XML 61 R2.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Current assets:    
Cash $ 5,101 $ 13,822
Accounts receivable:    
Oil, natural gas, and natural gas liquids revenues 10,845 29,047
Joint interest billings and other, net of allowance of $80 and $83 at March 31, 2020 and December 31, 2019, respectively 11,094 6,672
Derivative asset 72,017 8,860
Prepaid expenses and other current assets 1,597 1,867
Total current assets 100,654 60,268
Oil and gas properties, successful efforts method:    
Proved properties 991,209 970,808
Unproved properties 238,477 260,271
Land 5,382 5,382
Total oil and gas properties 1,235,068 1,236,461
Accumulated depreciation, depletion and amortization (219,823) (195,567)
Net oil and gas properties 1,015,245 1,040,894
Other noncurrent assets:    
Goodwill 0 17,620
Office and other equipment, net of accumulated depreciation and amortization of $3,307 and $3,180 at March 31, 2020 and December 31, 2019, respectively 1,271 1,311
Derivative asset 20,769 770
Operating lease right-of-use assets 3,092 3,108
Other noncurrent assets 1,490 1,572
TOTAL ASSETS 1,142,521 1,125,543
Current liabilities:    
Accounts payable 24,010 25,284
Revenues and royalties payable 41,455 35,815
Accrued expenses 25,495 19,538
Asset retirement obligation 308 308
Derivative liability 0 6,889
Advances 2,690 11,505
Operating lease liabilities 759 570
Finance lease liabilities 153 206
Other current liabilities 14 43
Total current liabilities 94,884 100,158
Noncurrent liabilities:    
Long-term debt 152,000 170,000
Deferred tax liability 16,246 15,154
Asset retirement obligation 1,911 1,856
Operating lease liabilities 2,333 2,539
Finance lease liabilities 62 85
Other noncurrent liabilities 139 0
Total noncurrent liabilities 172,691 189,634
Commitments and Contingencies (Note 13)
Equity:    
Preferred stock, $0.001 par value, 20,000,000 shares authorized; none issued or outstanding 0 0
Additional paid-in capital 532,623 527,246
Accumulated deficit (165,003) (181,711)
Total Earthstone Energy, Inc. equity 367,685 345,599
Noncontrolling interest 507,261 490,152
Total equity 874,946 835,751
TOTAL LIABILITIES AND EQUITY 1,142,521 1,125,543
Class A Common Stock    
Equity:    
Common stock 30 29
Class B Common Stock    
Equity:    
Common stock $ 35 $ 35