XML 42 R31.htm IDEA: XBRL DOCUMENT v3.5.0.2
Derivative Activities (Tables)
9 Months Ended
Sep. 30, 2016
Derivative Instruments And Hedging Activities Disclosure [Abstract]  
Derivative Volumes Hedged and Average Hedge Prices

The following table sets forth our commodity-based derivative volumes by year as of September 30, 2016, excluding our basis and freight swaps which are discussed separately below:

Period

  

Contract Type

  

Volume Hedged

  

Weighted
Average Hedge Price

Natural Gas

  

 

  

 

  

 

2016

  

Swaps (1)

  

901,739 Mmbtu/day

  

$ 3.32

2017

 

Swaps (1)

 

478,192 Mmbtu/day

 

$ 3.14

2018

 

Swaps

 

  70,000 Mmbtu/day

 

$ 2.92

2016

 

Collar (1)

 

  32,609 Mmbtu/day

 

$ 4.00-$ 4.71

2017

 

Collar (1)

 

  34,521 Mmbtu/day

 

$ 4.00-$ 5.06

2016

 

Purchased Put (1)

 

218,478 Mmbtu/day

 

$ 3.54 (2)

2017

 

Purchased Put (1)

 

175,890 Mmbtu/day

 

$ 3.48 (3)

 

 

 

 

 

 

 

Crude Oil

  

 

  

 

  

 

2016

 

Swaps (1)

 

8,640 bbls/day

 

$ 69.49

2017

 

Swaps (1)

 

5,416 bbls/day

 

$ 57.18

2018

 

Swaps

 

   500 bbls/day

 

$ 54.25

2016

 

Collar (1)

 

848 bbls/day

 

$ 80.00-$ 99.70

 

 

 

 

 

 

 

NGLs (C2-Ethane)

 

 

 

 

 

 

2016

 

Swaps (1)

 

5,839 bbls/day

 

$ 0.46/gallon

2017

 

Swaps

 

3,000 bbls/day

 

$ 0.27/gallon

 

 

 

 

 

 

 

NGLs (C3-Propane)

  

 

  

 

  

 

2016

 

   Swaps (1)

 

11,142 bbls/day

 

$ 0.75/gallon

2017

 

Swaps

 

  6,966 bbls/day

 

$ 0.52/gallon

 

 

 

 

 

 

 

NGLs (iC4-isobutane)

 

 

 

 

 

 

2016

 

Swaps (1)

 

1,969 bbls/day

 

$ 1.21/gallon

 

 

 

 

 

 

 

NGLs (NC4-Normal Butane)

  

 

  

 

  

 

2016

 

Swaps (1)

 

6,071 bbls/day

 

$ 0.72/gallon

2017

 

Swaps

 

1,500 bbls/day

 

$ 0.65/gallon

 

 

 

 

 

 

 

NGLs (C5-Natural Gasoline)

  

 

  

 

  

 

2016

 

Swaps (1)

 

8,142 bbls/day

 

$ 1.36/gallon

2017

 

Swaps

 

2,000 bbls/day

 

$ 0.98/gallon

(1) Includes derivative instruments assumed in connection with the Memorial Merger.

(2) Weighted average deferred premium is ($0.34).

(3) Weighted average deferred premium is ($0.32).

Combined Fair Value of Derivatives, by Consolidated Balance Sheets

The combined fair value of derivatives included in the accompanying consolidated balance sheets as of September 30, 2016 and December 31, 2015 is summarized below. The assets and liabilities are netted where derivatives with both gain and loss positions are held by a single counterparty and we have master netting arrangements. The tables below provide additional information relating to our master netting arrangements with our derivative counterparties (in thousands):

 

 

  

September 30, 2016

 

 

 

  

Gross

Amounts of

Recognized

Assets

 

  

Gross Amounts

Offset in the Balance Sheet

 

  

Net Amounts of

Assets Presented in the

Balance Sheet

 

Derivative assets:

 

  

 

 

 

  

 

 

 

  

 

 

 

Natural gas

–swaps

  

$

68,069

 

  

$

(24,934

)

  

$

43,135

 

 

–basis swaps

 

 

15,066

 

 

 

(1,191

)

 

 

13,875

 

 

–collars

 

 

15,086

 

 

 

¾

 

 

 

15,086

 

 

–puts

 

 

50,792

 

 

 

(145

)

 

 

50,647

 

Crude oil

–swaps

 

 

29,696

 

 

 

(1,292

)

 

 

28,404

 

 

–collars

 

 

2,416

 

 

 

¾

 

 

 

2,416

 

NGLs

–C2 ethane swaps

 

 

6,332

 

 

 

(185

)

 

 

6,147

 

 

–C3 propane swaps

 

 

8,535

 

 

 

(3,719

)

  

 

4,816

 

 

–C3 propane spread swaps

 

 

12,585

 

 

 

(8,506

)

 

 

4,079

 

 

–NC4 butane swaps

  

 

1,282

 

 

 

(371

)

  

 

911

 

 

–iC4 isobutane swaps

 

 

3,557

 

 

 

¾

 

 

 

3,557

 

 

–C5 natural gasoline swaps

 

 

9,722

 

 

 

(2,820

)

 

 

6,902

 

Freight

–swaps

 

 

2

 

 

 

(157

)

 

 

(155

)

 

 

  

$

223,140

 

  

$

(43,320

)

  

$

179,820

 

 

 

 

  

September 30, 2016

 

 

 

  

Gross

Amounts of 

Recognized (Liabilities)

 

  

Gross Amounts
Offset in the
Balance Sheet

 

 

Net Amounts of

(Liabilities) Presented in the

Balance Sheet

 

Derivative (liabilities):

 

  

 

 

 

  

 

 

 

 

 

 

 

Natural gas

–swaps

 

$

(31,557

)

 

$

24,934

 

 

$

(6,623

)

 

–basis swaps

 

 

(1,278

)

 

 

1,191

 

 

 

(87

)

 

–puts

 

 

¾

 

 

 

145

 

 

 

145

 

Crude oil

–swaps

 

 

(2,456

)

 

 

1,292

 

 

 

(1,164

)

NGLs

–C2 ethane swaps

 

 

(185

)

 

 

185

 

 

 

¾

 

 

–C3 propane swaps

 

 

(3,538

)

 

 

3,719

 

 

 

181

 

 

–C3 propane spread swaps

 

 

(8,506

)

 

 

8,506

 

 

 

¾

 

 

–NC4 butane swaps

 

 

(2,407

)

 

 

371

 

 

 

(2,036

)

 

–C5 natural gasoline swaps

 

 

(4,447

)

 

 

2,820

 

 

 

(1,627

)

Freight

–swaps

 

 

(157

)

 

 

157

 

 

 

¾

 

 

 

 

$

(54,531

)

 

$

43,320

 

 

$

(11,211

)

 

 

 

December 31, 2015

 

 

Gross

Amounts of
Recognized 

Assets

 

 

Gross Amounts
Offset in the
Balance Sheet

 

 

Net Amounts of
Assets Presented in the
Balance Sheet

Derivative assets:

 

 

 

 

 

 

 

 

 

 

 

Natural gas

–swaps

$

219,357

 

 

$

(10,245

)

 

$

209,112

 

–basis swaps

 

8,251

 

 

 

(2,765

)

 

 

5,486

Crude oil

–swaps

 

38,699

 

 

 

¾

 

 

 

38,699

NGLs

–C3 propane swaps

 

15,884

 

 

 

¾

 

 

 

15,884

 

–C3 propane spread swaps

 

2,497

 

 

 

(2,497

)

 

 

¾

 

–NC4 butane swaps

 

6,968

 

 

 

¾

 

 

 

6,968

 

–C5 natural gasoline swaps

 

12,694

 

 

 

(81

)

 

 

12,613

 

 

$

304,350

 

 

$

(15,588

)

 

$

288,762

 

 

 

December 31, 2015

 

 

 

Gross

Amounts of
Recognized

 (Liabilities)

 

 

Gross Amounts
Offset in the
Balance Sheet

 

 

Net Amounts of
(Liabilities) Presented in the
Balance Sheet

 

Derivative (liabilities):  

 

 

 

 

 

 

 

 

 

 

 

Natural gas

–swaps

$

(10,245

)

 

$

10,245

 

 

$

¾

 

 

–basis swaps

 

(2,786

)

 

 

2,765

 

 

 

(21

)

NGLs

–C3 propane spread swap

 

(3,633

)

 

 

2,497

 

 

 

(1,136

)

 

–C5 natural gasoline swaps

 

(81

)

 

 

81

 

 

 

¾

 

 

 

$

(16,745

)

 

$

15,588

 

 

$

(1,157

)

 

Effects of Derivatives on Consolidated Statements of Operations

The effects of our derivatives on our consolidated statements of operations are summarized below (in thousands):

 

 

Three Months Ended September 30,

 

 

 

 

Derivative Fair Value

Income (Loss)

 

 

 

2016

 

 

 

2015

 

 

Commodity swaps

$

38,662

 

 

$

198,245

 

 

Re-purchased swaps

 

¾

 

 

 

1,683

 

 

Collars

 

1,320

 

 

 

5,626

 

 

Puts

 

2,842

 

 

 

¾

 

 

Basis swaps

 

21,853

 

 

 

(3,550

)

 

Freight swaps

 

(121

)

 

 

¾

 

 

Total

$

64,556

 

 

$

202,004

 

 

 

\

 

 

Nine Months Ended September 30,

 

 

 

 

Derivative Fair Value

Income (Loss)

 

 

 

2016

 

 

 

2015

 

 

Commodity swaps

$

(40,270

)

 

$

281,921

 

 

Re-purchased swaps

 

¾

 

 

 

1,683

 

 

Collars

 

1,320

 

 

 

12,391

 

 

Puts

 

2,842

 

 

 

¾

 

 

Basis swaps

 

24,929

 

 

 

(5,943

)

 

Freight swaps

 

(155

)

 

 

¾

 

 

Total

$

(11,334

)

 

$

290,052