XML 57 R40.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Information on Oil and Gas Producing Activities (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2016
Supplemental Information on Oil and Gas Producing Activities (Unaudited)  
Schedule of capitalized costs relating to oil and gas producing activities

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

(In thousands)

 

2015

 

2016

 

Proved properties

 

$

8,211,106

 

 

9,549,671

 

Unproved properties

 

 

1,996,081

 

 

2,331,173

 

 

 

 

10,207,187

 

 

11,880,844

 

Accumulated depletion and depreciation

 

 

(1,415,005)

 

 

(2,089,500)

 

Net capitalized costs

 

$

8,792,182

 

 

9,791,344

 

 

Schedule of costs incurred in certain oil and gas activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

(In thousands)

 

2014

 

2015

 

2016

 

Acquisition costs:

 

 

 

 

 

 

 

 

 

 

Proved property

 

$

64,066

 

 

 —

 

 

134,113

 

Unproved property

 

 

777,422

 

 

198,694

 

 

611,631

 

Development costs

 

 

1,536,193

 

 

1,039,301

 

 

1,000,903

 

Exploration costs

 

 

940,957

 

 

611,981

 

 

326,856

 

Total costs incurred

 

$

3,318,638

 

 

1,849,976

 

 

2,073,503

 

 

Schedule of results of operations (including discontinued operations) for oil and gas producing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

(In thousands)

 

2014

 

2015

 

2016

 

Revenues

 

$

1,736,752

 

 

1,375,128

 

 

1,755,061

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Production expenses

 

 

578,672

 

 

773,697

 

 

999,516

 

Exploration expenses

 

 

27,893

 

 

3,846

 

 

6,862

 

Depletion and depreciation

 

 

418,744

 

 

614,700

 

 

700,274

 

Impairment of unproved properties

 

 

15,198

 

 

104,321

 

 

162,935

 

Results of operations before income tax expense

 

 

696,245

 

 

(121,436)

 

 

(114,526)

 

Income tax (expense) benefit

 

 

(263,126)

 

 

45,497

 

 

43,334

 

Results of operations

 

$

433,119

 

 

(75,939)

 

 

(71,192)

 

 

Schedule of proved developed and undeveloped reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural
gas
(Bcf)

 

 

NGLs
(MMBbl)

 

 

Oil and
condensate
(MMBbl)

 

 

Equivalents
(Bcfe)

 

Proved reserves:

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

6,753

 

 

137

 

 

10

 

 

7,632

 

Revisions

 

(1,025)

 

 

(6)

 

 

 —

(a)

 

(1,054)

 

Extensions, discoveries and other additions

 

5,095

 

 

206

 

 

19

 

 

6,444

 

Purchases of reserves

 

29

 

 

 —

 

 

 —

 

 

29

 

Production

 

(317)

 

 

(7)

 

 

(1)

 

 

(368)

 

December 31, 2014

 

10,535

 

 

330

 

 

28

 

 

12,683

 

Revisions

 

(2,816)

 

 

176

 

 

(8)

 

 

(1,801)

 

Extensions, discoveries and other additions

 

2,253

 

 

97

 

 

8

 

 

2,878

 

Production

 

(439)

 

 

(16)

 

 

(2)

 

 

(545)

 

December 31, 2015

 

9,533

 

 

587

 

 

26

 

 

13,215

 

Revisions

 

(2,069)

 

 

275

 

 

3

 

 

(404)

 

Extensions, discoveries and other additions

 

1,990

 

 

99

 

 

9

 

 

2,637

 

Production

 

(505)

 

 

(27)

 

 

(2)

 

 

(676)

 

Purchases of reserves

 

475

 

 

23

 

 

2

 

 

624

 

Sales of reserves in place

 

(10)

 

 

 —

 

 

 —

 

 

(10)

 

December 31, 2016

 

9,414

 

 

957

 

 

38

 

 

15,386

 


(a)

Less than 1.0.

 

 

 

 

 

 

 

 

 

 

 

 

Natural
gas
(Bcf)

 

NGLs
(MMBbl)

 

Oil and
condensate
(MMBbl)

 

Equivalents
(Bcfe)

 

Proved developed reserves:

 

 

 

 

 

 

 

 

 

December 31, 2014

 

3,285

 

80

 

6

 

3,803

 

December 31, 2015

 

3,627

 

360

 

8

 

5,838

 

December 31, 2016

 

4,426

 

401

 

13

 

6,914

 

Proved undeveloped reserves:

 

 

 

 

 

 

 

 

 

December 31, 2014

 

7,250

 

250

 

22

 

8,880

 

December 31, 2015

 

5,906

 

227

 

18

 

7,377

 

December 31, 2016

 

4,988

 

556

 

25

 

8,472

 

 

Schedule of standardized measure of discounted future net cash flows attributable to proved reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

(in millions)

 

2014

 

2015

 

2016

 

Future cash inflows

 

$

63,632

 

 

35,179

 

 

36,800

 

Future production costs

 

 

(21,722)

 

 

(17,393)

 

 

(21,275)

 

Future development costs

 

 

(8,212)

 

 

(5,217)

 

 

(3,902)

 

Future net cash flows before income tax

 

 

33,698

 

 

12,569

 

 

11,623

 

Future income tax expense

 

 

(10,726)

 

 

(1,708)

 

 

(1,042)

 

Future net cash flows

 

 

22,972

 

 

10,861

 

 

10,581

 

10% annual discount for estimated timing of cash flows

 

 

(15,337)

 

 

(7,628)

 

 

(7,294)

 

Standardized measure of discounted future net cash flows

 

$

7,635

 

 

3,233

 

 

3,287

 

 

Schedule of weighted average prices used to estimate the Company's total equivalent reserves

 

 

 

 

 

December 31, 2014

 

$

5.02

 

December 31, 2015

 

$

2.66

 

December 31, 2016

 

$

2.39

 

 

Schedule of changes in standardized measure of discounted future net cash flow

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

(in millions)

 

2014

 

2015

 

2016

 

Sales of oil and gas, net of productions costs

 

$

(1,158)

 

 

(601)

 

 

(756)

 

Net changes in prices and production costs

 

 

(184)

 

 

(9,416)

 

 

(1,540)

 

Development costs incurred during the period

 

 

564

 

 

769

 

 

733

 

Net changes in future development costs

 

 

(102)

 

 

671

 

 

212

 

Extensions, discoveries and other additions

 

 

5,759

 

 

861

 

 

673

 

Acquisitions

 

 

42

 

 

 —

 

 

66

 

Divestitures

 

 

 —

 

 

 —

 

 

(7)

 

Revisions of previous quantity estimates

 

 

(828)

 

 

(1,167)

 

 

461

 

Accretion of discount

 

 

600

 

 

1,132

 

 

363

 

Net change in income taxes

 

 

(2,198)

 

 

3,284

 

 

12

 

Other changes

 

 

630

 

 

65

 

 

(163)

 

Net increase (decrease)

 

 

3,125

 

 

(4,402)

 

 

54

 

Beginning of year

 

 

4,510

 

 

7,635

 

 

3,233

 

End of year

 

$

7,635

 

 

3,233

 

 

3,287