☒
|
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
|
|
EXTRACTION OIL & GAS, INC.
|
|
|
(Exact name of registrant as specified in its charter)
|
|
DELAWARE
|
|
46-1473923
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification No.)
|
|
|
|
370 17
th
Street, Suite 5300
Denver, Colorado
|
|
80202
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
(720) 557-8300
|
|
|
(Registrant’s telephone number, including area code)
|
|
Title of each class
|
|
Name of exchange on which registered
|
Common Stock, par value $0.01
|
|
NASDAQ Global Select Market
|
Large accelerated filer
|
☒
|
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☐
|
|
Smaller reporting company
|
☐
|
|
|
|
Emerging growth company
|
☐
|
|
|
Page
|
|
|
|
|
||
|
||
|
||
•
|
federal and state regulations and laws;
|
•
|
capital requirements and uncertainty of obtaining additional funding on terms acceptable to us;
|
•
|
risks and restrictions related to our debt agreements;
|
•
|
our ability to use derivative instruments to manage commodity price risk;
|
•
|
realized oil, natural gas and NGL prices;
|
•
|
a decline in oil, natural gas and NGL production, and the impact of general economic conditions on the demand for oil, natural gas and NGL and the availability of capital;
|
•
|
unsuccessful drilling and completion activities and the possibility of resulting write-downs;
|
•
|
geographical concentration of our operations;
|
•
|
constraints in the DJ Basin of Colorado with respect to gathering, transportation and processing facilities and marketing;
|
•
|
our ability to meet our proposed drilling schedule and to successfully drill wells that produce oil or natural gas in commercially viable quantities;
|
•
|
shortages of oilfield equipment, supplies, services and qualified personnel and increased costs for such equipment, supplies, services and personnel;
|
•
|
adverse variations from estimates of reserves, production, production prices and expenditure requirements, and our inability to replace our reserves through exploration and development activities;
|
•
|
incorrect estimates associated with properties we acquire relating to estimated proved reserves, the presence or recoverability of estimated oil and natural gas reserves and the actual future production rates and associated costs of such acquired properties;
|
•
|
drilling operations associated with the employment of horizontal drilling techniques, and adverse weather and environmental conditions;
|
•
|
limited control over non-operated properties;
|
•
|
title defects to our properties and inability to retain our leases;
|
•
|
our ability to successfully develop our large inventory of undeveloped operated and non-operated acreage;
|
•
|
our ability to retain key members of our senior management and key technical employees;
|
•
|
risks relating to managing our growth, particularly in connection with the integration of significant acquisitions;
|
•
|
impact of environmental, health and safety, and other governmental regulations, and of current or pending legislation;
|
•
|
changes in tax laws;
|
•
|
effects of competition; and
|
•
|
seasonal weather conditions.
|
Estimated Total Proved Reserves
|
|
Average Net
Production
|
|
|
|||||||||||||||||||||
Oil
|
|
Natural Gas
|
|
NGL
|
|
Total
|
|
%
|
|
%
|
|
%
|
|
(BOE/d)
|
|
R/P Ratio
|
|||||||||
(MBbls)
|
|
(MMcf)
|
|
(MBbls)
|
|
(MBoe)
|
|
Oil
|
|
Liquids(2)
|
|
Developed
|
|
(1)(3)
|
|
(Years)(4)
|
|||||||||
111,275
|
|
|
626,169
|
|
|
77,106
|
|
|
292,743
|
|
|
38
|
%
|
|
64
|
%
|
|
35
|
%
|
|
51,764
|
|
|
15.5
|
|
|
(1)
|
Includes de minimis reserves and production attributable to properties in our Other Rockies Area. Please see “—Other Properties.”
|
(2)
|
Includes both oil and NGL.
|
(3)
|
Average net daily production. Consisted of approximately
51%
oil,
29%
natural gas and
20%
NGL.
|
(4)
|
Represents the number of years proved reserves would last assuming production continued at the average rate for the year ended
December 31, 2017
. Because production rates naturally decline over time, the R/P Ratio is not a useful estimate of how long properties should economically produce.
|
|
(1)
|
As adjusted for lateral length to present one-mile equivalents (approximately 4,200 feet). Please see “Business—Drilling Locations” for more information regarding the process and criteria through which these drilling locations were identified. The drilling locations on which we actually drill will depend on the availability of capital, regulatory approvals, takeaway capacity, commodity prices, costs, actual drilling results and other factors. Any drilling activities we are able to conduct on these identified locations may not be successful and may not result in the addition of proved reserves to our existing proved reserves base.
|
(2)
|
Does not include gross and net locations in the Other Rockies Area (as defined below).
|
(3)
|
Includes
97
drilled but uncompleted one-mile equivalent gross wells as of
December 31, 2017
.
|
|
As of December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Proved Developed Producing Reserves:
|
|
|
|
|
|
|||
Oil (MBbls)
|
34,350
|
|
|
13,345
|
|
|
10,769
|
|
Natural gas (MMcf)
|
208,311
|
|
|
93,233
|
|
|
41,773
|
|
NGL (MBbls)
|
26,368
|
|
|
11,453
|
|
|
5,402
|
|
Total (MBoe)
(1)
|
95,437
|
|
|
40,337
|
|
|
23,133
|
|
Proved Developed Non-Producing Reserves:
|
|
|
|
|
|
|||
Oil (MBbls)
|
2,728
|
|
|
3,813
|
|
|
3,480
|
|
Natural gas (MMcf)
|
13,925
|
|
|
14,685
|
|
|
11,238
|
|
NGL (MBbls)
|
1,564
|
|
|
1,901
|
|
|
1,656
|
|
Total (MBoe)
(1)
|
6,613
|
|
|
8,162
|
|
|
7,009
|
|
Proved Undeveloped Reserves:
|
|
|
|
|
|
|||
Oil (MBbls)
|
74,197
|
|
|
73,837
|
|
|
57,252
|
|
Natural gas (MMcf)
|
403,933
|
|
|
399,817
|
|
|
239,572
|
|
NGL (MBbls)
|
49,174
|
|
|
49,094
|
|
|
31,325
|
|
Total (MBoe)
(1)
|
190,693
|
|
|
189,567
|
|
|
128,505
|
|
Total Proved Reserves:
|
|
|
|
|
|
|||
Oil (MBbls)
|
111,275
|
|
|
90,995
|
|
|
71,500
|
|
Natural gas (MMcf)
|
626,169
|
|
|
507,735
|
|
|
292,584
|
|
NGL (MBbls)
|
77,106
|
|
|
62,448
|
|
|
38,383
|
|
Total (MBoe)
(1)
|
292,743
|
|
|
238,066
|
|
|
158,647
|
|
|
(1)
|
One BOE is equal to six Mcf of natural gas or one Bbl of oil or NGL based on an approximate energy equivalency. This is an energy content correlation and does not reflect a value or price relationship between the commodities.
|
|
|
Developed
|
|
Undeveloped
|
|
Total
|
||||||||||||
|
|
Acreage
(1)
|
|
Acreage
(2)
|
|
Acreage
|
||||||||||||
Area
|
|
Gross
(3)
|
|
Net
(4)
|
|
Gross
(3)
|
|
Net
(4)
|
|
Gross
(3)
|
|
Net
(4)
|
||||||
Core DJ Basin
|
|
127,100
|
|
|
97,300
|
|
|
88,900
|
|
|
74,100
|
|
|
216,000
|
|
|
171,400
|
|
Other Rockies
|
|
69,700
|
|
|
43,500
|
|
|
213,100
|
|
|
139,800
|
|
|
282,800
|
|
|
183,300
|
|
|
(1)
|
Developed acreage is acres spaced or assigned to productive wells.
|
(2)
|
Undeveloped acreage are acres on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of oil or natural gas, regardless of whether such acreage contains proved reserves.
|
(3)
|
A gross acre is an acre in which a working interest is owned. The number of gross acres is the total number of acres in which a working interest is owned.
|
(4)
|
A net acre is deemed to exist when the sum of the fractional ownership working interests in gross acres equals one. The number of net acres is the sum of the fractional working interests owned in gross acres expressed as whole numbers and fractions thereof.
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021+
|
||||||||||||||||
Area
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||||
Core DJ Basin
|
|
4,500
|
|
|
4,000
|
|
|
19,600
|
|
|
15,200
|
|
|
30,800
|
|
|
29,200
|
|
|
12,300
|
|
|
11,500
|
|
Other Rockies
|
|
24,800
|
|
|
20,200
|
|
|
25,000
|
|
|
17,600
|
|
|
45,300
|
|
|
25,900
|
|
|
20,900
|
|
|
18,200
|
|
|
For the Year Ended December 31,
|
||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||||||||
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
Development Wells
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Productive
(2)
|
196.0
|
|
|
157.8
|
|
|
72.0
|
|
|
54.9
|
|
|
79.0
|
|
|
60.9
|
|
Dry
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Exploratory Wells
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Productive
(2)
|
2.0
|
|
|
1.1
|
|
|
—
|
|
|
—
|
|
|
4.0
|
|
|
3.5
|
|
Dry
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total Wells
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Productive
(2)
|
198.0
|
|
|
158.9
|
|
|
72.0
|
|
|
54.9
|
|
|
83.0
|
|
|
64.4
|
|
Dry
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1)
|
Includes only wells completed by us.
|
(2)
|
Although a well may be classified as productive upon completion, future changes in oil, natural gas and NGL prices, operating costs and production may result in the well becoming uneconomical, particularly exploratory wells where there is no production history.
|
•
|
worldwide and regional economic conditions impacting the global supply and demand for oil, natural gas and NGL;
|
•
|
the price and quantity of foreign imports;
|
•
|
political conditions in or affecting other producing countries, including conflicts in the Middle East, Africa, South America and Russia;
|
•
|
the level of global exploration and production;
|
•
|
the level of global inventories;
|
•
|
prevailing prices on local price indices in the areas in which we operate;
|
•
|
the proximity, capacity, cost and availability of gathering and transportation facilities;
|
•
|
localized and global supply and demand fundamentals and transportation availability;
|
•
|
members of the Organization of Petroleum Exporting Countries and other oil exporting nations to agree to and maintain oil price and production controls;
|
•
|
weather conditions;
|
•
|
technological advances affecting energy consumption;
|
•
|
the effect of worldwide energy conservation and environmental protection efforts;
|
•
|
the price and availability of alternative fuels;
|
•
|
domestic, local and foreign governmental regulation and taxes; and
|
•
|
shareholder activism and activities by non-governmental organizations to restrict the exploration, development and production of oil and natural gas.
|
•
|
our proved reserves;
|
•
|
the level of hydrocarbons we are able to produce from existing wells;
|
•
|
the prices at which our production is sold;
|
•
|
the availability of takeaway capacity;
|
•
|
our ability to acquire, locate and produce new reserves; and
|
•
|
our ability to borrow under our revolving credit facility.
|
•
|
delays imposed by or resulting from compliance with environmental and other regulatory requirements including limitations on or resulting from wastewater discharge and disposal, subsurface injections, GHG emissions and hydraulic fracturing;
|
•
|
pressure or irregularities in geological formations;
|
•
|
shortages of or delays in obtaining equipment and qualified personnel or in obtaining water for hydraulic fracturing activities;
|
•
|
lack of available capacity on interconnecting transmission pipelines;
|
•
|
equipment failures or accidents, such as fires or blowouts;
|
•
|
lack of available gathering facilities or delays in construction of gathering facilities;
|
•
|
adverse weather conditions, such as blizzards, tornados and ice storms;
|
•
|
issues related to compliance with environmental and other governmental regulations;
|
•
|
environmental hazards, such as natural gas leaks, oil spills, pipeline and tank ruptures, encountering naturally occurring radioactive materials, and unauthorized discharges of brine, well stimulation and completion fluids, toxic gases or other pollutants into the surface and subsurface environment;
|
•
|
declines in oil, natural gas and NGL prices;
|
•
|
limited availability of financing at acceptable terms;
|
•
|
title problems or legal disputes regarding leasehold rights; and
|
•
|
limitations in the market for oil, natural gas and NGL.
|
•
|
incur additional indebtedness;
|
•
|
sell assets;
|
•
|
make loans to others;
|
•
|
make certain acquisitions and investments;
|
•
|
enter into mergers, consolidations or other transactions resulting in the transfer of all or substantially all of our assets;
|
•
|
make certain payments, including paying dividends or distributions in respect of our equity;
|
•
|
hedge future production or interest rates;
|
•
|
redeem and prepay other debt;
|
•
|
incur liens; and
|
•
|
engage in certain other transactions without the prior consent of the lenders.
|
•
|
production is less than the volume covered by the derivative instruments;
|
•
|
the counterparty to the derivative instrument defaults on its contractual obligations;
|
•
|
there is an increase in the differential between the underlying price in the derivative instrument and actual prices received; or
|
•
|
there are issues with regard to legal enforceability of such instruments.
|
•
|
injury or loss of life;
|
•
|
damage to and destruction of property, natural resources and equipment;
|
•
|
pollution and other environmental damage;
|
•
|
regulatory investigations and penalties;
|
•
|
suspension of our operations; and
|
•
|
repair and remediation costs.
|
•
|
unexpected drilling conditions;
|
•
|
title problems;
|
•
|
pressure or lost circulation in formations;
|
•
|
equipment failure or accidents;
|
•
|
adverse weather conditions;
|
•
|
compliance with environmental and other governmental or contractual requirements; and
|
•
|
increase in the cost of, shortages or delays in the availability of, electricity, supplies, materials, drilling or workover rigs, equipment and services.
|
•
|
recoverable reserves;
|
•
|
future oil, natural gas and NGL prices and their applicable differentials;
|
•
|
operating costs; and
|
•
|
potential environmental and other liabilities.
|
•
|
increased responsibilities for our executive level personnel;
|
•
|
increased administrative burden;
|
•
|
increased capital requirements; and
|
•
|
increased organizational challenges common to large, expansive operations.
|
•
|
institute a more comprehensive compliance function;
|
•
|
comply with rules promulgated by the NASDAQ;
|
•
|
continue to prepare and distribute periodic public reports in compliance with our obligations under the federal securities laws;
|
•
|
establish new internal policies, such as those relating to insider trading; and
|
•
|
involve and retain to a greater degree outside counsel and accountants in the above activities.
|
•
|
limitations on the removal of directors;
|
•
|
limitations on the ability of our stockholders to call special meetings;
|
•
|
establishing advance notice provisions for stockholder proposals and nominations for elections to the board of directors to be acted upon at meetings of stockholders; and
|
•
|
providing that the board of directors is expressly authorized to adopt, or to alter or repeal our bylaws.
|
|
|
High
|
|
Low
|
||||
Fiscal Year Ended December 31, 2017
|
|
|
|
|
||||
Fourth quarter (ended December 31, 2017)
|
|
$
|
16.57
|
|
|
$
|
14.31
|
|
Third quarter (ended September 30, 2017)
|
|
$
|
15.39
|
|
|
$
|
11.38
|
|
Second quarter (ended June 30, 2017)
|
|
$
|
18.65
|
|
|
$
|
12.96
|
|
First quarter (ended March 31, 2017)
|
|
$
|
19.96
|
|
|
$
|
15.30
|
|
Fiscal Year Ended December 31, 2016
|
|
|
|
|
||||
From October 12, 2016 to December 31, 2016
|
|
$
|
25.08
|
|
|
$
|
19.10
|
|
|
For the Year Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
(in thousands, except per share data)
|
||||||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||||||
Oil sales
|
$
|
419,904
|
|
|
$
|
194,059
|
|
|
$
|
157,024
|
|
|
$
|
75,460
|
|
|
$
|
2,025
|
|
Natural gas sales
|
92,322
|
|
|
48,652
|
|
|
26,019
|
|
|
9,247
|
|
|
299
|
|
|||||
NGL sales
|
92,070
|
|
|
35,378
|
|
|
14,707
|
|
|
8,133
|
|
|
30
|
|
|||||
Total Revenues
|
604,296
|
|
|
278,089
|
|
|
197,750
|
|
|
92,840
|
|
|
2,354
|
|
|||||
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Lease operating expenses
|
111,306
|
|
|
62,043
|
|
|
30,628
|
|
|
5,067
|
|
|
56
|
|
|||||
Production taxes
|
51,367
|
|
|
20,730
|
|
|
17,035
|
|
|
9,743
|
|
|
235
|
|
|||||
Exploration expenses
|
36,256
|
|
|
36,422
|
|
|
18,636
|
|
|
126
|
|
|
313
|
|
|||||
Depletion, depreciation, amortization and accretion
|
314,999
|
|
|
205,348
|
|
|
146,547
|
|
|
34,042
|
|
|
396
|
|
|||||
Impairment of long lived assets
|
1,647
|
|
|
23,425
|
|
|
15,778
|
|
|
—
|
|
|
—
|
|
|||||
Other operating expenses
|
451
|
|
|
10,891
|
|
|
2,353
|
|
|
—
|
|
|
—
|
|
|||||
Acquisition transaction expenses
|
—
|
|
|
2,719
|
|
|
6,000
|
|
|
—
|
|
|
—
|
|
|||||
General and administrative expenses
|
110,167
|
|
|
232,388
|
|
|
37,149
|
|
|
19,598
|
|
|
1,510
|
|
|||||
Total Operating Expenses
|
626,193
|
|
|
593,966
|
|
|
274,126
|
|
|
68,576
|
|
|
2,510
|
|
|||||
Operating Income (Loss)
|
(21,897
|
)
|
|
(315,877
|
)
|
|
(76,376
|
)
|
|
24,264
|
|
|
(156
|
)
|
|||||
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commodity derivatives gain (loss)
|
(36,332
|
)
|
|
(100,947
|
)
|
|
79,932
|
|
|
48,008
|
|
|
—
|
|
|||||
Interest expense
|
(51,889
|
)
|
|
(68,843
|
)
|
|
(51,030
|
)
|
|
(22,454
|
)
|
|
(10
|
)
|
|||||
Other income
|
2,010
|
|
|
386
|
|
|
210
|
|
|
24
|
|
|
366
|
|
|||||
Total Other Income (Expense)
|
(86,211
|
)
|
|
(169,404
|
)
|
|
29,112
|
|
|
25,578
|
|
|
356
|
|
|||||
Net Income (Loss) Before Income Taxes
|
(108,108
|
)
|
|
(485,281
|
)
|
|
(47,264
|
)
|
|
49,842
|
|
|
200
|
|
|||||
Income Tax Benefit:
(1)
|
63,700
|
|
|
29,280
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net Income (Loss)
|
$
|
(44,408
|
)
|
|
$
|
(456,001
|
)
|
|
$
|
(47,264
|
)
|
|
$
|
49,842
|
|
|
$
|
200
|
|
Loss Per Common Share
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Basic and diluted
|
$
|
(0.35
|
)
|
|
$
|
(1.54
|
)
|
|
|
|
|
|
|
|
|||||
Total Production Volumes:
|
|
|
|
|
|
|
|
|
|
||||||||||
Oil (MBbls)
|
9,594
|
|
|
5,287
|
|
|
3,946
|
|
|
1,022
|
|
|
23
|
|
|||||
Natural Gas (MMcf)
|
32,395
|
|
|
20,212
|
|
|
10,823
|
|
|
2,664
|
|
|
61
|
|
|||||
NGL (MBbls)
|
3,901
|
|
|
2,284
|
|
|
1,335
|
|
|
325
|
|
|
1
|
|
|||||
Total (MBOE)
|
18,894
|
|
|
10,940
|
|
|
7,084
|
|
|
1,792
|
|
|
34
|
|
|||||
Average net sales (BOE/d)
|
51,764
|
|
|
29,891
|
|
|
19,408
|
|
|
4,908
|
|
|
93
|
|
|||||
Proved Reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Oil (MBbls)
|
111,275
|
|
|
90,995
|
|
|
71,500
|
|
|
45,165
|
|
|
124
|
|
|||||
Natural Gas (MMcf)
|
626,169
|
|
|
507,735
|
|
|
292,584
|
|
|
166,416
|
|
|
673
|
|
|||||
NGL (MBbls)
|
77,106
|
|
|
62,448
|
|
|
38,383
|
|
|
19,451
|
|
|
89
|
|
|||||
Total (MBOE)
|
292,743
|
|
|
238,066
|
|
|
158,647
|
|
|
92,352
|
|
|
325
|
|
|
As of and for the Year Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Consolidated Cash Flow Information:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by (used in) operating activities
|
$
|
316,965
|
|
|
$
|
116,388
|
|
|
$
|
166,683
|
|
|
$
|
77,390
|
|
|
$
|
(840
|
)
|
Net cash used in investing activities
|
$
|
(1,362,328
|
)
|
|
$
|
(915,808
|
)
|
|
$
|
(520,006
|
)
|
|
$
|
(970,640
|
)
|
|
$
|
(23,374
|
)
|
Net cash provided by financing activities
|
$
|
463,395
|
|
|
$
|
1,291,050
|
|
|
$
|
371,404
|
|
|
$
|
972,090
|
|
|
$
|
23,407
|
|
Consolidated Balance Sheet Information:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total Assets
|
$
|
3,384,669
|
|
|
$
|
2,784,776
|
|
|
$
|
1,634,140
|
|
|
$
|
1,201,069
|
|
|
$
|
28,938
|
|
Long-term Debt
|
$
|
1,023,361
|
|
|
$
|
538,141
|
|
|
$
|
637,790
|
|
|
$
|
508,903
|
|
|
$
|
23,672
|
|
Series A Preferred Stock
|
$
|
158,383
|
|
|
$
|
153,139
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total Equity
|
$
|
1,616,765
|
|
|
$
|
1,616,073
|
|
|
$
|
754,232
|
|
|
$
|
545,188
|
|
|
$
|
1,362
|
|
Other Financial Data
(3)
:
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDAX
|
$
|
380,462
|
|
|
$
|
192,265
|
|
|
$
|
176,120
|
|
|
$
|
66,892
|
|
|
$
|
919
|
|
|
(1)
|
Extraction Oil & Gas, Inc. is a subchapter C corporation (“C-Corp”) under the Internal Revenue Code of 1986, as amended (the "Code"), and is subject to federal and State of Colorado income taxes. Our predecessor, Extraction Oil & Gas Holdings, LLC was not subject to U.S. federal income taxes. As a result, the consolidated net income (loss) in our historical financial statements for periods prior to our October 12, 2016 corporate reorganization to a C-Corp does not reflect the tax expense we would have incurred as a C-Corp during such periods.
|
(2)
|
See
Note 9 — Equity
and
Note 12 — Earnings (Loss) Per Share
in our consolidated financial statements, included herein, for additional discussion regarding the calculation of loss per share for 2016.
|
(3)
|
Adjusted EBITDAX is a non-GAAP financial measure. Management defines Adjusted EBITDAX as net income (loss) adjusted for certain cash and non-cash items, including depreciation, depletion, amortization and accretion ("DD&A"), impairment of long lived assets, exploration expenses, rig termination fees, acquisition transaction expenses, commodity derivative (gain) loss, settlements on commodity derivatives, premiums paid for derivatives that settled during the period, unit and stock-based compensation expense, amortization of debt discount and debt issuance costs, interest expense, income taxes and non-recurring charges. See Part II, Item & - Management’s Discussion and Analysis of Financial Condition and Results of Operations, in this Annual Report for additional disclosures related to Adjusted EBITDAX.
|
•
|
Sources of revenue;
|
•
|
Sales volumes;
|
•
|
Realized prices on the sale of oil, natural gas and NGL, including the effect of our commodity derivative contracts;
|
•
|
Lease operating expenses (“LOE”);
|
•
|
Capital expenditures; and
|
•
|
Adjusted EBITDAX (a Non-GAAP measure).
|
|
For the Year Ended
|
|||||||
|
December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Oil (MBbl)
|
9,594
|
|
|
5,287
|
|
|
3,946
|
|
Natural gas (MMcf)
|
32,395
|
|
|
20,212
|
|
|
10,823
|
|
NGL (MBbl)
|
3,901
|
|
|
2,284
|
|
|
1,335
|
|
Total (MBoe)
|
18,894
|
|
|
10,940
|
|
|
7,084
|
|
Average net sales (BOE/d)
|
51,764
|
|
|
29,891
|
|
|
19,408
|
|
|
For the Year Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Oil
|
|
|
|
|
|
||||||
NYMEX WTI High ($/Bbl)
|
$
|
60.42
|
|
|
$
|
54.06
|
|
|
$
|
61.43
|
|
NYMEX WTI Low ($/Bbl)
|
$
|
42.53
|
|
|
$
|
26.21
|
|
|
$
|
34.73
|
|
NYMEX WTI Average ($/Bbl)
|
$
|
50.85
|
|
|
$
|
43.47
|
|
|
$
|
48.76
|
|
Average Realized Price ($/Bbl)
|
$
|
43.77
|
|
|
$
|
36.70
|
|
|
$
|
39.80
|
|
Average Realized Price, with derivative settlements ($/Bbl)
|
$
|
41.67
|
|
|
$
|
40.59
|
|
|
$
|
53.29
|
|
Average Realized Price as a % of Average NYMEX WTI
|
86.1
|
%
|
|
84.4
|
%
|
|
81.6
|
%
|
|||
Differential ($/Bbl) to Average NYMEX WTI
|
$
|
(7.08
|
)
|
|
$
|
(6.77
|
)
|
|
$
|
(8.96
|
)
|
Natural Gas
|
|
|
|
|
|
||||||
NYMEX Henry Hub High ($/MMBtu)
|
$
|
3.42
|
|
|
$
|
3.93
|
|
|
$
|
3.23
|
|
NYMEX Henry Hub Low ($/MMBtu)
|
$
|
2.56
|
|
|
$
|
1.64
|
|
|
$
|
1.76
|
|
NYMEX Henry Hub Average ($/MMBtu)
|
$
|
3.02
|
|
|
$
|
2.55
|
|
|
$
|
2.63
|
|
Average Realized Price ($/Mcf)
|
$
|
2.85
|
|
|
$
|
2.41
|
|
|
$
|
2.40
|
|
Average Realized Price, with derivative settlements ($/Mcf)
|
$
|
2.90
|
|
|
$
|
2.81
|
|
|
$
|
2.82
|
|
Average Realized Price as a % of Average NYMEX Henry Hub
(1)
|
85.8
|
%
|
|
85.9
|
%
|
|
83.0
|
%
|
|||
Differential ($/Mcf) to Average NYMEX Henry Hub
(1)
|
$
|
(0.47
|
)
|
|
$
|
(0.40
|
)
|
|
$
|
(0.49
|
)
|
NGL
|
|
|
|
|
|
||||||
Average Realized Price ($/Bbl)
|
$
|
23.60
|
|
|
$
|
15.49
|
|
|
$
|
11.02
|
|
Average Realized Price as a % of Average NYMEX WTI
|
46.4
|
%
|
|
35.6
|
%
|
|
22.6
|
%
|
|
(1)
|
Based on the difference between our average realized price and the NYMEX Henry Hub Average as converted into Mcf using a conversion factor of 1.1 to 1.
|
|
2018
|
|
2019
|
||||
NYMEX WTI
Crude Swaps:
|
|
|
|
||||
Notional volume (Bbl)
|
5,100,000
|
|
|
—
|
|
||
Weighted average fixed price ($/Bbl)
|
$
|
51.61
|
|
|
|
||
NYMEX WTI
Crude Sold Calls:
|
|
|
|
|
|||
Notional volume (Bbl)
|
8,290,000
|
|
|
5,100,000
|
|
||
Weighted average sold call price ($/Bbl)
|
$
|
56.18
|
|
|
$
|
55.93
|
|
NYMEX WTI
Crude Sold Puts:
|
|
|
|
|
|||
Notional volume (Bbl)
|
13,438,800
|
|
|
5,100,000
|
|
||
Weighted average sold put price ($/Bbl)
|
$
|
39.10
|
|
|
$
|
39.82
|
|
NYMEX WTI
Crude Purchased Puts:
|
|
|
|
|
|||
Notional volume (Bbl)
|
12,327,600
|
|
|
5,100,000
|
|
||
Weighted average purchased put price ($/Bbl)
|
$
|
44.81
|
|
|
$
|
49.69
|
|
NYMEX HH
Natural Gas Swaps:
|
|
|
|
|
|||
Notional volume (MMBtu)
|
40,800,000
|
|
|
—
|
|
||
Weighted average fixed price ($/MMBtu)
|
$
|
3.10
|
|
|
|
||
NYMEX HH
Natural Gas Purchased Puts:
|
|
|
|
|
|||
Notional volume (MMBtu)
|
2,400,000
|
|
|
—
|
|
||
Weighted average purchased put price ($/MMBtu)
|
$
|
3.00
|
|
|
|
||
NYMEX HH
Natural Gas Sold Calls:
|
|
|
|
|
|||
Notional volume (MMBtu)
|
2,400,000
|
|
|
—
|
|
||
Weighted average sold call price ($/MMBtu)
|
$
|
3.15
|
|
|
|
||
CIG
Basis Gas Swaps:
|
|
|
|
|
|||
Notional volume (MMBtu)
|
6,300,000
|
|
|
—
|
|
||
Weighted average fixed basis price ($/MMBtu)
|
$
|
(0.31
|
)
|
|
|
|
For the Year Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
NYMEX HH
Natural Gas Swaps:
|
|
|
|
|
|
||||||
Notional volume (MMBtu)
|
25,240,000
|
|
|
13,194,600
|
|
|
6,444,552
|
|
|||
Weighted average fixed price ($/MMBtu)
|
$
|
3.05
|
|
|
$
|
3.13
|
|
|
$
|
3.27
|
|
CIG
Basis Gas Swaps:
|
|
|
|
|
|
||||||
Notional volume (MMBtu)
|
12,615,000
|
|
|
2,970,000
|
|
|
—
|
|
|||
Weighted average fixed basis price ($/MMBtu)
|
$
|
(0.34
|
)
|
|
$
|
(0.19
|
)
|
|
|
||
NYMEX WTI
Crude Swaps:
|
|
|
|
|
|
||||||
Notional volume (Bbl)
|
4,125,000
|
|
|
1,989,060
|
|
|
1,293,769
|
|
|||
Weighted average fixed price ($/Bbl)
|
$
|
48.02
|
|
|
$
|
41.87
|
|
|
$
|
76.24
|
|
NYMEX WTI
Crude Sold Puts:
|
|
|
|
|
|
||||||
Notional volume (Bbl)
|
7,720,000
|
|
|
2,100,000
|
|
|
—
|
|
|||
Weighted average strike price ($/Bbl)
|
$
|
37.67
|
|
|
$
|
44.93
|
|
|
|
||
NYMEX WTI
Crude Purchased Puts:
|
|
|
|
|
|
||||||
Notional volume (Bbl)
|
5,570,000
|
|
|
4,724,150
|
|
|
1,943,588
|
|
|||
Weighted average strike price ($/Bbl)
|
$
|
45.18
|
|
|
$
|
51.82
|
|
|
$
|
57.67
|
|
NYMEX WTI
Crude Sold Calls:
|
|
|
|
|
|
||||||
Notional volume (Bbl)
|
4,620,000
|
|
|
2,786,090
|
|
|
1,943,588
|
|
|||
Weighted average strike price ($/Bbl)
|
$
|
54.70
|
|
|
$
|
59.44
|
|
|
$
|
67.21
|
|
NYMEX WTI
Crude Purchased Calls:
|
|
|
|
|
|
||||||
Notional volume (Bbl)
|
750,000
|
|
|
216,000
|
|
|
—
|
|
|||
Weighted average strike price ($/Bbl)
|
$
|
61.32
|
|
|
$
|
69.58
|
|
|
|
||
Total Amounts Received/(Paid) from Settlement (in thousands)
|
$
|
(18,031
|
)
|
|
$
|
34,196
|
|
|
$
|
59,785
|
|
Cash provided by (used in) changes in Accounts Receivable and Accounts Payable related to Commodity Derivatives
|
$
|
6,046
|
|
|
$
|
8,631
|
|
|
$
|
(4,015
|
)
|
Cash Settlements on Commodity Derivatives per Consolidated Statements of Cash Flows
|
$
|
(11,985
|
)
|
|
$
|
42,827
|
|
|
$
|
55,770
|
|
•
|
is widely used by investors in the oil and natural gas industry to measure a company’s operating performance without regard to items excluded from the calculation of such term, among other factors;
|
•
|
helps investors to more meaningfully evaluate and compare the results of our operations from period to period by removing the effect of our capital structure from our operating structure; and
|
•
|
is used by our management team for various purposes, including as a measure of operating performance, in presentations to our board of directors, as a basis for strategic planning and forecasting. Adjusted EBITDAX is also used by our Board of Directors as a performance measure in determining executive compensation.
|
|
For the Year Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Reconciliation of Net Loss to Adjusted EBITDAX:
|
|
|
|
|
|
||||||
Net loss
|
$
|
(44,408
|
)
|
|
$
|
(456,001
|
)
|
|
$
|
(47,264
|
)
|
Add back:
|
|
|
|
|
|
|
|
|
|||
Depreciation, depletion, amortization, and accretion
|
314,999
|
|
|
205,348
|
|
|
146,547
|
|
|||
Impairment of long lived assets
|
1,647
|
|
|
23,425
|
|
|
15,778
|
|
|||
Exploration expenses
|
36,256
|
|
|
36,422
|
|
|
18,636
|
|
|||
Rig termination fee
|
—
|
|
|
891
|
|
|
1,657
|
|
|||
Write-off of deposit on acquisition
|
—
|
|
|
10,000
|
|
|
—
|
|
|||
Loss on sale of property and equipment
|
451
|
|
|
—
|
|
|
—
|
|
|||
Acquisition transaction expenses
|
—
|
|
|
2,719
|
|
|
6,000
|
|
|||
(Gain) loss on commodity derivatives
|
36,332
|
|
|
100,947
|
|
|
(79,932
|
)
|
|||
Settlements on commodity derivative instruments
|
(18,031
|
)
|
|
34,196
|
|
|
59,785
|
|
|||
Premiums paid for derivatives that settled during the period
|
(580
|
)
|
|
(5,553
|
)
|
|
(2,087
|
)
|
|||
Unit and stock-based compensation expense
|
65,607
|
|
|
200,308
|
|
|
5,970
|
|
|||
Amortization of debt discount and debt issuance costs
|
4,260
|
|
|
19,256
|
|
|
5,604
|
|
|||
Interest expense
|
47,629
|
|
|
49,587
|
|
|
45,426
|
|
|||
Income tax benefit
|
(63,700
|
)
|
|
(29,280
|
)
|
|
—
|
|
|||
Adjusted EBITDAX
|
$
|
380,462
|
|
|
$
|
192,265
|
|
|
$
|
176,120
|
|
•
|
On December 22, 2017, the TCJA was enacted making significant changes to the Internal Revenue Code. We have calculated our best estimate of the impact of the TCJA in our year-end income tax provision in accordance with our understanding of the TCJA and guidance available as of the date of this filing. Many of the provisions in the TCJA have an effective date for years beginning after December 31, 2017, including the lowering of the U.S. corporate rate from 35% to 21%. However, as a result of the enactment date of December 22, 2017, we are required to remeasure the deferred tax assets and liabilities at the rate in which they are expected to reverse. We provisionally recorded an income tax benefit in the amount of
$23.4 million
related to the remeasurement of the net deferred tax liability.
|
•
|
In connection with the consummation of the IPO, we issued 185,280 shares of our Series A Preferred Stock to the holders of Holdings’ Series B Preferred Units in conversion of such units. The Series A Preferred Stock are entitled to receive a cash dividend of 5.875% per year, payable quarterly in arrears, and we have the ability to pay such quarterly dividends in kind at a dividend rate of 10% per year (decreased proportionately to the extent such quarterly dividends are paid in cash).
|
•
|
We incur additional general and administrative expenses related to being a public company, including Exchange Act reporting expenses; expenses associated with Sarbanes-Oxley Act compliance; expenses associated with listing on the NASDAQ Global Select Market; incremental independent auditor fees; incremental legal fees; investor relations expenses; registrar and transfer agent fees; incremental director and officer liability insurance costs; and directors compensation.
|
•
|
Prior to our initial public offering, we were not subject to federal or state income taxes. Accordingly, the financial data attributable to us prior to such corporate reorganization contain no provision for federal or state income taxes
|
•
|
In October 2016, our board of directors adopted the Extraction Oil & Gas, Inc. 2016 Long Term Incentive Plan ("LTIP") and subsequently granted awards to certain directors, officers and employees, including stock options, restricted stock units and performance stock awards. We recognized $48.3 million and $8.5 million of stock-based compensation expense for years ended December 31, 2017 and 2016, respectively, related to these awards.
|
•
|
On October 3, 2016, we acquired additional oil and gas properties primarily located in the Wattenberg Field located primarily around our existing Greeley and Windsor areas. The October 2016 Acquisition consisted of working interest in approximately 6,400 net acres and 31 gross (19 net) drilled but uncompleted wells, as of the date of acquisition. The October 2016 Acquisition provided net daily production of approximately 6,900 BOE/d.
|
•
|
In 2015, we granted certain members of management incentive units pursuant to Holdings’ 2014 Membership Unit Incentive Plan and its limited liability company agreement. These equity-based awards are subject to time-based vesting requirements, as well as accelerated vesting upon the occurrence of a change of control. In connection with the IPO, the Board of Managers of Holdings accelerated the vesting of the Holdings’ Incentive Units. Our IPO and change of control triggered the conversion of these units into approximately 9.1 million of our common shares based on the 10-day volume weighted average price of our common stock following its IPO as set forth in the 2014 Plan and the Holdings LLC Agreement. For the year ended December 31, 2016, we recognized approximately $172.1 million in non-cash, share-based compensation expense in connection with the conversion of the Holdings’ Incentive Units into our common stock.
|
•
|
On March 10, 2015, we acquired interests in approximately 39,000 net acres of leasehold and related producing properties located primarily in Adams, Broomfield, Boulder and Weld Counties, Colorado, along with various related rights, permits, contracts, equipment and other assets (the "March 2015 Acquisition"). The March 2015 Acquisition included 444 producing wells and, at the time of acquisition, had net daily production of approximately 1,100 BOE/d.
|
|
For the Year Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Oil sales
|
$
|
419,904
|
|
|
$
|
194,059
|
|
|
$
|
157,024
|
|
Natural gas sales
|
92,322
|
|
|
48,652
|
|
|
26,019
|
|
|||
NGL sales
|
92,070
|
|
|
35,378
|
|
|
14,707
|
|
|||
Total Revenues
|
604,296
|
|
|
278,089
|
|
|
197,750
|
|
|||
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
Lease operating expenses
|
111,306
|
|
|
62,043
|
|
|
30,628
|
|
|||
Production taxes
|
51,367
|
|
|
20,730
|
|
|
17,035
|
|
|||
Exploration expenses
|
36,256
|
|
|
36,422
|
|
|
18,636
|
|
|||
Depletion, depreciation, amortization and accretion
|
314,999
|
|
|
205,348
|
|
|
146,547
|
|
|||
Impairment of long lived assets
|
1,647
|
|
|
23,425
|
|
|
15,778
|
|
|||
Other operating expenses
|
451
|
|
|
10,891
|
|
|
2,353
|
|
|||
Acquisition transaction expenses
|
—
|
|
|
2,719
|
|
|
6,000
|
|
|||
General and administrative expenses
|
110,167
|
|
|
232,388
|
|
|
37,149
|
|
|||
Total Operating Expenses
|
626,193
|
|
|
593,966
|
|
|
274,126
|
|
|||
Operating Loss
|
(21,897
|
)
|
|
(315,877
|
)
|
|
(76,376
|
)
|
|||
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|||
Commodity derivatives gain (loss)
|
(36,332
|
)
|
|
(100,947
|
)
|
|
79,932
|
|
|||
Interest expense
|
(51,889
|
)
|
|
(68,843
|
)
|
|
(51,030
|
)
|
|||
Other income
|
2,010
|
|
|
386
|
|
|
210
|
|
|||
Total Other Income (Expense)
|
(86,211
|
)
|
|
(169,404
|
)
|
|
29,112
|
|
|||
Net Loss Before Income Taxes
|
(108,108
|
)
|
|
(485,281
|
)
|
|
(47,264
|
)
|
|||
Income Tax Benefit
|
63,700
|
|
|
29,280
|
|
|
—
|
|
|||
Net Loss
|
$
|
(44,408
|
)
|
|
$
|
(456,001
|
)
|
|
$
|
(47,264
|
)
|
|
For the Year Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Sales (MBoe)
(1)
:
|
18,894
|
|
|
10,940
|
|
|
7,084
|
|
|||
Oil sales (MBbl)
|
9,593.7
|
|
|
5,287.4
|
|
|
3,945.6
|
|
|||
Natural gas sales (MMcf)
|
32,395.2
|
|
|
20,211.5
|
|
|
10,823.0
|
|
|||
NGL sales (MBbl)
|
3,900.9
|
|
|
2,284.0
|
|
|
1,334.6
|
|
|||
Sales (BOE/d)
(1)
:
|
51,764
|
|
|
29,891
|
|
|
19,408
|
|
|||
Oil sales (Bbl/d)
|
26,284
|
|
|
14,446
|
|
|
10,810
|
|
|||
Natural gas sales (Mcf/d)
|
88,754
|
|
|
55,223
|
|
|
29,652
|
|
|||
NGL sales (Bbl/d)
|
10,687
|
|
|
6,240
|
|
|
3,656
|
|
|||
Average sales prices
(2)
:
|
|
|
|
|
|
||||||
Oil sales (per Bbl)
|
$
|
43.77
|
|
|
$
|
36.70
|
|
|
$
|
39.80
|
|
Oil sales with derivative settlements (per Bbl)
|
41.67
|
|
|
40.59
|
|
|
53.29
|
|
|||
Natural gas sales (per Mcf)
|
2.85
|
|
|
2.41
|
|
|
2.40
|
|
|||
Natural gas sales with derivative settlements (per Mcf)
|
2.90
|
|
|
2.81
|
|
|
2.82
|
|
|||
NGL sales (per Bbl)
|
23.60
|
|
|
15.49
|
|
|
11.02
|
|
|||
Average price per BOE
|
31.98
|
|
|
25.42
|
|
|
27.92
|
|
|||
Average price per BOE with derivative settlements
|
31.00
|
|
|
28.04
|
|
|
36.06
|
|
|||
Expense per BOE
(1)
:
|
|
|
|
|
|
|
|
|
|||
Lease operating expenses
|
$
|
5.89
|
|
|
$
|
5.67
|
|
|
$
|
4.32
|
|
Operating expenses
|
3.19
|
|
|
3.36
|
|
|
3.39
|
|
|||
Transportation and gathering
|
2.70
|
|
|
2.31
|
|
|
0.93
|
|
|||
Production taxes
|
2.72
|
|
|
1.89
|
|
|
2.40
|
|
|||
Exploration expenses
|
1.92
|
|
|
3.33
|
|
|
2.63
|
|
|||
Depletion, depreciation, amortization, and accretion
|
16.67
|
|
|
18.77
|
|
|
20.69
|
|
|||
Impairment of long lived assets
|
0.09
|
|
|
2.14
|
|
|
2.23
|
|
|||
Other operating expenses
(3)
|
0.02
|
|
|
1.00
|
|
|
0.33
|
|
|||
Acquisition transaction expenses
|
—
|
|
|
0.25
|
|
|
0.85
|
|
|||
General and administrative expenses
|
5.83
|
|
|
21.24
|
|
|
5.24
|
|
|||
Cash general and administrative expenses
|
2.36
|
|
|
2.93
|
|
|
4.40
|
|
|||
Unit and stock-based compensation
|
3.47
|
|
|
18.31
|
|
|
0.84
|
|
|||
Total operating expenses per BOE
|
33.14
|
|
|
54.29
|
|
|
38.69
|
|
|||
|
|
|
|
|
|
||||||
Production taxes as a percentage of revenue
|
8.5
|
%
|
|
7.5
|
%
|
|
8.6
|
%
|
|
(1)
|
One BOE is equal to six Mcf of natural gas or one Bbl of oil or NGL based on an approximate energy equivalency. This is an energy content correlation and does not reflect a value or price relationship between the commodities.
|
(2)
|
Average prices shown in the table reflect prices both before and after the effects of our settlements of our commodity derivative contracts. Our calculation of such effects includes both gains and losses on cash settlements for commodity derivatives and premiums paid or received on options that settled during the period.
|
(3)
|
During the year ended December 31, 2016, we wrote off
$10.0 million
non-refundable deposit associated with the option to acquire additional assets from the October 2016 Acquisition.
|
|
For the Year Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net cash provided by operating activities
|
$
|
316,965
|
|
|
$
|
116,388
|
|
|
$
|
166,683
|
|
Net cash used in investing activities
|
(1,362,328
|
)
|
|
(915,808
|
)
|
|
(520,006
|
)
|
|||
Net cash provided by financing activities
|
463,395
|
|
|
1,291,050
|
|
|
371,404
|
|
•
|
incur additional indebtedness;
|
•
|
sell assets;
|
•
|
make loans to others;
|
•
|
make investments;
|
•
|
make certain changes to our capital structure;
|
•
|
make or declare dividends;
|
•
|
hedge future production or interest rates;
|
•
|
enter into transactions with our affiliates;
|
•
|
incur liens; and
|
•
|
engage in certain other transactions without the prior consent of the lenders.
|
•
|
a current ratio, which is the ratio of our consolidated current assets (includes unused commitments under our revolving credit facility and unrestricted cash and excludes derivative assets) to our consolidated current liabilities (excludes obligations under our revolving credit facility, the senior notes and certain derivative liabilities), of not less than 1.0 to 1.0 as of the last day of any fiscal quarter; and
|
•
|
a net leverage ratio, which is the ratio of (i) consolidated debt less cash balances to (ii) our consolidated EBITDAX for the four fiscal quarter period most recently ended, not to exceed 4.0 to 1.0 as of the last day of such fiscal quarter; provided that (a) for the quarter ending December 31, 2017, consolidated EBITDAX will be based on the last nine months' consolidated EBITDAX multiplied by 4/3 and (b) for the quarters ending on or after March 31, 2018, consolidated EBITDAX will be based on the last twelve months’ consolidated EBITDAX.
|
|
Payments due by Period
|
||||||||||||||||||
|
|
|
Less than
|
|
|
|
|
|
More than
|
||||||||||
|
Total
|
|
1 year
|
|
1 - 3 years
|
|
3 - 5 years
|
|
5 years
|
||||||||||
Contractual Obligations
|
|
|
|
|
|
|
|
|
|
||||||||||
Office lease
(1)
|
$
|
35,700
|
|
|
$
|
3,000
|
|
|
$
|
6,900
|
|
|
$
|
6,700
|
|
|
$
|
19,100
|
|
Drilling rig obligations
(2)
|
8,900
|
|
|
8,900
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Volume commitment
(3)(4)
|
927,300
|
|
|
95,600
|
|
|
212,500
|
|
|
215,100
|
|
|
404,100
|
|
|||||
Revolving credit facility and interest payable
(5)
|
94,300
|
|
|
94,300
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Senior Notes and Interest Payable
(6)
|
1,315,000
|
|
|
72,800
|
|
|
145,600
|
|
|
652,300
|
|
|
444,300
|
|
|||||
Total
|
$
|
2,381,200
|
|
|
$
|
274,600
|
|
|
$
|
365,000
|
|
|
$
|
874,100
|
|
|
$
|
867,500
|
|
|
(1)
|
We lease two office spaces in Denver, Colorado, two office spaces in Greeley, Colorado and one office space in Houston, Texas under four separate operating lease agreements. The Denver, Colorado leases expire on February 29, 2020 and May 31, 2028. The Greeley, Colorado and Houston, Texas leases expire on August 19, 2019, June 30, 2019 and January 31, 2022, respectively. Total rental commitments under non-cancelable leases for office space were
$35.7 million
at December 31, 2017.
|
(2)
|
As of December 31, 2017, we were subject to commitments on three drilling rigs. The three drilling rigs are under contract and are set to expire on February 15, 2018, August 21, 2018 and November 23, 2018.
|
(3)
|
As of December 31, 2017, our oil marketer is subject to a firm transportation agreement that commenced in November 2016 and has a ten-year term with a monthly minimum delivery commitment of 45,000 Bbl/d in year one, 55,800 Bbl/d in year two, 61,800 Bbl/d in years three through seven and 58,000 Bbl/d in years eight through ten. In May 2017, we amended our agreement with our oil marketer that requires us to sell all of our crude oil from an area of mutual interest in exchange for a make-whole provision that allows us to satisfy any minimum volume commitment deficiencies incurred by our oil marketer with future barrels of crude oil in excess of their minimum volume commitment through October 31, 2018. In December 2017, we extended the term of this agreement through October 31, 2019 and posted a letter of credit in the amount of $35.0 million. We evaluate our contracts for loss contingencies and accrue for such losses, if the loss can be reasonably estimated and deemed probable. We also have one long-term crude oil gathering commitment with an unconsolidated subsidiary, in which we have a minority ownership interest. It has a term of ten years with a minimum volume commitment of an average 9,167 Bbl/d in year one, 17,967 Bbl/d in year two, 18,800 Bbl/d for years three through five and 10,000 Bbl/d for years six through ten. The remaining aggregate amount of estimated payments under these agreements is approximately $927.3 million.
|
(4)
|
In collaboration with several other producers and a midstream provider, on December 15, 2016 and August 7, 2017, we agreed to participate in expansions of natural gas gathering and processing capacity in the DJ Basin. The plan includes two new processing plants as well as the expansion of related gathering systems, which are currently expected to be completed by mid-2018 and mid-2019, respectively, although the exact start-up dates are undetermined at this time. Our share of these commitments will require 51.5 MMcf and 20.6 MMcf per day, respectively, to be delivered after the plants' in-service dates for a period of seven years thereafter. We may be required to pay a shortfall fee for any volumes under these commitments. These contractual obligations can be reduced by our proportionate share of the collective volumes delivered to the plants by other third party incremental volumes available to the midstream provider at the new facilities that are in excess of the total commitments. We are also required for the first three years of each contract to guarantee a certain target profit margin on these volumes sold. Under its current drilling plans, we expect to meet these volume commitments and they have therefore not been reflected in the table above.
|
(5)
|
Calculated based on balance of $90.0 million outstanding borrowings under our revolving credit facility as of December 31, 2017 and paid during the first quarter of 2018 and assumes no borrowings until the maturity date of the notes. Interest on our revolving credit facility is payable at one of the following two variable rates as selected by us: a base rate based on the Prime Rate or the Eurodollar rate based in LIBOR. Either rate is adjusted upward by an applicable margin, based on the utilization percentage of the facility as outlined in the Pricing Grid. Additionally, our revolving credit facility provides for a commitment fee of 0.375% to 0.50%, depending on borrowing base usage.
|
(6)
|
Calculated based on the December 31, 2017 outstanding aggregate principal amount on our 2021 Senior Notes of $550.0 million outstanding, at a fixed interest rate of 7.875%, and outstanding principal amount on our 2024 Senior Notes of $400.0 million outstanding, at a fixed rate of 7.375%. Interest is payable on our 2021 Senior Notes and 2024 Senior Notes on a semi-annual basis through the maturity dates of July 15, 2021 and May 15, 2024, respectively. The 2026 Senior Notes are not included in the table above, as they were issued in January 2018.
|
•
|
quality and quantity of available data;
|
•
|
interpretation of that data;
|
•
|
accuracy of various mandated economic assumptions; and
|
•
|
judgment of the independent reserve engineer.
|
|
For the Year Ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Revisions resulting from price changes (MBOE)
|
12,767
|
|
|
(6,666
|
)
|
|
(48,578
|
)
|
Revisions resulting from production, performance and other (MBOE)
|
(9,873
|
)
|
|
(955
|
)
|
|
47,428
|
|
Total revisions (MBOE)
|
2,894
|
|
|
(7,621
|
)
|
|
(1,150
|
)
|
|
For the Three Months Ended
|
||||||||||||||||||||||
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
|
March 31,
|
|
June 30,
|
||||||||||||
|
2018
|
|
2018
|
|
2018
|
|
2018
|
|
2019
|
|
2019
|
||||||||||||
NYMEX WTI
Crude Swaps:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Notional volume (Bbl)
|
1,500,000
|
|
|
1,500,000
|
|
|
1,050,000
|
|
|
1,050,000
|
|
|
—
|
|
|
—
|
|
||||||
Weighted average fixed price ($/Bbl)
|
$
|
50.70
|
|
|
$
|
50.70
|
|
|
$
|
52.91
|
|
|
$
|
52.91
|
|
|
|
|
|
||||
NYMEX WTI
Crude Sold Calls:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Notional volume (Bbl)
|
1,885,000
|
|
|
1,485,000
|
|
|
2,460,000
|
|
|
2,460,000
|
|
|
2,550,000
|
|
|
2,550,000
|
|
||||||
Weighted average fixed price ($/Bbl)
|
$
|
55.89
|
|
|
$
|
56.52
|
|
|
$
|
56.20
|
|
|
$
|
56.20
|
|
|
$
|
55.93
|
|
|
$
|
55.93
|
|
NYMEX WTI
Crude Sold Puts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Notional volume (Bbl)
|
3,419,400
|
|
|
3,419,400
|
|
|
3,300,000
|
|
|
3,300,000
|
|
|
2,550,000
|
|
|
2,550,000
|
|
||||||
Weighted average purchased put price ($/Bbl)
|
$
|
38.22
|
|
|
$
|
38.22
|
|
|
$
|
40.00
|
|
|
$
|
40.00
|
|
|
$
|
39.82
|
|
|
$
|
39.82
|
|
NYMEX WTI
Crude Purchased Puts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Notional volume (Bbl)
|
4,063,800
|
|
|
3,763,800
|
|
|
2,250,000
|
|
|
2,250,000
|
|
|
2,550,000
|
|
|
2,550,000
|
|
||||||
Weighted average purchased put price ($/Bbl)
|
$
|
42.20
|
|
|
$
|
41.66
|
|
|
$
|
49.81
|
|
|
$
|
49.81
|
|
|
$
|
49.69
|
|
|
$
|
49.69
|
|
NYMEX HH
Natural Gas Swaps:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Notional volume (MMBtu)
|
10,500,000
|
|
|
10,500,000
|
|
|
9,900,000
|
|
|
9,900,000
|
|
|
—
|
|
|
—
|
|
||||||
Weighted average fixed price ($/MMBtu)
|
$
|
3.30
|
|
|
$
|
3.03
|
|
|
$
|
3.03
|
|
|
$
|
3.03
|
|
|
|
|
|
||||
NYMEX HH
Natural Gas Purchased Puts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Notional volume (MMBtu)
|
600,000
|
|
|
600,000
|
|
|
600,000
|
|
|
600,000
|
|
|
—
|
|
|
—
|
|
||||||
Weighted average fixed price ($/MMBtu)
|
$
|
3.00
|
|
|
$
|
3.00
|
|
|
$
|
3.00
|
|
|
$
|
3.00
|
|
|
|
|
|
||||
NYMEX HH
Natural Gas Sold Calls:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Notional volume (MMBtu)
|
600,000
|
|
|
600,000
|
|
|
600,000
|
|
|
600,000
|
|
|
—
|
|
|
—
|
|
||||||
Weighted average fixed price ($/MMBtu)
|
$
|
3.15
|
|
|
$
|
3.15
|
|
|
$
|
3.15
|
|
|
$
|
3.15
|
|
|
|
|
|
||||
CIG
Basis Gas Swaps:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Notional volume (MMBtu)
|
6,300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Weighted average fixed basis price ($/MMBtu)
|
$
|
(0.31
|
)
|
|
|
|
|
|
|
|
|
|
|
Financial Statements:
|
Page
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
ASSETS
|
|
|
|
||||
Current Assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
6,768
|
|
|
$
|
588,736
|
|
Accounts receivable
|
|
|
|
||||
Trade
|
46,047
|
|
|
23,154
|
|
||
Oil, natural gas and NGL sales
|
93,301
|
|
|
34,066
|
|
||
Inventory and prepaid expenses
|
13,017
|
|
|
7,722
|
|
||
Commodity derivative asset
|
4,132
|
|
|
—
|
|
||
Total Current Assets
|
163,265
|
|
|
653,678
|
|
||
Property and Equipment (successful efforts method), at cost:
|
|
|
|
||||
Proved oil and gas properties
|
3,011,526
|
|
|
1,851,052
|
|
||
Unproved oil and gas properties
|
686,968
|
|
|
452,577
|
|
||
Wells in progress
|
127,418
|
|
|
98,747
|
|
||
Less: accumulated depletion, depreciation and amortization
|
(709,662
|
)
|
|
(402,912
|
)
|
||
Net oil and gas properties
|
3,116,250
|
|
|
1,999,464
|
|
||
Other property and equipment, net of accumulated depreciation (Note 2)
|
37,318
|
|
|
32,721
|
|
||
Net Property and Equipment
|
3,153,568
|
|
|
2,032,185
|
|
||
Non-Current Assets:
|
|
|
|
||||
Cash held in escrow
|
—
|
|
|
42,200
|
|
||
Goodwill and other intangible assets, net of accumulated amortization
|
55,453
|
|
|
54,489
|
|
||
Other non-current assets
|
12,383
|
|
|
2,224
|
|
||
Total Non-Current Assets
|
67,836
|
|
|
98,913
|
|
||
Total Assets
|
$
|
3,384,669
|
|
|
$
|
2,784,776
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
||||
Current Liabilities:
|
|
|
|
||||
Accounts payable and accrued liabilities
|
$
|
211,581
|
|
|
$
|
131,134
|
|
Revenue payable
|
52,805
|
|
|
35,162
|
|
||
Production taxes payable
|
37,444
|
|
|
27,327
|
|
||
Commodity derivative liability
|
67,428
|
|
|
56,003
|
|
||
Accrued interest payable
|
23,807
|
|
|
19,621
|
|
||
Asset retirement obligations
|
6,873
|
|
|
5,300
|
|
||
Total Current Liabilities
|
399,938
|
|
|
274,547
|
|
||
Non-Current Liabilities:
|
|
|
|
||||
Credit facility
|
90,000
|
|
|
—
|
|
||
Senior Notes, net of unamortized debt issuance costs (Note 5)
|
933,361
|
|
|
538,141
|
|
||
Production taxes payable
|
57,982
|
|
|
35,838
|
|
||
Commodity derivative liability
|
17,274
|
|
|
6,738
|
|
||
Other non-current liabilities
|
5,973
|
|
|
3,466
|
|
||
Asset retirement obligations
|
62,667
|
|
|
50,808
|
|
||
Deferred tax liability
|
42,326
|
|
|
106,026
|
|
||
Total Non-Current Liabilities
|
1,209,583
|
|
|
741,017
|
|
||
Total Liabilities
|
1,609,521
|
|
|
1,015,564
|
|
||
Commitments and Contingencies—Note 13
|
|
|
|
||||
Series A Convertible Preferred Stock, $0.01 par value; 50,000,000 shares authorized; 185,280 and 185,280 issued and outstanding, respectively
|
158,383
|
|
|
153,139
|
|
||
Stockholders' Equity:
|
|
|
|
||||
Common Stock, $0.01 par value; 900,000,000 shares authorized; 172,059,814 and 171,834,605 issued and outstanding, respectively
|
1,718
|
|
|
1,718
|
|
||
Treasury Stock, at cost, 165,385 and 0 shares
|
(2,105
|
)
|
|
—
|
|
||
Additional paid-in capital
|
2,114,795
|
|
|
2,067,590
|
|
||
Accumulated deficit
|
(497,643
|
)
|
|
(453,235
|
)
|
||
Total Stockholders' Equity
|
1,616,765
|
|
|
1,616,073
|
|
||
Total Liabilities and Stockholders' Equity
|
$
|
3,384,669
|
|
|
$
|
2,784,776
|
|
|
For the Year Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Oil sales
|
$
|
419,904
|
|
|
$
|
194,059
|
|
|
$
|
157,024
|
|
Natural gas sales
|
92,322
|
|
|
48,652
|
|
|
26,019
|
|
|||
NGL sales
|
92,070
|
|
|
35,378
|
|
|
14,707
|
|
|||
Total Revenues
|
604,296
|
|
|
278,089
|
|
|
197,750
|
|
|||
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
Lease operating expenses
|
111,306
|
|
|
62,043
|
|
|
30,628
|
|
|||
Production taxes
|
51,367
|
|
|
20,730
|
|
|
17,035
|
|
|||
Exploration expenses
|
36,256
|
|
|
36,422
|
|
|
18,636
|
|
|||
Depletion, depreciation, amortization and accretion
|
314,999
|
|
|
205,348
|
|
|
146,547
|
|
|||
Impairment of long lived assets
|
1,647
|
|
|
23,425
|
|
|
15,778
|
|
|||
Other operating expenses
|
451
|
|
|
10,891
|
|
|
2,353
|
|
|||
Acquisition transaction expenses
|
—
|
|
|
2,719
|
|
|
6,000
|
|
|||
General and administrative expenses
|
110,167
|
|
|
232,388
|
|
|
37,149
|
|
|||
Total Operating Expenses
|
626,193
|
|
|
593,966
|
|
|
274,126
|
|
|||
Operating Loss
|
(21,897
|
)
|
|
(315,877
|
)
|
|
(76,376
|
)
|
|||
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|||
Commodity derivatives gain (loss)
|
(36,332
|
)
|
|
(100,947
|
)
|
|
79,932
|
|
|||
Interest expense
|
(51,889
|
)
|
|
(68,843
|
)
|
|
(51,030
|
)
|
|||
Other income
|
2,010
|
|
|
386
|
|
|
210
|
|
|||
Total Other Income (Expense)
|
(86,211
|
)
|
|
(169,404
|
)
|
|
29,112
|
|
|||
Net Loss Before Income Taxes
|
(108,108
|
)
|
|
(485,281
|
)
|
|
(47,264
|
)
|
|||
Income tax benefit
|
63,700
|
|
|
29,280
|
|
|
—
|
|
|||
Net Loss
|
$
|
(44,408
|
)
|
|
$
|
(456,001
|
)
|
|
$
|
(47,264
|
)
|
Loss Per Common Share (Note 12)
|
|
|
|
|
|
|
|
|
|||
Basic and diluted
|
$
|
(0.35
|
)
|
|
$
|
(1.54
|
)
|
|
|
|
|
Weighted Average Common Shares Outstanding
|
|
|
|
|
|
|
|
|
|||
Basic and diluted
|
171,910
|
|
|
149,029
|
|
|
|
|
|
Members' Units
|
|
Common Stock
|
|
Treasury Stock
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
Preferred
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
Retained
|
|
|
||||||||||||||||
|
Tranche A
|
|
Tranche C
|
|
|
|
|
|
|
|
|
|
|
|
Paid in
|
|
Earnings
|
|
Total
|
||||||||||||||||
|
Units
|
|
Units
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
(Deficit)
|
|
Equity
|
||||||||||||||||
Balance at January 1, 2015
|
227,903
|
|
|
—
|
|
|
$
|
495,158
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,030
|
|
|
$
|
545,188
|
|
Units issued
|
—
|
|
|
78,444
|
|
|
254,986
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
254,986
|
|
||||||
Unit issuance costs
|
—
|
|
|
—
|
|
|
(4,648
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,648
|
)
|
||||||
Restricted units issued
|
3,198
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Unit-based compensation
|
—
|
|
|
—
|
|
|
5,970
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,970
|
|
||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47,264
|
)
|
|
(47,264
|
)
|
||||||
Balance at December 31, 2015
|
231,101
|
|
|
78,444
|
|
|
$
|
751,466
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,766
|
|
|
$
|
754,232
|
|
Units issued
|
—
|
|
|
37,345
|
|
|
121,370
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
121,370
|
|
||||||
Units repurchased
|
(1,327
|
)
|
|
(82
|
)
|
|
(8,429
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,429
|
)
|
||||||
Settlement of promissory notes issued to officers
|
—
|
|
|
—
|
|
|
5,562
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,562
|
|
||||||
Unit issuance costs
|
—
|
|
|
—
|
|
|
(1,022
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,022
|
)
|
||||||
Restricted units issued
|
7,661
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Unit-based compensation
|
—
|
|
|
—
|
|
|
14,922
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,922
|
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
185,386
|
|
|
—
|
|
|
185,386
|
|
||||||
Corporate Reorganization of Extraction Oil & Gas Holdings and Extraction Oil & Gas, Inc.
|
(237,435
|
)
|
|
(115,707
|
)
|
|
(883,869
|
)
|
|
108,461
|
|
|
1,085
|
|
|
—
|
|
|
—
|
|
|
882,784
|
|
|
—
|
|
|
—
|
|
||||||
Net deferred tax liability due to Corporate Reorganization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(135,306
|
)
|
|
—
|
|
|
(135,306
|
)
|
||||||
Issuance of common stock in initial public offering
|
—
|
|
|
—
|
|
|
—
|
|
|
38,333
|
|
|
383
|
|
|
—
|
|
|
—
|
|
|
727,950
|
|
|
—
|
|
|
728,333
|
|
||||||
Issuance of common stock in private placement
|
—
|
|
|
—
|
|
|
—
|
|
|
25,041
|
|
|
250
|
|
|
—
|
|
|
—
|
|
|
456,749
|
|
|
—
|
|
|
456,999
|
|
||||||
Common stock issuance costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(62,437
|
)
|
|
—
|
|
|
(62,437
|
)
|
||||||
Series A Preferred Units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Dividends paid on Series A Preferred Units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,000
|
)
|
|
—
|
|
|
(15,000
|
)
|
||||||
Series A Preferred Units issuance costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,233
|
)
|
|
—
|
|
|
(1,233
|
)
|
||||||
Series B Preferred Unit and Series A Preferred Stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,958
|
)
|
|
—
|
|
|
(2,958
|
)
|
||||||
Beneficial conversion feature on Series A Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,696
|
|
|
—
|
|
|
32,696
|
|
||||||
Accretion of beneficial conversion feature on Series A Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,041
|
)
|
|
—
|
|
|
(1,041
|
)
|
||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(456,001
|
)
|
|
(456,001
|
)
|
|
Members' Units
|
|
Common Stock
|
|
Treasury Stock
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
Preferred
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
Retained
|
|
|
||||||||||||||||
|
Tranche A
|
|
Tranche C
|
|
|
|
|
|
|
|
|
|
|
|
Paid in
|
|
Earnings
|
|
Total
|
||||||||||||||||
|
Units
|
|
Units
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
(Deficit)
|
|
Equity
|
||||||||||||||||
Balance at December 31, 2016
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
171,835
|
|
|
$
|
1,718
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
2,067,590
|
|
|
$
|
(453,235
|
)
|
|
$
|
1,616,073
|
|
Common stock issuance costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(319
|
)
|
|
—
|
|
|
(319
|
)
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
65,607
|
|
|
—
|
|
|
65,607
|
|
||||||
Issuance costs on Series A Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Series A Preferred Stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,885
|
)
|
|
—
|
|
|
(10,885
|
)
|
||||||
Accretion of beneficial conversion feature on Series A Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,394
|
)
|
|
—
|
|
|
(5,394
|
)
|
||||||
Repurchase of common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
165
|
|
|
(2,105
|
)
|
|
—
|
|
|
—
|
|
|
(2,105
|
)
|
||||||
Shares issued under LTIP, including payment of tax withholdings using withheld shares
|
—
|
|
|
—
|
|
|
—
|
|
|
225
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,804
|
)
|
|
—
|
|
|
(1,804
|
)
|
||||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,408
|
)
|
|
(44,408
|
)
|
||||||
Balance at December 31, 2017
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
172,060
|
|
|
$
|
1,718
|
|
|
165
|
|
|
$
|
(2,105
|
)
|
|
$
|
2,114,795
|
|
|
$
|
(497,643
|
)
|
|
$
|
1,616,765
|
|
|
For the Year Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net loss
|
$
|
(44,408
|
)
|
|
$
|
(456,001
|
)
|
|
$
|
(47,264
|
)
|
Reconciliation of net loss to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depletion, depreciation, amortization and accretion
|
314,999
|
|
|
205,348
|
|
|
146,547
|
|
|||
Abandonment and impairment of unproved properties
|
15,808
|
|
|
22,318
|
|
|
16,414
|
|
|||
Impairment of long lived assets
|
1,647
|
|
|
23,425
|
|
|
15,778
|
|
|||
Loss on sale of property and equipment
|
451
|
|
|
—
|
|
|
—
|
|
|||
Non-cash acquisition transaction expenses
|
—
|
|
|
—
|
|
|
6,000
|
|
|||
Amortization of debt issuance costs and debt discount
|
4,260
|
|
|
19,088
|
|
|
5,604
|
|
|||
Deferred rent
|
(294
|
)
|
|
551
|
|
|
488
|
|
|||
Commodity derivatives (gain) loss
|
36,332
|
|
|
100,947
|
|
|
(79,932
|
)
|
|||
Settlements on commodity derivatives
|
(11,985
|
)
|
|
42,827
|
|
|
55,770
|
|
|||
Premiums paid on commodity derivatives
|
(475
|
)
|
|
(611
|
)
|
|
(5,744
|
)
|
|||
Earnings in unconsolidated subsidiary
|
(415
|
)
|
|
—
|
|
|
—
|
|
|||
Distributions from unconsolidated subsidiary
|
415
|
|
|
—
|
|
|
—
|
|
|||
Deferred income tax benefit
|
(63,700
|
)
|
|
(29,280
|
)
|
|
—
|
|
|||
Unit and stock-based compensation
|
65,607
|
|
|
200,308
|
|
|
5,970
|
|
|||
Changes in current assets and liabilities:
|
|
|
|
|
|
||||||
Accounts receivable—trade
|
(22,634
|
)
|
|
(574
|
)
|
|
7,723
|
|
|||
Accounts receivable—oil, natural gas and NGL sales
|
(59,235
|
)
|
|
(18,128
|
)
|
|
(4,520
|
)
|
|||
Inventory and prepaid expenses
|
(523
|
)
|
|
(1,110
|
)
|
|
(1,024
|
)
|
|||
Accounts payable and accrued liabilities
|
31,202
|
|
|
(19,187
|
)
|
|
24,452
|
|
|||
Revenue payable
|
17,643
|
|
|
(6,602
|
)
|
|
2,984
|
|
|||
Production taxes payable
|
32,252
|
|
|
14,585
|
|
|
19,085
|
|
|||
Accrued interest payable
|
4,186
|
|
|
19,171
|
|
|
277
|
|
|||
Asset retirement expenditures
|
(4,168
|
)
|
|
(687
|
)
|
|
(1,742
|
)
|
|||
Due to related party
|
—
|
|
|
—
|
|
|
(183
|
)
|
|||
Net cash provided by operating activities
|
316,965
|
|
|
116,388
|
|
|
166,683
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Oil and gas property additions
|
(1,370,787
|
)
|
|
(449,600
|
)
|
|
(391,250
|
)
|
|||
Acquired oil and gas properties
|
(17,225
|
)
|
|
(419,009
|
)
|
|
(120,524
|
)
|
|||
Sale of property and equipment
|
5,155
|
|
|
2,656
|
|
|
4,742
|
|
|||
Other property and equipment additions
|
(22,189
|
)
|
|
(7,655
|
)
|
|
(23,045
|
)
|
|||
Distributions from unconsolidated subsidiary, return of capital
|
518
|
|
|
—
|
|
|
—
|
|
|||
Cash held in escrow
|
42,200
|
|
|
(42,200
|
)
|
|
10,071
|
|
|||
Net cash used in investing activities
|
(1,362,328
|
)
|
|
(915,808
|
)
|
|
(520,006
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Borrowings under credit facility
|
565,000
|
|
|
263,000
|
|
|
125,000
|
|
|||
Repayments under credit facility
|
(475,000
|
)
|
|
(488,000
|
)
|
|
—
|
|
|||
Proceeds from the issuance of Senior Notes
|
394,000
|
|
|
550,000
|
|
|
—
|
|
|||
Repayments of Second Lien Notes
|
—
|
|
|
(430,000
|
)
|
|
—
|
|
|||
Proceeds from the issuance of units
|
—
|
|
|
121,370
|
|
|
254,986
|
|
|||
Repurchase of units
|
(2,105
|
)
|
|
(2,867
|
)
|
|
—
|
|
|||
Payment of employee payroll withholding taxes
|
(1,804
|
)
|
|
—
|
|
|
—
|
|
|||
Issuance of common stock
|
—
|
|
|
1,185,332
|
|
|
—
|
|
|||
Issuance of Series A Preferred Units
|
—
|
|
|
75,000
|
|
|
—
|
|
|||
Redemption of Series A Preferred Units
|
—
|
|
|
(88,688
|
)
|
|
—
|
|
|||
Dividends on Series A Preferred Stock
|
(10,401
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from the issuance of Series B Preferred Units
|
—
|
|
|
185,280
|
|
|
—
|
|
|||
Dividends on Series B Preferred Units
|
—
|
|
|
(721
|
)
|
|
—
|
|
|||
Debt issuance costs
|
(4,627
|
)
|
|
(14,102
|
)
|
|
(2,876
|
)
|
Unit and common stock issuance costs
|
(1,668
|
)
|
|
(64,554
|
)
|
|
(5,706
|
)
|
|||
Net cash provided by financing activities
|
463,395
|
|
|
1,291,050
|
|
|
371,404
|
|
|||
Increase (decrease) in cash and cash equivalents
|
(581,968
|
)
|
|
491,630
|
|
|
18,081
|
|
|||
Cash and cash equivalents at beginning of period
|
588,736
|
|
|
97,106
|
|
|
79,025
|
|
|||
Cash and cash equivalents at end of the period
|
$
|
6,768
|
|
|
$
|
588,736
|
|
|
$
|
97,106
|
|
Supplemental cash flow information:
|
|
|
|
|
|
||||||
Property and equipment included in accounts payable and accrued liabilities
|
$
|
151,571
|
|
|
$
|
105,450
|
|
|
$
|
72,236
|
|
Acquisition transaction expenses paid through oil and gas properties
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,000
|
|
Cash paid for interest
|
$
|
54,492
|
|
|
$
|
31,280
|
|
|
$
|
50,380
|
|
Cash paid for Second Lien Notes prepayment penalty
|
$
|
—
|
|
|
$
|
4,300
|
|
|
$
|
—
|
|
Write-off of deposit on acquisition
|
$
|
—
|
|
|
$
|
10,000
|
|
|
$
|
—
|
|
Accretion of beneficial conversion feature
|
$
|
5,394
|
|
|
$
|
1,041
|
|
|
$
|
—
|
|
Noncash settlement of promissory notes issued to officers
|
$
|
—
|
|
|
$
|
5,562
|
|
|
$
|
—
|
|
Increase in dividends payable
|
$
|
484
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-cash contribution to unconsolidated subsidiary
|
$
|
8,738
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
For the Year Ended
|
|||||||
|
December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Customer A
|
65
|
%
|
|
25
|
%
|
|
—
|
|
Customer B
|
19
|
%
|
|
19
|
%
|
|
17
|
%
|
Customer C
|
11
|
%
|
|
—
|
%
|
|
—
|
%
|
Customer D
|
—
|
%
|
|
23
|
%
|
|
30
|
%
|
Customer E
|
—
|
%
|
|
16
|
%
|
|
17
|
%
|
Customer F
|
—
|
%
|
|
—
|
%
|
|
24
|
%
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Well equipment inventory
|
$
|
9,971
|
|
|
$
|
5,135
|
|
Prepaid expenses
|
3,046
|
|
|
2,587
|
|
||
|
$
|
13,017
|
|
|
$
|
7,722
|
|
Rental equipment
|
1-10 years
|
Office leasehold improvements
|
3-10 years
|
Other
|
3-5 years
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Rental equipment
|
$
|
3,805
|
|
|
$
|
2,910
|
|
Land
|
22,991
|
|
|
12,978
|
|
||
Midstream facilities
|
12,336
|
|
|
16,530
|
|
||
Office leasehold improvements
|
4,405
|
|
|
4,360
|
|
||
Other
|
5,578
|
|
|
4,786
|
|
||
Less: accumulated depreciation
|
(11,797
|
)
|
|
(8,843
|
)
|
||
|
$
|
37,318
|
|
|
$
|
32,721
|
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Proved oil and gas properties
|
$
|
3,011,526
|
|
|
$
|
1,851,052
|
|
Unproved oil and gas properties
(1)
|
686,968
|
|
|
452,577
|
|
||
Wells in progress
(2)
|
127,418
|
|
|
98,747
|
|
||
Total capitalized costs
(3)
|
$
|
3,825,912
|
|
|
$
|
2,402,376
|
|
Accumulated depletion, depreciation and amortization
|
(709,662
|
)
|
|
(402,912
|
)
|
||
Net capitalized costs
|
$
|
3,116,250
|
|
|
$
|
1,999,464
|
|
|
(1)
|
Unproved oil and gas properties represent unevaluated costs the Company excludes from the amortization base until proved reserves are established or impairment is determined.
|
(2)
|
Costs from wells in progress are excluded from the amortization base until production commences.
|
(3)
|
Includes accumulated interest capitalized of
$24.5 million
,
$13.4 million
and
$8.2 million
as of
December 31, 2017
,
2016
and
2015
, respectively.
|
|
For the Year Ended
|
||||||
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Property acquisition costs:
|
|
|
|
||||
Proved
|
$
|
139,481
|
|
|
$
|
319,832
|
|
Unproved
|
382,213
|
|
|
220,213
|
|
||
Exploration costs
(1)
|
17,074
|
|
|
13,588
|
|
||
Development costs
|
894,040
|
|
|
317,228
|
|
||
Total
|
$
|
1,432,808
|
|
|
$
|
870,861
|
|
Total excluding asset retirement costs
|
$
|
1,420,235
|
|
|
$
|
863,874
|
|
|
(1)
|
Exploration costs do not include impairment and abandonment costs of unproved properties, which are included in the line item exploration expenses in the consolidated statements of operations.
|
Purchase Price
|
|
June 8, 2017
|
||
Consideration given
|
|
|
||
Cash
|
|
$
|
13,395
|
|
Total consideration given
|
|
$
|
13,395
|
|
Allocation of Purchase Price
|
|
|
||
Proved oil and gas properties
|
|
$
|
13,495
|
|
Total fair value of oil and gas properties acquired
|
|
$
|
13,495
|
|
Asset retirement obligations
|
|
$
|
(100
|
)
|
Fair value of net assets acquired
|
|
$
|
13,395
|
|
Purchase Price
|
|
October 3, 2016
|
||
Consideration given
|
|
|
||
Cash
|
|
$
|
405,335
|
|
Total consideration given
|
|
$
|
405,335
|
|
Allocation of Purchase Price
|
|
|
||
Proved oil and gas properties
|
|
$
|
252,522
|
|
Unproved oil and gas properties
|
|
109,800
|
|
|
Total fair value of oil and gas properties acquired
|
|
$
|
362,322
|
|
Goodwill
(1)
|
|
$
|
54,220
|
|
Working capital
|
|
(7,185
|
)
|
|
Asset retirement obligations
|
|
(4,022
|
)
|
|
Fair value of net assets acquired
|
|
$
|
405,335
|
|
Working capital acquired was estimated as follows:
|
|
|
||
Accounts receivable
|
|
$
|
955
|
|
Revenue payable
|
|
(3,012
|
)
|
|
Production taxes payable
|
|
(4,244
|
)
|
|
Accrued liabilities
|
|
(884
|
)
|
|
Total working capital
|
|
$
|
(7,185
|
)
|
|
(1)
|
Goodwill is primarily attributable to a decrease in commodity prices from the time the acquisition was negotiated and commodity prices on October 3, 2016 and the operational and financial synergies expected to be realized from the acquisition. Goodwill recognized as a result of the Bayswater Acquisition is not deductible for income tax purposes.
|
Purchase Price
|
|
August 23, 2016
|
||
Consideration given
|
|
|
||
Cash
|
|
$
|
17,504
|
|
Total consideration given
|
|
$
|
17,504
|
|
Allocation of Purchase Price
|
|
|
||
Proved oil and gas properties
|
|
$
|
12,362
|
|
Unproved oil and gas properties
|
|
8,566
|
|
|
Total fair value of oil and gas properties acquired
|
|
$
|
20,928
|
|
Working capital
|
|
$
|
(9
|
)
|
Asset retirement obligations
|
|
(3,415
|
)
|
|
Fair value of net assets acquired
|
|
$
|
17,504
|
|
Working capital acquired was estimated as follows:
|
|
|
||
Production taxes payable
|
|
(9
|
)
|
|
Total working capital
|
|
$
|
(9
|
)
|
Purchase Price
|
|
March 10, 2015
|
||
Consideration given
|
|
|
||
Cash
|
|
$
|
120,524
|
|
Total consideration given
|
|
$
|
120,524
|
|
Allocation of Purchase Price
|
|
|
||
Proved oil and gas properties
|
|
$
|
80,952
|
|
Unproved oil and gas properties
|
|
69,450
|
|
|
Total fair value of oil and gas properties acquired
|
|
$
|
150,402
|
|
Working capital
|
|
$
|
(1,996
|
)
|
Asset retirement obligations
|
|
(27,882
|
)
|
|
Fair value of net assets acquired
|
|
$
|
120,524
|
|
Working capital acquired was estimated as follows:
|
|
|
||
Accounts receivable
|
|
$
|
462
|
|
Revenue payable
|
|
(718
|
)
|
|
Production taxes payable
|
|
(1,740
|
)
|
|
Total working capital
|
|
$
|
(1,996
|
)
|
|
For the Year Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues
|
$
|
606,460
|
|
|
$
|
325,355
|
|
|
$
|
214,259
|
|
Net loss
|
$
|
(44,231
|
)
|
|
$
|
(441,571
|
)
|
|
$
|
(33,524
|
)
|
Loss per share
|
|
|
|
|
|
||||||
Basic and diluted
|
$
|
(0.35
|
)
|
|
$
|
(1.54
|
)
|
|
|
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Credit facility due November 29, 2018
|
$
|
90,000
|
|
|
$
|
—
|
|
2021 Senior Notes due July 15, 2021
|
550,000
|
|
|
550,000
|
|
||
2024 Senior Notes due May 15, 2024
|
400,000
|
|
|
—
|
|
||
Unamortized debt issuance costs on Senior Notes
|
(16,639
|
)
|
|
(11,859
|
)
|
||
Total long-term debt
|
$
|
1,023,361
|
|
|
$
|
538,141
|
|
|
|
|
|
LIBOR
|
|
Base Rate
|
|
Commitment
|
|||
Borrowing Base Utilization Percentage
|
|
Utilization
|
|
Margin
|
|
Margin
|
|
Fee
|
|||
Level 1
|
|
< 25
|
|
2.00
|
%
|
|
1.00
|
%
|
|
0.375
|
%
|
Level 2
|
|
≥ 25% < 50
|
|
2.25
|
%
|
|
1.25
|
%
|
|
0.375
|
%
|
Level 3
|
|
≥ 50% < 75
|
|
2.50
|
%
|
|
1.50
|
%
|
|
0.500
|
%
|
Level 4
|
|
≥ 75% < 90
|
|
2.75
|
%
|
|
1.75
|
%
|
|
0.500
|
%
|
Level 5
|
|
≥ 90
|
|
3.00
|
%
|
|
2.00
|
%
|
|
0.500
|
%
|
|
2018
|
|
2019
|
||||
NYMEX WTI
Crude Swaps:
|
|
|
|
||||
Notional volume (Bbl)
|
5,100,000
|
|
|
—
|
|
||
Weighted average fixed price ($/Bbl)
|
$
|
51.61
|
|
|
$
|
—
|
|
NYMEX WTI
Crude Sold Calls:
|
|
|
|
|
|||
Notional volume (Bbl)
|
8,290,000
|
|
|
5,100,000
|
|
||
Weighted average sold call price ($/Bbl)
|
$
|
56.18
|
|
|
$
|
55.93
|
|
NYMEX WTI
Crude Sold Puts:
|
|
|
|
|
|||
Notional volume (Bbl)
|
13,438,800
|
|
|
5,100,000
|
|
||
Weighted average sold put price ($/Bbl)
|
$
|
39.10
|
|
|
$
|
39.82
|
|
NYMEX WTI
Crude Purchased Puts:
|
|
|
|
|
|||
Notional volume (Bbl)
|
12,327,600
|
|
|
5,100,000
|
|
||
Weighted average purchased put price ($/Bbl)
|
$
|
44.81
|
|
|
$
|
49.69
|
|
NYMEX HH
Natural Gas Swaps:
|
|
|
|
|
|||
Notional volume (MMBtu)
|
40,800,000
|
|
|
—
|
|
||
Weighted average fixed price ($/MMBtu)
|
$
|
3.10
|
|
|
$
|
—
|
|
NYMEX HH
Natural Gas Purchased Puts:
|
|
|
|
|
|||
Notional volume (MMBtu)
|
2,400,000
|
|
|
—
|
|
||
Weighted average purchased put price ($/MMBtu)
|
$
|
3.00
|
|
|
$
|
—
|
|
NYMEX HH
Natural Gas Sold Calls:
|
|
|
|
|
|||
Notional volume (MMBtu)
|
2,400,000
|
|
|
—
|
|
||
Weighted average sold call price ($/MMBtu)
|
$
|
3.15
|
|
|
$
|
—
|
|
CIG
Basis Gas Swaps:
|
|
|
|
|
|||
Notional volume (MMBtu)
|
6,300,000
|
|
|
—
|
|
||
Weighted average fixed basis price ($/MMBtu)
|
$
|
(0.31
|
)
|
|
$
|
—
|
|
|
|
As of December 31, 2017
|
||||||||||||||||||
|
|
|
|
|
|
Net Amounts of
|
|
|
|
|
||||||||||
|
|
Gross Amounts
|
|
|
|
Assets and
|
|
|
|
|
||||||||||
|
|
of Recognized
|
|
Gross Amounts
|
|
Liabilities
|
|
Gross Amounts
|
|
|
||||||||||
|
|
Assets and
|
|
Offset in the
|
|
Presented in the
|
|
not Offset in the
|
|
Net
|
||||||||||
Location on Balance Sheet
|
|
Liabilities
|
|
Balance Sheet
(1)
|
|
Balance Sheet
|
|
Balance Sheet
(2)
|
|
Amounts
(3)
|
||||||||||
Current assets
|
|
$
|
22,118
|
|
|
$
|
(17,986
|
)
|
|
$
|
4,132
|
|
|
$
|
—
|
|
|
$
|
4,132
|
|
Non-current assets
|
|
$
|
13,686
|
|
|
$
|
(13,686
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Current liabilities
|
|
$
|
(85,414
|
)
|
|
$
|
17,986
|
|
|
$
|
(67,428
|
)
|
|
$
|
—
|
|
|
$
|
(84,702
|
)
|
Non-current liabilities
|
|
$
|
(30,960
|
)
|
|
$
|
13,686
|
|
|
$
|
(17,274
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
As of December 31, 2016
|
||||||||||||||||||
|
|
|
|
|
|
Net Amounts of
|
|
|
|
|
||||||||||
|
|
Gross Amounts
|
|
|
|
Assets and
|
|
|
|
|
||||||||||
|
|
of Recognized
|
|
Gross Amounts
|
|
Liabilities
|
|
Gross Amounts
|
|
|
||||||||||
|
|
Assets and
|
|
Offset in the
|
|
Presented in the
|
|
not Offset in the
|
|
Net
|
||||||||||
Location on Balance Sheet
|
|
Liabilities
|
|
Balance Sheet
(1)
|
|
Balance Sheet
|
|
Balance Sheet
(2)
|
|
Amounts
(3)
|
||||||||||
Current assets
|
|
$
|
12,620
|
|
|
$
|
(12,620
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-current assets
|
|
$
|
14,993
|
|
|
$
|
(14,993
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Current liabilities
|
|
$
|
(68,623
|
)
|
|
$
|
12,620
|
|
|
$
|
(56,003
|
)
|
|
$
|
—
|
|
|
$
|
(62,741
|
)
|
Non-current liabilities
|
|
$
|
(21,731
|
)
|
|
$
|
14,993
|
|
|
$
|
(6,738
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Agreements are in place with all of the Company’s financial trading counterparties that allow for the financial right of offset for derivative assets and derivative liabilities at settlement or in the event of a default under the agreements.
|
(2)
|
Netting for balance sheet presentation is performed by current and non‑current classification. This adjustment represents amounts subject to an enforceable master netting arrangement, which are not netted on the balance sheet. There are no amounts of related financial collateral received or pledged.
|
(3)
|
Net amounts are not split by current and non‑current. All counterparties in a net asset position are shown in the current asset line item and all counterparties in a net liability position are shown in the current liability line item.
|
|
For the Year Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Commodity derivatives gain (loss)
|
$
|
(36,332
|
)
|
|
$
|
(100,947
|
)
|
|
$
|
79,932
|
|
|
For the Year Ended
|
||||||
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Balance beginning of period
|
$
|
56,108
|
|
|
$
|
44,367
|
|
Liabilities incurred or acquired
|
9,802
|
|
|
8,945
|
|
||
Liabilities settled
|
(4,169
|
)
|
|
(1,155
|
)
|
||
Revisions in estimated cash flows
|
2,630
|
|
|
(1,695
|
)
|
||
Accretion expense
|
5,169
|
|
|
5,646
|
|
||
Balance end of period
|
$
|
69,540
|
|
|
$
|
56,108
|
|
•
|
Level 1: Quoted prices are available in active markets for identical assets or liabilities;
|
•
|
Level 2: Quoted prices in active markets for similar assets and liabilities that are observable for the asset or liability;
|
•
|
Level 3: Unobservable pricing inputs that are generally less observable from objective sources, such as discounted cash flow models or valuations.
|
|
Fair Value Measurements at
|
||||||||||||||
|
December 31, 2017 Using
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Financial Assets:
|
|
|
|
|
|
|
|
||||||||
Commodity derivative assets
|
$
|
—
|
|
|
$
|
4,132
|
|
|
$
|
—
|
|
|
$
|
4,132
|
|
Financial Liabilities:
|
|
|
|
|
|
|
|
||||||||
Commodity derivative liabilities
|
$
|
—
|
|
|
$
|
84,702
|
|
|
$
|
—
|
|
|
$
|
84,702
|
|
|
Fair Value Measurements at
|
||||||||||||||
|
December 31, 2016 Using
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Financial Assets:
|
|
|
|
|
|
|
|
||||||||
Commodity derivative assets
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Financial Liabilities:
|
|
|
|
|
|
|
|
||||||||
Commodity derivative liabilities
|
$
|
—
|
|
|
$
|
62,741
|
|
|
$
|
—
|
|
|
$
|
62,741
|
|
|
At December 31, 2017
|
|
At December 31, 2016
|
||||||||||||
|
Carrying
|
|
|
|
Carrying
|
|
|
||||||||
|
Amount
|
|
Fair Value
|
|
Amount
|
|
Fair Value
|
||||||||
Credit facility
|
$
|
90,000
|
|
|
$
|
90,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
2021 Senior Notes
(1)
|
$
|
540,382
|
|
|
$
|
583,000
|
|
|
$
|
538,141
|
|
|
$
|
588,500
|
|
2024 Senior Notes
(2)
|
$
|
392,979
|
|
|
$
|
427,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
The carrying amount of the 2021 Senior Notes includes unamortized debt issuance costs of
$9.6 million
and $
11.9 million
as of
December 31, 2017
and 2016, respectively.
|
(2)
|
The carrying amount of the 2024 Senior Notes includes unamortized debt issuance costs of
$7.0 million
as of December 31, 2017.
|
|
For the Year Ended
|
||||||
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Current:
|
|
|
|
|
|||
Federal
|
$
|
—
|
|
|
$
|
—
|
|
State, net of federal benefit
|
—
|
|
|
—
|
|
||
Total current income tax benefit
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||||
Deferred:
|
|
|
|
||||
Federal
|
$
|
(61,719
|
)
|
|
$
|
(26,962
|
)
|
State, net of federal benefit
|
(1,981
|
)
|
|
(2,318
|
)
|
||
Total deferred income tax benefit
|
$
|
(63,700
|
)
|
|
$
|
(29,280
|
)
|
|
|
|
|
|
|||
Income tax benefit
|
$
|
(63,700
|
)
|
|
$
|
(29,280
|
)
|
|
For the Year Ended
|
||||||
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Loss before income taxes
|
(108,108
|
)
|
|
(485,281
|
)
|
||
Federal income taxes at statutory rate
|
(37,838
|
)
|
|
(169,849
|
)
|
||
Net loss prior to Corporate Reorganization
|
—
|
|
|
80,463
|
|
||
State income taxes, net of federal benefit
|
(3,118
|
)
|
|
(2,318
|
)
|
||
Nondeductible stock-based compensation
|
2,264
|
|
|
62,284
|
|
||
Enactment of the Tax Cuts and Jobs Act
|
(23,412
|
)
|
|
—
|
|
||
Other
|
(1,596
|
)
|
|
140
|
|
||
Income tax expense (benefit)
|
(63,700
|
)
|
|
(29,280
|
)
|
||
Net loss
|
$
|
(44,408
|
)
|
|
$
|
(456,001
|
)
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Deferred Tax Assets:
|
|
|
|
|
|||
Net operating loss carryforward
|
$
|
205,806
|
|
|
$
|
35,719
|
|
Commodity derivatives
|
19,984
|
|
|
24,068
|
|
||
Stock-based compensation
|
13,853
|
|
|
2,824
|
|
||
Other
|
17,053
|
|
|
14,309
|
|
||
Total deferred tax assets
|
256,696
|
|
|
76,920
|
|
||
Deferred Tax Liabilities:
|
|
|
|
|
|
||
Excess basis of oil and gas properties
|
(299,022
|
)
|
|
(182,946
|
)
|
||
Total deferred tax liabilities
|
(299,022
|
)
|
|
(182,946
|
)
|
||
Deferred Tax Liability, net
|
$
|
(42,326
|
)
|
|
$
|
(106,026
|
)
|
|
|
|
Weighted
|
|||
|
|
|
Average
|
|||
|
Number of
|
|
Grant Date
|
|||
|
Shares
|
|
Fair Value
|
|||
Non-vested RSUs at January 1, 2016
|
—
|
|
|
$
|
—
|
|
Granted
|
3,237,500
|
|
|
$
|
21.41
|
|
Forfeited
|
—
|
|
|
$
|
—
|
|
Vested
|
—
|
|
|
$
|
—
|
|
Non-vested RSUs at December 31, 2016
|
3,237,500
|
|
|
$
|
21.41
|
|
Granted
|
1,369,083
|
|
|
$
|
16.37
|
|
Forfeited
|
(445,366
|
)
|
|
$
|
19.85
|
|
Vested
|
(1,254,744
|
)
|
|
$
|
20.85
|
|
Non-vested RSUs at December 31, 2017
|
2,906,473
|
|
|
$
|
19.51
|
|
|
For the Year Ended
|
||||||
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
|
|
|
|
|||
Risk free rates
|
2.0
|
%
|
|
1.4
|
%
|
||
Dividend yield
|
—
|
|
|
—
|
|
||
Expected volatility
|
58.9
|
%
|
|
47.2
|
%
|
||
Expected term (in years)
|
6.0
|
|
|
6.0
|
|
||
|
|
|
|
|
|||
The weighted average fair value at the date of grant for stock options granted is as follows:
|
|
|
|
|
|||
|
|
|
|
|
|||
Weighted average per share
|
$
|
8.66
|
|
|
$
|
8.75
|
|
Total options granted
|
744,428
|
|
|
4,500,000
|
|
||
Total weighted average fair value of shares granted (in thousands)
|
$
|
6,445
|
|
|
$
|
39,375
|
|
|
|
|
Weighted
|
|||
|
|
|
Average
|
|||
|
Number of
|
|
Exercise
|
|||
|
Shares
|
|
Price
|
|||
Non-vested Stock Options at January 1, 2016
|
—
|
|
|
$
|
—
|
|
Granted
|
4,500,000
|
|
|
$
|
19.00
|
|
Forfeited
|
—
|
|
|
$
|
—
|
|
Vested
|
—
|
|
|
$
|
—
|
|
Non-vested Stock Options at December 31, 2016
|
4,500,000
|
|
|
$
|
19.00
|
|
Granted
|
744,428
|
|
|
$
|
15.53
|
|
Forfeited
|
—
|
|
|
$
|
—
|
|
Vested
|
(1,748,138
|
)
|
|
$
|
18.52
|
|
Non-vested Stock Options at December 31, 2017
|
3,496,290
|
|
|
$
|
18.50
|
|
|
|
|
|
|
|
|
|
|
||||||
Outstanding Options
|
|
Exercisable Options
|
||||||||||||
|
|
Weighted-Average
|
|
Weighted-Average
|
|
|
|
Weighted-Average Exercise
|
||||||
Options
|
|
Remaining Contractual Life
|
|
Exercise Price
|
|
Options
|
|
Price per Share
|
||||||
4,500,000
|
|
|
8.9 years
|
|
$
|
19.00
|
|
|
1,500,000
|
|
|
$
|
19.00
|
|
744,428
|
|
|
9.8 years
|
|
$
|
15.53
|
|
|
248,138
|
|
|
$
|
15.53
|
|
5,244,428
|
|
|
9.0 years
|
|
$
|
18.50
|
|
|
1,748,138
|
|
|
$
|
18.52
|
|
|
|
|
Weighted
|
|||
|
|
|
Average
|
|||
|
Number of
|
|
Grant Date
|
|||
|
Shares (1)
|
|
Fair Value
|
|||
Non-Vested PSAs as of January 1, 2017
|
—
|
|
|
$
|
—
|
|
Granted
|
832,163
|
|
|
$
|
8.85
|
|
Forfeited
|
—
|
|
|
$
|
—
|
|
Vested
|
—
|
|
|
$
|
—
|
|
Non-Vested PSAs as of December 31, 2017
|
832,163
|
|
|
$
|
8.85
|
|
|
(1)
|
The number of awards assumes that the associated maximum vesting condition is met at the target amount. The final number of shares of the Company's common stock issued may vary depending on the performance multiplier, which ranges from zero to one, depending on the level of satisfaction of the vesting condition.
|
|
|
|
Weighted
|
|||
|
|
|
Average
|
|||
|
Number of
|
|
Grant Date
|
|||
|
Shares
|
|
Fair Value
|
|||
Non-vested RUAs at January 1, 2015
|
9,365,896
|
|
|
$
|
2.22
|
|
Granted
|
196,047
|
|
|
$
|
2.68
|
|
Forfeited
|
(53,063
|
)
|
|
$
|
2.21
|
|
Vested
|
(3,197,638
|
)
|
|
$
|
2.22
|
|
Non-vested RUAs at December 31, 2015
|
6,311,242
|
|
|
$
|
2.23
|
|
Granted
|
1,531,542
|
|
|
$
|
5.84
|
|
Forfeited
|
(181,817
|
)
|
|
$
|
2.68
|
|
Vested
|
(7,660,967
|
)
|
|
$
|
2.94
|
|
Non-vested RUAs at December 31, 2016
|
—
|
|
|
$
|
—
|
|
|
|
|
From October 12, 2016
|
||||
|
Year Ended December 31, 2017
|
|
to December 31, 2016
|
||||
Basic and Diluted EPS (in thousands, except per share data)
|
|
|
|
|
|||
Net Loss
|
$
|
(44,408
|
)
|
|
$
|
(226,107
|
)
|
Less: Adjustment to reflect Series A Preferred Stock dividend
|
(10,885
|
)
|
|
(2,958
|
)
|
||
Less: Adjustment to reflect accretion of Series A Preferred Stock discount
|
(5,394
|
)
|
|
(1,041
|
)
|
||
Net loss attributable to common shareholders
|
$
|
(60,687
|
)
|
|
$
|
(230,106
|
)
|
Weighted Average Common Shares Outstanding
(1) (2)
|
|
|
|
|
|||
Basic and diluted
|
171,910
|
|
|
149,029
|
|
||
Net Loss Allocated to Common Shareholders per Common Share
|
|
|
|
|
|||
Basic and diluted
|
$
|
(0.35
|
)
|
|
$
|
(1.54
|
)
|
|
(1)
|
For the year ended December 31, 2017,
8,566,983
potentially dilutive shares were not included in the calculation above, as they had an anti-dilutive effect on EPS, including restricted stock awards, stock options outstanding and performance stock awards contingently issuable, if December 31, 2017 was the end of the measurement period. Additionally, the
11,472,445
common shares associated with the assumed conversion of Series A Preferred Stock were also excluded.
|
(2)
|
For the period of October 12 through December 31, 2016,
7,737,500
potentially dilutive shares were not included in the calculation above, as they had an anti-dilutive effect on EPS, including restricted stock awards and stock options outstanding for the period. Additionally, the
11,472,445
common shares associated with the assumed conversion of Series A Preferred Stock were also excluded.
|
|
For the Year Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues
|
$
|
604,296
|
|
|
$
|
278,089
|
|
|
$
|
197,750
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|||
Production expenses
|
162,673
|
|
|
82,773
|
|
|
47,663
|
|
|||
Exploration expenses
|
36,256
|
|
|
36,422
|
|
|
18,636
|
|
|||
Depletion and accretion
|
311,916
|
|
|
203,073
|
|
|
144,228
|
|
|||
Impairment of proved properties
|
—
|
|
|
22,438
|
|
|
12,207
|
|
|||
Results of operations before income tax expense
|
93,451
|
|
|
(66,617
|
)
|
|
(24,984
|
)
|
|||
Income tax (expense) benefit
|
(35,511
|
)
|
|
25,314
|
|
|
9,494
|
|
|||
Results of Operations
|
$
|
57,940
|
|
|
$
|
(41,303
|
)
|
|
$
|
(15,490
|
)
|
|
Crude Oil
|
|
Natural Gas
|
|
NGL
|
|
MBoe
|
||||
|
Mbbls
|
|
MMcf
|
|
Mbbls
|
|
Total
|
||||
Balance as of December 31, 2014
|
45,164.9
|
|
|
166,416.1
|
|
|
19,451.0
|
|
|
92,352.0
|
|
Revisions of previous estimates
|
(2,961.0
|
)
|
|
(2,825.8
|
)
|
|
2,281.9
|
|
|
(1,150.1
|
)
|
Purchase of reserves
|
11,831.7
|
|
|
64,392.7
|
|
|
7,533.3
|
|
|
30,097.1
|
|
Extensions, discoveries, and other additions
|
23,098.7
|
|
|
85,781.0
|
|
|
11,663.4
|
|
|
49,058.9
|
|
Sale of reserves
|
(1,688.5
|
)
|
|
(10,357.1
|
)
|
|
(1,212.1
|
)
|
|
(4,626.8
|
)
|
Production
|
(3,945.6
|
)
|
|
(10,823.0
|
)
|
|
(1,334.6
|
)
|
|
(7,084.0
|
)
|
Balance as of December 31, 2015
|
71,500.2
|
|
|
292,583.9
|
|
|
38,382.9
|
|
|
158,647.1
|
|
Revisions of previous estimates
|
(15,576.8
|
)
|
|
35,803.1
|
|
|
1,988.8
|
|
|
(7,620.8
|
)
|
Purchase of reserves
|
18,473.6
|
|
|
78,761.6
|
|
|
9,680.7
|
|
|
41,281.2
|
|
Extensions, discoveries, and other additions
|
21,885.4
|
|
|
120,798.3
|
|
|
14,679.9
|
|
|
56,698.5
|
|
Sale of reserves
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Production
|
(5,287.4
|
)
|
|
(20,211.5
|
)
|
|
(2,284.0
|
)
|
|
(10,940.0
|
)
|
Balance as of December 31, 2016
|
90,995.0
|
|
|
507,735.4
|
|
|
62,448.3
|
|
|
238,066.0
|
|
Revisions of previous estimates
|
(625.9
|
)
|
|
9,349.8
|
|
|
1,961.6
|
|
|
2,894.0
|
|
Purchase of reserves
|
10,761.2
|
|
|
11,183.6
|
|
|
1,563.3
|
|
|
14,188.3
|
|
Extensions, discoveries, and other additions
|
19,738.4
|
|
|
130,295.4
|
|
|
15,033.6
|
|
|
56,487.9
|
|
Sale of reserves
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Production
|
(9,593.7
|
)
|
|
(32,395.2
|
)
|
|
(3,900.8
|
)
|
|
(18,893.7
|
)
|
Balance as of December 31, 2017
|
111,275.0
|
|
|
626,169.0
|
|
|
77,106.0
|
|
|
292,742.5
|
|
Proved Developed Reserves, included above
|
|
|
|
|
|
|
|
||||
Balance as of December 31, 2015
|
14,248.6
|
|
|
53,011.7
|
|
|
7,058.3
|
|
|
30,142.3
|
|
Balance as of December 31, 2016
|
17,158.0
|
|
|
107,918.0
|
|
|
13,354.0
|
|
|
48,498.4
|
|
Balance as of December 31, 2017
|
37,078.0
|
|
|
222,236.0
|
|
|
27,932.0
|
|
|
102,049.3
|
|
Proved Undeveloped Reserves, included above
|
|
|
|
|
|
|
|
||||
Balance as of December 31, 2015
|
57,251.5
|
|
|
239,572.2
|
|
|
31,324.6
|
|
|
128,504.8
|
|
Balance as of December 31, 2016
|
73,837.0
|
|
|
399,817.4
|
|
|
49,094.3
|
|
|
189,567.5
|
|
Balance as of December 31, 2017
|
74,197.0
|
|
|
403,933.0
|
|
|
49,174.0
|
|
|
190,693.2
|
|
•
|
The values for the
2017
oil, natural gas and NGL reserves are based on the 12-month arithmetic average of the first day of the month prices for the period from January through
December 31, 2017
. The unweighted arithmetic average first-day-of-the-month prices for the prior twelve months were
$51.34
per barrel (West Texas Intermediate price) for crude oil and NGL and
$2.98
per MMBtu (Henry Hub price) for natural gas. All prices are then further adjusted for transportation, quality and basis differentials. The average resulting price used as of
December 31, 2017
was
$42.89
per barrel for oil,
$1.73
per Mcf for natural gas and
$20.28
per barrel for NGL.
|
•
|
The values for the
2016
oil, natural gas and NGL reserves are based on the 12-month arithmetic average of the first day of the month prices for the period from January through
December 31, 2016
. The unweighted arithmetic average first-day-of-the-month prices for the prior twelve months were
$42.75
per barrel (West Texas Intermediate price) for crude oil and NGL and
$2.49
per MMBtu (Henry Hub price) for natural gas. All prices are then further adjusted for transportation, quality and basis differentials. The average resulting price used as of
December 31, 2016
was
$34.91
per barrel for oil,
$1.39
per Mcf for natural gas and
$11.63
per barrel for NGL.
|
•
|
The values for the
2015
oil, natural gas and NGL reserves are based on the 12 month arithmetic average of the first day of the month prices for the period from January through
December 31, 2015
. The unweighted arithmetic average first-day-of-month prices for the prior twelve months were
$50.28
per barrel (West Texas Intermediate price) for crude oil and NGL and
$2.58
per MMBtu (Henry Hub price) for natural gas. All prices are then further adjusted for transportation, quality and
|
|
For the Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Future crude oil, natural gas and NGL sales
|
$
|
7,422,335
|
|
|
$
|
4,610,848
|
|
|
$
|
4,119,888
|
|
Future production costs
|
(2,227,370
|
)
|
|
(1,429,202
|
)
|
|
(1,193,560
|
)
|
|||
Future development costs
|
(1,662,859
|
)
|
|
(1,579,628
|
)
|
|
(1,141,330
|
)
|
|||
Future income tax expense
|
(212,923
|
)
|
|
(42,859
|
)
|
|
—
|
|
|||
Future net cash flows
|
$
|
3,319,183
|
|
|
$
|
1,559,159
|
|
|
$
|
1,784,998
|
|
10% annual discount
|
(1,440,177
|
)
|
|
(836,163
|
)
|
|
(949,115
|
)
|
|||
Standardized measure of discounted future net cash flows
(1)
|
$
|
1,879,006
|
|
|
$
|
722,996
|
|
|
$
|
835,883
|
|
|
(1)
|
The Company’s calculations of the standardized measure of discounted future net cash flows does not include the effect of estimated future income tax expenses for the year ended December 31,
2015
as the Company was a limited liability company and not subject to income taxes. For the years ended
December 31, 2017
and 2016, future income tax expenses in the Company’s calculation of the standardized measure of discounted future net cash flows are based on year-end statutory tax rates giving effect to the remaining tax basis in the oil and gas properties, other deductions, credit and allowances relating to the Company’s proved reserves. For purposes of the standardized measure calculation, it was assumed that all of the Company’s operations are attributable to the Company’s oil and gas assets. If the Company had been subject to entity-level income taxation, the unaudited pro forma future income tax expense at December 31,
2015
would have been
$327.9 million
and the unaudited standardized measure would have been
$680.3 million
.
|
|
For the Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Balance at beginning of period
|
$
|
722,996
|
|
|
$
|
835,883
|
|
|
$
|
1,387,472
|
|
Sales of crude oil, natural gas and NGL, net
|
(441,623
|
)
|
|
(195,316
|
)
|
|
(150,087
|
)
|
|||
Net change in prices and production costs
|
586,271
|
|
|
(325,236
|
)
|
|
(1,292,364
|
)
|
|||
Net change in future development costs
|
3,959
|
|
|
(49,213
|
)
|
|
175,944
|
|
|||
Extensions and discoveries
|
330,160
|
|
|
96,982
|
|
|
284,216
|
|
|||
Acquisitions of reserves
|
59,745
|
|
|
156,675
|
|
|
240,989
|
|
|||
Sale of reserves
|
—
|
|
|
—
|
|
|
(50,018
|
)
|
|||
Revisions of previous quantity estimates
|
188,421
|
|
|
19,161
|
|
|
(28,391
|
)
|
|||
Previously estimated development costs incurred
|
331,550
|
|
|
123,085
|
|
|
102,060
|
|
|||
Net changes in income taxes
|
(79,181
|
)
|
|
(17,611
|
)
|
|
—
|
|
|||
Accretion of discount
|
74,061
|
|
|
83,588
|
|
|
156,723
|
|
|||
Other
|
102,647
|
|
|
(5,002
|
)
|
|
9,339
|
|
|||
Balance at end of period
|
$
|
1,879,006
|
|
|
$
|
722,996
|
|
|
$
|
835,883
|
|
|
Three Months Ended
|
||||||||||||||
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
||||||||
|
2017
|
|
2017
|
|
2017
|
|
2017
|
||||||||
Oil, Natural gas and NGL sales
|
$
|
89,639
|
|
|
$
|
119,766
|
|
|
$
|
180,861
|
|
|
$
|
214,030
|
|
Operating Income
(1)
|
$
|
10,210
|
|
|
$
|
16,480
|
|
|
$
|
41,084
|
|
|
$
|
58,850
|
|
Net Income (Loss)
|
$
|
8,716
|
|
|
$
|
7,240
|
|
|
$
|
(29,796
|
)
|
|
$
|
(30,568
|
)
|
Basic and Diluted Income (Loss) Per Common Share
|
$
|
0.03
|
|
|
$
|
0.02
|
|
|
$
|
(0.20
|
)
|
|
$
|
(0.20
|
)
|
|
Three Months Ended
|
||||||||||||||
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
||||||||
|
2016
|
|
2016
|
|
2016
|
|
2016
|
||||||||
Oil, Natural gas and NGL sales
|
$
|
45,133
|
|
|
$
|
65,364
|
|
|
$
|
72,902
|
|
|
$
|
94,690
|
|
Operating Income (Loss)
(1)
|
$
|
(16,635
|
)
|
|
$
|
(3,593
|
)
|
|
$
|
4,556
|
|
|
$
|
5,640
|
|
Net Loss
|
$
|
(45,519
|
)
|
|
$
|
(127,614
|
)
|
|
$
|
(37,267
|
)
|
|
$
|
(245,601
|
)
|
Basic and Diluted Loss Per Common Share
|
|
|
|
|
|
|
|
|
|
$
|
(1.54
|
)
|
|
(1)
|
Oil, Natural gas and NGL sales revenue less lease operating expenses, production taxes and depreciation, depletion, amortization and accretion.
|
(2)
|
EPS for the year ended
December 31, 2016
is calculated for the period from October 12, 2016, the effective date of the Corporate Reorganization, to
December 31, 2016
. EPS information is not applicable for reporting periods prior to the Corporate Reorganization.
|
|
PAGE
|
|
|
Extraction Oil & Gas, Inc.
|
|
|
|
|
|
By:
|
/s/ MARK A. ERICKSON
|
|
|
Mark A. Erickson
|
|
|
Chairman and Chief Executive Officer
(Principal Executive Officer)
|
/s/ RUSSELL T. KELLEY, JR.
|
|
Chief Financial Officer (Principal Financial Officer)
|
|
February 27, 2018
|
Russell T. Kelley, Jr.
|
|
|
|
|
|
|
|
|
|
/s/ TOM L. BROCK
|
|
Vice President, Chief Accounting Officer (Principal Accounting Officer)
|
|
February 27, 2018
|
Tom L. Brock
|
|
|
|
|
|
|
|
|
|
/s/ MATTHEW R. OWENS
|
|
President and Director
|
|
February 27, 2018
|
Matthew R. Owens
|
|
|
|
|
|
|
|
|
|
/s/ JOHN S. GAENSBAUER
|
|
Director
|
|
February 27, 2018
|
John S. Gaensbauer
|
|
|
|
|
|
|
|
|
|
/s/ PETER A. LEIDEL
|
|
Director
|
|
February 27, 2018
|
Peter A. Leidel
|
|
|
|
|
|
|
|
|
|
/s/ MARVIN M. CHRONISTER
|
|
Director
|
|
February 27, 2018
|
Marvin M. Chronister
|
|
|
|
|
|
|
|
|
|
/s/ PATRICK D. O’BRIEN
|
|
Director
|
|
February 27, 2018
|
Patrick D. O’Brien
|
|
|
|
|
|
|
|
|
|
/s/ WAYNE W. MURDY
|
|
Director
|
|
February 27, 2018
|
Wayne W. Murdy
|
|
|
|
|
|
|
|
|
|
/s/ DONALD L. EVANS
|
|
Director
|
|
February 27, 2018
|
Donald L. Evans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXTRACTION OIL & GAS, INC.
|
INDEMNITEE
|
|
|
By: ______________________
|
By: _______________________
|
Name:
|
Name:
|
Title:
|
Title:
|
If to Employee, addressed to:
|
Eric J. Christ
Extraction Oil & Gas, Inc. |
If to the Company or the Employer, addressed to:
|
Extraction Oil & Gas, Inc.
370 17th Street, Suite 5300 Denver, CO 80202 Attention: General Counsel Facsimile: (720) 557-8301 |
E-mail:
|
General Counsel’s e-mail address
|
|
EXTRACTION OIL & GAS, INC.
|
|
|
|
By:
/s/ Mark A. Erickson
|
|
Name: Mark A. Erickson
|
|
Title: Chief Executive Officer
|
|
|
|
XOG SERVICES, LLC
|
|
|
|
By:
/s/ Mark A. Erickson
|
|
Name: Mark A. Erickson
|
|
Title: Chief Executive Officer
|
|
ERIC J. CHRIST
|
|
|
|
/s/ Eric J. Christ
|
Name of Subsidiary
|
|
Jurisdiction of Incorporation or Organization
|
7N, LLC
|
|
Delaware
|
8 North, LLC
|
|
Delaware
|
Bison Exploration, LLC
|
|
Delaware
|
Elevation Midstream, LLC
|
|
Delaware
|
Extraction Finance Corp.
|
|
Delaware
|
Mountaintop Minerals, LLC
|
|
Delaware
|
Table Mountain Resources, LLC
|
|
Delaware
|
XOG Services, Inc.
|
|
Colorado
|
XOG Services, LLC
|
|
Delaware
|
XTR Midstream, LLC
|
|
Delaware
|
|
\s\ Ryder Scott Company, L.P.
|
|
|
|
RYDER SCOTT COMPANY, L.P.
|
|
TBPE Firm Registration No. F-1580
|
|
|
|
|
Denver, Colorado
|
|
February 22, 2018
|
|
1.
|
I have reviewed this Annual Report on Form 10-K (this “report”) of Extraction Oil & Gas, Inc. (the “registrant”);
|
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(s) 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)) 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)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(c)
|
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(s) 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: February 27, 2018
|
/S/ MARK A. ERICKSON
|
|
|
|
Mark A. Erickson
|
|
Chief Executive Officer and Chairman
|
|
(Principal Executive Officer)
|
1.
|
I have reviewed this Annual Report on Form 10-K (this “report”) of Extraction Oil & Gas, Inc. (the “registrant”);
|
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(s) 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)) 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)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(c)
|
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(s) 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: February 27, 2018
|
/S/ RUSSEL T. KELLEY, JR.
|
|
|
|
Russell T. Kelley, Jr.
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
1.
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
2.
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: February 27, 2018
|
/S/ MARK A. ERICKSON
|
|
|
|
Mark A. Erickson
|
|
Chief Executive Officer and Chairman
|
|
(Principal Executive Officer)
|
1.
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
2.
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: February 27, 2018
|
/S/ RUSSEL T. KELLEY, JR.
|
|
|
|
Russell T. Kelley, Jr.
|
|
Chief Financial Officer
|
|
(Principal Financial Officer)
|
|
As of December 31, 2017
|
|
|
Proved
|
|||||||||||||||
|
|
Developed
|
|
|
|
Total
|
|||||||||||
|
|
Producing
|
|
Non-Producing
|
|
Undeveloped
|
|
Proved
|
|||||||||
Net Remaining Reserves
|
|
|
|
|
|
|
|
|
|||||||||
Oil/Condensate – Mbbl
|
|
34,350
|
|
|
2,728
|
|
|
74,197
|
|
|
111,275
|
|
|||||
Plant Products – Mbbl
|
|
26,368
|
|
|
1,565
|
|
|
49,173
|
|
|
77,106
|
|
|||||
Gas – MMcf
|
|
208,311
|
|
|
13,926
|
|
|
403,932
|
|
|
626,169
|
|
|||||
|
|
|
|
|
|
|
|
|
|||||||||
Income Data ($M)
|
|
|
|
|
|
|
|
|
|||||||||
Future Gross Revenue
|
|
|
$2,365,588
|
|
|
|
$165,995
|
|
|
|
$4,809,186
|
|
|
|
$7,340,769
|
|
|
Deductions
|
|
833,196
|
|
|
59,373
|
|
|
2,916,094
|
|
|
3,808,663
|
|
|||||
Future Net Income (FNI)
|
|
|
$1,532,392
|
|
|
|
$106,622
|
|
|
|
$1,893,092
|
|
|
|
$3,532,106
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Discounted FNI @ 10%
|
|
|
$1,104,380
|
|
|
$
|
80,199
|
|
|
$
|
791,219
|
|
|
|
$1,975,798
|
|
|
|
Discounted Future Net Income ($M)
|
||
|
|
As of December 31, 2017
|
||
Discount Rate
|
|
Total
|
|
|
Percent
|
|
Proved
|
|
|
|
|
|
|
|
5
|
|
$2,564,458
|
|
|
12
|
|
$1,802,492
|
|
|
15
|
|
$1,587,704
|
|
|
20
|
|
$1,316,158
|
|
Geographic Area
|
Product
|
Price
Reference
|
Average Benchmark
Prices
|
Average
Proved
Realized
Prices
|
North America
|
|
|
|
|
|
Oil/Condensate
|
WTI Cushing
|
$51.34/bbl
|
$42.89/bbl
|
United States
|
NGLs
|
WTI Cushing
|
$51.34/bbl
|
$20.28/bbl
|
|
Gas
|
Henry Hub
|
$2.98/MMBTU
|
$1.73/Mcf
|
|
Very truly yours,
|
|
|
|
RYDER SCOTT COMPANY, L.P.
|
|
TBPE Firm Registration No. F-1580
|
|
\s\ James L. Baird, P.E.
|
|
James L. Baird, P.E.
|
|
Colorado License No. 41521
|
|
Managing Senior Vice President
|
[Seal]
|
|
|
|
|
\s\ Richard J. Marshall, P.E.
|
|
Richard J. Marshall, P.E.
|
|
Colorado License No. 23260
|
|
Vice President
|
|
[Seal]
|
JLB-RJM (FWZ)/pl
|
|