XML 135 R60.htm IDEA: XBRL DOCUMENT v2.4.1.9
Supplemental Oil And Gas Disclosures (Tables)
12 Months Ended
Dec. 31, 2014
Supplemental Oil And Gas Disclosures [Abstract]  
Capitalized Costs Related To Oil And Gas Producing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Costs Relating to Oil and Gas Producing Activities

 

United Kingdom

 

United States

 

Total

December 31, 2014:

 

 

 

 

 

 

 

 

Proved

$

935,557 

 

$

54,201 

 

$

989,758 

Unproved

 

 -

 

 

10,784 

 

 

10,784 

Total capitalized costs

 

935,557 

 

 

64,985 

 

 

1,000,542 

 

 

 

 

 

 

 

 

 

Accumulated depreciation, depletion and amortization

 

(501,894)

 

 

(29,179)

 

 

(531,073)

 

 

 

 

 

 

 

 

 

Net capitalized costs

$

433,663 

 

$

35,806 

 

$

469,469 

 

 

 

 

 

 

 

 

 

December 31, 2013:

 

 

 

 

 

 

 

 

Proved

$

1,043,927 

 

$

40,742 

 

$

1,084,669 

Unproved

 

295,083 

 

 

73,577 

 

 

368,660 

Total capitalized costs

 

1,339,010 

 

 

114,319 

 

 

1,453,329 

 

 

 

 

 

 

 

 

 

Accumulated depreciation, depletion and amortization

 

(355,366)

 

 

(27,429)

 

 

(382,795)

 

 

 

 

 

 

 

 

 

Net capitalized costs

$

983,644 

 

$

86,890 

 

$

1,070,534 

 

Costs Incurred In Oil And Gas Property Acquisition, Exploration And Development Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs Incurred in Oil and Gas Property Acquisition, Exploration and Development Activities

 

 

United Kingdom

 

 

United States

 

 

Total

Year Ended December 31, 2014:

 

 

 

 

 

 

 

 

Acquisition costs:

 

 

 

 

 

 

 

 

Proved

$

 —

 

$

 —

 

$

 —

Unproved

 

 —

 

 

 —

 

 

 —

Exploration costs

 

18,976 

 

 

20,107 

 

 

39,083 

Development costs

 

38,711 

 

 

3,743 

 

 

42,454 

Total costs incurred

$

57,687 

 

$

23,850 

 

$

81,537 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2013:

 

 

 

 

 

 

 

 

Acquisition costs:

 

 

 

 

 

 

 

 

Proved

$

 —

 

$

 —

 

$

 —

Unproved

 

2,323 

 

 

463 

 

 

2,786 

Exploration costs

 

39,202 

 

 

11,644 

 

 

50,846 

Development costs

 

149,138 

 

 

3,068 

 

 

152,206 

Total costs incurred

$

190,663 

 

$

15,175 

 

$

205,838 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2012:

 

 

 

 

 

 

 

 

Acquisition costs:

 

 

 

 

 

 

 

 

Proved

$

143,004 

 

$

1,176 

 

$

144,180 

Unproved

 

46,878 

 

 

1,156 

 

 

48,034 

Exploration costs

 

46,730 

 

 

15,397 

 

 

62,127 

Development costs

 

164,562 

 

 

7,900 

 

 

172,462 

Total costs incurred

$

401,174 

 

$

25,629 

 

$

426,803 

 

Results Of Operatings For Oil And Gas Producing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Results of Operations for Oil and Gas Producing Activities

 

 

United Kingdom

United States

Total

Year Ended December 31, 2014:

 

 

 

 

 

 

Revenues

$

309,303 

$

6,729 

$

316,032 

Production expenses

 

82,504 

 

4,486 

 

86,990 

DD&A

 

172,343 

 

1,825 

 

174,168 

Impairment of oil and gas properties

 

405,159 

 

71,562 

 

476,721 

Income tax expense

 

(217,436)

 

(24,900)

 

(242,336)

Results of activities

$

(133,267)

$

(46,244)

$

(179,511)

 

 

 

 

 

 

 

Year Ended December 31, 2013:

 

 

 

 

 

 

Revenues

$

329,296 

$

8,368 

$

337,664 

Production expenses

 

98,045 

 

7,399 

 

105,444 

DD&A

 

137,739 

 

3,242 

 

140,981 

Impairment of oil and gas properties

 

 —

 

9,566 

 

9,566 

Income tax expense (benefit)

 

57,977 

 

(4,144)

 

53,833 

Results of activities

$

35,535 

$

(7,695)

$

27,840 

 

 

 

 

 

 

 

Year Ended December 31, 2012:

 

 

 

 

 

 

Revenues

$

207,181 

$

11,877 

$

219,058 

Production expenses

 

51,568 

 

6,968 

 

58,536 

DD&A

 

56,813 

 

7,574 

 

64,387 

Impairment of oil and gas properties

 

 —

 

53,072 

 

53,072 

Income tax expense (benefit)

 

61,256 

 

(19,508)

 

41,748 

Results of activities

$

37,544 

$

(36,229)

$

1,315 

 

Schedule Of Oil And Gas Reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

United Kingdom

 

United States

 

Total

Proved Oil Reserves (mbbls):

 

 

 

 

 

Proved reserves at January 1, 2012

4,060 

 

41 

 

4,101 

Production

(1,994)

 

(3)

 

(1,997)

Purchases of reserves

11,071 

 

 —

 

11,071 

Sales of reserves in place

 —

 

(19)

 

(19)

Extensions and discoveries

1,992 

 

 —

 

1,992 

Revisions of previous estimates

(1,396)

 

(13)

 

(1,409)

Proved reserves at December 31, 2012

13,733 

 

 

13,739 

Production

(3,017)

 

(1)

 

(3,018)

Purchases of reserves

 —

 

 —

 

 —

Sales of reserves in place

 —

 

 —

 

 —

Extensions and discoveries

 —

 

 —

 

 —

Revisions of previous estimates

1,624 

 

(3)

 

1,621 

Proved reserves at December 31, 2013

12,340 

 

 

12,342 

Production

(2,564)

 

(8)

 

(2,572)

Purchases of reserves

 —

 

 —

 

 —

Sales of reserves in place

 —

 

 —

 

 —

Extensions and discoveries

 —

 

73 

 

73 

Revisions of previous estimates

(3,813)

 

 

(3,805)

Proved reserves at December 31, 2014

5,963 

 

75 

 

6,038 

 

 

 

 

 

 

Proved Developed Oil Reserves (mbbls):

 

 

 

 

 

At December 31, 2012

5,261 

 

 

5,267 

At December 31, 2013

5,659 

 

 

5,661 

At December 31, 2014

5,744 

 

75 

 

5,819 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United Kingdom

 

United States

 

Total

Proved Gas Reserves (mmcf):

 

 

 

 

 

Proved reserves at January 1, 2012

50,723 

 

60,978 

 

111,701 

Production

(91)

 

(5,206)

 

(5,297)

Purchases of reserves

1,409 

 

998 

 

2,407 

Sales of reserves in place

 —

 

(5,213)

 

(5,213)

Extensions and discoveries

473 

 

 —

 

473 

Revisions of previous estimates

4,387 

 

(36,867)

 

(32,480)

Proved reserves at December 31, 2012

56,901 

 

14,690 

 

71,591 

Production

(1,194)

 

(2,636)

 

(3,830)

Purchases of reserves

 —

 

 —

 

 —

Sales of reserves in place

 —

 

(4,200)

 

(4,200)

Extensions and discoveries

 —

 

 —

 

 —

Revisions of previous estimates

(309)

 

3,921 

 

3,612 

Proved reserves at December 31, 2013

55,398 

 

11,775 

 

67,173 

Production

(6,253)

 

(1,577)

 

(7,830)

Purchases of reserves

 —

 

 —

 

 —

Sales of reserves in place

 —

 

 —

 

 —

Extensions and discoveries

 —

 

24,285 

 

24,285 

Revisions of previous estimates

(24,962)

 

(21,428)

 

(46,390)

Proved reserves at December 31, 2014

24,183 

 

13,055 

 

37,238 

 

 

 

 

 

 

Proved Developed Gas Reserves (mmcf):

 

 

 

 

 

At December 31, 2012

3,147 

 

14,690 

 

17,837 

At December 31, 2013

18,384 

 

9,792 

 

28,176 

At December 31, 2014

24,183 

 

11,456 

 

35,639 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United Kingdom

 

United States

 

Total

Proved Reserves (mboe) (1):

 

 

 

 

 

Proved reserves at January 1, 2012

12,514 

 

10,204 

 

22,718 

Production

(2,009)

 

(871)

 

(2,880)

Extensions and discoveries

2,071 

 

 —

 

2,071 

Purchase of proved reserves, in place

11,306 

 

166 

 

11,472 

Sale of reserves

 —

 

(888)

 

(888)

Revisions of previous estimates

(665)

 

(6,157)

 

(6,822)

Proved reserves at December 31, 2012

23,217 

 

2,454 

 

25,671 

Production

(3,216)

 

(440)

 

(3,656)

Extensions and discoveries

 —

 

 —

 

 —

Purchase of proved reserves, in place

 —

 

 —

 

 —

Sale of reserves

 —

 

(700)

 

(700)

Revisions of previous estimates

1,572 

 

651 

 

2,223 

Proved reserves at December 31, 2013

21,573 

 

1,965 

 

23,538 

Production

(3,606)

 

(271)

 

(3,877)

Extensions and discoveries

 —

 

4,120 

 

4,120 

Purchase of proved reserves, in place

 —

 

 —

 

 —

Sale of reserves

 —

 

 —

 

 —

Revisions of previous estimates

(7,973)

 

(3,563)

 

(11,536)

Proved reserves at December 31, 2014

9,994 

 

2,251 

 

12,245 

 

 

 

 

 

 

Proved Developed Reserves (mboe):

 

 

 

 

 

At December 31, 2012

5,785 

 

2,454 

 

8,239 

At December 31, 2013

8,723 

 

1,634 

 

10,357 

At December 31, 2014

9,775 

 

1,984 

 

11,759 

(1)

Mboe is calculated as mbbls plus mmcf divided by 6.

Prices Used To Determine Estimated Future Cash Inflows

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

2014

 

2013

 

 

Oil

 

Gas

 

Oil

 

Gas

 

 

($/bbl)

 

($/mcf)

 

($/bbl)

 

($/mcf)

United Kingdom

 

98.72 

 

8.10 

 

104.45 

 

10.38 

United States

 

84.42 

 

3.40 

 

97.71 

 

2.94 

 

Schedule Of Standardized Measure Of Discounted Future Net Cash Flows Of Proved Reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Standardized Measure of Discounted Future Net Cash Flows of Proved Reserves

 

United Kingdom

 

United States

 

Total

December 31, 2014:

 

 

 

 

 

 

 

 

Future cash inflows

$

778,119 

 

$

50,693 

 

$

828,812 

Future production costs

 

(282,945)

 

 

(14,810)

 

 

(297,755)

Future development costs

 

(357,373)

 

 

(100)

 

 

(357,473)

Future income tax expense

 

159,266 

 

 

 —

 

 

159,266 

 

 

 

 

 

 

 

 

 

Future net cash flows (undiscounted)

 

297,067 

 

 

35,783 

 

 

332,850 

Annual discount of 10% for estimated timing

 

(201,859)

 

 

10,974 

 

 

(190,885)

 

 

 

 

 

 

 

 

 

Standardized measure of future net cash flows

$

498,926 

 

 

24,809 

 

$

523,735 

 

 

 

 

 

 

 

 

 

December 31, 2013:

 

 

 

 

 

 

 

 

Future cash inflows

$

1,862,137 

 

$

34,852 

 

$

1,896,989 

Future production costs

 

(571,347)

 

 

(12,202)

 

 

(583,549)

Future development costs

 

(593,958)

 

 

(605)

 

 

(594,563)

Future income tax expense

 

(133,495)

 

 

 —

 

 

(133,495)

 

 

 

 

 

 

 

 

 

Future net cash flows (undiscounted)

 

563,337 

 

 

22,045 

 

 

585,382 

Annual discount of 10% for estimated timing

 

43,152 

 

 

6,548 

 

 

49,700 

 

 

 

 

 

 

 

 

 

Standardized measure of future net cash flows

$

520,185 

 

$

15,497 

 

$

535,682 

 

Schedule Of Principal Sources Of Changes In Standardized Measure Of Discounted Future Net Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal Sources of Change in the Standardized Measure of Discounted Future Net Cash Flows

 

2014

 

2013

 

2012

Standardized measure, beginning of period

$

535,682 

 

$

498,978 

 

$

264,872 

Net changes in prices and production costs

 

(133,641)

 

 

(33,792)

 

 

(33,520)

Future development costs incurred

 

91,872 

 

 

140,436 

 

 

172,462 

Net changes in estimated future development costs

 

134,810 

 

 

(132,092)

 

 

(193,359)

Revisions of previous quantity estimates

 

(428,696)

 

 

88,008 

 

 

(56,525)

Extensions and discoveries

 

43,783 

 

 

 —

 

 

102,386 

Accretion of discount

 

65,895 

 

 

78,151 

 

 

42,589 

Changes in income taxes, net

 

152,102 

 

 

104,891 

 

 

(74,778)

Sale of oil and gas produced, net of production costs

 

(226,799)

 

 

(232,220)

 

 

(165,547)

Purchased reserves

 

 —

 

 

 —

 

 

457,033 

Sales of reserves in place

 

 —

 

 

(4,074)

 

 

(6,971)

Change in production, timing and other

 

288,727 

 

 

27,396 

 

 

(9,664)

 

 

 

 

 

 

 

 

 

Standardized measure, end of period

$

523,735 

 

$

535,682 

 

$

498,978