Supplementary Information

12 Months Ended

Dec. 31, 2018

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Supplementary Information

PRIMEENERGY RESOURCES CORPORATION AND SUBSIDIARIES

SUPPLEMENTARY INFORMATION

CAPITALIZED COSTS RELATING TO

OIL AND GAS PRODUCING ACTIVITIES

Years Ended December 31, 2018 and 2017

(Unaudited)


	As of December 31,
(Thousands of dollars)	2018		2017
Proved Developed oil and gas properties	$	514,821	$	476,570
Proved Undeveloped oil and gas properties		—		—

Total Capitalized Costs		514,821		476,570
Accumulated depreciation, depletion and valuation allowance		291,152		263,569

Net Capitalized Costs	$	223,669	$	213,001

COSTS INCURRED IN OIL AND GAS PROPERTY ACQUISITION,

EXPLORATION AND DEVELOPMENT ACTIVITIES

Years Ended December 31, 2018 and 2017

(Unaudited)


	Year Ended December 31,
(Thousands of dollars)	2018		2017
Development Costs	$	42,079	$	59,361

STANDARDIZED MEASURE OF DISCOUNTED FUTURE

NET CASH FLOWS RELATING TO PROVED OIL AND GAS RESERVES

Years Ended December 31, 2018 and 2017

(Unaudited)


	As of December 31,
(Thousands of dollars)	2018			2017
Future cash inflows	$	518,783		$	384,198
Future production costs		(253,896	)		(175,099	)
Future development costs		(24,584	)		(34,798	)
Future income tax expenses		(38,589	)		(20,884	)

Future Net Cash Flows		201,714			153,417
10% annual discount for estimated timing of cash flows		(63,805	)		(46,503	)

Standardized Measure of Discounted Future Net Cash Flows	$	137,909		$	106,914

See accompanying Notes to Supplementary Information

STANDARDIZED MEASURE OF DISCOUNTED FUTURE

NET CASH FLOWS AND CHANGES THEREIN

RELATING TO PROVED OIL AND GAS RESERVES

Years Ended December 31, 2018 and 2017

(Unaudited)

The following are the principal sources of change in the standardized measure of discounted future net cash flows during 2018 and 2017:


	Year Ended December 31,
(Thousands of dollars)	2018			2017
Sales of oil and gas produced, net of production costs	$	(22,065	)	$	(36,003	)
Net changes in prices and production costs		24,826			12,432
Extensions, discoveries and improved recovery		46,885			76,694
Revisions of previous quantity estimates		1,942			19,808
Net change in development costs		3,062			(5,199	)
Reserves sold		(274	)		(21	)
Reserves purchased		971			1,372
Accretion of discount		10,691			5,224
Net change in income taxes		(17,704	)		(13,001	)
Changes in production rates (timing) and other		(17,339	)		(6,627	)

Net change		30,995			54,677
Standardized measure of discounted future net cash flow:
Beginning of year		106,914			52,237

End of year	$	137,909		$	106,914

See accompanying Notes to Supplementary Information

PRIMEENERGY RESOURCES CORPORATION AND SUBSIDIARIES

SUPPLEMENTARY INFORMATION

RESERVE QUANTITY INFORMATION

Years Ended December 31, 2018 and 2017

(Unaudited)


	As of December 31,
	2018									2017
	Oil (MBbls)			NGLs (MBbls)			Gas (MMcf)			Oil (MBbls)			NGLs (MBbls)			Gas (MMcf)
Proved Developed Reserves:
Beginning of year		5,333			1,704			17,143			3,107			1,265			13,001
Extensions, discoveries and improved recovery		1,389			511			2,832			2,263			488			3,253
Revisions of previous estimates		192			662			4,144			496			89			3,846
Converted from undeveloped reserves		605			258			870			383			103			476
Reserves sold		(3	)		—			(368	)		(2	)		—			(13	)
Reserve purchased		75			35			179			90			41			220
Production		(1,187	)		(463	)		(3,735	)		(1,004	)		(282	)		(3,640	)

End of year		6,404			2,707			21,065			5,333			1,704			17,143

Proved Undeveloped Reserves:
Beginning of year		505			156			709			643			159			2,003
Extensions, discoveries and improved recovery		212			216			446			298			118			335
Revisions of previous estimates		(102	)		(102	)		(161	)		(53	)		(18	)		(1,153	)
Converted to developed reserves		(605	)		(258	)		(870	)		(383	)		(103	)		(476	)

End of year		10			12			124			505			156			709

Total Proved Reserves at the End of the Year		6,414			2,719			21,189			5,838			1,860			17,852

RESULTS OF OPERATIONS FROM OIL AND GAS PRODUCING ACTIVITIES

Years Ended December 31, 2018 and 2017

(Unaudited)


	Year Ended December 31,
(Thousands of dollars)	2018		2017
Revenue:
Oil and gas sales	$	93,215	$	66,883
Costs and Expenses:
Lease operating expenses		34,996		30,880
Depreciation, depletion and accretion		36,154		34,006
Income tax (benefit) expense		3,724		(7,753	)

Total Costs and Expenses		74,874		57,133

Results of Operations from Producing Activities (excluding corporate overhead and interest costs)	$	18,341	$	9,750

See accompanying Notes to Supplementary Information

PRIMEENERGY RESOURCES CORPORATION AND SUBSIDIARIES

NOTES TO SUPPLEMENTARY INFORMATION

(Unaudited)

1. Presentation of Reserve Disclosure Information

Reserve disclosure information is presented in accordance with U.S. generally accepted accounting principles. The Company’s reserves include amounts attributable to non-controlling interests in the Partnerships. These interests represent less than 10% of the Company’s reserves.

2. Determination of Proved Reserves

The estimates of the Company’s proved reserves were determined by an independent petroleum engineer in accordance with U.S. generally accepted accounting principles. The estimates of proved reserves are inherently imprecise and are continually subject to revision based on production history, results of additional exploration and development and other factors. Estimated future net revenues were computed by reserves, less estimated future development and production costs based on current costs.

Proved reserve quantity estimates are subject to numerous uncertainties inherent in the estimation of quantities of proved reserves and in the projection of future rates of production and the timing of development expenditures. The accuracy of such estimates is a function of the quality of available data and of engineering and geological interpretation and judgment. Results of subsequent drilling, testing and production may cause either upward or downward revision of previous estimates. Further, the volumes considered to be commercially recoverable fluctuate with changes in prices and operating costs. The Company emphasizes that proved reserve estimates are inherently imprecise and that estimates of new discoveries are more imprecise than those of currently producing oil and gas properties. Accordingly, these estimates are expected to change as additional information becomes available in the future.

3. Results of Operations from Oil and Gas Producing Activities

The results of operations from oil and gas producing activities were prepared in accordance with U.S. generally accepted accounting principles. General and administrative expenses, interest costs and other unrelated costs are not deducted in computing results of operations from oil and gas activities.

4. Standardized Measure of Discounted Future Net Cash Flows and Changes Therein Relating to Proved Oil and Gas Reserves

The standardized measure of discounted future net cash flows relating to proved oil and gas reserves and the changes of standardized measure of discounted future net cash flows relating to proved oil and gas reserves were prepared in accordance with U.S. generally accepted accounting principles.

Future cash inflows are computed as described in Note 2 by applying current prices to year-end quantities of proved reserves.

Future production and development costs are computed estimating the expenditures to be incurred in developing and producing the oil and gas reserves at year-end, based on year-end costs and assuming continuation of existing economic conditions.

Future income tax expenses are calculated by applying the 2018 U.S. tax rate to future pre-tax cash inflows relating to proved oil and gas reserves, less the tax basis of properties involved. Future income tax expenses give effect to permanent differences and tax credits and allowances relating to the proved oil and gas reserves.

Future net cash flows are discounted at a rate of 10% annually (pursuant to applicable guidance) to derive the standardized measure of discounted future net cash flows. This calculation does not necessarily represent an estimate of fair market value or the present value of such cash flows since future prices and costs can vary substantially from year-end and the use of a 10% discount figure is arbitrary.

5. Changes in Reserves

The 2018 and 2017 extensions and discoveries reflect the successful drilling activity in the Company’s West Texas and Mid-Continent areas. The Company is employing technologies to establish proved reserves that have been demonstrated to provide consistent results capable of repetition. The technologies and economic data being used in the estimation of its proved reserves include, but are not limited to, electrical logs, radioactivity logs, geologic maps, production data and well test data. The estimated reserves of wells with sufficient production history are estimated using appropriate decline curves. Estimated reserves of producing wells with limited production history and for undeveloped locations are estimated using performance data from analogous wells in the area. These wells are considered analogous based on production performance from the same formation and with similar completion techniques. Future development plans are reflective of the current commodity prices and have been established based on an expectation of available cash flows from operations and availability under our revolving credit facility.