Consideration
|
|
360
|
|
|
1,375
|
|
|
—
|
|
|
—
|
|
||||
Contingent Niobrara Consideration
|
|
4,415
|
|
|
3,850
|
|
|
—
|
|
|
—
|
|
||||
Contingent consideration
|
|
|
$9,460
|
|
|
|
$9,545
|
|
|
|
($47,260
|
)
|
|
|
($44,195
|
)
|
|
|
Consolidated Balance Sheets
|
||||||||||||||
|
|
December 31, 2017
|
||||||||||||||
|
|
Other Assets -
Current
|
|
Other Assets -
Non-Current
|
|
Derivative Liabilities -
Current
|
|
Derivative Liabilities -
Non-Current
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Contingent ExL Consideration
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
($85,625
|
)
|
Contingent Utica Consideration
|
|
—
|
|
|
7,985
|
|
|
—
|
|
|
—
|
|
||||
Contingent Marcellus Consideration
|
|
—
|
|
|
2,205
|
|
|
—
|
|
|
—
|
|
||||
Contingent Niobrara Consideration
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Contingent consideration
|
|
|
$—
|
|
|
|
$10,190
|
|
|
|
$—
|
|
|
|
($85,625
|
)
|
|
|
Consolidated Statements of Income
|
||
|
|
Three Months Ended March 31, 2018
|
||
|
|
(Gain) Loss on Derivatives, Net
|
||
|
|
(In thousands)
|
||
Contingent ExL Consideration
|
|
|
$5,830
|
|
Contingent Utica Consideration
|
|
(1,020
|
)
|
|
Contingent Marcellus Consideration
|
|
470
|
|
|
Contingent Niobrara Consideration
|
|
(385
|
)
|
|
Contingent consideration
|
|
|
$4,895
|
|
|
|
March 31, 2018
|
||||||||||
|
|
Gross Amounts Recognized
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amounts Presented in the Consolidated Balance Sheets
|
||||||
|
|
(In thousands)
|
||||||||||
Commodity derivative instruments
|
|
|
$15,494
|
|
|
|
($15,027
|
)
|
|
|
$467
|
|
Deferred premium obligations
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Contingent consideration
|
|
9,460
|
|
|
—
|
|
|
9,460
|
|
|||
Other current assets
|
|
|
$24,954
|
|
|
|
($15,027
|
)
|
|
|
$9,927
|
|
Commodity derivative instruments
|
|
9,855
|
|
|
(9,830
|
)
|
|
25
|
|
|||
Deferred premium obligations
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Contingent consideration
|
|
9,545
|
|
|
—
|
|
|
9,545
|
|
|||
Other assets-non current
|
|
|
$19,400
|
|
|
|
($9,830
|
)
|
|
|
$9,570
|
|
|
|
|
|
|
|
|
||||||
Commodity derivative instruments
|
|
|
($73,280
|
)
|
|
|
$15,027
|
|
|
|
($58,253
|
)
|
Deferred premium obligations
|
|
(9,746
|
)
|
|
—
|
|
|
(9,746
|
)
|
|||
Contingent consideration
|
|
(47,260
|
)
|
|
—
|
|
|
(47,260
|
)
|
|||
Derivative liabilities-current
|
|
|
($130,286
|
)
|
|
|
$15,027
|
|
|
|
($115,259
|
)
|
Commodity derivative instruments
|
|
(27,019
|
)
|
|
9,830
|
|
|
(17,189
|
)
|
|||
Deferred premium obligations
|
|
(9,468
|
)
|
|
—
|
|
|
(9,468
|
)
|
|||
Contingent consideration
|
|
(44,195
|
)
|
|
—
|
|
|
(44,195
|
)
|
|||
Derivative liabilities-non current
|
|
|
($80,682
|
)
|
|
|
$9,830
|
|
|
|
($70,852
|
)
|
|
|
December 31, 2017
|
||||||||||
|
|
Gross Amounts Recognized
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amounts Presented in the Consolidated Balance Sheets
|
||||||
|
|
(In thousands)
|
||||||||||
Commodity derivative instruments
|
|
|
$4,869
|
|
|
|
($4,869
|
)
|
|
|
$—
|
|
Deferred premium obligations
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Other current assets
|
|
|
$4,869
|
|
|
|
($4,869
|
)
|
|
|
$—
|
|
Commodity derivative instruments
|
|
9,505
|
|
|
(9,505
|
)
|
|
—
|
|
|||
Deferred premium obligations
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Contingent consideration
|
|
10,190
|
|
|
—
|
|
|
10,190
|
|
|||
Other assets-non current
|
|
|
$19,695
|
|
|
|
($9,505
|
)
|
|
|
$10,190
|
|
|
|
|
|
|
|
|
||||||
Commodity derivative instruments
|
|
|
($52,671
|
)
|
|
|
$4,869
|
|
|
|
($47,802
|
)
|
Deferred premium obligations
|
|
(9,319
|
)
|
|
—
|
|
|
(9,319
|
)
|
|||
Derivative liabilities-current
|
|
|
($61,990
|
)
|
|
|
$4,869
|
|
|
|
($57,121
|
)
|
Commodity derivative instruments
|
|
(24,609
|
)
|
|
9,505
|
|
|
(15,104
|
)
|
|||
Deferred premium obligations
|
|
(11,603
|
)
|
|
—
|
|
|
(11,603
|
)
|
|||
Contingent consideration
|
|
(85,625
|
)
|
|
—
|
|
|
(85,625
|
)
|
|||
Derivative liabilities-non current
|
|
|
($121,837
|
)
|
|
|
$9,505
|
|
|
|
($112,332
|
)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||
(Gain) Loss on Derivatives, Net
|
|
|
|
|
||||
Crude oil
|
|
|
$29,511
|
|
|
|
($18,480
|
)
|
Natural gas liquids
|
|
(1,765
|
)
|
|
—
|
|
||
Natural gas
|
|
(3,045
|
)
|
|
(6,836
|
)
|
||
Contingent consideration
|
|
4,895
|
|
|
—
|
|
||
Total (Gain) Loss on Derivatives, Net
|
|
|
$29,596
|
|
|
|
($25,316
|
)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||
Cash Received (Paid) for Derivative Settlements, Net
|
|
|
|
|
||||
Crude oil
|
|
|
($12,123
|
)
|
|
|
$3,031
|
|
Natural gas liquids
|
|
(432
|
)
|
|
—
|
|
||
Natural gas
|
|
52
|
|
|
(1,149
|
)
|
||
Deferred premium obligations paid
|
|
(1,862
|
)
|
|
(363
|
)
|
||
Total Cash Received (Paid) for Derivative Settlements, Net
|
|
|
($14,365
|
)
|
|
|
$1,519
|
|
|
|
March 31, 2018
|
||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
|
|
(In thousands)
|
||||||||||
Derivative instrument assets
|
|
|
$—
|
|
|
|
$492
|
|
|
|
$19,005
|
|
Derivative instrument liabilities
|
|
|
$—
|
|
|
|
($75,442
|
)
|
|
|
($91,455
|
)
|
|
|
December 31, 2017
|
||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
|
|
(In thousands)
|
||||||||||
Derivative instrument assets
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$10,190
|
|
Derivative instrument liabilities
|
|
|
$—
|
|
|
|
($62,906
|
)
|
|
|
($85,625
|
)
|
|
|
Three Months Ended
March 31,
|
||
|
|
2018
|
||
|
|
(In thousands)
|
||
Fair value assets, beginning of period
|
|
|
$10,190
|
|
Recognition of divestiture date fair value
|
|
7,880
|
|
|
Gain (loss) on changes in fair value
(1)
|
|
935
|
|
|
Transfers into (out of) Level 3
|
|
—
|
|
|
Fair value assets, end of period
|
|
|
$19,005
|
|
|
|
Three Months Ended
March 31,
|
||
|
|
2018
|
||
|
|
(In thousands)
|
||
Fair value liability, beginning of period
|
|
|
($85,625
|
)
|
Gain (loss) on changes in fair value
(1)
|
|
(5,830
|
)
|
|
Transfers into (out of) Level 3
|
|
—
|
|
|
Fair value liability, end of period
|
|
|
($91,455
|
)
|
|
(1)
|
Included in “(Gain) loss on derivatives, net” in the consolidated statements of income.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
|
|
(In thousands)
|
||||||||||||||
7.50% Senior Notes due 2020
|
|
|
$128,947
|
|
|
|
$132,236
|
|
|
|
$446,087
|
|
|
|
$459,518
|
|
6.25% Senior Notes due 2023
|
|
642,116
|
|
|
650,540
|
|
|
641,792
|
|
|
674,375
|
|
||||
8.25% Senior Notes due 2025
|
|
245,710
|
|
|
262,500
|
|
|
245,605
|
|
|
274,375
|
|
||||
Other long-term debt due 2028
|
|
4,425
|
|
|
4,348
|
|
|
4,425
|
|
|
4,445
|
|
|
|
March 31, 2018
|
||||||||||||||||||
|
|
Parent
Company
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total current assets
|
|
$3,121,696
|
|
|
$105,225
|
|
|
$—
|
|
|
($3,107,720
|
)
|
|
|
$119,201
|
|
||||
Total property and equipment, net
|
|
6,075
|
|
|
2,395,752
|
|
|
3,028
|
|
|
(3,870
|
)
|
|
2,400,985
|
|
|||||
Investment in subsidiaries
|
|
(884,965
|
)
|
|
—
|
|
|
—
|
|
|
884,965
|
|
|
—
|
|
|||||
Other assets
|
|
8,725
|
|
|
9,546
|
|
|
—
|
|
|
—
|
|
|
18,271
|
|
|||||
Total Assets
|
|
|
$2,251,531
|
|
|
|
$2,510,523
|
|
|
|
$3,028
|
|
|
|
($2,226,625
|
)
|
|
|
$2,538,457
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities
|
|
$209,448
|
|
|
$3,329,846
|
|
|
$3,028
|
|
|
($3,110,741
|
)
|
|
|
$431,581
|
|
||||
Long-term liabilities
|
|
1,461,955
|
|
|
65,642
|
|
|
—
|
|
|
15,880
|
|
|
1,543,477
|
|
|||||
Preferred stock
|
|
172,118
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
172,118
|
|
|||||
Total shareholders’ equity
|
|
408,010
|
|
|
(884,965
|
)
|
|
—
|
|
|
868,236
|
|
|
391,281
|
|
|||||
Total Liabilities and Shareholders’ Equity
|
|
|
$2,251,531
|
|
|
|
$2,510,523
|
|
|
|
$3,028
|
|
|
|
($2,226,625
|
)
|
|
|
$2,538,457
|
|
|
|
December 31, 2017
|
||||||||||||||||||
|
|
Parent
Company
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total current assets
|
|
|
$3,441,633
|
|
|
|
$105,533
|
|
|
|
$—
|
|
|
|
($3,424,288
|
)
|
|
|
$122,878
|
|
Total property and equipment, net
|
|
5,953
|
|
|
2,630,707
|
|
|
3,028
|
|
|
(3,878
|
)
|
|
2,635,810
|
|
|||||
Investment in subsidiaries
|
|
(999,793
|
)
|
|
—
|
|
|
—
|
|
|
999,793
|
|
|
—
|
|
|||||
Other assets
|
|
9,270
|
|
|
10,346
|
|
|
—
|
|
|
—
|
|
|
19,616
|
|
|||||
Total Assets
|
|
|
$2,457,063
|
|
|
|
$2,746,586
|
|
|
|
$3,028
|
|
|
|
($2,428,373
|
)
|
|
|
$2,778,304
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities
|
|
|
$165,701
|
|
|
|
$3,631,401
|
|
|
|
$3,028
|
|
|
|
($3,427,308
|
)
|
|
|
$372,822
|
|
Long-term liabilities
|
|
1,689,466
|
|
|
114,978
|
|
|
—
|
|
|
15,879
|
|
|
1,820,323
|
|
|||||
Preferred stock
|
|
214,262
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
214,262
|
|
|||||
Total shareholders’ equity
|
|
387,634
|
|
|
(999,793
|
)
|
|
—
|
|
|
983,056
|
|
|
370,897
|
|
|||||
Total Liabilities and Shareholders’ Equity
|
|
|
$2,457,063
|
|
|
|
$2,746,586
|
|
|
|
$3,028
|
|
|
|
($2,428,373
|
)
|
|
|
$2,778,304
|
|
|
|
Three Months Ended March 31, 2018
|
||||||||||||||||||
|
|
Parent
Company
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Total revenues
|
|
|
$20
|
|
|
|
$225,260
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$225,280
|
|
Total costs and expenses
|
|
87,365
|
|
|
110,113
|
|
|
—
|
|
|
(9
|
)
|
|
197,469
|
|
|||||
Income (loss) before income taxes
|
|
(87,345
|
)
|
|
115,147
|
|
|
—
|
|
|
9
|
|
|
27,811
|
|
|||||
Income tax expense
|
|
—
|
|
|
(319
|
)
|
|
—
|
|
|
—
|
|
|
(319
|
)
|
|||||
Equity in income of subsidiaries
|
|
114,828
|
|
|
—
|
|
|
—
|
|
|
(114,828
|
)
|
|
—
|
|
|||||
Net income
|
|
|
$27,483
|
|
|
|
$114,828
|
|
|
|
$—
|
|
|
|
($114,819
|
)
|
|
|
$27,492
|
|
Dividends on preferred stock
|
|
(4,863
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,863
|
)
|
|||||
Accretion on preferred stock
|
|
(753
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(753
|
)
|
|||||
Loss on redemption of preferred stock
|
|
(7,133
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,133
|
)
|
|||||
Net income attributable to common shareholders
|
|
|
$14,734
|
|
|
|
$114,828
|
|
|
|
$—
|
|
|
|
($114,819
|
)
|
|
|
$14,743
|
|
|
|
Three Months Ended March 31, 2017
|
||||||||||||||||||
|
|
Parent
Company
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Total revenues
|
|
|
$82
|
|
|
|
$151,273
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$151,355
|
|
Total costs and expenses
|
|
18,868
|
|
|
92,456
|
|
|
—
|
|
|
10
|
|
|
111,334
|
|
|||||
Income (loss) before income taxes
|
|
(18,786
|
)
|
|
58,817
|
|
|
—
|
|
|
(10
|
)
|
|
40,021
|
|
|||||
Income tax expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Equity in income of subsidiaries
|
|
58,817
|
|
|
—
|
|
|
—
|
|
|
(58,817
|
)
|
|
—
|
|
|||||
Net income
|
|
|
$40,031
|
|
|
|
$58,817
|
|
|
|
$—
|
|
|
|
($58,827
|
)
|
|
|
$40,021
|
|
Dividends on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Accretion on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loss on redemption of preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net income attributable to common shareholders
|
|
|
$40,031
|
|
|
|
$58,817
|
|
|
|
$—
|
|
|
|
($58,827
|
)
|
|
|
$40,021
|
|
|
|
Three Months Ended March 31, 2018
|
||||||||||||||||||
|
|
Parent
Company
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Net cash provided by (used in) operating activities
|
|
|
($88,377
|
)
|
|
|
$227,101
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$138,724
|
|
Net cash provided by investing activities
|
|
334,688
|
|
|
107,862
|
|
|
—
|
|
|
(334,963
|
)
|
|
107,587
|
|
|||||
Net cash used in financing activities
|
|
(250,966
|
)
|
|
(334,963
|
)
|
|
—
|
|
|
334,963
|
|
|
(250,966
|
)
|
|||||
Net decrease in cash and cash equivalents
|
|
(4,655
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,655
|
)
|
|||||
Cash and cash equivalents, beginning of period
|
|
9,540
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,540
|
|
|||||
Cash and cash equivalents, end of period
|
|
|
$4,885
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$4,885
|
|
|
|
Three Months Ended March 31, 2017
|
||||||||||||||||||
|
|
Parent
Company
|
|
Combined
Guarantor
Subsidiaries
|
|
Combined
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
Net cash provided by (used in) operating activities
|
|
|
($47,297
|
)
|
|
|
$123,705
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$76,408
|
|
Net cash provided by (used in) investing activities
|
|
9,879
|
|
|
(114,212
|
)
|
|
—
|
|
|
(9,493
|
)
|
|
(113,826
|
)
|
|||||
Net cash provided by (used in) financing activities
|
|
35,615
|
|
|
(9,493
|
)
|
|
—
|
|
|
9,493
|
|
|
35,615
|
|
|||||
Net decrease in cash and cash equivalents
|
|
(1,803
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,803
|
)
|
|||||
Cash and cash equivalents, beginning of period
|
|
4,194
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,194
|
|
|||||
Cash and cash equivalents, end of period
|
|
|
$2,391
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$2,391
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||
Supplemental cash flow disclosures:
|
|
|
|
|
||||
Cash paid for interest, net of amounts capitalized
|
|
|
$14,855
|
|
|
|
$19,480
|
|
|
|
|
|
|
||||
Non-cash investing activities:
|
|
|
|
|
||||
Increase (decrease) in capital expenditure payables and accruals
|
|
|
($9,677
|
)
|
|
|
$28,139
|
|
Contingent consideration related to divestitures of oil and gas properties
|
|
(7,880
|
)
|
|
—
|
|
Period
|
|
Type of Contract
|
|
Index
|
|
Volumes
(Bbls/d)
|
|
Fixed
Price
($/Bbl)
|
|
Sub-Floor Price
($/Bbl)
|
|
Floor Price
($/Bbl)
|
|
Ceiling Price
($/Bbl)
|
|||||||||
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Q1 - Q2 2019
|
|
Basis Swaps
|
|
(1)
|
|
2,500
|
|
|
|
($4.00
|
)
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
Q3 - Q4 2019
|
|
Basis Swaps
|
|
(1)
|
|
3,000
|
|
|
(4.00
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Q1 - Q4 2019
|
|
Three-Way Collars
|
|
NYMEX WTI
|
|
3,000
|
|
|
—
|
|
|
45.00
|
|
|
55.00
|
|
|
71.21
|
|
|
(1)
|
The Company has entered into crude oil basis swaps in order to fix the differential between Midland-Cushing. The weighted average price differential represents the amount of reduction to Cushing for the volumes presented in the table above.
|
•
|
Total production for the
three months ended March 31,
2018
was
51,257
Boe/d, an increase of
11%
from the
three months ended March 31,
2017
, primarily due to production from new wells in the Eagle Ford and Delaware Basin and the addition of production from the ExL Acquisition in the third quarter of 2017, partially offset by the divestitures in the Utica and Marcellus Shales in the fourth quarter of 2017 and the Niobrara Formation and Eagle Ford in January 2018.
|
•
|
Operated drilling and completion activity for the three months ended
March 31, 2018
along with our drilled but uncompleted and producing wells as of
March 31, 2018
are summarized in the table below.
|
|
|
Three Months Ended March 31, 2018
|
|
March 31, 2018
|
||||||||||||||||||||
|
|
Drilled
|
|
Completed
|
|
Drilled But Uncompleted
|
|
Producing
|
||||||||||||||||
Region
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||||
Eagle Ford
|
|
11
|
|
|
9.0
|
|
|
31
|
|
|
25.8
|
|
|
20
|
|
|
17.3
|
|
|
451
|
|
|
407.6
|
|
Delaware Basin
|
|
10
|
|
|
6.8
|
|
|
3
|
|
|
2.1
|
|
|
12
|
|
|
9.7
|
|
|
37
|
|
|
30.3
|
|
Total
|
|
21
|
|
|
15.8
|
|
|
34
|
|
|
27.9
|
|
|
32
|
|
|
27.0
|
|
|
488
|
|
|
437.9
|
|
•
|
Drilling and completion expenditures for the first quarter of 2018 were $209.9 million, all of which were in the Eagle Ford and Delaware Basin. We currently expect to operate five to six rigs and two to three completion crews between the Eagle Ford and Delaware Basin for the remainder of 2018.
|
•
|
In the first quarter of 2018, we closed on divestitures of substantially all of our assets in the Niobrara Formation and a portion of our assets in the Eagle Ford for estimated aggregate net proceeds of $379.4 million, subject to post-closing adjustments. In addition, we could receive contingent consideration of $5.0 million per year if crude oil prices exceed specified thresholds for each of the years of 2018 through 2020 as part of the Niobrara Formation divestiture. See “Note
3.
Acquisitions and Divestitures of Oil and Gas Properties” for further details regarding these divestitures.
|
•
|
In January 2018, we called for redemption a total of $320.0 million aggregate principal amount of the outstanding 7.50% Senior Notes. The proceeds for these redemptions were primarily from the Niobrara and Eagle Ford divestitures discussed above. As a result of the redemptions, we recorded a loss on extinguishment of debt of $8.7 million.
|
•
|
In January 2018, we redeemed 50,000 shares of Preferred Stock, representing 20% of the issued and outstanding Preferred Stock, for $50.5 million, which consisted of $1,000.00 per share of Preferred Stock redeemed, plus accrued and unpaid dividends. As a result of the redemption, we recorded a loss on redemption of preferred stock of $7.1 million.
|
•
|
In January 2018, as a result of the divestiture in the Eagle Ford discussed above, our borrowing base under our revolving credit facility was reduced from $900.0 million to $830.0 million, however, the elected commitment amount remained unchanged at $800.0 million.
|
•
|
We recorded net income attributable to common shareholders for the three months ended
March 31, 2018
of
$14.7 million
, or
$0.18
per diluted share, as compared to net income attributable to common shareholders for the three months ended March 31, 2017 of $40.0 million, or $0.61 per diluted share. The reduction in net income attributable to common shareholders for the first quarter of 2018 as compared to the net income attributable to common shareholders for the first quarter of 2017 was driven primarily by a loss on derivatives, net of $29.6 million in the first quarter of 2018 as compared to a gain on derivatives, net of $25.3 million in the first quarter 2017 as well as the losses on the partial redemptions of the 7.5% Senior Notes and the Preferred Stock of $8.7 million and $7.1
|
•
|
In May 2018, we entered into the twelfth amendment to our credit agreement governing the revolving credit facility to, among other things, (i) establish the borrowing base at $1.0 billion, with an elected commitment amount of $900.0 million, until the next redetermination thereof, (ii) reduce the margins applied to Eurodollar loans from 2.0%-3.0% to 1.5%-2.5%, depending on level of facility usage, (iii) amend the covenant limiting payment of dividends and distributions on equity to increase our ability to make dividends and distributions on our equity interests and (iv) amend certain other provisions, in each case as set forth therein.
|
•
|
Our current 2018 drilling, completion, and infrastructure capital expenditure plan remains at $750.0 million to $800.0 million. See “—Liquidity and Capital Resources—2018 Drilling, Completion, and Infrastructure Capital Expenditure Plan and Funding Strategy” for additional details.
|
|
|
Three Months Ended
March 31, |
|
2018 Period
Compared to 2017 Period |
|||||||||||
|
|
2018
|
|
2017
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|||||||
Total production volumes -
|
|
|
|
|
|
|
|
|
|||||||
Crude oil (MBbls)
|
|
3,072
|
|
|
2,596
|
|
|
476
|
|
|
18
|
%
|
|||
NGLs (MBbls)
|
|
739
|
|
|
406
|
|
|
333
|
|
|
82
|
%
|
|||
Natural gas (MMcf)
|
|
4,810
|
|
|
7,028
|
|
|
(2,218
|
)
|
|
(32
|
%)
|
|||
Total barrels of oil equivalent (MBoe)
|
|
4,613
|
|
|
4,173
|
|
|
440
|
|
|
11
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Daily production volumes by product -
|
|
|
|
|
|
|
|
|
|||||||
Crude oil (Bbls/d)
|
|
34,136
|
|
|
28,844
|
|
|
5,292
|
|
|
18
|
%
|
|||
NGLs (Bbls/d)
|
|
8,213
|
|
|
4,508
|
|
|
3,705
|
|
|
82
|
%
|
|||
Natural gas (Mcf/d)
|
|
53,446
|
|
|
78,088
|
|
|
(24,642
|
)
|
|
(32
|
%)
|
|||
Total barrels of oil equivalent (Boe/d)
|
|
51,257
|
|
|
46,367
|
|
|
4,890
|
|
|
11
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Daily production volumes by region (Boe/d) -
|
|
|
|
|
|
|
|
|
|||||||
Eagle Ford
|
|
35,623
|
|
|
32,578
|
|
|
3,045
|
|
|
9
|
%
|
|||
Delaware Basin
|
|
15,235
|
|
|
2,418
|
|
|
12,817
|
|
|
530
|
%
|
|||
Niobrara and other
|
|
399
|
|
|
11,371
|
|
|
(10,972
|
)
|
|
(96
|
%)
|
|||
Total barrels of oil equivalent (Boe/d)
|
|
51,257
|
|
|
46,367
|
|
|
4,890
|
|
|
11
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
Average realized prices -
|
|
|
|
|
|
|
|
|
|||||||
Crude oil ($ per Bbl)
|
|
|
$63.45
|
|
|
|
$49.34
|
|
|
|
$14.11
|
|
|
29
|
%
|
NGLs ($ per Bbl)
|
|
22.87
|
|
|
18.29
|
|
|
4.58
|
|
|
25
|
%
|
|||
Natural gas ($ per Mcf)
|
|
2.80
|
|
|
2.25
|
|
|
0.55
|
|
|
24
|
%
|
|||
Total average realized price ($ per Boe)
|
|
|
$48.84
|
|
|
|
$36.27
|
|
|
|
$12.57
|
|
|
35
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
Revenues (In thousands) -
|
|
|
|
|
|
|
|
|
|||||||
Crude oil
|
|
|
$194,919
|
|
|
|
$128,092
|
|
|
|
$66,827
|
|
|
52
|
%
|
NGLs
|
|
16,902
|
|
|
7,425
|
|
|
9,477
|
|
|
128
|
%
|
|||
Natural gas
|
|
13,459
|
|
|
15,838
|
|
|
(2,379
|
)
|
|
(15
|
%)
|
|||
Total revenues
|
|
|
$225,280
|
|
|
|
$151,355
|
|
|
|
$73,925
|
|
|
49
|
%
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||
DD&A of proved oil and gas properties
|
|
|
$63,331
|
|
|
|
$52,960
|
|
Depreciation of other property and equipment
|
|
580
|
|
|
646
|
|
||
Amortization of other assets
|
|
234
|
|
|
351
|
|
||
Accretion of asset retirement obligations
|
|
322
|
|
|
425
|
|
||
Total DD&A
|
|
|
$64,467
|
|
|
|
$54,382
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||
Crude oil derivative positions:
|
|
|
|
|
||||
(Gain) loss due to (downward) upward shift in the futures curve of forecasted crude oil prices during the period on derivative positions outstanding at the beginning of the period
|
|
|
$29,596
|
|
|
|
($18,480
|
)
|
Gain due to new derivative positions executed during the period
|
|
(85
|
)
|
|
—
|
|
||
Natural gas derivative positions:
|
|
|
|
|
||||
Gain due to downward shift in the futures curve of forecasted natural gas prices during the period on derivative positions outstanding at the beginning of the period
|
|
(1,807
|
)
|
|
(6,836
|
)
|
||
Gain due to new derivative positions executed during the period
|
|
(1,238
|
)
|
|
—
|
|
||
NGL derivative positions:
|
|
|
|
|
||||
Gain due to downward shift in the futures curve of forecasted NGL prices during the period on derivative positions outstanding at the beginning of the period
|
|
(1,765
|
)
|
|
—
|
|
||
Contingent consideration:
|
|
|
|
|
||||
Net loss due to upward shift in the futures curve of forecasted crude oil prices during the period
|
|
4,895
|
|
|
—
|
|
||
(Gain) loss on derivatives, net
|
|
|
$29,596
|
|
|
|
($25,316
|
)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||
Interest expense on Senior Notes
|
|
|
$21,486
|
|
|
|
$21,455
|
|
Interest expense on revolving credit facility
|
|
3,158
|
|
|
1,426
|
|
||
Amortization of debt issuance costs, premiums, and discounts
|
|
1,104
|
|
|
1,186
|
|
||
Other interest expense
|
|
137
|
|
|
285
|
|
||
Capitalized interest
|
|
(10,368
|
)
|
|
(3,781
|
)
|
||
Interest expense, net
|
|
|
$15,517
|
|
|
|
$20,571
|
|
|
Three Months Ended
|
||
|
March 31, 2018
|
||
|
(In thousands)
|
||
Drilling, completion, and infrastructure
|
|
||
Eagle Ford
|
|
$135,677
|
|
Delaware Basin
|
73,892
|
|
|
All other regions
|
284
|
|
|
Total drilling, completion, and infrastructure
|
209,853
|
|
|
Leasehold and seismic
|
5,520
|
|
|
Total Capital Expenditures
(1)
|
|
$215,373
|
|
|
(1)
|
Capital expenditures exclude acquisitions of oil and gas properties, capitalized general and administrative expense, interest expense and asset retirement costs.
|
•
|
Cash provided by operations.
Cash flows from operations are highly dependent on crude oil prices. As such, we hedge a portion of our forecasted production to reduce our exposure to commodity price volatility in order to achieve a more predictable level of cash flows.
|
•
|
Borrowings under revolving credit facility.
As of
April 30, 2018
, our revolving credit facility had a borrowing base of
$830.0 million
, with an elected commitment amount of
$800.0 million
, with
$450.6 million
of borrowings outstanding and
no
letters of credit issued, which reduce the amounts available under our revolving credit facility. On May 4, 2018, we entered in the twelfth amendment to the credit agreement governing our revolving credit facility which, among other things, established the borrowing base at
$1.0 billion
, with an elected commitment amount of
$900.0 million
. The amount we are able to borrow is subject to compliance with the financial covenants and other provisions of the credit agreement governing our revolving credit facility. See “Note
14.
Subsequent Events” for further details of the recent twelfth amendment.
|
•
|
Securities offerings
. As situations or conditions arise, we may choose to issue debt, equity or other securities to supplement our cash flows. However, we may not be able to obtain such financing on terms that are acceptable to us, or at all.
|
•
|
Divestitures.
We may consider divesting certain properties or assets that are not part of our core business or are no longer deemed essential to our future growth, provided we are able to divest such assets on terms that are acceptable to us. See “Note
3.
Acquisitions and Divestitures of Oil and Gas Properties” for details of the divestitures that occurred in early 2018.
|
•
|
Joint ventures.
Joint ventures with third parties through which such third parties fund a portion of our exploration activities to earn an interest in our exploration acreage or purchase a portion of interests, or both.
|
•
|
Revolving credit facility.
The borrowing base under our revolving credit facility is affected by assumptions of the administrative agent with respect to, among other things, crude oil and natural gas prices. Our borrowing base may decrease if our administrative agent reduces the crude oil and natural gas prices from those used to determine our existing borrowing base. See “—Sources and Uses of Cash—Borrowings under revolving credit facility” and “—Financing Arrangements—Senior Secured Revolving Credit Facility” for further details of our revolving credit facility.
|
•
|
Contingent consideration.
In connection with the ExL Acquisition, we agreed to a contingent payment of $50.0 million per year if crude oil prices exceed specified thresholds for each of the years of 2018 through 2021 with a cap of $125.0 million. In connection with the sale of our Utica Shale assets, we could receive contingent consideration of $5.0 million per year if crude oil prices exceed specified thresholds for each of the years of 2018 through 2020. In connection with the sale of our Marcellus Shale assets, we could receive contingent consideration of $3.0 million per year if natural gas prices exceed specified thresholds for each of the years of 2018 through 2020 with a cap of $7.5 million. In connection with the sale of our Niobrara Formation assets, we could receive contingent consideration of $5.0 million per year if crude oil prices exceed specified thresholds for each of the years of 2018 through 2020. See “Note
3.
Acquisitions and Divestitures of Oil and Gas Properties” for further details of each of these contingent considerations. See also “—Volatility of Crude Oil and Natural Gas Prices” for details of the sensitivities to commodity price of each contingent consideration.
|
•
|
Hedging.
To manage our exposure to commodity price risk and to provide a level of certainty in the cash flows to support our drilling, completion, and infrastructure capital expenditure plan, we hedge a portion of our forecasted production.
|
Period
|
|
Type of Contract
|
|
Index
|
|
Volumes
(Bbls/d)
|
|
Fixed Price
($/Bbl)
|
|
Sub-Floor Price
($/Bbl)
|
|
Floor Price
($/Bbl)
|
|
Ceiling Price
($/Bbl)
|
|||||||||
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
NYMEX WTI
|
|
6,000
|
|
|
|
$49.55
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
Q2 - Q4 2018
|
|
Basis Swaps
|
|
(1)
|
|
6,000
|
|
|
2.91
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Q2 - Q4 2018
|
|
Basis Swaps
|
|
(2)
|
|
6,000
|
|
|
(0.10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Q2 - Q4 2018
|
|
Three-Way Collars
|
|
NYMEX WTI
|
|
24,000
|
|
|
—
|
|
|
39.38
|
|
|
49.06
|
|
|
60.14
|
|
||||
Q2 - Q4 2018
|
|
Net Sold Call Options
|
|
NYMEX WTI
|
|
3,388
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71.33
|
|
||||
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Q1 - Q4 2019
|
|
Basis Swaps
|
|
(2)
|
|
3,000
|
|
|
(3.92
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Q1 - Q4 2019
|
|
Three-Way Collars
|
|
NYMEX WTI
|
|
15,000
|
|
|
—
|
|
|
41.00
|
|
|
49.72
|
|
|
62.48
|
|
||||
Q1 - Q4 2019
|
|
Net Sold Call Options
|
|
NYMEX WTI
|
|
3,875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73.66
|
|
||||
2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Q1 - Q4 2020
|
|
Net Sold Call Options
|
|
NYMEX WTI
|
|
4,575
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
75.98
|
|
|
(1)
|
We have entered into crude oil basis swaps in order to fix the differential between LLS-Cushing. The weighted average price differential represents the amount of premium to Cushing for the volumes presented in the table above.
|
(2)
|
We have entered into crude oil basis swaps in order to fix the differential between Midland-Cushing. The weighted average price differential represents the amount of reduction to Cushing for the volumes presented in the table above.
|
Period
|
|
Type of Contract
|
|
Index
|
|
Volumes
(Bbls/d)
|
|
Fixed
Price
($/Bbl)
|
|||
2018
|
|
|
|
|
|
|
|
|
|||
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
Ethane - OPIS Mont Belvieu Non-TET
|
|
2,200
|
|
|
|
$12.01
|
|
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
Propane - OPIS Mont Belvieu Non-TET
|
|
1,500
|
|
|
34.23
|
|
|
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
Butane - OPIS Mont Belvieu Non-TET
|
|
200
|
|
|
38.85
|
|
|
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
Isobutane - OPIS Mont Belvieu Non-TET
|
|
600
|
|
|
38.98
|
|
|
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
Natural Gasoline - OPIS Mont Belvieu Non-TET
|
|
600
|
|
|
55.23
|
|
Period
|
|
Type of Contract
|
|
Index
|
|
Volumes
(MMBtu/d)
|
|
Fixed
Price
($/Bbl)
|
|
Ceiling
Price
($/Bbl)
|
|||||
2018
|
|
|
|
|
|
|
|
|
|
|
|||||
Q2 - Q4 2018
|
|
Fixed Price Swaps
|
|
NYMEX HH
|
|
25,000
|
|
|
|
$3.01
|
|
|
|
$—
|
|
Q2 - Q4 2018
|
|
Sold Call Options
|
|
NYMEX HH
|
|
33,000
|
|
|
—
|
|
|
3.25
|
|
||
2019
|
|
|
|
|
|
|
|
|
|
|
|||||
Q1 - Q4 2019
|
|
Sold Call Options
|
|
NYMEX HH
|
|
33,000
|
|
|
—
|
|
|
3.25
|
|
||
2020
|
|
|
|
|
|
|
|
|
|
|
|||||
Q1 - Q4 2020
|
|
Sold Call Options
|
|
NYMEX HH
|
|
33,000
|
|
|
—
|
|
|
3.50
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023 and Thereafter
|
|
Total
|
||||||||||||||
Long-term debt
(1)
|
|
$—
|
|
|
|
$—
|
|
|
|
$130,000
|
|
|
|
$—
|
|
|
|
$421,700
|
|
|
|
$904,425
|
|
|
|
$1,456,125
|
|
Cash interest on senior notes and other long-term debt
(2)
|
56,006
|
|
|
71,194
|
|
|
71,194
|
|
|
61,444
|
|
|
61,444
|
|
|
83,236
|
|
|
404,518
|
|
|||||||
Cash interest and commitment fees on revolving credit facility
(3)
|
15,103
|
|
|
19,772
|
|
|
19,772
|
|
|
19,772
|
|
|
6,810
|
|
|
—
|
|
|
81,229
|
|
|||||||
Capital leases
|
1,359
|
|
|
1,800
|
|
|
1,050
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,209
|
|
|||||||
Operating leases
|
3,927
|
|
|
5,127
|
|
|
4,822
|
|
|
4,493
|
|
|
1,854
|
|
|
—
|
|
|
20,223
|
|
|||||||
Drilling rig contracts
(4)
|
29,777
|
|
|
20,173
|
|
|
1,196
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,146
|
|
|||||||
Delivery commitments
(5)
|
2,756
|
|
|
3,676
|
|
|
2,757
|
|
|
2,438
|
|
|
10
|
|
|
26
|
|
|
11,663
|
|
|||||||
Produced water disposal commitments
(6)
|
7,090
|
|
|
18,107
|
|
|
18,197
|
|
|
18,196
|
|
|
18,242
|
|
|
17,276
|
|
|
97,108
|
|
|||||||
Asset retirement obligations and other
(7)
|
1,462
|
|
|
496
|
|
|
261
|
|
|
53
|
|
|
234
|
|
|
14,970
|
|
|
17,476
|
|
|||||||
Total Contractual Obligations
(8)
|
|
$117,480
|
|
|
|
$140,345
|
|
|
|
$249,249
|
|
|
|
$106,396
|
|
|
|
$510,294
|
|
|
|
$1,019,933
|
|
|
|
$2,143,697
|
|
|
(1)
|
Long-term debt consists of the principal amounts of the 7.50% Senior Notes due 2020, the 6.25% Senior Notes due 2023, the 8.25% Senior Notes due 2025, other long-term debt due 2028, and borrowings outstanding under our revolving credit facility which matures in 2022 (subject to a springing maturity date of June 15, 2020 if the 7.50% Senior Notes have not been refinanced on or prior to such time).
|
(2)
|
Cash interest on senior notes and other long-term debt includes cash payments for interest on the 7.50% Senior Notes due 2020, the 6.25% Senior Notes due 2023, the 8.25% Senior Notes due 2025 and other long-term debt due 2028.
|
(3)
|
Cash interest on our revolving credit facility was calculated using the weighted average interest rate of the outstanding borrowings under the revolving credit facility as of
March 31, 2018
of
4.24%
. Commitment fees on our revolving credit facility were calculated based on the unused portion of lender commitments as of
March 31, 2018
, at the applicable commitment fee rate of
0.50%
.
|
(4)
|
Drilling rig contracts represent gross contractual obligations and accordingly, other joint owners in the properties operated by us will generally be billed for their working interest share of such costs.
|
(5)
|
Delivery commitments represent contractual obligations we have entered into for certain gathering, processing and transportation service agreements which require minimum volumes of natural gas to be delivered. The amounts in the table above reflect the aggregate undiscounted deficiency fees assuming no delivery of any natural gas.
|
(6)
|
Produced water disposal commitments represent contractual obligations we have entered into for certain service agreements which require minimum volumes of produced water to be delivered. The amounts in the table above reflect the aggregate undiscounted deficiency fees assuming no delivery of any produced water.
|
(7)
|
Asset retirement obligations and other are based on estimates and assumptions that affect the reported amounts as of
March 31, 2018
. Certain of such estimates and assumptions are inherently unpredictable and will differ from actual results.
|
(8)
|
In connection with the ExL Acquisition, we have agreed to a contingent payment of $50.0 million per year if crude oil prices exceed specified thresholds for each of the years of 2018 through 2021 with a cap of $125.0 million, which is not included in the table above.
|
|
|
12-Month Average Realized Prices
|
|
Excess of cost center ceiling over net book value, less related deferred income taxes
|
|
Increase (decrease) of cost center ceiling over net book value, less related deferred income taxes
|
||
Full Cost Pool Scenarios
|
|
Crude Oil ($/Bbl)
|
|
Natural Gas ($/Mcf)
|
|
(In millions)
|
|
(In millions)
|
March 31, 2018 Actual
|
|
$52.89
|
|
$2.84
|
|
$1,060
|
|
|
|
|
|
|
|
|
|
|
|
Crude Oil and Natural Gas Price Sensitivity
|
|
|
|
|
|
|
|
|
Crude Oil and Natural Gas +10%
|
|
$58.24
|
|
$3.15
|
|
$1,502
|
|
$442
|
Crude Oil and Natural Gas -10%
|
|
$47.53
|
|
$2.53
|
|
$516
|
|
($544)
|
|
|
|
|
|
|
|
|
|
Crude Oil Price Sensitivity
|
|
|
|
|
|
|
|
|
Crude Oil +10%
|
|
$58.24
|
|
$2.84
|
|
$1,461
|
|
$401
|
Crude Oil -10%
|
|
$47.53
|
|
$2.84
|
|
$567
|
|
($493)
|
|
|
|
|
|
|
|
|
|
Natural Gas Price Sensitivity
|
|
|
|
|
|
|
|
|
Natural Gas +10%
|
|
$52.89
|
|
$3.15
|
|
$1,099
|
|
$39
|
Natural Gas -10%
|
|
$52.89
|
|
$2.53
|
|
$1,020
|
|
($40)
|
|
|
Contingent ExL Consideration
|
|
Contingent Utica Consideration
|
|
Contingent Marcellus Consideration
|
|
Contingent Niobrara Consideration
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Potential (payment) receipt per year
|
|
|
($50,000
|
)
|
|
|
$5,000
|
|
|
|
$3,000
|
|
|
|
$5,000
|
|
Maximum potential (payment) receipt
|
|
|
($125,000
|
)
|
|
|
$15,000
|
|
|
|
$7,500
|
|
|
|
$15,000
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fair value as of March 31, 2018
|
|
|
($91,455
|
)
|
|
|
$9,005
|
|
|
|
$1,735
|
|
|
|
$8,265
|
|
10% increase in commodity price
|
|
(98,525
|
)
|
|
10,055
|
|
|
2,885
|
|
|
9,625
|
|
||||
10% decrease in commodity price
|
|
(80,805
|
)
|
|
7,650
|
|
|
970
|
|
|
6,145
|
|
•
|
our growth strategies;
|
•
|
our ability to explore for and develop oil and gas resources successfully and economically;
|
•
|
our estimates and forecasts of the timing, number, profitability and other results of wells we expect to drill and other exploration activities;
|
•
|
our estimates, guidance and forecasts, including those regarding timing and levels of production;
|
•
|
changes in working capital requirements, reserves, and acreage;
|
•
|
commodity price risk management activities and the impact on our average realized prices;
|
•
|
anticipated trends in our business;
|
•
|
availability of pipeline connections and water disposal on economic terms;
|
•
|
effects of competition on us;
|
•
|
our future results of operations;
|
•
|
profitability of drilling locations;
|
•
|
our liquidity and our ability to finance our exploration and development activities, including accessibility of borrowings under our revolving credit facility, our borrowing base, modification to financial covenants, and the result of any borrowing base redetermination;
|
•
|
our planned expenditures, prospects and capital expenditure plan;
|
•
|
future market conditions in the oil and gas industry;
|
•
|
our ability to make, integrate and develop acquisitions including the ExL Acquisition (as described in this Quarterly Report on Form 10-Q) and realize any expected benefits or effects of any acquisitions or the timing, final purchase price, financing or consummation of any acquisitions including the ExL Acquisition;
|
•
|
results of the ExL Properties;
|
•
|
our use of proceeds from our recent equity and senior notes offerings;
|
•
|
possible future divestitures or other disposition transactions and the proceeds, results or benefits of any such transactions, including the timing thereof;
|
•
|
the benefits, effects, availability of and results of new and existing joint ventures and sales transactions;
|
•
|
our ability to maintain a sound financial position;
|
•
|
receipt of receivables and proceeds from divestitures;
|
•
|
our ability to complete planned transactions on desirable terms;
|
•
|
the impact of governmental regulation, taxes, market changes and world events.
|
Exhibit
Number
|
|
Exhibit Description
|
†+2.1
|
|
|
*10.1
|
|
|
*31.1
|
—
|
|
*31.2
|
—
|
|
*32.1
|
—
|
|
*32.2
|
—
|
|
*101
|
—
|
Interactive Data Files
|
|
†
|
Incorporated by reference as indicated.
|
*
|
Filed herewith.
|
+
|
Schedules to this exhibit have been omitted pursuant to Item 601(b) of Regulation S-K; a copy of the omitted schedules will be furnished to the U.S. Securities and Exchange Commission supplementally upon request.
|
|
|
|
Carrizo Oil & Gas, Inc.
(Registrant)
|
|
|
|
|
|
|
Date:
|
May 9, 2018
|
|
By:
|
/s/ David L. Pitts
|
|
|
|
|
Vice President and Chief Financial Officer
(Principal Financial Officer)
|
|
|
|
|
|
Date:
|
May 9, 2018
|
|
By:
|
/s/ Gregory F. Conaway
|
|
|
|
|
Vice President and Chief Accounting Officer
(Principal Accounting Officer)
|
Name of Lender
|
Applicable Percentage
|
Maximum Credit Amount
|
Elected Commitment Amount
|
Wells Fargo Bank, N.A.
|
7.00%
|
$140,000,000.00
|
$63,000,000.00
|
Capital One, N.A.
|
7.00%
|
$140,000,000.00
|
$63,000,000.00
|
Citibank, N.A.
|
7.00%
|
$140,000,000.00
|
$63,000,000.00
|
Royal Bank of Canada
|
5.42%
|
$108,400,000.00
|
$48,780,000.00
|
BMO Harris Bank, N.A.
|
5.42%
|
$108,400,000.00
|
$48,780,000.00
|
Compass Bank
|
5.42%
|
$108,400,000.00
|
$48,780,000.00
|
Credit Agricole Corporate and Investment Bank
|
5.42%
|
$108,400,000.00
|
$48,780,000.00
|
Goldman Sachs Bank USA
|
5.42%
|
$108,400,000.00
|
$48,780,000.00
|
PNC Bank National Association
|
5.42%
|
$108,400,000.00
|
$48,780,000.00
|
Societe Generale
|
5.42%
|
$108,400,000.00
|
$48,780,000.00
|
The Bank of Nova Scotia, Houston Branch
|
5.42%
|
$108,400,000.00
|
$48,780,000.00
|
ABN AMRO Capital USA LLC
|
5.42%
|
$108,400,000.00
|
$48,780,000.00
|
Bank of America, N.A.
|
4.04%
|
$80,800,000.00
|
$36,360,000.00
|
Credit Suisse AG, Cayman Islands Branch
|
4.04%
|
$80,800,000.00
|
$36,360,000.00
|
Iberiabank
|
4.04%
|
$80,800,000.00
|
$36,360,000.00
|
KeyBank National Association
|
4.04%
|
$80,800,000.00
|
$36,360,000.00
|
Associated Bank, N.A.
|
3.34%
|
$66,800,000.00
|
$30,060,000.00
|
Comerica Bank
|
3.34%
|
$66,800,000.00
|
$30,060,000.00
|
Regions Bank
|
3.34%
|
$66,800,000.00
|
$30,060,000.00
|
SunTrust Bank
|
4.04%
|
$80,800,000.00
|
$36,360,000.00
|
TOTAL
|
100.00%
|
$2,000,000,000.00
|
$900,000,000.00
|
1.
|
I have reviewed this
Quarterly Report on Form 10-Q
of Carrizo Oil & Gas, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect the registrant's internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date:
|
May 9, 2018
|
/s/ S.P. Johnson, IV
|
|
|
S.P. Johnson, IV
President and Chief Executive Officer
|
1.
|
I have reviewed this
Quarterly Report on Form 10-Q
of Carrizo Oil & Gas, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect the registrant's internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date:
|
May 9, 2018
|
/s/ David L. Pitts
|
|
|
David L. Pitts
Vice President and Chief Financial Officer
|
1.
|
the Company’s
Quarterly Report on Form 10-Q for the quarterly period
ended
March 31, 2018
(the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date:
|
May 9, 2018
|
/s/ S.P. Johnson, IV
|
|
|
S.P. Johnson, IV
President and Chief Executive Officer
|
1.
|
the Company’s
Quarterly Report on Form 10-Q for the quarterly period
ended
March 31, 2018
(the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date:
|
May 9, 2018
|
/s/ David L. Pitts
|
|
|
David L. Pitts
Vice President and Chief Financial Officer
|