x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
81-5365682
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
Nine Greenway Plaza, Suite 1300, Houston, TX 77046
|
||
(Address of principal executive offices)
|
||
Registrant’s telephone number, including area code: (713) 842-9050
|
Title of Each Class
|
|
Name of Each Exchange on which Registered
|
Class A Common Stock, Par Value $0.0001 Per Share
|
|
New York Stock Exchange
|
Warrants to purchase Class A Common Stock
|
|
New York Stock Exchange
|
Securities Registered Pursuant to Section 12(g) of the Act: None
|
|
|
Large accelerated filer
|
|
x
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
|
|
|
Non-accelerated filer
|
|
¨
|
|
Small reporting company
|
|
¨
|
|
|
|
|
|
|
|
|
|
|
|
Emerging growth company
|
|
¨
|
|
|
|
|
Page
|
|
|
|||
|
|
|||
|
|
|
|
|
|
|
PART I.
|
|
|
Items 1 and 2.
|
|
|
||
Item 1A.
|
|
|
||
Item 1B.
|
|
|
||
Item 3.
|
|
|
||
Item 4.
|
|
|
||
|
|
|
|
|
|
|
PART II.
|
|
|
Item 5.
|
|
|
||
Item 6.
|
|
|
||
Item 7.
|
|
|
||
Item 7A.
|
|
|
||
Item 8.
|
|
|
||
Item 9.
|
|
|
||
Item 9A.
|
|
|
||
Item 9B.
|
|
|
||
|
|
|
|
|
|
|
PART III.
|
|
|
Item 10.
|
|
|
||
Item 11.
|
|
|
||
Item 12.
|
|
|
||
Item 13.
|
|
|
||
Item 14.
|
|
|
||
|
|
|
|
|
|
|
PART IV.
|
|
|
Item 15.
|
|
|
||
Item 16.
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
•
|
the market prices of oil, natural gas, natural gas liquids (“NGLs”), and other products or services;
|
•
|
the supply and demand for oil, natural gas, NGLs, and other products or services;
|
•
|
production and reserve levels;
|
•
|
drilling risks;
|
•
|
economic and competitive conditions;
|
•
|
the availability of capital resources;
|
•
|
capital expenditure and other contractual obligations;
|
•
|
currency exchange rates;
|
•
|
weather conditions;
|
•
|
inflation rates;
|
•
|
the availability of goods and services;
|
•
|
legislative, regulatory, or policy changes;
|
•
|
cyber attacks;
|
•
|
occurrence of property acquisitions or divestitures;
|
•
|
the integration of acquisitions;
|
•
|
the securities or capital markets and related risks such as general credit, liquidity, market, and interest-rate risks;
|
•
|
other factors disclosed under Items 1 and 2 -
Business and Properties
,
Item 1A - Risk Factors
,
Item 7
-
Management’s Discussion and Analysis
of Financial Condition and Results of Operations
,
Item 7A
-
Quantitative and Qualitative Disclosures About Market Risk
and elsewhere in this Form 10-K.
|
|
|
December 31, 2018
|
||||||||||
|
|
Oil (MMbbls)
|
|
Natural Gas (Bcf)
|
|
NGLs (MMbbls)
|
|
Total (MMboe)
|
||||
Proved Reserves
|
|
|
|
|
|
|
|
|
||||
Total Proved Developed
|
|
35.2
|
|
|
149.0
|
|
|
16.5
|
|
|
76.5
|
|
Total Proved Undeveloped
|
|
15.4
|
|
|
27.1
|
|
|
4.1
|
|
|
24.0
|
|
Total Proved Reserves
|
|
50.6
|
|
|
176.1
|
|
|
20.6
|
|
|
100.5
|
|
|
|
Predecessor
|
|
|
|
Total (MMboe)
|
|
Proved undeveloped reserves at January 1, 2018
|
|
93.6
|
|
Conversions into proved developed reserves
|
|
(9.4
|
)
|
Extensions
|
|
6.8
|
|
Acquisitions
|
|
3.4
|
|
Changes in commodity prices and differentials
|
|
2.1
|
|
Technical revisions
|
|
(20.0
|
)
|
Proved undeveloped reserves at July 30, 2018
|
|
76.5
|
|
|
|
Successor
|
|
|
|
Total (MMboe)
|
|
Proved undeveloped reserves at July 31, 2018
|
|
16.1
|
|
Conversions into proved developed reserves
|
|
(7.5)
|
|
Extensions
|
|
19.4
|
|
Acquisitions
|
|
0.2
|
|
Changes in commodity prices and differentials
|
|
0.1
|
|
Technical revisions
|
|
(4.3)
|
|
Proved undeveloped reserves at December 31, 2018
|
|
24.0
|
|
|
|
Successor Period from July 31, 2018 to December 31, 2018
|
|||||||||||||||||
|
|
Production
(in MMboe) |
|
Percentage of Total Production
|
|
Production Revenue
(in millions) |
|
Year-End Proved Reserves (in MMboe)
|
|
Percentage of Total Proved Reserves
|
|
Gross Wells Drilled
|
|
||||||
Giddings Assets
|
|
2.9
|
|
31.5
|
%
|
|
$
|
98.9
|
|
|
32.6
|
|
|
32.4
|
%
|
|
11
|
|
|
Karnes County Assets
|
|
6.4
|
|
68.5
|
%
|
|
334.3
|
|
|
67.9
|
|
|
67.6
|
%
|
|
28
|
|
|
|
|
|
9.3
|
|
100
|
%
|
|
$
|
433.2
|
|
|
100.5
|
|
|
100
|
%
|
|
39
|
|
|
|
|
Net Exploratory
|
|
Net Development
|
|
Net Total Wells
|
|||||||||||||||||||||
|
|
Productive
|
|
Dry
|
|
Total
|
|
Productive
|
|
Dry
|
|
Total
|
|
Productive
|
|
Dry
|
|
Total
|
|||||||||
July 31, 2018 through December 31, 2018 (Successor)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Giddings Assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|
7
|
|
|
—
|
|
|
7
|
|
Karnes County Assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|
18
|
|
|
—
|
|
|
18
|
|
Total
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
|
25
|
|
|
—
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
January 1, 2018 through July 30, 2018 (Predecessor and Giddings)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Giddings Assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|
—
|
|
|
2
|
|
Predecessor (Karnes County)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
40
|
|
|
40
|
|
|
—
|
|
|
40
|
|
Total
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
42
|
|
|
42
|
|
|
—
|
|
|
42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Year Ended December 31, 2017 (Predecessor and Giddings)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Giddings Assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
1
|
|
Predecessor (Karnes County)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
|
57
|
|
|
—
|
|
|
57
|
|
Total
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|
—
|
|
|
58
|
|
|
58
|
|
|
—
|
|
|
58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Year Ended December 31, 2016 (Predecessor and Giddings)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Giddings Assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Predecessor (Karnes County)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|
18
|
|
|
—
|
|
|
18
|
|
Total
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|
|
Oil
|
|
Gas
|
|
Total
|
||||||||||||
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
Giddings Assets
|
|
620
|
|
|
465
|
|
|
442
|
|
|
381
|
|
|
1,062
|
|
|
846
|
|
Karnes County Assets
|
|
396
|
|
|
200
|
|
|
—
|
|
|
—
|
|
|
396
|
|
|
200
|
|
Total
|
|
1,016
|
|
|
665
|
|
|
442
|
|
|
381
|
|
|
1,458
|
|
|
1,046
|
|
|
|
Production
|
|
|
|
Average Sale Price
|
|||||||||||||||||||
|
|
Crude Oil (MMbbls)
|
|
Natural Gas
(Bcf) |
|
Natural Gas Liquids (MMbbls)
|
|
Average Lease Operating Cost per Boe
|
|
Crude Oil (MMBbls)
|
|
Natural Gas
(Bcf) |
|
Natural Gas Liquids (MMBbls)
|
|||||||||||
July 31, 2018 through December 31, 2018 (Successor)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Giddings Assets
|
|
0.8
|
|
|
7.7
|
|
|
0.9
|
|
|
$
|
7.06
|
|
|
$
|
65.31
|
|
|
$
|
3.21
|
|
|
$
|
27.45
|
|
Karnes County Assets
|
|
4.3
|
|
|
6.4
|
|
|
1.0
|
|
|
3.80
|
|
|
67.73
|
|
|
2.84
|
|
|
24.59
|
|
||||
Total
|
|
5.1
|
|
|
14.1
|
|
|
1.9
|
|
|
4.83
|
|
|
67.37
|
|
|
3.04
|
|
|
25.93
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
January 1, 2018 through July 30, 2018 (Predecessor and Giddings)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Giddings Assets
|
|
0.6
|
|
|
5.9
|
|
|
0.6
|
|
|
8.93
|
|
|
67.11
|
|
|
2.70
|
|
|
27.02
|
|
||||
Predecessor (Karnes County)
|
|
5.8
|
|
|
7.6
|
|
|
1.1
|
|
|
4.49
|
|
|
69.35
|
|
|
2.91
|
|
|
25.46
|
|
||||
Total
|
|
6.4
|
|
|
13.5
|
|
|
1.7
|
|
|
5.42
|
|
|
69.14
|
|
|
2.82
|
|
|
25.99
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Year Ended December 31, 2017 (Predecessor and Giddings)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Giddings Assets
|
|
0.6
|
|
|
8.2
|
|
|
0.7
|
|
|
8.31
|
|
|
49.88
|
|
|
2.86
|
|
|
23.13
|
|
||||
Predecessor (Karnes County)
|
|
7.2
|
|
|
8.6
|
|
|
1.3
|
|
|
4.44
|
|
|
48.95
|
|
|
3.02
|
|
|
21.04
|
|
||||
Total
|
|
7.8
|
|
|
16.8
|
|
|
2.0
|
|
|
5.28
|
|
|
49.03
|
|
|
2.94
|
|
|
21.80
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Year Ended December 31, 2016 (Predecessor and Giddings)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Giddings Assets
|
|
0.7
|
|
|
8.6
|
|
|
0.8
|
|
|
7.12
|
|
|
39.56
|
|
|
2.21
|
|
|
16.20
|
|
||||
Predecessor (Karnes County)
|
|
2.3
|
|
|
2.9
|
|
|
0.4
|
|
|
5.35
|
|
|
41.97
|
|
|
2.67
|
|
|
15.08
|
|
||||
Total
|
|
3.0
|
|
|
11.4
|
|
|
1.2
|
|
|
6.20
|
|
|
41.40
|
|
|
2.33
|
|
|
15.83
|
|
|
|
Undeveloped Acreage
|
|
Developed Acreage (1)
|
|
Total Acreage
|
||||||
|
|
Gross (2)
|
|
Net (3)
|
|
Gross (2)
|
|
Net (3)
|
|
Gross (2)
|
|
Net (3)
|
December 31, 2018 (Successor)
|
|
|
|
|
|
|
|
|
|
|
|
|
Giddings Assets
|
|
36,938
|
|
29,376
|
|
609,778
|
|
409,747
|
|
646,716
|
|
439,123
|
Karnes County Assets
|
|
18,398
|
|
10,300
|
|
12,680
|
|
6,541
|
|
31,078
|
|
16,841
|
Total
|
|
55,336
|
|
39,676
|
|
622,458
|
|
416,288
|
|
677,794
|
|
455,964
|
(1)
|
Developed acres are acres spaced or assigned to productive wells or wells capable of production.
|
(2)
|
A gross acre is an acre in which Magnolia holds a working interest. The number of gross acres is the total number of acres in which Magnolia holds a working interest.
|
(3)
|
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.
|
•
|
worldwide and regional economic conditions impacting the global supply and demand for oil, natural gas and NGLs;
|
•
|
the price and quantity of foreign imports of oil, natural gas and NGLs;
|
•
|
political and economic conditions in or affecting other producing regions or countries, including the Middle East, Africa, South America and Russia;
|
•
|
actions of the Organization of the Petroleum Exporting Countries, its members and other state- controlled oil companies relating to oil price and production controls;
|
•
|
the level of global exploration, development and production;
|
•
|
the level of global inventories;
|
•
|
prevailing prices on local price indexes in the areas in which Magnolia operates;
|
•
|
the proximity, capacity, cost and availability of gathering and transportation facilities;
|
•
|
localized and global supply and demand fundamentals and transportation availability; the cost of exploring for, developing, producing and transporting reserves;
|
•
|
weather conditions and natural disasters;
|
•
|
technological advances affecting energy consumption;
|
•
|
the price and availability of alternative fuels;
|
•
|
expectations about future commodity prices; and
|
•
|
U.S. federal, state and local and non-U.S. governmental regulation and taxes.
|
•
|
the prices at which Magnolia’s production is sold;
|
•
|
proved reserves;
|
•
|
the amount of hydrocarbons Magnolia is able to produce from its wells;
|
•
|
Magnolia’s ability to acquire, locate and produce new reserves;
|
•
|
the amount of Magnolia’s operating expenses;
|
•
|
Magnolia’s ability to borrow under the RBL Facility;
|
•
|
restrictions in the instruments governing Magnolia’s debt and Magnolia’s ability to incur additional indebtedness; and
|
•
|
Magnolia’s ability to access the capital markets.
|
•
|
landing its wellbore in the desired drilling zone;
|
•
|
staying in the desired drilling zone while drilling horizontally through the formation;
|
•
|
running its casing the entire length of the wellbore; and
|
•
|
being able to run tools and other equipment consistently through the horizontal wellbore.
|
•
|
the ability to fracture stimulate the planned number of stages;
|
•
|
the ability to run tools the entire length of the wellbore during completion operations; and
|
•
|
the ability to successfully clean out the wellbore after completion of the final fracture stimulation stage.
|
•
|
delays imposed by, or resulting from, permitting activities, compliance with regulatory requirements, including limitations on wastewater disposal, emission of greenhouse gases (“GHGs”) and hydraulic fracturing;
|
•
|
pressure or irregularities in geological formations;
|
•
|
sustained periods of low oil and natural gas prices;
|
•
|
shortages of or delays in obtaining equipment and qualified personnel or in obtaining water for hydraulic fracturing activities;
|
•
|
equipment failures, accidents or other unexpected operational events;
|
•
|
lack of available gathering facilities or delays in construction of gathering facilities;
|
•
|
lack of available capacity on interconnecting transmission pipelines;
|
•
|
adverse weather conditions;
|
•
|
issues related to compliance with environmental regulations;
|
•
|
environmental or safety hazards, such as oil and natural gas leaks, oil spills, pipeline and tank ruptures and unauthorized discharges of brine, well stimulation and completion fluids, toxic gases or other pollutants into the surface and subsurface environment;
|
•
|
limited availability of financing on acceptable terms;
|
•
|
title issues; and
|
•
|
other market limitations in Magnolia’s industry.
|
•
|
environmental hazards, such as uncontrollable releases of oil, natural gas, brine, well fluids, toxic gas or other pollution into the environment, including groundwater, air and shoreline contamination, or the presence of endangered or threatened species;
|
•
|
abnormally pressured formations;
|
•
|
mechanical difficulties, such as stuck oilfield drilling and service tools and casing collapse;
|
•
|
fires, explosions and ruptures of pipelines;
|
•
|
personal injuries and death;
|
•
|
natural disasters; and
|
•
|
terrorist attacks targeting oil and natural gas related facilities and infrastructure.
|
•
|
injury or loss of life;
|
•
|
damage to and destruction of property, natural resources and equipment;
|
•
|
pollution and other environmental damage;
|
•
|
regulatory investigations and penalties; and
|
•
|
repair and remediation costs.
|
•
|
unexpected drilling conditions;
|
•
|
title issues;
|
•
|
pressure or lost circulation in formations;
|
•
|
equipment failures or accidents;
|
•
|
adverse weather conditions;
|
•
|
compliance with environmental and other governmental or contractual requirements; and
|
•
|
increases in the cost of, and shortages or delays in the availability of, electricity, supplies, materials, drilling or workover rigs, equipment and services.
|
•
|
limitations on the removal of directors;
|
•
|
limitations on the ability of Magnolia’s stockholders to call special meetings;
|
•
|
providing that the board of directors is expressly authorized to adopt, or to alter or repeal Magnolia’s amended and restated bylaws; and
|
•
|
establishing advance notice and certain information requirements for nominations for election to its board of directors and for proposing matters that can be acted upon by stockholders at stockholder meetings.
|
•
|
changes in the valuation of Magnolia’s deferred tax assets and liabilities;
|
•
|
expected timing and amount of the release of any tax valuation allowances;
|
•
|
tax effects of stock based compensation;
|
•
|
costs related to intercompany restructurings; or
|
•
|
changes in tax laws, regulations or interpretations thereof.
|
|
|
Successor
|
Predecessor
|
|
AM Assets
|
|||||||||||||||||||
(in thousands, except per share data)
|
|
July 31, 2018 through
December 31, 2018 |
|
January 1, 2018 through
July 30, 2018 |
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
|
September 30, 2015 to December 31, 2015
|
|
January 1, 2015 to September 30, 2015
|
||||||||||||
Income Statement Data
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Revenues
|
|
$
|
433,218
|
|
|
$
|
449,186
|
|
|
$
|
403,194
|
|
|
$
|
110,926
|
|
|
$
|
6,187
|
|
|
$
|
20,177
|
|
Operating expenses
|
|
319,260
|
|
|
211,382
|
|
|
213,183
|
|
|
82,067
|
|
|
5,432
|
|
|
23,031
|
|
||||||
Operating income
|
|
113,958
|
|
|
237,804
|
|
|
190,011
|
|
|
28,859
|
|
|
755
|
|
|
(2,854
|
)
|
||||||
Other income (expense)
|
|
(20,055
|
)
|
|
(17,466
|
)
|
|
(8,396
|
)
|
|
(6,715
|
)
|
|
1,558
|
|
|
(41
|
)
|
||||||
Income tax expense
|
|
11,455
|
|
|
1,785
|
|
|
2,741
|
|
|
673
|
|
|
58
|
|
|
32
|
|
||||||
Net income
|
|
82,448
|
|
|
218,553
|
|
|
178,874
|
|
|
21,471
|
|
|
2,255
|
|
|
(2,927
|
)
|
||||||
Net income attributed to noncontrolling interest
|
|
43,353
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
NET INCOME ATTRIBUTABLE TO CLASS A COMMON STOCK
|
|
$
|
39,095
|
|
|
$
|
218,553
|
|
|
$
|
178,874
|
|
|
$
|
21,471
|
|
|
$
|
2,255
|
|
|
$
|
(2,927
|
)
|
Basic
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average number of common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic
|
|
154,527
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Diluted
|
|
158,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
Predecessor
|
||||||||||||
(in thousands)
|
|
December 31, 2018
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||||
Balance Sheet Data
|
|
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
3,433,523
|
|
$
|
1,688,974
|
|
|
$
|
1,427,368
|
|
|
$
|
125,995
|
|
Long-term debt
|
|
388,635
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total equity
|
|
2,707,955
|
|
1,597,838
|
|
|
1,361,918
|
|
|
121,485
|
|
•
|
For the periods prior to July 31, 2018, the results of operations reflect the results of solely the Predecessor, which, as described above, consists of only the results of the Karnes County Business, including, as applicable, its ownership of the Ironwood Interest, when the Predecessor was not owned by the Company, and do not include the results of the Giddings Assets;
|
•
|
The results of operations of the Predecessor were not previously accounted for as the results of operations of a stand-alone legal entity, and accordingly have been carved out, as appropriate, for the periods presented. The results of operations of the Predecessor therefore include a portion of indirect costs for salaries and benefits, depreciation, rent, accounting, legal services, and other expenses. In addition to the allocation of indirect costs, the results of operations reflect certain agreements executed by the Karnes County Contributors for the benefit of the Predecessor, including price risk management instruments. For more information, please see
Note 1 - Description of Business and Basis of Presentation
in the Notes to the Consolidated and Combined Financial Statements in this Form 10-K. These allocations may not be indicative of the cost of future operations or the amount of future allocations;
|
•
|
The Predecessor completed the acquisition of certain oil and gas assets from GulfTex Karnes EFS, LP on April 27, 2016, BlackBrush Karnes Properties, LLC on July 6, 2016, the subsequent acquisition of certain assets from BlackBrush Karnes Properties, LLC on January 31, 2017, and the Subsequent GulfTex Assets from GulfTex Energy III, L.P. and GulfTex Energy IV, L.P. on March 1, 2018 each during the Predecessor Period, and accordingly the results of operations of the Predecessor reflect the impact of the assets acquired in such acquisitions only from their respective acquisition date;
|
•
|
As a corporation, the Company is subject to federal income taxes at a statutory rate of 21% of pretax earnings whereas the Karnes County Contributors elected to be treated as individual partnerships for tax purposes. As a result, items of income, expense, gains, and losses flowed through to the partners and were taxed at the partner level. Accordingly, no tax provision for federal income taxes is included in the financial statements of the Predecessor; and
|
•
|
On August 31, 2018, the Company acquired substantially all of the South Texas assets of Harvest Oil & Gas Corporation (the “Harvest Acquisition”) for approximately $133.3 million in cash and
4.2 million
newly issued shares of the Company’s Class A Common Stock. The Harvest Acquisition added an undivided working interest across a portion of the Karnes County Assets and all of the Giddings Assets.
|
|
|
Successor
|
Predecessor
|
||||||||||||
(in thousands, except per unit data)
|
|
July 31, 2018 through
December 31, 2018
|
January 1, 2018
through
July 30, 2018
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||
PRODUCTION VOLUMES:
|
|
|
|
|
|
|
|
||||||||
Oil (MBbls)
|
|
5,078
|
|
5,755
|
|
|
7,154
|
|
|
2,314
|
|
||||
Natural gas (MMcf)
|
|
14,136
|
|
7,595
|
|
|
8,579
|
|
|
2,876
|
|
||||
NGLs (MBbls)
|
|
1,857
|
|
1,097
|
|
|
1,287
|
|
|
406
|
|
||||
Total (Mboe)
|
|
9,291
|
|
8,118
|
|
|
9,871
|
|
|
3,199
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Average daily production volume:
|
|
|
|
|
|
|
|
||||||||
Oil (Bbls/d)
|
|
33,190
|
|
27,146
|
|
|
19,600
|
|
|
6,322
|
|
||||
Natural gas (Mcf/d)
|
|
92,392
|
|
35,825
|
|
|
23,504
|
|
|
7,858
|
|
||||
NGLs (Bbls/d)
|
|
12,137
|
|
5,175
|
|
|
3,526
|
|
|
1,109
|
|
||||
Total (Boe/d)
|
|
60,725
|
|
38,292
|
|
|
27,044
|
|
|
8,740
|
|
||||
|
|
|
|
|
|
|
|
||||||||
REVENUES:
|
|
|
|
|
|
|
|
||||||||
Oil revenues
|
|
$
|
342,093
|
|
$
|
399,124
|
|
|
$
|
350,204
|
|
|
$
|
97,125
|
|
Natural gas revenues
|
|
42,979
|
|
22,135
|
|
|
25,916
|
|
|
7,677
|
|
||||
Natural gas liquids revenues
|
|
48,146
|
|
27,927
|
|
|
27,074
|
|
|
6,124
|
|
||||
Total revenues
|
|
$
|
433,218
|
|
$
|
449,186
|
|
|
$
|
403,194
|
|
|
$
|
110,926
|
|
|
|
|
|
|
|
|
|
||||||||
AVERAGE PRICE:
|
|
|
|
|
|
|
|
||||||||
Oil (per barrel)
|
|
$
|
67.37
|
|
$
|
69.35
|
|
|
$
|
48.95
|
|
|
$
|
41.97
|
|
Natural gas (per Mcf)
|
|
3.04
|
|
2.91
|
|
|
3.02
|
|
|
2.67
|
|
||||
NGLs (per barrel)
|
|
25.93
|
|
25.46
|
|
|
21.04
|
|
|
15.08
|
|
|
|
Successor
|
Predecessor
|
||||||||||||
(in thousands, except per unit data)
|
|
July 31, 2018 through
December 31, 2018
|
January 1, 2018
through
July 30, 2018
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses
|
|
$
|
30,753
|
|
$
|
23,513
|
|
|
$
|
27,520
|
|
|
$
|
11,638
|
|
Gathering, transportation and processing
|
|
14,445
|
|
12,929
|
|
|
16,259
|
|
|
5,484
|
|
||||
Taxes other than income
|
|
23,170
|
|
23,763
|
|
|
20,193
|
|
|
6,448
|
|
||||
Exploration expenses
|
|
11,882
|
|
492
|
|
|
700
|
|
|
13,123
|
|
||||
Asset retirement obligations accretion
|
|
1,668
|
|
104
|
|
|
232
|
|
|
94
|
|
||||
Depreciation, depletion and amortization
|
|
177,890
|
|
137,871
|
|
|
129,711
|
|
|
33,123
|
|
||||
Amortization of intangible assets
|
|
6,044
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
General & administrative expenses
|
|
28,801
|
|
12,710
|
|
|
18,568
|
|
|
12,157
|
|
||||
Transaction related costs
|
|
24,607
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total operating costs and expenses
|
|
$
|
319,260
|
|
$
|
211,382
|
|
|
$
|
213,183
|
|
|
$
|
82,067
|
|
|
|
|
|
|
|
|
|
||||||||
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
||||||||
Income from equity method investee
|
|
$
|
773
|
|
$
|
711
|
|
|
$
|
113
|
|
|
$
|
—
|
|
Interest expense
|
|
(12,454
|
)
|
—
|
|
|
—
|
|
|
—
|
|
||||
Loss on derivatives, net
|
|
—
|
|
(18,127
|
)
|
|
(8,488
|
)
|
|
(6,717
|
)
|
||||
Other income (expense), net
|
|
(8,374
|
)
|
(50
|
)
|
|
(21
|
)
|
|
2
|
|
||||
Total other income (expense)
|
|
$
|
(20,055
|
)
|
$
|
(17,466
|
)
|
|
$
|
(8,396
|
)
|
|
$
|
(6,715
|
)
|
|
|
|
|
|
|
|
|
||||||||
AVERAGE OPERATING COSTS PER BOE:
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses
|
|
$
|
3.31
|
|
$
|
2.90
|
|
|
$
|
2.79
|
|
|
$
|
3.64
|
|
Gathering, transportation and processing
|
|
1.55
|
|
1.59
|
|
|
1.65
|
|
|
1.71
|
|
||||
Taxes other than income
|
|
2.49
|
|
2.93
|
|
|
2.05
|
|
|
2.02
|
|
||||
Exploration costs
|
|
1.28
|
|
0.06
|
|
|
0.07
|
|
|
4.10
|
|
||||
Asset retirement obligation accretion
|
|
0.18
|
|
0.01
|
|
|
0.02
|
|
|
0.03
|
|
||||
Amortization of intangible assets
|
|
0.65
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Depreciation, depletion and amortization
|
|
19.15
|
|
16.98
|
|
|
13.14
|
|
|
10.35
|
|
||||
General and administrative expenses
|
|
3.10
|
|
1.57
|
|
|
1.88
|
|
|
3.80
|
|
||||
Transaction related costs
|
|
2.65
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Successor
|
Predecessor
|
||||||||||||
(in thousands)
|
|
July 31, 2018 through
December 31, 2018
|
January 1, 2018 through
July 30, 2018
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||
Net cash provided by operating activities
|
|
$
|
305,470
|
|
$
|
284,812
|
|
|
$
|
257,371
|
|
|
$
|
30,458
|
|
Net cash used in investing activities
|
|
(877,640
|
)
|
(347,453
|
)
|
|
(314,417
|
)
|
|
(1,249,421
|
)
|
||||
Net cash provided by financing activities
|
|
707,905
|
|
62,641
|
|
|
57,046
|
|
|
1,218,963
|
|
Contractual Obligations
(in thousands)
|
Total
|
Less than 1 Year
|
2020-2021
|
2022-2023
|
More than 5 years
|
||||||||||
On-Balance Sheet:
|
|
|
|
|
|
||||||||||
Debt, at face value
|
$
|
400,000
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
400,000
|
|
Interest payments
(1)
|
201,585
|
|
26,158
|
|
52,188
|
|
51,306
|
|
71,933
|
|
|||||
Off-Balance Sheet:
|
|
|
|
|
|
||||||||||
Purchase obligation
(2)
|
4,821
|
|
3,601
|
|
847
|
|
263
|
|
110
|
|
|||||
Operating lease obligations
(3)
|
1,817
|
|
881
|
|
844
|
|
29
|
|
63
|
|
|||||
Service fee commitment
(4)
|
37,309
|
|
23,564
|
|
13,745
|
|
—
|
|
—
|
|
|||||
Drilling rigs
|
7,201
|
|
7,201
|
|
—
|
|
—
|
|
—
|
|
|||||
Total Contractual Obligations
|
$
|
652,733
|
|
$
|
61,405
|
|
$
|
67,624
|
|
$
|
51,598
|
|
$
|
472,106
|
|
(1)
|
Interest payments include cash payments and estimated commitment fees on long-term debt obligations.
|
(2)
|
Amounts represent any agreements to purchase goods or services that are enforceable and legally binding and that specify all significant terms. These include minimum commitments associated with firm transportation contracts and frac sand commitments.
|
(3)
|
Amounts include long-term lease payments for compressors, vehicles and office space.
|
(4)
|
Represents amounts due under the Company’s Service Agreement with EVOC. The annual services fee may be (a) increased or decreased to account for asset acquisitions and dispositions of assets, (b) increased to account for an increase in the rig count attributable to the assets and (c) decreased if the Company must perform any of such services itself because EVOC is unable or fails to do so. The term of the Services Agreement is
five years
, but the Services Agreement is subject to termination by either party after
two years
.
|
|
|
Successor
|
|
Predecessor
|
||||||||||||
|
|
July 31, 2018 through
December 31, 2018 |
|
January 1, 2018 through
July 30, 2018 |
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||
REVENUES:
|
|
|
|
|
|
|
|
|
||||||||
Oil revenues
|
|
$
|
342,093
|
|
|
$
|
399,124
|
|
|
$
|
350,204
|
|
|
$
|
97,125
|
|
Natural gas revenues
|
|
42,979
|
|
|
22,135
|
|
|
25,916
|
|
|
7,677
|
|
||||
Natural gas liquids revenues
|
|
48,146
|
|
|
27,927
|
|
|
27,074
|
|
|
6,124
|
|
||||
Total revenues
|
|
433,218
|
|
|
449,186
|
|
|
403,194
|
|
|
110,926
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Lease operating expenses
|
|
30,753
|
|
|
23,513
|
|
|
27,520
|
|
|
11,638
|
|
||||
Gathering, transportation and processing
|
|
14,445
|
|
|
12,929
|
|
|
16,259
|
|
|
5,484
|
|
||||
Taxes other than income
|
|
23,170
|
|
|
23,763
|
|
|
20,193
|
|
|
6,448
|
|
||||
Exploration expense
|
|
11,882
|
|
|
492
|
|
|
700
|
|
|
13,123
|
|
||||
Asset retirement obligation accretion
|
|
1,668
|
|
|
104
|
|
|
232
|
|
|
94
|
|
||||
Depreciation, depletion and amortization
|
|
177,890
|
|
|
137,871
|
|
|
129,711
|
|
|
33,123
|
|
||||
Amortization of intangible assets
|
|
6,044
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
General and administrative expenses
|
|
28,801
|
|
|
12,710
|
|
|
18,568
|
|
|
12,157
|
|
||||
Transaction related costs
|
|
24,607
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total operating costs and expenses
|
|
319,260
|
|
|
211,382
|
|
|
213,183
|
|
|
82,067
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
OPERATING INCOME
|
|
113,958
|
|
|
237,804
|
|
|
190,011
|
|
|
28,859
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
||||||||
Income from equity method investee
|
|
773
|
|
|
711
|
|
|
113
|
|
|
—
|
|
||||
Interest expense
|
|
(12,454
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Loss on derivatives, net
|
|
—
|
|
|
(18,127
|
)
|
|
(8,488
|
)
|
|
(6,717
|
)
|
||||
Other income (expense), net
|
|
(8,374
|
)
|
|
(50
|
)
|
|
(21
|
)
|
|
2
|
|
||||
Total other income (expense)
|
|
(20,055
|
)
|
|
(17,466
|
)
|
|
(8,396
|
)
|
|
(6,715
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
INCOME BEFORE INCOME TAXES
|
|
93,903
|
|
|
220,338
|
|
|
181,615
|
|
|
22,144
|
|
||||
Income tax expense
|
|
11,455
|
|
|
1,785
|
|
|
2,741
|
|
|
673
|
|
||||
NET INCOME
|
|
82,448
|
|
|
218,553
|
|
|
178,874
|
|
|
21,471
|
|
||||
LESS: Net income attributable to noncontrolling interest
|
|
43,353
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
NET INCOME ATTRIBUTABLE TO CLASS A COMMON STOCK
|
|
$
|
39,095
|
|
|
$
|
218,553
|
|
|
$
|
178,874
|
|
|
$
|
21,471
|
|
|
|
|
|
|
|
|
|
|
||||||||
NET INCOME PER COMMON SHARE
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|||
Diluted
|
|
$
|
0.25
|
|
|
|
|
|
|
|
||||||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
154,527
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted
|
|
158,232
|
|
|
|
|
|
|
|
|
Predecessor
|
||
BALANCE, JANUARY 1, 2016
|
$
|
121,484
|
|
Parents’ contribution, net
|
1,218,963
|
|
|
Net income
|
21,471
|
|
|
BALANCE, DECEMBER 31, 2016
|
1,361,918
|
|
|
Parents’ contribution, net
|
57,046
|
|
|
Net income
|
178,874
|
|
|
BALANCE, DECEMBER 31, 2017
|
1,597,838
|
|
|
Parents’ contribution, net
|
62,641
|
|
|
Net income
|
218,553
|
|
|
BALANCE, JULY 30, 2018
|
$
|
1,879,032
|
|
|
Class A Common Stock
|
Class B Common Stock
|
Class F Common Stock
|
Additional Paid-in Capital
|
Accumulated Deficit/Retained Earnings
|
Total Stockholders’ Equity
|
Noncontrolling Interest
|
Total Equity
|
||||||||||||||||||||||
|
Shares
|
Value
|
Shares
|
Value
|
Shares
|
Value
|
|
|
|
|
|
|||||||||||||||||||
Balance, July 30, 2018
|
3,052
|
|
$
|
—
|
|
—
|
|
$
|
—
|
|
16,250
|
|
$
|
2
|
|
$
|
8,370
|
|
$
|
(3,588
|
)
|
$
|
4,784
|
|
$
|
—
|
|
$
|
4,784
|
|
Class A Common Stock released from possible redemption
|
61,948
|
|
6
|
|
—
|
|
—
|
|
—
|
|
—
|
|
619,473
|
|
—
|
|
619,479
|
|
—
|
|
619,479
|
|
||||||||
Class A Common Stock redeemed
|
(1
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(9
|
)
|
—
|
|
(9
|
)
|
—
|
|
(9
|
)
|
||||||||
Conversion of Common Stock from Class F to Class A at closing of the Business Combination
|
16,250
|
|
2
|
|
—
|
|
—
|
|
(16,250
|
)
|
(2
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
Common Stock issued as part of the Business Combination
|
31,791
|
|
3
|
|
83,939
|
|
9
|
|
—
|
|
—
|
|
391,017
|
|
—
|
|
391,029
|
|
1,032,455
|
|
1,423,484
|
|
||||||||
Class A Common Stock issuance in private placement
|
35,500
|
|
4
|
|
—
|
|
—
|
|
—
|
|
—
|
|
354,996
|
|
—
|
|
355,000
|
|
—
|
|
355,000
|
|
||||||||
Earnout consideration issued as part of the Business Combination
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
41,371
|
|
—
|
|
41,371
|
|
108,329
|
|
149,700
|
|
||||||||
Non-compete consideration
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
44,400
|
|
—
|
|
44,400
|
|
—
|
|
44,400
|
|
||||||||
Changes in ownership interest adjustment
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
206,966
|
|
—
|
|
206,966
|
|
(206,966
|
)
|
—
|
|
||||||||
Changes in deferred tax liability
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(52,787
|
)
|
—
|
|
(52,787
|
)
|
—
|
|
(52,787
|
)
|
||||||||
Balance, July 31, 2018
|
148,540
|
|
15
|
|
83,939
|
|
9
|
|
—
|
|
—
|
|
1,613,797
|
|
(3,588
|
)
|
1,610,233
|
|
933,818
|
|
2,544,051
|
|
||||||||
Issuance of earnout share consideration Tranche I
|
1,244
|
|
—
|
|
3,256
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
Issuance of earnout share consideration Tranche II
|
1,244
|
|
—
|
|
3,256
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
Issuance of earnout share consideration Tranche III
|
1,105
|
|
—
|
|
2,895
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
Issuance of shares in connection with the Harvest Acquisition
|
4,200
|
|
1
|
|
—
|
|
—
|
|
—
|
|
—
|
|
58,211
|
|
—
|
|
58,212
|
|
—
|
|
58,212
|
|
||||||||
Stock based compensation expense
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,851
|
|
—
|
|
1,851
|
|
—
|
|
1,851
|
|
||||||||
Net income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
39,095
|
|
39,095
|
|
43,353
|
|
82,448
|
|
||||||||
Changes in ownership interest adjustment
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(54,015
|
)
|
—
|
|
(54,015
|
)
|
54,015
|
|
—
|
|
||||||||
Changes in deferred tax liability
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
21,393
|
|
—
|
|
21,393
|
|
—
|
|
21,393
|
|
||||||||
Balance, December 31, 2018
|
156,333
|
|
$
|
16
|
|
93,346
|
|
$
|
9
|
|
—
|
|
$
|
—
|
|
$
|
1,641,237
|
|
$
|
35,507
|
|
$
|
1,676,769
|
|
$
|
1,031,186
|
|
$
|
2,707,955
|
|
|
Successor
|
Predecessor
|
||||||||||||
|
July 31, 2018 through
December 31, 2018
|
January 1, 2018 through July 30, 2018
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
82,448
|
|
$
|
218,553
|
|
|
$
|
178,874
|
|
|
$
|
21,471
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||||||||
Depreciation, depletion and amortization
|
177,890
|
|
137,871
|
|
|
129,711
|
|
|
33,123
|
|
||||
Amortization of intangible assets
|
6,044
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Exploration expense, non-cash
|
567
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Asset retirement obligations accretion expense
|
1,668
|
|
104
|
|
|
232
|
|
|
94
|
|
||||
Amortization of deferred financing costs
|
1,461
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Non-cash interest expense
|
10,085
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
(Gain) loss on derivatives, net
|
—
|
|
18,127
|
|
|
8,488
|
|
|
6,717
|
|
||||
Cash settlements of matured derivative contracts
|
—
|
|
(27,617
|
)
|
|
(1,097
|
)
|
|
(3,178
|
)
|
||||
Deferred taxes
|
12,128
|
|
324
|
|
|
2,052
|
|
|
615
|
|
||||
Contingent consideration change in fair value
|
6,700
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Stock based compensation
|
1,851
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other
|
(773
|
)
|
(796
|
)
|
|
(397
|
)
|
|
2
|
|
||||
Changes in assets and liabilities:
|
|
|
|
|
|
|
||||||||
Account receivable
|
(50,610
|
)
|
(61,405
|
)
|
|
(70,822
|
)
|
|
(20,358
|
)
|
||||
Prepaid expenses and other assets
|
(2,551
|
)
|
—
|
|
|
—
|
|
|
—
|
|
||||
Accounts payable and accrued liabilities
|
68,929
|
|
36
|
|
|
10,522
|
|
|
(8,092
|
)
|
||||
Drilling advances
|
(9,559
|
)
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other assets and liabilities, net
|
(808
|
)
|
(385
|
)
|
|
(192
|
)
|
|
64
|
|
||||
Net cash provided by (used in) operating activities
|
305,470
|
|
284,812
|
|
|
257,371
|
|
|
30,458
|
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
||||||||
Proceeds withdrawn from trust account
|
656,078
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Acquisition of EnerVest properties
|
(1,219,217
|
)
|
—
|
|
|
—
|
|
|
—
|
|
||||
Acquisitions, other
|
(146,532
|
)
|
(150,139
|
)
|
|
(58,653
|
)
|
|
(1,223,458
|
)
|
||||
Additions to oil and gas properties
|
(141,619
|
)
|
(197,314
|
)
|
|
(247,426
|
)
|
|
(25,963
|
)
|
||||
Purchase of and contributions to equity method investment
|
—
|
|
—
|
|
|
(8,338
|
)
|
|
—
|
|
||||
Payment of contingent consideration
|
(26,000
|
)
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other investing
|
(350
|
)
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net cash used in investing activities
|
(877,640
|
)
|
(347,453
|
)
|
|
(314,417
|
)
|
|
(1,249,421
|
)
|
||||
CASH FLOW FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||||||||
Parents’ contribution, net
|
—
|
|
62,641
|
|
|
57,046
|
|
|
1,218,963
|
|
||||
Issuance of common stock
|
355,000
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Proceeds from issuance of long term debt
|
400,000
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Repayments of deferred underwriting compensation
|
(22,750
|
)
|
—
|
|
|
—
|
|
|
—
|
|
||||
Cash paid for debt issuance costs
|
(23,336
|
)
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other financing activities
|
(1,009
|
)
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net cash provided by financing activities
|
707,905
|
|
62,641
|
|
|
57,046
|
|
|
1,218,963
|
|
||||
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
135,735
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
CASH AND CASH EQUIVALENTS – Beginning of period
|
23
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
CASH AND CASH EQUIVALENTS – End of period
|
$
|
135,758
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
|
|
||||||||
Cash paid for income taxes
|
$
|
—
|
|
$
|
336
|
|
|
$
|
43
|
|
|
$
|
—
|
|
Cash paid for interest
|
889
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Supplemental non-cash investing and financing activity
|
|
|
|
|
|
|
||||||||
Accruals or liabilities for capital expenditures
|
50,633
|
|
38,028
|
|
|
53,274
|
|
|
51,435
|
|
||||
Contributions of assets to purchase equity method investment
|
—
|
|
—
|
|
|
450
|
|
|
—
|
|
||||
Contingent consideration issued in Business Combination
|
149,700
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Non-compete
|
44,400
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Equity issuances in connection with business combinations
|
1,481,692
|
|
—
|
|
|
—
|
|
|
—
|
|
•
|
certain right, title and interest in certain oil and natural gas assets located primarily in the Karnes County portion of the Eagle Ford Shale in South Texas (the “Karnes County Assets” and, such business the “Karnes County Business”) pursuant to that certain Contribution and Merger Agreement (as subsequently amended, the “Karnes County Contribution Agreement”), by and among the Company, Magnolia LLC and certain affiliates (the “Karnes County Contributors”) of EnerVest Ltd. (“EnerVest”);
|
•
|
certain right, title and interest in certain oil and natural gas assets located primarily in the Giddings Field of the Austin Chalk (the “Giddings Assets”) pursuant to that certain Purchase and Sale Agreement (the “Giddings Purchase Agreement”) by and among Magnolia LLC and certain affiliates of EnerVest, Ltd. (the “Giddings Sellers”); and
|
•
|
a
35%
membership interest (the “Ironwood Interests” and together with the Karnes County Assets and the Giddings Assets, the “Acquired Assets”) in Ironwood Eagle Ford Midstream, LLC (“Ironwood”), a Texas limited liability company, which owns an Eagle Ford gathering system, pursuant to that certain Membership Interest Purchase Agreement (the “Ironwood MIPA” and, together with the transactions contemplated by the Karnes County Contribution Agreement and the Giddings Purchase Agreement, the “Business Combination Agreements” and the transactions contemplated thereby, the “Business Combination”), by and among Magnolia LLC and certain affiliates of EnerVest (the “Ironwood Sellers”) and, together with the Karnes County Contributors and the Giddings Sellers, (the “Sellers”).
|
(in thousands)
|
|
At July 31, 2018
|
||
Preliminary Purchase Consideration:
|
|
|
||
Cash consideration
|
|
$
|
1,219,217
|
|
Stock consideration
(1)
|
|
1,423,483
|
|
|
Fair value of contingent earnout purchase consideration
(2)
|
|
169,000
|
|
|
Total purchase price consideration
|
|
$
|
2,811,700
|
|
(1)
|
At closing of the Business Combination, the Karnes County Contributors received
83.9 million
shares of Class B Common Stock and
31.8 million
shares of Class A Common Stock.
|
(2)
|
Pursuant to ASC 805, ASC 480, “Distinguishing Liabilities from Equity” and ASC 815, “Derivatives and Hedging”, the Karnes County earnout consideration has been valued at fair value as of the Closing Date and has been classified in stockholders’ equity. The Giddings earnout has been valued at fair value as of the Closing Date and has been classified as a liability. The fair value of the earnouts was determined using the Monte Carlo simulation valuation method based on Level 3 inputs in the fair value hierarchy.
|
(in thousands)
|
|
At July 31, 2018
|
||
Estimated fair value of assets acquired
|
|
|
||
Accounts receivable
|
|
$
|
89,674
|
|
Other current assets
|
|
2,853
|
|
|
Oil and natural gas properties
(1)
|
|
2,805,159
|
|
|
Ironwood equity investment
|
|
18,100
|
|
|
Total fair value of assets acquired
|
|
2,915,786
|
|
|
Estimated fair value of liabilities assumed
|
|
|
||
Accounts payable and other current liabilities
|
|
(56,315
|
)
|
|
Asset retirement obligations
|
|
(34,132
|
)
|
|
Deferred tax liability
|
|
(13,639
|
)
|
|
Fair value of net assets acquired
|
|
$
|
2,811,700
|
|
(1)
|
The fair value measurements of oil and natural gas properties and asset retirement obligations are based on inputs that are not observable in the market and therefore represent Level 3 inputs. The fair values of oil and natural gas properties and asset retirement obligations were measured using valuation techniques that convert future cash flows to a single discounted amount. Significant inputs to the valuation of oil and natural gas properties included estimates of: (i) recoverable reserves; (ii) production rates; (iii) future operating and development costs; (iv) future commodity prices; and (v) a market-based weighted average cost of capital rate. These inputs required significant judgments and estimates by management at the time of the valuation and may be subject to change.
|
(in thousands)
|
Year Ended December 31, 2018
|
Year Ended December 31, 2017
|
||||
Total Revenues
|
$
|
978,431
|
|
$
|
555,714
|
|
Net income attributable to Class A Common Stock
|
188,934
|
|
70,491
|
|
||
Income per share - basic
|
$
|
1.22
|
|
$
|
0.54
|
|
Income per share - diluted
|
$
|
1.19
|
|
$
|
0.51
|
|
(in thousands)
|
|
At August 31, 2018
|
||
Estimated fair value of assets acquired
|
|
|
||
Other current assets
|
|
$
|
1,290
|
|
Oil and natural gas properties
(1)
|
|
200,035
|
|
|
Total fair value of assets acquired
|
|
201,325
|
|
|
Estimated fair value of liabilities assumed
|
|
|
||
Asset retirement obligations and other current liabilities
|
|
(9,812
|
)
|
|
Fair value of net assets acquired
|
|
$
|
191,513
|
|
(1)
|
The fair value measurements of oil and natural gas properties and asset retirement obligations are based on inputs that are not observable in the market and therefore represent Level 3 inputs. The fair values of oil and natural gas properties and asset retirement obligations were measured using valuation techniques that convert future cash flows to a single discounted amount. Significant inputs to the valuation of oil and natural gas properties included estimates of: (i) recoverable reserves; (ii) production rates; (iii) future operating and development costs; (iv) future commodity prices; and (v) a market-based weighted average cost of capital rate. These inputs required significant judgments and estimates by management at the time of the valuation and may be subject to change.
|
(in thousands)
|
|
|
||
Purchase price allocation:
|
|
|
||
Accounts receivable
|
|
$
|
2,193
|
|
Proved oil and natural gas properties
|
|
57,263
|
|
|
Unproved oil and natural gas properties
|
|
1,552
|
|
|
Accounts payable and accrued liabilities
|
|
(2,244
|
)
|
|
Asset retirement obligations
|
|
(111
|
)
|
|
|
|
$
|
58,653
|
|
(in thousands)
|
|
|
||
Purchase price allocation:
|
|
|
||
Accounts receivable
|
|
$
|
4,387
|
|
Proved oil and natural gas properties
|
|
653,480
|
|
|
Unproved oil and natural gas properties
|
|
72,705
|
|
|
Accounts payable and accrued liabilities
|
|
(538
|
)
|
|
Asset retirement obligations
|
|
(2,051
|
)
|
|
|
|
$
|
727,983
|
|
(in thousands)
|
|
|
||
Purchase price allocation:
|
|
|
||
Accounts receivable
|
|
$
|
12,252
|
|
Proved oil and natural gas properties
|
|
423,383
|
|
|
Unproved oil and natural gas properties
|
|
73,953
|
|
|
Accounts payable and accrued liabilities
|
|
(13,667
|
)
|
|
Asset retirement obligations
|
|
(446
|
)
|
|
|
|
$
|
495,475
|
|
(in thousands)
|
|
Gross
Amounts of
Recognized Assets
|
|
Gross
Amounts
Offset in the Balance Sheet
|
|
Net Amounts
of Assets
Presented in the
Balance Sheet
|
||||||
Derivatives
|
|
|
|
|
|
|
||||||
As of December 31, 2017 (Predecessor):
|
|
|
|
|
|
|
||||||
Derivative asset
|
|
$
|
180
|
|
|
$
|
(180
|
)
|
|
$
|
—
|
|
Long-term derivative asset
|
|
48
|
|
|
(48
|
)
|
|
—
|
|
|||
Total
|
|
$
|
228
|
|
|
$
|
(228
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
||||||
(in thousands)
|
|
Gross Amounts of Recognized Liabilities
|
|
Gross Amounts Offset in the
Balance Sheet
|
|
Net Amounts
of Liabilities
Presented in the
Balance Sheet
|
||||||
Derivatives
|
|
|
|
|
|
|
||||||
As of December 31, 2017 (Predecessor):
|
|
|
|
|
|
|
||||||
Derivative liability
|
|
$
|
6,944
|
|
|
$
|
(180
|
)
|
|
$
|
6,764
|
|
Long-term derivative liability
|
|
3,100
|
|
|
(48
|
)
|
|
3,052
|
|
|||
Total
|
|
$
|
10,044
|
|
|
$
|
(228
|
)
|
|
$
|
9,816
|
|
(in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Fair Value
|
||||||||
As of December 31, 2017 (Predecessor):
|
|
|
|
|
|
|
|
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Oil, natural gas and natural gas liquids derivatives
|
|
$
|
—
|
|
|
$
|
228
|
|
|
$
|
—
|
|
|
$
|
228
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Oil, natural gas and natural gas liquids derivatives
|
|
$
|
—
|
|
|
$
|
10,044
|
|
|
$
|
—
|
|
|
$
|
10,044
|
|
|
|
December 31, 2018
|
||||||
(in thousands)
|
|
Carrying Value
|
|
Fair Value
|
||||
Long-term debt
|
|
$
|
388,635
|
|
|
$
|
387,000
|
|
(in thousands)
|
December 31, 2018 (Successor)
|
||
Non-compete intangible assets
|
$
|
44,400
|
|
Accumulated amortization
|
(6,044
|
)
|
|
Intangible assets, net
|
$
|
38,356
|
|
Weighted average amortization (years)
|
3.25
|
|
|
|
Successor
|
|
Predecessor
|
||||||||
(in thousands)
|
|
July 31, 2018 through December 31, 2018
|
|
January 1, 2018 through July 30, 2018
|
|
Year Ended December 31, 2017
|
||||||
Asset retirement obligations, beginning of period
|
|
$
|
—
|
|
|
$
|
3,929
|
|
|
$
|
2,421
|
|
Revisions to estimates
|
|
39,584
|
|
|
—
|
|
|
805
|
|
|||
Liabilities incurred and assumed through acquisitions
|
|
44,897
|
|
|
553
|
|
|
774
|
|
|||
Liabilities settled
|
|
(166
|
)
|
|
(85
|
)
|
|
(303
|
)
|
|||
Accretion expense
|
|
1,668
|
|
|
104
|
|
|
232
|
|
|||
Asset retirement obligations, end of period
|
|
$
|
85,983
|
|
|
$
|
4,501
|
|
|
$
|
3,929
|
|
|
|
Successor
|
|
Predecessor
|
||||||||||||
(in thousands)
|
|
July 31, 2018 through December 31, 2018
|
|
January 1, 2018
through July 30, 2018 |
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||
Current:
|
|
|
|
|
|
|
|
|
||||||||
Federal
|
|
$
|
(1,054
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
State
|
|
381
|
|
|
1,461
|
|
|
689
|
|
|
58
|
|
||||
|
|
(673
|
)
|
|
1,461
|
|
|
689
|
|
|
58
|
|
||||
Deferred:
|
|
|
|
|
|
|
|
|
||||||||
Federal
|
|
11,431
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
State
|
|
697
|
|
|
324
|
|
|
2,052
|
|
|
615
|
|
||||
|
|
12,128
|
|
|
324
|
|
|
2,052
|
|
|
615
|
|
||||
Total provision
|
|
$
|
11,455
|
|
|
$
|
1,785
|
|
|
$
|
2,741
|
|
|
$
|
673
|
|
|
|
Successor
|
|
Predecessor
|
||||||||||||
(in thousands)
|
|
July 31, 2018 through December 31, 2018
|
|
January 1, 2018
through July 30, 2018 |
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||
Income tax expense at the federal statutory rate
|
|
$
|
19,706
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
State income tax expense, net of federal income tax benefits
|
|
1,028
|
|
|
1,785
|
|
|
2,741
|
|
|
673
|
|
||||
Noncontrolling interest in partnership
|
|
(9,103
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other
|
|
(176
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Income tax expense
|
|
$
|
11,455
|
|
|
$
|
1,785
|
|
|
$
|
2,741
|
|
|
$
|
673
|
|
|
|
Successor
|
|
Predecessor
|
||||
(in thousands)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Deferred tax assets:
|
|
|
|
|
||||
Net operating loss carryforwards
|
|
$
|
7,336
|
|
|
$
|
—
|
|
Capitalized transaction costs
|
|
6,677
|
|
|
—
|
|
||
Other assets
|
|
102
|
|
|
—
|
|
||
Total deferred tax assets
|
|
14,115
|
|
|
—
|
|
||
Deferred tax liabilities:
|
|
|
|
|
||||
Investment in partnership
|
|
(63,110)
|
|
|
—
|
|
||
Oil and natural gas properties
|
|
(5,598)
|
|
|
(2,724
|
)
|
||
Other liabilities
|
|
—
|
|
|
—
|
|
||
Total deferred tax liabilities
|
|
(68,708)
|
|
|
(2,724
|
)
|
||
|
|
|
|
|
||||
Net deferred tax asset (liabilities)
|
|
$
|
(54,593
|
)
|
|
$
|
(2,724
|
)
|
(in thousands)
|
|
Successor
December 31, 2018 |
||
Revolving credit facility
|
|
$
|
—
|
|
6.0% Senior Notes due 2026
|
|
400,000
|
|
|
Total long-term debt
|
|
400,000
|
|
|
|
|
|
||
Less: unamortized deferred financing cost
|
|
(11,365
|
)
|
|
Total debt, net
|
|
$
|
388,635
|
|
|
|
Successor
|
||
(in thousands)
|
|
July 31, 2018 through
December 31, 2018
|
||
Basic:
|
|
|
||
Net Income attributable to Class A Common Stock
|
|
$
|
39,095
|
|
Weighted average number of common shares outstanding during the period
|
|
154,527
|
|
|
Net income per common share - basic
|
|
$
|
0.25
|
|
|
|
|
||
Diluted:
|
|
|
||
Net Income attributable to Class A Common Stock
|
|
$
|
39,095
|
|
Basic weighted average number of common shares outstanding during the period
|
|
154,527
|
|
|
Add: Dilutive effect of warrants and stock based compensation
|
|
3,705
|
|
|
Diluted weighted average number of common shares outstanding during the period
|
|
158,232
|
|
|
Net income per common share - diluted
|
|
$
|
0.25
|
|
Net Minimum Commitments
(4)
(in thousands)
|
Total
|
2019-2020
|
2021-2022
|
2023 & Beyond
|
||||||||
Purchase obligations
(1)
|
$
|
4,821
|
|
$
|
4,317
|
|
$
|
263
|
|
$
|
241
|
|
Operating lease obligations
(2)
|
1,817
|
|
1,527
|
|
213
|
|
77
|
|
||||
Service fee commitment
(3)
|
37,309
|
|
37,309
|
|
—
|
|
—
|
|
||||
Total Net Minimum Commitments
|
$
|
43,947
|
|
$
|
43,153
|
|
$
|
476
|
|
$
|
318
|
|
(1)
|
Amounts represent any agreements to purchase goods or services that are enforceable and legally binding and that specify all significant terms. These include minimum commitments associated with firm transportation contracts, natural gas throughput agreements, and frac sand commitments. The costs incurred under these obligations were
$5.3 million
,
$0.5 million
, and
$0.5 million
for the 2018 Predecessor Period, the 2017 Predecessor Period, and 2016 Predecessor Period, respectively.
|
(2)
|
Amounts include long-term lease payments for compressors, vehicles and office space.
|
(3)
|
On the Closing Date, the Company and EVOC entered into a Services Agreement (the “Services Agreement”), pursuant to which EVOC, under the direction of the Company’s management, provides the Company services identical to the services historically provided by EVOC in operating the Acquired Assets, including administrative, back office and day-to-day field-level services reasonably necessary to operate the business of the Company and its assets, subject to certain exceptions. As consideration for the services provided under the Services Agreement, the Company pays EVOC a fixed annual service fee of approximately
$23.6 million
. The annual service fee may be (a) increased or decreased to account for asset acquisitions and dispositions of assets, (b) increased to account for an increase in the rig count attributable to the assets and (c) decreased if the Company must perform any of such services itself because EVOC is unable or fails to do so. The term of the Services Agreement is
five years
, but the Services Agreement is subject to termination by either party after
two years
.
|
(4)
|
For the Successor Period, the costs incurred under these obligations were $
15.7 million
.
|
|
Successor
|
Predecessor
|
||||
|
December 31, 2018
|
December 31, 2017
|
||||
(in thousands)
|
|
|
||||
Proved properties
|
$
|
2,054,285
|
|
$
|
1,654,988
|
|
Unproved properties
|
1,196,457
|
|
76,708
|
|
||
Total proved and unproved properties
|
3,250,742
|
|
1,731,696
|
|
||
Accumulated depreciation, depletion and amortization
|
(177,897
|
)
|
(166,159
|
)
|
||
Net capitalized costs
|
$
|
3,072,845
|
|
$
|
1,565,537
|
|
|
Successor
|
Predecessor
|
||||||||||||
|
July 31, 2018
through
December 31, 2018
|
January 1, 2018
through July 30, 2018 |
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||
(in thousands)
|
|
|
|
|
|
|
||||||||
Acquisition costs:
|
|
|
|
|
|
|
|
|||||||
Proved properties
|
$
|
1,617,131
|
|
$
|
118,572
|
|
|
$
|
57,263
|
|
|
$
|
1,076,863
|
|
Unproved properties
|
1,400,302
|
|
22,802
|
|
|
1,552
|
|
|
146,658
|
|
||||
Exploration and development costs
|
245,017
|
|
183,130
|
|
|
251,454
|
|
|
88,931
|
|
||||
Total
|
$
|
3,262,450
|
|
$
|
324,504
|
|
|
$
|
310,269
|
|
|
$
|
1,312,452
|
|
|
Successor
|
Predecessor
|
||||||||||||
|
July 31, 2018
through December 31, 2018 |
January 1, 2018
through July 30, 2018 |
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
|
|
|
|
|
||||||||
Oil (per Bbl)
|
$
|
67.61
|
|
$
|
63.37
|
|
|
$
|
51.34
|
|
|
$
|
42.75
|
|
Gas (per Mcf)
|
2.78
|
|
2.84
|
|
|
2.98
|
|
|
2.48
|
|
||||
NGLs (per Bbl)
|
26.25
|
|
23.74
|
|
|
27.32
|
|
|
21.63
|
|
|
Successor
|
|
Predecessor
|
||||||||||||||||||||
|
July 31, 2018 through December 31, 2018
|
|
January 1, 2018, through July 30, 2018
|
||||||||||||||||||||
|
Crude Oil (MMbbls)
|
|
Natural Gas
(Bcf) |
|
Natural Gas Liquids (MMbbls)
|
|
Total (MMboe)
|
|
Crude Oil (MMbbls)
|
|
Natural Gas
(Bcf)
|
|
Natural Gas Liquids (MMbbls)
|
|
Total (MMboe)
|
||||||||
Total proved reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning of period
|
44.2
|
|
|
136.8
|
|
|
17.4
|
|
|
84.3
|
|
|
91.7
|
|
|
148.2
|
|
|
21.4
|
|
|
137.8
|
|
Extensions and discoveries
|
12.9
|
|
|
25.6
|
|
|
3.8
|
|
|
21.0
|
|
|
3.9
|
|
|
8.7
|
|
|
1.3
|
|
|
6.7
|
|
Revisions of previous estimates
|
(4.9
|
)
|
|
2.6
|
|
|
(1.4
|
)
|
|
(5.9
|
)
|
|
(14.5
|
)
|
|
(22.2
|
)
|
|
(2.7
|
)
|
|
(20.9
|
)
|
Purchases of reserves in place
|
3.5
|
|
|
25.2
|
|
|
2.7
|
|
|
10.4
|
|
|
6.1
|
|
|
7.9
|
|
|
1.2
|
|
|
8.6
|
|
Production
|
(5.1
|
)
|
|
(14.1
|
)
|
|
(1.9
|
)
|
|
(9.3
|
)
|
|
(5.8
|
)
|
|
(7.6
|
)
|
|
(1.1
|
)
|
|
(8.2
|
)
|
End of period
|
50.6
|
|
|
176.1
|
|
|
20.6
|
|
|
100.5
|
|
|
81.4
|
|
|
135.0
|
|
|
20.1
|
|
|
124.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Proved developed reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning of period
|
34.3
|
|
|
117.8
|
|
|
14.4
|
|
|
68.3
|
|
|
28.0
|
|
|
52.3
|
|
|
7.5
|
|
|
44.2
|
|
End of period
|
35.2
|
|
|
149.0
|
|
|
16.5
|
|
|
76.5
|
|
|
29.5
|
|
|
57.1
|
|
|
8.5
|
|
|
47.5
|
|
Proved undeveloped reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning of period
|
9.9
|
|
|
19.0
|
|
|
3.0
|
|
|
16.1
|
|
|
63.7
|
|
|
95.9
|
|
|
13.9
|
|
|
93.6
|
|
End of period
|
15.4
|
|
|
27.1
|
|
|
4.1
|
|
|
24.0
|
|
|
51.9
|
|
|
77.9
|
|
|
11.6
|
|
|
76.5
|
|
|
|
|
|||||||||||||||||||||
|
Predecessor
|
||||||||||||||||||||||
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||
|
Crude Oil (MMbbls)
|
|
Natural Gas
(Bcf)
|
|
Natural Gas Liquids (MMbbls)
|
|
Total (MMboe)
|
|
Crude Oil (MMbbls)
|
|
Natural Gas
(Bcf)
|
|
Natural Gas Liquids (MMbbls)
|
|
Total (MMboe)
|
||||||||
Total proved reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning of period
|
87.2
|
|
|
165.3
|
|
|
23.4
|
|
|
138.2
|
|
|
5.1
|
|
|
4.9
|
|
|
0.8
|
|
|
6.7
|
|
Extensions and discoveries
|
27.6
|
|
|
53.4
|
|
|
7.6
|
|
|
44.1
|
|
|
7.3
|
|
|
20.2
|
|
|
2.9
|
|
|
13.6
|
|
Revisions of previous estimates
|
(20.3
|
)
|
|
(69.6
|
)
|
|
(9.5
|
)
|
|
(41.4
|
)
|
|
1.3
|
|
|
49.0
|
|
|
6.6
|
|
|
16.1
|
|
Purchases of reserves in place
|
4.4
|
|
|
7.7
|
|
|
1.2
|
|
|
6.8
|
|
|
75.8
|
|
|
94.1
|
|
|
13.5
|
|
|
105.0
|
|
Production
|
(7.2
|
)
|
|
(8.6
|
)
|
|
(1.3
|
)
|
|
(9.9
|
)
|
|
(2.3
|
)
|
|
(2.9
|
)
|
|
(0.4
|
)
|
|
(3.2
|
)
|
End of period
|
91.7
|
|
|
148.2
|
|
|
21.4
|
|
|
137.8
|
|
|
87.2
|
|
|
165.3
|
|
|
23.4
|
|
|
138.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Proved developed reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Beginning of period
|
21.1
|
|
|
46.8
|
|
|
6.6
|
|
|
35.4
|
|
|
1.5
|
|
|
1.4
|
|
|
0.2
|
|
|
2.0
|
|
End of period
|
28.0
|
|
|
52.3
|
|
|
7.5
|
|
|
44.2
|
|
|
21.1
|
|
|
46.8
|
|
|
6.6
|
|
|
35.4
|
|
Proved undeveloped reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Beginning of period
|
66.1
|
|
|
118.5
|
|
|
16.8
|
|
|
102.8
|
|
|
3.6
|
|
|
3.5
|
|
|
0.6
|
|
|
4.7
|
|
End of period
|
63.7
|
|
|
95.9
|
|
|
13.9
|
|
|
93.6
|
|
|
66.1
|
|
|
118.5
|
|
|
16.8
|
|
|
102.8
|
|
|
Successor
|
Predecessor
|
||||||||||||
|
July 31, 2018
through December 31, 2018 |
January 1, 2018
through July 30, 2018 |
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||
(in thousands)
|
|
|
|
|
|
|
||||||||
Future cash inflows
|
$
|
4,451,628
|
|
$
|
6,020,768
|
|
|
$
|
5,410,210
|
|
|
$
|
4,048,481
|
|
Future production costs
|
(1,463,023
|
)
|
(1,773,608
|
)
|
|
(1,510,903
|
)
|
|
(1,202,153
|
)
|
||||
Future development costs
|
(260,057)
|
|
(835,632)
|
|
|
(1,009,922)
|
|
|
(800,257)
|
|
||||
Future income tax expenses
|
(96,311
|
)
|
(31,609
|
)
|
|
(28,404
|
)
|
|
(21,255
|
)
|
||||
Future net cash flows
|
2,632,237
|
|
3,379,919
|
|
|
2,860,981
|
|
|
2,024,816
|
|
||||
10% discount to reflect timing of cash flows
|
(754,709
|
)
|
(1,122,055
|
)
|
|
(1,096,819
|
)
|
|
(774,263
|
)
|
||||
Standardized measure of discounted future net cash flows
|
$
|
1,877,528
|
|
$
|
2,257,864
|
|
|
$
|
1,764,162
|
|
|
$
|
1,250,553
|
|
|
Successor
|
|
Predecessor
|
||||
(in thousands)
|
July 31, 2018
through December 31, 2018 |
|
January 1, 2018
through
July 30, 2018
|
||||
Standardized measure of discounted future net cash flows, beginning of period
|
$
|
1,457,656
|
|
|
$
|
1,764,162
|
|
Sales of oil, natural gas and NGLs produced during the period
|
(364,850
|
)
|
|
(388,982
|
)
|
||
Purchases of minerals in place
|
141,585
|
|
|
150,622
|
|
||
Extensions, discoveries, and improved recovery
|
429,295
|
|
|
125,067
|
|
||
Changes in estimated future development costs
|
1,372
|
|
|
(39,154
|
)
|
||
Net change in prices and production costs
|
223,177
|
|
|
552,761
|
|
||
Development costs incurred during the period
|
98,407
|
|
|
144,273
|
|
||
Revisions in quantity estimates
|
(87,852
|
)
|
|
(201,417
|
)
|
||
Accretion of discount
|
61,237
|
|
|
103,931
|
|
||
Net change in income taxes
|
(65,004
|
)
|
|
(2,817
|
)
|
||
Net change in timing of production and other
|
(17,495
|
)
|
|
49,418
|
|
||
Standardized measure of discounted future net cash flows, end of period
|
$
|
1,877,528
|
|
|
$
|
2,257,864
|
|
|
|
|
|
||||
|
|
|
|
||||
|
Predecessor
|
||||||
|
Year Ended December 31,
|
||||||
(in thousands)
|
2017
|
|
2016
|
||||
Standardized measure of discounted future net cash flows, beginning of period
|
$
|
1,250,553
|
|
|
$
|
67,339
|
|
Sales of oil, natural gas and NGLs produced during the period
|
(339,222
|
)
|
|
(87,355
|
)
|
||
Purchases of minerals in place
|
71,822
|
|
|
742,104
|
|
||
Extensions, discoveries, and improved recovery
|
565,171
|
|
|
126,010
|
|
||
Development costs incurred during the period
|
234,100
|
|
|
72,989
|
|
||
Net change in prices and production costs
|
668,850
|
|
|
112,246
|
|
||
Changes in estimated future development costs
|
(11,136
|
)
|
|
143,836
|
|
||
Revisions in quantity estimates
|
(797,957
|
)
|
|
78,911
|
|
||
Accretion of discount
|
126,368
|
|
|
6,813
|
|
||
Net change in income taxes
|
(4,387
|
)
|
|
(12,340
|
)
|
||
Standardized measure of discounted future net cash flows, end of period
|
$
|
1,764,162
|
|
|
$
|
1,250,553
|
|
|
|
Predecessor
|
Successor
|
||||||||||||||||
(in thousands)
|
|
January 1, 2018 through March 31, 2018
|
|
April 1, 2018 through June 30, 2018
|
|
July 1, 2018 through July 30, 2018
|
July 31, 2018
through
September 30, 2018
|
|
October 1, 2018 through December 31, 2018
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues
|
|
$
|
172,312
|
|
|
$
|
199,987
|
|
|
$
|
76,887
|
|
$
|
178,163
|
|
|
$
|
255,055
|
|
Operating expenses
|
|
79,800
|
|
|
98,655
|
|
|
32,927
|
|
138,315
|
|
|
180,945
|
|
|||||
Operating income
|
|
92,512
|
|
|
101,332
|
|
|
43,960
|
|
39,848
|
|
|
74,110
|
|
|||||
Other income (expense)
|
|
(6,700
|
)
|
|
(14,310
|
)
|
|
3,544
|
|
(11,671
|
)
|
|
(8,384
|
)
|
|||||
Income tax expense
|
|
446
|
|
|
573
|
|
|
766
|
|
3,537
|
|
|
7,918
|
|
|||||
Net income
|
|
$
|
85,366
|
|
|
$
|
86,449
|
|
|
$
|
46,738
|
|
$
|
24,640
|
|
|
$
|
57,808
|
|
Net income attributed to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
18,466
|
|
|
24,887
|
|
|||||
NET INCOME ATTRIBUTABLE TO CLASS A COMMON STOCK
|
|
$
|
85,366
|
|
|
$
|
86,449
|
|
|
$
|
46,738
|
|
$
|
6,174
|
|
|
$
|
32,921
|
|
Income per share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
|
|
|
|
|
$
|
0.04
|
|
|
$
|
0.21
|
|
||||||
Diluted
|
|
|
|
|
|
|
$
|
0.04
|
|
|
$
|
0.21
|
|
|
|
Predecessor
|
||||||||||||||
|
|
Quarters Ended
|
||||||||||||||
(in thousands)
|
|
March 31, 2017
|
|
June 30, 2017
|
|
September 30, 2017
|
|
December 31, 2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Revenues
|
|
$
|
99,006
|
|
|
$
|
92,595
|
|
|
$
|
86,615
|
|
|
$
|
124,978
|
|
Operating expenses
|
|
46,209
|
|
|
57,366
|
|
|
48,248
|
|
|
61,360
|
|
||||
Operating income
|
|
52,797
|
|
|
35,229
|
|
|
38,367
|
|
|
63,618
|
|
||||
Other income (expense)
|
|
1,296
|
|
|
1,372
|
|
|
(1,732
|
)
|
|
(9,332
|
)
|
||||
Income tax expense
|
|
797
|
|
|
540
|
|
|
630
|
|
|
774
|
|
||||
Net income
|
|
$
|
53,296
|
|
|
$
|
36,061
|
|
|
$
|
36,005
|
|
|
$
|
53,512
|
|
(a)(1) The following financial statements are included in Part II, Item 8 of this Annual Report on Form 10-K:
|
|
Page
|
|
|
|
Consolidated and Combined Balance Sheets as of December 31, 2018 and 2017
|
|
|
Consolidated and Combined Statements of Operations for the periods July 31, 2018 through December 31, 2018 and January 1, 2018 through July 30, 2018, the year ended December 31, 2017, and the year ended December 31, 2016
|
|
|
Combined Statement of Changes in Parents’ Net Investment for the years ended December 31, 2016, December 31, 2017, and December 31, 2018
|
|
|
Consolidated and Combined Statements of Changes in Stockholders’ Equity for the period July 30, 2018 through December 31, 2018
|
|
|
Consolidated and Combined Statements of Cash Flows for the periods July 31, 2018 through December 31, 2018 and January 1, 2018 through July 30, 2018, the year ended December 31, 2017, and the year ended December 31, 2016
|
|
|
Notes to Consolidated and Combined Financial Statements for the periods July 31, 2018 through December 31, 2018 and January 1, 2018 through July 30, 2018, the year ended December 31, 2017, and the year ended December 31, 2016
|
|
|
|
|
|
(2) Financial Statement Schedules
|
|
|
Financial statement schedules have been omitted because they either are not required, not applicable, or the information required to be presented is including in the Company’s financial statements and related notes.
|
|
|
(3) Exhibits
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
2.1*†
|
|
|
|
|
|
2.2*†
|
|
|
|
|
|
2.3*†
|
|
|
|
|
|
2.4*†
|
|
|
|
|
|
2.5*†
|
|
|
|
|
|
2.6*†
|
|
|
|
|
|
3.1*
|
|
|
|
|
|
3.2*
|
|
|
|
|
|
4.1*
|
|
|
|
|
|
4.2*
|
|
|
|
|
|
4.3*
|
|
|
|
|
|
4.4*
|
|
|
|
|
|
4.5*
|
|
|
|
|
|
4.6**
|
|
|
|
|
|
4.7*
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
10.1*
|
|
|
|
|
|
10.2*
|
|
|
|
|
|
10.3*
|
|
|
|
|
|
10.4*
|
|
|
|
|
|
10.5*††
|
|
|
|
|
|
10.6*††
|
|
|
|
|
|
10.7*††
|
|
|
|
|
|
10.8*††
|
|
|
|
|
|
10.9*††
|
|
|
|
|
|
10.10*††
|
|
|
|
|
|
10.11*††
|
|
|
|
|
|
10.12*††
|
|
|
|
|
|
21.1**
|
|
|
|
|
|
23.1**
|
|
|
|
|
|
23.2**
|
|
|
|
|
|
23.3**
|
|
|
|
|
|
24.1**
|
|
|
|
|
|
31.1**
|
|
|
|
|
|
31.2**
|
|
|
|
|
|
32.1***
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
32.2***
|
|
|
|
|
|
99.1**
|
|
|
|
|
|
101.INS**
|
|
XBRL Instance Document
|
|
|
|
101.SCH**
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL**
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.DEF**
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
101.LAB**
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE**
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
*
|
Incorporated herein by reference as indicated.
|
**
|
Filed herewith.
|
***
|
Furnished herewith.
|
†
|
Certain schedules and exhibits have been omitted pursuant to Item 601(b)(2) of Regulation S-K. A copy of any omitted schedule or exhibit will be furnished supplementally to the SEC upon request.
|
††
|
Management contract or compensatory plan or agreement.
|
|
|
MAGNOLIA OIL & GAS CORPORATION
|
|
|
|
|
|
Date: February 27, 2019
|
|
By:
|
/s/ Stephen Chazen
|
|
|
|
Stephen Chazen
|
|
|
|
Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
||
Name
|
|
Title
|
|
Date
|
||
|
|
|
||||
/s/ Stephen Chazen
Stephen Chazen
|
|
President, Chief Executive Officer
and Chairman
(Principal Executive Officer)
|
|
February 27, 2019
|
||
|
|
|
||||
/s/ Christopher Stavros
Christopher Stavros
|
|
Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer)
|
|
February 27, 2019
|
||
|
|
|
||||
|
|
|
||||
/s/ Arcilia Acosta*
Arcilia Acosta
|
|
Director
|
|
February 27, 2019
|
||
|
|
|
||||
/s/ Edward Djerejian*
Edward Djerejian
|
|
Director
|
|
February 27, 2019
|
||
|
|
|
||||
/s/ Michael MacDougall*
Michael MacDougall
|
|
Director
|
|
February 27, 2019
|
||
|
|
|
||||
/s/ Dan F. Smith*
Dan F. Smith
|
|
Director
|
|
February 27, 2019
|
||
|
|
|
||||
/s/ James R. Larson*
James R. Larson
|
|
Director
|
|
February 27, 2019
|
||
|
|
|
||||
/s/ John B. Walker*
John B. Walker
|
|
Director
|
|
February 27, 2019
|
||
|
|
|
||||
/s/ Angela Busch*
Angela Busch
|
|
Director
|
|
February 27, 2019
|
||
|
|
|
|
|
||
By* /s/ Valerie Chase
Valerie Chase
as Attorney-in-fact
|
|
|
|
|
Section 1.
|
Amendments to Registration Rights Agreement
|
i.
|
The following section is hereby added to the Registration Rights Agreement as Section 2.5:
|
ii.
|
The following section is hereby added to the Registration Rights Agreement as Section 3.5:
|
iii.
|
The following section is hereby added to the Registration Rights Agreement as Section 11.18:
|
i.
|
The definition of “Registrable Shares” is hereby amended to read as follows:
|
ii.
|
Section 5.1 is hereby amended to add the following as the last sentence of Section 5.1:
|
iii.
|
Section 11.5 is hereby amended to add the following to the last sentence of Section 11.5:
|
Section 2.
|
General Provisions.
|
|
|
|
Company
|
|
Jurisdiction of Organization
|
Magnolia Oil & Gas Parent LLC
|
|
Delaware
|
|
|
|
Magnolia Oil & Gas Intermediate LLC
|
|
Delaware
|
|
|
|
Magnolia Oil & Gas Operating LLC
|
|
Delaware
|
|
|
|
Magnolia Oil & Gas Finance Corp.
|
|
Delaware
|
|
|
|
|
Name
|
|
Title
|
|
|
|
|
|
/s/ Stephen Chazen Stephen Chazen |
|
President, Chief Executive Officer and Chairman (Principal Executive Officer) |
|
|
|
|
|
/s/ Christopher Stavros
Christopher Stavros |
|
Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Arcilia Acosta
Arcilia Acosta |
|
Director
|
|
|
|
|
|
/s/ Edward Djerejian Edward Djerejian |
|
Director |
|
|
|
|
|
/s/ Michael MacDougall Michael MacDougall |
|
Director |
|
|
|
|
|
/s/ Dan F. Smith Dan F. Smith |
|
Director |
|
|
|
|
|
/s/ James R. Larson
James R. Larson |
|
Director
|
|
|
|
|
|
/s/ John B. Walker John B. Walker |
|
Director |
|
|
|
|
|
/s/ Angela Busch
Angela Busch |
|
Director
|
|
1.
|
I have reviewed this Annual Report on Form 10-K for the period ended December 31, 2018 of Magnolia Oil & Gas Corporation (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)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.
|
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, 2019
|
|
By:
|
|
/s/ Stephen Chazen
|
|
|
|
|
Stephen Chazen
|
|
|
|
|
Chief Executive Officer
(Principal Executive Officer)
|
1.
|
I have reviewed this Annual Report on Form 10-K for the period ended December 31, 2018 of Magnolia Oil & Gas Corporation (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)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.
|
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, 2019
|
|
By:
|
|
/s/ Christopher G. Stavros
|
|
|
|
|
Christopher G. Stavros
|
|
|
|
|
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; 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, 2019
|
|
By:
|
|
/s/ Stephen Chazen
|
|
|
|
|
Stephen Chazen
|
|
|
|
|
Chief Executive Officer
(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; 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, 2019
|
|
By:
|
|
/s/ Christopher G. Stavros
|
|
|
|
|
Christopher G. Stavros
|
|
|
|
|
Chief Financial Officer
(Principal Financial Officer)
|
|
|
Proved
|
Proved
|
|
|
|
|
|
Developed
|
Developed
|
Proved
|
Proved
|
Total
|
|
|
Producing
|
Non-Producing
|
Developed
|
Undeveloped
|
Proved
|
Net Reserves
|
|
|
|
|
|
|
Oil
|
MBBL
|
32,288.70
|
2,926.90
|
35,215.50
|
15,396.10
|
50,611.70
|
Gas
|
MMCF
|
144,768.00
|
4,267.80
|
149,035.90
|
27,108.20
|
176,144.10
|
NGL
|
MBBL
|
15,835.50
|
629.90
|
16,465.40
|
4,121.70
|
20,587.20
|
Revenue
|
|
|
|
|
|
|
Oil
|
- M$
|
2,179,624.00
|
198,630.30
|
2,378,254.30
|
1,043,434.90
|
3,421,689.00
|
Gas
|
- M$
|
405,847.50
|
10,629.40
|
416,476.90
|
73,047.50
|
489,524.30
|
NGL
|
- M$
|
419,332.00
|
17,053.30
|
436,385.30
|
104,029.00
|
540,414.20
|
|
|
|
|
|
|
|
Severance Taxes
|
- M$
|
140,751.30
|
10,612.50
|
151,363.80
|
54,893.90
|
206,257.70
|
Ad Valorem Taxes
|
- M$
|
46,361.20
|
3,019.80
|
49,381.10
|
16,772.00
|
66,153.00
|
Operating Expenses
|
- M$
|
523,604.00
|
28,406.70
|
552,010.70
|
121,666.80
|
673,677.30
|
Misc. Expenses 1
|
- M$
|
186,130.70
|
1,159.60
|
187,290.30
|
46,493.20
|
233,783.50
|
Misc. Expenses 2
|
- M$
|
83,902.00
|
1,944.70
|
85,846.70
|
6,985.20
|
92,831.90
|
Other Deductions
|
- M$
|
144,689.20
|
3,460.90
|
148,150.20
|
42,168.40
|
190,318.80
|
Investments
|
- M$
|
41,126.00
|
7,855.10
|
48,981.10
|
211,075.90
|
260,057.00
|
Net Cash Flows
|
- M$
|
1,838,238.50
|
169,853.80
|
2,008,092.30
|
720,455.90
|
2,728,548.30
|
Discounted @ 10% (Present Worth)
|
- M$
|
1,317,055.50
|
130,219.90
|
1,447,275.50
|
507,291.90
|
1,954,567.50
|