XML 65 R44.htm IDEA: XBRL DOCUMENT v3.3.1.900
Supplemental Oil and Gas Disclosures (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2015
Summary of Estimated Quantities of Proved Developed Oil and Natural Gas Reserves
Estimated quantities of proved oil and gas reserves are summarized as follows:
 
Reserves
 
Oil (a)
(Barrels)
 
Gas
(Mcf)
 
(In thousands)
Consolidated entities:
 
 
 
Year-end 2012
3,220

 
11,722

Revisions of previous estimates
182

 
1,243

Extensions and discoveries
3,085

 
2,046

Acquisitions
35

 
531

Production
(698
)
 
(1,912
)
Year-end 2013
5,824

 
13,630

Revisions of previous estimates
608

 
293

Extensions and discoveries
2,191

 
774

Acquisitions
85

 
31

Sales
(105
)
 
(218
)
Production
(931
)
 
(1,861
)
Year-end 2014
7,672

 
12,649

Revisions of previous estimates
(855
)
 
(1,675
)
Extensions and discoveries
224

 
173

Acquisitions

 

Sales
(704
)
 
(1,223
)
Production
(1,158
)
 
(1,967
)
Year-end 2015
5,179

 
7,957

Our share of ventures accounted for using the equity method:
 
 
 
Year-end 2012

 
2,572

Revisions of previous estimates

 
7

Production

 
(247
)
Year-end 2013

 
2,332

Revisions of previous estimates

 
(382
)
Production

 
(199
)
Year-end 2014

 
1,751

Revisions of previous estimates

 
(320
)
Production

 
(168
)
Year-end 2015

 
1,263

Total consolidated and our share of equity method ventures:
 
 
 
Year-end 2013
 
 
 
Proved developed reserves
3,893

 
13,717

Proved undeveloped reserves
1,931

 
2,245

Total Year-end 2013
5,824

 
15,962

Year-end 2014
 
 
 
Proved developed reserves
5,269

 
12,599

Proved undeveloped reserves
2,403

 
1,801

Total Year-end 2014
7,672

 
14,400

Year-end 2015
 
 
 
Proved developed reserves
5,179

 
9,220

Proved undeveloped reserves

 

Total Year-end 2015
5,179

 
9,220


Capitalized Costs Relating to Oil and Gas Producing Activities Disclosure [Table Text Block]
Net capitalized costs, utilizing the successful efforts method of accounting, related to our oil and gas producing activities are as follows:
 
At Year-End
 
2015
 
2014
 
(In thousands)
Unproved leasehold interests
$
19,441

 
$
90,446

Proved oil and gas properties
119,414

 
221,299

Total costs
138,855

 
311,745

Less accumulated depreciation, depletion and amortization
(58,242
)
 
(48,252
)
 
$
80,613

 
$
263,493

Costs Incurred in Oil and Natural Gas Property Acquisition, Exploration and Development Activities
Costs incurred in oil and gas property acquisition, exploration and development activities, whether capitalized or expensed, follows:
 
For the Year
 
2015
 
2014
 
2013
 
(In thousands)
Consolidated entities:
 
 
 
 
 
Acquisition costs
 
 
 
 
 
Proved properties
$

 
$
2,001

 
$

Unproved properties
4,832

 
25,666

 
35,806

Exploration costs
17,922

 
39,399

 
10,486

Development costs
27,609

 
40,277

 
54,538

 
$
50,363

 
$
107,343

 
$
100,830

Estimates of Future Cash Flows from Proved Developed Oil and Natural Gas Reserves
Estimates of future cash flows from proved oil and gas reserves are shown in the following table. Estimated income taxes are calculated by applying the appropriate tax rates to the estimated future pre-tax net cash flows less depreciation of the tax basis of properties and the statutory depletion allowance.
 
At Year-End
 
2015
 
2014
 
2013
 
(In thousands)
Consolidated entities:
 
 
 
 
 
Future cash inflows
$
216,588

 
$
665,657

 
$
544,098

Future production and development costs
(93,623
)
 
(271,735
)
 
(231,801
)
Future income tax expenses
(22,218
)
 
(106,002
)
 
(77,361
)
Future net cash flows
100,747

 
287,920

 
234,936

10% annual discount for estimated timing of cash flows
(33,951
)
 
(124,079
)
 
(99,383
)
Standardized measure of discounted future net cash flows
$
66,796

 
$
163,841

 
$
135,553

Our share in ventures accounted for using the equity method:
 
 
 
 
 
Future cash inflows
$
2,283

 
$
6,186

 
$
4,765

Future production and development costs
(245
)
 
(664
)
 
(512
)
Future income tax expenses
(774
)
 
(2,098
)
 
(1,616
)
Future net cash flows
1,264

 
3,424

 
2,637

10% annual discount for estimated timing of cash flows
(562
)
 
(1,649
)
 
(1,337
)
Standardized measure of discounted future net cash flows
$
702

 
$
1,775

 
$
1,300

Total consolidated and our share of equity method ventures
$
67,498

 
$
165,616

 
$
136,853

Changes in Standardized Measure of Discounted Future Net Cash Flow
Changes in the standardized measure of discounted future net cash flow follows:
 
For the Year
 
Consolidated
 
Our Share of Equity
Method Ventures
 
Total
 
(In thousands)
Year-end 2012
$
106,543

 
$
1,413

 
$
107,956

Changes resulting from:
 
 
 
 
 
Net change in sales prices and production costs
23,422

 
415

 
23,837

Net change in future development costs
(2,897
)
 

 
(2,897
)
Sales of oil and gas, net of production costs
(56,559
)
 
(801
)
 
(57,360
)
Net change due to extensions and discoveries
54,539

 

 
54,539

Net change due to acquisition of reserves
1,160

 

 
1,160

Net change due to revisions of quantity estimates
8,673

 
6

 
8,679

Previously estimated development costs incurred
4,124

 

 
4,124

Accretion of discount
13,540

 
228

 
13,768

Net change in timing and other
(718
)
 
(31
)
 
(749
)
Net change in income taxes
(16,274
)
 
70

 
(16,204
)
Aggregate change for the year
29,010

 
(113
)
 
28,897

Year-end 2013
135,553

 
1,300

 
136,853

Changes resulting from:
 
 
 
 
 
Net change in sales prices and production costs
(1,064
)
 
1,571

 
507

Net change in future development costs
1,308

 

 
1,308

Sales of oil and gas, net of production costs
(63,192
)
 
(787
)
 
(63,979
)
Net change due to extensions and discoveries
58,228

 

 
58,228

Net change due to acquisition of reserves
2,778

 

 
2,778

Net change due to divestitures of reserves
(5,804
)
 

 
(5,804
)
Net change due to revisions of quantity estimates
15,303

 
(343
)
 
14,960

Previously estimated development costs incurred
15,497

 

 
15,497

Accretion of discount
18,067

 
210

 
18,277

Net change in timing and other
4,198

 
115

 
4,313

Net change in income taxes
(17,031
)
 
(291
)
 
(17,322
)
Aggregate change for the year
28,288

 
475

 
28,763

Year-end 2014
163,841

 
1,775

 
165,616

Changes resulting from:
 
 
 
 
 
Net change in sales prices and production costs
(136,536
)
 
(1,112
)
 
(137,648
)
Net change in future development costs
92

 

 
92

Sales of oil and gas, net of production costs
(31,732
)
 
(428
)
 
(32,160
)
Net change due to extensions and discoveries
11,747

 

 
11,747

Net change due to acquisition of reserves

 

 

Net change due to divestitures of reserves
(15,855
)
 
 
 
(15,855
)
Net change due to revisions of quantity estimates
(15,164
)
 
(267
)
 
(15,431
)
Previously estimated development costs incurred
15,096

 

 
15,096

Accretion of discount
22,600

 
286

 
22,886

Net change in timing and other
4,018

 
(210
)
 
3,808

Net change in income taxes
48,689

 
658

 
49,347

Aggregate change for the year
(97,045
)
 
(1,073
)
 
(98,118
)
Year-end 2015
$
66,796

 
$
702

 
$
67,498

Information About Results of Operations of Oil and Natural Gas Interests
Information about the results of operations of our oil and gas interests follows:
 
For the Year
 
2015
 
2014
 
2013
 
(In thousands)
Consolidated entities
 
 
 
 
 
Revenues
$
51,553

 
$
82,919

 
$
69,036

Production costs
(19,820
)
 
(19,727
)
 
(12,477
)
Exploration costs
(11,864
)
 
(17,416
)
 
(10,486
)
Depreciation, depletion, amortization
(28,774
)
 
(29,442
)
 
(19,552
)
Non-cash impairment of proved oil and gas properties and unproved leasehold interests
(164,831
)
 
(32,665
)
 
(473
)
Oil and gas administrative expenses
(11,700
)
 
(17,000
)
 
(14,407
)
Accretion expense
(144
)
 
(121
)
 
(94
)
Income tax expenses
14,717

 
13,398

 
(3,471
)
Results of operations
(170,863
)
 
(20,054
)
 
8,076

Our share in ventures accounted for using the equity method:
 
 
 
 
 
Revenues
$
428

 
$
786

 
$
801

Production costs
(102
)
 
(105
)
 
(123
)
Oil and gas administrative expenses
(51
)
 
(95
)
 
(86
)
Income tax expenses
21

 
(235
)
 
(178
)
Results of operations
$
296

 
$
351

 
$
414

Total results of operations
$
(170,567
)
 
$
(19,703
)
 
$
8,490

Consolidated Entities [Member]  
Capitalized Costs Relating to Oil and Gas Producing Activities Disclosure [Table Text Block]
Capitalized costs related to our oil and gas producing activities are as follows:
 
At Year-End
 
2015
 
2014
 
(In thousands)
Consolidated entities:
 
 
 
Unproved oil and gas properties
$
19,441

 
$
90,446

Proved oil and gas properties
119,414

 
221,299

Total costs
138,855

 
311,745

Less accumulated depreciation, depletion and amortization
(58,242
)
 
(48,252
)
 
$
80,613

 
$
263,493