XML 77 R64.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Oil and Gas Information (unaudited) (Tables) - Centennial Resource Production, LLC (Centennial OpCo) and Celero Energy Company, L.P.
12 Months Ended
Dec. 31, 2015
Schedule of costs incurred for oil and natural gas exploration, development and acquisition

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

2015

 

2014

 

2013

 

 

(in thousands)

Acquisition costs:

    

 

  

    

 

  

    

 

  

Proved properties

 

$

14,268

 

$

5,758

 

$

10,208

Unproved properties

 

 

28,955

 

 

16,409

 

 

17,204

Development costs

 

 

87,452

 

 

324,802

 

 

151,562

Total

 

$

130,675

 

$

346,969

 

$

178,974

 

Schedule of index prices used in standardized measure

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended

 

 

December 31,

 

 

2015

 

2014

 

2013

 

 

(in thousands)

Oil (per Bbl)

    

$

41.85

    

$

84.94

    

$

92.05

Gas (per Mcf)

 

$

1.71

 

$

4.70

 

$

3.76

NGLs (per Bbl)

 

$

13.94

 

$

22.70

 

$

26.05

 

Schedule of the Company's net proved reserves, including changes, proved developed reserves and proved undeveloped reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

2015

 

2014

 

2013

 

 

 

 

 

 

Natural

 

 

 

 

 

Natural

 

 

 

 

 

Natural

 

 

Crude

 

Natural

 

Gas

 

Crude

 

Natural

 

Gas

 

Crude

 

Natural

 

Gas

 

 

Oil

 

Gas

 

Liquids

 

Oil

 

Gas

 

Liquids

 

Oil

 

Gas

 

Liquids

 

 

(MBbls)

 

(MMcf)

 

(MBbls)

 

(MBbls)

 

(MMcf)

 

(MBbls)

 

(MBbls)

 

(MMcf)

 

(MBbls)

Total Proved Reserves:

    

  

    

  

    

  

    

  

    

  

    

  

    

  

    

  

    

  

Beginning of the year

 

19,850

 

27,414

 

1,551

 

18,510

 

6,968

 

525

 

11,422

 

10,032

 

967

Extensions and discoveries

 

9,444

 

11,927

 

1,432

 

16,122

 

22,575

 

1,127

 

12,459

 

5,189

 

300

Revisions of previous estimates

 

(5,109)

 

(5,204)

 

995

 

56

 

178

 

180

 

426

 

837

 

80

Purchases of reserves in place

 

844

 

1,363

 

204

 

162

 

192

 

23

 

109

 

94

 

8

Divestitures of reserves in place

 

 —

 

 —

 

 —

 

(13,572)

 

(387)

 

(69)

 

(5,193)

 

(8,387)

 

(732)

Production

 

(1,830)

 

(3,058)

 

(331)

 

(1,428)

 

(2,112)

 

(235)

 

(713)

 

(797)

 

(98)

End of the year

 

23,199

 

32,442

 

3,851

 

19,850

 

27,414

 

1,551

 

18,510

 

6,968

 

525

Proved Developed Reserves:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Beginning of the year

 

8,026

 

11,959

 

766

 

6,021

 

4,837

 

382

 

2,978

 

2,078

 

285

End of the year

 

9,347

 

12,711

 

1,603

 

8,026

 

11,959

 

766

 

6,021

 

4,837

 

382

Proved Undeveloped Reserves:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Beginning of the year

 

11,823

 

15,455

 

785

 

12,489

 

2,131

 

143

 

8,444

 

7,954

 

682

End of the year

 

13,852

 

19,731

 

2,248

 

11,823

 

15,455

 

785

 

12,489

 

2,131

 

143

 

Schedule of standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

2015

 

2014

 

2013

 

 

(in thousands)

Future cash inflows

    

$

1,079,962

    

$

1,850,205

    

$

1,743,612

Future development costs

 

 

(277,837)

 

 

(440,366)

 

 

(223,227)

Future production costs

 

 

(450,058)

 

 

(457,236)

 

 

(601,614)

Future income tax expenses

 

 

(6,643)

 

 

(10,834)

 

 

(3,540)

Future net cash flows

 

 

345,424

 

 

941,769

 

 

915,231

10% discount to reflect timing of cash flows

 

 

(210,355)

 

 

(575,886)

 

 

(543,924)

Standardized measure of discounted future net cash flows

 

$

135,069

 

$

365,883

 

$

371,307

 

Summary of changes in the standardized measure of discounted future net cash flows

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

2015

 

2014

 

2013

 

 

(in thousands)

Standardized measure of discounted future net cash flows, beginning of the period

    

$

365,883

    

$

371,307

    

$

257,083

Sales of oil, natural gas and NGLs, net of production costs

 

 

(58,534)

 

 

(102,488)

 

 

(47,424)

Purchase of minerals in place

 

 

14,416

 

 

5,650

 

 

4,410

Divestiture of minerals in place

 

 

 —

 

 

(242,344)

 

 

(73,174)

Extensions and discoveries, net of future development costs

 

 

57,894

 

 

312,532

 

 

99,107

Change in estimated development costs

 

 

16,100

 

 

10,386

 

 

7,520

Net change in prices and production costs

 

 

(494,734)

 

 

(3,027)

 

 

21,601

Change in estimated future development costs

 

 

247,642

 

 

2,935

 

 

(40,783)

Revisions of previous quantity estimates

 

 

(51,342)

 

 

924

 

 

135,759

Accretion of discount

 

 

37,517

 

 

13,561

 

 

19,000

Net change in income taxes

 

 

1,601

 

 

(2,762)

 

 

(35)

Net change in timing of production and other

 

 

(1,374)

 

 

(791)

 

 

(11,757)

Standardized measure of discounted future net cash flows, end of the period

 

$

135,069

 

$

365,883

 

$

371,307