☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
Delaware
|
|
73-1590941
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
701 Cedar Lake Boulevard
Oklahoma City, Oklahoma
|
|
73114
|
(Address of principal executive offices)
|
|
(Zip code)
|
Title of class
|
|
Name of each exchange on which registered
|
Class A common stock, par value, $0.01 per share
|
|
The New York Stock Exchange
|
Large accelerated filer
|
☐
|
Accelerated filer
|
x
|
Non-accelerated filer
|
☐
|
|
|
|
|
|
|
Smaller reporting company
|
☐
|
Emerging growth company
|
☐
|
|
|
|
|
|
Class
|
Number of shares
|
|
Class A Common Stock, $0.01 par value
|
46,451,200
|
|
Part I
|
|
|
|
|
|
Items 1. and 2.
|
||
|
|
|
Item 1A.
|
||
|
|
|
Item 1B.
|
||
|
|
|
Item 2.
|
||
|
|
|
Item 3.
|
||
|
|
|
Item 4.
|
||
|
|
|
Part II
|
|
|
|
|
|
Item 5.
|
||
|
|
|
Item 6.
|
||
|
|
|
Item 7.
|
||
|
|
|
Item 7A.
|
||
|
|
|
Item 8.
|
||
|
|
|
Item 9.
|
||
|
|
|
Item 9A.
|
||
|
|
|
Item 9B.
|
||
|
|
|
Part III
|
|
|
|
|
|
Item 10.
|
||
|
|
|
Item 11.
|
||
|
|
|
Item 12.
|
||
|
|
|
Item 13.
|
||
|
|
|
Item 14.
|
||
|
|
|
Part IV
|
|
|
|
|
|
Item 15.
|
||
|
|
|
•
|
fluctuations in demand or the prices received for oil and natural gas;
|
•
|
the amount, nature and timing of capital expenditures;
|
•
|
drilling, completion and performance of wells;
|
•
|
competition and government regulations;
|
•
|
timing and amount of future production of oil and natural gas;
|
•
|
costs of exploiting and developing properties and conducting other operations, in the aggregate and on a per-unit equivalent basis;
|
•
|
changes in proved reserves;
|
•
|
operating costs and other expenses;
|
•
|
our future financial condition, results of operations, revenue, cash flows and expenses;
|
•
|
estimates of proved reserves;
|
•
|
exploitation of property acquisitions; and
|
•
|
marketing of oil and natural gas.
|
•
|
worldwide supply of and demand for oil and natural gas;
|
•
|
volatility and declines in oil and natural gas prices;
|
•
|
drilling plans (including scheduled and budgeted wells);
|
•
|
our new capital structure and the adoption of fresh start accounting, including the risk that assumptions and factors used in estimating enterprise value vary significantly from current values;
|
•
|
the number, timing or results of any wells;
|
•
|
changes in wells operated and in reserve estimates;
|
•
|
future growth and expansion;
|
•
|
future exploration;
|
•
|
integration of existing and new technologies into operations;
|
•
|
future capital expenditures (or funding thereof) and working capital;
|
•
|
effectiveness and extent of our risk management activities;
|
•
|
availability and cost of equipment;
|
•
|
risks related to the concentration of our operations in the mid-continent geographic area;
|
•
|
borrowings and capital resources and liquidity;
|
•
|
covenant compliance under instruments governing any of our existing or future indebtedness;
|
•
|
changes in strategy and business discipline, including our post-emergence business strategy;
|
•
|
future tax matters;
|
•
|
legislation and regulatory initiatives;
|
•
|
any loss of key personnel;
|
•
|
geopolitical events affecting oil and natural gas prices;
|
•
|
weather, including its impact on oil and natural gas demand and weather-related delays on operations;
|
•
|
outcome, effects or timing of legal proceedings;
|
•
|
the effect of litigation and contingencies;
|
•
|
the outcome, timing or effects of environmental litigation;
|
•
|
the ability to generate additional prospects; and
|
•
|
the ability to successfully complete merger, acquisition or divestiture plans, regulatory or other limitations imposed as a result of a merger, acquisition or divestiture, and the success of the business following a merger, acquisition or divestiture.
|
Bankruptcy Court
|
United States Bankruptcy Court for the District of Delaware
|
|
|
Basin
|
A low region or natural depression in the earth’s crust where sedimentary deposits accumulate.
|
|
|
Bbl
|
One stock tank barrel of 42 U.S. gallons liquid volume used herein in reference to crude oil, condensate, or natural gas liquids.
|
|
|
BBtu
|
One billion British thermal units.
|
|
|
Boe
|
Barrels of oil equivalent using the ratio of six thousand cubic feet of natural gas to one barrel of oil.
|
|
|
Boe/d
|
Barrels of oil equivalent per day.
|
|
|
Btu
|
British thermal unit, which is the heat required to raise the temperature of a one-pound mass of water from 58.5 to 59.5 degrees Fahrenheit.
|
|
|
Completion
|
The process of treating a drilled well followed by the installation of permanent equipment for the production of oil or natural gas, or in the case of a dry well, the reporting to the appropriate authority that the well has been abandoned.
|
|
|
CO
2
|
Carbon dioxide.
|
|
|
Developed acreage
|
The number of acres that are assignable to productive wells.
|
|
|
Development well
|
A well drilled within the proved area of an oil or natural gas reservoir to the depth of a stratigraphic horizon known to be productive.
|
|
|
Disclosure Statement
|
Disclosure Statement for the Joint Plan of Reorganization for Chaparral Energy, Inc. and its Affiliate Debtors Under Chapter 11 of the Bankruptcy Code.
|
|
|
Dry well or dry hole
|
An exploratory, development or extension well that proves to be incapable of producing either oil or natural gas in sufficient quantities to justify completion as an oil or natural gas well.
|
|
|
EOR Areas
|
Areas where we previously injected, planned to inject and/or recycled CO2 as a means of oil recovery.
|
|
|
Enhanced oil recovery (EOR)
|
The use of any improved recovery method, including injection of CO
2
or polymer, to remove additional oil after Secondary Recovery.
|
|
|
Exit Credit Facility
|
Ninth Restated Credit Agreement, dated as of March 21, 2017, by and among us, Chaparral Energy, L.L.C., in its capacity as Borrower Representative for the Borrowers, JPMorgan Chase Bank, N.A., as Administrative Agent and each of the Lenders named therein, as amended.
|
|
|
Exit Revolver
|
A first-out revolving facility under the Exit Credit Facility.
|
|
|
Exit Term Loan
|
A second-out term loan under the Exit Credit Facility.
|
|
|
Exploratory well
|
A well drilled to find a new field or to find a new reservoir in a field previously found to produce oil or natural gas in another reservoir.
|
|
|
Field
|
An area consisting of a single reservoir or multiple reservoirs all grouped on, or related to, the same individual geological structural feature or stratigraphic condition. The field name refers to the surface area, although it may refer to both the surface and the underground productive formations.
|
|
|
Horizontal drilling
|
A drilling technique used in certain formations where a well is drilled vertically to a certain depth and then drilled at a right angle within a specified interval.
|
|
|
PV-10 value
|
When used with respect to oil and natural gas reserves, PV-10 value means the estimated future gross revenue to be generated from the production of proved reserves, net of estimated production and future development costs, excluding escalations of prices and costs based upon future conditions, before income taxes, and without giving effect to non-property-related expenses, discounted to a present value using an annual discount rate of 10%.
|
|
|
Registration Rights Agreement
|
Registration Rights Agreement, dated as of March 21, 2017, by and among Chaparral Energy, Inc. and the Stockholders named therein.
|
|
|
Reorganization Plan
|
First Amended Joint Plan of Reorganization for Chaparral Energy, Inc. and its Affiliate Debtors under Chapter 11 of the Bankruptcy Code.
|
|
|
Royalty Interest
|
An interest in an oil and natural gas lease that gives the owner of the interest the right to receive a portion of the production from the leased acreage (or of the proceeds of the sale thereof), but generally does not require the owner to pay any portion of the costs of drilling or operating the wells on the leased acreage.
|
|
|
SEC
|
The Securities and Exchange Commission.
|
|
|
Secondary recovery
|
The recovery of oil and natural gas through the injection of liquids or gases into the reservoir, supplementing its natural energy. Secondary recovery methods are often applied when production slows due to depletion of the natural pressure.
|
|
|
Seismic survey
|
Also known as a seismograph survey, it is a survey of an area by means of an instrument which records the vibrations of the earth. By recording the time interval between the source of the shock wave and the reflected or refracted shock waves from various formations, geophysicists are able to define the underground configurations.
|
|
|
Senior Notes
|
Our 8.75% senior notes due 2023.
|
|
|
STACK
|
An acronym standing for Sooner Trend Anadarko Canadian Kingfisher. A play in the Anadarko Basin of Oklahoma in which we operate.
|
|
|
Undeveloped acreage
|
Lease acreage on which wells have not been drilled or completed to a point that would permit the production of economic quantities of oil or natural gas regardless of whether such acreage contains proved reserves.
|
|
|
Unit
|
The joining of all or substantially all interests in a reservoir or field, rather than a single tract, to provide for development and operation without regard to separate property interests. Also, the area covered by a unitization agreement.
|
|
|
Wellbore
|
The hole drilled by the bit that is equipped for oil or natural gas production on a completed well. Also called well or borehole.
|
|
|
Working interest
|
The right granted to the lessee of a property to explore for and to produce and own oil, natural gas, or other minerals. The working interest owners bear the exploration, development, and operating costs on a cash, penalty, or carried basis.
|
|
|
Zone
|
A layer of rock which has distinct characteristics that differs from nearby layers of rock.
|
•
|
Income.
We reported net income of
$33.4 million
and basic earnings per share of
$0.74
.
|
•
|
Decreased LOE.
Lease operating expenses ("LOE") declined
41%
from the prior year to
$54.2 million
in 2018 primarily due the divestitures of our EOR assets in late 2017 and other non-core assets in 2018, which were assets characterized by higher operating costs compared to our STACK assets. Our lease operating expense per Boe of
$7.24
in 2018 was
34%
lower than the prior year.
|
•
|
Production.
Production in our STACK play increased
52%
from the prior year to
5,279
Mboe in 2018. Total Company production was
7,490
MBoe in 2018 which was
11%
lower than the prior year as the loss of production from divesting our EOR and other non-core assets was only partially offset by the production increase from our STACK play.
|
•
|
Divestitures.
We generated proceeds of
$50.5 million
from divestitures of non-core assets which included certain properties in the Oklahoma/Texas Panhandle and certain salt water disposal infrastructure assets.
|
•
|
Issuance of Senior Notes.
On June 29, 2018, we completed our offering of
$300.0
million of senior unsecured notes due 2023 which provided net proceeds, after deducting estimated issuance costs, of
$292.7 million
. Upon receipt of the offering proceeds, we repaid the entire outstanding balance on our New Credit Facility with the remaining proceeds used for general corporate purposes.
|
•
|
Uplisting.
On July 24, 2018, we transferred our stock exchange listing for our Class A common stock from the OTCQB market to the New York Stock Exchange (the "NYSE") and began trading under the new ticker symbol “CHAP.”
|
•
|
Share conversion.
On December 19, 2018, all outstanding shares of our Class B common stock converted into the same number of shares of Class A common stock. With the conversion, all our common stock is now traded on the NYSE.
|
•
|
Reserve growth.
We increased year-end 2018 proved reserves to
94.8
MMBoe, an increase of
24%
compared to year-end 2017 proved reserves. Our STACK proved reserves of
74.1
MBoe increased
24.7
MMBoe or approximately
50%
compared to year-end 2017 proved reserves.
|
•
|
Amendment to New Credit Facility.
On December 7, 2018, we amended our New Credit Facility. Provisions in the amendment included: (i) increasing the aggregate principal amount from
$400
million to
$750
million; (ii) increasing the borrowing base from
$265
million to
$325
million; (iii) decreasing the applicable margin on outstanding borrowings by 50 basis points and (iv) changing hedge capacity to 80% of internally forecasted production for the first 24 months.
|
•
|
Capital expenditure.
Our oil and natural gas capital expenditures were
$341.0 million
in 2018 compared to $212.5 million in 2017. The increase in capital expenditure was primarily driven by an increase in the number of wells we drilled and in our leasehold acquisitions. Our 2018 capital activity was comprised of
$194.7 million
for drilling and completions and
$111.4 million
for acquisitions, which included
$10.9 million
in costs we recorded for non-monetary acreage trades. We deployed three rigs for the better part of 2018 but added a fourth rig in October 2018. See "Capital Program" in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations in this report for details of our capital activity.
|
•
|
Joint development agreement (“JDA”).
We made substantial progress in 2018 towards completing our 30-well JDA program. During 2018, we drilled and completed
18
wells, completed
one
well drilled in the prior year and drilled
five
wells to be completed in 2019. As of December 31, 2018, we have
eight
wells to drill and/or complete in order to complete the JDA.
|
|
|
Quarter ended
|
|
Twelve months ended
|
||
Net production (Mboe)
|
|
December 31, 2018
|
|
December 31, 2018
|
||
STACK:
|
|
|
|
|
||
STACK - Kingfisher
|
|
514
|
|
|
2,194
|
|
STACK - Canadian
|
|
558
|
|
|
1,648
|
|
STACK - Garfield
|
|
405
|
|
|
1,183
|
|
STACK - Other
|
|
53
|
|
|
254
|
|
Total STACK
|
|
1,530
|
|
|
5,279
|
|
Other
|
|
464
|
|
|
2,211
|
|
Total
|
|
1,994
|
|
|
7,490
|
|
|
|
Proved reserves as of December 31, 2018
|
|||||||||||||||||
|
|
Oil
(MBbls)
|
|
Natural gas
(MMcf)
|
|
Natural
gas liquids
(MBbls)
|
|
Total
(MBoe)
|
|
Percent of
total MBoe
|
|
PV-10
value
($MM)
|
|||||||
STACK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STACK - Kingfisher
|
|
16,185
|
|
|
60,052
|
|
|
7,356
|
|
|
33,550
|
|
|
35
|
%
|
|
$
|
271
|
|
STACK - Canadian
|
|
3,890
|
|
|
56,210
|
|
|
10,306
|
|
|
23,564
|
|
|
25
|
%
|
|
161
|
|
|
STACK - Garfield
|
|
3,074
|
|
|
49,647
|
|
|
4,219
|
|
|
15,568
|
|
|
16
|
%
|
|
80
|
|
|
STACK - Other
|
|
105
|
|
|
7,041
|
|
|
133
|
|
|
1,412
|
|
|
2
|
%
|
|
4
|
|
|
Total STACK
|
|
23,254
|
|
|
172,950
|
|
|
22,014
|
|
|
74,094
|
|
|
78
|
%
|
|
516
|
|
|
Other
|
|
9,043
|
|
|
47,268
|
|
|
3,793
|
|
|
20,713
|
|
|
22
|
%
|
|
170
|
|
|
Total
|
|
32,297
|
|
|
220,218
|
|
|
25,807
|
|
|
94,807
|
|
|
100.0
|
%
|
|
686
|
|
•
|
The Corporate Reserve team follows comprehensive SEC-compliant internal policies to determine and report proved reserves including:
|
•
|
confirming that reserves estimates include all properties owned and are based upon proper working and net revenue interests;
|
•
|
reviewing and using in the estimation process data provided by other departments within the Company such as Accounting; and
|
•
|
comparing and reconciling internally generated reserves estimates to those prepared by third parties.
|
•
|
The Corporate Reserve team reports directly to our Chief Executive Officer regarding publicly disclosed reserve estimates.
|
•
|
Our reserves are reviewed by senior management, which includes the Chief Executive Officer and the Chief Financial Officer, and they are responsible for verifying that the estimate of proved reserves is reasonable, complete, and accurate. Members of senior management may also meet with the key representatives from the independent petroleum engineering firm of Cawley, Gillespie & Associates, Inc. to discuss their processes and findings. In addition, the audit committee of our board of directors (the “Board”) also meets with Cawley, Gillespie & Associates, Inc. to review their findings. Final approval of the reserves is required by our Chief Executive Officer and Chief Financial Officer.
|
|
|
December 31,
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
Cawley, Gillespie & Associates, Inc.
|
|
100
|
%
|
|
100
|
%
|
|
51
|
%
|
Ryder Scott Company, L.P.
|
|
—
|
%
|
|
—
|
%
|
|
49
|
%
|
|
|
As of December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Estimated proved reserve volumes:
|
|
|
|
|
|
|
|
|
|
|||
Oil (MBbls)
|
|
32,297
|
|
|
29,604
|
|
|
96,621
|
|
|||
Natural gas (MMcf)
|
|
220,218
|
|
|
170,166
|
|
|
135,449
|
|
|||
Natural gas liquids (MBbls)
|
|
25,807
|
|
|
18,322
|
|
|
12,105
|
|
|||
Oil equivalent (MBoe)
|
|
94,807
|
|
|
76,287
|
|
|
131,301
|
|
|||
Proved developed reserve percentage
|
|
59
|
%
|
|
67
|
%
|
|
43
|
%
|
|||
Estimated proved reserve values (in thousands):
|
|
|
|
|
|
|
|
|
|
|||
Future net revenue
|
|
$
|
1,618,480
|
|
|
$
|
1,095,732
|
|
|
$
|
1,490,090
|
|
PV-10 value
|
|
$
|
686,366
|
|
|
$
|
497,873
|
|
|
$
|
528,781
|
|
Standardized measure of discounted future net cash flows
|
|
$
|
686,366
|
|
|
$
|
497,873
|
|
|
$
|
528,781
|
|
Oil and natural gas prices: (1)
|
|
|
|
|
|
|
|
|
|
|||
Oil (per Bbl)
|
|
$
|
65.56
|
|
|
$
|
51.34
|
|
|
$
|
42.75
|
|
Natural gas (per Mcf)
|
|
$
|
3.10
|
|
|
$
|
2.98
|
|
|
$
|
2.49
|
|
Natural gas liquids (per Bbl)
|
|
$
|
25.56
|
|
|
$
|
24.17
|
|
|
$
|
13.47
|
|
Estimated reserve life in years (2)
|
|
12.7
|
|
|
11.5
|
|
|
14.7
|
|
(1)
|
Prices were based upon the average first day of the month prices for each month during the respective year and do not reflect differentials.
|
(2)
|
Calculated by dividing net proved reserves by net production volumes for the year indicated. The 2017 amount disclosed above excludes production from our EOR Areas as those assets have been sold.
|
|
|
Net proved reserves as of December 31, 2018
|
||||||||||||||
|
|
Oil
(MBbls)
|
|
Natural gas
(MMcf)
|
|
Natural gas
liquids (MBbls)
|
|
Total
(MBoe)
|
|
PV-10 value
(in thousands)
|
||||||
Developed—producing
|
|
17,329
|
|
|
131,305
|
|
|
14,361
|
|
|
53,574
|
|
|
$
|
509,691
|
|
Developed—non-producing
|
|
722
|
|
|
4,120
|
|
|
485
|
|
|
1,894
|
|
|
22,595
|
|
|
Undeveloped
|
|
14,246
|
|
|
84,793
|
|
|
10,961
|
|
|
39,339
|
|
|
154,080
|
|
|
Total proved
|
|
32,297
|
|
|
220,218
|
|
|
25,807
|
|
|
94,807
|
|
|
686,366
|
|
(in MBoe)
|
|
Total
|
|
Proved undeveloped reserves as of January 1, 2018
|
|
25,553
|
|
Undeveloped reserves transferred to developed (1)
|
|
(248
|
)
|
Sales of minerals in place
|
|
—
|
|
Extensions and discoveries
|
|
14,533
|
|
Revisions and other
|
|
(499
|
)
|
Proved undeveloped reserves as of December 31, 2018
|
|
39,339
|
|
(1)
|
Approximately $6.3 million of developmental costs incurred during 2018 related to undeveloped reserves that were transferred to developed.
|
|
|
Oil
|
|
Natural Gas
|
|
Total
|
||||||||||||
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
Operated Wells:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STACK (1)
|
|
183
|
|
|
136
|
|
|
102
|
|
|
74
|
|
|
285
|
|
|
210
|
|
Other
|
|
432
|
|
|
363
|
|
|
119
|
|
|
88
|
|
|
551
|
|
|
451
|
|
Total
|
|
615
|
|
|
499
|
|
|
221
|
|
|
162
|
|
|
836
|
|
|
661
|
|
Non-Operated Wells:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STACK
|
|
412
|
|
|
27
|
|
|
312
|
|
|
35
|
|
|
724
|
|
|
62
|
|
Other
|
|
845
|
|
|
92
|
|
|
401
|
|
|
31
|
|
|
1,246
|
|
|
123
|
|
Total
|
|
1,257
|
|
|
119
|
|
|
713
|
|
|
66
|
|
|
1,970
|
|
|
185
|
|
Total Wells:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STACK
|
|
595
|
|
|
163
|
|
|
414
|
|
|
109
|
|
|
1,009
|
|
|
272
|
|
Other
|
|
1,277
|
|
|
455
|
|
|
520
|
|
|
119
|
|
|
1,797
|
|
|
574
|
|
Total
|
|
1,872
|
|
|
618
|
|
|
934
|
|
|
228
|
|
|
2,806
|
|
|
846
|
|
(1)
|
Within the STACK, we have 120 gross (85 net) operated horizontal oil wells and 11 gross (4 net) operated horizontal natural gas wells.
|
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
Development wells
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Productive
|
|
159
|
|
|
33
|
|
|
127
|
|
|
27
|
|
|
20
|
|
|
12
|
|
Dry
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Exploratory wells
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Productive
|
|
9
|
|
|
4
|
|
|
5
|
|
|
1
|
|
|
32
|
|
|
4
|
|
Dry
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total wells
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Productive
|
|
168
|
|
|
37
|
|
|
132
|
|
|
28
|
|
|
52
|
|
|
16
|
|
Dry
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total
|
|
169
|
|
|
37
|
|
|
132
|
|
|
28
|
|
|
52
|
|
|
16
|
|
Percent productive
|
|
99
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
|
Developed
|
|
Undeveloped
|
|
Total
|
||||||||||||
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
Oklahoma:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Kingfisher County
|
|
57,219
|
|
|
32,846
|
|
|
4,179
|
|
|
789
|
|
|
61,398
|
|
|
33,635
|
|
Canadian County
|
|
56,132
|
|
|
21,986
|
|
|
2,138
|
|
|
199
|
|
|
58,270
|
|
|
22,185
|
|
Garfield County
|
|
35,440
|
|
|
24,773
|
|
|
45,601
|
|
|
34,762
|
|
|
81,041
|
|
|
59,535
|
|
Other
|
|
281,042
|
|
|
129,457
|
|
|
3,479
|
|
|
403
|
|
|
284,521
|
|
|
129,860
|
|
Texas
|
|
21,343
|
|
|
13,382
|
|
|
120
|
|
|
120
|
|
|
21,463
|
|
|
13,502
|
|
Other
|
|
2,484
|
|
|
1,609
|
|
|
—
|
|
|
—
|
|
|
2,484
|
|
|
1,609
|
|
Total
|
|
453,660
|
|
|
224,053
|
|
|
55,517
|
|
|
36,273
|
|
|
509,177
|
|
|
260,326
|
|
|
|
Acres Expiring During The Year Ending December 31,
|
|
|
||||||||||||||
Location
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Total
|
||||||
Oklahoma:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kingfisher County - gross
|
|
755
|
|
|
925
|
|
|
2,339
|
|
|
—
|
|
|
160
|
|
|
4,179
|
|
Kingfisher County - net
|
|
350
|
|
|
407
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
789
|
|
Canadian County - gross
|
|
790
|
|
|
732
|
|
|
616
|
|
|
—
|
|
|
—
|
|
|
2,138
|
|
Canadian County - net
|
|
103
|
|
|
22
|
|
|
74
|
|
|
—
|
|
|
—
|
|
|
199
|
|
Garfield County - gross
|
|
16,545
|
|
|
14,828
|
|
|
7,179
|
|
|
7,047
|
|
|
2
|
|
|
45,601
|
|
Garfield County - net
|
|
12,981
|
|
|
11,654
|
|
|
5,722
|
|
|
4,399
|
|
|
6
|
|
|
34,762
|
|
Other - gross
|
|
2,141
|
|
|
1,338
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,479
|
|
Other - net
|
|
234
|
|
|
169
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
403
|
|
Texas - gross
|
|
—
|
|
|
120
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
120
|
|
Texas - net
|
|
—
|
|
|
120
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
120
|
|
|
|
Twelve Months Ended December 31, 2018
|
|
||||||||||
(in thousands)
|
|
STACK
|
|
Other
|
|
Total
|
|
||||||
Acquisitions (1)
|
|
$
|
111,384
|
|
|
$
|
—
|
|
|
$
|
111,384
|
|
|
Drilling (2)
|
|
194,682
|
|
|
—
|
|
|
194,682
|
|
|
|||
Enhancements
|
|
4,804
|
|
|
6,248
|
|
|
11,052
|
|
|
|||
Operational capital expenditures incurred
|
|
310,870
|
|
|
6,248
|
|
|
$
|
317,118
|
|
|
||
Other (3)
|
|
—
|
|
|
—
|
|
|
$
|
23,900
|
|
|
||
Total capital expenditures incurred
|
|
$
|
310,870
|
|
|
$
|
6,248
|
|
|
$
|
341,018
|
|
|
(1)
|
Includes non-monetary acreage trades of
$10.9 million
.
|
(2)
|
Includes
$38.0 million
on development of wells operated by others and
$30.4 million
on our joint development agreement (see discussion below).
|
(3)
|
This amount includes $
10.7 million
for capitalized general and administrative expenses,
$10.9 million
for capitalized interest and
$2.3 million
on asset retirement obligations for future plugging and abandonment.
|
|
|
Year ended December 31,
|
||||||||||||||||
|
|
2018 (2)
|
|
2017 (1)
|
|
2016
|
||||||||||||
|
|
Reserves
replaced
|
|
Percent of
total
|
|
Reserves
replaced
|
|
Percent of
total
|
|
Reserves
replaced
|
|
Percent of
total
|
||||||
Purchases of minerals in place
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Extensions and discoveries
|
|
366
|
%
|
|
100.0
|
%
|
|
251
|
%
|
|
100.0
|
%
|
|
96
|
%
|
|
100.0
|
%
|
Improved recoveries
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Total reserve replacement ratio
|
|
366
|
%
|
|
100.0
|
%
|
|
251
|
%
|
|
100.0
|
%
|
|
96
|
%
|
|
100.0
|
%
|
(1)
|
The denominator in calculating the 2017 ratio includes production from our EOR Areas, which has since been divested. Excluding production from our EOR Areas, the reserve replacement ratio in 2017 would have been 317%.
|
(2)
|
Our STACK Area reserve replacement ratio for 2018 was
519%
.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Production:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Oil (MBbls)
|
|
2,684
|
|
|
3,535
|
|
|
|
1,036
|
|
|
4,870
|
|
||||
Natural gas (MMcf)
|
|
17,549
|
|
|
11,552
|
|
|
|
3,046
|
|
|
15,889
|
|
||||
Natural gas liquids (MBbls)
|
|
1,881
|
|
|
1,143
|
|
|
|
252
|
|
|
1,408
|
|
||||
Combined (MBoe)
|
|
7,490
|
|
|
6,603
|
|
|
|
1,796
|
|
|
8,926
|
|
||||
Average daily production:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Oil (Bbls)
|
|
7,354
|
|
|
12,404
|
|
|
|
12,950
|
|
|
13,306
|
|
||||
Natural gas (Mcf)
|
|
48,078
|
|
|
40,533
|
|
|
|
38,075
|
|
|
43,413
|
|
||||
Natural gas liquids (MBbls)
|
|
5,153
|
|
|
4,011
|
|
|
|
3,150
|
|
|
3,847
|
|
||||
Combined (Boe)
|
|
20,520
|
|
|
23,171
|
|
|
|
22,446
|
|
|
24,388
|
|
||||
Average prices (excluding derivative settlements):
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Oil (per Bbl)
|
|
$
|
63.99
|
|
|
$
|
48.40
|
|
|
|
$
|
50.05
|
|
|
$
|
40.38
|
|
Natural gas (per Mcf)
|
|
$
|
2.37
|
|
|
$
|
2.55
|
|
|
|
$
|
3.00
|
|
|
$
|
2.16
|
|
Natural gas liquids (per Bbl)
|
|
$
|
24.24
|
|
|
$
|
22.69
|
|
|
|
$
|
22.00
|
|
|
$
|
15.00
|
|
Transportation and processing (per Boe) (1)
|
|
$
|
(2.17
|
)
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Combined (per Boe)
|
|
$
|
32.39
|
|
|
$
|
34.30
|
|
|
|
$
|
37.04
|
|
|
$
|
28.25
|
|
Average costs per Boe:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Lease operating expenses
|
|
$
|
7.24
|
|
|
$
|
10.92
|
|
|
|
$
|
11.10
|
|
|
$
|
10.14
|
|
Transportation and processing (1)
|
|
$
|
—
|
|
|
$
|
1.44
|
|
|
|
$
|
1.13
|
|
|
$
|
0.99
|
|
Production taxes
|
|
$
|
1.76
|
|
|
$
|
1.78
|
|
|
|
$
|
1.35
|
|
|
$
|
1.08
|
|
Depreciation, depletion, and amortization
|
|
$
|
11.74
|
|
|
$
|
14.03
|
|
|
|
$
|
13.87
|
|
|
$
|
13.77
|
|
General and administrative
|
|
$
|
5.18
|
|
|
$
|
6.00
|
|
|
|
$
|
3.81
|
|
|
$
|
2.35
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
STACK Play
|
|
|
|
|
|
|
|
|
|
||||||||
Production:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Oil (MBbls)
|
|
1,857
|
|
|
1,195
|
|
|
|
293
|
|
|
1,123
|
|
||||
Natural gas (MMcf)
|
|
12,245
|
|
|
5,892
|
|
|
|
1,480
|
|
|
6,248
|
|
||||
Natural gas liquids (MBbls)
|
|
1,381
|
|
|
631
|
|
|
|
116
|
|
|
559
|
|
||||
Combined (MBoe)
|
|
5,279
|
|
|
2,808
|
|
|
|
656
|
|
|
2,723
|
|
||||
Average daily production:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Oil (Bbls)
|
|
5,088
|
|
|
4,193
|
|
|
|
3,663
|
|
|
3,068
|
|
||||
Natural gas (Mcf)
|
|
33,548
|
|
|
20,674
|
|
|
|
18,500
|
|
|
17,071
|
|
||||
Natural gas liquids (MBbls)
|
|
3,784
|
|
|
2,214
|
|
|
|
1,450
|
|
|
1,527
|
|
||||
Combined (Boe)
|
|
14,463
|
|
|
9,853
|
|
|
|
8,196
|
|
|
7,440
|
|
||||
Average prices (excluding derivative settlements):
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Oil (per Bbl)
|
|
$
|
64.12
|
|
|
$
|
49.05
|
|
|
|
$
|
49.67
|
|
|
$
|
40.81
|
|
Natural gas (per Mcf)
|
|
$
|
2.38
|
|
|
$
|
2.58
|
|
|
|
$
|
2.99
|
|
|
$
|
2.23
|
|
Natural gas liquids (per Bbl)
|
|
$
|
24.39
|
|
|
$
|
23.52
|
|
|
|
$
|
23.83
|
|
|
$
|
15.77
|
|
Transportation and processing (per Boe) (1)
|
|
$
|
(2.51
|
)
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Combined (per Boe)
|
|
$
|
31.95
|
|
|
$
|
31.57
|
|
|
|
$
|
33.16
|
|
|
$
|
25.18
|
|
Average costs per Boe:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Lease operating expenses
|
|
$
|
4.86
|
|
|
$
|
4.52
|
|
|
|
$
|
3.43
|
|
|
$
|
3.82
|
|
Transportation and processing (1)
|
|
$
|
—
|
|
|
$
|
2.46
|
|
|
|
$
|
2.29
|
|
|
$
|
1.80
|
|
Production taxes
|
|
$
|
1.49
|
|
|
$
|
1.08
|
|
|
|
$
|
0.78
|
|
|
$
|
0.48
|
|
|
|
As of December 31,
|
||||||||||
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Standardized measure of discounted future net cash flows
|
|
$
|
686,366
|
|
|
$
|
497,873
|
|
|
$
|
528,781
|
|
Present value of future income tax discounted at 10% (1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
PV-10 value
|
|
$
|
686,366
|
|
|
$
|
497,873
|
|
|
$
|
528,781
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Net income (loss)
|
|
$
|
33,442
|
|
|
$
|
(118,902
|
)
|
|
|
$
|
1,041,959
|
|
|
$
|
(415,720
|
)
|
Interest expense
|
|
11,383
|
|
|
14,147
|
|
|
|
5,862
|
|
|
64,242
|
|
||||
Income tax (benefit) expense
|
|
(77
|
)
|
|
(349
|
)
|
|
|
37
|
|
|
(102
|
)
|
||||
Depreciation, depletion, and amortization
|
|
87,888
|
|
|
92,599
|
|
|
|
24,915
|
|
|
122,928
|
|
||||
Non-cash change in fair value of non-hedge derivative instruments
|
|
(37,807
|
)
|
|
46,478
|
|
|
|
(46,721
|
)
|
|
176,607
|
|
||||
Impact of derivative repricing
|
|
(5,649
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Loss (gain) on settlement of liabilities subject to compromise
|
|
48
|
|
|
—
|
|
|
|
(372,093
|
)
|
|
—
|
|
||||
Fresh start accounting adjustments
|
|
—
|
|
|
—
|
|
|
|
(641,684
|
)
|
|
—
|
|
||||
Upfront premiums paid on settled derivative contracts
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(20,608
|
)
|
||||
Proceeds from monetization of derivatives with a scheduled maturity date more than 12 months from the monetization date excluded from EBITDA
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(12,810
|
)
|
||||
Interest income
|
|
(12
|
)
|
|
(21
|
)
|
|
|
(133
|
)
|
|
(188
|
)
|
||||
Stock-based compensation expense
|
|
10,873
|
|
|
9,833
|
|
|
|
155
|
|
|
(5,238
|
)
|
||||
Loss (gain) on sale of assets
|
|
2,582
|
|
|
25,996
|
|
|
|
(206
|
)
|
|
117
|
|
||||
Loss on extinguishment of debt
|
|
—
|
|
|
635
|
|
|
|
—
|
|
|
—
|
|
||||
Write-off of debt issuance costs, discount and premium
|
|
—
|
|
|
—
|
|
|
|
1,687
|
|
|
16,970
|
|
||||
Loss on impairment of assets
|
|
20,065
|
|
|
42,325
|
|
|
|
—
|
|
|
282,472
|
|
||||
Restructuring, reorganization and other
|
|
2,344
|
|
|
7,313
|
|
|
|
24,297
|
|
|
19,599
|
|
||||
Adjusted EBITDA
|
|
$
|
125,080
|
|
|
$
|
120,054
|
|
|
|
$
|
38,075
|
|
|
$
|
228,269
|
|
•
|
restrictions on the authority of the Board to take certain actions, including but not limited to entering into (i) a merger, consolidation, or sale of all or substantially all of the Company’s assets; (ii) an acquisition outside the ordinary course of business or exceeding $125 million; (iii) an amendment, waiver or modification of the charter documents of the Company; (iv) an incurrence of new indebtedness that would result in the aggregate indebtedness of the Company exceeding $650 million; and (v) with certain exceptions, an initial public offering on or prior to December 15, 2018; in each case without the approval of holders of at least two-thirds of the Company’s outstanding common stock;
|
•
|
restrictions on the authority of the Board to enter into or terminate affiliate transactions without the approval of a majority of disinterested members of the Board;
|
•
|
pre-emptive rights granted to holders of at least 0.5% of the Company’s outstanding common stock, allowing those holders to purchase their pro rata share of any issuances or distributions of new securities by the Company;
|
•
|
informational rights;
|
•
|
registration rights as described in the Registration Rights Agreement; and
|
•
|
drag along and tag along rights.
|
•
|
the amount of crude oil and natural gas imports;
|
•
|
the availability, proximity and cost of adequate pipeline and other transportation facilities;
|
•
|
the actions taken by OPEC and other foreign oil and gas producing nations;
|
•
|
the impact of the U.S. dollar exchange rates on oil and natural gas prices;
|
•
|
the success of efforts to market competitive fuels, such as coal and nuclear energy and the growth and/or success of alternative energy sources such as wind power;
|
•
|
the effect of Bureau of Indian Affairs and other federal and state regulation of production, refining, transportation and sales;
|
•
|
weather conditions and climate change;
|
•
|
the laws of foreign jurisdictions and the laws and regulations affecting foreign markets;
|
•
|
other matters affecting the availability of a ready market, such as fluctuating supply and demand; and
|
•
|
general economic conditions in the United States and around the world.
|
•
|
require the acquisition of various permits before drilling commences;
|
•
|
require the installation of costly emission monitoring and/or pollution control equipment;
|
•
|
restrict the types, quantities and concentration of various substances that can be released into the environment in connection with drilling and production activities;
|
•
|
require the reporting of the types and quantities of various substances that are generated, stored, processed, or released in connection with our operations;
|
•
|
limit or prohibit drilling activities on lands lying within wilderness, wetlands, certain animal habitats and other protected areas;
|
•
|
restrict the construction and placement of wells and related facilities;
|
•
|
require remedial measures to address pollution from current or former operations, such as cleanup of releases, pit closure and plugging of abandoned wells;
|
•
|
impose substantial liabilities for pollution resulting from our operations;
|
•
|
with respect to operations affecting federal lands or leases, require preparation of a Resource Management Plan, an Environmental Assessment, and/or an Environmental Impact Statement; and
|
•
|
impose safety and health standards for worker protection.
|
•
|
the location of wells;
|
•
|
the method of drilling and casing wells;
|
•
|
the timing of construction or drilling activities;
|
•
|
the rates of production or “allowables”;
|
•
|
the use of surface or subsurface waters;
|
•
|
the surface use and restoration of properties upon which wells are drilled;
|
•
|
the plugging and abandoning of wells;
|
•
|
the transportation of production; and
|
•
|
notice to surface owners and other third parties.
|
•
|
limited trading volume in our common stock;
|
•
|
the concentration of holdings of our common stock;
|
•
|
variations in operating results;
|
•
|
our involvement in litigation;
|
•
|
general U.S. or worldwide financial market conditions;
|
•
|
conditions impacting the prices of oil and gas;
|
•
|
announcements by us and our competitors;
|
•
|
our liquidity and access to capital;
|
•
|
our ability to raise additional funds;
|
•
|
events impacting the energy industry;
|
•
|
lack of trading market;
|
•
|
changes in government regulations; and
|
•
|
other events.
|
•
|
debt holders, including the holders of our Senior Notes, could declare all outstanding principal and interest to be due and payable;
|
•
|
we may be in default under our master derivative contracts and counter-parties could demand early termination;
|
•
|
the lenders under our New Credit Facility could terminate their commitments to loan us money and foreclose against the assets securing their borrowings; and
|
•
|
we could be forced into bankruptcy or liquidation.
|
•
|
the level of consumer demand for oil and natural gas;
|
•
|
the domestic and foreign supply of oil and natural gas;
|
•
|
commodity processing, gathering and transportation availability, and the availability of refining capacity;
|
•
|
the price and level of foreign imports of oil and natural gas;
|
•
|
the ability of the members of OPEC to agree to and maintain oil price and production controls;
|
•
|
domestic and foreign governmental regulations and taxes;
|
•
|
the supply of other inputs necessary to our production;
|
•
|
the price and availability of alternative fuel sources;
|
•
|
weather conditions;
|
•
|
financial and commercial market uncertainty;
|
•
|
political conditions or hostilities in oil and natural gas producing regions, including the Middle East and South America; and
|
•
|
worldwide economic conditions.
|
•
|
our high level of indebtedness could make it more difficult for us to satisfy our obligations;
|
•
|
the restrictions imposed on the operation of our business by the terms of our debt agreements may hinder our ability to take advantage of strategic opportunities to grow our business;
|
•
|
the restrictions imposed on the operation of our business by the terms of our debt agreements may limit management’s discretion in operating our business and our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate;
|
•
|
our ability to obtain additional financing for working capital, capital expenditures, debt service requirements, restructuring, acquisitions or general corporate purposes may be impaired, which could be exacerbated by further volatility in the credit markets;
|
•
|
we must use a material portion of our cash flow from operations to pay interest on our Senior Notes, borrowings under our New Credit Facility and our other indebtedness, which will reduce the funds available to us for operations and other purposes;
|
•
|
our high level of indebtedness could place us at a competitive disadvantage compared to our competitors that may have proportionately less debt;
|
•
|
our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate may be limited;
|
•
|
our high level of indebtedness makes us more vulnerable to economic downturns and adverse developments in our business;
|
•
|
we may be vulnerable to interest rate increases, as our borrowings under our New Credit Facility are at variable rates; and
|
•
|
our substantial level of indebtedness may limit our ability to obtain additional debt or equity financing due to applicable financial and restrictive covenants in our debt arrangements.
|
•
|
incur additional indebtedness;
|
•
|
make investments or loans;
|
•
|
create liens;
|
•
|
consummate mergers and similar fundamental changes;
|
•
|
make restricted payments;
|
•
|
make investments in unrestricted subsidiaries; and
|
•
|
enter into transactions with affiliates.
|
•
|
limit our ability to plan for, or react to, market conditions, to meet capital needs or otherwise to restrict our activities or business plan; and
|
•
|
adversely affect our ability to finance our operations, enter into acquisitions or to engage in other business activities that would be in our interest.
|
•
|
seeking to acquire desirable producing properties or new leases for future development or exploration; and
|
•
|
seeking to acquire similar equipment and expertise that we deem necessary to operate and develop our properties.
|
•
|
unexpected drilling conditions;
|
•
|
title problems;
|
•
|
surface access restrictions;
|
•
|
pressure or lost circulation in formations;
|
•
|
equipment failures or accidents;
|
•
|
decline in commodity prices;
|
•
|
limited availability of financing on acceptable terms;
|
•
|
political events, public protests, civil disturbances, terrorist acts or cyber-attacks;
|
•
|
adverse weather conditions;
|
•
|
compliance with environmental and other governmental requirements; and
|
•
|
increases in the cost of, or shortages or delays in the availability of, drilling rigs, equipment and services.
|
•
|
injury or loss of life;
|
•
|
severe damage to or destruction of property, natural resources and equipment;
|
•
|
pollution or other environmental damage;
|
•
|
remediation and cleanup responsibilities;
|
•
|
regulatory investigations and administrative, civil and criminal penalties;
|
•
|
damage to our reputation; and
|
•
|
injunctions or other proceedings that suspend, limit or prohibit operations.
|
•
|
timing and amount of capital expenditures;
|
•
|
expertise and diligence in adequately performing operations and complying with applicable agreements;
|
•
|
financial resources;
|
•
|
inclusion of other participants in drilling wells; and
|
•
|
use of technology.
|
•
|
the uncertainties in estimating cleanup costs;
|
•
|
the discovery of additional contamination or contamination more widespread than previously thought;
|
•
|
the uncertainty in quantifying liability under environmental laws that impose joint and several liability on all potentially responsible parties;
|
•
|
new listing of species as "threatened" or "endangered";
|
•
|
changes in interpretation and enforcement of existing environmental laws and regulations; and
|
•
|
future changes to environmental laws and regulations and their enforcement.
|
•
|
our production is less than expected;
|
•
|
the counterparty to the derivative instruments defaults on its contractual obligations; or
|
•
|
there is a widening of price differentials between delivery points for our production and the delivery point assumed in the derivative instruments.
|
•
|
our credit ratings;
|
•
|
interest rates;
|
•
|
the structured and commercial financial markets;
|
•
|
market perceptions of us or the oil and natural gas exploration and production industry; and
|
•
|
tax burden due to new tax laws.
|
•
|
delay or denial of drilling permits;
|
•
|
shortening of lease terms or reduction in lease size;
|
•
|
restrictions on installation or operation of production, gathering or processing facilities;
|
•
|
restrictions on the use of certain operating practices, such as hydraulic fracturing, or the disposal of related waste materials, such as hydraulic fracturing fluids and produced water;
|
•
|
increased severance and/or other taxes;
|
•
|
cyber-attacks;
|
•
|
legal challenges or lawsuits;
|
•
|
negative publicity about our business or the industry in general;
|
•
|
increased costs of doing business; and
|
•
|
reduction in demand for our products.
|
|
|
High
|
|
Low
|
||||
2018
|
|
|
|
|
||||
Fourth Quarter
|
|
$
|
18.30
|
|
|
$
|
4.48
|
|
Third Quarter
|
|
$
|
20.00
|
|
|
$
|
15.55
|
|
Second Quarter
|
|
$
|
21.25
|
|
|
$
|
16.75
|
|
First Quarter
|
|
$
|
25.85
|
|
|
$
|
16.65
|
|
2017
|
|
|
|
|
||||
Fourth Quarter
|
|
$
|
25.50
|
|
|
$
|
23.00
|
|
Third Quarter
|
|
$
|
23.25
|
|
|
$
|
19.50
|
|
Second Quarter (1)
|
|
$
|
26.00
|
|
|
$
|
12.00
|
|
(1)
|
Represents the period from May 18, 2017, the date on which our Class A common stock began quoting on the OTC Pink, through June 30, 2017.
|
Plan category
|
|
Number of securities
to be issued upon
exercise of
outstanding
options, warrants
and rights
|
|
Weighted-average
exercise price of
outstanding options,
warrants and rights
|
|
Number of securities
remaining available
for future issuance
under equity
compensation plans
(1)
|
|||
Equity compensation plans approved by stockholders
|
|
—
|
|
|
—
|
|
|
1,830,139
|
|
Equity compensation plans not approved by stockholders
|
|
—
|
|
|
—
|
|
|
—
|
|
(1)
|
Available for issuance under the MIP. In addition, shares that are terminated, canceled, expire unexercised, or settled in such manner that all or some of the shares are not issued to a participant or are surrendered unvested shall immediately become available for future issuance.
|
Period
|
|
Total number of shares purchased (1)
|
|
Average price
paid per share
|
|
Total number of shares purchased as part of publicly announced plans or programs
|
|
Maximum number of shares that may yet be purchased under the plans or programs
|
|||
October 1-31, 2018
|
|
4,208
|
|
|
$
|
15.35
|
|
|
N/A
|
|
N/A
|
November 1-30, 2018
|
|
—
|
|
|
$
|
—
|
|
|
N/A
|
|
N/A
|
December 1-31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
N/A
|
|
N/A
|
Total
|
|
4,208
|
|
|
$
|
15.35
|
|
|
N/A
|
|
N/A
|
(1)
|
All shares purchases relate to tax withholding in connection with vesting of restricted shares issued under our MIP. Based on expected vesting of restricted shares, we estimate that approximately 79,000 additional shares will be repurchased during the first quarter of 2019 for tax withholding
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
|
Period from
|
|
Period from
|
||||||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
|
January 1, 2015
|
|
January 1, 2014
|
||||||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
|
through
|
|
through
|
||||||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
|
December 31, 2014
|
||||||||||||
Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Revenues
|
|
$
|
247,362
|
|
|
$
|
227,079
|
|
|
|
$
|
66,531
|
|
|
$
|
252,152
|
|
|
$
|
324,315
|
|
|
$
|
681,557
|
|
Operating income (loss) (1)
|
|
30,177
|
|
|
(45,266
|
)
|
|
|
9,752
|
|
|
(295,464
|
)
|
|
(1,577,865
|
)
|
|
204,027
|
|
||||||
Net income (loss) (2)
|
|
33,442
|
|
|
(118,902
|
)
|
|
|
1,041,959
|
|
|
(415,720
|
)
|
|
(1,333,844
|
)
|
|
209,293
|
|
||||||
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Basic for Class A and Class B
|
|
$
|
0.74
|
|
|
$
|
(2.64
|
)
|
|
|
*
|
|
|
*
|
|
|
*
|
|
|
*
|
|
||||
Diluted for Class A and Class B
|
|
$
|
0.73
|
|
|
$
|
(2.64
|
)
|
|
|
*
|
|
|
*
|
|
|
*
|
|
|
*
|
|
||||
Statements of Cash Flows Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities
|
|
$
|
146,241
|
|
|
$
|
84,969
|
|
|
|
$
|
14,385
|
|
|
$
|
47,167
|
|
|
$
|
19,608
|
|
|
$
|
323,911
|
|
Expenditures for property, plant, and equipment and oil and natural gas properties
|
|
(324,063
|
)
|
|
(157,718
|
)
|
|
|
(31,179
|
)
|
|
(146,296
|
)
|
|
(313,481
|
)
|
|
(685,459
|
)
|
||||||
Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Production (MBoe)
|
|
7,490
|
|
|
6,603
|
|
|
|
1,796
|
|
|
8,926
|
|
|
10,200
|
|
|
10,982
|
|
(1)
|
Operating income (loss) for 2018, the Successor period of 2017 and the Predecessor periods of 2017, 2016, 2015, and 2014 included impairment charges of
$20.1 million
, $42.3 million, nil, $282.5 million, $1.5 billion, and $3.5 million, respectively.
|
(2)
|
Net income (loss) for 2018, the Successor period of 2017, the Predecessor period of 2017 and 2016 included reorganization items (expense) income attributable to our bankruptcy proceedings of
$(2.4) million
, $(3.1) million, $988.7 million, and $(16.7) million, respectively.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||||||
|
|
December 31,
|
|
|
December 31,
|
||||||||||||||||
(in thousands)
|
|
2018
|
|
2017
|
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total oil and natural gas properties
|
|
$
|
1,160,518
|
|
|
$
|
992,353
|
|
|
|
$
|
555,184
|
|
|
$
|
798,837
|
|
|
$
|
2,322,391
|
|
Total assets
|
|
1,340,669
|
|
|
1,139,306
|
|
|
|
845,987
|
|
|
1,181,313
|
|
|
2,831,816
|
|
|||||
Total debt (1)
|
|
307,471
|
|
|
144,659
|
|
|
|
469,112
|
|
|
1,583,701
|
|
|
1,633,802
|
|
|||||
Total stockholders’ equity (deficit)
|
|
884,687
|
|
|
842,766
|
|
|
|
(1,042,153
|
)
|
|
(620,357
|
)
|
|
711,858
|
|
|||||
Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Proved reserves as of December 31, (MBoe)
|
|
94,807
|
|
|
76,287
|
|
|
|
131,301
|
|
|
155,541
|
|
|
159,393
|
|
(1)
|
In 2016 the $1.2 billion balance outstanding under our Prior Senior Notes was reclassified from debt to liabilities subject to compromise.
|
•
|
Income.
We reported net income of
$33.4 million
and basic earnings per share of
$0.74
.
|
•
|
Decreased LOE.
LOE declined
41%
from the prior year to
$54.2 million
in 2018 primarily due the divestitures of our EOR assets in late 2017 and other non-core assets in 2018, which were assets characterized by higher operating costs compared to our STACK assets. Our lease operating expense per Boe of
$7.24
in 2018 was
34%
lower than the prior year.
|
•
|
Production.
Production in our STACK play increased
52%
from the prior year to
5,279
MBoe in 2018. Total Company production was
7,490
MBoe in 2018 which was
11%
lower than the prior year as the loss of production from divesting our EOR and other non-core assets was only partially offset by the production increase from our STACK play.
|
•
|
Divestitures.
We generated proceeds of
$50.5 million
from divestitures of non-core assets which included certain properties in the Oklahoma/Texas Panhandle and certain salt water disposal infrastructure assets.
|
•
|
Issuance of Senior Notes.
On June 29, 2018, we completed our offering of
$300.0
million of senior unsecured notes due 2023 which provided net proceeds, after deducting estimated issuance costs, of
$292.7 million
. Upon receipt of the offering proceeds, we repaid the entire outstanding balance on our New Credit Facility with the remaining proceeds used for general corporate purposes.
|
•
|
Uplisting.
On July 24, 2018, we transferred our stock exchange listing for our Class A common stock from the OTCQB market to the NYSE and began trading under the new ticker symbol “CHAP.”
|
•
|
Share conversion.
On December 19, 2018, all outstanding shares of our Class B common stock converted into the same number of shares of Class A common stock. With the conversion, all our common stock is now traded on the NYSE.
|
•
|
Reserve growth.
We increased year-end 2018 proved reserves to
94.8
MMBoe, an increase of
24%
compared to year-end 2017 proved reserves. Our STACK proved reserves of
74.1
MBoe increased
24.7
MMBoe or approximately
50%
compared to year-end 2017 proved reserves.
|
•
|
Amendment to New Credit Facility.
On December 7, 2018, we amended our New Credit Facility. Provisions in the amendment included: (i) increasing the aggregate principal amount from
$400
million to
$750
million; (ii) increasing the borrowing base from
$265
million to
$325
million; (iii) decreasing the applicable margin on outstanding borrowings by 50 basis points and (iv) changing hedge capacity to 80% of internally forecasted production for the first 24 months.
|
|
|
Twelve Months Ended December 31, 2018
|
|
2019 Budget
|
||||||||||||||||
(in thousands)
|
|
STACK
|
|
Other
|
|
Total
|
|
Low
|
|
High
|
||||||||||
Acquisitions (1)
|
|
$
|
111,384
|
|
|
$
|
—
|
|
|
$
|
111,384
|
|
|
$
|
12,500
|
|
|
$
|
17,500
|
|
Drilling (2)
|
|
194,682
|
|
|
—
|
|
|
194,682
|
|
|
227,500
|
|
|
247,500
|
|
|||||
Enhancements
|
|
4,804
|
|
|
6,248
|
|
|
11,052
|
|
|
10,000
|
|
|
10,000
|
|
|||||
Operational capital expenditures incurred
|
|
310,870
|
|
|
6,248
|
|
|
$
|
317,118
|
|
|
$
|
250,000
|
|
|
$
|
275,000
|
|
||
Other (3)
|
|
—
|
|
|
—
|
|
|
$
|
23,900
|
|
|
$
|
25,000
|
|
|
$
|
25,000
|
|
||
Total capital expenditures incurred
|
|
$
|
310,870
|
|
|
$
|
6,248
|
|
|
$
|
341,018
|
|
|
$
|
275,000
|
|
|
$
|
300,000
|
|
(1)
|
For 2018, includes non-monetary acreage trades of
$10.9 million
.
|
(2)
|
For 2018, includes
$38.0 million
on development of wells operated by others and
$30.4 million
on our joint development agreement. Of the
$30.4 million
incurred on our joint development program,
$13.2 million
was incurred on costs that were in excess of the well cost caps specified under the agreement and JDA as a result of inflation and
$17.2 million
was incurred to acquire additional working interests (see discussion below).
|
(3)
|
For 2018, this amount includes $
10.7 million
for capitalized general and administrative expenses,
$10.9 million
for capitalized interest and
$2.3 million
on asset retirement obligations for future plugging and abandonment For our 2019 capital budget, this amount includes capitalized interest and capitalized general and administrative expenses.
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Oil (per Bbl)
|
|
$
|
65.56
|
|
|
$
|
51.34
|
|
|
$
|
42.75
|
|
Natural gas (per Mcf)
|
|
$
|
3.10
|
|
|
$
|
2.98
|
|
|
$
|
2.49
|
|
Natural gas liquids (per Bbl)
|
|
$
|
25.56
|
|
|
$
|
24.17
|
|
|
$
|
13.47
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Ceiling test impairment
|
|
$
|
20,065
|
|
|
$
|
42,146
|
|
|
|
$
|
—
|
|
|
$
|
281,079
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(dollars in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Production (MBoe)
|
|
7,490
|
|
|
6,603
|
|
|
|
1,796
|
|
|
8,926
|
|
||||
Gross commodity sales
|
|
$
|
258,845
|
|
|
$
|
226,493
|
|
|
|
$
|
66,531
|
|
|
$
|
252,152
|
|
Net income (loss)
|
|
$
|
33,442
|
|
|
$
|
(118,902
|
)
|
|
|
$
|
1,041,959
|
|
|
$
|
(415,720
|
)
|
Cash flow from operations
|
|
$
|
146,241
|
|
|
$
|
84,969
|
|
|
|
$
|
14,385
|
|
|
$
|
47,167
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||
STACK Areas
|
|
|
|
|
|
|
|
|
|
|
|
||
STACK - Kingfisher County
|
|
2,194
|
|
|
1,676
|
|
|
|
423
|
|
|
1,515
|
|
STACK - Canadian County
|
|
1,648
|
|
|
680
|
|
|
|
142
|
|
|
661
|
|
STACK - Garfield County
|
|
1,183
|
|
|
339
|
|
|
|
57
|
|
|
407
|
|
STACK - Other
|
|
254
|
|
|
113
|
|
|
|
34
|
|
|
140
|
|
Total STACK Areas
|
|
5,279
|
|
|
2,808
|
|
|
|
656
|
|
|
2,723
|
|
EOR Areas
|
|
—
|
|
|
1,317
|
|
|
|
445
|
|
|
2,068
|
|
Other
|
|
2,211
|
|
|
2,478
|
|
|
|
695
|
|
|
4,135
|
|
Total
|
|
7,490
|
|
|
6,603
|
|
|
|
1,796
|
|
|
8,926
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Commodity sales (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|||||||
Oil
|
|
$
|
171,749
|
|
|
$
|
171,088
|
|
|
|
$
|
51,847
|
|
|
$
|
196,660
|
|
Natural gas
|
|
41,506
|
|
|
29,471
|
|
|
|
9,140
|
|
|
34,369
|
|
||||
Natural gas liquids
|
|
45,590
|
|
|
25,934
|
|
|
|
5,544
|
|
|
21,123
|
|
||||
Gross commodity sales
|
|
$
|
258,845
|
|
|
$
|
226,493
|
|
|
|
$
|
66,531
|
|
|
$
|
252,152
|
|
Transportation and processing (1)
|
|
(16,276
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Net commodity sales
|
|
242,569
|
|
|
226,493
|
|
|
|
66,531
|
|
|
252,152
|
|
||||
Production
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Oil (MBbls)
|
|
2,684
|
|
|
3,535
|
|
|
|
1,036
|
|
|
4,870
|
|
||||
Natural gas (MMcf)
|
|
17,549
|
|
|
11,552
|
|
|
|
3,046
|
|
|
15,889
|
|
||||
Natural gas liquids (MBbls)
|
|
1,881
|
|
|
1,143
|
|
|
|
252
|
|
|
1,408
|
|
||||
MBoe
|
|
7,490
|
|
|
6,603
|
|
|
|
1,796
|
|
|
8,926
|
|
||||
Average sales prices (excluding derivative settlements)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Oil per Bbl
|
|
$
|
63.99
|
|
|
$
|
48.40
|
|
|
|
$
|
50.05
|
|
|
$
|
40.38
|
|
Natural gas per Mcf
|
|
$
|
2.37
|
|
|
$
|
2.55
|
|
|
|
$
|
3.00
|
|
|
$
|
2.16
|
|
Natural gas liquids per Bbl
|
|
$
|
24.24
|
|
|
$
|
22.69
|
|
|
|
$
|
22.00
|
|
|
$
|
15.00
|
|
Transportation and processing per Boe (1)
|
|
$
|
(2.17
|
)
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Average sales price per Boe
|
|
$
|
32.39
|
|
|
$
|
34.30
|
|
|
|
$
|
37.04
|
|
|
$
|
28.25
|
|
|
|
Year ended December 31,
|
||||||||||||
|
|
2018 vs. 2017
|
|
2017 vs. 2016
|
||||||||||
(dollars in thousands)
|
|
Sales
change
|
|
Percentage
change
in sales
|
|
Sales
change
|
|
Percentage
change
in sales
|
||||||
Change in oil sales due to:
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Prices
|
|
$
|
40,846
|
|
|
18.3
|
%
|
|
$
|
38,349
|
|
|
19.5
|
%
|
Production
|
|
(92,032
|
)
|
|
(41.3
|
)%
|
|
(12,074
|
)
|
|
(6.1
|
)%
|
||
Total change in oil sales
|
|
$
|
(51,186
|
)
|
|
(23.0
|
)%
|
|
$
|
26,275
|
|
|
13.4
|
%
|
Change in natural gas sales due to:
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Prices
|
|
$
|
(4,909
|
)
|
|
(12.7
|
)%
|
|
$
|
7,035
|
|
|
20.5
|
%
|
Production
|
|
7,803
|
|
|
20.2
|
%
|
|
(2,793
|
)
|
|
(8.1
|
)%
|
||
Total change in natural gas sales
|
|
$
|
2,894
|
|
|
7.5
|
%
|
|
$
|
4,242
|
|
|
12.4
|
%
|
Change in natural gas liquids sales due to:
|
|
|
|
|
|
|
|
|
|
|
|
|||
Prices
|
|
$
|
3,145
|
|
|
10.0
|
%
|
|
$
|
10,550
|
|
|
49.9
|
%
|
Production
|
|
10,967
|
|
|
34.8
|
%
|
|
(195
|
)
|
|
(0.9
|
)%
|
||
Total change in natural gas liquid sales
|
|
$
|
14,112
|
|
|
44.8
|
%
|
|
$
|
10,355
|
|
|
49.0
|
%
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018 (1)
|
|
December 31, 2017 (2)
|
|
|
March 21, 2017 (2)
|
|
December 31, 2016 (2)
|
||||||||
Transportation and processing charges (in thousands)
|
|
$
|
16,276
|
|
|
$
|
9,503
|
|
|
|
$
|
2,034
|
|
|
$
|
8,845
|
|
Transportation and processing charges per Boe
|
|
$
|
2.17
|
|
|
$
|
1.44
|
|
|
|
$
|
1.13
|
|
|
$
|
0.99
|
|
(1)
|
Reflected as a revenue deduction on our consolidated statements of operations.
|
(2)
|
Reflected as an expense on our consolidated statements of operations.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016 (1)
|
||||||||
Oil (per Bbl): (2)
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Before derivative settlements
|
|
$
|
63.99
|
|
|
$
|
48.40
|
|
|
|
$
|
50.05
|
|
|
$
|
34.69
|
|
After derivative settlements
|
|
$
|
57.92
|
|
|
$
|
52.24
|
|
|
|
$
|
51.20
|
|
|
$
|
52.63
|
|
Post-settlement to pre-settlement price
|
|
90.5
|
%
|
|
107.9
|
%
|
|
|
102.3
|
%
|
|
151.7
|
%
|
||||
Natural gas liquids (per Bbl): (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Before derivative settlements
|
|
$
|
24.24
|
|
|
*
|
|
|
*
|
|
*
|
||||||
After derivative settlements
|
|
$
|
24.47
|
|
|
*
|
|
|
*
|
|
*
|
||||||
Post-settlement to pre-settlement price
|
|
100.9
|
%
|
|
*
|
|
|
*
|
|
*
|
|||||||
Natural gas (per Mcf):
|
|
|
|
|
|
|
|
|
|
||||||||
Before derivative settlements
|
|
$
|
2.37
|
|
|
$
|
2.55
|
|
|
|
$
|
3.00
|
|
|
$
|
2.16
|
|
After derivative settlements
|
|
$
|
2.21
|
|
|
$
|
2.73
|
|
|
|
$
|
3.03
|
|
|
$
|
3.75
|
|
Post-settlement to pre-settlement price
|
|
93.2
|
%
|
|
107.1
|
%
|
|
|
101.0
|
%
|
|
173.6
|
%
|
(1)
|
For 2016, “after derivative settlements” excludes early termination settlement proceeds from contracts maturing after 2016.
|
(2)
|
The 2016 period includes natural gas liquids as we were permitted under our Prior Credit Facility to utilize crude oil derivatives to hedge our natural gas liquids production.
|
(3)
|
During 2018, we entered into derivative contracts to hedge our exposure to natural gas liquids pricing, specifically propane and natural gasoline. Prior to 2018, we did not have commodity derivative contracts on NGL products.
|
|
|
As of December 31,
|
|
As of December 31,
|
||||
(in thousands)
|
|
2018
|
|
2017
|
||||
Derivative assets (liabilities):
|
|
|
|
|
|
|
||
Crude oil derivatives
|
|
$
|
19,756
|
|
|
$
|
(13,404
|
)
|
Natural gas derivatives
|
|
345
|
|
|
278
|
|
||
NGL derivatives
|
|
4,581
|
|
|
—
|
|
||
Net derivative (liabilities) assets
|
|
$
|
24,682
|
|
|
$
|
(13,126
|
)
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Non-hedge derivative (losses) gains
|
|
$
|
19,297
|
|
|
$
|
(30,802
|
)
|
|
|
$
|
48,006
|
|
|
$
|
(22,837
|
)
|
|
|
Successor
|
||||||||||||||
|
|
Period from January 1, 2018
through December 31, 2018
|
|
Period from March 22, 2017
through December 31, 2017
|
||||||||||||
(in thousands)
|
|
Non-cash
fair value
adjustment
|
|
Settlement
gains
|
|
Non-cash
fair value
adjustment
|
|
Settlement
gains
|
||||||||
Non-hedge derivative (losses) gains:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Crude oil derivatives
|
|
$
|
33,159
|
|
|
$
|
(16,278
|
)
|
|
$
|
(46,327
|
)
|
|
$
|
13,593
|
|
Natural gas derivatives
|
|
$
|
67
|
|
|
$
|
(2,662
|
)
|
|
$
|
(151
|
)
|
|
$
|
2,083
|
|
NGL derivatives
|
|
$
|
4,581
|
|
|
$
|
430
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-hedge derivative (losses) gains
|
|
$
|
37,807
|
|
|
$
|
(18,510
|
)
|
|
$
|
(46,478
|
)
|
|
$
|
15,676
|
|
|
|
Predecessor
|
||||||||||||||
|
|
Period from January 1, 2017
through March 21, 2017
|
|
Period from January 1, 2016
through December 31, 2016
|
||||||||||||
(in thousands)
|
|
Non-cash
fair value
adjustment
|
|
Settlement
gains
|
|
Non-cash
fair value
adjustment
|
|
Settlement
gains
|
||||||||
Non-hedge derivative (losses) gains:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Crude oil derivatives
|
|
$
|
42,819
|
|
|
$
|
1,192
|
|
|
$
|
(132,963
|
)
|
|
$
|
113,852
|
|
Natural gas derivatives
|
|
$
|
3,902
|
|
|
$
|
93
|
|
|
$
|
(43,644
|
)
|
|
$
|
39,918
|
|
NGL derivatives
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-hedge derivative (losses) gains
|
|
$
|
46,721
|
|
|
$
|
1,285
|
|
|
$
|
(176,607
|
)
|
|
$
|
153,770
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands, except per Boe data)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Lease operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
STACK Areas
|
|
$
|
25,670
|
|
|
$
|
12,694
|
|
|
|
$
|
2,247
|
|
|
$
|
10,414
|
|
EOR Areas
|
|
—
|
|
|
25,196
|
|
|
|
8,488
|
|
|
35,548
|
|
||||
Other
|
|
28,549
|
|
|
34,242
|
|
|
|
9,206
|
|
|
44,571
|
|
||||
Total lease operating expenses
|
|
$
|
54,219
|
|
|
$
|
72,132
|
|
|
|
$
|
19,941
|
|
|
$
|
90,533
|
|
Lease operating expenses per Boe:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
STACK Areas
|
|
$
|
4.86
|
|
|
$
|
4.52
|
|
|
|
$
|
3.43
|
|
|
$
|
3.82
|
|
EOR Areas
|
|
$
|
—
|
|
|
$
|
19.13
|
|
|
|
$
|
19.07
|
|
|
$
|
17.19
|
|
Other
|
|
$
|
12.91
|
|
|
$
|
13.82
|
|
|
|
$
|
13.25
|
|
|
$
|
10.78
|
|
Lease operating expenses per Boe
|
|
$
|
7.24
|
|
|
$
|
10.92
|
|
|
|
$
|
11.10
|
|
|
$
|
10.14
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Bonus expense
|
|
$
|
874
|
|
|
$
|
2,484
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands, except per Boe data)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Production taxes
|
|
$
|
13,150
|
|
|
$
|
11,750
|
|
|
|
$
|
2,417
|
|
|
$
|
9,610
|
|
Production taxes per Boe
|
|
$
|
1.76
|
|
|
$
|
1.78
|
|
|
|
$
|
1.35
|
|
|
$
|
1.08
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands, except per Boe data)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
DD&A:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Oil and natural gas properties
|
|
$
|
79,070
|
|
|
$
|
84,899
|
|
|
|
$
|
23,442
|
|
|
$
|
115,765
|
|
Property and equipment
|
|
8,818
|
|
|
7,700
|
|
|
|
1,473
|
|
|
7,163
|
|
||||
Total DD&A
|
|
$
|
87,888
|
|
|
$
|
92,599
|
|
|
|
$
|
24,915
|
|
|
$
|
122,928
|
|
DD&A per Boe:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Oil and natural gas properties
|
|
$
|
10.56
|
|
|
$
|
12.86
|
|
|
|
$
|
13.05
|
|
|
$
|
12.97
|
|
Other fixed assets
|
|
1.18
|
|
|
1.17
|
|
|
|
0.82
|
|
|
0.80
|
|
||||
Total DD&A per Boe
|
|
$
|
11.74
|
|
|
$
|
14.03
|
|
|
|
$
|
13.87
|
|
|
$
|
13.77
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Asset impairments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loss on impairment of oil and natural gas assets
|
|
$
|
20,065
|
|
|
$
|
42,146
|
|
|
|
$
|
—
|
|
|
$
|
281,079
|
|
Loss on impairment of other assets
|
|
—
|
|
|
179
|
|
|
|
—
|
|
|
1,393
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Oil (per Bbl)
|
|
$
|
65.56
|
|
|
$
|
51.34
|
|
|
$
|
42.75
|
|
Natural gas (per Mcf)
|
|
$
|
3.10
|
|
|
$
|
2.98
|
|
|
$
|
2.49
|
|
Natural gas liquids (per Bbl)
|
|
$
|
25.56
|
|
|
$
|
24.17
|
|
|
$
|
13.47
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands, except per Boe data)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
G&A, cost reduction initiatives and liability management expense:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gross G&A expenses
|
|
$
|
49,499
|
|
|
$
|
49,425
|
|
|
|
$
|
8,117
|
|
|
$
|
26,275
|
|
Capitalized exploration and development costs
|
|
(10,706
|
)
|
|
(9,808
|
)
|
|
|
(1,274
|
)
|
|
(5,322
|
)
|
||||
Net G&A expenses
|
|
$
|
38,793
|
|
|
$
|
39,617
|
|
|
|
$
|
6,843
|
|
|
$
|
20,953
|
|
Cost reduction initiatives
|
|
1,034
|
|
|
691
|
|
|
|
629
|
|
|
2,879
|
|
||||
Liability management expenses
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
9,396
|
|
||||
Net G&A, cost reduction initiatives and liability management expense
|
|
$
|
39,827
|
|
|
$
|
40,308
|
|
|
|
$
|
7,472
|
|
|
$
|
33,228
|
|
Net G&A expenses per Boe
|
|
$
|
5.18
|
|
|
$
|
6.00
|
|
|
|
$
|
3.81
|
|
|
$
|
2.35
|
|
Net G&A expenses, cost reduction initiatives and liability management expense per Boe
|
|
$
|
5.32
|
|
|
$
|
6.10
|
|
|
|
$
|
4.16
|
|
|
$
|
3.72
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Bonus expense, gross
|
|
$
|
4,418
|
|
|
$
|
10,043
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Stock compensation, gross
|
|
13,402
|
|
|
12,401
|
|
|
|
194
|
|
|
(6,196
|
)
|
||||
|
|
$
|
17,820
|
|
|
$
|
22,444
|
|
|
|
$
|
194
|
|
|
$
|
(6,196
|
)
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
One-time severance and termination benefits
|
|
$
|
1,034
|
|
|
$
|
678
|
|
|
|
$
|
608
|
|
|
$
|
2,772
|
|
Professional fees
|
|
—
|
|
|
13
|
|
|
|
21
|
|
|
107
|
|
||||
Total cost reduction initiatives expense
|
|
$
|
1,034
|
|
|
$
|
691
|
|
|
|
$
|
629
|
|
|
$
|
2,879
|
|
|
|
Successor
|
||||||
|
|
Period from
|
|
Period from
|
||||
|
|
January 1, 2018
|
|
March 22, 2017
|
||||
|
|
through
|
|
through
|
||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Restructuring
|
|
$
|
425
|
|
|
$
|
3,531
|
|
Subleases
|
|
1,611
|
|
|
197
|
|
||
Total other expense
|
|
$
|
2,036
|
|
|
$
|
3,728
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Loss (gain) on the settlement of liabilities subject to compromise
|
|
$
|
48
|
|
|
$
|
—
|
|
|
|
$
|
(372,093
|
)
|
|
$
|
—
|
|
Fresh start accounting adjustments
|
|
—
|
|
|
—
|
|
|
|
(641,684
|
)
|
|
—
|
|
||||
Professional fees
|
|
2,344
|
|
|
3,091
|
|
|
|
18,790
|
|
|
15,484
|
|
||||
Claims for non-performance of executory contract
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1,236
|
|
||||
Rejection of employment contracts
|
|
—
|
|
|
—
|
|
|
|
4,573
|
|
|
—
|
|
||||
Write off unamortized issuance costs on Prior Credit Facility
|
|
—
|
|
|
—
|
|
|
|
1,687
|
|
|
—
|
|
||||
Total reorganization items
|
|
$
|
2,392
|
|
|
$
|
3,091
|
|
|
|
$
|
(988,727
|
)
|
|
$
|
16,720
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
New Credit Facility and Exit Revolver
|
|
$
|
5,118
|
|
|
$
|
5,232
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Exit Term Loan including amortization of discount
|
|
—
|
|
|
9,179
|
|
|
|
—
|
|
|
—
|
|
||||
Senior Notes and Prior Senior Notes
|
|
13,271
|
|
|
—
|
|
|
|
—
|
|
|
37,048
|
|
||||
Prior Credit Facility
|
|
—
|
|
|
—
|
|
|
|
5,193
|
|
|
24,228
|
|
||||
Bank fees, other interest and amortization of issuance costs
|
|
3,919
|
|
|
1,878
|
|
|
|
917
|
|
|
5,105
|
|
||||
Gross interest expense
|
|
22,308
|
|
|
16,289
|
|
|
|
6,110
|
|
|
66,381
|
|
||||
Capitalized interest
|
|
(10,925
|
)
|
|
(2,142
|
)
|
|
|
(248
|
)
|
|
(2,139
|
)
|
||||
Total interest expense
|
|
$
|
11,383
|
|
|
$
|
14,147
|
|
|
|
$
|
5,862
|
|
|
$
|
64,242
|
|
Average long-term borrowings (including amounts subject to compromise)
|
|
$
|
275,978
|
|
|
$
|
281,624
|
|
|
|
$
|
1,678,870
|
|
|
$
|
1,717,369
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(dollars in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Current income tax (benefit) expense
|
|
$
|
(77
|
)
|
|
$
|
(349
|
)
|
|
|
$
|
37
|
|
|
$
|
(102
|
)
|
Deferred income tax (benefit) expense
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Total income tax (benefit) expense
|
|
$
|
(77
|
)
|
|
$
|
(349
|
)
|
|
|
$
|
37
|
|
|
$
|
(102
|
)
|
Effective tax rate
|
|
(0.2
|
)%
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Total net deferred tax liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(dollars in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Cash flows provided by operating activities
|
|
$
|
146,241
|
|
|
$
|
84,969
|
|
|
|
$
|
14,385
|
|
|
$
|
47,167
|
|
Cash flows (used in) provided by investing activities
|
|
(292,050
|
)
|
|
47,735
|
|
|
|
(28,010
|
)
|
|
(54,309
|
)
|
||||
Cash flows provided by (used in) financing activities
|
|
155,523
|
|
|
(150,095
|
)
|
|
|
(127,732
|
)
|
|
176,557
|
|
||||
Net increase (decrease) in cash during the period
|
|
$
|
9,714
|
|
|
$
|
(17,391
|
)
|
|
|
$
|
(141,357
|
)
|
|
$
|
169,415
|
|
|
|
Twelve Months Ended December 31, 2018
|
|
2019 Budget
|
||||||||||||||||
(in thousands)
|
|
STACK
|
|
Other
|
|
Total
|
|
Low
|
|
High
|
||||||||||
Acquisitions (1)
|
|
$
|
111,384
|
|
|
$
|
—
|
|
|
$
|
111,384
|
|
|
$
|
12,500
|
|
|
$
|
17,500
|
|
Drilling (2)
|
|
194,682
|
|
|
—
|
|
|
194,682
|
|
|
227,500
|
|
|
247,500
|
|
|||||
Enhancements
|
|
4,804
|
|
|
6,248
|
|
|
11,052
|
|
|
10,000
|
|
|
10,000
|
|
|||||
Operational capital expenditures incurred
|
|
310,870
|
|
|
6,248
|
|
|
$
|
317,118
|
|
|
$
|
250,000
|
|
|
$
|
275,000
|
|
||
Other (3)
|
|
—
|
|
|
—
|
|
|
$
|
23,900
|
|
|
$
|
25,000
|
|
|
$
|
25,000
|
|
||
Total capital expenditures incurred
|
|
$
|
310,870
|
|
|
$
|
6,248
|
|
|
$
|
341,018
|
|
|
$
|
275,000
|
|
|
$
|
300,000
|
|
(1)
|
Includes non-monetary acreage trades of
$10.9 million
.
|
(2)
|
Includes
$38.0 million
on development of wells operated by others and
$30.4 million
on our joint development agreement (see discussion below).
|
(3)
|
For 2018, this amount includes $
10.7 million
for capitalized general and administrative expenses,
$10.9 million
for capitalized interest and
$2.3 million
on asset retirement obligations for future plugging and abandonment For our 2019 capital budget, this amount includes capitalized interest and capitalized general and administrative expenses.
|
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
New Credit Facility
|
|
$
|
—
|
|
|
$
|
127,100
|
|
Senior Notes
|
|
300,000
|
|
|
—
|
|
||
Real estate mortgage notes
|
|
8,588
|
|
|
9,177
|
|
||
Installment notes payable collateralized by personal property
|
|
354
|
|
|
—
|
|
||
Capital lease obligations
|
|
11,677
|
|
|
14,361
|
|
||
Unamortized issuance costs
|
|
(13,148
|
)
|
|
(5,979
|
)
|
||
Total debt, net
|
|
307,471
|
|
|
144,659
|
|
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Current assets per GAAP
|
|
$
|
134,431
|
|
|
$
|
95,894
|
|
Plus—Availability under New Credit Facility
|
|
208,355
|
|
|
157,072
|
|
||
Less—Short term derivative instruments
|
|
(24,025
|
)
|
|
—
|
|
||
Current assets as adjusted
|
|
$
|
318,761
|
|
|
$
|
252,966
|
|
Current liabilities per GAAP
|
|
$
|
127,818
|
|
|
$
|
117,075
|
|
Less—Short term derivative instruments
|
|
—
|
|
|
(8,959
|
)
|
||
Less—Short-term asset retirement obligations
|
|
(1,057
|
)
|
|
(2,774
|
)
|
||
Less—Current maturities of long term debt
|
|
(3,479
|
)
|
|
(3,273
|
)
|
||
Current liabilities as adjusted
|
|
$
|
123,282
|
|
|
$
|
102,069
|
|
Current ratio per GAAP
|
|
1.05
|
|
|
0.82
|
|
||
Current ratio for loan compliance
|
|
2.59
|
|
|
2.48
|
|
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
Change
|
||||||
Assets
|
|
|
|
|
|
|
|
|
||||
Accounts receivable, net
|
|
$
|
66,087
|
|
|
$
|
60,363
|
|
|
$
|
5,724
|
|
Total oil and natural gas properties
|
|
1,160,518
|
|
|
992,353
|
|
|
168,165
|
|
|||
Liabilities
|
|
|
|
|
|
|
|
|
|
|||
Accrued interest payable
|
|
13,359
|
|
|
187
|
|
|
13,172
|
|
|||
Revenue distribution payable
|
|
26,225
|
|
|
17,966
|
|
|
8,259
|
|
|||
Long-term debt and capital leases
|
|
307,471
|
|
|
144,659
|
|
|
162,812
|
|
|||
Asset retirement obligations (current and noncurrent)
|
|
23,147
|
|
|
35,990
|
|
|
(12,843
|
)
|
|||
Total derivative instruments, net asset (liability)
|
|
24,682
|
|
|
(13,126
|
)
|
|
37,808
|
|
|||
Additional paid in capital
|
|
974,616
|
|
|
961,200
|
|
|
13,416
|
|
•
|
Accounts receivable increased due to increased capital activity which resulted in larger joint interest billings and an increase in accrued revenue from nonoperated wells where our ownership interest is in the process of being finalized.
|
•
|
The increase to oil and natural gas properties was primarily due to our current year capital activity, including our drilling program for both operated and non-operated properties, as well as acquisitions of oil and gas properties. This was partially offset by current year DD&A, proceeds from non-core asset sales and the ceiling test impairment recorded in 2018.
|
•
|
Accrued interest payable increased as a result of interest on our Senior Notes which have coupon payment dates on January 15 and July 15 of each year.
|
•
|
Revenue distribution payable increased primarily due to unremitted revenue on wells awaiting final title determination at the end of 2018.
|
•
|
Long term debt increased as a result of borrowings to fund our capital program. In June 2018, we issued $300.0 million in Senior Notes with most of the proceeds utilized to repay the entire outstanding amount on our New Credit Facility.
|
•
|
Asset retirement obligations decreased primarily due to current year divestitures of non-core properties where the plugging obligations related to the sold assets were transferred to the purchaser.
|
•
|
Derivative instruments increased as a result of the sharp commodity price decline that occurred in late 2018.
|
•
|
Additional paid in capital increased due to the compensation cost recognized on of our equity based restricted stock awards.
|
(in thousands)
|
|
Less than
1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than
5 years
|
|
Total
|
||||||||||
Debt:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Senior Notes including interest
|
|
$
|
27,417
|
|
|
$
|
52,500
|
|
|
$
|
352,500
|
|
|
$
|
—
|
|
|
$
|
432,417
|
|
New Credit Facility, including estimated interest and other fees
|
|
1,215
|
|
|
2,431
|
|
|
1,182
|
|
|
—
|
|
|
4,828
|
|
|||||
Other long-term notes, including estimated interest
|
|
1,086
|
|
|
2,173
|
|
|
2,173
|
|
|
5,916
|
|
|
11,348
|
|
|||||
Capital leases, including estimated interest
|
|
3,271
|
|
|
9,331
|
|
|
134
|
|
|
—
|
|
|
12,736
|
|
|||||
Asset retirement obligations (1)
|
|
1,057
|
|
|
—
|
|
|
—
|
|
|
22,090
|
|
|
23,147
|
|
|||||
Drilling rig obligations
|
|
12,419
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,419
|
|
|||||
Operating lease obligations
|
|
1,471
|
|
|
2,627
|
|
|
483
|
|
|
—
|
|
|
4,581
|
|
|||||
Derivative obligations (2)
|
|
488
|
|
|
4,452
|
|
|
—
|
|
|
—
|
|
|
4,940
|
|
|||||
Total
|
|
$
|
48,424
|
|
|
$
|
73,514
|
|
|
$
|
356,472
|
|
|
$
|
28,006
|
|
|
$
|
506,416
|
|
(1)
|
Due to the uncertainty in the timing of our asset retirement obligations, all noncurrent amounts have been included in the “More than 5 years” category.
|
(2)
|
Represents gross liabilities prior to any master netting provisions.
|
•
|
taxable income in prior carryback years;
|
•
|
future reversals of existing taxable temporary differences;
|
•
|
tax planning strategies; and
|
•
|
future taxable income exclusive of reversing temporary differences.
|
Period and type of contract
|
|
Volume
MBbls
|
|
Weighted average fixed price per Bbl
|
|||
March 2019
|
|
|
|
|
|||
Oil swaps
|
|
169
|
|
|
$
|
56.18
|
|
Oil roll swaps
|
|
50
|
|
|
$
|
0.59
|
|
April - June 2019
|
|
|
|
|
|||
Oil swaps
|
|
624
|
|
|
$
|
56.34
|
|
Oil roll swaps
|
|
140
|
|
|
$
|
0.55
|
|
July - September 2019
|
|
|
|
|
|||
Oil swaps
|
|
645
|
|
|
$
|
55.96
|
|
Oil roll swaps
|
|
120
|
|
|
$
|
0.46
|
|
October - December 2019
|
|
|
|
|
|||
Oil swaps
|
|
665
|
|
|
$
|
55.89
|
|
Oil roll swaps
|
|
120
|
|
|
$
|
0.46
|
|
January - March 2020
|
|
|
|
|
|||
Oil swaps
|
|
504
|
|
|
$
|
50.47
|
|
Oil roll swaps
|
|
120
|
|
|
$
|
0.46
|
|
April - June 2020
|
|
|
|
|
|||
Oil swaps
|
|
477
|
|
|
$
|
50.65
|
|
Oil roll swaps
|
|
110
|
|
|
$
|
0.42
|
|
July - September 2020
|
|
|
|
|
|||
Oil swaps
|
|
495
|
|
|
$
|
50.63
|
|
Oil roll swaps
|
|
90
|
|
|
$
|
0.30
|
|
October - December 2020
|
|
|
|
|
|||
Oil swaps
|
|
532
|
|
|
$
|
50.49
|
|
Oil roll swaps
|
|
90
|
|
|
$
|
0.30
|
|
January - March 2021
|
|
|
|
|
|||
Oil swaps
|
|
170
|
|
|
$
|
46.24
|
|
Oil roll swaps
|
|
90
|
|
|
$
|
0.30
|
|
April - June 2021
|
|
|
|
|
|||
Oil swaps
|
|
165
|
|
|
$
|
45.97
|
|
Oil roll swaps
|
|
60
|
|
|
$
|
0.30
|
|
July - September 2021
|
|
|
|
|
|||
Oil swaps
|
|
184
|
|
|
$
|
46.64
|
|
October - December 2021
|
|
|
|
|
|||
Oil swaps
|
|
171
|
|
|
$
|
46.07
|
|
|
|
|
|
Weighted average fixed price per MMBtu
|
|||||||||||
Period and type of contract
|
|
Volume
BBtu
|
|
Swaps
|
|
Purchased
puts
|
|
Sold calls
|
|||||||
March 2019
|
|
|
|
|
|
|
|
|
|||||||
Natural gas swaps
|
|
1,072
|
|
|
$
|
2.87
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Natural gas basis swaps
|
|
1,082
|
|
|
$
|
0.62
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Natural gas collars
|
|
80
|
|
|
$
|
—
|
|
|
$
|
4.00
|
|
|
$
|
5.07
|
|
April - June 2019
|
|
|
|
|
|
|
|
|
|||||||
Natural gas swaps
|
|
3,888
|
|
|
$
|
2.85
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Natural gas basis swaps
|
|
3,888
|
|
|
$
|
0.63
|
|
|
$
|
—
|
|
|
$
|
—
|
|
July - September 2019
|
|
|
|
|
|
|
|
|
|||||||
Natural gas swaps
|
|
3,847
|
|
|
$
|
2.85
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Natural gas basis swaps
|
|
3,164
|
|
|
$
|
0.61
|
|
|
$
|
—
|
|
|
$
|
—
|
|
October - December 2019
|
|
|
|
|
|
|
|
|
|||||||
Natural gas swaps
|
|
3,978
|
|
|
$
|
2.85
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Natural gas basis swaps
|
|
1,830
|
|
|
$
|
0.56
|
|
|
$
|
—
|
|
|
$
|
—
|
|
January - March 2020
|
|
|
|
|
|
|
|
|
|||||||
Natural gas swaps
|
|
1,500
|
|
|
$
|
2.75
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Natural gas basis swaps
|
|
900
|
|
|
$
|
0.46
|
|
|
$
|
—
|
|
|
$
|
—
|
|
April - June 2020
|
|
|
|
|
|
|
|
|
|||||||
Natural gas swaps
|
|
1,500
|
|
|
$
|
2.75
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Natural gas basis swaps
|
|
900
|
|
|
$
|
0.46
|
|
|
$
|
—
|
|
|
$
|
—
|
|
July - September 2020
|
|
|
|
|
|
|
|
|
|||||||
Natural gas swaps
|
|
1,500
|
|
|
$
|
2.75
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Natural gas basis swaps
|
|
900
|
|
|
$
|
0.46
|
|
|
$
|
—
|
|
|
$
|
—
|
|
October - December 2020
|
|
|
|
|
|
|
|
|
|||||||
Natural gas swaps
|
|
1,500
|
|
|
$
|
2.75
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Natural gas basis swaps
|
|
900
|
|
|
$
|
0.46
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Period and type of contract
|
|
Volume
Gallons
|
|
Weighted
average
fixed price
per gallon
|
|||
March 2019
|
|
|
|
|
|||
Natural gasoline swaps
|
|
462
|
|
|
$
|
1.39
|
|
Propane swaps
|
|
1,050
|
|
|
$
|
0.74
|
|
April - June 2019
|
|
|
|
|
|||
Natural gasoline swaps
|
|
1,302
|
|
|
$
|
1.39
|
|
Propane swaps
|
|
2,940
|
|
|
$
|
0.74
|
|
July - September 2019
|
|
|
|
|
|||
Natural gasoline swaps
|
|
1,134
|
|
|
$
|
1.39
|
|
Propane swaps
|
|
2,604
|
|
|
$
|
0.74
|
|
October - December 2019
|
|
|
|
|
|||
Natural gasoline swaps
|
|
1,134
|
|
|
$
|
1.39
|
|
Propane swaps
|
|
2,688
|
|
|
$
|
0.74
|
|
January - March 2020
|
|
|
|
|
|||
Natural gasoline swaps
|
|
1,134
|
|
|
$
|
1.39
|
|
Propane swaps
|
|
2,604
|
|
|
$
|
0.74
|
|
April - June 2020
|
|
|
|
|
|||
Natural gasoline swaps
|
|
756
|
|
|
$
|
1.39
|
|
Propane swaps
|
|
1,680
|
|
|
$
|
0.74
|
|
|
Page
|
|
|
Chaparral Energy, Inc. consolidated financial statements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||
(dollars in thousands, except share data)
|
|
2018
|
|
2017
|
||||
Assets
|
|
|
|
|
|
|||
Current assets:
|
|
|
|
|
|
|
||
Cash and cash equivalents
|
|
$
|
37,446
|
|
|
$
|
27,732
|
|
Accounts receivable, net
|
|
66,087
|
|
|
60,363
|
|
||
Inventories, net
|
|
4,059
|
|
|
5,138
|
|
||
Prepaid expenses
|
|
2,814
|
|
|
2,661
|
|
||
Derivative instruments
|
|
24,025
|
|
|
—
|
|
||
Total current assets
|
|
134,431
|
|
|
95,894
|
|
||
Property and equipment, net
|
|
43,096
|
|
|
50,641
|
|
||
Oil and natural gas properties, using the full cost method:
|
|
|
|
|
|
|
||
Proved
|
|
915,333
|
|
|
634,294
|
|
||
Unevaluated (excluded from the amortization base)
|
|
466,616
|
|
|
482,239
|
|
||
Accumulated depreciation, depletion, amortization and impairment
|
|
(221,431
|
)
|
|
(124,180
|
)
|
||
Total oil and natural gas properties
|
|
1,160,518
|
|
|
992,353
|
|
||
Derivative instruments
|
|
2,199
|
|
|
—
|
|
||
Other assets
|
|
425
|
|
|
418
|
|
||
Total assets
|
|
$
|
1,340,669
|
|
|
$
|
1,139,306
|
|
|
|
|
|
|
||||
Liabilities and stockholders’ equity
|
|
|
|
|
|
|||
Current liabilities:
|
|
|
|
|
|
|
||
Accounts payable and accrued liabilities
|
|
$
|
73,779
|
|
|
$
|
75,414
|
|
Accrued payroll and benefits payable
|
|
10,976
|
|
|
11,276
|
|
||
Accrued interest payable
|
|
13,359
|
|
|
187
|
|
||
Revenue distribution payable
|
|
26,225
|
|
|
17,966
|
|
||
Long-term debt and capital leases, classified as current
|
|
3,479
|
|
|
3,273
|
|
||
Derivative instruments
|
|
—
|
|
|
8,959
|
|
||
Total current liabilities
|
|
127,818
|
|
|
117,075
|
|
||
Long-term debt and capital leases, less current maturities
|
|
303,992
|
|
|
141,386
|
|
||
Derivative instruments
|
|
1,542
|
|
|
4,167
|
|
||
Deferred compensation
|
|
540
|
|
|
696
|
|
||
Asset retirement obligations
|
|
22,090
|
|
|
33,216
|
|
||
Commitments and contingencies (Note 17)
|
|
|
|
|
|
|
||
Stockholders’ equity:
|
|
|
|
|
|
|
||
Preferred stock, 5,000,000 shares authorized, none issued and outstanding as of December 31, 2018 and 2017
|
|
—
|
|
|
—
|
|
||
Class A Common stock, $0.01 par value, 180,000,000 shares authorized; 46,651,616 issued and 46,390,513 outstanding at December 31, 2018 and 38,956,250 shares issued and outstanding at December 31, 2017
|
|
467
|
|
|
389
|
|
||
Class B Common stock, $0.01 par value, 20,000,000 shares authorized; nil and 7,871,512 shares issued and outstanding as of December 31, 2018 and 2017
|
|
—
|
|
|
79
|
|
||
Additional paid in capital
|
|
974,616
|
|
|
961,200
|
|
||
Treasury stock, at cost, 261,103 and nil shares at December 31, 2018 and 2017
|
|
(4,936
|
)
|
|
—
|
|
||
Accumulated deficit
|
|
(85,460
|
)
|
|
(118,902
|
)
|
||
Total stockholders' equity
|
|
884,687
|
|
|
842,766
|
|
||
Total liabilities and stockholders' equity
|
|
$
|
1,340,669
|
|
|
$
|
1,139,306
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands, except share and per share data)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commodity sales
|
|
$
|
242,569
|
|
|
$
|
226,493
|
|
|
|
$
|
66,531
|
|
|
$
|
252,152
|
|
Sublease revenue
|
|
4,793
|
|
|
586
|
|
|
|
—
|
|
|
—
|
|
||||
Total revenues
|
|
247,362
|
|
|
227,079
|
|
|
|
66,531
|
|
|
252,152
|
|
||||
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||||
Lease operating
|
|
54,219
|
|
|
72,132
|
|
|
|
19,941
|
|
|
90,533
|
|
||||
Transportation and processing
|
|
—
|
|
|
9,503
|
|
|
|
2,034
|
|
|
8,845
|
|
||||
Production taxes
|
|
13,150
|
|
|
11,750
|
|
|
|
2,417
|
|
|
9,610
|
|
||||
Depreciation, depletion and amortization
|
|
87,888
|
|
|
92,599
|
|
|
|
24,915
|
|
|
122,928
|
|
||||
Loss on impairment of oil and gas assets
|
|
20,065
|
|
|
42,146
|
|
|
|
—
|
|
|
281,079
|
|
||||
Loss on impairment of other assets
|
|
—
|
|
|
179
|
|
|
|
—
|
|
|
1,393
|
|
||||
General and administrative
|
|
38,793
|
|
|
39,617
|
|
|
|
6,843
|
|
|
20,953
|
|
||||
Liability management
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
9,396
|
|
||||
Cost reduction initiatives
|
|
1,034
|
|
|
691
|
|
|
|
629
|
|
|
2,879
|
|
||||
Other
|
|
2,036
|
|
|
3,728
|
|
|
|
—
|
|
|
—
|
|
||||
Total costs and expenses
|
|
217,185
|
|
|
272,345
|
|
|
|
56,779
|
|
|
547,616
|
|
||||
Operating income (loss)
|
|
30,177
|
|
|
(45,266
|
)
|
|
|
9,752
|
|
|
(295,464
|
)
|
||||
Non-operating (expense) income:
|
|
|
|
|
|
|
|
|
|
||||||||
Interest expense
|
|
(11,383
|
)
|
|
(14,147
|
)
|
|
|
(5,862
|
)
|
|
(64,242
|
)
|
||||
Loss on extinguishment of debt
|
|
—
|
|
|
(635
|
)
|
|
|
—
|
|
|
—
|
|
||||
Non-hedge derivative gains (losses)
|
|
19,297
|
|
|
(30,802
|
)
|
|
|
48,006
|
|
|
(22,837
|
)
|
||||
Write-off of Senior Note issuance costs, discount and premium
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(16,970
|
)
|
||||
(Loss) gain on sale of assets
|
|
(2,582
|
)
|
|
(25,996
|
)
|
|
|
206
|
|
|
(117
|
)
|
||||
Other income, net
|
|
248
|
|
|
686
|
|
|
|
1,167
|
|
|
528
|
|
||||
Net non-operating (expense) income
|
|
5,580
|
|
|
(70,894
|
)
|
|
|
43,517
|
|
|
(103,638
|
)
|
||||
Reorganization items, net
|
|
(2,392
|
)
|
|
(3,091
|
)
|
|
|
988,727
|
|
|
(16,720
|
)
|
||||
Income (loss) before income taxes
|
|
33,365
|
|
|
(119,251
|
)
|
|
|
1,041,996
|
|
|
(415,822
|
)
|
||||
Income tax (benefit) expense
|
|
(77
|
)
|
|
(349
|
)
|
|
|
37
|
|
|
(102
|
)
|
||||
Net income (loss)
|
|
$
|
33,442
|
|
|
$
|
(118,902
|
)
|
|
|
$
|
1,041,959
|
|
|
$
|
(415,720
|
)
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic for Class A and Class B
|
|
$
|
0.74
|
|
|
$
|
(2.64
|
)
|
|
|
*
|
|
|
*
|
|
||
Diluted for Class A and Class B
|
|
$
|
0.73
|
|
|
$
|
(2.64
|
)
|
|
|
*
|
|
|
*
|
|
||
Weighted average shares used to compute earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic for Class A and Class B
|
|
45,288,980
|
|
44,984,046
|
|
|
|
*
|
|
|
*
|
|
|||||
Diluted for Class A and Class B
|
|
45,730,171
|
|
44,984,046
|
|
|
|
*
|
|
|
*
|
|
|
|
Common stock outstanding
|
|
Additional
paid in
capital
|
|
Treasury stock
|
|
Accumulated
deficit
|
|
Total
|
|||||||||||||
(dollars in thousands)
|
|
Shares
|
|
Amount
|
|
|
|
|
|||||||||||||||
Balance at January 1, 2016 - Predecessor
|
|
1,404,309
|
|
|
$
|
14
|
|
|
$
|
431,307
|
|
|
$
|
—
|
|
|
$
|
(1,051,678
|
)
|
|
$
|
(620,357
|
)
|
Restricted stock forfeited
|
|
(9,006
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Restricted stock repurchased
|
|
(2,597
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
(6,076
|
)
|
|
—
|
|
|
—
|
|
|
(6,076
|
)
|
|||||
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(415,720
|
)
|
|
(415,720
|
)
|
|||||
Balance at December 31, 2016 - Predecessor
|
|
1,392,706
|
|
|
14
|
|
|
425,231
|
|
|
—
|
|
|
(1,467,398
|
)
|
|
(1,042,153
|
)
|
|||||
Restricted stock forfeited
|
|
(1,454
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Restricted stock cancelled
|
|
(8,964
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
194
|
|
|
—
|
|
|
—
|
|
|
194
|
|
|||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,041,959
|
|
|
1,041,959
|
|
|||||
Balance at March 21, 2017 - Predecessor
|
|
1,382,288
|
|
|
14
|
|
|
425,425
|
|
|
—
|
|
|
(425,439
|
)
|
|
—
|
|
|||||
Cancellation of Predecessor equity
|
|
(1,382,288
|
)
|
|
(14
|
)
|
|
(425,425
|
)
|
|
—
|
|
|
425,439
|
|
|
—
|
|
|||||
Balance at March 21, 2017 - Predecessor
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Issuance of Successor common stock - rights offering
|
|
4,197,210
|
|
|
$
|
42
|
|
|
$
|
49,985
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,027
|
|
Issuance of Successor common stock - backstop premium
|
|
367,030
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||
Issuance of Successor common stock - settlement of claims
|
|
40,417,902
|
|
|
404
|
|
|
898,510
|
|
|
—
|
|
|
—
|
|
|
898,914
|
|
|||||
Issuance of Successor warrants
|
|
—
|
|
|
—
|
|
|
118
|
|
|
—
|
|
|
—
|
|
|
118
|
|
|||||
Balance at March 21, 2017 - Successor
|
|
44,982,142
|
|
|
450
|
|
|
948,613
|
|
|
—
|
|
|
—
|
|
|
949,063
|
|
|||||
Stock-based compensation
|
|
1,853,236
|
|
|
18
|
|
|
12,587
|
|
|
—
|
|
|
—
|
|
|
12,605
|
|
|||||
Restricted stock cancelled
|
|
(7,616
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(118,902
|
)
|
|
(118,902
|
)
|
|||||
Balance at December 31, 2017 - Successor
|
|
46,827,762
|
|
|
$
|
468
|
|
|
$
|
961,200
|
|
|
$
|
—
|
|
|
$
|
(118,902
|
)
|
|
$
|
842,766
|
|
Stock-based compensation
|
|
55,600
|
|
|
1
|
|
|
13,416
|
|
|
—
|
|
|
—
|
|
|
13,417
|
|
|||||
Restricted stock forfeited
|
|
(231,746
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||||
Repurchase of common stock
|
|
(261,103
|
)
|
|
—
|
|
|
—
|
|
|
(4,936
|
)
|
|
—
|
|
|
(4,936
|
)
|
|||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,442
|
|
|
33,442
|
|
|||||
Balance at December 31, 2018 - Successor
|
|
46,390,513
|
|
|
$
|
467
|
|
|
$
|
974,616
|
|
|
$
|
(4,936
|
)
|
|
$
|
(85,460
|
)
|
|
$
|
884,687
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income (loss)
|
|
$
|
33,442
|
|
|
$
|
(118,902
|
)
|
|
|
$
|
1,041,959
|
|
|
$
|
(415,720
|
)
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Non-cash reorganization items
|
|
—
|
|
|
—
|
|
|
|
(1,012,090
|
)
|
|
—
|
|
||||
Depreciation, depletion and amortization
|
|
87,888
|
|
|
92,599
|
|
|
|
24,915
|
|
|
122,928
|
|
||||
Loss on impairment of assets
|
|
20,065
|
|
|
42,325
|
|
|
|
—
|
|
|
282,472
|
|
||||
Write-off of Senior Note issuance costs, discount and premium
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
16,970
|
|
||||
Derivative losses (gains)
|
|
(19,297
|
)
|
|
30,802
|
|
|
|
(48,006
|
)
|
|
22,837
|
|
||||
Loss (gain) on sale of assets
|
|
2,582
|
|
|
25,996
|
|
|
|
(206
|
)
|
|
117
|
|
||||
Loss on extinguishment of debt
|
|
—
|
|
|
635
|
|
|
|
—
|
|
|
—
|
|
||||
Other
|
|
5,470
|
|
|
1,573
|
|
|
|
645
|
|
|
3,611
|
|
||||
Change in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||
Accounts receivable
|
|
(6,337
|
)
|
|
(12,092
|
)
|
|
|
198
|
|
|
(9,243
|
)
|
||||
Inventories
|
|
236
|
|
|
(489
|
)
|
|
|
466
|
|
|
3,576
|
|
||||
Prepaid expenses and other assets
|
|
(160
|
)
|
|
3,245
|
|
|
|
(497
|
)
|
|
(1,620
|
)
|
||||
Accounts payable and accrued liabilities
|
|
3,441
|
|
|
2,622
|
|
|
|
8,733
|
|
|
25,987
|
|
||||
Revenue distribution payable
|
|
8,649
|
|
|
6,941
|
|
|
|
(1,875
|
)
|
|
509
|
|
||||
Deferred compensation
|
|
10,262
|
|
|
9,714
|
|
|
|
143
|
|
|
(5,257
|
)
|
||||
Net cash provided by operating activities
|
|
146,241
|
|
|
84,969
|
|
|
|
14,385
|
|
|
47,167
|
|
||||
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Expenditures for property, plant, and equipment and oil and natural gas properties
|
|
(324,063
|
)
|
|
(157,718
|
)
|
|
|
(31,179
|
)
|
|
(146,296
|
)
|
||||
Proceeds from asset dispositions
|
|
50,523
|
|
|
189,735
|
|
|
|
1,884
|
|
|
1,349
|
|
||||
Proceeds from (payments for) derivative instruments
|
|
(18,510
|
)
|
|
15,676
|
|
|
|
1,285
|
|
|
90,590
|
|
||||
Cash in escrow
|
|
—
|
|
|
42
|
|
|
|
—
|
|
|
48
|
|
||||
Net cash (used in) provided by investing activities
|
|
(292,050
|
)
|
|
47,735
|
|
|
|
(28,010
|
)
|
|
(54,309
|
)
|
||||
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Proceeds from long-term debt
|
|
116,000
|
|
|
33,000
|
|
|
|
270,000
|
|
|
181,000
|
|
||||
Repayment of long-term debt
|
|
(243,722
|
)
|
|
(176,407
|
)
|
|
|
(444,785
|
)
|
|
(1,952
|
)
|
||||
Issuance of Senior Notes
|
|
300,000
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Proceeds from rights offering, net
|
|
—
|
|
|
—
|
|
|
|
50,031
|
|
|
—
|
|
||||
Principal payments under capital lease obligations
|
|
(2,683
|
)
|
|
(2,017
|
)
|
|
|
(568
|
)
|
|
(2,491
|
)
|
||||
Treasury stock purchased
|
|
(4,936
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Payment of other financing fees
|
|
(9,136
|
)
|
|
(4,671
|
)
|
|
|
(2,410
|
)
|
|
—
|
|
||||
Net cash provided by (used in) financing activities
|
|
155,523
|
|
|
(150,095
|
)
|
|
|
(127,732
|
)
|
|
176,557
|
|
||||
Net increase (decrease) in cash and cash equivalents
|
|
9,714
|
|
|
(17,391
|
)
|
|
|
(141,357
|
)
|
|
169,415
|
|
||||
Cash and cash equivalents at beginning of period
|
|
27,732
|
|
|
45,123
|
|
|
|
186,480
|
|
|
17,065
|
|
||||
Cash and cash equivalents at end of period
|
|
$
|
37,446
|
|
|
$
|
27,732
|
|
|
|
$
|
45,123
|
|
|
$
|
186,480
|
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
Joint interests
|
|
$
|
31,573
|
|
|
$
|
29,032
|
|
Accrued commodity sales
|
|
30,287
|
|
|
26,516
|
|
||
Derivative settlements
|
|
2,092
|
|
|
157
|
|
||
Other
|
|
3,375
|
|
|
5,326
|
|
||
Allowance for doubtful accounts
|
|
(1,240
|
)
|
|
(668
|
)
|
||
|
|
$
|
66,087
|
|
|
$
|
60,363
|
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
Equipment inventory
|
|
$
|
3,663
|
|
|
$
|
4,163
|
|
Commodities
|
|
574
|
|
|
1,154
|
|
||
Inventory valuation allowance
|
|
(178
|
)
|
|
(179
|
)
|
||
|
|
$
|
4,059
|
|
|
$
|
5,138
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Inventory - valuation adjustment
|
|
$
|
—
|
|
|
$
|
179
|
|
|
|
$
|
—
|
|
|
$
|
1,393
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Ceiling test impairment
|
|
$
|
20,065
|
|
|
$
|
42,146
|
|
|
|
$
|
—
|
|
|
$
|
281,079
|
|
|
|
Successor
|
||||||
|
|
Period from
|
|
Period from
|
||||
|
|
January 1, 2018
|
|
March 22, 2017
|
||||
|
|
through
|
|
through
|
||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Restructuring
|
|
$
|
425
|
|
|
$
|
3,531
|
|
Subleases
|
|
1,611
|
|
|
197
|
|
||
Total other expense
|
|
$
|
2,036
|
|
|
$
|
3,728
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
One-time severance and termination benefits
|
|
$
|
1,034
|
|
|
$
|
678
|
|
|
|
$
|
608
|
|
|
$
|
2,772
|
|
Professional fees
|
|
—
|
|
|
13
|
|
|
|
21
|
|
|
107
|
|
||||
Total cost reduction initiatives expense
|
|
$
|
1,034
|
|
|
$
|
691
|
|
|
|
$
|
629
|
|
|
$
|
2,879
|
|
|
Period from
|
|
Period from
|
||||
|
January 1, 2018
|
|
March 22, 2017
|
||||
|
through
|
|
through
|
||||
(in thousands, except share and per share data)
|
December 31, 2018
|
|
December 31, 2017
|
||||
Numerator for basic and diluted earnings per share
|
|
|
|
|
|||
Net income (loss)
|
$
|
33,442
|
|
|
$
|
(118,902
|
)
|
Denominator for basic earnings per share
|
|
|
|
||||
Weighted average common shares - Basic for Class A and Class B (1)
|
45,288,980
|
|
|
44,984,046
|
|
||
Denominator for diluted earnings per share
|
|
|
|
||||
Weighted average common shares - Diluted for Class A and Class B (1)
|
45,730,171
|
|
|
44,984,046
|
|
||
Earnings per share
|
|
|
|
||||
Basic for Class A and Class B
|
$
|
0.74
|
|
|
$
|
(2.64
|
)
|
Diluted for Class A and Class B
|
$
|
0.73
|
|
|
$
|
(2.64
|
)
|
Securities excluded from earnings per share calculations
|
|
|
|
||||
Unvested restricted stock awards or units at period end
|
125,323
|
|
|
1,833,136
|
|
||
Warrants (2)
|
—
|
|
|
140,023
|
|
(1)
|
Effective December 19, 2018, Class B shares were converted to Class A shares.
|
(2)
|
The warrants to purchase shares of our Class A common stock are antidilutive for the period from March 22 to December 31, 2017, due to the exercise price exceeding the average price of our Class A shares and due to the net loss we incurred . These warrants expired on June 30, 2018. They were antidilutive during the first and second quarter of 2018 due to the exercise price exceeding the average price of our Class A shares and hence are omitted from diluted earnings per share for the year ended December 31, 2018.
|
•
|
We issued
44,982,142
shares of common stock of the reorganized company (“New Common Stock”), which were the result of the transactions described below. We also entered into a stockholders agreement and a Registration Rights Agreement and amended our certificate of incorporation and bylaws for the authorization of the New Common Stock and to provide registration rights thereunder, among other corporate governance actions;
|
•
|
Our Predecessor common stock was cancelled, extinguished and discharged and the Predecessor equity holders did not receive any consideration in respect of their equity interests;
|
•
|
The
$1,267,410
of indebtedness, including accrued interest, attributable to our Prior Senior Notes was exchanged for New Common Stock. In addition, we issued or reserved shares of New Common Stock to be exchanged in settlement of
$2,439
of certain general unsecured claims. In aggregate, the shares of New Common Stock issued or to be issued in settlement of the Senior Note and these general unsecured claims represented approximately
90%
percent of outstanding Successor common shares;
|
•
|
We completed a rights offering backstopped by certain holders of our Prior Senior Notes (the “Backstop Parties”) which generated
$50,031
of gross proceeds. The rights offering resulted in the issuance of New Common Stock, representing approximately
nine percent
of outstanding Successor common shares, to holders of claims arising under the Prior Senior Notes and to the Backstop Parties;
|
•
|
In connection with the rights offering described above, the Backstop Parties received approximately
one percent
of outstanding Successor common shares as a backstop fee;
|
•
|
Additional shares, representing
seven percent
of outstanding Successor common shares on a fully diluted basis, were authorized for issuance under a new management incentive plan;
|
•
|
Warrants to purchase
140,023
shares of New Common Stock were issued to Mr. Mark Fischer, our founder and former Chief Executive Officer (“Mr. Fischer”), with an exercise price of
$36.78
per share and expiring on
June 30, 2018
. The warrants were issued in exchange for consulting services provided by Mr. Fischer;
|
•
|
Pursuant to our Reorganization Plan, on January 5, 2017, we entered into the Retirement Agreement and General Release (the “Retirement Agreement”) with Mr. Fischer, whereupon Mr. Fischer terminated his employment with the Company on that date. The Retirement Agreement included severance consisting of cash and certain tangible assets in the amount of
|
•
|
Our Prior Credit Facility, previously consisting of a senior secured revolving credit facility was restructured into an Exit Credit Facility consisting of a first-out revolving facility (“Exit Revolver”) and a second-out term loan (“Exit Term Loan”). On the Effective Date, the entire balance on the Prior Credit Facility in the amount of
$444,440
was repaid while we received gross proceeds representing the opening balances on our Exit Revolver of
$120,000
and an Exit Term Loan of
$150,000
. For more information refer to “Note 8—Debt;”
|
•
|
We paid
$6,954
for creditor-related professional fees and also funded a
$11,000
segregated account for debtor-related professional fees in connection with the reorganization related transactions above;
|
•
|
Certain other priority or convenience class claims were paid in full in cash, reinstated or otherwise treated in a manner acceptable to the creditor claimholders;
|
•
|
Plaintiffs to one of our royalty owner litigation cases, which were identified as a separate class of creditors (Class 8) in our bankruptcy case, rejected the Reorganization Plan. If the claimants under Class 8 are permitted to file a class of proof claim on behalf of the putative class, certified on a class basis, and the plaintiffs ultimately prevail on the merits of their claims, any liability arising under judgement or settlement of the claims would be satisfied through issuance of Successor common shares.
|
|
|
Predecessor
|
||
|
|
March 21, 2017
|
||
Accounts payable and accrued liabilities
|
|
$
|
6,687
|
|
Accrued payroll and benefits payable
|
|
3,949
|
|
|
Revenue distribution payable
|
|
3,050
|
|
|
Prior Senior Notes and associated accrued interest
|
|
1,267,410
|
|
|
Liabilities subject to compromise
|
|
$
|
1,281,096
|
|
Enterprise value
|
$
|
1,200,000
|
|
Plus: cash and cash equivalents
|
45,123
|
|
|
Less: fair value of outstanding debt
|
(296,061
|
)
|
|
Less: fair value of warrants (consideration for previously accrued consulting fees)
|
(118
|
)
|
|
Fair value of Successor common stock on the Effective Date
|
$
|
948,944
|
|
Total shares issued under the Reorganization Plan
|
44,982,142
|
|
|
Per share value (1)
|
$
|
21.10
|
|
(1)
|
The per share value shown above is calculated based upon the financial information determined using US GAAP at the Effective Date.
|
Enterprise value
|
$
|
1,200,000
|
|
Plus: cash and cash equivalents
|
45,123
|
|
|
Plus: current liabilities
|
82,254
|
|
|
Plus: noncurrent liabilities excluding long-term debt
|
64,735
|
|
|
Reorganization value of Successor assets
|
$
|
1,392,112
|
|
|
|
Predecessor
|
|
Reorganization
Adjustments
|
|
|
|
Fresh Start
Adjustments
|
|
|
|
Successor
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
|
$
|
180,456
|
|
|
$
|
(135,333
|
)
|
|
(a)
|
|
$
|
—
|
|
|
|
|
$
|
45,123
|
|
Accounts receivable, net
|
|
46,837
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
46,837
|
|
||||
Inventories, net
|
|
6,885
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
6,885
|
|
||||
Prepaid expenses
|
|
4,933
|
|
|
(535
|
)
|
|
(b)
|
|
—
|
|
|
|
|
4,398
|
|
||||
Derivative instruments
|
|
19,058
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
19,058
|
|
||||
Total current assets
|
|
258,169
|
|
|
(135,868
|
)
|
|
|
|
—
|
|
|
|
|
122,301
|
|
||||
Property and equipment
|
|
38,391
|
|
|
—
|
|
|
|
|
18,987
|
|
|
(i)
|
|
57,378
|
|
||||
Oil and natural gas properties, using the full cost method:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Proved
|
|
4,355,576
|
|
|
—
|
|
|
|
|
(3,751,511
|
)
|
|
(i)
|
|
604,065
|
|
||||
Unevaluated (excluded from the amortization base)
|
|
26,039
|
|
|
—
|
|
|
|
|
559,535
|
|
|
(i)
|
|
585,574
|
|
||||
Accumulated depreciation, depletion, amortization and impairment
|
|
(3,811,326
|
)
|
|
—
|
|
|
|
|
3,811,326
|
|
|
(i)
|
|
—
|
|
||||
Total oil and natural gas properties
|
|
570,289
|
|
|
—
|
|
|
|
|
619,350
|
|
|
(i)
|
|
1,189,639
|
|
||||
Derivative instruments
|
|
14,295
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
14,295
|
|
||||
Other assets
|
|
5,499
|
|
|
2,410
|
|
|
(c)
|
|
590
|
|
|
(i)
|
|
8,499
|
|
||||
Total assets
|
|
$
|
886,643
|
|
|
$
|
(133,458
|
)
|
|
|
|
$
|
638,927
|
|
|
|
|
$
|
1,392,112
|
|
Liabilities and stockholders’ equity (deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Accounts payable and accrued liabilities
|
|
$
|
64,413
|
|
|
$
|
(2,737
|
)
|
|
(a)(d)
|
|
$
|
—
|
|
|
|
|
$
|
61,676
|
|
Accrued payroll and benefits payable
|
|
7,366
|
|
|
2,186
|
|
|
(d)
|
|
—
|
|
|
|
|
9,552
|
|
||||
Accrued interest payable
|
|
2,095
|
|
|
(2,095
|
)
|
|
(a)
|
|
—
|
|
|
|
|
—
|
|
||||
Revenue distribution payable
|
|
7,975
|
|
|
3,050
|
|
|
(d)
|
|
—
|
|
|
|
|
11,025
|
|
||||
Long-term debt and capital leases, classified as current
|
|
468,814
|
|
|
(464,182
|
)
|
|
(e)
|
|
—
|
|
|
|
|
4,632
|
|
||||
Total current liabilities
|
|
550,663
|
|
|
(463,778
|
)
|
|
|
|
—
|
|
|
|
|
86,885
|
|
||||
Long-term debt and capital leases, less current maturities
|
|
—
|
|
|
291,429
|
|
|
(f)
|
|
—
|
|
|
|
|
291,429
|
|
||||
Deferred compensation
|
|
—
|
|
|
519
|
|
|
(d)
|
|
—
|
|
|
|
|
519
|
|
||||
Asset retirement obligations
|
|
66,973
|
|
|
—
|
|
|
|
|
(2,757
|
)
|
|
(i)
|
|
64,216
|
|
||||
Liabilities subject to compromise
|
|
1,281,096
|
|
|
(1,281,096
|
)
|
|
(d)
|
|
—
|
|
|
|
|
—
|
|
||||
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stockholders’ (deficit) equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Predecessor common stock
|
|
14
|
|
|
(14
|
)
|
|
(g)
|
|
—
|
|
|
|
|
—
|
|
||||
Predecessor additional paid in capital
|
|
425,425
|
|
|
(425,425
|
)
|
|
(g)
|
|
—
|
|
|
|
|
—
|
|
||||
Successor common stock
|
|
—
|
|
|
450
|
|
|
(g)
|
|
—
|
|
|
|
|
450
|
|
||||
Successor additional paid in capital
|
|
—
|
|
|
948,613
|
|
|
(g)
|
|
—
|
|
|
|
|
948,613
|
|
||||
(Accumulated deficit) retained earnings
|
|
(1,437,528
|
)
|
|
795,844
|
|
|
(h)
|
|
641,684
|
|
|
(j)
|
|
—
|
|
||||
Total stockholders' (deficit) equity
|
|
(1,012,089
|
)
|
|
1,319,468
|
|
|
|
|
641,684
|
|
|
|
|
949,063
|
|
||||
Total liabilities and stockholders' equity (deficit)
|
|
$
|
886,643
|
|
|
$
|
(133,458
|
)
|
|
|
|
$
|
638,927
|
|
|
|
|
$
|
1,392,112
|
|
(a)
|
Adjustments reflect the following net cash payments recorded as of the Effective Date from implementation of the Plan:
|
Cash proceeds from rights offering
|
$
|
50,031
|
|
Cash proceeds from Exit Term Loan
|
150,000
|
|
|
Cash proceeds from Exit Revolver
|
120,000
|
|
|
Fees paid to lender for Exit Term Loan
|
(750
|
)
|
|
Fees paid to lender for Exit Revolver
|
(1,125
|
)
|
|
Payment in full to extinguish Prior Credit Facility
|
(444,440
|
)
|
|
Payment of accrued interest on Prior Credit Facility
|
(2,095
|
)
|
|
Payment of previously accrued creditor-related professional fees
|
(6,954
|
)
|
|
Net cash used
|
$
|
(135,333
|
)
|
(b)
|
Reclassification of previously prepaid professional fees to debt issuance costs associated with the Exit Credit Facility.
|
(c)
|
Reflects issuance costs related to the Exit Credit Facility:
|
Fees paid to lender for Exit Term Loan
|
$
|
750
|
|
Fees paid to lender for Exit Revolver
|
1,125
|
|
|
Professional fees related to debt issuance costs on the Exit Credit Facility
|
535
|
|
|
Total issuance costs on Exit Credit Facility
|
$
|
2,410
|
|
(d)
|
As part of the Plan, the Bankruptcy Court approved the settlement of certain allowable claims, reported as liabilities subject to compromise in the Company’s historical consolidated balance sheet. As a result, a gain was recognized on the settlement of liabilities subject to compromise calculated as follows:
|
Prior Senior Notes including interest
|
$
|
1,267,410
|
|
Accounts payable and accrued liabilities
|
6,687
|
|
|
Accrued payroll and benefits payable
|
3,949
|
|
|
Revenue distribution payable
|
3,050
|
|
|
Total liabilities subject to compromise
|
1,281,096
|
|
|
Amounts settled in cash, reinstated or otherwise reserved at emergence
|
(10,089
|
)
|
|
Fair value of equity issued in settlement of Prior Senior Notes and certain general unsecured creditors
|
(898,914
|
)
|
|
Gain on settlement of liabilities subject to compromise
|
$
|
372,093
|
|
(e)
|
Reflects extinguishment of Prior Credit Facility along with associated unamortized issuance costs, establishment of Exit Credit Facility and adjustments to reclassify existing debt back to their scheduled maturities:
|
Reclassification from current to noncurrent, based on scheduled repayment, of debt no longer in default
|
$
|
(22,612
|
)
|
Establishment of Exit Term Loan - current portion
|
1,183
|
|
|
Payment in full to extinguish Prior Credit Facility
|
(444,440
|
)
|
|
Write-off unamortized issuance costs associated with Prior Credit Facility
|
1,687
|
|
|
|
$
|
(464,182
|
)
|
(f)
|
Reflects establishment of our Exit Credit Facility pursuant to our Reorganization Plan, net of issuance costs, as well as adjustments to reclassify existing debt back to their scheduled maturities:
|
Origination of the Exit Term Loan, net of current portion
|
$
|
148,817
|
|
Origination of the Exit Revolver
|
120,000
|
|
|
Reclassification from current to noncurrent, based on scheduled repayment, of debt no longer in default
|
22,612
|
|
|
|
$
|
291,429
|
|
(g)
|
Adjustment represents (i) the cancellation of Predecessor equity on the Effective Date, (ii) the issuance of
44,982,142
shares of Successor common stock on the Effective Date and (iii) the issuance of
140,023
warrants on the Effective Date (see “Note 3—Chapter 11 reorganization”)
|
Cancellation of predecessor equity - par value
|
$
|
(14
|
)
|
Cancellation of predecessor equity - paid in capital
|
(425,425
|
)
|
|
Issuance of successor common stock in settlement of claims
|
898,914
|
|
|
Issuance of successor common stock under rights offering
|
50,031
|
|
|
Issuance of warrants
|
118
|
|
|
Net impact to common stock-par and additional paid in capital
|
$
|
523,624
|
|
(h)
|
Reflects the cumulative impact of the following reorganization adjustments:
|
Gain on settlement of liabilities subject to compromise
|
$
|
372,093
|
|
Cancellation of predecessor equity
|
425,438
|
|
|
Write-off unamortized issuance costs associated with Prior Credit Facility
|
(1,687
|
)
|
|
Net impact to retained earnings
|
$
|
795,844
|
|
(i)
|
Represents fresh start accounting adjustments primarily to (i) remove accumulated depreciation, depletion, amortization and impairment, (ii) increase the value of proved oil and gas properties, (iii) increase the value of unevaluated oil and gas properties primarily to capture the value of our acreage in the STACK, (iv) increase other property and equipment primarily due to increases to land, vehicles, machinery and equipment and (v) decrease asset retirement obligations. These fair value measurements giving rise to these adjustments are primarily based on Level 3 inputs under the fair value hierarchy (See “Note 10—Fair value measurements”).
|
(j)
|
Reflects the cumulative impact of the fresh start adjustments discussed herein.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Loss (gain) on the settlement of liabilities subject to compromise
|
|
$
|
48
|
|
|
$
|
—
|
|
|
|
$
|
(372,093
|
)
|
|
$
|
—
|
|
Fresh start accounting adjustments
|
|
—
|
|
|
—
|
|
|
|
(641,684
|
)
|
|
—
|
|
||||
Professional fees
|
|
2,344
|
|
|
3,091
|
|
|
|
18,790
|
|
|
15,484
|
|
||||
Claims for non-performance of executory contract
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1,236
|
|
||||
Rejection of employment contracts
|
|
—
|
|
|
—
|
|
|
|
4,573
|
|
|
—
|
|
||||
Write off unamortized issuance costs on Prior Credit Facility
|
|
—
|
|
|
—
|
|
|
|
1,687
|
|
|
—
|
|
||||
Total reorganization items
|
|
$
|
2,392
|
|
|
$
|
3,091
|
|
|
|
$
|
(988,727
|
)
|
|
$
|
16,720
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Net cash provided by operating activities included:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Cash payments for interest
|
|
$
|
6,266
|
|
|
$
|
17,195
|
|
|
|
$
|
4,105
|
|
|
$
|
25,764
|
|
Interest capitalized
|
|
(10,925
|
)
|
|
(2,142
|
)
|
|
|
(248
|
)
|
|
(2,139
|
)
|
||||
Cash payments for income taxes
|
|
$
|
—
|
|
|
$
|
150
|
|
|
|
$
|
—
|
|
|
$
|
250
|
|
Cash payments for reorganization items
|
|
$
|
2,506
|
|
|
$
|
18,006
|
|
|
|
$
|
11,405
|
|
|
$
|
10,670
|
|
Non-cash financing activities included:
|
|
|
|
|
|
|
|
|
|
||||||||
Repayment of Prior Credit Facility with proceeds from early termination of derivative contracts (See Note 9)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
103,560
|
|
Non-cash investing activities included:
|
|
|
|
|
|
|
|
|
|
||||||||
Asset retirement obligation additions and revisions
|
|
$
|
3,141
|
|
|
$
|
6,746
|
|
|
|
$
|
716
|
|
|
$
|
22,282
|
|
Change in accrued oil and gas capital expenditures
|
|
$
|
6,559
|
|
|
$
|
9,534
|
|
|
|
$
|
5,387
|
|
|
$
|
(19,725
|
)
|
Oil and gas leasehold exchanges
|
|
$
|
10,913
|
|
|
$
|
816
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
•
|
A divestiture of certain properties in the Oklahoma/Texas Panhandle for gross cash proceeds before selling costs of
$17,000
and the conveyance of
$629
in liabilities to the buyer, all of which are subject to customary post-close adjustments. The purchaser of these assets is a company affiliated with Mark A. Fischer, our former Chief Executive Officer and former Chairman of the Board.
|
•
|
A divestiture of certain saltwater disposal infrastructure where we received proceeds of
$11,841
. In conjunction with this divestiture, we entered into a service agreement for salt water disposal with the purchaser of these assets, as discussed further below.
|
•
|
Disposals of various other non-core assets resulting in proceeds of approximately
$22,637
.
|
|
Useful Life
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
Furniture and fixtures
|
10
|
|
$
|
520
|
|
|
$
|
519
|
|
Automobiles and trucks
|
5
|
|
3,548
|
|
|
4,464
|
|
||
Machinery and equipment
|
10 — 20 years
|
|
21,482
|
|
|
22,467
|
|
||
Office and computer equipment
|
5 — 10 years
|
|
6,183
|
|
|
5,046
|
|
||
Building and improvements
|
10 — 40 years
|
|
18,693
|
|
|
19,728
|
|
||
|
|
|
50,426
|
|
|
52,224
|
|
||
Less accumulated depreciation and amortization
|
|
|
12,449
|
|
|
6,158
|
|
||
|
|
|
37,977
|
|
|
46,066
|
|
||
Land
|
|
|
5,119
|
|
|
4,575
|
|
||
|
|
|
$
|
43,096
|
|
|
$
|
50,641
|
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
New Credit Facility
|
|
$
|
—
|
|
|
$
|
127,100
|
|
Senior Notes
|
|
300,000
|
|
|
—
|
|
||
Real estate mortgage notes, principal and interest payable monthly, bearing interest at 5.50%, due December 2028; collateralized by real property
|
|
8,588
|
|
|
9,177
|
|
||
Installment notes payable, principal and interest payable monthly, bearing interest at 5.95%, due June 2023; collateralized by personal property
|
|
354
|
|
|
—
|
|
||
Capital lease obligations
|
|
11,677
|
|
|
14,361
|
|
||
Unamortized issuance costs
|
|
(13,148
|
)
|
|
(5,979
|
)
|
||
Total debt, net
|
|
307,471
|
|
|
144,659
|
|
||
Less current portion
|
|
3,479
|
|
|
3,273
|
|
||
Total long-term debt, net
|
|
$
|
303,992
|
|
|
$
|
141,386
|
|
2019
|
$
|
3,479
|
|
2020
|
9,625
|
|
|
2021
|
776
|
|
|
2022
|
821
|
|
|
2023
|
300,823
|
|
|
2024 and thereafter
|
5,095
|
|
|
|
$
|
320,619
|
|
1.
|
at least
60%
of the aggregate principal amount of the Senior Notes issued under the Indenture remains outstanding after each such redemption; and
|
2.
|
such redemption occurs within
180 days
after the closing of any such qualified equity offering
|
Non-cash expense for write-off of debt issuance costs on Prior Senior Notes
|
$
|
17,756
|
|
Non-cash expense for write-off of debt discount costs on Prior Senior Notes
|
4,014
|
|
|
Non-cash gain for write-off of debt premium on Prior Senior Notes
|
(4,800
|
)
|
|
Total
|
$
|
16,970
|
|
|
|
Volume
|
|
Weighted average fixed price per Bbl
|
|||
Period and type of contract
|
|
MBbls
|
|
Swaps
|
|||
2019
|
|
|
|
|
|
|
|
Oil swaps
|
|
2,322
|
|
|
$
|
56.20
|
|
Oil roll swaps
|
|
530
|
|
|
$
|
0.52
|
|
2020
|
|
|
|
|
|||
Oil swaps
|
|
1,767
|
|
|
$
|
50.30
|
|
Oil roll swaps
|
|
410
|
|
|
$
|
0.38
|
|
2021
|
|
|
|
|
|||
Oil swaps
|
|
544
|
|
|
$
|
44.34
|
|
Oil roll swaps
|
|
150
|
|
|
$
|
0.30
|
|
|
|
|
|
Weighted average fixed price per MMBtu
|
|||||||||||
Period and type of contract
|
|
Volume
BBtu
|
|
Swaps
|
|
Purchase puts
|
|
Sold calls
|
|||||||
2019
|
|
|
|
|
|
|
|
|
|
|
|||||
Natural gas swaps
|
|
9,461
|
|
|
$
|
2.85
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Natural gas basis swaps
|
|
5,701
|
|
|
$
|
(0.67
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Natural gas collars
|
|
240
|
|
|
$
|
—
|
|
|
$
|
4.00
|
|
|
$
|
5.07
|
|
2020
|
|
|
|
|
|
|
|
|
|||||||
Natural gas swaps
|
|
3,600
|
|
|
$
|
2.77
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Volume
|
|
Weighted average fixed price per gallon
|
|||
Period and type of contract
|
|
Gallons
|
|
Swaps
|
|||
2019
|
|
|
|
|
|
|
|
Natural gasoline swaps
|
|
4,956
|
|
|
$
|
1.39
|
|
Propane swaps
|
|
11,466
|
|
|
$
|
0.74
|
|
2020
|
|
|
|
|
|||
Natural gasoline swaps
|
|
1,890
|
|
|
$
|
1.39
|
|
Oil roll swaps
|
|
4,284
|
|
|
$
|
0.74
|
|
|
|
|
|
Weighted average fixed price per Bbl
|
|||
Period and type of contract
|
|
Volume
MBbls
|
|
Swaps
|
|||
2019
|
|
|
|
|
|||
Oil swaps
|
|
106
|
|
|
$
|
55.59
|
|
2020
|
|
|
|
|
|||
Oil swaps
|
|
240
|
|
|
$
|
52.43
|
|
2021
|
|
|
|
|
|||
Oil swaps
|
|
146
|
|
|
$
|
53.31
|
|
Period and type of contract
|
|
Volume
BBtu
|
|
Weighted
average
fixed price
per MMBtu
|
|||
2019
|
|
|
|
|
|
|
|
Natural gas basis swaps
|
|
5,790
|
|
|
$
|
(0.56
|
)
|
Natural gas swaps
|
|
4,800
|
|
|
$
|
2.86
|
|
2020
|
|
|
|
|
|||
Natural gas basis swaps
|
|
3,600
|
|
|
$
|
(0.46
|
)
|
Natural gas swaps
|
|
2,400
|
|
|
$
|
2.73
|
|
|
|
As of December 31, 2018
|
|
As of December 31, 2017
|
||||||||||||||||||||
|
|
Assets
|
|
Liabilities
|
|
Net value
|
|
Assets
|
|
Liabilities
|
|
Net value
|
||||||||||||
Natural gas derivative contracts
|
|
$
|
833
|
|
|
$
|
(488
|
)
|
|
$
|
345
|
|
|
$
|
1,332
|
|
|
$
|
(1,054
|
)
|
|
$
|
278
|
|
NGL derivative contracts
|
|
4,581
|
|
|
—
|
|
|
4,581
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Crude oil derivative contracts
|
|
24,208
|
|
|
(4,452
|
)
|
|
19,756
|
|
|
—
|
|
|
(13,404
|
)
|
|
(13,404
|
)
|
||||||
Total derivative instruments
|
|
29,622
|
|
|
(4,940
|
)
|
|
24,682
|
|
|
1,332
|
|
|
(14,458
|
)
|
|
(13,126
|
)
|
||||||
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Netting adjustments (1)
|
|
(3,398
|
)
|
|
3,398
|
|
|
—
|
|
|
1,332
|
|
|
(1,332
|
)
|
|
—
|
|
||||||
Derivative instruments - current
|
|
24,025
|
|
|
—
|
|
|
24,025
|
|
|
—
|
|
|
(8,959
|
)
|
|
(8,959
|
)
|
||||||
Derivative instruments - long-term
|
|
$
|
2,199
|
|
|
$
|
(1,542
|
)
|
|
$
|
657
|
|
|
$
|
—
|
|
|
$
|
(4,167
|
)
|
|
$
|
(4,167
|
)
|
(1)
|
Amounts represent the impact of master netting agreements that allow us to net settle positive and negative positions with the same counterparty. Positive and negative positions with counterparties are netted only to the extent that they related to the same current versus noncurrent classification on the balance sheet.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Change in fair value of commodity price derivatives
|
|
$
|
37,807
|
|
|
$
|
(46,478
|
)
|
|
|
$
|
46,721
|
|
|
$
|
(176,607
|
)
|
Settlement (losses) gains on commodity price derivatives
|
|
(18,510
|
)
|
|
15,676
|
|
|
|
1,285
|
|
|
62,626
|
|
||||
Settlement gains on early terminations of commodity price derivatives
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
91,144
|
|
||||
Non-hedge derivative (losses) gains
|
|
$
|
19,297
|
|
|
$
|
(30,802
|
)
|
|
|
$
|
48,006
|
|
|
$
|
(22,837
|
)
|
|
|
As of December 31, 2018
|
|
As of December 31, 2017
|
||||||||||||||||||||
|
|
Derivative
assets
|
|
Derivative
liabilities
|
|
Net assets
(liabilities)
|
|
Derivative
assets
|
|
Derivative
liabilities
|
|
Net assets
(liabilities)
|
||||||||||||
Significant other observable inputs (Level 2)
|
|
$
|
29,370
|
|
|
$
|
(4,718
|
)
|
|
$
|
24,652
|
|
|
$
|
1,332
|
|
|
$
|
(14,163
|
)
|
|
$
|
(12,831
|
)
|
Significant unobservable inputs (Level 3)
|
|
252
|
|
|
(222
|
)
|
|
30
|
|
|
—
|
|
|
(295
|
)
|
|
(295
|
)
|
||||||
Netting adjustments (1)
|
|
(3,398
|
)
|
|
3,398
|
|
|
—
|
|
|
(1,332
|
)
|
|
1,332
|
|
|
—
|
|
||||||
|
|
$
|
26,224
|
|
|
$
|
(1,542
|
)
|
|
$
|
24,682
|
|
|
$
|
—
|
|
|
$
|
(13,126
|
)
|
|
$
|
(13,126
|
)
|
(1)
|
Amounts represent the impact of master netting agreements that allow us to net settle positive and negative positions with the same counterparty. Positive and negative positions with counterparties are netted on the balance sheet only to the extent that they relate to the same current versus noncurrent classification.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
||||||
|
|
through
|
|
through
|
|
|
through
|
||||||
Net derivative assets (liabilities)
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
||||||
Beginning balance
|
|
$
|
(295
|
)
|
|
$
|
715
|
|
|
|
$
|
(98
|
)
|
Realized and unrealized (losses) gains included in non-hedge derivative (losses) gains
|
|
(1,101
|
)
|
|
(1,010
|
)
|
|
|
813
|
|
|||
Settlements received
|
|
1,426
|
|
|
—
|
|
|
|
—
|
|
|||
Ending balance
|
|
$
|
30
|
|
|
$
|
(295
|
)
|
|
|
$
|
715
|
|
(Losses) gains relating to instruments still held at the reporting date included in non-hedge derivative (losses) gains for the period
|
|
$
|
30
|
|
|
$
|
(1,010
|
)
|
|
|
$
|
813
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
Level 2
|
|
Carrying
value (1)
|
|
Estimated
fair value
|
|
Carrying
value (1)
|
|
Estimated
fair value
|
||||||||
New Credit Facility
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
127,100
|
|
|
$
|
127,100
|
|
Other secured debt
|
|
8,942
|
|
|
8,942
|
|
|
9,177
|
|
|
9,177
|
|
||||
Senior Notes
|
|
300,000
|
|
|
213,618
|
|
|
—
|
|
|
—
|
|
(1)
|
The carrying value excludes deductions for debt issuance costs and discounts.
|
|
|
Offset in the consolidated balance sheets
|
|
Gross amounts not offset in the consolidated balance sheets
|
||||||||||||||||||||
|
|
Gross assets (liabilities)
|
|
Offsetting
assets (liabilities)
|
|
Net assets (liabilities)
|
|
Derivatives (1)
|
|
Amounts
outstanding
under credit facilities (2)
|
|
Net amount
|
||||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Derivative assets
|
|
$
|
29,622
|
|
|
$
|
(3,398
|
)
|
|
$
|
26,224
|
|
|
$
|
(1,542
|
)
|
|
$
|
—
|
|
|
$
|
24,682
|
|
Derivative liabilities
|
|
(4,940
|
)
|
|
3,398
|
|
|
(1,542
|
)
|
|
1,542
|
|
|
—
|
|
|
—
|
|
||||||
|
|
$
|
24,682
|
|
|
$
|
—
|
|
|
$
|
24,682
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24,682
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivative assets
|
|
$
|
1,332
|
|
|
$
|
(1,332
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Derivative liabilities
|
|
(14,458
|
)
|
|
1,332
|
|
|
(13,126
|
)
|
|
$
|
—
|
|
|
—
|
|
|
(13,126
|
)
|
|||||
|
|
$
|
(13,126
|
)
|
|
$
|
—
|
|
|
$
|
(13,126
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(13,126
|
)
|
(1)
|
Since positive and negative positions with a counterparty are netted on the balance sheet only to the extent that they related to the same current versus noncurrent classification, these represent remaining amounts that could have been offset under our master netting agreements.
|
(2)
|
The amount outstanding under our credit facilities that is available to offset out net derivative assets due from counterparties that are lenders under our credit facilities.
|
|
|
Successor
|
|
|
Predecessor
|
|||||
|
|
2018
|
|
2017
|
|
|
2016
|
|||
Coffeyville Resources LLC
|
|
*
|
|
|
20.9
|
%
|
|
|
19.3
|
%
|
Phillips 66 Company
|
|
26.0
|
%
|
|
14.6
|
%
|
|
|
15.1
|
%
|
Sunoco, Inc.
|
|
7.2
|
%
|
|
—
|
%
|
|
|
—
|
%
|
Alta Mesa Resources, Inc.
|
|
6.7
|
%
|
|
—
|
%
|
|
|
—
|
%
|
Valero Energy Corporation
|
|
*
|
|
|
13.3
|
%
|
|
|
15.6
|
%
|
*
|
Purchasers primarily related to production from our EOR assets which were divested in November 2017. See “Note 6—Acquisitions and divestitures” for additional information regarding this divestiture.
|
Liability for asset retirement obligations as of December 31, 2016 - Predecessor
|
$
|
72,137
|
|
Liabilities incurred in current period
|
535
|
|
|
Liabilities settled and disposed in current period
|
(869
|
)
|
|
Revisions in estimated cash flows
|
181
|
|
|
Accretion expense
|
1,249
|
|
|
Liability for asset retirement obligations as of March 21, 2017 - Predecessor
|
$
|
73,233
|
|
Fair value fresh-start adjustment
|
$
|
(2,757
|
)
|
Liability for asset retirement obligations as of March 21, 2017 - Successor
|
$
|
70,476
|
|
Liabilities incurred in current period
|
2,498
|
|
|
Liabilities settled and disposed in current period
|
(44,097
|
)
|
|
Revisions in estimated cash flows
|
4,248
|
|
|
Accretion expense
|
2,865
|
|
|
Liability for asset retirement obligations as of December 31, 2017 - Successor
|
$
|
35,990
|
|
Liabilities incurred in current period
|
689
|
|
|
Liabilities settled and disposed in current period
|
(17,868
|
)
|
|
Revisions in estimated cash flows
|
2,452
|
|
|
Accretion expense
|
1,884
|
|
|
Liability for asset retirement obligations as of December 31, 2018 - Successor
|
$
|
23,147
|
|
Less current portion included in accounts payable and accrued liabilities
|
1,057
|
|
|
Asset retirement obligations, long-term
|
$
|
22,090
|
|
•
|
Preservation of long-standing upstream oil and gas tax provisions such as immediate deduction of intangible drilling costs;
|
•
|
Limitations regarding the deductibility of interest expense to
30%
of the taxpayer’s adjusted taxable income after December 31, 2017;
|
•
|
Limitations of the utilization of net federal operating loss carryforwards to
80%
of taxable income for losses arising after December 31, 2017 with an indefinite carryforward;
|
•
|
Modified provisions related to the limitations on deductions for executive performance based compensation; and
|
•
|
Repeal of the corporate alternative minimum tax (“AMT”) and allowing taxpayers to claim a refund on any AMT credit carryovers from 2018 through 2022.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Current income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Federal
|
|
$
|
(77
|
)
|
|
$
|
(162
|
)
|
|
|
$
|
—
|
|
|
$
|
(10
|
)
|
State
|
|
—
|
|
|
(187
|
)
|
|
|
37
|
|
|
(92
|
)
|
||||
Total current income taxes
|
|
(77
|
)
|
|
(349
|
)
|
|
|
37
|
|
|
(102
|
)
|
||||
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
||||||||
Federal
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
State
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Total deferred income taxes
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Income tax (benefit) expense
|
|
$
|
(77
|
)
|
|
$
|
(349
|
)
|
|
|
$
|
37
|
|
|
$
|
(102
|
)
|
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||
Federal statutory rate
|
|
21.0
|
%
|
|
35.0
|
%
|
|
|
35.0
|
%
|
|
35.0
|
%
|
Remeasurement of deferred taxes
|
|
—
|
%
|
|
(94.7
|
)%
|
|
|
—
|
|
|
—
|
|
State income taxes, net of federal benefit
|
|
(0.1
|
)%
|
|
5.8
|
%
|
|
|
2.2
|
%
|
|
4.1
|
%
|
Statutory depletion
|
|
(0.4
|
)%
|
|
0.4
|
%
|
|
|
—
|
|
|
—
|
|
Valuation allowance
|
|
2.8
|
%
|
|
54.1
|
%
|
|
|
(25.9
|
)%
|
|
(39.0
|
)%
|
EOR tax credit
|
|
(25.9
|
)%
|
|
(8.4
|
)%
|
|
|
—
|
%
|
|
—
|
%
|
Return to provision adjustment (1)
|
|
(1.7
|
)%
|
|
10.2
|
%
|
|
|
—
|
%
|
|
—
|
%
|
Other, net
|
|
4.1
|
%
|
|
(2.4
|
)%
|
|
|
(11.3
|
)%
|
|
(0.1
|
)%
|
Effective tax rate
|
|
(0.2
|
)%
|
|
—
|
%
|
|
|
—
|
%
|
|
—
|
%
|
(1)
|
The adjustment for the period ended December 31, 2018 primarily related to state net operating loss adjustments, reorganization-related items and deferred tax true-ups associated with our oil and gas properties.
|
|
|
December 31,
2018 |
|
December 31,
2017 |
||||
Deferred tax assets related to
|
|
|
|
|
|
|
||
Asset retirement obligations
|
|
$
|
10,013
|
|
|
$
|
18,470
|
|
Accrued expenses, allowance and other
|
|
2,264
|
|
|
4,359
|
|
||
Property and equipment
|
|
—
|
|
|
—
|
|
||
Derivative instruments
|
|
—
|
|
|
3,379
|
|
||
Net operating loss carryforwards
|
|
|
|
|
||||
Federal
|
|
242,070
|
|
|
193,010
|
|
||
State
|
|
66,575
|
|
|
44,536
|
|
||
Statutory depletion carryforwards
|
|
2,383
|
|
|
2,870
|
|
||
Enhanced oil recovery credit
|
|
18,758
|
|
|
10,009
|
|
||
Interest limitation
|
|
5,771
|
|
|
—
|
|
||
Alternative minimum tax credit carryforwards
|
|
—
|
|
|
154
|
|
||
|
|
347,834
|
|
|
276,787
|
|
||
Less valuation allowance
|
|
(216,109
|
)
|
|
(215,157
|
)
|
||
Deferred tax asset
|
|
131,725
|
|
|
61,630
|
|
||
Deferred tax liabilities related to
|
|
|
|
|
||||
Property and equipment
|
|
(125,224
|
)
|
|
(61,333
|
)
|
||
Derivative instruments
|
|
(6,353
|
)
|
|
—
|
|
||
Inventories
|
|
(148
|
)
|
|
(297
|
)
|
||
Deferred tax liability
|
|
(131,725
|
)
|
|
(61,630
|
)
|
||
Net deferred tax liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Cash LTIP expense (net of amounts capitalized)
|
$
|
543
|
|
|
$
|
1,192
|
|
|
|
$
|
5
|
|
|
$
|
696
|
|
Cash LTIP grants
|
174
|
|
|
5,637
|
|
|
|
—
|
|
|
—
|
|
||||
Cash LTIP payments
|
1,183
|
|
|
1,285
|
|
|
|
42
|
|
|
666
|
|
|
|
Time Vested
|
|
Performance Vested
|
||||||||||||||
|
|
Weighted
average
grant date
fair value
|
|
Restricted
shares
|
|
Vest
date
fair
value
|
|
Weighted
average
grant date
fair value
|
|
Restricted
shares
|
||||||||
|
|
($ per share)
|
|
|
|
|
|
($ per share)
|
|
|
||||||||
Unvested and outstanding at January 1, 2016 - Predecessor
|
|
$
|
795.13
|
|
|
13,979
|
|
|
|
|
$
|
278.97
|
|
|
28,448
|
|
||
Granted
|
|
$
|
—
|
|
|
—
|
|
|
|
|
$
|
—
|
|
|
—
|
|
||
Vested
|
|
$
|
798.85
|
|
|
(5,279
|
)
|
|
$
|
93
|
|
|
$
|
—
|
|
|
—
|
|
Forfeited
|
|
$
|
799.30
|
|
|
(2,033
|
)
|
|
|
|
$
|
283.99
|
|
|
(6,973
|
)
|
||
Unvested and outstanding at December 31, 2016 - Predecessor
|
|
$
|
790.91
|
|
|
6,667
|
|
|
|
|
$
|
277.33
|
|
|
21,475
|
|
||
Granted
|
|
$
|
—
|
|
|
—
|
|
|
|
|
$
|
—
|
|
|
—
|
|
||
Vested
|
|
$
|
812.91
|
|
|
(2,602
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
Forfeited
|
|
$
|
785.70
|
|
|
(468
|
)
|
|
|
|
$
|
195.75
|
|
|
(986
|
)
|
||
Cancelled
|
|
$
|
775.66
|
|
|
(3,597
|
)
|
|
|
|
$
|
281.26
|
|
|
(20,489
|
)
|
||
Unvested and outstanding at March 21, 2017 - Predecessor
|
|
|
|
—
|
|
|
|
|
|
|
—
|
|
|
|
Time Shares
|
|
Performance Shares
|
||||||||||||||||||
|
|
Weighted
average
grant date
fair value
|
|
Restricted
shares
|
|
Vest date fair value
|
|
Weighted
average
grant date
fair value
|
|
Restricted
shares
|
|
Vest date fair value
|
||||||||||
|
|
($ per share)
|
|
|
|
|
|
($ per share)
|
|
|
|
|
||||||||||
Unvested and outstanding at March 21, 2017
|
|
$
|
—
|
|
|
—
|
|
|
|
|
$
|
—
|
|
|
—
|
|
|
|
||||
Granted
|
|
20.11
|
|
|
1,403,626
|
|
|
|
|
20.12
|
|
|
429,510
|
|
|
|
||||||
Vested
|
|
—
|
|
|
—
|
|
|
|
|
20.05
|
|
|
(152,421
|
)
|
|
$
|
3,611
|
|
||||
Cancelled
|
|
—
|
|
|
—
|
|
|
|
|
20.05
|
|
|
(7,616
|
)
|
|
|
||||||
Unvested and outstanding at December 31, 2017
|
|
$
|
20.11
|
|
|
1,403,626
|
|
|
|
|
$
|
20.15
|
|
|
269,473
|
|
|
|
||||
Granted
|
|
18.75
|
|
|
41,250
|
|
|
|
|
18.75
|
|
|
13,750
|
|
|
|
||||||
Vested
|
|
20.12
|
|
|
(445,029
|
)
|
|
$
|
7,856
|
|
|
20.08
|
|
|
(107,590
|
)
|
|
$
|
529
|
|
||
Forfeited
|
|
20.05
|
|
|
(181,641
|
)
|
|
|
|
20.05
|
|
|
(50,105
|
)
|
|
|
||||||
Unvested and outstanding at December 31, 2018
|
|
$
|
20.06
|
|
|
818,206
|
|
|
|
|
$
|
20.12
|
|
|
125,528
|
|
|
|
|
|
Stock-settled RSUs
|
|
Cash-settled RSUs
|
||||||||
|
|
Weighted
average grant date fair value |
|
Restricted
units |
|
Weighted
average grant date fair value |
|
Restricted
units |
||||
|
|
($ per unit)
|
|
|
|
($ per unit)
|
|
|
||||
Unvested and outstanding at January 1, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Granted
|
|
17.66
|
|
|
92,017
|
|
|
17.66
|
|
|
37,991
|
|
Forfeited
|
|
17.66
|
|
|
(2,384
|
)
|
|
17.66
|
|
|
(795
|
)
|
Unvested and outstanding at December 31, 2018
|
|
17.66
|
|
|
89,633
|
|
|
17.66
|
|
|
37,196
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Stock-based compensation expense (credit)
|
|
$
|
13,444
|
|
|
$
|
12,606
|
|
|
|
$
|
194
|
|
|
$
|
(6,196
|
)
|
Less: stock-based compensation cost capitalized
|
|
(2,543
|
)
|
|
(2,773
|
)
|
|
|
(39
|
)
|
|
958
|
|
||||
Total stock-based compensation expense (credit), net
|
|
$
|
10,901
|
|
|
$
|
9,833
|
|
|
|
$
|
155
|
|
|
$
|
(5,238
|
)
|
Payments for stock-based compensation
|
|
$
|
4,936
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
49
|
|
Recognized tax expense associated with stock-based compensation
|
|
$
|
22
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Common Stock
|
|||||||||||||||||||
|
|
Class A
|
|
Class B
|
|
Class C
|
|
Class E
|
|
Class F
|
|
Class G
|
|
Total
|
|||||||
Shares outstanding at January 1, 2016 - Predecessor
|
|
345,289
|
|
|
344,859
|
|
|
209,882
|
|
|
504,276
|
|
|
1
|
|
|
2
|
|
|
1,404,309
|
|
Restricted stock repurchased
|
|
(2,597
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,597
|
)
|
Restricted stock canceled
|
|
(9,006
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,006
|
)
|
Shares outstanding at December 31, 2016 - Predecessor
|
|
333,686
|
|
|
344,859
|
|
|
209,882
|
|
|
504,276
|
|
|
1
|
|
|
2
|
|
|
1,392,706
|
|
Restricted stock forfeited
|
|
(1,454
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,454
|
)
|
Restricted stock canceled
|
|
(8,964
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,964
|
)
|
Shares outstanding at March 21, 2017 - Predecessor
|
|
323,268
|
|
|
344,859
|
|
|
209,882
|
|
|
504,276
|
|
|
1
|
|
|
2
|
|
|
1,382,288
|
|
Cancellation of Predecessor equity
|
|
(323,268
|
)
|
|
(344,859
|
)
|
|
(209,882
|
)
|
|
(504,276
|
)
|
|
(1
|
)
|
|
(2
|
)
|
|
(1,382,288
|
)
|
Shares outstanding at March 21, 2017 - Predecessor
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Issuance of Successor common stock - rights offering
|
|
4,197,210
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,197,210
|
|
Issuance of Successor common stock - backstop premium
|
|
367,030
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
367,030
|
|
Issuance of Successor common stock - settlement of claims
|
|
32,546,390
|
|
|
7,871,512
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,417,902
|
|
Shares outstanding at March 21, 2017 - Successor
|
|
37,110,630
|
|
|
7,871,512
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,982,142
|
|
Stock-based compensation
|
|
1,853,236
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,853,236
|
|
Restricted stock canceled
|
|
(7,616
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,616
|
)
|
Shares outstanding at December 31, 2017 - Successor
|
|
38,956,250
|
|
|
7,871,512
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,827,762
|
|
Issuance of restricted stock
|
|
55,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
55,600
|
|
Conversion of Class B shares
|
|
7,871,512
|
|
|
(7,871,512
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Repurchase of common stock
|
|
(261,103
|
)
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(261,103
|
)
|
Restricted stock forfeited
|
|
(231,746
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(231,746
|
)
|
Shares outstanding at December 31, 2018 - Successor
|
|
46,390,513
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,390,513
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
401(k) contribution expense
|
|
$
|
1,543
|
|
|
$
|
1,267
|
|
|
|
$
|
396
|
|
|
$
|
1,781
|
|
|
|
Year ended
December 31, 2018 |
||
Revenues:
|
|
|
|
|
Oil
|
|
$
|
171,749
|
|
Natural gas
|
|
41,506
|
|
|
Natural gas liquids
|
|
45,590
|
|
|
Gross commodity sales
|
|
258,845
|
|
|
Transportation and processing
|
|
(16,276
|
)
|
|
Net commodity sales
|
|
$
|
242,569
|
|
|
|
Year ended December 31, 2018
|
||||||||||
|
|
As reported
|
|
Balances without adoption of ASC 606
|
|
Effect of change
|
||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|||
Net commodity sales
|
|
$
|
242,569
|
|
|
$
|
258,845
|
|
|
$
|
16,276
|
|
Costs and expenses
|
|
|
|
|
|
|
||||||
Transportation and processing
|
|
$
|
—
|
|
|
$
|
(16,276
|
)
|
|
$
|
(16,276
|
)
|
2019
|
$
|
1,471
|
|
2020
|
1,330
|
|
|
2021
|
1,297
|
|
|
2022
|
278
|
|
|
2023 and thereafter
|
205
|
|
|
|
$
|
4,581
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
Property acquisition costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Proved properties
|
|
$
|
1,699
|
|
|
$
|
179
|
|
|
|
$
|
527
|
|
|
$
|
390
|
|
Unproved properties
|
|
120,610
|
|
|
33,901
|
|
|
|
2,904
|
|
|
15,497
|
|
||||
Total acquisition costs
|
|
122,309
|
|
|
34,080
|
|
|
|
3,431
|
|
|
15,887
|
|
||||
Development costs
|
|
199,833
|
|
|
140,180
|
|
|
|
32,657
|
|
|
114,472
|
|
||||
Exploration costs
|
|
18,876
|
|
|
916
|
|
|
|
1,241
|
|
|
19,055
|
|
||||
Total
|
|
$
|
341,018
|
|
|
$
|
175,176
|
|
|
|
$
|
37,329
|
|
|
$
|
149,414
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
Period from
|
|
Period from
|
|
|
Period from
|
|
Period from
|
||||||||
|
|
January 1, 2018
|
|
March 22, 2017
|
|
|
January 1, 2017
|
|
January 1, 2016
|
||||||||
|
|
through
|
|
through
|
|
|
through
|
|
through
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
March 21, 2017
|
|
December 31, 2016
|
||||||||
DD&A (1)
|
|
$
|
79,070
|
|
|
$
|
84,899
|
|
|
|
$
|
23,442
|
|
|
$
|
115,765
|
|
DD&A per BOE:
|
|
$
|
10.56
|
|
|
$
|
12.86
|
|
|
|
$
|
13.05
|
|
|
$
|
12.97
|
|
(1)
|
Includes accretion of asset retirement obligations.
|
|
|
Year Cost Incurred
|
|
|
||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
Total
|
||||||||
Leasehold acreage (1)
|
|
$
|
91,175
|
|
|
$
|
324,501
|
|
|
$
|
11,530
|
|
|
$
|
427,206
|
|
Capitalized interest (2)
|
|
9,304
|
|
|
2,073
|
|
|
—
|
|
|
11,377
|
|
||||
Wells in progress of completion
|
|
28,033
|
|
|
—
|
|
|
—
|
|
|
28,033
|
|
||||
Total unevaluated oil and natural gas properties excluded from amortization
|
|
$
|
128,512
|
|
|
$
|
326,574
|
|
|
$
|
11,530
|
|
|
$
|
466,616
|
|
(1)
|
In the past, the costs associated with unevaluated properties typically related to historical acquisition costs of leasehold acreage. However, the year-end balance for
2018
includes an increase in carrying value to fair value of
$299,397
as a result of the application of fresh start accounting upon emergence from bankruptcy. See “Note 4—Fresh start accounting.”
|
(2)
|
As of
December 31, 2018
, this amount reflects the cumulative interest capitalized on the historical acquisition cost of leasehold acreage subsequent to our establishing opening balances under fresh start accounting. Interest is not capitalized on amounts related to the fair value gross up discussed above.
|
|
|
Oil
(MBbls)
|
|
Natural gas (MMcf)
|
|
Natural gas liquids
(MBbls)
|
|
Total
(MBoe)
|
||||
Proved developed and undeveloped reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2016
|
|
113,766
|
|
|
178,218
|
|
|
12,071
|
|
|
155,541
|
|
Extensions and discoveries
|
|
4,037
|
|
|
18,085
|
|
|
1,499
|
|
|
8,550
|
|
Revisions (1)
|
|
(16,312
|
)
|
|
(44,965
|
)
|
|
(57
|
)
|
|
(23,864
|
)
|
Production
|
|
(4,870
|
)
|
|
(15,889
|
)
|
|
(1,408
|
)
|
|
(8,926
|
)
|
Balance at December 31, 2016
|
|
96,621
|
|
|
135,449
|
|
|
12,105
|
|
|
131,301
|
|
Sales of minerals in place
|
|
(74,918
|
)
|
|
(1,663
|
)
|
|
(46
|
)
|
|
(75,241
|
)
|
Extensions and discoveries
|
|
8,957
|
|
|
39,843
|
|
|
5,442
|
|
|
21,040
|
|
Revisions (1)
|
|
3,515
|
|
|
11,135
|
|
|
2,216
|
|
|
7,586
|
|
Production
|
|
(4,571
|
)
|
|
(14,598
|
)
|
|
(1,395
|
)
|
|
(8,399
|
)
|
Balance at December 31, 2017
|
|
29,604
|
|
|
170,166
|
|
|
18,322
|
|
|
76,287
|
|
Sales of minerals in place
|
|
(2,422
|
)
|
|
(14,184
|
)
|
|
(1,374
|
)
|
|
(6,160
|
)
|
Extensions and discoveries
|
|
6,545
|
|
|
69,189
|
|
|
9,329
|
|
|
27,406
|
|
Revisions (1)
|
|
1,254
|
|
|
12,596
|
|
|
1,411
|
|
|
4,764
|
|
Production
|
|
(2,684
|
)
|
|
(17,549
|
)
|
|
(1,881
|
)
|
|
(7,490
|
)
|
Balance at December 31, 2018
|
|
32,297
|
|
|
220,218
|
|
|
25,807
|
|
|
94,807
|
|
Proved developed reserves:
|
|
|
|
|
|
|
|
|
||||
January 1, 2016
|
|
40,300
|
|
|
132,323
|
|
|
9,169
|
|
|
71,524
|
|
December 31, 2016
|
|
28,590
|
|
|
108,800
|
|
|
9,352
|
|
|
56,076
|
|
December 31, 2017
|
|
18,301
|
|
|
123,451
|
|
|
11,858
|
|
|
50,734
|
|
December 31, 2018
|
|
18,051
|
|
|
135,425
|
|
|
14,846
|
|
|
55,468
|
|
Proved undeveloped reserves:
|
|
|
|
|
|
|
|
|
||||
January 1, 2016
|
|
73,466
|
|
|
45,895
|
|
|
2,902
|
|
|
84,017
|
|
December 31, 2016
|
|
68,031
|
|
|
26,649
|
|
|
2,753
|
|
|
75,225
|
|
December 31, 2017
|
|
11,303
|
|
|
46,715
|
|
|
6,464
|
|
|
25,553
|
|
December 31, 2018
|
|
14,246
|
|
|
84,793
|
|
|
10,961
|
|
|
39,339
|
|
(1)
|
The upward revision in 2018 was primarily due to changes in prices. The upward revision in 2017 was primarily due to changes in pricing and costs. The downward revision in our reserves during 2016 was primarily due to removing proved undeveloped reserves that are not expected to be developed within the five-year time frame mandated by the SEC, revision in the base water flood decline curve at our North Burbank Unit, and the decline in SEC pricing.
|
•
|
future costs and sales prices will probably differ from those required to be used in these calculations;
|
•
|
actual rates of production achieved in future years may vary significantly from the rates of production assumed in the calculations;
|
•
|
a 10% discount rate may not be reasonable as a measure of the relative risk inherent in realizing future net oil and natural gas revenues; and
|
•
|
future net revenues may be subject to different rates of income taxation.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
|
December 31,
|
|
|
December 31,
|
||||||||
|
|
2018
|
|
2017
|
|
|
2016
|
||||||
Future cash flows
|
|
$
|
3,255,771
|
|
|
$
|
2,331,940
|
|
|
|
$
|
4,635,481
|
|
Future production costs
|
|
(1,187,071
|
)
|
|
(899,380
|
)
|
|
|
(1,998,001
|
)
|
|||
Future development and abandonment costs
|
|
(450,220
|
)
|
|
(336,828
|
)
|
|
|
(1,147,390
|
)
|
|||
Future income tax provisions
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|||
Net future cash flows
|
|
1,618,480
|
|
|
1,095,732
|
|
|
|
1,490,090
|
|
|||
Less effect of 10% discount factor
|
|
(932,114
|
)
|
|
(597,859
|
)
|
|
|
(961,309
|
)
|
|||
Standardized measure of discounted future net cash flows
|
|
$
|
686,366
|
|
|
$
|
497,873
|
|
|
|
$
|
528,781
|
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Beginning of year
|
|
$
|
497,873
|
|
|
$
|
528,781
|
|
|
$
|
684,689
|
|
Sale of oil and natural gas produced, net of production costs
|
|
(175,199
|
)
|
|
(175,246
|
)
|
|
(141,732
|
)
|
|||
Net changes in prices and production costs
|
|
95,430
|
|
|
125,795
|
|
|
(296,299
|
)
|
|||
Extensions and discoveries
|
|
192,105
|
|
|
136,887
|
|
|
79,990
|
|
|||
Improved recoveries
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Changes in future development costs
|
|
(2,424
|
)
|
|
(4,879
|
)
|
|
278,653
|
|
|||
Development costs incurred during the period that reduced future
development costs
|
|
6,277
|
|
|
37,912
|
|
|
63,894
|
|
|||
Revisions of previous quantity estimates (1)
|
|
79,192
|
|
|
68,428
|
|
|
(223,218
|
)
|
|||
Purchases and sales of reserves in place, net
|
|
(45,222
|
)
|
|
(238,445
|
)
|
|
—
|
|
|||
Accretion of discount
|
|
36,386
|
|
|
24,267
|
|
|
68,545
|
|
|||
Net change in income taxes
|
|
—
|
|
|
—
|
|
|
21,139
|
|
|||
Changes in production rates and other
|
|
1,948
|
|
|
(5,627
|
)
|
|
(6,880
|
)
|
|||
End of year
|
|
$
|
686,366
|
|
|
$
|
497,873
|
|
|
$
|
528,781
|
|
(1)
|
Amount in
2018
are primarily the result of changes in pricing. Amounts in
2017
are primarily the result of increased volumes due to changes in pricing and costs. Amounts in 2016 are primarily the result of removing proved undeveloped reserves that are not expected to be developed within the five years, a revision in the base water flood decline curve at our North Burbank Unit and the decline in SEC pricing which resulted in future extraction of certain reserves being uneconomic.
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Oil (per Bbl)
|
|
$
|
65.56
|
|
|
$
|
51.34
|
|
|
$
|
42.75
|
|
Natural gas (per Mcf)
|
|
$
|
3.10
|
|
|
$
|
2.98
|
|
|
$
|
2.49
|
|
Natural gas liquids (per Bbl)
|
|
$
|
25.56
|
|
|
$
|
24.17
|
|
|
$
|
13.47
|
|
|
|
Successor
|
||||||||||||||
|
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
||||||||
2018
|
|
|
|
|
|
|
|
|
||||||||
Total revenues
|
|
$
|
59,087
|
|
|
$
|
59,625
|
|
|
$
|
66,718
|
|
|
$
|
61,932
|
|
Operating income (loss) (1)
|
|
$
|
8,426
|
|
|
$
|
12,024
|
|
|
$
|
18,312
|
|
|
$
|
(8,585
|
)
|
Net income (loss)
|
|
$
|
(11,442
|
)
|
|
$
|
(21,993
|
)
|
|
$
|
(12,068
|
)
|
|
$
|
78,945
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic for Class A and Class B (2)
|
|
(0.25
|
)
|
|
$
|
(0.49
|
)
|
|
$
|
(0.27
|
)
|
|
$
|
1.74
|
|
|
Diluted for Class A and Class B (2)
|
|
(0.25
|
)
|
|
$
|
(0.49
|
)
|
|
$
|
(0.27
|
)
|
|
$
|
1.73
|
|
(1)
|
Includes loss on impairment of oil and natural gas properties of
$20,065
for the fourth quarter.
|
(2)
|
On December 19, 2018, all outstanding shares of Class B common stock converted into the same number of shares of Class A common stock.
|
|
|
Predecessor
|
|
|
Successor
|
||||||||||||||||
|
|
January 1 Through March 21, 2017
|
|
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
||||||||||
2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues
|
|
$
|
66,531
|
|
|
|
$
|
7,808
|
|
|
$
|
74,048
|
|
|
$
|
75,947
|
|
|
$
|
69,276
|
|
Operating income (loss) (1)
|
|
$
|
9,752
|
|
|
|
$
|
(6,292
|
)
|
|
$
|
4,600
|
|
|
$
|
2,135
|
|
|
$
|
(45,709
|
)
|
Net income (loss) (2)(3)
|
|
$
|
1,041,959
|
|
|
|
$
|
(19,683
|
)
|
|
$
|
21,365
|
|
|
$
|
(19,115
|
)
|
|
$
|
(101,469
|
)
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic for Class A and Class B
|
|
*
|
|
|
|
*
|
|
|
0.47
|
|
|
(0.42
|
)
|
|
(2.26
|
)
|
|||||
Diluted for Class A and Class B
|
|
*
|
|
|
|
*
|
|
|
0.47
|
|
|
(0.42
|
)
|
|
(2.26
|
)
|
(1)
|
Includes loss on impairment of oil and natural gas properties of
$42,146
for the fourth quarter.
|
(2)
|
Includes a loss from the sale of our EOR assets of
$25,163
for the fourth quarter. See “Note 6—Acquisitions and divestitures” for additional information.
|
(3)
|
Includes reorganization items income (expense) related to the Company’s restructuring under Chapter 11 filings of
$988,727
,
$(620)
,
$(1,070)
,
$(858)
, and
$(543)
for the Predecessor first quarter, Successor first, second, third, and fourth quarters, respectively. See “Note 4—Fresh start accounting” for additional information.
|
(1)
|
Financial Statements-Chaparral Energy, Inc. and Subsidiaries:
|
(2)
|
Financial Statement Schedules
|
(3)
|
Exhibits
|
Exhibit
No.
|
|
Description
|
|
|
|
2.1*
|
|
|
|
|
|
2.2*
|
|
|
|
|
|
2.3*
|
|
|
|
|
|
2.4**
|
|
|
|
|
|
2.5*
|
|
|
|
|
|
3.1*
|
|
|
|
|
|
3.2*
|
|
|
|
|
|
3.3*
|
|
|
|
|
|
4.1*
|
|
|
|
|
|
4.2*
|
|
|
|
|
|
4.3*
|
|
|
|
|
|
4.4*
|
|
|
|
|
|
4.5*
|
|
|
|
|
|
4.6*
|
|
|
|
|
|
10.1*†
|
|
Exhibit
No.
|
|
Description
|
|
|
|
10.2*†
|
|
|
|
|
|
10.3*†
|
|
|
|
|
|
10.4*†
|
|
|
|
|
|
10.5*†
|
|
|
|
|
|
10.6*†
|
|
|
|
|
|
10.7†
|
|
|
|
|
|
10.8*
|
|
|
|
|
|
10.9*
|
|
|
|
|
|
10.10*
|
|
|
|
|
|
10.11*
|
|
|
|
|
|
10.12*
|
|
|
|
|
|
10.13*†
|
|
|
|
|
|
10.14*†
|
|
|
|
|
|
10.15*†
|
|
|
|
|
|
10.16*
|
|
|
|
|
|
10.17*
|
|
|
|
|
|
10.18*
|
|
|
|
|
|
21.1
|
|
|
|
|
|
23.1
|
|
|
|
|
23.2
|
|
|
|
|
|
23.3
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
32.2
|
|
|
|
|
|
99.1
|
|
|
|
|
|
99.2*
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document.
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
*
|
Incorporated by reference
|
**
|
The schedules and exhibits to this agreement have been omitted from this filing pursuant to Item 601(b)(2) of Regulation S-K. Chaparral Energy, Inc. will furnish copies of such schedules to the Securities and Exchange Commission upon request.
|
†
|
Management contract or compensatory plan or arrangement
|
|
CHAPARRAL ENERGY, INC.
|
||
|
|
|
|
|
By:
|
|
/s/ K. Earl Reynolds
|
|
Name:
|
|
K. Earl Reynolds
|
|
Title:
|
|
Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ Robert F. Heinemann
|
|
Chairman of the Board
|
|
March 14, 2019
|
Robert F. Heinemann
|
|
|
|
|
|
|
|
|
|
/s/ K. Earl Reynolds
|
|
Chief Executive Officer and Director
|
|
March 14, 2019
|
K. Earl Reynolds
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ Joseph O. Evans
|
|
Chief Financial Officer and Executive Vice President
|
|
March 14, 2019
|
Joseph O. Evans
|
|
(Principal Financial Officer and Principal Accounting Officer)
|
|
|
|
|
|
|
|
/s/ Douglas E. Brooks
|
|
Director
|
|
March 14, 2019
|
Douglas E. Brooks
|
|
|
|
|
|
|
|
|
|
/s/ Matthew D. Cabell
|
|
Director
|
|
March 14, 2019
|
Matthew D. Cabell
|
|
|
|
|
|
|
|
|
|
/s/ Samuel Langford
|
|
Director
|
|
March 14, 2019
|
Samuel Langford
|
|
|
|
|
|
|
|
|
|
/s/ Kenneth W. Moore
|
|
Director
|
|
March 14, 2019
|
Kenneth W. Moore
|
|
|
|
|
|
|
|
|
|
/s/ Gysle Shellum
|
|
Director
|
|
March 14, 2019
|
Gysle Shellum
|
|
|
|
|
CHAPARRAL ENERGY, LLC
|
|
CHAPARRAL ENERGY, INC.
|
||||
|
|
|
|
|
|
|
By:
|
|
/s/ K. Earl Reynolds
|
|
By:
|
|
/s/ Joseph Evans
|
|
|
K. Earl Reynolds
|
|
|
|
Joseph Evans
|
|
|
Chief Executive Officer
|
|
|
|
|
Date:
|
|
2/27/2019
|
|
Date:
|
|
2/27/2019
|
|
|
|
|
|
|
|
CHAPARRAL ENERGY, INC.
|
|
|
|
|
||
|
|
|
|
|
|
|
By:
|
|
/s/ K. Earl Reynolds
|
|
|
|
|
|
|
K. Earl Reynolds
|
|
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
Date:
|
|
2/27/2019
|
|
|
|
|
Name of Subsidiary
|
|
Jurisdiction of Formation
|
|
Effective Ownership
|
Chaparral Resources, L.L.C.
|
|
Oklahoma
|
|
Chaparral Energy, Inc. – 100%
|
Chaparral Real Estate, L.L.C.
|
|
Oklahoma
|
|
Chaparral Energy, Inc. – 100%
|
Chaparral CO2 , L.L.C.
|
|
Oklahoma
|
|
Chaparral Energy, Inc. – 100%
|
CEI Pipeline, L.L.C.
|
|
Texas
|
|
Chaparral Energy, Inc. – 100%
|
Chaparral Energy, L.L.C.
|
|
Oklahoma
|
|
Chaparral Energy, Inc. – 100%
|
CEI Acquisition, L.L.C.
|
|
Delaware
|
|
Chaparral Energy, L.L.C. –100%
|
Green Country Supply, Inc.
|
|
Oklahoma
|
|
Chaparral Energy, Inc. – 100%
|
Chaparral Biofuels, L.L.C.
|
|
Oklahoma
|
|
Chaparral Energy, Inc. – 100%
|
Chaparral Exploration, L.L.C.
|
|
Delaware
|
|
Chaparral Energy, Inc. – 100%
|
Roadrunner Drilling, L.L.C.
|
|
Oklahoma
|
|
Chaparral Resources, L.L.C. –100%
|
|
|
|
|
Exhibit 23.1
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Ryder Scott Company, L.P.
|
|
|
|
|
|
|
|
|
|
RYDER SCOTT COMPANY, L.P.
|
|
|
|
|
TBPE Firm Registration No. F-1580
|
|
|
|
|
|
|
|
|
|
|
|
|
1.
|
I have reviewed this Annual Report on Form 10-K of Chaparral Energy, 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;
|
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.
|
|
|
/s/ K. Earl Reynolds
|
|
|
|
K. Earl Reynolds
|
|
|
|
Chief Executive Officer
|
|
1.
|
I have reviewed this Annual Report on Form 10-K of Chaparral Energy, 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;
|
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:
|
March 14, 2019
|
|
|
|
|
|
/s/ Joseph O. Evans
|
|
|
|
Joseph O. Evans
|
|
|
|
Chief Financial Officer and Executive Vice President
|
(1)
|
the Annual Report on Form 10-K of the Company for the period ended
December 31, 2018
(the “Report”) fully complies with the requirements of Section 13 (a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)); and
|
(2)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.
|
Date:
|
March 14, 2019
|
|
|
|
|
|
/s/ K. Earl Reynolds
|
|
|
|
K. Earl Reynolds
|
|
|
|
Chief Executive Officer
|
(1)
|
the Annual Report on Form 10-K of the Company for the period ended
December 31, 2018
(the “Report”) fully complies with the requirements of Section 13 (a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)); and
|
(2)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.
|
Date:
|
March 14, 2019
|
|
|
|
|
|
/s/ Joseph O. Evans
|
|
|
|
Joseph O. Evans
|
|
|
|
Chief Financial Officer and Executive Vice President
|
13640 BRIARWICK DRIVE, SUITE 100
|
306 WEST SEVENTH STREET, SUITE 302
|
1000 LOUISIANA STREET, SUITE 1900
|
AUSTIN, TEXAS 78729-1707
|
FORT WORTH, TEXAS 76102-4905
|
HOUSTON, TEXAS 77002-5017
|
512-249-7000
|
817- 336-2461
|
713-651-9944
|
|
www.cgaus.com
|
|
|
Proved Developed
Producing
|
Proved Developed Non-Producing
(Shut In)
|
Proved Developed
Non-Producing
|
Proved
Undeveloped
|
Total
Proved
|
|
Net Reserves
|
|
|
|
|
|
|
Oil
|
- Mbbl
|
17,328.6
|
533.4
|
188.9
|
14,246.2
|
32,297.1
|
Gas
|
- MMcf
|
131,302.0
|
2,908.1
|
1,211.2
|
84,800.7
|
220,222.0
|
NGL
|
- Mbbl
|
14,359.6
|
296.5
|
188.5
|
10,962.3
|
25,806.9
|
Net Revenue
|
|
|
|
|
|
|
Oil
|
- M$
|
1,106,513.9
|
34,333.4
|
12,042.4
|
919,124.9
|
2,072,014.9
|
Gas
|
- M$
|
311,798.6
|
7,228.4
|
3,284.2
|
201,860.7
|
524,171.8
|
NGL
|
- M$
|
370,795.9
|
7,472.8
|
5,156.4
|
276,182.1
|
659,607.2
|
Hedge
|
- M$
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
Severance Taxes
|
- M$
|
125,451.9
|
3,199.5
|
1,471.8
|
87,810.7
|
217,933.8
|
Ad Valorem Taxes
|
- M$
|
0.1
|
0.0
|
0.0
|
0.0
|
0.1
|
Operating Expenses
|
- M$
|
416,116.9
|
8,162.8
|
4,416.8
|
175,241.7
|
603,938.2
|
Workover Expenses
|
- M$
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
3
rd
Party COPAS
|
- M$
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
Other Deductions
|
- M$
|
226,706.6
|
4,561.9
|
1,401.3
|
132,577.7
|
365,247.7
|
Investments
|
- M$
|
0.0
|
962.7
|
347.1
|
405,700.9
|
407,010.8
|
Net Operating Income
(BFIT)
|
- M$
|
1,020,833.3
|
32,147.8
|
12,846.0
|
595,836.8
|
1,661,664.0
|
Discounted @ 10%
|
- M$
|
517,087.6
|
17,699.9
|
5,517.6
|
154,119.4
|
694,424.4
|