Delaware | 61-1630631 | |||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
410 17th Street, | Suite 1400 | |||||||||||||
Denver, | Colorado | 80202 | ||||||||||||
(Address of principal executive offices) | (Zip Code) |
Securities registered pursuant to Section 12(b) of the Act: | ||||||||
Title of each class | Trading Symbol | Name of exchange on which registered | ||||||
Common Stock, par value $0.01 per share | BCEI | New York Stock Exchange |
Large Accelerated Filer | ☐ | Accelerated Filer |
☒
|
||||||||||||||
Non-accelerated Filer | ☐ | ||||||||||||||||
Emerging growth company | ☐ | Smaller reporting company | ☐ |
PAGE | ||||||||||||||
Condensed Consolidated Balance Sheets as of September 30, 2021 and December 31, 2020
|
||||||||||||||
Condensed Consolidated Statements of Operations and Comprehensive Income for the Three and Nine Months Ended September 30, 2021 and 2020
|
||||||||||||||
Condensed Consolidated Statements of Stockholders' Equity for the Three and Nine Months Ended September 30, 2021 and 2020
|
||||||||||||||
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2021 and 2020
|
||||||||||||||
September 30, 2021 | December 31, 2020 | ||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 40,410 | $ | 24,743 | |||||||
Accounts receivable, net: | |||||||||||
Oil and gas sales | 86,414 | 32,673 | |||||||||
Joint interest and other | 14,512 | 14,748 | |||||||||
Prepaid expenses and other | 6,421 | 3,574 | |||||||||
Inventory of oilfield equipment | 12,161 | 9,185 | |||||||||
Derivative assets (note 10) | — | 7,482 | |||||||||
Total current assets | 159,918 | 92,405 | |||||||||
Property and equipment (successful efforts method):
|
|||||||||||
Proved properties | 1,707,481 | 1,056,773 | |||||||||
Less: accumulated depreciation, depletion, and amortization | (299,028) | (211,432) | |||||||||
Total proved properties, net | 1,408,453 | 845,341 | |||||||||
Unproved properties | 96,419 | 98,122 | |||||||||
Wells in progress | 68,013 | 50,609 | |||||||||
Other property and equipment, net of accumulated depreciation of $4,256 in 2021 and $3,737 in 2020
|
5,562 | 3,239 | |||||||||
Total property and equipment, net | 1,578,447 | 997,311 | |||||||||
Right-of-use assets (note 4) | 28,046 | 29,705 | |||||||||
Deferred income tax assets (note 12) | 165,666 | 60,520 | |||||||||
Other noncurrent assets | 5,007 | 2,871 | |||||||||
Total assets | $ | 1,937,084 | $ | 1,182,812 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable and accrued expenses (note 2) | $ | 95,051 | $ | 37,425 | |||||||
Oil and gas revenue distribution payable | 62,644 | 18,613 | |||||||||
Lease liability (note 4) | 11,624 | 12,044 | |||||||||
Derivative liability (note 10) | 92,784 | 6,402 | |||||||||
Total current liabilities | 262,103 | 74,484 | |||||||||
Long-term liabilities: | |||||||||||
Senior notes (note 5) | 100,000 | — | |||||||||
Credit facility (note 5) | 60,000 | — | |||||||||
Lease liability (note 4) | 16,733 | 17,978 | |||||||||
Ad valorem taxes and other | 21,192 | 15,069 | |||||||||
Derivative liability (note 10) | 9,044 | 1,330 | |||||||||
Asset retirement obligations for oil and gas properties (note 9) | 50,762 | 28,699 | |||||||||
Total liabilities | 519,834 | 137,560 | |||||||||
Commitments and contingencies (note 6) | |||||||||||
Stockholders’ equity: | |||||||||||
Preferred stock, $0.01 par value, 25,000,000 shares authorized, none outstanding
|
— | — | |||||||||
Common stock, $0.01 par value, 225,000,000 shares authorized, 30,858,813 and 20,839,227 issued and outstanding as of September 30, 2021 and December 31, 2020, respectively
|
4,378 | 4,282 | |||||||||
Additional paid-in capital | 1,085,968 | 707,209 | |||||||||
Retained earnings | 326,904 | 333,761 | |||||||||
Total stockholders’ equity | 1,417,250 | 1,045,252 | |||||||||
Total liabilities and stockholders’ equity | $ | 1,937,084 | $ | 1,182,812 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Operating net revenues: | |||||||||||||||||||||||
Oil and gas sales | $ | 189,963 | $ | 58,858 | $ | 420,157 | $ | 155,455 | |||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Lease operating expense | 11,560 | 5,393 | 28,649 | 16,887 | |||||||||||||||||||
Midstream operating expense | 3,163 | 3,970 | 11,314 | 11,338 | |||||||||||||||||||
Gathering, transportation, and processing | 14,105 | 4,778 | 32,793 | 11,970 | |||||||||||||||||||
Severance and ad valorem taxes | 9,205 | (7,063) | 23,622 | 1,588 | |||||||||||||||||||
Exploration | 1,513 | 66 | 5,156 | 551 | |||||||||||||||||||
Depreciation, depletion, and amortization | 35,604 | 23,439 | 89,433 | 67,306 | |||||||||||||||||||
Abandonment and impairment of unproved properties | — | 223 | 2,215 | 30,589 | |||||||||||||||||||
Unused commitments | 3,364 | — | 7,692 | — | |||||||||||||||||||
Bad debt expense | 279 | 102 | 279 | 678 | |||||||||||||||||||
Merger transaction costs | 5,580 | 888 | 27,121 | 909 | |||||||||||||||||||
General and administrative expense (including $2,289, $1,723, $6,096, and $4,436 respectively, of stock-based compensation)
|
11,724 | 8,031 | 33,119 | 25,845 | |||||||||||||||||||
Total operating expenses | 96,097 | 39,827 | 261,393 | 167,661 | |||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||
Derivative gain (loss) | (36,224) | (10,670) | (133,613) | 64,603 | |||||||||||||||||||
Interest expense, net | (3,025) | (356) | (6,685) | (1,557) | |||||||||||||||||||
Gain (loss) on property transactions, net | 951 | — | 951 | (1,398) | |||||||||||||||||||
Other income (expense) | 687 | (65) | 964 | (1,853) | |||||||||||||||||||
Total other income (expense) | (37,611) | (11,091) | (138,383) | 59,795 | |||||||||||||||||||
Income from operations before taxes | 56,255 | 7,940 | 20,381 | 47,589 | |||||||||||||||||||
Income tax expense | (15,596) | (4,689) | (5,160) | (4,689) | |||||||||||||||||||
Net income | $ | 40,659 | $ | 3,251 | $ | 15,221 | $ | 42,900 | |||||||||||||||
Comprehensive income | $ | 40,659 | $ | 3,251 | $ | 15,221 | $ | 42,900 | |||||||||||||||
Net income per common share: | |||||||||||||||||||||||
Basic | $ | 1.32 | $ | 0.16 | $ | 0.55 | $ | 2.07 | |||||||||||||||
Diluted | $ | 1.31 | $ | 0.16 | $ | 0.55 | $ | 2.06 | |||||||||||||||
Weighted-average common shares outstanding: | |||||||||||||||||||||||
Basic | 30,849 | 20,832 | 27,485 | 20,753 | |||||||||||||||||||
Diluted | 31,138 | 20,903 | 27,839 | 20,826 |
Additional | |||||||||||||||||||||||||||||
Common Stock | Paid-In | Retained | |||||||||||||||||||||||||||
Shares | Amount | Capital | Earnings | Total | |||||||||||||||||||||||||
Balances, December 31, 2020 | 20,839,227 | $ | 4,282 | $ | 707,209 | $ | 333,761 | $ | 1,045,252 | ||||||||||||||||||||
Restricted common stock issued | 109 | — | — | — | — | ||||||||||||||||||||||||
Stock used for tax withholdings | (38) | — | — | — | — | ||||||||||||||||||||||||
Exercise of stock options | 429 | — | 15 | — | 15 | ||||||||||||||||||||||||
Stock-based compensation | — | — | 1,612 | — | 1,612 | ||||||||||||||||||||||||
Net loss | — | — | — | (119) | (119) | ||||||||||||||||||||||||
Balances, March 31, 2021 | 20,839,727 | 4,282 | 708,836 | 333,642 | 1,046,760 | ||||||||||||||||||||||||
Issuance pursuant to acquisition | 9,802,166 | 98 | 374,835 | — | 374,933 | ||||||||||||||||||||||||
Restricted common stock issued | 261,539 | — | — | — | — | ||||||||||||||||||||||||
Stock used for tax withholdings | (70,330) | (2) | (2,814) | — | (2,816) | ||||||||||||||||||||||||
Exercise of stock options | 11,523 | — | 394 | — | 394 | ||||||||||||||||||||||||
Stock-based compensation | — | — | 2,195 | — | 2,195 | ||||||||||||||||||||||||
Dividends declared | — | — | — | (11,033) | (11,033) | ||||||||||||||||||||||||
Net loss | — | — | — | (25,319) | (25,319) | ||||||||||||||||||||||||
Balances, June 30, 2021 | 30,844,625 | 4,378 | 1,083,446 | 297,290 | 1,385,114 | ||||||||||||||||||||||||
Restricted common stock issued | 5,987 | — | — | — | — | ||||||||||||||||||||||||
Stock used for tax withholdings | (1,725) | — | (74) | — | (74) | ||||||||||||||||||||||||
Exercise of stock options | 9,926 | — | 307 | — | 307 | ||||||||||||||||||||||||
Stock-based compensation | — | — | 2,289 | — | 2,289 | ||||||||||||||||||||||||
Dividends declared | — | — | — | (11,045) | (11,045) | ||||||||||||||||||||||||
Net income | — | — | — | 40,659 | 40,659 | ||||||||||||||||||||||||
Balances, September 30, 2021 | 30,858,813 | $ | 4,378 | $ | 1,085,968 | $ | 326,904 | $ | 1,417,250 | ||||||||||||||||||||
Balances, December 31, 2019 | 20,643,738 | $ | 4,284 | $ | 702,173 | $ | 230,233 | $ | 936,690 | ||||||||||||||||||||
Restricted common stock issued | 13,674 | — | — | — | — | ||||||||||||||||||||||||
Stock used for tax withholdings | (2,330) | — | (61) | — | (61) | ||||||||||||||||||||||||
Stock-based compensation | — | — | 1,239 | — | 1,239 | ||||||||||||||||||||||||
Net income | — | — | — | 78,551 | 78,551 | ||||||||||||||||||||||||
Balances, March 31, 2020 | 20,655,082 | 4,284 | 703,351 | 308,784 | 1,016,419 | ||||||||||||||||||||||||
Restricted common stock issued | 228,149 | — | — | — | — | ||||||||||||||||||||||||
Stock used for tax withholdings | (56,904) | (2) | (951) | — | (953) | ||||||||||||||||||||||||
Stock-based compensation | — | — | 1,474 | — | 1,474 | ||||||||||||||||||||||||
Net loss | — | — | — | (38,902) | (38,902) | ||||||||||||||||||||||||
Balances, June 30, 2020 | 20,826,327 | 4,282 | 703,874 | 269,882 | 978,038 | ||||||||||||||||||||||||
Restricted common stock issued | 10,849 | — | — | — | — | ||||||||||||||||||||||||
Stock used for tax withholdings | (3,148) | — | (60) | — | (60) | ||||||||||||||||||||||||
Stock-based compensation | — | — | 1,723 | — | 1,723 | ||||||||||||||||||||||||
Net income | — | — | — | 3,251 | 3,251 | ||||||||||||||||||||||||
Balances, September 30, 2020 | 20,834,028 | $ | 4,282 | $ | 705,537 | $ | 273,133 | $ | 982,952 | ||||||||||||||||||||
Nine Months Ended September 30, | |||||||||||
2021 | 2020 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 15,221 | $ | 42,900 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation, depletion, and amortization | 89,433 | 67,306 | |||||||||
Deferred income tax expense | 5,368 | 4,689 | |||||||||
Abandonment and impairment of unproved properties | 2,215 | 30,589 | |||||||||
Stock-based compensation | 6,096 | 4,436 | |||||||||
Non-cash lease component | 14 | (168) | |||||||||
Amortization of deferred financing costs | 963 | 772 | |||||||||
Derivative (gain) loss | 133,613 | (64,603) | |||||||||
Derivative cash settlement gain (loss) | (50,536) | 42,494 | |||||||||
(Gain) loss on property transactions, net | (951) | 1,398 | |||||||||
Other | — | (1,166) | |||||||||
Changes in current assets and liabilities: | |||||||||||
Accounts receivable, net | (17,050) | 24,262 | |||||||||
Prepaid expenses and other assets | 2,244 | 3,364 | |||||||||
Accounts payable and accrued liabilities | 9,504 | (41,692) | |||||||||
Settlement of asset retirement obligations | (3,891) | (3,137) | |||||||||
Net cash provided by operating activities | 192,243 | 111,444 | |||||||||
Cash flows from investing activities: | |||||||||||
Acquisition of oil and gas properties | (620) | (853) | |||||||||
Cash acquired | 49,827 | — | |||||||||
Exploration and development of oil and gas properties | (104,207) | (56,216) | |||||||||
Additions to other property and equipment | (72) | (440) | |||||||||
Proceeds from note receivable | 204 | — | |||||||||
Net cash used in investing activities | (54,868) | (57,509) | |||||||||
Cash flows from financing activities: | |||||||||||
Proceeds from credit facility | 155,000 | 45,000 | |||||||||
Payments to credit facility | (249,000) | (105,000) | |||||||||
Proceeds from exercise of stock options | 716 | — | |||||||||
Payment of employee tax withholdings in exchange for the return of common stock | (2,890) | (1,074) | |||||||||
Dividends paid | (21,598) | — | |||||||||
Deferred financing costs | (3,915) | (13) | |||||||||
Principal payments on finance lease obligations | (21) | (71) | |||||||||
Net cash used in financing activities | (121,708) | (61,158) | |||||||||
Net change in cash, cash equivalents, and restricted cash | 15,667 | (7,223) | |||||||||
Cash, cash equivalents, and restricted cash: | |||||||||||
Beginning of period | 24,845 | 11,095 | |||||||||
End of period | $ | 40,512 | $ | 3,872 | |||||||
Supplemental cash flow disclosure(1):
|
|||||||||||
Cash paid for interest, net of capitalization | $ | 1,684 | $ | 1,472 | |||||||
Receivables exchanged for additional interests in oil and gas properties | $ | — | $ | 8,299 | |||||||
Changes in working capital related to drilling expenditures | $ | (22,175) | $ | 610 | |||||||
(1) Refer to Note 4 - Leases in the notes to the condensed consolidated financial statements for supplemental cash flows related to leases.
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Operating Revenues: | |||||||||||||||||||||||
Crude oil sales | $ | 131,360 | $ | 47,251 | $ | 297,515 | $ | 127,331 | |||||||||||||||
Natural gas sales | 24,764 | 5,742 | 53,064 | 16,472 | |||||||||||||||||||
Natural gas liquids sales | 33,839 | 5,865 | 69,578 | 11,652 | |||||||||||||||||||
Oil and gas sales | $ | 189,963 | $ | 58,858 | $ | 420,157 | $ | 155,455 |
As of September 30, | |||||||||||
2021 | 2020 | ||||||||||
Cash and cash equivalents | $ | 40,410 | $ | 3,777 | |||||||
Restricted cash(1)
|
102 | 95 | |||||||||
Total cash, cash equivalents, and restricted cash | $ | 40,512 | $ | 3,872 |
As of September 30, 2021
|
As of December 31, 2020 | ||||||||||
Accrued drilling and completion costs | $ | 22,628 | $ | 453 | |||||||
Accounts payable trade | 11,740 | 1,931 | |||||||||
Accrued general and administrative expense | 6,667 | 4,942 | |||||||||
Accrued merger transaction costs | 991 | 2,587 | |||||||||
Accrued lease operating expense | 2,893 | 1,793 | |||||||||
Accrued interest expense | 4,359 | 322 | |||||||||
Accrued oil and gas hedging | 6,767 | — | |||||||||
Accrued production and ad valorem taxes and other | 39,006 | 25,397 | |||||||||
Total accounts payable and accrued expenses | $ | 95,051 | $ | 37,425 |
Merger Consideration (in thousands except per share amount) | ||||||||
Shares of Bonanza Creek Common Stock issued to existing holders of HighPoint Common Stock(1)
|
488 | |||||||
Shares of Bonanza Creek Common Stock issued to existing holders of HighPoint Senior Notes | 9,314 | |||||||
Total additional shares of Bonanza Creek Common Stock issued as merger consideration | 9,802 | |||||||
Closing price per share of Bonanza Creek Common Stock(2)
|
$ | 38.25 | ||||||
Merger consideration paid in shares of Bonanza Creek Common Stock | $ | 374,933 | ||||||
Aggregate principal amount of Bonanza Creek 7.5% Senior Notes
|
100,000 | |||||||
Total merger consideration | $ | 474,933 |
Purchase Price Allocation (in thousands) | ||||||||
Assets Acquired | ||||||||
Cash and cash equivalents | $ | 49,827 | ||||||
Accounts receivable - oil and gas sales | 26,343 | |||||||
Accounts receivable - joint interest and other | 9,161 | |||||||
Prepaid expenses and other | 3,608 | |||||||
Inventory of oilfield equipment | 4,688 | |||||||
Proved properties | 539,820 | |||||||
Other property and equipment, net of accumulated depreciation | 2,769 | |||||||
Right-of-use assets | 4,010 | |||||||
Deferred income tax assets | 110,513 | |||||||
Other noncurrent assets | 797 | |||||||
Total assets acquired | $ | 751,536 | ||||||
Liabilities Assumed | ||||||||
Accounts payable and accrued expenses | $ | 51,088 | ||||||
Oil and gas revenue distribution payable | 20,786 | |||||||
Lease liability | 744 | |||||||
Derivative liability | 13,481 | |||||||
Current portion of long-term debt | 154,000 | |||||||
Lease liability (long-term) | 3,266 | |||||||
Ad valorem taxes | 3,746 | |||||||
Derivative liability (long-term) | 5,019 | |||||||
Asset retirement obligations for oil and gas properties | 24,473 | |||||||
Total liabilities assumed | 276,603 | |||||||
Net assets acquired | $ | 474,933 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
2020 | 2021 | 2020 | |||||||||||||||
(in thousands, except per share data) | |||||||||||||||||
Total revenue | $ | 126,163 | $ | 492,176 | $ | 345,626 | |||||||||||
Net income (loss) | 16,030 | (26,058) | (1,007,643) | ||||||||||||||
Net income (loss) per common share: | |||||||||||||||||
Basic | $ | 0.52 | $ | (0.84) | $ | (32.98) | |||||||||||
Diluted | $ | 0.52 | $ | (0.84) | $ | (32.98) |
September 30, 2021 | December 31, 2020 | |||||||||||||
Operating leases | ||||||||||||||
Field equipment(1)
|
$ | 20,716 | $ | 27,537 | ||||||||||
Corporate leases | 6,519 | 1,481 | ||||||||||||
Vehicles | 811 | 468 | ||||||||||||
Total right-of-use asset | $ | 28,046 | $ | 29,486 | ||||||||||
Field equipment(1)
|
$ | 20,716 | $ | 27,537 | ||||||||||
Corporate leases | 6,830 | 1,900 | ||||||||||||
Vehicles | 811 | 468 | ||||||||||||
Total lease liability | $ | 28,357 | $ | 29,905 | ||||||||||
Finance leases | ||||||||||||||
Right-of-use asset - field equipment(1)
|
$ | — | $ | 219 | ||||||||||
Lease liability - field equipment(1)
|
$ | — | $ | 117 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Operating lease cost(1)
|
$ | 3,635 | $ | 3,462 | $ | 10,529 | $ | 10,560 | ||||||||||||||||||
Finance lease cost: | ||||||||||||||||||||||||||
Amortization of right-of-use assets
|
— | 6 | 3 | 13 | ||||||||||||||||||||||
Interest on lease liabilities | — | 1 | 1 | 3 | ||||||||||||||||||||||
Short-term lease cost | 281 | 129 | 492 | 2,011 | ||||||||||||||||||||||
Variable lease cost(2)
|
(9) | (89) | 56 | (133) | ||||||||||||||||||||||
Sublease income(3)
|
(91) | (89) | (274) | (267) | ||||||||||||||||||||||
Total lease cost | $ | 3,816 | $ | 3,420 | $ | 10,807 | $ | 12,187 |
Operating Leases | ||||||||
Weighted-average lease term (years) | 3.2 | |||||||
Weighted-average discount rate | 3.97% |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Cash paid for amounts included in the measurement of lease liabilities: | |||||||||||||||||||||||
Operating cash flows from operating leases | $ | 3,293 | $ | 3,187 | $ | 9,783 | $ | 9,599 | |||||||||||||||
Operating cash flows from finance leases | — | 1 | 1 | 3 | |||||||||||||||||||
Financing cash flows from finance leases | — | 31 | 21 | 71 | |||||||||||||||||||
Right-of-use assets obtained in exchange for new operating lease obligations | $ | 3,136 | $ | 918 | $ | 8,635 | $ | 8,306 | |||||||||||||||
Right-of-use assets obtained in exchange for new finance lease obligations | — | — | — | 219 |
Operating Leases | ||||||||
Remainder of 2021 | $ | 3,557 | ||||||
2022 | 11,594 | |||||||
2023 | 7,509 | |||||||
2024 | 3,564 | |||||||
2025 | 1,290 | |||||||
Thereafter | 2,765 | |||||||
Total lease payments | 30,279 | |||||||
Less: imputed interest | (1,922) | |||||||
Total lease liability | $ | 28,357 |
Firm Transportation |
Minimum Volume(1)
|
||||||||||
Remainder of 2021 | $ | 2,502 | $ | 6,209 | |||||||
2022 | 13,064 | 29,207 | |||||||||
2023 | 14,600 | 9,314 | |||||||||
2024 | 14,640 | — | |||||||||
2025 | 4,800 | — | |||||||||
2026 and thereafter | — | — | |||||||||
Total | $ | 49,606 | $ | 44,730 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Restricted stock units | $ | 1,561 | $ | 1,350 | $ | 4,628 | $ | 3,935 | |||||||||||||||
Performance stock units | 728 | 373 | 1,468 | 375 | |||||||||||||||||||
Stock options | — | — | — | 126 | |||||||||||||||||||
Total stock-based compensation | $ | 2,289 | $ | 1,723 | $ | 6,096 | $ | 4,436 |
Unrecognized Compensation Expense | Final Year of Recognition | ||||||||||
Restricted stock units | $ | 8,886 | 2024 | ||||||||
Performance stock units | 4,911 | 2023 | |||||||||
$ | 13,797 |
Restricted Stock Units | Weighted-Average Grant-Date Fair Value | ||||||||||
Non-vested, beginning of year | 550,056 | $ | 20.30 | ||||||||
Granted | 178,567 | 34.35 | |||||||||
Vested | (267,635) | 21.12 | |||||||||
Forfeited | (23,586) | 17.25 | |||||||||
Non-vested, end of quarter | 437,402 | $ | 25.69 |
2021 | 2020 | 2019 | |||||||||||||||
TSR | 100 | % | 67 | % | 50 | % | |||||||||||
ROCE | — | % | 33 | % | 50 | % |
Performance Stock Units(1)
|
Weighted-Average Grant-Date Fair Value | ||||||||||
Non-vested, beginning of year
|
185,588 | $ | 22.63 | ||||||||
Granted
|
64,258 | 68.99 | |||||||||
Vested
|
— | — | |||||||||
Forfeited
|
— | — | |||||||||
Non-vested, end of quarter | 249,846 | $ | 34.56 |
Stock Options | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value (in thousands) | ||||||||||||||||||||
Outstanding, beginning of year | 72,368 | $ | 34.36 | ||||||||||||||||||||
Granted | — | — | |||||||||||||||||||||
Exercised | (21,878) | 34.36 | |||||||||||||||||||||
Forfeited | (510) | 34.36 | |||||||||||||||||||||
Outstanding, end of quarter | 49,980 | $ | 34.36 | 5.6 | $ | 677 | |||||||||||||||||
Number of options outstanding and exercisable | 49,980 | $ | 34.36 | 5.6 | $ | 677 |
As of September 30, 2021 | |||||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||||
Derivative liabilities
|
$ | — | $ | 101,828 | $ | — | |||||||||||
As of December 31, 2020 | |||||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||||
Derivative assets
|
$ | — | $ | 7,482 | $ | — | |||||||||||
Derivative liabilities
|
$ | — | $ | 7,732 | $ | — |
Amount | |||||
Beginning balance as of December 31, 2020
|
$ | 28,699 | |||
Liabilities settled | (3,885) | ||||
Additions | 24,658 | ||||
Accretion expense | 1,290 | ||||
Ending balance as of September 30, 2021
|
$ | 50,762 |
Crude Oil
(NYMEX WTI) |
Natural Gas
(NYMEX Henry Hub) |
Natural Gas
(CIG Basis) |
Natural Gas
(CIG) |
|||||||||||||||||||||||||||||||||||||||||||||||
Bbls/day | Weighted Avg. Price per Bbl | MMBtu/day | Weighted Avg. Price per MMBtu | MMBtu/day | Weighted Avg. Basis Differential to CIG Price per MMBtu | MMBtu/day | Weighted Avg. Price per MMBtu | |||||||||||||||||||||||||||||||||||||||||||
4Q21 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cashless Collar | 10,500 |
$48.81/$67.63
|
20,000 |
$2.25/$2.52
|
— | — | 20,000 |
$2.15/$2.75
|
||||||||||||||||||||||||||||||||||||||||||
Swap | 8,000 | $54.49 | — | — | 20,000 | $0.43 | 13,370 | $2.13 | ||||||||||||||||||||||||||||||||||||||||||
Oil Roll Swap(1)
|
4,500 | $0.16 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
1Q22 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cashless Collar | 6,500 |
$35.10/$59.44
|
— | — | — | — | 20,000 |
$2.15/$2.75
|
||||||||||||||||||||||||||||||||||||||||||
Swap | 1,000 | $50.15 | — | — | — | — | 10,000 | $2.13 | ||||||||||||||||||||||||||||||||||||||||||
Oil Roll Swap(1)
|
2,000 | $0.22 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Swaptions | 4,000 | $55.06 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
2Q22 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cashless Collar | 5,000 |
$36.64/$63.52
|
— | — | — | — | 20,000 |
$2.15/$2.75
|
||||||||||||||||||||||||||||||||||||||||||
Swap | 1,000 | $50.15 | — | — | — | — | 10,000 | $2.13 | ||||||||||||||||||||||||||||||||||||||||||
Oil Roll Swap(1)
|
2,000 | $0.22 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Swaptions | 4,000 | $55.06 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
3Q22 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cashless Collar | 4,200 |
$40.64/$67.74
|
20,000 |
$2.80/$4.20
|
— | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Swap | 1,000 | $50.15 | — | — | — | — | 10,000 | $2.13 | ||||||||||||||||||||||||||||||||||||||||||
Oil Roll Swap(1)
|
2,000 | $0.22 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Swaptions | 2,000 | $55.13 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
4Q22 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cashless Collar | 3,700 |
$41.40/$69.50
|
20,000 |
$2.80/$4.20
|
— | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Swap | 1,000 | $50.15 | — | — | — | — | 10,000 | $2.13 | ||||||||||||||||||||||||||||||||||||||||||
Oil Roll Swap(1)
|
2,000 | $0.22 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Swaptions | 2,000 | $55.13 | — | — | — | — | — | — |
September 30, 2021 | December 31, 2020 | |||||||||||||
Derivative Assets: | ||||||||||||||
Commodity contracts – current | $ | — | $ | 7,482 | ||||||||||
Commodity contracts – noncurrent | — | — | ||||||||||||
Derivative Liabilities: | ||||||||||||||
Commodity contracts – current | (92,784) | (6,402) | ||||||||||||
Commodity contracts – noncurrent | (9,044) | (1,330) | ||||||||||||
Total derivative assets (liabilities), net | $ | (101,828) | $ | (250) |
Three Months Ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Derivative cash settlement gain (loss): | |||||||||||||||||||||||
Oil contracts | $ | (19,838) | $ | 9,165 | $ | (41,454) | $ | 42,088 | |||||||||||||||
Gas contracts | (6,708) | (538) | (9,082) | 406 | |||||||||||||||||||
Total derivative cash settlement gain (loss)(1)
|
(26,546) | 8,627 | (50,536) | 42,494 | |||||||||||||||||||
Change in fair value gain (loss) | (9,678) | (19,297) | (83,077) | 22,109 | |||||||||||||||||||
Total derivative gain (loss)(1)
|
$ | (36,224) | $ | (10,670) | $ | (133,613) | $ | 64,603 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Net income | $ | 40,659 | $ | 3,251 | $ | 15,221 | $ | 42,900 | |||||||||||||||
Basic net income per common share | $ | 1.32 | $ | 0.16 | $ | 0.55 | $ | 2.07 | |||||||||||||||
Diluted net income per common share | $ | 1.31 | $ | 0.16 | $ | 0.55 | $ | 2.06 | |||||||||||||||
Weighted-average shares outstanding - basic | 30,849 | 20,832 | 27,485 | 20,753 | |||||||||||||||||||
Add: dilutive effect of contingent stock awards | 276 | 71 | 343 | 73 | |||||||||||||||||||
Add: dilutive effect of exercisable stock options | 13 | — | 11 | — | |||||||||||||||||||
Weighted-average shares outstanding - diluted | 31,138 | 20,903 | 27,839 | 20,826 |
Three Months Ended September 30, | |||||||||||||||||||||||
2021 | 2020 | Change | Percent Change | ||||||||||||||||||||
Revenues (in thousands): | |||||||||||||||||||||||
Crude oil sales(1)
|
$ | 131,103 | $ | 46,808 | $ | 84,295 | 180 | % | |||||||||||||||
Natural gas sales(2)
|
23,387 | 4,803 | 18,584 | 387 | % | ||||||||||||||||||
Natural gas liquids sales
|
33,838 | 5,866 | 27,972 | 477 | % | ||||||||||||||||||
Product revenue | $ | 188,328 | $ | 57,477 | $ | 130,851 | 228 | % | |||||||||||||||
Sales Volumes: | |||||||||||||||||||||||
Crude oil (MBbls)
|
2,036.4 | 1,284.0 | 752.4 | 59 | % | ||||||||||||||||||
Natural gas (MMcf)
|
6,647.5 | 3,629.3 | 3,018.2 | 83 | % | ||||||||||||||||||
Natural gas liquids (MBbls)
|
880.2 | 524.9 | 355.3 | 68 | % | ||||||||||||||||||
Crude oil equivalent (MBoe)(3)
|
4,024.5 | 2,413.8 | 1,610.7 | 67 | % | ||||||||||||||||||
Average Sales Prices (before derivatives):
|
|||||||||||||||||||||||
Crude oil (per Bbl) | $ | 64.38 | $ | 36.45 | $ | 27.93 | 77 | % | |||||||||||||||
Natural gas (per Mcf) | $ | 3.52 | $ | 1.32 | $ | 2.20 | 167 | % | |||||||||||||||
Natural gas liquids (per Bbl) | $ | 38.44 | $ | 11.18 | $ | 27.26 | 244 | % | |||||||||||||||
Crude oil equivalent (per Boe)(3)
|
$ | 46.80 | $ | 23.81 | $ | 22.99 | 97 | % | |||||||||||||||
Average Sales Prices (after derivatives)(4):
|
|||||||||||||||||||||||
Crude oil (per Bbl) | $ | 54.64 | $ | 43.59 | $ | 11.05 | 25 | % | |||||||||||||||
Natural gas (per Mcf) | $ | 2.51 | $ | 1.18 | $ | 1.33 | 113 | % | |||||||||||||||
Natural gas liquids (per Bbl) | $ | 38.44 | $ | 11.18 | $ | 27.26 | 244 | % | |||||||||||||||
Crude oil equivalent (per Boe)(3)
|
$ | 40.20 | $ | 27.39 | $ | 12.81 | 47 | % |
Three Months Ended September 30, | |||||||||||||||||||||||
2021 | 2020 | Change | Percent Change | ||||||||||||||||||||
Expenses (in thousands): | |||||||||||||||||||||||
Lease operating expense | $ | 11,560 | $ | 5,393 | $ | 6,167 | 114 | % | |||||||||||||||
Midstream operating expense | 3,163 | 3,970 | (807) | (20) | % | ||||||||||||||||||
Gathering, transportation, and processing | 14,105 | 4,778 | 9,327 | 195 | % | ||||||||||||||||||
Severance and ad valorem taxes | 9,205 | (7,063) | 16,268 | 230 | % | ||||||||||||||||||
Exploration | 1,513 | 66 | 1,447 | 2,192 | % | ||||||||||||||||||
Depreciation, depletion, and amortization | 35,604 | 23,439 | 12,165 | 52 | % | ||||||||||||||||||
Abandonment and impairment of unproved properties | — | 223 | (223) | (100) | % | ||||||||||||||||||
Unused commitments | 3,364 | — | 3,364 | 100 | % | ||||||||||||||||||
Bad debt expense | 279 | 102 | 177 | 174 | % | ||||||||||||||||||
Merger transaction costs | 5,580 | 888 | 4,692 | 528 | % | ||||||||||||||||||
General and administrative expense | 11,724 | 8,031 | 3,693 | 46 | % | ||||||||||||||||||
Operating Expenses | $ | 96,097 | $ | 39,827 | $ | 56,270 | 141 | % | |||||||||||||||
Selected Costs ($ per Boe): | |||||||||||||||||||||||
Lease operating expense | $ | 2.87 | $ | 2.23 | $ | 0.64 | 29 | % | |||||||||||||||
Midstream operating expense | 0.79 | 1.64 | (0.85) | (52) | % | ||||||||||||||||||
Gathering, transportation, and processing | 3.50 | 1.98 | 1.52 | 77 | % | ||||||||||||||||||
Severance and ad valorem taxes | 2.29 | (2.93) | 5.22 | (178) | % | ||||||||||||||||||
Exploration | 0.38 | 0.03 | 0.35 | 1,167 | % | ||||||||||||||||||
Depreciation, depletion, and amortization | 8.85 | 9.71 | (0.86) | (9) | % | ||||||||||||||||||
Abandonment and impairment of unproved properties | — | 0.09 | (0.09) | (100) | % | ||||||||||||||||||
Unused commitments | 0.84 | — | 0.84 | 100 | % | ||||||||||||||||||
Bad debt expense | 0.07 | 0.04 | 0.03 | 75 | % | ||||||||||||||||||
Merger transaction costs | 1.39 | 0.37 | 1.02 | 276 | % | ||||||||||||||||||
General and administrative expense | 2.91 | 3.33 | (0.42) | (13) | % | ||||||||||||||||||
Operating Expenses | $ | 23.89 | $ | 16.49 | $ | 7.40 | 45 | % |
Three Months Ended September 30, | |||||||||||
2021 | 2020 | ||||||||||
Senior Notes | $ | 1,875 | $ | — | |||||||
Credit Facility | 777 | 334 | |||||||||
Commitment and letter of credit fees under the Credit Facility | 577 | 264 | |||||||||
Amortization of deferred financing costs | 437 | 92 | |||||||||
Capitalized interest | (641) | (334) | |||||||||
Total interest expense, net | $ | 3,025 | $ | 356 |
Nine Months Ended September 30, | |||||||||||||||||||||||
2021 | 2020 | Change | Percent Change | ||||||||||||||||||||
Revenues (in thousands): | |||||||||||||||||||||||
Crude oil sales(1)
|
$ | 296,826 | $ | 125,956 | $ | 170,870 | 136 | % | |||||||||||||||
Natural gas sales(2)
|
50,451 | 13,696 | 36,755 | 268 | % | ||||||||||||||||||
Natural gas liquids sales
|
69,578 | 11,652 | 57,926 | 497 | % | ||||||||||||||||||
Product revenue | $ | 416,855 | $ | 151,304 | $ | 265,551 | 176 | % | |||||||||||||||
Sales Volumes: | |||||||||||||||||||||||
Crude oil (MBbls)
|
4,884.3 | 3,787.6 | 1,096.7 | 29 | % | ||||||||||||||||||
Natural gas (MMcf)
|
16,267.0 | 10,490.6 | 5,776.4 | 55 | % | ||||||||||||||||||
Natural gas liquids (MBbls)
|
2,156.9 | 1,399.9 | 757.0 | 54 | % | ||||||||||||||||||
Crude oil equivalent (MBoe)(3)
|
9,752.4 | 6,935.9 | 2,816.5 | 41 | % | ||||||||||||||||||
Average Sales Prices (before derivatives):
|
|||||||||||||||||||||||
Crude oil (per Bbl) | $ | 60.77 | $ | 33.25 | $ | 27.52 | 83 | % | |||||||||||||||
Natural gas (per Mcf) | $ | 3.10 | $ | 1.31 | $ | 1.79 | 137 | % | |||||||||||||||
Natural gas liquids (per Bbl) | $ | 32.26 | $ | 8.32 | $ | 23.94 | 288 | % | |||||||||||||||
Crude oil equivalent (per Boe)(3)
|
$ | 42.74 | $ | 21.81 | $ | 20.93 | 96 | % | |||||||||||||||
Average Sales Prices (after derivatives)(4):
|
|||||||||||||||||||||||
Crude oil (per Bbl) | $ | 52.28 | $ | 44.37 | $ | 7.91 | 18 | % | |||||||||||||||
Natural gas (per Mcf) | $ | 2.54 | $ | 1.34 | $ | 1.20 | 90 | % | |||||||||||||||
Natural gas liquids (per Bbl) | $ | 32.26 | $ | 8.32 | $ | 23.94 | 288 | % | |||||||||||||||
Crude oil equivalent (per Boe)(3)
|
$ | 37.56 | $ | 27.94 | $ | 9.62 | 34 | % |
Nine Months Ended September 30, | |||||||||||||||||||||||
2021 | 2020 | Change | Percent Change | ||||||||||||||||||||
Expenses (in thousands): | |||||||||||||||||||||||
Lease operating expense | $ | 28,649 | $ | 16,887 | $ | 11,762 | 70 | % | |||||||||||||||
Midstream operating expense | 11,314 | 11,338 | (24) | — | % | ||||||||||||||||||
Gathering, transportation, and processing | 32,793 | 11,970 | 20,823 | 174 | % | ||||||||||||||||||
Severance and ad valorem taxes | 23,622 | 1,588 | 22,034 | 1,388 | % | ||||||||||||||||||
Exploration | 5,156 | 551 | 4,605 | 836 | % | ||||||||||||||||||
Depreciation, depletion, and amortization | 89,433 | 67,306 | 22,127 | 33 | % | ||||||||||||||||||
Abandonment and impairment of unproved properties | 2,215 | 30,589 | (28,374) | (93) | % | ||||||||||||||||||
Unused commitments | 7,692 | — | 7,692 | 100 | % | ||||||||||||||||||
Bad debt expense | 279 | 678 | (399) | (59) | % | ||||||||||||||||||
Merger transaction costs | 27,121 | 909 | 26,212 | 2,884 | % | ||||||||||||||||||
General and administrative expense | 33,119 | 25,845 | 7,274 | 28 | % | ||||||||||||||||||
Operating Expenses | $ | 261,393 | $ | 167,661 | $ | 93,732 | 56 | % | |||||||||||||||
Selected Costs ($ per Boe): | |||||||||||||||||||||||
Lease operating expense | $ | 2.94 | $ | 2.43 | $ | 0.51 | 21 | % | |||||||||||||||
Midstream operating expense | 1.16 | 1.63 | (0.47) | (29) | % | ||||||||||||||||||
Gathering, transportation, and processing | 3.36 | 1.73 | 1.63 | 94 | % | ||||||||||||||||||
Severance and ad valorem taxes | 2.42 | 0.23 | 2.19 | 952 | % | ||||||||||||||||||
Exploration | 0.53 | 0.08 | 0.45 | 563 | % | ||||||||||||||||||
Depreciation, depletion, and amortization | 9.17 | 9.70 | (0.53) | (5) | % | ||||||||||||||||||
Abandonment and impairment of unproved properties | 0.23 | 4.41 | (4.18) | (95) | % | ||||||||||||||||||
Unused commitments | 0.79 | — | 0.79 | 100 | % | ||||||||||||||||||
Bad debt expense | 0.03 | 0.10 | (0.07) | (70) | % | ||||||||||||||||||
Merger transaction costs | 2.78 | 0.13 | 2.65 | 2,038 | % | ||||||||||||||||||
General and administrative expense | 3.40 | 3.73 | (0.33) | (9) | % | ||||||||||||||||||
Operating Expenses | $ | 26.81 | $ | 24.17 | $ | 2.64 | 11 | % |
Nine Months Ended September 30, | |||||||||||
2021 | 2020 | ||||||||||
Senior Notes | $ | 3,750 | $ | — | |||||||
Credit Facility | 1,937 | 1,701 | |||||||||
Commitment and letter of credit fees under the Credit Facility | 1,232 | 785 | |||||||||
Amortization of deferred financing costs | 963 | 772 | |||||||||
Capitalized interest | (1,197) | (1,701) | |||||||||
Total interest expense, net | $ | 6,685 | $ | 1,557 |
Nine Months Ended September 30, | |||||||||||
2021 | 2020 | ||||||||||
Net cash provided by operating activities | $ | 192,243 | $ | 111,444 | |||||||
Net cash used in investing activities | (54,868) | (57,509) | |||||||||
Net cash used in financing activities | (121,708) | (61,158) | |||||||||
Cash, cash equivalents, and restricted cash | 40,512 | 3,872 | |||||||||
Acquisition of oil and gas properties | (620) | (853) | |||||||||
Exploration and development of oil and gas properties | (104,207) | (56,216) |
Total Number of Shares | Maximum Number of | ||||||||||||||||||||||
Total Number | Purchased as Part of | Shares that May Be | |||||||||||||||||||||
of Shares | Average Price | Publicly Announced | Purchased Under Plans | ||||||||||||||||||||
Purchased(1)
|
Paid per Share | Plans or Programs | or Programs | ||||||||||||||||||||
July 1, 2021 - July 31, 2021 | 1,388 | $ | 40.32 | — | — | ||||||||||||||||||
August 1, 2021 - August 31, 2021 | 337 | $ | 38.47 | — | — | ||||||||||||||||||
September 1, 2021 - September 30, 2021 | — | $ | — | — | — | ||||||||||||||||||
Total | 1,725 | $ | 40.06 | — | — |
101.INS* | XBRL Instance Document | |||||||
101.SCH* | XBRL Taxonomy Extension Schema | |||||||
101.CAL* | XBRL Taxonomy Extension Calculation Linkbase | |||||||
101.DEF* | XBRL Taxonomy Extension Definition Linkbase | |||||||
101.LAB* | XBRL Taxonomy Extension Label Linkbase | |||||||
101.PRE* | XBRL Taxonomy Extension Presentation Linkbase | |||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL) | |||||||
__________________________________________ | ||||||||
* | Filed with this report | |||||||
** | Furnished with this report | |||||||
† | Management Contract or Compensatory Plan or Agreement |
BONANZA CREEK ENERGY, INC. | ||||||||||||||
Date: | October 28, 2021 | By: | /s/ Eric T. Greager | |||||||||||
Eric T. Greager | ||||||||||||||
President and Chief Executive Officer | ||||||||||||||
(principal executive officer) | ||||||||||||||
By: | /s/ Brant DeMuth | |||||||||||||
Brant DeMuth | ||||||||||||||
Executive Vice President and Chief Financial Officer | ||||||||||||||
(principal financial officer) | ||||||||||||||
By: | /s/ Sandi K. Garbiso | |||||||||||||
Sandi K. Garbiso | ||||||||||||||
Vice President and Chief Accounting Officer | ||||||||||||||
(chief accounting officer) |
|
Bonanza Creek Energy, Inc. 2021 Long Term Incentive Plan Beneficiary Designation |
Name: | Name: | |||||||
Social Security Number: | Social Security Number: | |||||||
Address: | Address: | |||||||
Date of Birth: | Date of Birth: | |||||||
Relationship to Participant: | Relationship to Participant: | |||||||
Percentage: | Percentage: |
Name: | Name: | |||||||
Social Security Number: | Social Security Number: | |||||||
Address: | Address: | |||||||
Date of Birth: | Date of Birth: | |||||||
Relationship to Participant: | Relationship to Participant: | |||||||
Percentage: | Percentage: |
Signature | DATE | ||||
Print Name
|
|
Bonanza Creek Energy, Inc. 2021 Long Term Incentive Plan Beneficiary Designation |
Name: | Name: | |||||||
Social Security Number: | Social Security Number: | |||||||
Address: | Address: | |||||||
Date of Birth: | Date of Birth: | |||||||
Relationship to Participant: | Relationship to Participant: | |||||||
Percentage: | Percentage: |
Name: | Name: | |||||||
Social Security Number: | Social Security Number: | |||||||
Address: | Address: | |||||||
Date of Birth: | Date of Birth: | |||||||
Relationship to Participant: | Relationship to Participant: | |||||||
Percentage: | Percentage: |
Signature | DATE | ||||
Print Name
|
/s/ Eric T. Greager | |||||
Eric T. Greager | |||||
President and Chief Executive Officer |
/s/ Brant DeMuth | |||||
Brant DeMuth | |||||
Executive Vice President and Chief Financial Officer (principal financial officer) |
/s/ Eric T. Greager | |||||
Eric T. Greager | |||||
President and Chief Executive Officer |
/s/ Brant DeMuth | |||||
Brant DeMuth | |||||
Executive Vice President and Chief Financial Officer (principal financial officer) |