XML 58 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Information on Oil and Gas Producing Activities (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2018
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)

 

2017

 

2018

 

Proved properties

 

$

11,096,462

 

 

12,705,672

 

Unproved properties

 

 

2,266,673

 

 

1,767,600

 

 

 

 

13,363,135

 

 

14,473,272

 

Accumulated depletion and depreciation

 

 

(2,783,832)

 

 

(3,615,680)

 

Net capitalized costs

 

$

10,579,303

 

 

10,857,592

 

 

Schedule of costs incurred in certain oil and gas activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

(In thousands)

 

2016

 

2017

 

2018

 

Acquisition costs:

 

 

 

 

 

 

 

 

 

 

Proved property

 

$

134,113

 

 

175,650

 

 

 —

 

Unproved property

 

 

611,631

 

 

204,272

 

 

172,387

 

Development costs

 

 

1,000,903

 

 

897,287

 

 

1,164,800

 

Exploration costs

 

 

326,856

 

 

384,698

 

 

323,773

 

Total costs incurred

 

$

2,073,503

 

 

1,661,907

 

 

1,660,960

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

(In thousands)

 

2016

 

2017

 

2018

 

Revenues

 

$

1,755,061

 

 

2,747,920

 

 

3,652,894

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Production expenses

 

 

999,516

 

 

1,279,217

 

 

1,601,985

 

Exploration expenses

 

 

6,862

 

 

8,538

 

 

4,958

 

Depletion and depreciation

 

 

700,274

 

 

694,332

 

 

832,326

 

Impairment of unproved properties

 

 

162,935

 

 

159,598

 

 

549,437

 

Results of operations before income tax (expense) benefit

 

 

(114,526)

 

 

606,235

 

 

664,188

 

Income tax (expense) benefit

 

 

43,334

 

 

(228,096)

 

 

(156,350)

 

Results of operations

 

$

(71,192)

 

 

378,139

 

 

507,838

 

 

Schedule of proved developed and undeveloped reserves

 

 

 

 

 

 

 

 

 

 

 

  

Natural
gas
(Bcf)

  

NGLs
(MMBbl)

  

Oil and
condensate
(MMBbl)

  

Equivalents
(Bcfe)

 

Proved reserves:

 

 

 

 

 

 

 

 

 

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

 

Revisions

 

342

 

(22)

 

(6)

 

176

 

Extensions, discoveries and other additions

 

1,644

 

77

 

 7

 

2,148

 

Production

 

(591)

 

(36)

 

(2)

 

(822)

 

Purchases of reserves

 

289

 

13

 

 1

 

373

 

December 31, 2017

 

11,098

 

989

 

38

 

17,261

 

Revisions

 

(1,087)

 

 8

 

(1)

 

(1,042)

 

Extensions, discoveries and other additions

 

2,125

 

98

 

12

 

2,781

 

Production

 

(711)

 

(43)

 

(3)

 

(989)

 

Purchases of reserves

 

 —

 

 —

 

 —

 

 —

 

December 31, 2018

 

11,425

 

1,052

 

46

 

18,011

 

 

 

 

 

 

 

 

 

 

 

 

 

  

Natural
gas
(Bcf)

  

NGLs
(MMBbl)

  

Oil and
condensate
(MMBbl)

  

Equivalents
(Bcfe)

 

Proved developed reserves:

 

 

 

 

 

 

 

 

 

December 31, 2016

 

4,426

 

401

 

13

 

6,914

 

December 31, 2017

 

5,587

 

467

 

16

 

8,488

 

December 31, 2018

 

6,669

 

600

 

20

 

10,389

 

Proved undeveloped reserves:

 

 

 

 

 

 

 

 

 

December 31, 2016

 

4,988

 

556

 

25

 

8,472

 

December 31, 2017

 

5,511

 

522

 

22

 

8,773

 

December 31, 2018

 

4,756

 

452

 

26

 

7,622

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

(in millions)

 

2016

 

2017

 

2018

 

Future cash inflows

 

$

36,800

 

 

55,824

 

 

64,199

 

Future production costs

 

 

(21,275)

 

 

(26,375)

 

 

(30,007)

 

Future development costs

 

 

(3,902)

 

 

(3,312)

 

 

(3,453)

 

Future net cash flows before income tax

 

 

11,623

 

 

26,137

 

 

30,739

 

Future income tax expense

 

 

(1,042)

 

 

(4,104)

 

 

(5,505)

 

Future net cash flows

 

 

10,581

 

 

22,033

 

 

25,234

 

10% annual discount for estimated timing of cash flows

 

 

(7,294)

 

 

(13,406)

 

 

(14,756)

 

Standardized measure of discounted future net cash flows

 

$

3,287

 

 

8,627

 

 

10,478

 

 

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

 

 

 

 

 

December 31, 2016

 

$

2.39

 

December 31, 2017

 

$

3.23

 

December 31, 2018

 

$

3.56

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

(in millions)

 

2016

 

2017

 

2018

 

Sales of oil and gas, net of productions costs

 

$

(756)

 

 

(1,469)

 

 

(2,051)

 

Net changes in prices and production costs

 

 

(1,540)

 

 

3,918

 

 

707

 

Development costs incurred during the period

 

 

733

 

 

627

 

 

755

 

Net changes in future development costs

 

 

212

 

 

229

 

 

37

 

Extensions, discoveries and other additions

 

 

673

 

 

1,448

 

 

1,925

 

Acquisitions

 

 

66

 

 

258

 

 

 —

 

Divestitures

 

 

(7)

 

 

 —

 

 

 —

 

Revisions of previous quantity estimates

 

 

461

 

 

734

 

 

(53)

 

Accretion of discount

 

 

363

 

 

368

 

 

1,018

 

Net change in income taxes

 

 

12

 

 

(1,159)

 

 

(563)

 

Other changes

 

 

(163)

 

 

386

 

 

76

 

Net increase

 

 

54

 

 

5,340

 

 

1,851

 

Beginning of year

 

 

3,233

 

 

3,287

 

 

8,627

 

End of year

 

$

3,287

 

 

8,627

 

 

10,478