XML 76 R48.htm IDEA: XBRL DOCUMENT v3.22.0.1
Supplemental Information on Oil and Natural Gas Producing Activities (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2021
Extractive Industries [Abstract]  
Capitalized Costs Relating to Oil, Natural Gas and NGL Producing Activities The Company’s capitalized costs for oil and natural gas activities consisted of the following (in thousands):
 December 31,
 202120202019
Oil and natural gas properties
Proved$1,454,016 $1,463,950 $1,484,359 
Unproved12,255 17,964 24,603 
Total oil and natural gas properties1,466,271 1,481,914 1,508,962 
Less accumulated depreciation, depletion and impairment(1,373,217)(1,375,692)(1,129,622)
Net oil and natural gas properties capitalized costs$93,054 $106,222 $379,340 
Cost Incurred in Oil and Natural Gas Property Acquisition, Exploration, and Development
Costs incurred in oil and natural gas property acquisition, exploration and development activities which have been capitalized are summarized as follows (in thousands):
Year Ended December 31,
202120202019
Acquisitions of properties
Proved$3,545 $3,701 $(210)
Unproved— — 2,653 
Exploration (1)905 1,005 2,900 
Development10,045 3,563 156,210 
Total cost incurred$14,495 $8,269 $161,553 
____________________
(1)    Includes land, geological, geophysical and leasehold costs.
Results of Operations for Oil, Natural Gas and NGL Producing Activities
The following table presents the Company’s results of operations from oil and natural gas producing activities (in thousands), which exclude any interest costs or indirect general and administrative costs and, therefore, are not necessarily indicative of the impact the Company’s operations have on actual net earnings.
Year Ended December 31,
202120202019
Revenues$168,882 $114,450 $266,104 
Expenses
Production costs46,309 53,474 110,711 
Depreciation and depletion9,372 50,349 146,874 
Impairment — 218,399 409,574 
Total expenses55,681 322,222 667,159 
Income (loss) before income taxes113,201 (207,772)(401,055)
Income tax expense (benefit) (1)26,734 (51,750)(105,477)
Results of operations for oil and natural gas producing activities (excluding corporate overhead and interest costs)$86,467 $(156,022)$(295,578)
____________________
(1)    Income tax (benefit) expense is hypothetical and is calculated by applying the Company’s statutory tax rate to (loss) income before income taxes attributable to our oil and natural gas producing activities, after giving effect to permanent differences and tax credits.
Summary of Changes in Estimated Oil, Natural Gas and NGL Reserves
The summary below presents changes in the Company’s estimated reserves. NPB is included in 2021, 2020 and 2019.
OilNGLNatural GasTotal
 (MBbls)(MBbls)(MMcf) (1)MBoe
Proved developed and undeveloped reserves
As of December 31, 201864,019 28,175 407,891 160,176 
Revisions of previous estimates(25,530)(9,277)(142,239)(58,514)
Acquisitions of new reserves— — — — 
Extensions and discoveries635 94 2,127 1,084 
Sales of reserves in place(297)(223)(2,308)(905)
Production(3,519)(2,910)(33,164)(11,956)
As of December 31, 201935,308 15,859 232,307 89,885 
Revisions of previous estimates(24,650)(2,246)(107,426)(44,800)
Acquisitions of new reserves74 437 3,391 1,076 
Extensions and discoveries— — — — 
Sales of reserves in place(163)(111)(1,827)(579)
Production(2,084)(2,694)(23,552)(8,703)
As of December 31, 20208,485 11,245 102,893 36,879 
Revisions of previous estimates (2)3,627 14,924 148,736 43,340 
Acquisitions of new reserves135 438 5,235 1,446 
Extensions and discoveries— — — — 
Sales of reserves in place(3440)(28)(716)(3,587)
Production(957)(2,266)(21,417)(6,793)
As of December 31, 20217,850 24,313 234,731 71,285 
Proved developed reserves
As of December 31, 201914,078 14,532 200,853 62,086 
As of December 31, 20208,485 11,245 102,893 36,879 
As of December 31, 20217,850 24,313 234,731 71,285 
Proved undeveloped reserves
As of December 31, 201921,230 1,327 31,454 27,799 
As of December 31, 2020— — — — 
As of December 31, 2021— — — — 
_________________
(1)    Natural gas reserves are computed at 14.65 pounds per square inch absolute and 60 degrees Fahrenheit.
(2)    Revisions include changes due to previous quantity estimates, pricing, and productions costs.
Calculation of Weighted Average Per Unit Prices The calculated weighted average per unit prices for the Company’s proved reserves and future net revenues were as follows:
 At December 31,
 202120202019
Oil (per Bbl)$64.95 $36.54 $50.63 
NGL (per Bbl)$19.26 $6.40 $12.45 
Natural gas (per Mcf)$2.56 $0.87 $1.16 
Standardized Measure of Discounted Future Cash Flows
The summary below presents the Company’s future net cash flows relating to proved oil, natural gas and NGL reserves based on the standardized measure in ASC Topic 932 (in thousands).
December 31,
202120202019
Future cash inflows from production$1,579,734 $471,038 $2,254,530 
Future production costs(735,904)(270,512)(1,028,695)
Future development costs (1)(66,732)(81,687)(536,081)
Future income tax expenses (2)— — — 
Undiscounted future net cash flows777,098 118,839 689,754 
10% annual discount(344,184)(13,853)(325,464)
Standardized measure of discounted future net cash flows (3)$432,914 $104,986 $364,290 
____________________
(1)    Includes abandonment costs.
(2)    The future income tax expenses have been computed using statutory tax rates, giving effect to allowable tax deductions and tax credits under current laws, including expected tax benefits to be realized from the utilization of net operating loss carryforwards.
(3)    NPB is included in 2020 and 2019.
Estimate of Changes in Standardized Measure of Discounted Future Net Cash Flows from Proved Reserves
The following table represents the Company’s estimate of changes in the standardized measure of discounted future net cash flows from proved reserves (in thousands):
Year Ended December 31,
202120202019
Beginning present value $104,986 $364,290 $1,045,603 
Changes during the year
Revenues less production(122,964)(61,407)(155,772)
Net changes in prices, production and other costs380,026 (135,652)(491,035)
Development costs incurred83 — 90,591 
Net changes in future development costs (1)446 (2,167)450,162 
Extensions and discoveries— — 11,921 
Revisions of previous quantity estimates (1)112,926 (99,533)(478,238)
Accretion of discount6,016 36,429 101,778 
Purchases of reserves in-place15,541 4,744 — 
Sales of reserves in-place(29,792)(1,067)(3,331)
Timing differences and other (2)(34,354)(651)(207,389)
Net change for the year327,928 (259,304)(681,313)
Ending present value (3) (4)$432,914 $104,986 $364,290 
____________________
(1)     The change in estimated future development costs and revisions of previous quantity estimates primarily reflect increases from the well reactivation program and extended reserve life due to increase in pricing.
(2)    The change in timing differences and other are related to revisions in the Company’s estimated time of production and development.
(3)    Standardized Measure was determined using SEC prices, and does not reflect actual prices received or current market prices.
(4)    NPB is included in 2020 and 2019.