☑
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
☐
|
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
|
|
☑
|
|
Accelerated Filer
|
|
☐
|
|
Non-accelerated Filer
|
|
☐
|
|
|
|
|
|
||||||
Smaller reporting company
|
|
☐
|
|
Emerging growth company
|
|
☐
|
|
|
|
|
Common Stock, $0.01 par value
|
CRZO
|
NASDAQ Global Select Market
|
(Title of class)
|
(Trading Symbol)
|
(Name of exchange on which registered)
|
|
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
|
|
|
June 30,
2019 |
|
December 31,
2018 |
||||
Assets
|
|
|
|
|
||||
Current assets
|
|
|
|
|
||||
Cash and cash equivalents
|
|
|
$2,282
|
|
|
|
$2,282
|
|
Accounts receivable, net
|
|
98,444
|
|
|
99,723
|
|
||
Derivative assets
|
|
13,621
|
|
|
39,904
|
|
||
Other current assets
|
|
9,472
|
|
|
8,460
|
|
||
Total current assets
|
|
123,819
|
|
|
150,369
|
|
||
Property and equipment
|
|
|
|
|
||||
Oil and gas properties, full cost method
|
|
|
|
|
||||
Proved properties, net
|
|
2,587,341
|
|
|
2,333,470
|
|
||
Unproved properties, not being amortized
|
|
656,976
|
|
|
673,833
|
|
||
Other property and equipment, net
|
|
11,188
|
|
|
11,221
|
|
||
Total property and equipment, net
|
|
3,255,505
|
|
|
3,018,524
|
|
||
Deferred income taxes
|
|
177,723
|
|
|
—
|
|
||
Operating lease right-of-use assets
|
|
64,615
|
|
|
—
|
|
||
Other long-term assets
|
|
13,666
|
|
|
16,207
|
|
||
Total Assets
|
|
|
$3,635,328
|
|
|
|
$3,185,100
|
|
|
|
|
|
|
||||
Liabilities and Shareholders’ Equity
|
|
|
|
|
||||
Current liabilities
|
|
|
|
|
||||
Accounts payable
|
|
|
$102,943
|
|
|
|
$98,811
|
|
Revenues and royalties payable
|
|
54,662
|
|
|
49,003
|
|
||
Accrued capital expenditures
|
|
74,005
|
|
|
60,004
|
|
||
Accrued interest
|
|
18,700
|
|
|
18,377
|
|
||
Derivative liabilities
|
|
64,751
|
|
|
55,205
|
|
||
Operating lease liabilities
|
|
34,049
|
|
|
—
|
|
||
Other current liabilities
|
|
51,430
|
|
|
40,609
|
|
||
Total current liabilities
|
|
400,540
|
|
|
322,009
|
|
||
Long-term debt
|
|
1,731,418
|
|
|
1,633,591
|
|
||
Asset retirement obligations
|
|
22,111
|
|
|
18,360
|
|
||
Operating lease liabilities
|
|
36,526
|
|
|
—
|
|
||
Deferred income taxes
|
|
8,218
|
|
|
8,017
|
|
||
Other long-term liabilities
|
|
20,101
|
|
|
47,797
|
|
||
Total liabilities
|
|
2,218,914
|
|
|
2,029,774
|
|
||
Commitments and contingencies
|
|
|
|
|
||||
Preferred stock
|
|
|
|
|
||||
Preferred stock, $0.01 par value, 10,000,000 shares authorized; 200,000 issued and outstanding as of June 30, 2019 and December 31, 2018
|
|
176,056
|
|
|
174,422
|
|
||
Shareholders’ equity
|
|
|
|
|
||||
Common stock, $0.01 par value, 180,000,000 shares authorized; 92,552,930 issued and outstanding as of June 30, 2019 and 91,627,738 issued and outstanding as of December 31, 2018
|
|
926
|
|
|
916
|
|
||
Additional paid-in capital
|
|
2,132,131
|
|
|
2,131,535
|
|
||
Accumulated deficit
|
|
(892,699
|
)
|
|
(1,151,547
|
)
|
||
Total shareholders’ equity
|
|
1,240,358
|
|
|
980,904
|
|
||
Total Liabilities and Shareholders’ Equity
|
|
|
$3,635,328
|
|
|
|
$3,185,100
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Revenues
|
|
|
|
|
|
|
|
||||||||
Crude oil
|
|
$245,212
|
|
|
|
$229,798
|
|
|
|
$447,956
|
|
|
|
$424,717
|
|
Natural gas liquids
|
14,159
|
|
|
21,269
|
|
|
30,996
|
|
|
38,171
|
|
||||
Natural gas
|
5,596
|
|
|
12,906
|
|
|
19,055
|
|
|
26,365
|
|
||||
Total revenues
|
264,967
|
|
|
263,973
|
|
|
498,007
|
|
|
489,253
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Costs and Expenses
|
|
|
|
|
|
|
|
||||||||
Lease operating
|
44,514
|
|
|
35,151
|
|
|
86,545
|
|
|
74,424
|
|
||||
Production and ad valorem taxes
|
17,793
|
|
|
16,127
|
|
|
32,687
|
|
|
28,675
|
|
||||
Depreciation, depletion and amortization
|
80,766
|
|
|
72,430
|
|
|
156,088
|
|
|
136,897
|
|
||||
General and administrative, net
|
17,301
|
|
|
18,265
|
|
|
42,033
|
|
|
45,557
|
|
||||
(Gain) loss on derivatives, net
|
(20,449
|
)
|
|
67,714
|
|
|
62,835
|
|
|
97,310
|
|
||||
Interest expense, net
|
18,024
|
|
|
15,599
|
|
|
34,475
|
|
|
31,116
|
|
||||
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
8,676
|
|
||||
Other (income) expense, net
|
(2,766
|
)
|
|
2,895
|
|
|
1,592
|
|
|
2,995
|
|
||||
Total costs and expenses
|
155,183
|
|
|
228,181
|
|
|
416,255
|
|
|
425,650
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Income Before Income Taxes
|
109,784
|
|
|
35,792
|
|
|
81,752
|
|
|
63,603
|
|
||||
Income tax (expense) benefit
|
(2,299
|
)
|
|
(483
|
)
|
|
177,096
|
|
|
(802
|
)
|
||||
Net Income
|
|
$107,485
|
|
|
|
$35,309
|
|
|
|
$258,848
|
|
|
|
$62,801
|
|
Dividends on preferred stock
|
(4,452
|
)
|
|
(4,474
|
)
|
|
(8,812
|
)
|
|
(9,337
|
)
|
||||
Accretion on preferred stock
|
(833
|
)
|
|
(740
|
)
|
|
(1,634
|
)
|
|
(1,493
|
)
|
||||
Loss on redemption of preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,133
|
)
|
||||
Net Income Attributable to Common Shareholders
|
|
$102,200
|
|
|
|
$30,095
|
|
|
|
$248,402
|
|
|
|
$44,838
|
|
|
|
|
|
|
|
|
|
||||||||
Net Income Attributable to Common Shareholders Per Common Share
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$1.10
|
|
|
|
$0.37
|
|
|
|
$2.70
|
|
|
|
$0.55
|
|
Diluted
|
|
$1.10
|
|
|
|
$0.36
|
|
|
|
$2.69
|
|
|
|
$0.54
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted Average Common Shares Outstanding
|
|
|
|
|
|
|
|
||||||||
Basic
|
92,497
|
|
|
82,058
|
|
|
92,121
|
|
|
81,802
|
|
||||
Diluted
|
92,700
|
|
|
83,853
|
|
|
92,479
|
|
|
83,240
|
|
|
|
Three Months Ended June 30, 2019 and 2018
|
|||||||||||||||||
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Accumulated Deficit |
|
Total
Shareholders’ Equity |
|||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
||||||||||||
Balance as of March 31, 2019
|
|
92,503,562
|
|
|
|
$925
|
|
|
|
$2,130,989
|
|
|
|
($1,000,184
|
)
|
|
|
$1,131,730
|
|
Stock-based compensation expense
|
|
—
|
|
|
—
|
|
|
6,428
|
|
|
—
|
|
|
6,428
|
|
||||
Issuance of common stock upon grants of restricted stock awards and vestings of restricted stock units and performance shares
|
|
49,368
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
||||
Dividends on preferred stock
|
|
—
|
|
|
—
|
|
|
(4,452
|
)
|
|
—
|
|
|
(4,452
|
)
|
||||
Accretion on preferred stock
|
|
—
|
|
|
—
|
|
|
(833
|
)
|
|
—
|
|
|
(833
|
)
|
||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
107,485
|
|
|
107,485
|
|
||||
Balance as of June 30, 2019
|
|
92,552,930
|
|
|
|
$926
|
|
|
|
$2,132,131
|
|
|
|
($892,699
|
)
|
|
|
$1,240,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Balance as of March 31, 2018
|
|
82,065,561
|
|
|
|
$821
|
|
|
|
$1,918,942
|
|
|
|
($1,528,482
|
)
|
|
|
$391,281
|
|
Stock-based compensation expense
|
|
—
|
|
|
—
|
|
|
5,110
|
|
|
—
|
|
|
5,110
|
|
||||
Issuance of common stock upon grants of restricted stock awards and vestings of restricted stock units and performance shares
|
|
41,983
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
||||
Dividends on preferred stock
|
|
—
|
|
|
—
|
|
|
(4,474
|
)
|
|
—
|
|
|
(4,474
|
)
|
||||
Accretion on preferred stock
|
|
—
|
|
|
—
|
|
|
(740
|
)
|
|
—
|
|
|
(740
|
)
|
||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,309
|
|
|
35,309
|
|
||||
Balance as of June 30, 2018
|
|
82,107,544
|
|
|
|
$821
|
|
|
|
$1,918,820
|
|
|
|
($1,493,173
|
)
|
|
|
$426,468
|
|
|
|
Six Months Ended June 30, 2019 and 2018
|
|||||||||||||||||
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Accumulated Deficit |
|
Total
Shareholders’ Equity |
|||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
||||||||||||
Balance as of December 31, 2018
|
|
91,627,738
|
|
|
|
$916
|
|
|
|
$2,131,535
|
|
|
|
($1,151,547
|
)
|
|
|
$980,904
|
|
Stock-based compensation expense
|
|
—
|
|
|
—
|
|
|
11,052
|
|
|
—
|
|
|
11,052
|
|
||||
Issuance of common stock upon grants of restricted stock awards and vestings of restricted stock units and performance shares
|
|
925,192
|
|
|
10
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
||||
Dividends on preferred stock
|
|
—
|
|
|
—
|
|
|
(8,812
|
)
|
|
—
|
|
|
(8,812
|
)
|
||||
Accretion on preferred stock
|
|
—
|
|
|
—
|
|
|
(1,634
|
)
|
|
—
|
|
|
(1,634
|
)
|
||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
258,848
|
|
|
258,848
|
|
||||
Balance as of June 30, 2019
|
|
92,552,930
|
|
|
|
$926
|
|
|
|
$2,132,131
|
|
|
|
($892,699
|
)
|
|
|
$1,240,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Balance as of December 31, 2017
|
|
81,454,621
|
|
|
|
$815
|
|
|
|
$1,926,056
|
|
|
|
($1,555,974
|
)
|
|
|
$370,897
|
|
Stock-based compensation expense
|
|
—
|
|
|
—
|
|
|
10,757
|
|
|
—
|
|
|
10,757
|
|
||||
Issuance of common stock upon grants of restricted stock awards and vestings of restricted stock units and performance shares
|
|
652,923
|
|
|
6
|
|
|
(30
|
)
|
|
—
|
|
|
(24
|
)
|
||||
Dividends on preferred stock
|
|
—
|
|
|
—
|
|
|
(9,337
|
)
|
|
—
|
|
|
(9,337
|
)
|
||||
Accretion on preferred stock
|
|
—
|
|
|
—
|
|
|
(1,493
|
)
|
|
—
|
|
|
(1,493
|
)
|
||||
Loss on redemption of preferred stock
|
|
—
|
|
|
—
|
|
|
(7,133
|
)
|
|
—
|
|
|
(7,133
|
)
|
||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62,801
|
|
|
62,801
|
|
||||
Balance as of June 30, 2018
|
|
82,107,544
|
|
|
|
$821
|
|
|
|
$1,918,820
|
|
|
|
($1,493,173
|
)
|
|
|
$426,468
|
|
|
Six Months Ended
June 30, |
||||||
|
2019
|
|
2018
|
||||
Cash Flows From Operating Activities
|
|
|
|
||||
Net income
|
|
$258,848
|
|
|
|
$62,801
|
|
Adjustments to reconcile net income to net cash provided by operating activities
|
|
|
|
||||
Depreciation, depletion and amortization
|
156,088
|
|
|
136,897
|
|
||
Loss on derivatives, net
|
62,835
|
|
|
97,310
|
|
||
Cash paid for commodity derivative settlements, net
|
(7,160
|
)
|
|
(38,448
|
)
|
||
Loss on extinguishment of debt
|
—
|
|
|
8,676
|
|
||
Stock-based compensation expense, net
|
7,969
|
|
|
10,724
|
|
||
Deferred income tax (benefit) expense
|
(177,521
|
)
|
|
529
|
|
||
Non-cash interest expense, net
|
1,271
|
|
|
1,262
|
|
||
Other, net
|
2,079
|
|
|
3,975
|
|
||
Changes in components of working capital and other assets and liabilities-
|
|
|
|
||||
Accounts receivable
|
(7,824
|
)
|
|
2,437
|
|
||
Accounts payable
|
(6,544
|
)
|
|
3,878
|
|
||
Accrued liabilities
|
12,733
|
|
|
(12,883
|
)
|
||
Other assets and liabilities, net
|
(978
|
)
|
|
(1,286
|
)
|
||
Net cash provided by operating activities
|
301,796
|
|
|
275,872
|
|
||
Cash Flows From Investing Activities
|
|
|
|
||||
Capital expenditures
|
(362,478
|
)
|
|
(430,639
|
)
|
||
Acquisitions of oil and gas properties
|
8,222
|
|
|
—
|
|
||
Proceeds from divestitures of oil and gas properties
|
6,034
|
|
|
345,789
|
|
||
Other, net
|
(38
|
)
|
|
(1,096
|
)
|
||
Net cash used in investing activities
|
(348,260
|
)
|
|
(85,946
|
)
|
||
Cash Flows From Financing Activities
|
|
|
|
||||
Redemptions of senior notes
|
—
|
|
|
(330,435
|
)
|
||
Redemption of preferred stock
|
—
|
|
|
(50,030
|
)
|
||
Borrowings under credit agreement
|
898,890
|
|
|
1,126,856
|
|
||
Repayments of borrowings under credit agreement
|
(801,993
|
)
|
|
(933,156
|
)
|
||
Payments of credit facility amendment fees
|
(613
|
)
|
|
(627
|
)
|
||
Payments of dividends on preferred stock
|
(8,812
|
)
|
|
(9,337
|
)
|
||
Cash paid for settlements of contingent consideration arrangements, net
|
(40,000
|
)
|
|
—
|
|
||
Other, net
|
(1,008
|
)
|
|
(638
|
)
|
||
Net cash provided by (used in) financing activities
|
46,464
|
|
|
(197,367
|
)
|
||
Net Decrease in Cash and Cash Equivalents
|
—
|
|
|
(7,441
|
)
|
||
Cash and Cash Equivalents, Beginning of Period
|
2,282
|
|
|
9,540
|
|
||
Cash and Cash Equivalents, End of Period
|
|
$2,282
|
|
|
|
$2,099
|
|
•
|
package of practical expedients which allows the Company to avoid reassessing contracts that commenced prior to adoption that were properly evaluated under legacy lease accounting guidance;
|
•
|
excluding ROU assets and lease liabilities for leases with terms that are less than one year;
|
•
|
combining lease and non-lease components and accounting for them as a single lease (elected by asset class);
|
•
|
excluding land easements that existed or expired prior to adoption; and
|
•
|
policy election that eliminates the need for adjusting prior period comparable financial statements prepared under legacy lease accounting guidance.
|
|
|
Preliminary Purchase Price Allocation
|
||
|
|
(In thousands)
|
||
Assets
|
|
|
||
Other current assets
|
|
|
$216
|
|
Oil and gas properties
|
|
|
||
Proved properties
|
|
47,118
|
|
|
Unproved properties
|
|
150,253
|
|
|
Total oil and gas properties
|
|
|
$197,371
|
|
Total assets acquired
|
|
|
$197,587
|
|
|
|
|
||
Liabilities
|
|
|
||
Revenues and royalties payable
|
|
|
$786
|
|
Asset retirement obligations
|
|
170
|
|
|
Total liabilities assumed
|
|
|
$956
|
|
Net Assets Acquired
|
|
|
$196,631
|
|
|
|
Three Months Ended
June 30, 2019 |
|
Six Months Ended
June 30, 2019 |
||||
|
|
(In thousands)
|
||||||
Total revenues
|
|
|
$4,342
|
|
|
|
$8,718
|
|
|
|
|
|
|
||||
Net Income Attributable to Common Shareholders
|
|
|
$2,020
|
|
|
|
$4,716
|
|
|
|
June 30,
2019 |
|
December 31,
2018 |
||||
|
|
(In thousands)
|
||||||
Oil and gas properties, full cost method
|
|
|
|
|
||||
Proved properties
|
|
|
$6,685,543
|
|
|
|
$6,278,321
|
|
Accumulated depreciation, depletion and amortization and impairments
|
|
(4,098,202
|
)
|
|
(3,944,851
|
)
|
||
Proved properties, net
|
|
2,587,341
|
|
|
2,333,470
|
|
||
Unproved properties, not being amortized
|
|
|
|
|
||||
Unevaluated leasehold and seismic costs
|
|
580,369
|
|
|
608,830
|
|
||
Capitalized interest
|
|
76,607
|
|
|
65,003
|
|
||
Total unproved properties, not being amortized
|
|
656,976
|
|
|
673,833
|
|
||
Other property and equipment
|
|
30,580
|
|
|
29,191
|
|
||
Accumulated depreciation
|
|
(19,392
|
)
|
|
(17,970
|
)
|
||
Other property and equipment, net
|
|
11,188
|
|
|
11,221
|
|
||
Total property and equipment, net
|
|
|
$3,255,505
|
|
|
|
$3,018,524
|
|
|
|
Three Months Ended June 30, 2019
|
|
Six Months Ended June 30, 2019
|
||||
|
|
(In thousands)
|
||||||
Components of Lease Costs
|
|
|
|
|
||||
Finance lease costs
|
|
|
|
|
||||
Amortization of right-of-use assets (1)
|
|
|
$410
|
|
|
|
$784
|
|
Interest on lease liabilities (2)
|
|
131
|
|
|
276
|
|
||
Operating lease costs (3)
|
|
8,700
|
|
|
22,780
|
|
||
Short-term lease costs (4)
|
|
245
|
|
|
463
|
|
||
Variable lease costs (5)
|
|
50
|
|
|
152
|
|
||
Total lease costs
|
|
|
$9,536
|
|
|
|
$24,455
|
|
|
(1)
|
Included as a component of “Depletion, depreciation and amortization” in the consolidated statements of income.
|
(2)
|
Included as a component of “Interest expense, net” in the consolidated statements of income.
|
(3)
|
For the three and six months ended June 30, 2019, approximately $6.1 million and $17.6 million are costs associated with drilling rigs and are capitalized to “Oil and gas properties” in the consolidated balance sheets and the other remaining operating lease costs are components of “General and administrative, net” and “Lease operating expense” in the consolidated statements of income.
|
(4)
|
Short-term lease costs are primarily associated with certain well equipment that have lease terms for less than one year and are components of “Lease operating expense” in the consolidated statements of income.
|
(5)
|
Variable lease costs include additional payments that were not included in the initial measurement of the lease liability and related ROU asset for lease agreements with terms greater than 12 months. Variable lease costs primarily consist of incremental usage associated with drilling rigs.
|
|
|
June 30, 2019
|
||
|
|
(In thousands)
|
||
Leases
|
|
|
||
Operating leases:
|
|
|
||
Operating lease ROU assets
|
|
|
$64,615
|
|
|
|
|
||
Current operating lease liabilities
|
|
|
$34,049
|
|
Long-term operating lease liabilities
|
|
36,526
|
|
|
Total operating lease liabilities
|
|
|
$70,575
|
|
|
|
|
||
Financing leases:
|
|
|
||
Other property and equipment, at cost
|
|
|
$7,810
|
|
Accumulated depreciation
|
|
(5,170
|
)
|
|
Other property and equipment, net
|
|
|
$2,640
|
|
|
|
|
||
Current financing lease liabilities (1)
|
|
|
$1,918
|
|
Long-term financing lease liabilities (2)
|
|
1,034
|
|
|
Total financing lease liabilities
|
|
|
$2,952
|
|
|
(1)
|
Included in “Other current liabilities” in the consolidated balance sheets.
|
(2)
|
Included in “Other long-term liabilities” in the consolidated balance sheets.
|
|
|
Six Months Ended June 30, 2019
|
||
|
|
(In thousands)
|
||
Supplemental Cash Flow Information
|
|
|
||
Cash paid for amounts included in the measurement of lease liabilities:
|
|
|
||
Operating cash flows from operating leases
|
|
|
$5,338
|
|
Investing cash flows from operating leases
|
|
|
$22,896
|
|
Operating cash flows from financing leases
|
|
|
$276
|
|
Financing cash flows from financing leases
|
|
|
$879
|
|
|
|
|
||
ROU assets obtained in exchange for lease liabilities
|
|
|
||
Operating leases
|
|
|
$9,404
|
|
Financing leases
|
|
|
$1,082
|
|
|
|
June 30, 2019
|
|
Weighted Average Remaining Lease Term (In years)
|
|
|
|
Operating leases
|
|
5.1 years
|
|
Financing leases
|
|
2.3 years
|
|
|
|
|
|
Weighted Average Discount Rate
|
|
|
|
Operating leases
|
|
8.0
|
%
|
Financing leases
|
|
12.9
|
%
|
|
|
Operating Leases
|
|
Financing Leases
|
||||
|
|
(In thousands)
|
||||||
July - December 2019
|
|
|
$20,842
|
|
|
|
$1,113
|
|
2020
|
|
27,856
|
|
|
1,475
|
|
||
2021
|
|
7,726
|
|
|
275
|
|
||
2022
|
|
3,697
|
|
|
234
|
|
||
2023
|
|
3,680
|
|
|
232
|
|
||
2024 and Thereafter
|
|
21,608
|
|
|
39
|
|
||
Total lease payments
|
|
85,409
|
|
|
3,368
|
|
||
Less: Imputed interest
|
|
(14,834
|
)
|
|
(416
|
)
|
||
Total lease liabilities
|
|
|
$70,575
|
|
|
|
$2,952
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Income before income taxes
|
|
|
$109,784
|
|
|
|
$35,792
|
|
|
|
$81,752
|
|
|
|
$63,603
|
|
Income tax expense at the U.S. federal statutory rate
|
|
(23,055
|
)
|
|
(7,517
|
)
|
|
(17,168
|
)
|
|
(13,357
|
)
|
||||
State income tax expense, net of U.S. federal income tax benefit
|
|
(874
|
)
|
|
(487
|
)
|
|
(626
|
)
|
|
(806
|
)
|
||||
Tax deficiencies related to stock-based compensation
|
|
(176
|
)
|
|
(16
|
)
|
|
(2,114
|
)
|
|
(2,542
|
)
|
||||
(Recapture) release of valuation allowance
|
|
(1,423
|
)
|
|
—
|
|
|
177,723
|
|
|
—
|
|
||||
Decrease in valuation allowance due to current period activity
|
|
23,211
|
|
|
8,048
|
|
|
19,273
|
|
|
16,449
|
|
||||
Other
|
|
18
|
|
|
(511
|
)
|
|
8
|
|
|
(546
|
)
|
||||
Income tax (expense) benefit
|
|
|
($2,299
|
)
|
|
|
($483
|
)
|
|
|
$177,096
|
|
|
|
($802
|
)
|
|
|
June 30,
2019 |
|
December 31,
2018 |
||||
|
|
(In thousands)
|
||||||
Senior Secured Revolving Credit Facility due 2022
|
|
|
$841,328
|
|
|
|
$744,431
|
|
6.25% Senior Notes due 2023
|
|
650,000
|
|
|
650,000
|
|
||
Unamortized debt issuance costs for 6.25% Senior Notes
|
|
(6,180
|
)
|
|
(6,878
|
)
|
||
8.25% Senior Notes due 2025
|
|
250,000
|
|
|
250,000
|
|
||
Unamortized debt issuance costs for 8.25% Senior Notes
|
|
(3,730
|
)
|
|
(3,962
|
)
|
||
Long-term debt
|
|
|
$1,731,418
|
|
|
|
$1,633,591
|
|
Ratio of Outstanding Borrowings to Lender Commitments
|
|
Applicable Margin for
Base Rate Loans
|
|
Applicable Margin for
Eurodollar Loans
|
|
Commitment Fee
|
Less than 25%
|
|
0.25%
|
|
1.25%
|
|
0.375%
|
Greater than or equal to 25% but less than 50%
|
|
0.50%
|
|
1.50%
|
|
0.375%
|
Greater than or equal to 50% but less than 75%
|
|
0.75%
|
|
1.75%
|
|
0.500%
|
Greater than or equal to 75% but less than 90%
|
|
1.00%
|
|
2.00%
|
|
0.500%
|
Greater than or equal to 90%
|
|
1.25%
|
|
2.25%
|
|
0.500%
|
Period
|
|
Percentage
|
|
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
|
%
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(In thousands)
|
||||||
Preferred Stock, beginning of period
|
|
|
$174,422
|
|
|
|
$214,262
|
|
Redemption of Preferred Stock
|
|
—
|
|
|
(42,897
|
)
|
||
Accretion on Preferred Stock
|
|
1,634
|
|
|
1,493
|
|
||
Preferred Stock, end of period
|
|
|
$176,056
|
|
|
|
$172,858
|
|
|
|
Three Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
||||||||||
|
|
Restricted Stock Awards and Units
|
|
Weighted Average Grant Date
Fair Value
|
|
Restricted Stock Awards and Units
|
|
Weighted Average Grant Date
Fair Value |
||||||
Unvested, beginning of period
|
|
3,320,060
|
|
|
|
$14.16
|
|
|
2,263,830
|
|
|
|
$19.15
|
|
Granted
|
|
115,936
|
|
|
|
$11.90
|
|
|
1,250
|
|
|
|
$15.43
|
|
Vested
|
|
(52,639
|
)
|
|
|
$25.20
|
|
|
(43,992
|
)
|
|
|
$25.76
|
|
Forfeited
|
|
(47,464
|
)
|
|
|
$12.05
|
|
|
(9,915
|
)
|
|
|
$18.04
|
|
Unvested, end of period
|
|
3,335,893
|
|
|
|
$13.94
|
|
|
2,211,173
|
|
|
|
$19.02
|
|
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
||||||||||
|
|
Restricted Stock Awards and Units
|
|
Weighted Average Grant Date
Fair Value
|
|
Restricted Stock Awards and Units
|
|
Weighted Average Grant Date
Fair Value |
||||||
Unvested, beginning of period
|
|
2,266,667
|
|
|
|
$19.28
|
|
|
1,482,655
|
|
|
|
$28.07
|
|
Granted
|
|
2,034,619
|
|
|
|
$11.06
|
|
|
1,348,415
|
|
|
|
$14.68
|
|
Vested
|
|
(904,973
|
)
|
|
|
$20.91
|
|
|
(608,904
|
)
|
|
|
$31.43
|
|
Forfeited
|
|
(60,420
|
)
|
|
|
$13.14
|
|
|
(10,993
|
)
|
|
|
$19.17
|
|
Unvested, end of period
|
|
3,335,893
|
|
|
|
$13.94
|
|
|
2,211,173
|
|
|
|
$19.02
|
|
|
|
Six Months Ended June 30,
|
||||||||||||||||
|
|
2019
|
|
2018
|
||||||||||||||
|
|
Cash SARs
|
|
Weighted
Average
Exercise
Prices
|
|
Weighted Average Remaining Life
(In years)
|
|
Cash SARs
|
|
Weighted
Average Exercise Prices |
|
Weighted Average Remaining Life
(In years) |
||||||
Outstanding, beginning of period
|
|
1,330,924
|
|
|
|
$21.35
|
|
|
|
|
714,238
|
|
|
|
$27.12
|
|
|
|
Granted
|
|
770,775
|
|
|
|
$10.98
|
|
|
|
|
616,686
|
|
|
|
$14.67
|
|
|
|
Exercised
|
|
—
|
|
|
|
$—
|
|
|
|
|
—
|
|
|
|
$—
|
|
|
|
Forfeited
|
|
—
|
|
|
|
$—
|
|
|
|
|
—
|
|
|
|
$—
|
|
|
|
Expired
|
|
—
|
|
|
|
$—
|
|
|
|
|
—
|
|
|
|
$—
|
|
|
|
Outstanding, end of period
|
|
2,101,699
|
|
|
|
$17.55
|
|
|
4.9
|
|
1,330,924
|
|
|
|
$21.35
|
|
|
4.8
|
Vested, end of period
|
|
919,800
|
|
|
|
$24.34
|
|
|
|
|
543,018
|
|
|
|
$27.18
|
|
|
|
Vested and exercisable, end of period
|
|
—
|
|
|
|
$24.34
|
|
|
3.0
|
|
543,018
|
|
|
|
$27.18
|
|
|
3.0
|
|
|
Six Months Ended June 30,
|
||||
|
|
2019
|
|
2018
|
||
Expected term (in years)
|
|
6.1
|
|
|
6.0
|
|
Expected volatility
|
|
56.0
|
%
|
|
54.3
|
%
|
Risk-free interest rate
|
|
2.6
|
%
|
|
2.8
|
%
|
Dividend yield
|
|
—
|
%
|
|
—
|
%
|
Grant date fair value per Cash SAR
|
|
$6.00
|
|
$7.89
|
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
||||||||||
|
|
Target Performance Shares (1)
|
|
Weighted Average Grant Date
Fair Value
|
|
Target Performance Shares (1)
|
|
Weighted Average Grant Date
Fair Value |
||||||
Unvested, beginning of period
|
|
182,209
|
|
|
|
$27.01
|
|
|
144,955
|
|
|
|
$47.14
|
|
Granted
|
|
130,302
|
|
|
|
$14.20
|
|
|
93,771
|
|
|
|
$19.09
|
|
Vested at end of performance period
|
|
(31,244
|
)
|
|
|
$35.71
|
|
|
(49,458
|
)
|
|
|
$65.51
|
|
Did not vest at end of performance period
|
|
(10,407
|
)
|
|
|
$35.71
|
|
|
(7,059
|
)
|
|
|
$65.51
|
|
Forfeited
|
|
—
|
|
|
|
$—
|
|
|
—
|
|
|
|
$—
|
|
Unvested, end of period
|
|
270,860
|
|
|
|
$19.51
|
|
|
182,209
|
|
|
|
$27.01
|
|
|
(1)
|
The number of performance shares that vest may vary from the number of target performance shares granted depending on the Company’s final TSR ranking for the approximate three-year performance period.
|
|
|
Six Months Ended June 30,
|
||||
|
|
2019
|
|
2018
|
||
Target performance shares granted
|
|
41,651
|
|
56,517
|
||
Multiplier
|
|
75
|
%
|
|
88
|
%
|
Performance shares vested
|
|
31,244
|
|
49,458
|
||
Performance shares that did not vest
|
|
10,407
|
|
7,059
|
||
Aggregate fair value of performance shares vested (In millions)
|
|
$0.4
|
|
$0.8
|
|
|
Six Months Ended June 30,
|
||||
|
|
2019
|
|
2018
|
||
Number of simulations
|
|
500,000
|
|
500,000
|
||
Expected term (in years)
|
|
3.1
|
|
|
3.0
|
|
Expected volatility
|
|
58.2
|
%
|
|
61.5
|
%
|
Risk-free interest rate
|
|
2.5
|
%
|
|
2.4
|
%
|
Dividend yield
|
|
—
|
%
|
|
—
|
%
|
Grant date fair value per performance share
|
|
$14.20
|
|
$19.09
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Restricted stock awards and units
|
|
|
$5,358
|
|
|
|
$4,720
|
|
|
|
$10,181
|
|
|
|
$9,804
|
|
Cash SARs
|
|
(426
|
)
|
|
5,788
|
|
|
334
|
|
|
4,373
|
|
||||
Performance shares
|
|
436
|
|
|
406
|
|
|
871
|
|
|
963
|
|
||||
|
|
5,368
|
|
|
10,914
|
|
|
11,386
|
|
|
15,140
|
|
||||
Less: amounts capitalized to oil and gas properties
|
|
(1,514
|
)
|
|
(3,708
|
)
|
|
(3,417
|
)
|
|
(4,416
|
)
|
||||
Total stock-based compensation expense, net
|
|
|
$3,854
|
|
|
|
$7,206
|
|
|
|
$7,969
|
|
|
|
$10,724
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(In thousands, except per share amounts)
|
||||||||||||||
Net Income
|
|
|
$107,485
|
|
|
|
$35,309
|
|
|
|
$258,848
|
|
|
|
$62,801
|
|
Dividends on preferred stock
|
|
(4,452
|
)
|
|
(4,474
|
)
|
|
(8,812
|
)
|
|
(9,337
|
)
|
||||
Accretion on preferred stock
|
|
(833
|
)
|
|
(740
|
)
|
|
(1,634
|
)
|
|
(1,493
|
)
|
||||
Loss on redemption of preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,133
|
)
|
||||
Net Income Attributable to Common Shareholders
|
|
|
$102,200
|
|
|
|
$30,095
|
|
|
|
$248,402
|
|
|
|
$44,838
|
|
|
|
|
|
|
|
|
|
|
||||||||
Basic weighted average common shares outstanding
|
|
92,497
|
|
|
82,058
|
|
|
92,121
|
|
|
81,802
|
|
||||
Dilutive effect of restricted stock and performance shares
|
|
203
|
|
|
967
|
|
|
358
|
|
|
798
|
|
||||
Dilutive effect of common stock warrants
|
|
—
|
|
|
828
|
|
|
—
|
|
|
640
|
|
||||
Diluted weighted average common shares outstanding
|
|
92,700
|
|
|
83,853
|
|
|
92,479
|
|
|
83,240
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net Income Attributable to Common Shareholders Per Common Share
|
|
|
|
|
|
|
||||||||||
Basic
|
|
|
$1.10
|
|
|
|
$0.37
|
|
|
|
$2.70
|
|
|
|
$0.55
|
|
Diluted
|
|
|
$1.10
|
|
|
|
$0.36
|
|
|
|
$2.69
|
|
|
|
$0.54
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||
|
|
(In thousands)
|
||||||||||
Anti-dilutive restricted stock and performance shares
|
|
3,077
|
|
|
16
|
|
|
1,526
|
|
|
19
|
|
Anti-dilutive common stock warrants
|
|
2,750
|
|
|
—
|
|
|
2,750
|
|
|
—
|
|
Total weighted average anti-dilutive securities
|
|
5,827
|
|
|
16
|
|
|
4,276
|
|
|
19
|
|
Commodity
|
|
Period
|
|
Type of Contract
|
|
Index
|
|
Volumes
(Bbls
per day)
|
|
Fixed Price
($ per
Bbl)
|
|
Sub-Floor Price
($ per
Bbl)
|
|
Floor Price
($ per
Bbl)
|
|
Ceiling Price
($ per
Bbl)
|
|
Fixed Price
Differential
($ per
Bbl)
|
|||||||||||
Crude oil
|
|
3Q19
|
|
Price Swaps
|
|
NYMEX WTI
|
|
5,000
|
|
|
|
$64.80
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Crude oil
|
|
3Q19
|
|
Three-Way Collars
|
|
NYMEX WTI
|
|
27,000
|
|
|
—
|
|
|
|
$41.67
|
|
|
|
$50.96
|
|
|
|
$74.23
|
|
|
—
|
|
||
Crude oil
|
|
3Q19
|
|
Basis Swaps
|
|
LLS-WTI Cushing
|
|
6,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$5.16
|
|
||||
Crude oil
|
|
3Q19
|
|
Basis Swaps
|
|
WTI Midland-WTI Cushing
|
|
9,100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($4.44
|
)
|
||||
Crude oil
|
|
3Q19
|
|
Sold Call Options
|
|
NYMEX WTI
|
|
3,875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$81.07
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Crude oil
|
|
4Q19
|
|
Price Swaps
|
|
NYMEX WTI
|
|
5,000
|
|
|
|
$64.80
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Crude oil
|
|
4Q19
|
|
Three-Way Collars
|
|
NYMEX WTI
|
|
27,000
|
|
|
—
|
|
|
|
$41.67
|
|
|
|
$50.96
|
|
|
|
$74.23
|
|
|
—
|
|
||
Crude oil
|
|
4Q19
|
|
Basis Swaps
|
|
WTI Midland-WTI Cushing
|
|
9,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($4.64
|
)
|
||||
Crude oil
|
|
4Q19
|
|
Sold Call Options
|
|
NYMEX WTI
|
|
3,875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$81.07
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Crude oil
|
|
2020
|
|
Price Swaps
|
|
NYMEX WTI
|
|
3,000
|
|
|
|
$55.06
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Crude oil
|
|
2020
|
|
Three-Way Collars
|
|
NYMEX WTI
|
|
12,000
|
|
|
—
|
|
|
|
$45.63
|
|
|
|
$55.63
|
|
|
|
$66.04
|
|
|
—
|
|
||
Crude oil
|
|
2020
|
|
Basis Swaps
|
|
WTI Midland-WTI Cushing
|
|
10,658
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($1.68
|
)
|
||||
Crude oil
|
|
2020
|
|
Sold Call Options
|
|
NYMEX WTI
|
|
4,575
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$75.98
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Crude oil
|
|
2021
|
|
Basis Swaps
|
|
WTI Midland-WTI Cushing
|
|
8,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$0.18
|
|
Commodity
|
|
Period
|
|
Type of Contract
|
|
Index
|
|
Volumes
(MMBtu
per day)
|
|
Fixed Price
($ per
MMBtu)
|
|
Sub-Floor Price
($ per
MMBtu)
|
|
Floor Price
($ per
MMBtu)
|
|
Ceiling Price
($ per
MMBtu)
|
|
Fixed Price
Differential
($ per
MMBtu)
|
||||||||
Natural gas
|
|
3Q19
|
|
Basis Swaps
|
|
Waha-NYMEX Henry Hub
|
|
42,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($1.49
|
)
|
|
Natural gas
|
|
3Q19
|
|
Sold Call Options
|
|
NYMEX Henry Hub
|
|
33,000
|
|
|
|
|
—
|
|
|
—
|
|
|
|
$3.25
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Natural gas
|
|
4Q19
|
|
Basis Swaps
|
|
Waha-NYMEX Henry Hub
|
|
42,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($1.30
|
)
|
|
Natural gas
|
|
4Q19
|
|
Sold Call Options
|
|
NYMEX Henry Hub
|
|
33,000
|
|
|
|
|
—
|
|
|
—
|
|
|
|
$3.25
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Natural gas
|
|
2020
|
|
Basis Swaps
|
|
Waha-NYMEX Henry Hub
|
|
29,541
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($0.77
|
)
|
|
Natural gas
|
|
2020
|
|
Sold Call Options
|
|
NYMEX Henry Hub
|
|
33,000
|
|
|
|
|
—
|
|
|
—
|
|
|
|
$3.50
|
|
|
—
|
|
|
|
Year
|
|
Threshold (1)
|
|
Period
Cash Flow
Occurs
|
|
Statement of
Cash Flows Presentation
|
|
Contingent
Payment -
Annual
|
|
Remaining Contingent
Payments -
Aggregate Limit
|
|
Acquisition
Date
Fair Value
|
||||||||
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($52,300
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Actual Settlement
|
|
2018
|
|
|
$50.00
|
|
|
1Q19
|
|
Financing
|
|
|
($50,000
|
)
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Remaining Potential Settlements
|
|
2019-2021
|
|
50.00
|
|
|
(2)
|
|
(2)
|
|
(50,000
|
)
|
|
|
($75,000
|
)
|
|
|
|
(1)
|
The price used to determine whether the specified threshold for each year has been met is the average daily closing spot price per barrel of WTI crude oil as measured by the U.S. Energy Information Administration (“U.S. EIA”).
|
(2)
|
Cash paid for settlements of contingent consideration arrangements are classified as cash flows from financing activities up to the acquisition date fair value with any excess classified as cash flows from operating activities. Therefore, if the commodity price threshold is reached, $2.3 million of the next contingent payment will be presented in cash flows from financing activities with the remainder, as well as all subsequent contingent payments, presented in cash flows from operating activities.
|
|
|
Year
|
|
Threshold (1)
|
|
Period
Cash Flow
Occurs
|
|
Statement of
Cash Flows Presentation
|
|
Contingent
Receipt -
Annual
|
|
Remaining Contingent
Payments -
Aggregate Limit
|
|
Divestiture
Date
Fair Value
|
||||||
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$7,880
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Actual Settlement
|
|
2018
|
|
$55.00
|
|
1Q19
|
|
Financing
|
|
|
$5,000
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Remaining Potential Settlements
|
|
2019
|
|
55.00
|
|
1Q20
|
|
(2)
|
|
5,000
|
|
|
|
$10,000
|
|
|
|
|||
|
|
2020
|
|
60.00
|
|
1Q21
|
|
(2)
|
|
5,000
|
|
|
|
|
|
|
(1)
|
The price used to determine whether the specified threshold for each year has been met is the average daily closing spot price per barrel of WTI crude oil as measured by the U.S. EIA.
|
(2)
|
If the commodity price threshold is reached, $2.9 million of the next contingent receipt will be presented in cash flows from financing activities with the remainder, as well as all subsequent contingent receipts, presented in cash flows from operating activities.
|
|
|
Year
|
|
Threshold (1)
|
|
Period
Cash Flow
Occurs
|
|
Statement of
Cash Flows Presentation
|
|
Contingent
Receipt -
Annual
|
|
Remaining Contingent
Payments -
Aggregate Limit
|
|
Divestiture
Date
Fair Value
|
||||||
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$2,660
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Actual Settlement
|
|
2018
|
|
$3.13
|
|
1Q19
|
|
N/A
|
|
|
$—
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Remaining Potential Settlements
|
|
2019
|
|
3.18
|
|
1Q20
|
|
(2)
|
|
3,000
|
|
|
|
$6,000
|
|
|
|
|||
|
|
2020
|
|
3.30
|
|
1Q21
|
|
(2)
|
|
3,000
|
|
|
|
|
|
|
(1)
|
The price used to determine whether the specified threshold for each year has been met is the average monthly settlement price per MMBtu of Henry Hub natural gas for the next calendar month, as determined on the last business day preceding each calendar month as measured by the CME Group Inc.
|
(2)
|
For the first quarter of 2019, there was no settlement for the Contingent Marcellus Consideration. Therefore, if the commodity price threshold is reached, $2.7 million of the contingent receipt will be presented in cash flows from financing activities with the remainder, as well as all subsequent contingent receipts, presented in cash flows from operating activities.
|
|
|
Year
|
|
Threshold (1)
|
|
Period
Cash Flow
Occurs
|
|
Statement of
Cash Flows Presentation
|
|
Contingent
Receipt -
Annual
|
|
Remaining Contingent
Payments -
Aggregate Limit
|
|
Divestiture
Date
Fair Value
|
||||||
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$6,145
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Actual Settlement
|
|
2018
|
|
$50.00
|
|
1Q19
|
|
Financing
|
|
|
$5,000
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Remaining Potential Settlements
|
|
2019
|
|
53.00
|
|
1Q20
|
|
(2)
|
|
5,000
|
|
|
|
$10,000
|
|
|
|
|||
|
|
2020
|
|
56.00
|
|
1Q21
|
|
(2)
|
|
5,000
|
|
|
|
|
|
|
(1)
|
The price used to determine whether the specified threshold for each year has been met is the average daily closing spot price per barrel of WTI crude oil as measured by the U.S. EIA.
|
(2)
|
If the commodity price threshold is reached, $1.1 million of the next contingent receipt will be presented in cash flows from financing activities with the remainder, as well as all subsequent contingent receipts, presented in cash flows from operating activities.
|
|
|
June 30, 2019
|
||||||||||
|
|
Gross Amounts Recognized
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amounts Presented in the Consolidated Balance Sheets
|
||||||
|
|
(In thousands)
|
||||||||||
Commodity derivative instruments
|
|
|
$21,704
|
|
|
|
($15,582
|
)
|
|
|
$6,122
|
|
Contingent Niobrara Consideration
|
|
3,409
|
|
|
—
|
|
|
3,409
|
|
|||
Contingent Marcellus Consideration
|
|
3
|
|
|
—
|
|
|
3
|
|
|||
Contingent Utica Consideration
|
|
4,087
|
|
|
—
|
|
|
4,087
|
|
|||
Derivative assets
|
|
|
$29,203
|
|
|
|
($15,582
|
)
|
|
|
$13,621
|
|
Commodity derivative instruments
|
|
10,303
|
|
|
(8,243
|
)
|
|
2,060
|
|
|||
Contingent Niobrara Consideration
|
|
1,538
|
|
|
—
|
|
|
1,538
|
|
|||
Contingent Marcellus Consideration
|
|
447
|
|
|
—
|
|
|
447
|
|
|||
Contingent Utica Consideration
|
|
1,970
|
|
|
—
|
|
|
1,970
|
|
|||
Other long-term assets
|
|
|
$14,258
|
|
|
|
($8,243
|
)
|
|
|
$6,015
|
|
|
|
|
|
|
|
|
||||||
Commodity derivative instruments
|
|
|
($26,390
|
)
|
|
|
$8,024
|
|
|
|
($18,366
|
)
|
Deferred premium obligations
|
|
(7,558
|
)
|
|
7,558
|
|
|
—
|
|
|||
Contingent ExL Consideration
|
|
(46,385
|
)
|
|
—
|
|
|
(46,385
|
)
|
|||
Derivative liabilities-current
|
|
|
($80,333
|
)
|
|
|
$15,582
|
|
|
|
($64,751
|
)
|
Commodity derivative instruments
|
|
(10,988
|
)
|
|
6,474
|
|
|
(4,514
|
)
|
|||
Deferred premium obligations
|
|
(1,769
|
)
|
|
1,769
|
|
|
—
|
|
|||
Contingent ExL Consideration
|
|
(14,413
|
)
|
|
—
|
|
|
(14,413
|
)
|
|||
Other long-term liabilities
|
|
|
($27,170
|
)
|
|
|
$8,243
|
|
|
|
($18,927
|
)
|
|
|
December 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
|
|
|
$50,406
|
|
|
|
($20,502
|
)
|
|
|
$29,904
|
|
Contingent Niobrara Consideration
|
|
5,000
|
|
|
—
|
|
|
5,000
|
|
|||
Contingent Utica Consideration
|
|
5,000
|
|
|
—
|
|
|
5,000
|
|
|||
Derivative assets
|
|
|
$60,406
|
|
|
|
($20,502
|
)
|
|
|
$39,904
|
|
Commodity derivative instruments
|
|
6,083
|
|
|
(4,236
|
)
|
|
1,847
|
|
|||
Contingent Niobrara Consideration
|
|
2,035
|
|
|
—
|
|
|
2,035
|
|
|||
Contingent Marcellus Consideration
|
|
1,369
|
|
|
—
|
|
|
1,369
|
|
|||
Contingent Utica Consideration
|
|
2,501
|
|
|
—
|
|
|
2,501
|
|
|||
Other long-term assets
|
|
|
$11,988
|
|
|
|
($4,236
|
)
|
|
|
$7,752
|
|
|
|
|
|
|
|
|
||||||
Commodity derivative instruments
|
|
|
($15,345
|
)
|
|
|
$10,140
|
|
|
|
($5,205
|
)
|
Deferred premium obligations
|
|
(10,362
|
)
|
|
10,362
|
|
|
—
|
|
|||
Contingent ExL Consideration
|
|
(50,000
|
)
|
|
—
|
|
|
(50,000
|
)
|
|||
Derivative liabilities-current
|
|
|
($75,707
|
)
|
|
|
$20,502
|
|
|
|
($55,205
|
)
|
Commodity derivative instruments
|
|
(10,751
|
)
|
|
518
|
|
|
(10,233
|
)
|
|||
Deferred premium obligations
|
|
(3,718
|
)
|
|
3,718
|
|
|
—
|
|
|||
Contingent ExL Consideration
|
|
(30,584
|
)
|
|
—
|
|
|
(30,584
|
)
|
|||
Other long-term liabilities
|
|
|
($45,053
|
)
|
|
|
$4,236
|
|
|
|
($40,817
|
)
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(In thousands)
|
||||||||||||||
(Gain) loss on derivatives, net
|
|
|
|
|
|
|
|
|
||||||||
Crude oil
|
|
|
($20,915
|
)
|
|
|
$53,437
|
|
|
|
$41,846
|
|
|
|
$82,948
|
|
NGL
|
|
—
|
|
|
6,564
|
|
|
(6
|
)
|
|
4,799
|
|
||||
Natural gas
|
|
(1,600
|
)
|
|
153
|
|
|
(3,670
|
)
|
|
(2,892
|
)
|
||||
Contingent ExL Consideration
|
|
1,215
|
|
|
10,600
|
|
|
30,214
|
|
|
16,430
|
|
||||
Contingent Niobrara Consideration
|
|
265
|
|
|
(1,705
|
)
|
|
(2,912
|
)
|
|
(2,090
|
)
|
||||
Contingent Marcellus Consideration
|
|
438
|
|
|
205
|
|
|
919
|
|
|
675
|
|
||||
Contingent Utica Consideration
|
|
148
|
|
|
(1,540
|
)
|
|
(3,556
|
)
|
|
(2,560
|
)
|
||||
(Gain) loss on derivatives, net
|
|
|
($20,449
|
)
|
|
|
$67,714
|
|
|
|
$62,835
|
|
|
|
$97,310
|
|
|
|
June 30, 2019
|
||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
|
|
(In thousands)
|
||||||||||
Assets
|
|
|
|
|
|
|
||||||
Commodity derivative instruments
|
|
|
$—
|
|
|
|
$8,182
|
|
|
|
$—
|
|
Contingent Niobrara Consideration
|
|
—
|
|
|
4,947
|
|
|
—
|
|
|||
Contingent Marcellus Consideration
|
|
—
|
|
|
450
|
|
|
—
|
|
|||
Contingent Utica Consideration
|
|
—
|
|
|
6,057
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Liabilities
|
|
|
|
|
|
|
||||||
Commodity derivative instruments
|
|
|
$—
|
|
|
|
($22,880
|
)
|
|
|
$—
|
|
Contingent ExL Consideration
|
|
—
|
|
|
(60,798
|
)
|
|
—
|
|
|
|
December 31, 2018
|
||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
|
|
(In thousands)
|
||||||||||
Assets
|
|
|
|
|
|
|
||||||
Commodity derivative instruments
|
|
|
$—
|
|
|
|
$31,751
|
|
|
|
$—
|
|
Contingent Niobrara Consideration
|
|
—
|
|
|
7,035
|
|
|
—
|
|
|||
Contingent Marcellus Consideration
|
|
—
|
|
|
1,369
|
|
|
—
|
|
|||
Contingent Utica Consideration
|
|
—
|
|
|
7,501
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Liabilities
|
|
|
|
|
|
|
||||||
Commodity derivative instruments
|
|
|
$—
|
|
|
|
($15,438
|
)
|
|
|
$—
|
|
Contingent ExL Consideration
|
|
—
|
|
|
(80,584
|
)
|
|
—
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
Principal Amount
|
|
Fair Value
|
|
Principal Amount
|
|
Fair Value
|
||||||||
|
|
(In thousands)
|
||||||||||||||
6.25% Senior Notes due 2023
|
|
|
$650,000
|
|
|
|
$626,438
|
|
|
|
$650,000
|
|
|
|
$599,625
|
|
8.25% Senior Notes due 2025
|
|
250,000
|
|
|
244,063
|
|
|
250,000
|
|
|
244,375
|
|
|
|
Six Months Ended
June 30, |
||||||
|
|
2019
|
|
2018
|
||||
|
|
(In thousands)
|
||||||
Operating activities:
|
|
|
|
|
||||
Cash paid for interest, net of amounts capitalized
|
|
|
$34,475
|
|
|
|
$29,853
|
|
Cash paid for income taxes
|
|
590
|
|
|
—
|
|
||
|
|
|
|
|
||||
Investing activities:
|
|
|
|
|
||||
Increase (decrease) in capital expenditure payables and accruals
|
|
|
$28,428
|
|
|
|
$35,543
|
|
|
|
|
|
|
||||
Supplemental non-cash investing activities:
|
|
|
|
|
||||
Fair value of contingent consideration assets on date of divestiture
|
|
|
$—
|
|
|
|
($7,880
|
)
|
Stock-based compensation expense capitalized to oil and gas properties
|
|
3,417
|
|
|
4,416
|
|
||
Asset retirement obligations capitalized to oil and gas properties
|
|
3,324
|
|
|
691
|
|
||
|
|
|
|
|
||||
Supplemental non-cash financing activities:
|
|
|
|
|
||||
Non-cash loss on extinguishment of debt, net
|
|
|
$—
|
|
|
|
$2,666
|
|
•
|
On July 14, 2019, we entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Callon Petroleum Company (“Callon”). Pursuant to the Merger Agreement, we will be merged with and into Callon, with Callon continuing as the surviving entity (the “Merger”). The closing of the Merger is expected to occur in the fourth quarter of 2019, subject to approvals from the common shareholders of Carrizo and Callon and other certain conditions. Subject to the terms and conditions set forth in the Merger Agreement, upon closing of the Merger, each share of our common stock issued and outstanding immediately prior to the effective time of the Merger will automatically be converted into the right to receive 2.05 shares of Callon’s common stock. See “Note 1. Nature of Operations” and “Part II. Other Information—Item 1A. Risk Factors” for further discussion.
|
•
|
Total production for the three months ended June 30, 2019 was 65,643 Boe/d, an increase of 15% from the three months ended June 30, 2018, primarily due to production from new wells in the Eagle Ford and Delaware Basin, partially offset by normal production decline.
|
•
|
Operated drilling and completion activity for the three months ended June 30, 2019, along with our drilled but uncompleted and producing wells as of June 30, 2019, are summarized in the table below.
|
|
|
Three Months Ended June 30, 2019
|
|
June 30, 2019
|
||||||||||||||||||||
|
|
Drilled
|
|
Completed
|
|
Drilled But Uncompleted
|
|
Producing
|
||||||||||||||||
Region
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||||
Eagle Ford
|
|
11
|
|
|
9.9
|
|
|
30
|
|
|
27.2
|
|
|
23
|
|
|
21.2
|
|
|
580
|
|
|
519.6
|
|
Delaware Basin
|
|
6
|
|
|
4.7
|
|
|
3
|
|
|
3.0
|
|
|
10
|
|
|
8.5
|
|
|
92
|
|
|
79.7
|
|
Total
|
|
17
|
|
|
14.6
|
|
|
33
|
|
|
30.2
|
|
|
33
|
|
|
29.7
|
|
|
672
|
|
|
599.3
|
|
•
|
Drilling and completion expenditures for the second quarter of 2019 were $131.1 million, of which approximately 66% were in the Eagle Ford with the balance in the Delaware Basin.
|
•
|
We recorded net income attributable to common shareholders for the three months ended June 30, 2019 of $102.2 million, or $1.10 per diluted share, as compared to net income attributable to common shareholders for the three months ended June 30, 2018 of $30.1 million, or $0.36 per diluted share. The increase in net income attributable to common shareholders was driven primarily by a gain on derivatives, net of approximately $20.4 million during the second quarter of 2019 compared to a loss on derivatives, net of approximately $67.7 million during the second quarter of 2018. Although total production for the three months ended June 30, 2019 increased 15% from the three months ended June 30, 2018, the average realized price for the three months ended June 30, 2019 decreased 13% as compared to the three months ended June 30, 2018 resulting in total revenue remaining relatively flat. See “—Results of Operations” below for further details.
|
|
|
Three Months Ended June 30,
|
|
Amount
Change
Between
Periods
|
|
Percent
Change
Between
Periods
|
|
Six Months Ended
June 30, |
|
Amount
Change
Between
Periods
|
|
Percent
Change
Between
Periods
|
||||||||||||
|
|
2019
|
|
2018
|
|
|
|
2019
|
|
2018
|
|
|
||||||||||||
Total production volumes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Crude oil (MBbls)
|
|
4,042
|
|
|
3,445
|
|
|
597
|
|
|
17
|
%
|
|
7,707
|
|
|
6,517
|
|
|
1,190
|
|
|
18
|
%
|
NGLs (MBbls)
|
|
949
|
|
|
853
|
|
|
96
|
|
|
11
|
%
|
|
1,840
|
|
|
1,593
|
|
|
247
|
|
|
16
|
%
|
Natural gas (MMcf)
|
|
5,897
|
|
|
5,372
|
|
|
525
|
|
|
10
|
%
|
|
12,015
|
|
|
10,182
|
|
|
1,833
|
|
|
18
|
%
|
Total barrels of oil equivalent (MBoe)
|
|
5,974
|
|
|
5,193
|
|
|
781
|
|
|
15
|
%
|
|
11,550
|
|
|
9,807
|
|
|
1,743
|
|
|
18
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Daily production volumes by product
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Crude oil (Bbls/d)
|
|
44,413
|
|
|
37,860
|
|
|
6,553
|
|
|
17
|
%
|
|
42,580
|
|
|
36,008
|
|
|
6,572
|
|
|
18
|
%
|
NGLs (Bbls/d)
|
|
10,429
|
|
|
9,379
|
|
|
1,050
|
|
|
11
|
%
|
|
10,168
|
|
|
8,800
|
|
|
1,368
|
|
|
16
|
%
|
Natural gas (Mcf/d)
|
|
64,805
|
|
|
59,029
|
|
|
5,776
|
|
|
10
|
%
|
|
66,382
|
|
|
56,252
|
|
|
10,130
|
|
|
18
|
%
|
Total barrels of oil equivalent (Boe/d)
|
|
65,643
|
|
|
57,077
|
|
|
8,566
|
|
|
15
|
%
|
|
63,812
|
|
|
54,183
|
|
|
9,629
|
|
|
18
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Daily production volumes by region (Boe/d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Eagle Ford
|
|
41,370
|
|
|
37,039
|
|
|
4,331
|
|
|
12
|
%
|
|
40,456
|
|
|
36,335
|
|
|
4,121
|
|
|
11
|
%
|
Delaware Basin
|
|
24,273
|
|
|
19,783
|
|
|
4,490
|
|
|
23
|
%
|
|
23,356
|
|
|
17,522
|
|
|
5,834
|
|
|
33
|
%
|
Other
|
|
—
|
|
|
255
|
|
|
(255
|
)
|
|
(100
|
%)
|
|
—
|
|
|
326
|
|
|
(326
|
)
|
|
(100
|
%)
|
Total barrels of oil equivalent (Boe/d)
|
|
65,643
|
|
|
57,077
|
|
|
8,566
|
|
|
15
|
%
|
|
63,812
|
|
|
54,183
|
|
|
9,629
|
|
|
18
|
%
|
|
|
Three Months Ended June 30,
|
|
Amount
Change
Between
Periods
|
|
Percent
Change
Between
Periods
|
|
Six Months Ended
June 30, |
|
Amount
Change
Between
Periods
|
|
Percent
Change
Between
Periods
|
||||||||||||||||||
|
|
2019
|
|
2018
|
|
|
|
2019
|
|
2018
|
|
|
||||||||||||||||||
Average realized prices
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Crude oil ($ per Bbl)
|
|
|
$60.67
|
|
|
|
$66.70
|
|
|
|
($6.03
|
)
|
|
(9
|
%)
|
|
|
$58.12
|
|
|
|
$65.17
|
|
|
|
($7.05
|
)
|
|
(11
|
%)
|
NGLs ($ per Bbl)
|
|
14.92
|
|
|
24.93
|
|
|
(10.01
|
)
|
|
(40
|
%)
|
|
16.85
|
|
|
23.96
|
|
|
(7.11
|
)
|
|
(30
|
%)
|
||||||
Natural gas ($ per Mcf)
|
|
0.95
|
|
|
2.40
|
|
|
(1.45
|
)
|
|
(60
|
%)
|
|
1.59
|
|
|
2.59
|
|
|
(1.00
|
)
|
|
(39
|
%)
|
||||||
Total average realized price ($ per Boe)
|
|
|
$44.35
|
|
|
|
$50.83
|
|
|
|
($6.48
|
)
|
|
(13
|
%)
|
|
|
$43.12
|
|
|
|
$49.89
|
|
|
|
($6.77
|
)
|
|
(14
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Revenues (In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Crude oil
|
|
|
$245,212
|
|
|
|
$229,798
|
|
|
|
$15,414
|
|
|
7
|
%
|
|
|
$447,956
|
|
|
|
$424,717
|
|
|
|
$23,239
|
|
|
5
|
%
|
NGLs
|
|
14,159
|
|
|
21,269
|
|
|
(7,110
|
)
|
|
(33
|
%)
|
|
30,996
|
|
|
38,171
|
|
|
(7,175
|
)
|
|
(19
|
%)
|
||||||
Natural gas
|
|
5,596
|
|
|
12,906
|
|
|
(7,310
|
)
|
|
(57
|
%)
|
|
19,055
|
|
|
26,365
|
|
|
(7,310
|
)
|
|
(28
|
%)
|
||||||
Total revenues
|
|
|
$264,967
|
|
|
|
$263,973
|
|
|
|
$994
|
|
|
—
|
%
|
|
|
$498,007
|
|
|
|
$489,253
|
|
|
|
$8,754
|
|
|
2
|
%
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||||||||||||||||
|
|
(In thousands, except per Boe amounts)
|
||||||||||||||||||||||||||||||
|
|
Amount
|
|
Per Boe
|
|
Amount
|
|
Per Boe
|
|
Amount
|
|
Per Boe
|
|
Amount
|
|
Per Boe
|
||||||||||||||||
Lease operating expense
|
|
|
$44,514
|
|
|
|
$7.45
|
|
|
|
$35,151
|
|
|
|
$6.77
|
|
|
|
$86,545
|
|
|
|
$7.49
|
|
|
|
$74,424
|
|
|
|
$7.59
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||||||||||||
|
|
(In thousands, except % of revenues amounts)
|
||||||||||||||||||||||||||
|
|
Amount
|
|
% of Revenues
|
|
Amount
|
|
% of Revenues
|
|
Amount
|
|
% of Revenues
|
|
Amount
|
|
% of Revenues
|
||||||||||||
Production and ad valorem taxes
|
|
|
$17,793
|
|
|
6.7
|
%
|
|
|
$16,127
|
|
|
6.1
|
%
|
|
|
$32,687
|
|
|
6.6
|
%
|
|
|
$28,675
|
|
|
5.9
|
%
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||||||||||||||||
|
|
(In thousands, except per Boe amounts)
|
||||||||||||||||||||||||||||||
|
|
Amount
|
|
Per Boe
|
|
Amount
|
|
Per Boe
|
|
Amount
|
|
Per Boe
|
|
Amount
|
|
Per Boe
|
||||||||||||||||
DD&A of proved oil and gas properties
|
|
|
$79,352
|
|
|
|
$13.28
|
|
|
|
$71,346
|
|
|
|
$13.74
|
|
|
|
$153,352
|
|
|
|
$13.28
|
|
|
|
$134,676
|
|
|
|
$13.73
|
|
Depreciation of other property and equipment
|
|
722
|
|
|
0.12
|
|
|
613
|
|
|
0.12
|
|
|
1,422
|
|
|
0.12
|
|
|
1,194
|
|
|
0.12
|
|
||||||||
Amortization of other assets
|
|
198
|
|
|
0.04
|
|
|
140
|
|
|
0.03
|
|
|
418
|
|
|
0.03
|
|
|
374
|
|
|
0.04
|
|
||||||||
Accretion of asset retirement obligations
|
|
494
|
|
|
0.08
|
|
|
331
|
|
|
0.06
|
|
|
896
|
|
|
0.08
|
|
|
653
|
|
|
0.07
|
|
||||||||
DD&A
|
|
|
$80,766
|
|
|
|
$13.52
|
|
|
|
$72,430
|
|
|
|
$13.95
|
|
|
|
$156,088
|
|
|
|
$13.51
|
|
|
|
$136,897
|
|
|
|
$13.96
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(In thousands)
|
||||||||||||||
General and administrative expense, net
|
|
|
$17,301
|
|
|
|
$18,265
|
|
|
|
$42,033
|
|
|
|
$45,557
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(In thousands)
|
|
|
||||||||||||
Crude oil derivative instruments
|
|
|
($20,915
|
)
|
|
|
$53,437
|
|
|
|
$41,846
|
|
|
|
$82,948
|
|
NGL derivative instruments
|
|
—
|
|
|
6,564
|
|
|
(6
|
)
|
|
4,799
|
|
||||
Natural gas derivative instruments
|
|
(1,600
|
)
|
|
153
|
|
|
(3,670
|
)
|
|
(2,892
|
)
|
||||
Contingent consideration arrangements
|
|
2,066
|
|
|
7,560
|
|
|
24,665
|
|
|
12,455
|
|
||||
(Gain) loss on derivatives, net
|
|
|
($20,449
|
)
|
|
|
$67,714
|
|
|
|
$62,835
|
|
|
|
$97,310
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Interest expense on Senior Notes
|
|
|
$15,313
|
|
|
|
$17,767
|
|
|
|
$30,625
|
|
|
|
$39,253
|
|
Interest expense on revolving credit facility
|
|
10,159
|
|
|
5,490
|
|
|
19,213
|
|
|
8,649
|
|
||||
Amortization of premiums and debt issuance costs
|
|
986
|
|
|
937
|
|
|
1,918
|
|
|
2,040
|
|
||||
Other interest expense
|
|
138
|
|
|
133
|
|
|
284
|
|
|
270
|
|
||||
Interest capitalized
|
|
(8,572
|
)
|
|
(8,728
|
)
|
|
(17,565
|
)
|
|
(19,096
|
)
|
||||
Interest expense, net
|
|
|
$18,024
|
|
|
|
$15,599
|
|
|
|
$34,475
|
|
|
|
$31,116
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
|
March 31, 2019
|
|
June 30, 2019
|
|
June 30, 2019
|
||||||
|
(In thousands)
|
||||||||||
DC&I
|
|
|
|
|
|
||||||
Eagle Ford
|
|
$134,275
|
|
|
|
$86,514
|
|
|
|
$220,789
|
|
Delaware Basin
|
80,390
|
|
|
44,567
|
|
|
124,957
|
|
|||
Other
|
52
|
|
|
28
|
|
|
80
|
|
|||
Total DC&I
|
214,717
|
|
|
131,109
|
|
|
345,826
|
|
|||
Leasehold and seismic
|
9,107
|
|
|
3,606
|
|
|
12,713
|
|
|||
Total capital expenditures (1)
|
|
$223,824
|
|
|
|
$134,715
|
|
|
|
$358,539
|
|
|
(1)
|
Capital expenditures exclude acquisitions of oil and gas properties, capitalized general and administrative expense, capitalized 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 July 31, 2019, our revolving credit facility had a borrowing base of $1.35 billion, with an elected commitment amount of $1.25 billion, with $871.4 million of borrowings outstanding. 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.
|
•
|
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.
|
•
|
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, to a lesser extent, 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. Due to the proposed Merger, our regular redetermination scheduled for the fall of 2019 was postponed to occur on or about February 14, 2020. See “Note 8. Long-Term Debt” and “—Sources and Uses of Cash—Borrowings under revolving credit facility” for further details of our revolving credit facility.
|
•
|
Contingent consideration arrangements. As part of the ExL Acquisition, as well as in each of the divestitures of our assets in Niobrara, Marcellus, and Utica, we agreed to contingent consideration arrangements, where we will receive or be required to pay certain amounts if commodity prices are greater than specified thresholds. See “Note 13. Derivative Instruments” for further details of each of these contingent consideration arrangements and “Item 3. Quantitative and Qualitative Disclosures About Market Risk” for details of the sensitivities to commodity price for each contingent consideration arrangement.
|
•
|
Commodity derivative instruments. We use commodity derivative instruments to mitigate the effects of commodity price volatility for a portion of our forecasted sales of production and achieve a more predictable level of cash flow.
|
Commodity
|
|
Period
|
|
Type of Contract
|
|
Index
|
|
Volumes
(Bbls
per day)
|
|
Fixed Price
($ per
Bbl)
|
|
Sub-Floor Price
($ per
Bbl)
|
|
Floor Price
($ per
Bbl)
|
|
Ceiling Price
($ per
Bbl)
|
|
Fixed Price
Differential
($ per
Bbl)
|
|||||||||||
Crude oil
|
|
3Q19
|
|
Price Swaps
|
|
NYMEX WTI
|
|
5,000
|
|
|
|
$64.80
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Crude oil
|
|
3Q19
|
|
Three-Way Collars
|
|
NYMEX WTI
|
|
27,000
|
|
|
—
|
|
|
|
$41.67
|
|
|
|
$50.96
|
|
|
|
$74.23
|
|
|
—
|
|
||
Crude oil
|
|
3Q19
|
|
Basis Swaps
|
|
LLS-WTI Cushing
|
|
6,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$5.16
|
|
||||
Crude oil
|
|
3Q19
|
|
Basis Swaps
|
|
WTI Midland-WTI Cushing
|
|
9,100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($4.44
|
)
|
||||
Crude oil
|
|
3Q19
|
|
Sold Call Options
|
|
NYMEX WTI
|
|
3,875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$81.07
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Crude oil
|
|
4Q19
|
|
Price Swaps
|
|
NYMEX WTI
|
|
5,000
|
|
|
|
$64.80
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Crude oil
|
|
4Q19
|
|
Three-Way Collars
|
|
NYMEX WTI
|
|
27,000
|
|
|
—
|
|
|
|
$41.67
|
|
|
|
$50.96
|
|
|
|
$74.23
|
|
|
—
|
|
||
Crude oil
|
|
4Q19
|
|
Basis Swaps
|
|
WTI Midland-WTI Cushing
|
|
9,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($4.64
|
)
|
||||
Crude oil
|
|
4Q19
|
|
Sold Call Options
|
|
NYMEX WTI
|
|
3,875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$81.07
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Crude oil
|
|
2020
|
|
Price Swaps
|
|
NYMEX WTI
|
|
3,000
|
|
|
|
$55.06
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Crude oil
|
|
2020
|
|
Three-Way Collars
|
|
NYMEX WTI
|
|
12,000
|
|
|
—
|
|
|
|
$45.63
|
|
|
|
$55.63
|
|
|
|
$66.04
|
|
|
—
|
|
||
Crude oil
|
|
2020
|
|
Basis Swaps
|
|
WTI Midland-WTI Cushing
|
|
10,658
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($1.68
|
)
|
||||
Crude oil
|
|
2020
|
|
Sold Call Options
|
|
NYMEX WTI
|
|
4,575
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$75.98
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Crude oil
|
|
2021
|
|
Basis Swaps
|
|
WTI Midland-WTI Cushing
|
|
8,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$0.18
|
|
Commodity
|
|
Period
|
|
Type of Contract
|
|
Index
|
|
Volumes
(MMBtu
per day)
|
|
Fixed Price
($ per
MMBtu)
|
|
Sub-Floor Price
($ per
MMBtu)
|
|
Floor Price
($ per
MMBtu)
|
|
Ceiling Price
($ per
MMBtu)
|
|
Fixed Price
Differential
($ per
MMBtu)
|
||||||||
Natural gas
|
|
3Q19
|
|
Basis Swaps
|
|
Waha-NYMEX Henry Hub
|
|
42,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($1.49
|
)
|
|
Natural gas
|
|
3Q19
|
|
Sold Call Options
|
|
NYMEX Henry Hub
|
|
33,000
|
|
|
|
|
—
|
|
|
—
|
|
|
|
$3.25
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Natural gas
|
|
4Q19
|
|
Basis Swaps
|
|
Waha-NYMEX Henry Hub
|
|
42,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($1.30
|
)
|
|
Natural gas
|
|
4Q19
|
|
Sold Call Options
|
|
NYMEX Henry Hub
|
|
33,000
|
|
|
|
|
—
|
|
|
—
|
|
|
|
$3.25
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Natural gas
|
|
2020
|
|
Basis Swaps
|
|
Waha-NYMEX Henry Hub
|
|
29,541
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
($0.77
|
)
|
|
Natural gas
|
|
2020
|
|
Sold Call Options
|
|
NYMEX Henry Hub
|
|
33,000
|
|
|
|
|
—
|
|
|
—
|
|
|
|
$3.50
|
|
|
—
|
|
|
July - December 2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024 and Thereafter
|
|
Total
|
||||||||||||||
Long-term debt (1)
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$841,328
|
|
|
|
$650,000
|
|
|
|
$250,000
|
|
|
|
$1,741,328
|
|
Cash interest on senior notes (2)
|
30,625
|
|
|
61,250
|
|
|
61,250
|
|
|
61,250
|
|
|
40,938
|
|
|
41,250
|
|
|
296,563
|
|
|||||||
Cash interest and commitment fees on revolving credit facility (3)
|
18,436
|
|
|
36,873
|
|
|
36,873
|
|
|
12,701
|
|
|
—
|
|
|
—
|
|
|
104,883
|
|
|||||||
Operating leases - other (4)
|
5,401
|
|
|
10,125
|
|
|
6,921
|
|
|
3,697
|
|
|
3,680
|
|
|
21,608
|
|
|
51,432
|
|
|||||||
Operating leases - drilling rig contracts (5)
|
15,441
|
|
|
17,731
|
|
|
805
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,977
|
|
|||||||
Delivery commitments (6)
|
1,911
|
|
|
2,807
|
|
|
2,487
|
|
|
30
|
|
|
7
|
|
|
19
|
|
|
7,261
|
|
|||||||
Produced water disposal commitments (7)
|
9,787
|
|
|
20,894
|
|
|
20,898
|
|
|
20,954
|
|
|
10,471
|
|
|
9,769
|
|
|
92,773
|
|
|||||||
Asset retirement obligations and other (8)
|
2,714
|
|
|
3,039
|
|
|
629
|
|
|
494
|
|
|
437
|
|
|
21,357
|
|
|
28,670
|
|
|||||||
Total Contractual Obligations
|
|
$84,315
|
|
|
|
$152,719
|
|
|
|
$129,863
|
|
|
|
$940,454
|
|
|
|
$705,533
|
|
|
|
$344,003
|
|
|
|
$2,356,887
|
|
|
(1)
|
Long-term debt consists of the principal amounts of the 6.25% Senior Notes due 2023, the 8.25% Senior Notes due 2025, and borrowings outstanding under our revolving credit facility which matures in 2022.
|
(2)
|
Cash interest on senior notes includes cash payments for interest on the 6.25% Senior Notes due 2023 and the 8.25% Senior Notes due 2025.
|
(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 June 30, 2019 of 4.14%. Commitment fees on our revolving credit facility were calculated based on the unused portion of lender commitments as of June 30, 2019, at the applicable commitment fee rate of 0.500%.
|
(4)
|
Other operating leases include undiscounted contractual amounts for office space and the use of well equipment, vehicles, and other office equipment. The amounts presented above represent gross contractual obligations. Other joint owners in the properties operated by us generally pay for their working interest share of costs associated with the use of well equipment.
|
(5)
|
Drilling rig contracts represent gross contractual obligations. Other joint owners in the properties operated by us generally pay for their working interest share of such costs.
|
(6)
|
Delivery commitments represent gross 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.
|
(7)
|
Produced water disposal commitments represent gross 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.
|
(8)
|
Asset retirement obligations and other are based on estimates and assumptions that affect the reported amounts as of June 30, 2019. Certain of such estimates and assumptions are inherently unpredictable and will differ from actual results.
|
|
|
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)
|
June 30, 2019 Actual
|
|
$59.23
|
|
$1.81
|
|
$1,091
|
|
|
|
|
|
|
|
|
|
|
|
Crude Oil and Natural Gas Price Sensitivity
|
|
|
|
|
|
|
|
|
Crude Oil and Natural Gas +10%
|
|
$65.36
|
|
$2.12
|
|
$1,662
|
|
$571
|
Crude Oil and Natural Gas -10%
|
|
$53.10
|
|
$1.50
|
|
$473
|
|
($618)
|
|
|
|
|
|
|
|
|
|
Crude Oil Price Sensitivity
|
|
|
|
|
|
|
|
|
Crude Oil +10%
|
|
$65.36
|
|
$1.81
|
|
$1,608
|
|
$517
|
Crude Oil -10%
|
|
$53.10
|
|
$1.81
|
|
$542
|
|
($549)
|
|
|
|
|
|
|
|
|
|
Natural Gas Price Sensitivity
|
|
|
|
|
|
|
|
|
Natural Gas +10%
|
|
$59.23
|
|
$2.12
|
|
$1,145
|
|
$54
|
Natural Gas -10%
|
|
$59.23
|
|
$1.50
|
|
$1,037
|
|
($54)
|
•
|
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;
|
•
|
the use of commodity derivative instruments to mitigate the effects of commodity price volatility for a portion of our forecasted sales of production;
|
•
|
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;
|
•
|
the expected timetable for completing the proposed Merger;
|
•
|
the results, effects, benefits, and synergies of the proposed Merger;
|
•
|
future opportunities for the combined company;
|
•
|
future financial performance and condition;
|
•
|
guidance and any other statements regarding Callon’s or our future expectations, beliefs, plans, objectives, financial conditions, assumptions or future events or performance;
|
•
|
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 and realize any expected benefits or effects of any acquisitions or the timing, final purchase price, financing or consummation of any acquisitions;
|
•
|
results of the Devon Properties;
|
•
|
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; and
|
•
|
realization and other matters concerning deferred tax assets.
|
|
|
Three Months Ended June 30, 2019
|
||||||||||||||
|
|
Crude oil
|
|
NGLs
|
|
Natural gas
|
|
Total
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Revenues
|
|
|
$245,212
|
|
|
|
$14,159
|
|
|
|
$5,596
|
|
|
|
$264,967
|
|
|
|
|
|
|
|
|
|
|
||||||||
Impact of a 10% fluctuation in average realized prices
|
|
|
$24,521
|
|
|
|
$1,416
|
|
|
|
$560
|
|
|
|
$26,497
|
|
|
|
Six Months Ended June 30, 2019
|
||||||||||||||
|
|
Crude oil
|
|
NGLs
|
|
Natural gas
|
|
Total
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Revenues
|
|
|
$447,956
|
|
|
|
$30,996
|
|
|
|
$19,055
|
|
|
|
$498,007
|
|
|
|
|
|
|
|
|
|
|
||||||||
Impact of a 10% fluctuation in average realized prices
|
|
|
$44,793
|
|
|
|
$3,099
|
|
|
|
$1,911
|
|
|
|
$49,803
|
|
|
|
Three Months Ended June 30, 2019
|
||||||||||||||
|
|
Crude oil
|
|
NGLs
|
|
Natural gas
|
|
Total
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Cash received (paid) for commodity derivative settlements, net
|
|
|
($3,698
|
)
|
|
|
$—
|
|
|
|
$1,925
|
|
|
|
($1,773
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Impact of a 10% increase in settlement prices
|
|
|
($6,989
|
)
|
|
|
$—
|
|
|
|
$581
|
|
|
|
($6,408
|
)
|
Impact of a 10% decrease in settlement prices
|
|
|
$3,572
|
|
|
|
$—
|
|
|
|
($581
|
)
|
|
|
$2,991
|
|
|
|
Six Months Ended June 30, 2019
|
||||||||||||||
|
|
Crude oil
|
|
NGLs
|
|
Natural gas
|
|
Total
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Cash received (paid) for commodity derivative settlements, net
|
|
|
($4,018
|
)
|
|
|
$623
|
|
|
|
$1,625
|
|
|
|
($1,770
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Impact of a 10% increase in settlement prices
|
|
|
($9,565
|
)
|
|
|
($378
|
)
|
|
|
$219
|
|
|
|
($9,724
|
)
|
Impact of a 10% decrease in settlement prices
|
|
|
$12,426
|
|
|
|
$378
|
|
|
|
($281
|
)
|
|
|
$12,523
|
|
|
|
Six Months Ended June 30, 2019
|
||||||||||||||
|
|
Contingent ExL Consideration
|
|
Contingent Niobrara Consideration
|
|
Contingent Marcellus Consideration
|
|
Contingent Utica Consideration
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Cash received (paid) for settlements of contingent consideration arrangements, net
|
|
|
($50,000
|
)
|
|
|
$5,000
|
|
|
|
$—
|
|
|
|
$5,000
|
|
|
|
|
|
|
|
|
|
|
||||||||
Impact of a 10% increase in settlement prices
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$3,000
|
|
|
|
$—
|
|
Impact of a 10% decrease in settlement prices
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
2019
|
|
2020
|
|
2021
|
Crude oil:
|
|
|
|
|
|
|
NYMEX WTI
|
|
$58.32
|
|
$56.23
|
|
$54.18
|
LLS-WTI Cushing
|
|
$4.02
|
|
$3.70
|
|
$3.00
|
WTI Midland-WTI Cushing
|
|
$0.40
|
|
$0.70
|
|
$0.95
|
Natural gas:
|
|
|
|
|
|
|
NYMEX Henry Hub
|
|
$2.38
|
|
$2.54
|
|
$2.58
|
Waha-NYMEX Henry Hub
|
|
($0.96)
|
|
($1.11)
|
|
($0.42)
|
|
|
Crude oil
|
|
NGLs
|
|
Natural gas
|
|
Total
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Fair value (liability) asset as of June 30, 2019
|
|
|
($5,416
|
)
|
|
|
$—
|
|
|
|
$45
|
|
|
|
($5,371
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Impact of a 10% increase in forward commodity prices
|
|
|
($40,182
|
)
|
|
|
$—
|
|
|
|
$1,075
|
|
|
|
($39,107
|
)
|
Impact of a 10% decrease in forward commodity prices
|
|
|
$29,556
|
|
|
|
$—
|
|
|
|
($1,446
|
)
|
|
|
$28,110
|
|
|
|
Contingent ExL Consideration
|
|
Contingent Niobrara Consideration
|
|
Contingent Marcellus Consideration
|
|
Contingent Utica Consideration
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Potential (payment) receipt per year
|
|
|
($50,000
|
)
|
|
|
$5,000
|
|
|
|
$3,000
|
|
|
|
$5,000
|
|
Maximum remaining potential (payment) receipt
|
|
|
($75,000
|
)
|
|
|
$10,000
|
|
|
|
$6,000
|
|
|
|
$10,000
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fair value (liability) asset as of June 30, 2019
|
|
|
($60,798
|
)
|
|
|
$4,947
|
|
|
|
$450
|
|
|
|
$6,057
|
|
Impact of a 10% increase in forward commodity prices
|
|
|
($3,576
|
)
|
|
|
$1,428
|
|
|
|
$262
|
|
|
|
$1,096
|
|
Impact of a 10% decrease in forward commodity prices
|
|
|
$6,927
|
|
|
|
($1,831
|
)
|
|
|
($197
|
)
|
|
|
($1,649
|
)
|
|
|
Revolving Credit Facility
|
|
Senior Notes
|
||||
|
|
(In thousands except for percentages)
|
||||||
June 30, 2019
|
|
|
|
|
||||
Amount outstanding
|
|
|
$841,328
|
|
|
|
$900,000
|
|
Weighted average interest rate
|
|
4.14
|
%
|
|
6.81
|
%
|
||
|
|
|
|
|
||||
Three Months Ended June 30, 2019
|
|
|
|
|
||||
Impact of a 1% increase in interest rate
|
|
|
$2,335
|
|
|
|
||
Impact of a 1% decrease in interest rate
|
|
|
($2,335
|
)
|
|
|
|
|
|
|
|
|
|
||||
Six Months Ended June 30, 2019
|
|
|
|
|
||||
Impact of a 1% increase in interest rate
|
|
|
$4,418
|
|
|
|
||
Impact of a 1% decrease in interest rate
|
|
|
($4,418
|
)
|
|
|
•
|
the inability to successfully integrate our businesses into the combined company in a manner that permits Callon to achieve the full revenue and cost savings anticipated from the Merger;
|
•
|
complexities associated with managing the larger, more complex, integrated business;
|
•
|
not realizing anticipated operating synergies;
|
•
|
integrating personnel from the two companies and the loss of key employees;
|
•
|
potential unknown liabilities and unforeseen expenses, delays or certain regulatory approvals associated with the Merger;
|
•
|
integrating relationships with customers, vendors and business partners;
|
•
|
performance shortfalls at one or both of the companies as a result of the diversion of management’s attention caused by completing the Merger and integrating our operations into the combined company; and
|
•
|
the disruption of, or the loss of momentum in, each company’s ongoing business or inconsistencies in standards, controls, procedures and policies.
|
|
†
|
Incorporated by reference as indicated.
|
*
|
Filed herewith.
|
+
|
Management contract or compensatory plan or arrangement.
|
|
|
|
Carrizo Oil & Gas, Inc.
(Registrant)
|
|
|
|
|
|
|
Date:
|
August 7, 2019
|
|
By:
|
/s/ David L. Pitts
|
|
|
|
|
Vice President and Chief Financial Officer
(Principal Financial Officer)
|
|
|
|
|
|
Date:
|
August 7, 2019
|
|
By:
|
/s/ Gregory F. Conaway
|
|
|
|
|
Vice President and Chief Accounting Officer
(Principal Accounting 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:
|
August 7, 2019
|
/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:
|
August 7, 2019
|
/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 June 30, 2019 (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:
|
August 7, 2019
|
/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 June 30, 2019 (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:
|
August 7, 2019
|
/s/ David L. Pitts
|
|
|
David L. Pitts
Vice President and Chief Financial Officer
|