XML 44 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Derivative Activities (Tables)
9 Months Ended
Sep. 30, 2017
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, 2017, excluding our basis and freight swaps which are discussed separately below:

 

Period

  

Contract Type

  

Volume Hedged

  

Weighted
Average Hedge Price

Natural Gas

  

 

  

 

  

 

 

 

2017

 

Swaps (1)

 

878,370 Mmbtu/day

 

 

$ 3.21

 

2018

 

Swaps

 

477,534 Mmbtu/day

 

 

$ 3.22

 

January-March 2019

 

Swaps

 

50,000 Mmbtu/day

 

 

$ 3.01

 

2017

 

Collars (1)

 

122,609 Mmbtu/day

 

 

$ 3.45$ 4.11

 

2018

 

Collars

 

60,000 Mmbtu/day

 

 

$ 3.40$ 3.76

 

2017

 

Purchased Puts (1)

 

185,870 Mmbtu/day

 

 

$ 3.50 (2)

 

2017

 

Sold Calls

 

17,935 Mmbtu/day

 

 

$ 3.75 (3)

 

April-December 2018

 

Swaptions

 

320,000 Mmbtu/day (4)

 

 

$ 3.04 (4)

 

2019

 

Swaptions

 

60,000 Mmbtu/day (4)

 

 

$ 3.00 (4)

 

 

 

 

 

 

 

 

 

 

Crude Oil

  

 

  

 

  

 

 

 

2017

 

Swaps (1)

 

9,511 bbls/day

 

 

$ 56.03

 

2018

 

Swaps

 

6,000 bbls/day

 

 

$ 52.96

 

2019

 

Swaps

 

1,000 bbls/day

 

 

$ 51.50

 

 

 

 

 

 

 

 

 

 

NGLs (C2-Ethane)

 

 

 

 

 

 

 

 

2017

 

Swaps

 

3,000 bbls/day

 

 

$ 0.27/gallon

 

2018

 

Swaps

 

250 bbls/day

 

 

$ 0.29/gallon

 

 

 

 

 

 

 

 

 

 

NGLs (C3-Propane)

  

 

  

 

  

 

 

 

2017

 

Swaps

 

17,576 bbls/day

 

 

$ 0.61/gallon

 

2018

 

Swaps

 

8,935 bbls/day

 

 

$0.66/gallon

 

 

 

 

 

 

 

 

 

 

NGLs (NC4-Normal Butane)

  

 

  

 

  

 

 

 

2017

 

Swaps

 

9,000 bbls/day

 

 

$ 0.76/gallon

 

2018

 

Swaps

 

4,558 bbls/day

 

 

$ 0.81/gallon

 

 

 

 

 

 

 

 

 

 

NGLs (C5-Natural Gasoline)

  

 

  

 

  

 

 

 

2017

 

Swaps

 

6,416 bbls/day

 

 

$ 1.08/gallon

 

2018

 

Swaps

 

4,027 bbls/day

 

 

$ 1.17/gallon

 

(1)

Includes derivative instruments assumed in connection with the MRD Merger.

(2)

Weighted average deferred premium is ($0.32).

(3)

Weighted average deferred premium is $0.31.

(4)

Contains a combined derivative instrument consisting of a fixed price swap and a sold option to extend or double the volume. For April through December of 2018, we have swaps in place for 160,000 Mmbtu per day on which the counterparty can elect to double the volume at a weighted average price of $3.02. We also have swaps in place for 160,000 Mmbtu per day on which the counterparty can elect to extend the contract through December 2019 at a weighted average price of $3.07. In 2019, if the counterparty elects to double the volume, we would have additional swaps covering 60,000 Mmbtu per day at a weighted average price of $3.00.

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, 2017 and December 31, 2016 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, 2017

 

 

 

  

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

  

$

37,288

 

  

$

(12,385

)

  

$

24,903

 

 

–swaptions

 

 

9,092

 

 

 

(8,711

)

 

 

381

 

 

–basis swaps

 

 

3,782

 

 

 

(2,774

)

 

 

1,008

 

 

–collars

 

 

6,214

 

 

 

(2,101

)

 

 

4,113

 

 

–puts

 

 

8,547

 

 

 

(4,238

)

 

 

4,309

 

Crude oil

–swaps

 

 

7,133

 

 

 

(2,918

)

 

 

4,215

 

NGLs

–C2 ethane swaps

 

 

82

 

 

 

(82

)

 

 

 

 

–C3 propane swaps

 

 

 

 

 

(2,956

)

  

 

(2,956

)

 

–C3 propane basis swaps

 

 

18,169

 

 

 

(18,169

)

 

 

 

 

–NC4 butane swaps

  

 

34

 

 

 

(4,340

)

  

 

(4,306

)

 

–C5 natural gasoline swaps

 

 

115

 

 

 

(1,094

)

 

 

(979

)

Freight

–swaps

 

 

47

 

 

 

(47

)

 

 

 

 

 

  

$

90,503

 

  

$

(59,815

)

  

$

30,688

 

 

 

 

  

September 30, 2017

 

 

 

  

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

 

$

(10,805

)

 

$

12,385

 

 

$

1,580

 

 

–swaptions

 

 

(16,694

)

 

 

8,711

 

 

 

(7,983

)

 

–basis swaps

 

 

(8,458

)

 

 

2,774

 

 

 

(5,684

)

 

–collars

 

 

 

 

 

2,101

 

 

 

2,101

 

 

–puts

 

 

 

 

 

4,238

 

 

 

4,238

 

 

–calls

 

 

(29

)

 

 

 

 

 

(29

)

Crude oil

–swaps

 

 

(1,031

)

 

 

2,918

 

 

 

1,887

 

NGLs

–C2 ethane swaps

 

 

(125

)

 

 

82

 

 

 

(43

)

 

–C3 propane swaps

 

 

(36,046

)

 

 

2,956

 

 

 

(33,090

)

 

–C3 propane basis swaps

 

 

(17,072

)

 

 

18,169

 

 

 

1,097

 

 

–NC4 butane swaps

 

 

(13,700

)

 

 

4,340

 

 

 

(9,360

)

 

–C5 natural gasoline swaps

 

 

(4,678

)

 

 

1,094

 

 

 

(3,584

)

Freight

–swaps

 

 

(2

)

 

 

47

 

 

 

45

 

 

 

 

$

(108,640

)

 

$

59,815

 

 

$

(48,825

)

 

 

 

  

December 31, 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

  

$

13,213

 

  

$

(11,425

)

  

$

1,788

 

 

–basis swaps

 

 

12,535

 

 

 

(9,437

)

 

 

3,098

 

 

–collars

 

 

6,298

 

 

 

(6,298

)

 

 

 

 

–puts

 

 

18,159

 

 

 

(15,429

)

 

 

2,730

 

Crude oil

–swaps

 

 

9,356

 

 

 

(3,489

)

 

 

5,867

 

NGLs

–C2 ethane swaps

 

 

53

 

 

 

(53

)

 

 

 

 

–C3 propane basis swaps

 

 

17,396

 

 

 

(17,396

)

 

 

 

 

–NC4 butane swaps

 

 

4

 

 

 

(4

)

  

 

 

Freight

–swaps

 

 

65

 

 

 

(65

)

 

 

 

 

 

  

$

77,079

 

  

$

(63,596

)

  

$

13,483

 

 


 

 

 

  

December 31, 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

 

$

(158,359

)

 

$

11,425

 

 

$

(146,934

)

 

–basis swaps

 

 

(687

)

 

 

9,437

 

 

 

8,750

 

 

–collars

 

 

(2,625

)

 

 

6,298

 

 

 

3,673

 

 

–puts

 

 

 

 

 

15,429

 

 

 

15,429

 

 

–calls

 

 

(1,041

)

 

 

 

 

 

(1,041

)

Crude oil

–swaps

 

 

(13,206

)

 

 

3,489

 

 

 

(9,717

)

NGLs

–C2 ethane swaps

 

 

(1,008

)

 

 

53

 

 

 

(955

)

 

–C3 propane swaps

 

 

(32,437

)

 

 

 

 

 

(32,437

)

 

–C3 propane basis swaps

 

 

(18,138

)

 

 

17,396

 

 

 

(742

)

 

–NC4 butane swaps

 

 

(13,419

)

 

 

4

 

 

 

(13,415

)

 

–C5 natural gasoline swaps

 

 

(12,176

)

 

 

 

 

 

(12,176

)

Freight

–swaps

 

 

 

 

 

65

 

 

 

65

 

 

 

 

$

(253,096

)

 

$

63,596

 

 

$

(189,500

)

 

Effects of Derivatives on Consolidated Statements of Operations

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

 

Derivative Fair Value (Loss) Income

 

 

 

Three Months Ended

September 30,

 

 

 

Nine Months Ended

September 30,

 

 

2017

 

 

 

2016

 

 

 

2017

 

 

 

2016

 

Commodity swaps

$

(87,861

)

 

$

38,662

 

 

$

172,457

 

 

$

(40,270

)

Swaptions

 

(7,602

)

 

 

 

 

 

(7,602

)

 

 

 

Collars

 

956

 

 

 

1,320

 

 

 

15,221

 

 

 

1,320

 

Puts

 

(73

)

 

 

2,842

 

 

 

9,646

 

 

 

2,842

 

Calls

 

104

 

 

 

 

 

 

1,144

 

 

 

 

Basis swaps

 

6,113

 

 

 

21,853

 

 

 

(2,554

)

 

 

24,929

 

Freight swaps

 

(63

)

 

 

(121

)

 

 

14

 

 

 

(155

)

Total

$

(88,426

)

 

$

64,556

 

 

$

188,326

 

 

$

(11,334

)