XML 42 R24.htm IDEA: XBRL DOCUMENT v3.22.4
Supplemental Information on Oil and Natural Gas Operations (Unaudited)
12 Months Ended
Dec. 31, 2022
Extractive Industries [Abstract]  
Supplemental Information on Oil and Natural Gas Operations (Unaudited) Supplemental Information on Oil and Natural Gas Operations (Unaudited)
Capitalized Costs

Capitalized costs include the cost of properties, equipment and facilities for oil and natural gas producing activities. Capitalized costs for proved properties include costs for oil and natural gas leaseholds where proved reserves have been identified, development wells and related equipment and facilities.
Capitalized costs for unproved properties include costs for acquiring or extending oil and natural gas leaseholds where no proved reserves have been identified. Work in progress include costs of exploratory and development wells that are in the process of drilling or in active completion, and costs of exploratory and development wells suspended or waiting on completion. For a summary of these costs, please refer to Note 5 – Oil and Natural Gas Properties.
Costs Incurred for Property Acquisition, Exploration and Development
Amounts reported as costs incurred include both capitalized costs and costs charged to expense when incurred for oil and natural gas property acquisition, exploration and development activities. Costs incurred also include new ARO established in the current year as well as increases or decreases to ARO resulting from changes to cost estimates during the year. Exploration costs presented below include the costs of drilling and equipping successful and unsuccessful exploration wells during the year, geological and geophysical expenses and the costs of retaining undeveloped leaseholds. Development costs include the costs of drilling and equipping development wells and construction of related production facilities.
The following summarizes the costs incurred for oil and natural gas property acquisition, exploration and development activities for the periods presented below:
Year Ended December 31, 2022Three Months Ended December 31, 2021Year Ended September 30, 2021
(In thousands)
Acquisition of properties
Proved$450 $67 $74 
Unproved1,468 193 1,562 
Exploration costs157 — 7,993 
Development costs119,673 20,348 59,948 
Total costs incurred$121,748 $20,608 $69,577 
Results of Operations
The following table includes revenues and expenses associated with the Company's oil and natural gas producing activities. They do not include any allocation of the Company's interest costs or general corporate overhead. Therefore, the following schedule is not necessarily indicative of the contribution of net earnings of the Company's oil and natural gas operations.
Year Ended December 31, 2022Three Months Ended December 31, 2021Year Ended September 30, 2021
(In thousands)
Oil, natural gas and NGL sales$319,343 $56,650 $148,636 
Lease operating expenses32,458 7,419 21,975 
Production and ad valorem taxes19,2733,0058,636
Exploration costs2,0326119,566
Depletion, accretion and amortization31,5006,74225,347
Impairment of oil and natural gas properties7,325 — — 
Results of operations226,755 38,873 83,112 
Income tax expense (1)
48,957 (8,393)(13,505)
Results of operations, net of income tax expense$275,712 $30,480 $69,607 
_____________________________________________________
(1)    Subsequent to the Closing Date of the Merger, the statutory combined federal and state tax rate of 21.59% is used for the year ended December 31, 2022, three months ended December 31, 2021, and year ended September 30, 2021.

Oil, Natural Gas and NGL Quantities
Our reserve reports, as of the year ended December 31, 2022, three months ended December 31, 2021, and year ended September 30, 2021, were prepared by Netherland, Sewell & Associates, Inc. and are presented below. All reserves are located within the continental United States. Proved oil, natural gas and NGL reserves are the estimated quantities of oil, natural gas and NGLs that geological and engineering data demonstrate, with reasonable certainty, to be recoverable in future years from known reservoirs under economic and operating conditions existing at the time the estimate is made. Proved developed oil, natural gas and NGL reserves are proved reserves that can be expected to be recovered through existing wells and equipment in place and under operating methods being utilized at the time the estimates were made. A variety of methodologies are used to determine our proved reserve estimates. The principal methodologies employed are decline curve analysis and analogy. Some combination of these methods is used to determine reserve estimates in substantially all of our fields. The Company emphasizes that reserve estimates are inherently imprecise and that estimates of new discoveries and undeveloped locations are more imprecise than estimates of established proved producing oil and natural gas properties. Accordingly, these estimates are expected to change as future information becomes available.
The following table sets forth information for the periods below with respect to changes in the Company’s proved (i.e. proved developed and undeveloped) reserves:
OilNatural GasNGLsTotal
(MBbl)(MMcf)(MBbl)(MBoe)
September 30, 202037,158 53,683 10,681 56,787 
Extensions and discoveries9,308 12,089 2,436 13,759 
Revisions2,138 12,850 492 4,772 
Production(2,341)(2,603)(380)(3,155)
September 30, 202146,263 76,019 13,229 72,163 
Extensions and discoveries1,328 1,961 371 2,026 
Revisions99 350 (24)133 
Production(669)(844)(105)(915)
December 31, 202147,021 77,486 13,471 73,407 
Extensions and discoveries9,949 13,178 2,651 14,796 
Revisions(4,871)(1,417)(1,224)(6,331)
Production(3,217)(3,229)(444)(4,199)
December 31, 202248,882 86,018 14,454 77,673 
Proved Developed Reserves, Included Above
September 30, 202126,170 46,173 7,650 41,516 
December 31, 202127,096 47,974 7,949 43,041 
December 31, 202229,632 59,314 9,604 49,122 
Proved Undeveloped Reserves, Included Above
September 30, 202120,093 29,846 5,579 30,647 
December 31, 202119,925 29,512 5,522 30,366 
December 31, 202219,250 26,704 4,850 28,551 

As of December 31, 2022, reserves were comprised of 62.9% oil, 18.5% natural gas and 18.6% NGL. 2022 proved reserves were estimated based on prices of $91.96 per Bbl of oil, $3.16 per Mcf of natural gas and $25.55 per Bbl of NGL. Prices used in the 2022 reserve report are based on the twelve month unweighted arithmetic average of the first-day-of-the-month price for each month in the period January 2022 through December 2022. For oil and NGL volumes, the average West Texas Intermediate ("WTI") spot price of $94.14 per Bbl is adjusted for quality, transportation fees, and market differentials. The fees associated with the transportation contract are included as a deduction to oil revenue. For gas volumes, the average Henry Hub spot price of $6.36 per MMBtu is adjusted for energy content, transportation fees and market differentials.
As of December 31, 2021, reserves were comprised of 64.1% oil, 17.6% natural gas and 18.3% NGL. December 31, 2021 proved reserves were estimated based on prices of $64.60 per Bbl of oil, $1.65 per Mcf of natural gas and $13.75 per Bbl of NGL. Prices used in the December 31, 2021 reserve report are based on the twelve month unweighted arithmetic average of the first-day-of-the-month price for each month in the period January 2021 through December 2021. For oil and NGL volumes, the average WTI spot price of $66.55 per Bbl is adjusted for quality, transportation fees, and market differentials. The fees associated with the transportation contract are included as a deduction to oil revenue. For gas volumes, the average Henry Hub spot price of $3.60 per MMBtu is adjusted for energy content, transportation fees and market differentials.
As of September 30, 2021, reserves were comprised of 64.1% oil, 17.6% natural gas and 18.3% NGL. September 30, 2021 proved reserves were estimated based on prices of $55.73 per Bbl of oil, $0.99 per Mcf of natural gas and $9.83 per Bbl of NGL. Prices used in the September 30, 2021 reserve report are based on the twelve month unweighted arithmetic average of the first-day-of-the-month price for each month in the period October 2020 through September 2021. For oil and NGL volumes, the average WTI spot price of $57.64 per Bbl is adjusted for quality, transportation fees, and market differentials. The fees associated with the transportation contract are included as a deduction to oil revenue. For gas volumes, the average Henry Hub spot price of $2.94 per MMBtu is adjusted for energy content, transportation fees and market differentials.
For the year ended December 31, 2022, the Company had downward revisions of previous estimates of 6,331 MBoe. These revisions are primarily the result of changes in well level projections in certain undeveloped areas and increases in service costs. The Company had extensions and discoveries to proved developed and proved non-developed reserves of 14,796 MBoe which consisted of 7,759 MBoe as a result of drilling successful wells that were previously classified as unproved locations, and the addition to proved undeveloped of 7,037 MBoe as a result of drilling successful wells offsetting locations that were previously unproven locations. During the fiscal year in 2022, the Company did not purchase any additional reserves.
For the three months ended December 31, 2021, the Company had net upward revisions of previous estimates of 133 MBoe. These revisions are primarily the result of increases in pricing. The Company had extensions and discoveries to proved developed and proved non-developed reserves of 2,026 MBoe as a result of drilling successful wells that were previously classified as unproved locations. During the three months ended December 31, 2021, the Company did not purchase any additional reserves.
For the year ended September 30, 2021, the Company had upward revisions of previous estimates of 4,772 MBoe. These revisions are primarily the result of increases in pricing. The Company had extensions and discoveries to proved developed and proved non-developed reserves of 13,759 MBoe which consisted of 6,564 MBoe as a result of drilling successful wells that were previously classified as unproved locations, and the addition to proved undeveloped of 7,195 MBoe as a result of drilling successful wells offsetting locations that were previously unproven locations. During the year ended September 30, 2021, the Company did not purchase any additional reserves.
Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil, Natural Gas and NGL Reserves
The Company follows the guidelines prescribed in ASC Topic 932 Extractive Activities – Oil and Gas for computing a standardized measure of future net cash flows and changes therein relating to estimated proved reserves. The following summarizes the policies used in the preparation of the accompanying oil, natural gas and NGL reserve disclosures, standardized measures of discounted future net cash flows from proved oil, natural gas and NGL reserves and the reconciliations of standardized measures from year to year.
The standardized measure of discounted future net cash flows from production of proved reserves was developed as follows: (i) estimates are made of quantities of proved reserves and future periods during which they are expected to be produced based on year-end economic conditions; (ii) estimated future cash flows are compiled by applying the twelve month average of the first of the month prices of crude oil and natural gas relating to the Company’s proved reserves to the year-end quantities of those reserves for reserves; (iii) future cash flows are reduced by estimated production costs, costs to develop and produce the proved reserves and abandonment costs, all based on year-end economic conditions, plus Company overhead incurred; (iv) future income tax expenses are based on year-end statutory tax rates giving effect to the remaining tax basis in the oil and natural gas properties, other deductions, credits and allowances relating to the Company’s proved oil and natural gas reserves; and, (v) future net cash flows are discounted to present value by applying a discount rate of 10%.
The assumptions used to compute the standardized measure are those prescribed by the FASB and the Securities and Exchange Commission. These assumptions do not necessarily reflect the Company’s expectations of actual revenues to be derived from those reserves, nor their present value. The limitations inherent in the reserve quantity estimation process, as discussed previously, are equally applicable to the standardized measure computations, since these reserve quantity estimates are the basis for the valuation process. The Company emphasizes that reserve estimates are inherently imprecise and that estimates of new discoveries and undeveloped locations are more imprecise than estimates of established proved producing oil and natural gas properties. The standardized measure of discounted future net cash flows does not purport, nor should it be interpreted, to present the fair value of the Company’s oil and natural gas reserves. An estimate of fair value would also take into account, among other things, the recovery of reserves not presently classified as proved, anticipated future changes in prices and costs and a discount factor more representative of the time value of money and the risks inherent in reserve estimates.
The following summary sets forth the Company’s future net cash flows relating to proved oil, natural gas and NGL reserves based on the standardized measure prescribed in ASC Topic 932:
Year Ended December 31, 2022Three Months Ended December 31, 2021Year Ended September 30, 2021
(In thousands)
Future crude oil, natural gas and NGLs sales (1)(2)(3)
$5,135,650 $3,350,506 $2,783,910 
Future production costs(1,559,266)(912,468)(839,167)
Future development costs(341,481)(216,138)(218,765)
Future income tax expense (658,340)(436,829)(324,487)
Future net cash flows2,576,563 1,785,071 1,401,491 
10% annual discount(1,468,187)(1,081,602)(848,555)
Standardized measure of discounted future net cash flows$1,108,376 $703,469 $552,936 
_____________________________________________________
(1)    December 31, 2022 proved reserves were derived based on prices of $91.96 per barrel of oil, $3.16 per Mcf of natural gas and $25.55 per barrel of NGL.
(2)    December 31, 2021 proved reserves were derived based on prices of $64.60 per barrel of oil, $1.65 per Mcf of natural gas and $13.75 per barrel of NGL.
(3)    September 30, 2021 proved reserves were derived based on prices of $55.73 per barrel of oil, $0.99 per Mcf of natural gas and $9.83 per barrel of NGL.


Principal sources of change in the Standardized Measure are shown below:
Year Ended December 31, 2022Three Months Ended December 31, 2021Year Ended September 30, 2021
(In thousands)
Balance, beginning of period$703,469 $552,936 $302,338 
Sales of crude oil, natural gas and NGLs, net(267,612)(46,226)(118,030)
Net change in prices and production costs406,803 194,596 237,475 
Net changes in future development costs(40,226)1,267 (18,856)
Extensions and discoveries321,009 35,111 144,392 
Revisions of previous quantity estimates(83,188)(536)50,283 
Previously estimated development costs incurred8,775 4,182 12,844 
Net change in income taxes(117,098)(47,881)(124,625)
Accretion of discount87,914 17,018 30,551 
Other88,530 (6,998)36,564 
Balance, end of period$1,108,376 $703,469 $552,936