| Summary of Changes in Quantities of Proved Oil, NGL and Natural Gas Reserves |
The following
table provides a summary of the changes of the total proved
reserves for the years ended December 31, 2012, 2011 and 2010,
as well as proved developed and proved undeveloped reserves at the
beginning and end of each respective year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Proved
Reserves
|
|
Oil
(MBbls) |
|
|
NGLs
(MBbls) |
|
|
Natural Gas
(MMcf) |
|
|
Total
(MBoe) |
|
|
Balance — December
31, 2009
|
|
|
4,338 |
|
|
|
4,094 |
|
|
|
168,334 |
|
|
|
36,488 |
|
|
Extensions and
discoveries
|
|
|
984 |
|
|
|
1,395 |
|
|
|
8,365 |
|
|
|
3,773 |
|
|
Purchases of minerals in
place
|
|
|
383 |
|
|
|
786 |
|
|
|
4,736 |
|
|
|
1,958 |
|
|
Production
|
|
|
(247 |
) |
|
|
(261 |
) |
|
|
(6,290 |
) |
|
|
(1,556 |
) |
|
Revisions to previous
estimates
|
|
|
(507 |
) |
|
|
14,685 |
|
|
|
(24,756 |
) |
|
|
10,052 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance — December
31, 2010
|
|
|
4,951 |
|
|
|
20,699 |
|
|
|
150,389 |
|
|
|
50,715 |
|
|
Extensions and
discoveries
|
|
|
11,847 |
|
|
|
7,010 |
|
|
|
40,146 |
|
|
|
25,548 |
|
|
Purchases of minerals in
place
|
|
|
2,200 |
|
|
|
4,284 |
|
|
|
24,083 |
|
|
|
10,498 |
|
|
Production
|
|
|
(482 |
) |
|
|
(798 |
) |
|
|
(6,345 |
) |
|
|
(2,338 |
) |
|
Revisions to previous
estimates
|
|
|
(465 |
) |
|
|
(2,072 |
) |
|
|
(29,466 |
) |
|
|
(7,448 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance — December
31, 2011
|
|
|
18,051 |
|
|
|
29,123 |
|
|
|
178,807 |
|
|
|
76,975 |
|
|
Extensions and
discoveries
|
|
|
21,993 |
|
|
|
8,639 |
|
|
|
49,372 |
|
|
|
38,861 |
|
|
Production
|
|
|
(969 |
) |
|
|
(904 |
) |
|
|
(6,089 |
) |
|
|
(2,888 |
) |
|
Revisions to previous
estimates
|
|
|
(1,823 |
) |
|
|
(7,758 |
) |
|
|
(47,330 |
) |
|
|
(17,469 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance — December
31, 2012
|
|
|
37,252 |
|
|
|
29,100 |
|
|
|
174,760 |
|
|
|
95,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved Developed
Reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1,
2010
|
|
|
1,239 |
|
|
|
1,879 |
|
|
|
74,804 |
|
|
|
15,585 |
|
|
December 31,
2010
|
|
|
2,146 |
|
|
|
11,193 |
|
|
|
74,739 |
|
|
|
25,795 |
|
|
January 1,
2011
|
|
|
2,146 |
|
|
|
11,193 |
|
|
|
74,739 |
|
|
|
25,795 |
|
|
December 31,
2011
|
|
|
5,542 |
|
|
|
13,945 |
|
|
|
84,743 |
|
|
|
33,611 |
|
|
January 1,
2012
|
|
|
5,542 |
|
|
|
13,945 |
|
|
|
84,743 |
|
|
|
33,611 |
|
|
December 31,
2012
|
|
|
8,816 |
|
|
|
11,761 |
|
|
|
73,178 |
|
|
|
32,774 |
|
|
|
|
|
|
|
Proved Undeveloped
Reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1,
2010
|
|
|
3,099 |
|
|
|
2,215 |
|
|
|
93,530 |
|
|
|
20,903 |
|
|
December 31,
2010
|
|
|
2,805 |
|
|
|
9,506 |
|
|
|
75,650 |
|
|
|
24,920 |
|
|
January 1,
2011
|
|
|
2,805 |
|
|
|
9,506 |
|
|
|
75,650 |
|
|
|
24,920 |
|
|
December 31,
2011
|
|
|
12,509 |
|
|
|
15,178 |
|
|
|
94,064 |
|
|
|
43,365 |
|
|
January 1,
2012
|
|
|
12,509 |
|
|
|
15,178 |
|
|
|
94,064 |
|
|
|
43,365 |
|
|
December 31,
2012
|
|
|
28,436 |
|
|
|
17,339 |
|
|
|
101,582 |
|
|
|
62,705 |
|
|
| Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Natural Gas Reserves |
The following
table provides the standardized measure of discounted future net
cash flows at December 31, 2012, 2011 and 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Years Ended
December 31, |
|
| |
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
Future cash
flows
|
|
$ |
4,920,231 |
|
|
$ |
3,772,633 |
|
|
$ |
1,804,477 |
|
|
Future production
costs
|
|
|
(1,220,403 |
) |
|
|
(1,012,044 |
) |
|
|
(499,321 |
) |
|
Future development
costs
|
|
|
(1,025,193 |
) |
|
|
(625,994 |
) |
|
|
(259,005 |
) |
|
Future income tax
expense
|
|
|
(692,528 |
) |
|
|
(583,961 |
) |
|
|
(282,628 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future net cash
flows
|
|
|
1,982,107 |
|
|
|
1,550,634 |
|
|
|
763,523 |
|
|
10% annual discount for
estimated timing of cash flows
|
|
|
(1,487,887 |
) |
|
|
(1,136,253 |
) |
|
|
(559,291 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standardized measure of
discounted future net cash flows
|
|
$ |
494,220 |
|
|
$ |
414,381 |
|
|
$ |
204,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Changes in Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Natural Gas Reserves |
The changes in
the standardized measure of discounted future net cash flows
relating to proved oil and natural gas reserves are as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Years Ended
December 31, |
|
| |
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
Balance, beginning of
period
|
|
$ |
414,381 |
|
|
$ |
204,232 |
|
|
$ |
79,991 |
|
|
Net change in sales and
transfer prices and in production (lifting) costs related to future
production
|
|
|
147,421 |
|
|
|
334,104 |
|
|
|
120,520 |
|
|
Changes in estimated future
development costs
|
|
|
(486,435 |
) |
|
|
(395,037 |
) |
|
|
(65,718 |
) |
|
Sales and transfers of oil
and gas produced during the period
|
|
|
(100,634 |
) |
|
|
(89,253 |
) |
|
|
(46,031 |
) |
|
Net change due to
extensions, discoveries and improved recovery
|
|
|
467,822 |
|
|
|
291,501 |
|
|
|
30,240 |
|
|
Net change due to purchase
of minerals in place
|
|
|
— |
|
|
|
119,780 |
|
|
|
15,696 |
|
|
Net change due to revisions
in quantity estimates
|
|
|
(210,296 |
) |
|
|
(84,988 |
) |
|
|
80,564 |
|
|
Previously estimated
development costs incurred during the period
|
|
|
285,039 |
|
|
|
182,522 |
|
|
|
40,265 |
|
|
Accretion of
discount
|
|
|
60,162 |
|
|
|
32,793 |
|
|
|
17,166 |
|
|
Other
|
|
|
(11,281 |
) |
|
|
(38,107 |
) |
|
|
4,171 |
|
|
Net change in income
taxes
|
|
|
(71,959 |
) |
|
|
(143,166 |
) |
|
|
(72,632 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standardized measure of
discounted future net cash flows
|
|
$ |
494,220 |
|
|
$ |
414,381 |
|
|
$ |
204,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|