XML 66 R45.htm IDEA: XBRL DOCUMENT v3.24.1
Supplemental information on oil and gas activities
12 Months Ended
Dec. 31, 2023
Supplemental information on oil and gas activities  
Supplemental information on oil and gas activities

Note 38     Supplemental information on oil and gas activities (unaudited)

The following information is presented in accordance with ASC No. 932 “Extractive Activities- Oil and Gas”, as amended by ASU 2010 - 03 “Oil and Gas Reserves. Estimation and Disclosures”, issued by FASB in January 2010 in order to align the current estimation and disclosure requirements with the requirements set in the SEC final rules and interpretations, published on December 31, 2008. This information includes the Group’s oil and gas production activities carried out in each country.

Table 1 - Costs incurred in exploration, property acquisitions and development

The following table presents those costs capitalized as well as expensed that were incurred during each of the years ended December 31, 2023, 2022 and 2021. The acquisition of properties includes the cost of acquisition of proved or unproved oil and gas properties. Exploration costs include geological and geophysical costs, costs necessary for retaining undeveloped properties, drilling costs and exploratory wells equipment. Development costs include drilling costs and equipment for developmental wells, the construction of facilities for extraction, treatment and storage of hydrocarbons and all necessary costs to maintain facilities for the existing developed reserves.

Amounts in US$‘000

   

Colombia

   

Ecuador

   

Brazil

   

Chile

   

Argentina

   

Total

Year ended December 31, 2023

Acquisition of properties

Proved

Unproved

Total property acquisition

Exploration

66,953

13,331

107

56

1,481

81,928

Development (a)

125,997

372

255

(564)

126,060

Total costs incurred

192,950

13,703

362

(508)

1,481

207,988

Amounts in US$‘000

   

Colombia

   

Ecuador

   

Brazil

   

Chile

   

Argentina

   

Total

Year ended December 31, 2022

Acquisition of properties

Proved

Unproved

Total property acquisition

Exploration

48,771

26,521

116

779

76,187

Development (a)

89,231

648

(212)

9,952

99,619

Total costs incurred

138,002

27,169

(212)

10,068

779

175,806

Amounts in US$‘000

   

   

Colombia

   

Brazil

   

Chile

   

Argentina

   

Total

Year ended December 31, 2021

Acquisition of properties

Proved

Unproved

Total property acquisition

Exploration

40,828

3

3,940

998

45,769

Development (a)

81,310

(2,212)

1,900

2

81,000

Total costs incurred

122,138

(2,209)

5,840

1,000

126,769

(a)Includes the effect of change in estimate of assets retirement obligations.

Table 2 - Capitalized costs related to oil and gas producing activities

The following table presents the capitalized costs as of December 31, 2023, 2022 and 2021, for proved and unproved oil and gas properties, and the related accumulated depreciation as of those dates.

Amounts in US$‘000

   

Colombia

   

Ecuador

   

Brazil

   

Chile (b)

   

Total

As of December 31, 2023

Proved properties (a)

Equipment, camps and other facilities

165,666

4,121

74,491

244,278

Mineral interest and wells

841,063

31,149

48,448

330,024

1,250,684

Other uncompleted projects

15,770

11

15,781

Unproved properties

69,823

10,426

330

80,579

Gross capitalized costs

1,092,322

41,575

52,910

404,515

1,591,322

Accumulated depreciation

(447,716)

(8,522)

(47,388)

(379,448)

(883,074)

Total net capitalized costs

644,606

33,053

5,522

25,067

708,248

(a)Includes capitalized amounts related to asset retirement obligations and impairment loss recognized in Chile for US$ 13,332,000.
(b)Classified as ‘Assets held for sale’ as of December 31, 2023, due to the divestment process closed in January 2024. See Note 36.1.

Amounts in US$‘000

   

Colombia

   

Ecuador

   

Brazil

   

Chile

   

Total

As of December 31, 2022

Proved properties (a)

Equipment, camps and other facilities

144,672

3,565

74,490

222,727

Mineral interest and wells

672,424

18,191

44,716

343,926

1,079,257

Other uncompleted projects

16,099

268

113

16,480

Unproved properties

102,760

9,991

290

113,041

Gross capitalized costs

935,955

28,182

48,839

418,529

1,431,505

Accumulated depreciation

(354,981)

(2,316)

(42,885)

(371,171)

(771,353)

Total net capitalized costs

580,974

25,866

5,954

47,358

660,152

(a)Includes capitalized amounts related to asset retirement obligations.

Amounts in US$‘000

   

Colombia

   

Brazil

   

Chile

   

Argentina

   

Total

As of December 31, 2021

Proved properties (a)

Equipment, camps and other facilities

125,078

3,333

72,766

201,177

Mineral interest and wells

580,931

42,008

334,993

957,932

Other uncompleted projects

26,136

250

818

27,204

Unproved properties (b)

94,419

271

94,690

Gross capitalized costs

826,564

45,862

408,577

1,281,003

Accumulated depreciation

(282,616)

(38,741)

(358,417)

(679,774)

Total net capitalized costs

543,948

7,121

50,160

601,229

(b)Includes capitalized amounts related to asset retirement obligations, impairment loss recognized in Chile for US$ 17,641,000 and impairment loss reversed in Argentina for US$ 13,307,000.
(a)Do not include Ecuador capitalized costs.

Table 3 - Results of operations for oil and gas producing activities

The breakdown of results of the operations shown below summarizes revenues and expenses directly associated with oil and gas producing activities for the years ended December 31, 2023, 2022 and 2021. Income tax for the years presented was calculated utilizing the statutory tax rates.

Amounts in US$‘000

   

Colombia

   

Ecuador

   

Brazil

   

Chile

   

Argentina

   

Total

Year ended December 31, 2023

Revenue

702,401

19,097

14,019

15,644

751,161

Production costs, excluding depreciation

Operating costs

(121,012)

(10,242)

(3,850)

(7,678)

(142,782)

Royalties and economic rights in cash

(83,233)

(1,096)

(548)

(84,877)

Total production costs

(204,245)

(10,242)

(4,946)

(8,226)

(227,659)

Exploration expenses

(36,395)

(309)

(90)

(56)

(1,481)

(38,331)

Accretion expense (a)

(669)

(87)

(560)

(1,478)

(2,794)

Impairment loss for non-financial assets

(13,332)

(13,332)

Depreciation, depletion and amortization

(92,735)

(6,205)

(1,047)

(8,278)

(108,265)

Results of operations before income tax

368,357

2,254

7,376

(15,726)

(1,481)

360,780

Income tax expense

(165,761)

(564)

(2,508)

(168,833)

Results of oil and gas operations

202,596

1,690

4,868

(15,726)

(1,481)

191,947

Amounts in US$‘000

   

Colombia

   

Ecuador

   

Brazil

   

Chile

   

Argentina

   

Total

Year ended December 31, 2022

Revenue

978,423

10,671

19,873

29,196

1,962

1,040,125

Production costs, excluding depreciation

Operating costs

(78,323)

(3,220)

(3,753)

(12,961)

(1,306)

(99,563)

Royalties and economic rights in cash

(249,303)

(1,546)

(1,165)

(273)

(252,287)

Total production costs

(327,626)

(3,220)

(5,299)

(14,126)

(1,579)

(351,850)

Exploration expenses

(28,424)

(4,768)

(116)

(779)

(34,087)

Accretion expense (a)

(621)

(504)

(1,516)

(2,641)

Depreciation, depletion and amortization

(72,386)

(2,315)

(1,509)

(12,754)

(88,964)

Results of operations before income tax

549,366

368

12,561

684

(396)

562,583

Income tax expense

(192,278)

(92)

(4,271)

(103)

(196,744)

Results of oil and gas operations

357,088

276

8,290

581

(396)

365,839

Amounts in US$‘000

   

   

Colombia

   

Brazil

   

Chile

   

Argentina

   

Total

Year ended December 31, 2021

Revenue

618,268

20,109

21,471

28,695

688,543

Production costs, excluding depreciation

Operating costs

(72,043)

(2,954)

(10,280)

(14,490)

(99,767)

Royalties and economic rights in cash

(106,341)

(1,642)

(770)

(4,270)

(113,023)

Total production costs

(178,384)

(4,596)

(11,050)

(18,760)

(212,790)

Exploration expenses

(11,276)

(4,509)

(998)

(16,783)

Accretion expense (a)

(576)

(535)

(1,319)

(710)

(3,140)

Impairment loss for non-financial assets

(17,641)

13,307

(4,334)

Depreciation, depletion and amortization

(54,588)

(2,933)

(12,806)

(8,152)

(78,479)

Results of operations before income tax

373,444

12,045

(25,854)

13,382

373,017

Income tax (expense) benefit

(115,768)

(4,095)

3,878

(4,684)

(120,669)

Results of oil and gas operations

257,676

7,950

(21,976)

8,698

252,348

(a)Represents accretion of ARO and other environmental liabilities.

Table 4 - Reserve quantity information

Estimated oil and gas reserves

Proved reserves represent estimated quantities of oil (including crude oil and condensate) and natural gas, which available geological and engineering data demonstrates with reasonable certainty to be recoverable in the future from known reservoirs under existing economic and operating conditions. Proved developed reserves are proved reserves that can reasonably be expected to be recovered through existing wells with existing equipment and operating methods. The choice of method or combination of methods employed in the analysis of each reservoir was determined by the stage of development, quality and reliability of basic data, and production history.

The Group believes that its estimates of remaining proved recoverable oil and gas reserve volumes are reasonable and such estimates have been prepared in accordance with the SEC Modernization of Oil and Gas Reporting rules, which were issued by the SEC at the end of 2008.

The Group estimates its reserves at least once a year. The Group’s reserves estimation as of December 31, 2023, 2022, 2021 and 2020 was based on the DeGolyer and MacNaughton Reserves Report (the “D&M Reserves Report”). DeGolyer and MacNaughton Corp. prepared its proved oil and natural gas reserve estimates in accordance with Rule 4-10 of Regulation S–X, promulgated by the SEC, and in accordance with the oil and gas reserves disclosure provisions of ASC

932 of the FASB Accounting Standards Codification (ASC) relating to Extractive Activities - Oil and Gas (formerly SFAS no. 69 Disclosures about Oil and Gas Producing Activities).

Reserves engineering is a subjective process of estimation of hydrocarbon accumulation, which cannot be exactly measured, and the reserve estimation depends on the quality of available information and the interpretation and judgement of the engineers and geologists. Therefore, the reserves estimations, as well as future production profiles, are often different than the quantities of hydrocarbons which are finally recovered. The accuracy of such estimations depends, in general, on the assumptions on which they are based.

The estimated GeoPark net proved reserves for the properties evaluated as of December 31, 2023, 2022, 2021 and 2020 are summarized as follows, expressed in thousands of barrels (Mbbl) and millions of cubic feet (MMcf):

As of December 31, 2023

As of December 31, 2022

As of December 31, 2021

As of December 31, 2020

   

Oil and

   

   

Oil and

   

   

Oil and

   

   

Oil and

   

condensate

Natural gas

condensate

Natural gas

condensate

Natural gas

condensate

Natural gas

(Mbbl)

(MMcf)

(Mbbl)

(MMcf)

(Mbbl)

(MMcf)

(Mbbl)

(MMcf)

Net proved developed

Colombia (a)

43,120

1,075

46,623

1,065

47,766

1,207

43,817

1,695

Ecuador (b)

1,017

322

Brazil (c)

28

8,888

8

9,443

43

13,601

34

13,927

Chile (d)

619

9,956

1,115

14,103

755

15,196

798

19,054

Argentina (e)

1,186

3,379

1,685

5,599

Total consolidated

44,784

19,919

48,068

24,611

49,750

33,383

46,334

40,275

Net proved undeveloped

Colombia (f)

16,225

17,765

31,019

45,240

Ecuador (b)

1,278

Chile (d)

479

855

476

575

1,563

1,229

5,661

Argentina (g)

603

104

Total consolidated

17,982

855

18,241

32,197

1,563

46,573

5,661

Total proved reserves

62,766

20,774

66,309

24,611

81,947

34,946

92,907

45,936

(a)Various blocks in the Llanos Basin and the Platanillo Block in the Putumayo Basin account for 94% and 6% (96% and 4% in 2022, 98% and 2% in 2021, and 97% and 3% in 2020) of the proved developed reserves, respectively.
(b)Perico Block accounts for 100% of the reserves (Perico and Espejo Blocks accounted for 85% and 15% of the reserves, respectively, in 2022).
(c)BCAM-40 Block accounts for 100% of the reserves.
(d)Fell Block accounts for 100% of the reserves.
(e)Aguada Baguales, Puesto Touquet and El Porvenir Blocks accounted for 45%, 21% and 33% in 2021 (50%, 26% and 24% in 2020) of the proved developed reserves, respectively.
(f)Various blocks in the Llanos Basin and the Platanillo Block in the Putumayo Basin account for 97% and 3% (95% and 5% in 2022, 97% and 3% in 2021, and 96% and 4% in 2020) of the proved undeveloped reserves, respectively.
(g)Aguada Baguales Block accounted for 100% of the proved undeveloped reserves.

Table 5 - Net proved reserves of oil, condensate and natural gas

Net proved reserves (developed and undeveloped) of oil and condensate:

Thousands of barrels

Colombia

Ecuador

Brazil

Chile

Argentina

Total

Reserves as of December 31, 2020

89,057

34

2,027

1,789

92,907

Increase (decrease) attributable to:

Revisions (a)

(3,207)

18

(597)

(169)

(3,955)

Extensions and discoveries (b)

3,375

603

3,978

Production

(10,440)

(9)

(100)

(434)

(10,983)

Reserves as of December 31, 2021

78,785

43

1,330

1,789

81,947

Increase (decrease) attributable to:

Revisions (c)

(2,677)

(27)

422

(2,282)

Extensions and discoveries (d)

204

632

836

Disposal of Minerals in place (e)

(1,760)

(1,760)

Production

(11,924)

(310)

(8)

(161)

(29)

(12,432)

Reserves as of December 31, 2022

64,388

322

8

1,591

66,309

Increase (decrease) attributable to:

Revisions (f)

3,617

324

26

(412)

3,555

Extensions and discoveries (g)

2,549

1,937

4,486

Production

(11,209)

(288)

(6)

(81)

(11,584)

Reserves as of December 31, 2023

59,345

2,295

28

1,098

62,766

(a)For the year ended December 31, 2021, the Group’s oil and condensate proved reserves were revised downward by 4.0 mmbbl. The primary factors leading to the above were:

- Lower than expected performance from the existing wells that reduced the proved developed reserves in Colombia (8.9 mmbbl), in Argentina (0.3 mmbbl), and in Chile (0.3 mmbbl).

- A decrease of 0.6 mmbbl in Chile due to a change in a previously adopted development plan in the Fell Block.

- Such decrease was partially offset by a higher average oil prices resulted in a 5.7 mmbbl, 0.1 mmbbl and 0.3 mmbbl increase in reserves from the blocks in Colombia, Argentina and Chile, respectively.

(b)In Colombia, the extensions and discoveries are primary due to the Tigui Field appraisal wells and in Argentina are due to the Aguada Baguales Field.
(c)For the year ended December 31, 2022, the Group’s oil and condensate proved reserves were revised downward by 2.3 mmbbl. The primary factors leading to the above were:

- A decrease of 3.6 mmbbl in Colombia due to a change in the royalties payment in certain fields from cash to kind.

- Such decrease was partially offset by a higher average oil prices resulted in a 0.6 mmbbl and 0.1 mmbbl increase in reserves from the blocks in Colombia and Chile, respectively.

- Higher than expected performance from the existing wells that increase the proved reserves in Colombia (0.3 mmbbl) and in Chile (0.3 mmbbl).

(d)In Colombia, the extensions and discoveries are primary due to the Cante Flamenco new field in CPO-5 Block and in Ecuador are due to the Jandaya, Yin and Tui new fields in the Perico Block and the Pashuri field in the Espejo Block.
(e)The disposal in Argentina is due to the decision of selling the Group’s working interest and operatorship in the Aguada Baguales, El Porvenir and Puesto Touquet Blocks in Argentina (see Note 36.3).
(f)For the year ended December 31, 2023, the Group’s oil and condensate proved reserves were revised upwards by 3.5 mmbbl. The primary factors leading to the above were:

- An increase of 1.7 mmbbl in Colombia due to a change in a previously adopted development plan.

- An increase of 1.5 mmbbl in Colombia due to higher-than-expected performance from the existing wells.

- An increase of 0.4 mmbbl in Colombia due to a change in the royalties’ payment in certain fields from kind to cash.

- An increase of 0.3 mmbbl in Ecuador due to higher average oil prices.

- Such increase was partially offset by lower-than-expected performance from the existing wells in Chile by 0.4 mmbbl.

(g)The extensions and discoveries are primarily due to various fields in the Llanos Basin in Colombia and the Jandaya field extension in the Perico Block in Ecuador.

Net proved reserves (developed and undeveloped) of natural gas:

Millions of cubic feet

   

Colombia

   

Brazil

   

Chile

   

Argentina

   

Total

Reserves as of December 31, 2020

1,695

13,927

24,715

5,599

45,936

Increase (decrease) attributable to:

Revisions (a)

14

3,470

(3,553)

(636)

(705)

Production

(502)

(3,796)

(4,403)

(1,584)

(10,285)

Reserves as of December 31, 2021

1,207

13,601

16,759

3,379

34,946

Increase (decrease) attributable to:

Revisions (b)

141

(886)

1,501

756

Disposal of Minerals in place (c)

(3,227)

(3,227)

Production

(283)

(3,272)

(4,157)

(152)

(7,864)

Reserves as of December 31, 2022

1,065

9,443

14,103

24,611

Increase (decrease) attributable to:

Revisions (d)

219

1,659

(9)

1,869

Production

(209)

(2,214)

(3,283)

(5,706)

Reserves as of December 31, 2023

1,075

8,888

10,811

20,774

(a)For the year ended December 31, 2021, the Group’s proved natural gas reserves were revised downward by 0.7 billion cubic feet. This was the combined effect of:

- A decrease of proved developed reserves due to lower performance of existing wells in Argentina (1.6 billion cubic feet) and in Chile (2.7 billion cubic feet) partially offset by better-than-expected performance in the Manati Field in Brazil (2.5 billion cubic feet).

- A decrease of 3.4 billion cubic feet in Chile due to the revision of the type well associated with the incremental activity that reduced the proved undeveloped reserves.

- A decrease of 1.5 billion cubic feet in Chile due to a change in a previously adopted development plan in the Fell Block.

-Such decrease was partially offset by higher average prices which resulted in an increase of 4.0 billion cubic feet, 1 billion cubic feet and 1 billion cubic feet in Chile, Brazil, and Argentina, respectively.

(b)For the year ended December 31, 2022, the Group’s proved natural gas reserves were revised upwards by 0.8 billion cubic feet. This was the combined effect of:

- An increase of proved reserves due to better performance of existing wells in Chile (0.8 billion cubic feet) and the Llanos 32 block in Colombia (0.1 billion cubic feet).

- Higher average prices resulted in an increase of 0.7 billion cubic feet and 0.8 billion cubic feet increase in gas reserves in Chile and Brazil, respectively.

- The above was partially offset by lower-than-expected performance of Manati Field in Brazil (1.6 billion cubic feet).

(c)The disposal in Argentina is due to the decision of selling the Group’s working interest and operatorship in the Aguada Baguales, El Porvenir and Puesto Touquet Blocks in Argentina (see Note 36.3).
(d)For the year ended December 31, 2023, the Group’s proved natural gas reserves were revised upwards by 1.9 billion cubic feet. This was the effect of higher-than-expected performance from the existing wells in the Manati Block in Brazil (1.7 billion cubic feet) and the Llanos 32 Block in Colombia (0.2 billion cubic feet).

Revisions refer to changes in interpretation of discovered accumulations and some technical and logistical needs in the area obliged to modify the timing and development plan of certain fields under appraisal and development phases.

Table 6 - Standardized measure of discounted future net cash flows related to proved oil and gas reserves

The following table discloses estimated future net cash flows from future production of proved developed and undeveloped reserves of crude oil, condensate and natural gas. As prescribed by SEC Modernization of Oil and Gas Reporting rules and ASC 932 of the FASB Accounting Standards Codification (ASC) relating to Extractive Activities – Oil and Gas (formerly SFAS no. 69 Disclosures about Oil and Gas Producing Activities), such future net cash flows were estimated using the average first day-of-the-month price during the 12-month period for 2023, 2022 and 2021 and using a 10% annual discount factor. Future development and abandonment costs include estimated drilling costs, development and exploitation

installations and abandonment costs. These future development costs were estimated based on evaluations made by the Group. The future income tax was calculated by applying the statutory tax rates in effect in the respective countries in which we have interests, as of the date this supplementary information was filed.

This standardized measure is not intended to be and should not be interpreted as an estimate of the market value of the Group’s reserves. The purpose of this information is to give standardized data to help the users of the financial statements to compare different companies and make certain projections. It is important to point out that this information does not include, among other items, the effect of future changes in prices, costs and tax rates, which past experience indicates that are likely to occur, as well as the effect of future cash flows from reserves which have not yet been classified as proved reserves, of a discount factor more representative of the value of money over the lapse of time and of the risks inherent to the production of oil and gas. These future changes may have a significant impact on the future net cash flows disclosed below. For all these reasons, this information does not necessarily indicate the perception the Group has on the discounted future net cash flows derived from the reserves of hydrocarbons.

Amounts in US$‘000

   

Colombia

   

Ecuador

   

Brazil

   

Chile

   

Argentina

   

Total

As of December 31, 2023

Future cash inflows

4,027,686

140,607

75,757

111,384

4,355,434

Future production costs

(1,633,889)

(45,052)

(22,815)

(50,343)

(1,752,099)

Future development costs

(147,045)

(13,768)

(1,204)

(41,359)

(203,376)

Future income taxes

(764,309)

(27,648)

(4,036)

(795,993)

Undiscounted future net cash flows

1,482,443

54,139

47,702

19,682

1,603,966

10% annual discount

(430,250)

(11,436)

(6,476)

5,205

(442,957)

Standardized measure of discounted future net cash flows

1,052,193

42,703

41,226

24,887

1,161,009

As of December 31, 2022

Future cash inflows

5,229,599

26,553

65,002

190,449

5,511,603

Future production costs

(1,633,818)

(8,094)

(29,519)

(72,411)

(1,743,842)

Future development costs

(182,701)

(297)

(1,955)

(40,659)

(225,612)

Future income taxes

(1,191,658)

(1,761)

(1,193,419)

Undiscounted future net cash flows

2,221,422

18,162

31,767

77,379

2,348,730

10% annual discount

(839,621)

(2,504)

(8,856)

(13,094)

(864,075)

Standardized measure of discounted future net cash flows

1,381,801

15,658

22,911

64,285

1,484,655

As of December 31, 2021

Future cash inflows

4,381,191

89,208

136,152

109,678

4,716,229

Future production costs

(1,715,554)

(34,930)

(69,067)

(61,660)

(1,881,211)

Future development costs

(197,461)

(1,955)

(40,339)

(49,200)

(288,955)

Future income taxes

(754,205)

(3,449)

(2,947)

(760,601)

Undiscounted future net cash flows

1,713,971

48,874

26,746

(4,129)

1,785,462

10% annual discount

(496,150)

(7,171)

6,121

4,471

(492,729)

Standardized measure of discounted future net cash flows

1,217,821

41,703

32,867

342

1,292,733

Table 7 - Changes in the standardized measure of discounted future net cash flows from proved reserves

Amounts in US$‘000

   

Colombia

   

Ecuador

   

Brazil

   

Chile

   

Argentina

   

Total

Present value as of December 31, 2020

759,233

25,378

17,032

(19)

801,624

Sales of hydrocarbon, net of production costs

(516,844)

(15,677)

(11,520)

(16,855)

(560,896)

Net changes in sales price and production costs

924,875

19,393

64,048

(3,145)

1,005,171

Changes in estimated future development costs

96,364

861

(18,731)

20,674

99,168

Extensions and discoveries less related costs

80,933

(1,020)

79,913

Development costs incurred

87,877

4,111

91,988

Revisions of previous quantity estimates

(76,850)

11,957

(23,776)

465

(88,204)

Net changes in income taxes

(254,618)

(2,780)

244

(257,154)

Accretion of discount

116,851

2,571

1,703

(2)

121,123

Present value as of December 31, 2021

1,217,821

41,703

32,867

342

1,292,733

Sales of hydrocarbon, net of production costs

(891,534)

(2,732)

(14,697)

(15,317)

(924,280)

Net changes in sales price and production costs

956,926

(6,909)

39,457

989,474

Changes in estimated future development costs

93,657

(10,483)

(933)

(22,675)

59,566

Extensions and discoveries less related costs

6,754

28,873

35,627

Development costs incurred

94,195

11,153

105,348

Revisions of previous quantity estimates

(87,851)

(2,441)

15,513

(74,779)

Disposal of Minerals in place

(342)

(342)

Net changes in income taxes

(205,370)

1,673

(203,697)

Accretion of discount

197,203

4,515

3,287

205,005

Present value as of December 31, 2022

1,381,801

15,658

22,911

64,285

1,484,655

Sales of hydrocarbon, net of production costs

(491,525)

(6,673)

(8,143)

(6,362)

(512,703)

Net changes in sales price and production costs

(596,668)

(2,893)

21,490

(33,595)

(611,666)

Changes in estimated future development costs

9,461

(17,908)

(4,440)

5,142

(7,745)

Extensions and discoveries less related costs

72,757

63,619

136,376

Development costs incurred

115,996

500

7

116,503

Revisions of previous quantity estimates

104,256

10,642

9,159

(11,019)

113,038

Net changes in income taxes

198,769

(21,808)

(2,218)

174,743

Accretion of discount

257,346

1,566

2,467

6,429

267,808

Present value as of December 31, 2023

1,052,193

42,703

41,226

24,887

1,161,009