XML 60 R41.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Information on Oil and Natural Gas Exploration and Production Activities (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2015
Extractive Industries [Abstract]  
Schedule of Capitalized Costs of Oil and Natural Gas Properties

The following table presents the Company’s aggregate capitalized costs relating to oil and gas activities at the end of the periods indicated:

 

December 31,

   2015      2014  

Oil and natural gas properties:

     

Proved properties and equipment

   $ 577,764,738       $ 489,472,814   

Unproved properties

     70,298,349         65,725,668   

Capitalized asset retirement cost

     6,927,207         6,481,752   

Less:

     

Accumulated depletion and amortization

     (133,080,366      (75,122,695

Property impairment

     (33,810,331      (5,478,264
  

 

 

    

 

 

 

Total

   $ 488,099,597       $ 481,079,275   
  

 

 

    

 

 

 
Schedule of Costs Incurred in Oil and Natural Gas Property Acquisition, Exploration and Development

Costs Incurred in Oil and Natural Gas Property Acquisition, Exploration and Development

 

Years ended December 31,

   2015      2014  

Property acquisition costs:

     

Unproved properties

   $ 7,327,635       $ 12,247,000   

Proved properties

     1,395,862         58,731,282   

Exploration costs

     —           —     

Development costs

     85,458,433         164,180,576   
  

 

 

    

 

 

 

Total costs incurred

   $ 94,181,930         235,158,858   
  

 

 

    

 

 

 
Schedule of Results of Operations for Oil and Natural Gas Producing Activities

The following table sets for the results of operations from oil and gas producing activities for the years ended December 31, 2015 and 2014.

 

Years ended December 31,

   2015      2014  

Oil and gas producing activities:

     

Oil sales

   $ 70,739,269       $ 104,233,379   

Natural gas sales

     6,823,019         7,589,599   

Natural gas liquids sales

     1,928,068         3,803,582   

Lease operating and gas gathering

     (17,860,216      (16,631,611

Production, ad valorem and severance taxes

     (4,981,826      (7,123,332

Accretion of asset retirement obligations

     (214,335      (201,076

Depreciation, depletion and amortization

     (58,827,705      (40,521,546

Property impairment

     (28,622,961      (5,478,264
  

 

 

    

 

 

 

Results of operations from oil and gas producing activities

   $ (31,016,687    $ 45,670,731   
  

 

 

    

 

 

 

Depletion rate per BOE

   $ 25.16       $ 24.78   
Schedule of Proved Developed and Undeveloped Oil and Gas Reserve

The following information table sets forth changes in estimated net proved developed crude oil and natural gas reserves for the years ended December 31, 2015 and 2014.

 

     Oil
(BBL)
     NGLs
(BBL)
     Gas
(MCF)
     BOE(1)  

Net proved reserves

           

Reserves at December 31, 2013

     13,483,483         1,841,457         17,373,143         18,220,463   

New discoveries and extensions

     2,462,295         321,301         2,528,029         3,204,934   

Purchase of reserves in place

     9,648,101         484,493         3,655,020         10,741,764   

Reserves sold

     (252,200      —           (5,632      (253,139

Revisions of prior year estimates

     (532,522      551,078         4,106,883         703,038   

Production

     (1,198,279      (154,215      (1,689,029      (1,633,999
  

 

 

    

 

 

    

 

 

    

 

 

 

Reserves at December 31, 2014

     23,610,878         3,044,114         25,968,414         30,983,061   
  

 

 

    

 

 

    

 

 

    

 

 

 

New discoveries & extensions

     6,575,775         4,281,649         34,155,539         16,550,014   

Purchase of reserves in place

     1,541,828         297,634         2,344,083         2,230,142   

Reserves sold

     —           —           —           —     

Revisions of prior year estimates

     (6,637,821      (146,113      (2,562,392      (7,210,998

Production

     (1,539,505      (322,808      (2,923,787      (2,349,611
  

 

 

    

 

 

    

 

 

    

 

 

 

Reserves at December 31, 2015

     23,551,155         7,154,476         56,981,857         40,202,608   
  

 

 

    

 

 

    

 

 

    

 

 

 

Proved Developed Reserves:

           

December 31, 2013

     6,195,280         638,632         8,287,574         8,215,173   

December 31, 2014

     9,184,925         1,211,551         11,990,723         12,394,930   

December 31, 2015

     8,357,772         2,020,216         17,534,695         13,300,438   

Proved Undeveloped Reserves:

           

December 31, 2013

     7,288,203         1,202,825         9,085,569         10,005,290   

December 31, 2014

     14,425,953         1,832,563         13,977,691         18,588,131   

December 31, 2015

     15,193,383         5,134,260         39,447,162         26,902,170   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) BOE (barrels of oil equivalent) is calculated by converting 6 MCF of natural gas to 1 BBL of oil. A BBL (barrel) of oil is one stock tank barrel, or 42 U.S. gallons liquid volume, of crude oil or other liquid hydrocarbons.
Schedule of Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Natural Gas Reserves

The standardized measure of discounted future net cash flows as of December 31, 2015 and 2014 were as follows:

 

December 31,

   2015      2014  

Future cash flows

   $ 1,363,349,591       $ 2,389,844,493   

Future costs

     

Production

     (456,088,889      (649,398,768

Development

     (289,026,333      (320,222,400

Future inflows before income tax

     618,234,369         1,420,223,325   

Future income taxes

     (66,565,870      (353,602,580

Future net cash flows

     551,668,499         1,066,620,745   

10% annual discount for estimated timing of cash flows

     (283,242,412      (517,581,023
  

 

 

    

 

 

 

Standardized measure of discounted future net cash flows

   $ 268,426,087       $ 549,039,722   
  

 

 

    

 

 

 
Summary of Changes in the Standardized Measure of Discounted Future Net Cash Fows

Changes in the Standardized Measure of Discounted Future Net Cash flows Relating to Proved Crude Oil and Nature Gas Reserves were as follows for the years indicated:

 

December 31,

   2015     2014  

Standardized measure at beginning of year

   $ 549,039,722      $ 302,771,526   

Extensions and discoveries and improved recovery net of future production and development costs

     74,142,661        88,919,601   

Purchase of minerals in place

     11,519,608        270,331,369   

Accretion of discount

     70,582,116        41,871,778   

Net change in sales price, net of production costs

     (501,189,743     (38,540,796

Changes in estimated future development costs

     56,188,859        (9,274,717

Changes of production rates (timing) and other

     125,681,828        12,731,855   

Revisions of quantity estimates

     (191,356,505     18,066,206   

Net change in income taxes

     130,906,060        (40,835,170

Sales net of production costs

     (57,088,519     (91,571,228

Sales of minerals in place

     —          (5,430,702
  

 

 

   

 

 

 

Net increase (decrease)

     (280,613,635     246,268,196   
  

 

 

   

 

 

 

Standardized measure at end of year

   $ 268,426,087      $ 549,039,722