XML 35 R21.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value Measurements
3 Months Ended
Mar. 31, 2012
Fair Value Measurements [Abstract]  
Fair Value Measurements

Note 15 — Fair Value Measurements

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The fair values of our derivative contracts are classified as Level 3 based on the significant unobservable inputs into our expected present value models. The following table sets forth a reconciliation of changes in the fair value of these financial assets (liabilities) during the three months ended March 31, 2012 (in thousands):

 

     U.S. Gas
Fixed-
Price
Physicals
    U.S. Gas
Calls
    U.S. Oil
Swaps(1)
    U.S. Oil
Swaptions(2)
    U.K.
Gas
Swaps
    Total  

Balance at beginning of period

   $ 2,194      $ (64   $ (69,061   $ —        $ (213   $ (67,144

Derivative gains (losses) included in earnings

     281        52        (53,186     (4,135     (1,983     (58,971

Sales

     —          —          (30,702     (10,829     —          (41,531

Settlements and terminations

     (2,475     —          40,803        10,696        17        49,041   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ —        $ (12   $ (112,146   $ (4,268   $ (2,179   $ (118,605
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Changes in unrealized gain (loss) included in derivative income (expense) relating to derivatives still held at March 31, 2012

   $ —        $ 52      $ (41,124   $ (1,083   $ (1,588   $ (43,743
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) In 2011 and 212, we entered into certain off-market oil swap derivative contracts which provide us with $117.4 million of cash advances from the counterparty and obligate us to pay market prices at the time of settlement. Also included here is activity for oil price basis swaps.
(2) In January 2012, we entered into certain commodity price derivate contracts which give the counterparty the right, for a period of time, to bind us in agreed-upon oil price swap contracts in exchange for a premium paid to us. See Note 12, "Derivative Instruments and Risk Management Activities."

The following table sets forth a reconciliation of changes in the fair value of these financial assets (liabilities) during the three months ended March 31, 2011 (in thousands):

 

     U.S Gas
Fixed-Price

Physicals
    U.S Gas
Calls
    U.S. Oil
Swaps
    U.S Oil
Swaps(1)
    U.S Gas
Price Collars
    U.K. Gas
Swaps
    Total  

Balance at beginning of period

   $ 289      $ —        $ (27,519   $ (12,027   $ 658      $ (4,031   $ (42,630

Derivative income (expense)

     576        (3     (52,081     4,849        171        (3,774     (50,262

Premium received

     —          (2,133     —          —          —          —          (2,133

Settlements

     (1,128     —          5,089        2,923        (829     1,351        7,406   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ (263   $ (2,136   $ (74,511   $ (4,255   $ —        $ (6,454   $ (87,619
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Changes in unrealized gain (loss) included in derivative income (expense) relating to derivatives still held at March 31, 2011

   $ 410      $ (3   $ (51,276   $ 3,343      $ —        $ (4,099   $ (51,625
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) These swaps include those which have been matched with call options to allow us to reparticipate in price increases above certain levels.

Qualitative Disclosures about Fair Value Measurements

Commodity Derivatives - The fair values of our derivative contracts are classified as Level 3 because they are measured based on prices or valuation models that require inputs that are both significant to the fair value measurement and less observable from objective sources (i.e., supported by little or no market activity). Our option pricing models are industry-standard and consider various inputs including forward commodity price estimates, volatility and time value of money. The pricing variables are sensitive to market volatility as well as changes in future price forecasts and regional price differences. Significant changes in the quoted forward prices for commodities generally lead to corresponding changes in the fair value measurement of our oil and gas derivative contracts. Significant changes in the volatility factors utilized in our option-pricing model can cause significant changes in the fair value measurements of our oil and gas derivative contracts.

Fair Value of DebtThe estimated fair value of our long-term debt is $1.8 billion at March 31, 2012. These estimated fair values are classified as Level 2 because in our calculation the unadjusted quoted prices for recent sales of our debt are from markets which are not active.

Quantitative Disclosures about Unobservable Inputs for Level 3 Fair Value Measurements at March 31, 2012

 

Instrument Type

   Estimated Fair
Value of Liability
(in thousands)
    

Valuation

Technique

  

Significant Unobservable Input

  

Oil - $/Bbl

Gas - $/MMbtu

Oil swaps/prepaid swaps

   $ 108,073       Discounted cash flow    NYMEX oil price forward curve    101.57 – 105.33
         Argus oil price forward curve    107.93 – 125.58

Oil basis swaps

     4,075       Discounted cash flow    NYMEX oil price forward curve    101.57 – 105.33
         WTI vs Argus differential    6.35 – 20.26

Oil swaption

     4,268       Option model    NYMEX oil price forward curve    101.57 – 105.33
         Oil price volatility curve    28%

Natural gas swaps

     2,178       Discounted cash flow    NBP natural gas price forward curve    9.60 – 12.80

Natural gas calls

     11       Option model    NBP natural gas price forward curve    2.13 – 3.88
         Natural gas price volatility curve    0% – 53%