XML 46 R35.htm IDEA: XBRL DOCUMENT v3.21.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2021
Fair Value Disclosures [Abstract]  
Fair Value Hierarchy Table for Assets and Liabilities Measured at Fair Value

We use a market approach for our recurring fair value measurements and endeavor to use the best information available. The following tables present the fair value hierarchy for assets and liabilities measured at fair value, on a recurring basis (in thousands):

 

Fair Value Measurements at March 31, 2021 using:

 

 

Quoted Prices

in Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

 

Total

Carrying

Value as of

March 31,

2021

 

Trading securities held in the deferred compensation plans

$

67,433

 

 

$

 

 

$

 

 

$

67,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity price derivatives –swaps

 

 

 

 

(20,164

)

 

 

 

 

 

(20,164

)

                                               –collars

 

 

 

 

1,029

 

 

 

(4,618

)

 

 

(3,589

)

                                               –three-way collars

 

 

 

 

(14,030

)

 

 

 

 

 

(14,030

)

                                               –basis swaps

 

 

 

 

9,989

 

 

 

 

 

 

9,989

 

                                               –swaptions

 

 

 

 

 

 

 

(7,146

)

 

 

(7,146

)

Derivatives–freight swaps

 

 

 

 

125

 

 

 

 

 

 

125

 

Divestiture contingent consideration

 

 

 

 

19,890

 

 

 

 

 

 

19,890

 

 

 

 

Fair Value Measurements at December 31, 2020 using:

 

 

Quoted Prices

in Active

Markets for

Identical Assets
(Level 1)

 

  

Significant

Other

Observable

Inputs

(Level 2)

 

  

Significant

Unobservable
Inputs

(Level 3)

 

  

Total

Carrying

Value as of

December 31,

2020

 

Trading securities held in the deferred compensation plans

$

63,942

 

  

$

  

  

$

 

  

$

63,942

 

Commodity price derivatives –swaps

 

 

  

 

6,642

 

  

 

 

  

 

6,642

 

                                               –calls

 

 

 

 

 

 

 

(546

)

 

 

(546

)

                                               –collars

 

 

 

 

7,016

 

 

 

(3,487

)

 

 

3,529

 

                                               –three-way collars

 

 

 

 

(17,818

)

 

 

 

 

 

(17,818

)

                                               –basis swaps

 

 

 

 

4,491

 

 

 

 

 

 

4,491

 

                                               –swaptions

 

 

 

 

 

 

 

(9,803

)

 

 

(9,803

)

Derivatives–freight swaps

 

 

 

 

1,104

 

 

 

 

 

 

1,104

 

Divesture contingent consideration

 

 

 

 

15,960

 

 

 

 

 

 

15,960

 

Reconciliation of the Beginning and Ending Balances for Derivative Instruments Classified as Level 3 in the Fair Value Hierarchy For our swaptions, we used a weighted average implied volatility of 22% for natural gas and 29% for crude oil. We also utilized a range of implied volatilities from 50% to 86% for our propane collars with a weighted average implied volatility of 65%. The following is a reconciliation of the beginning and ending balances for derivative instruments classified as Level 3 in the fair value hierarchy (in thousands):

 

  

As of

March 31,

 2021

 

Balance at December 31, 2020

  

$

(13,836

)

Total losses:

 

 

 

 

Included in earnings

 

 

(1,227

)

Settlements, net

 

 

3,299

 

Transfers in and/or out of Level 3

 

 

 

Balance at March 31, 2021

  

$

(11,764

)

Carrying Amounts and Fair Values of Financial Instruments

The following presents the carrying amounts and the fair values of our financial instruments as of March 31, 2021 and December 31, 2020 (in thousands):

 

 

March 31, 2021

 

 

December 31, 2020

 

 

 

Carrying
Value

 

 

Fair
Value

 

 

Carrying
Value

 

 

Fair
Value

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity swaps, collars and basis swaps

 

$

9,463

 

 

$

9,463

 

 

$

24,052

 

 

$

24,052

 

Divestiture contingent consideration

 

 

19,890

 

 

 

19,890

 

 

 

15,960

 

 

 

15,960

 

Marketable securities (a)

 

 

67,433

 

 

 

67,433

 

 

 

63,942

 

 

 

63,942

 

(Liabilities):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity swaps, collars and basis swaps

 

 

(44,278

)

 

 

(44,278

)

 

 

(36,453

)

 

 

(36,453

)

Bank credit facility (b)

 

 

(124,000

)

 

 

(124,000

)

 

 

(702,000

)

 

 

(702,000

)

5.75% senior notes due 2021 (b)

 

 

(25,496

)

 

 

(25,496

)

 

 

(25,496

)

 

 

(25,474

)

5.00% senior notes due 2022 (b)

 

 

(169,589

)

 

 

(172,513

)

 

 

(169,589

)

 

 

(170,128

)

5.875% senior notes due 2022 (b)

 

 

(48,528

)

 

 

(49,117

)

 

 

(48,528

)

 

 

(48,471

)

Other senior notes due 2022 (b)

 

 

(490

)

 

 

(490

)

 

 

(490

)

 

 

(490

)

5.00% senior notes due 2023 (b)

 

 

(532,335

)

 

 

(541,800

)

 

 

(532,335

)

 

 

(521,699

)

4.875% senior notes due 2025 (b)

 

 

(750,000

)

 

 

(742,485

)

 

 

(750,000

)

 

 

(707,918

)

9.25% senior notes due 2026 (b)

 

 

(850,000

)

 

 

(922,837

)

 

 

(850,000

)

 

 

(888,208

)

8.25% senior notes due 2029 (b)

 

 

(600,000

)

 

 

(642,132

)

 

 

 

 

 

 

5.75% senior subordinated notes due 2021 (b)

 

 

(19,896

)

 

 

(19,896

)

 

 

(19,896

)

 

 

(19,589

)

5.00% senior subordinated notes due 2022 (b)

 

 

(9,730

)

 

 

(9,730

)

 

 

(9,730

)

 

 

(9,247

)

5.00% senior subordinated notes due 2023 (b)

 

 

(7,712

)

 

 

(7,712

)

 

 

(7,712

)

 

 

(6,604

)

Deferred compensation plan (c)

 

 

(121,121

)

 

 

(121,121

)

 

 

(96,563

)

 

 

(96,563

)

(a)

Marketable securities, which are held in our deferred compensation plans, are actively traded on major exchanges.

(b)

The book value of our bank debt approximates fair value because of its floating rate structure. The fair value of our senior notes and our senior subordinated notes is based on end of period market quotes which are Level 2 inputs.

(c)

The fair value of our deferred compensation plan is updated to the closing price on the balance sheet date which is a Level 1 input.