XML 47 R34.htm IDEA: XBRL DOCUMENT v3.26.1
Derivative Instruments (Tables)
12 Months Ended
Dec. 31, 2025
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Summary of Offsetting Assets The following table presents gross commodity derivative balances prior to applying netting adjustments recorded in the consolidated balance sheets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2025

​

​

​

​

Gross Amounts

​

​

​

​

Net Amounts of

​

​

​

​

of Assets and

​

Offset

​

Assets and

(in thousands)

​

Balance Sheet Location

​

Liabilities

​

Adjustments

​

Liabilities

Current derivative assets

  ​ ​ ​

Commodity derivative assets, current

  ​ ​ ​

$

66,787

  ​ ​ ​

$

(2,887)

  ​ ​ ​

$

63,900

Noncurrent derivative assets

 

Commodity derivative assets

​

 

34,116

​

 

(7,684)

​

 

26,432

Current derivative liabilities

 

Commodity derivative liabilities, current

​

 

11,356

​

 

(2,887)

​

 

8,469

Noncurrent derivative liabilities

 

Commodity derivative liabilities

​

 

13,451

​

 

(7,684)

​

 

5,767

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2024

​

​

​

​

Gross Amounts

​

​

​

​

Net Amounts of

​

​

​

​

of Assets and

​

Offset

​

Assets and

(in thousands)

​

Balance Sheet Location

​

Liabilities

​

Adjustments

​

Liabilities

Current derivative assets

  ​ ​ ​

Commodity derivative assets, current

  ​ ​ ​

$

14,071

  ​ ​ ​

$

(5,187)

  ​ ​ ​

$

8,884

Noncurrent derivative assets

 

Commodity derivative assets

​

 

872

​

 

(872)

​

 

—

Current derivative liabilities

 

Commodity derivative liabilities, current

​

 

45,280

​

 

(5,187)

​

 

40,093

Noncurrent derivative liabilities

 

Commodity derivative liabilities

​

 

48,458

​

 

(872)

​

 

47,586

Summary of Offsetting Liabilities The following table presents gross commodity derivative balances prior to applying netting adjustments recorded in the consolidated balance sheets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2025

​

​

​

​

Gross Amounts

​

​

​

​

Net Amounts of

​

​

​

​

of Assets and

​

Offset

​

Assets and

(in thousands)

​

Balance Sheet Location

​

Liabilities

​

Adjustments

​

Liabilities

Current derivative assets

  ​ ​ ​

Commodity derivative assets, current

  ​ ​ ​

$

66,787

  ​ ​ ​

$

(2,887)

  ​ ​ ​

$

63,900

Noncurrent derivative assets

 

Commodity derivative assets

​

 

34,116

​

 

(7,684)

​

 

26,432

Current derivative liabilities

 

Commodity derivative liabilities, current

​

 

11,356

​

 

(2,887)

​

 

8,469

Noncurrent derivative liabilities

 

Commodity derivative liabilities

​

 

13,451

​

 

(7,684)

​

 

5,767

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2024

​

​

​

​

Gross Amounts

​

​

​

​

Net Amounts of

​

​

​

​

of Assets and

​

Offset

​

Assets and

(in thousands)

​

Balance Sheet Location

​

Liabilities

​

Adjustments

​

Liabilities

Current derivative assets

  ​ ​ ​

Commodity derivative assets, current

  ​ ​ ​

$

14,071

  ​ ​ ​

$

(5,187)

  ​ ​ ​

$

8,884

Noncurrent derivative assets

 

Commodity derivative assets

​

 

872

​

 

(872)

​

 

—

Current derivative liabilities

 

Commodity derivative liabilities, current

​

 

45,280

​

 

(5,187)

​

 

40,093

Noncurrent derivative liabilities

 

Commodity derivative liabilities

​

 

48,458

​

 

(872)

​

 

47,586

Summary of Derivative Instrument Gain (Loss)

The following tables set forth the derivative gains, net on the consolidated statements of operations:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Year Ended December 31,

​

​

Income Statement

​

​

​

​

​

​

​

​

​

(in thousands)

​

Location

​

2025

​

2024

​

2023

Realized gains (losses) on derivatives (natural gas)

  ​ ​ ​

Derivative gains, net

  ​ ​ ​

$

(8,808)

  ​ ​ ​

$

76,670

  ​ ​ ​

$

86,131

Realized gains (losses) on derivatives (NGL)

 

Derivative gains, net

​

 

(1,639)

​

 

3,994

​

 

(2,643)

Realized gains on derivatives (power sales)

 

Derivative gains, net

​

 

269,958

​

 

207,729

​

 

132,843

Realized losses on derivatives (purchased power)

 

Purchased power

​

 

(41,226)

​

 

(51,764)

​

 

(10,620)

Total realized gains on derivatives, net

 

  ​

​

$

218,285

​

$

236,629

​

$

205,711

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Year Ended December 31,

​

​

Income Statement

​

​

​

​

​

​

​

​

​

(in thousands)

​

Location

​

2025

​

2024

​

2023

Unrealized gains (losses) on derivatives (natural gas)

  ​ ​ ​

Derivative gains, net

  ​ ​ ​

$

80,242

  ​ ​ ​

$

(101,325)

  ​ ​ ​

$

111,315

Unrealized gains (losses) on derivatives (NGL)

 

Derivative gains, net

​

 

25,089

​

 

(18,856)

​

 

16,906

Unrealized gains (losses) on derivatives (power sales)

 

Derivative gains, net

​

 

15,027

​

 

39,248

​

 

(53,828)

Unrealized gains (losses) on derivatives (purchased power)

 

Purchased power

​

 

(2,384)

​

 

(1,684)

​

 

554

Total unrealized gains (losses) on derivatives, net

 

  ​

​

$

117,974

​

$

(82,617)

​

$

74,947

Schedule of Derivative Instruments

The following table summarizes the Company’s power derivatives:

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

​

  ​ ​ ​

​

  ​ ​ ​

Fair Value as of

​

​

​

​

​

​

​

​

December 31,

​

​

​

​

​

​

​

​

2025

Instrument

​

Units

​

Quantity

​

Pricing Index

​

(in thousands)

2026

 

  ​

 

  ​

 

  ​

 

​

  ​

Swap

 

MMBtu

 

6,132,000

 

HSC Gas Daily

​

$

(2,540)

Power forwards - sales

 

MWh

 

876,000

 

ERCOT North

​

$

1,347

Heat rate call option

 

MMBtu

 

5,256,000

 

Various

​

$

(1,644)

Power forwards - purchases

 

MWh

 

(453,195)

 

Various

​

$

(3,514)

​

The following table summarizes the Company’s natural gas commodity derivatives indexed to NYMEX Henry Hub pricing:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

Weighted

  ​ ​ ​

​

​

  ​ ​ ​

Weighted

  ​ ​ ​

Fair Value as of

​

​

​

​

Average

​

Weighted

​

Average

​

December 31,

​

​

​

​

Price

​

Average

​

Price

​

2025

Instrument

​

MMBtu

​

(USD)

​

Price Floor

​

Ceiling

​

(in thousands)

2026

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Swap

 

154,460,650

​

$

3.86

​

​

​

​

​

​

​

$

35,268

2027

 

  ​

​

 

  ​

 

​

  ​

 

​

  ​

​

 

  ​

Swap

 

79,825,383

​

$

4.03

 

​

  ​

 

​

  ​

​

$

11,938

Collars

 

37,662,319

​

 

  ​

​

$

3.57

​

$

4.00

​

$

(3,225)

Call options

 

36,500,000

​

 

  ​

​

 

  ​

​

$

5.00

​

$

(9,372)

Put options

 

36,500,000

​

 

  ​

​

$

3.00

​

 

  ​

​

$

7,014

2028

 

  ​

​

 

  ​

​

 

  ​

​

 

  ​

​

 

  ​

Swap

 

51,995,323

​

$

3.93

​

 

  ​

​

 

  ​

​

$

11,480

​

The following table summarizes the Company’s natural gas basis derivatives by reference price:

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

​

  ​ ​ ​

​

​

  ​ ​ ​

Fair Value as of

​

​

​

​

​

​

Weighted

​

December 31,

​

​

​

​

​

​

Average Basis

​

2025

Instrument

​

Basis Reference Price

​

MMBtu

​

Differential

​

(in thousands)

2026

 

  ​

 

  ​

 

​

  ​

 

​

  ​

Swap

 

Transco Leidy Basis

 

43,800,000

​

$

(0.80)

​

$

238

Swap

 

HSC Basis

 

54,750,000

​

$

(0.32)

​

$

7,408

Swap

 

Transco St 85 (Z4) Basis

 

36,500,000

​

$

0.62

​

$

4,225

Swap

 

NGPL TXOK Basis

 

47,521,249

​

$

(0.36)

​

$

3,384

2027

 

  ​

 

  ​

​

 

  ​

​

 

  ​

Swap

 

Transco Leidy Basis

 

7,300,000

​

$

(0.77)

​

$

36

Swap

 

HSC Basis

 

7,300,000

​

$

(0.25)

​

$

458

Swap

 

NGPL TXOK Basis

 

16,965,270

​

$

(0.31)

​

$

(93)

2028

 

  ​

 

  ​

​

 

  ​

​

 

  ​

Swap

 

HSC Basis

 

10,980,000

​

$

(0.17)

​

$

289

​

The following table summarizes the Company’s natural gas liquids derivatives position by product and reference price:

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

​

  ​ ​ ​

​

​

  ​ ​ ​

Fair Value as of

​

​

​

​

​

​

Weighted

​

December 31,

​

​

​

​

​

​

Average Price

​

2025

Instrument

​

Commodity Reference Price

​

Gallons

​

(USD)

​

(in thousands)

2026

 

  ​

 

  ​

 

​

  ​

 

​

  ​

Swap

 

OPIS Purity Ethane Mont Belvieu

 

142,691,481

​

$

0.25

​

$

468

Swap

 

OPIS IsoButane Mont Belvieu Non-TET

 

10,075,218

​

$

0.83

​

$

185

Swap

 

OPIS Normal Butane Mont Belvieu Non-TET

 

16,928,342

​

$

0.80

​

$

836

Swap

 

OPIS Propane Mont Belvieu Non-TET

 

59,163,120

​

$

0.69

​

$

4,359

Swap

 

OPIS Natural Gasoline Mont Belvieu Non-TET

 

25,835,930

​

$

1.37

​

$

5,411

2027

 

  ​

 

  ​

​

 

  ​

​

 

  ​

Swap

 

OPIS Purity Ethane Mont Belvieu

 

79,965,970

​

$

0.28

​

$

935

Swap

 

OPIS IsoButane Mont Belvieu Non-TET

 

2,732,077

​

$

0.76

​

$

21

Swap

 

OPIS Normal Butane Mont Belvieu Non-TET

 

4,873,274

​

$

0.74

​

$

92

Swap

 

OPIS Propane Mont Belvieu Non-TET

 

15,478,884

​

$

0.64

​

$

309

Swap

 

OPIS Natural Gasoline Mont Belvieu Non-TET

 

6,777,531

​

$

1.26

​

$

783

​