XML 64 R46.htm IDEA: XBRL DOCUMENT v3.24.0.1
Long-Term Debt (Details)
$ in Thousands
12 Months Ended
Nov. 30, 2023
USD ($)
Jun. 14, 2023
Jun. 22, 2022
Nov. 29, 2021
USD ($)
Nov. 12, 2021
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Mar. 20, 2023
USD ($)
Dec. 15, 2017
USD ($)
Bank Borrowings                    
Long-Term Debt, excluding current maturities           $ 1,173,766 $ 688,531      
Long-Term Debt, Current Maturities           28,125 0      
Interest expense including commitment fees and amortization of debt issuance costs relating to the credit facility           80,119 41,948 $ 29,129    
Payments of Debt Issuance Costs           30,600 7,342 3,611    
Write off of Deferred Debt Issuance Cost           1,239 350 229    
Second Lien                    
Long-term Debt           1,201,891 688,531      
Long-term Debt, Gross           1,222,000 692,000      
Payments of long-term debt           (14,250) 0 (50,000)    
New Credit Facility [Member]                    
Bank Borrowings                    
Debt Issuance Costs, Net           (24,900) (8,700)      
New Credit Facility [Member] | Line of Credit [Member]                    
Bank Borrowings                    
Long-Term Debt, excluding current maturities           $ 722,000 542,000      
Line of Credit, current borrowing base $ 1,200,000               $ 775,000  
Line of Credit Facility, Maximum Borrowing Capacity 2,000,000                  
Line of Credit, Required Security Interest on Oil and Gas Properties     85.00%              
Line of Credit, Letters of Credit Issuable 25,000                  
Line of Credit, Basis Point Decrease     50              
Line of Credit Facility, Commitment Fee Percentage     0.50%              
Line of Credit, Additional Interest Due to Payment Default     2.00%              
Debt, Weighted Average Interest Rate           8.70%        
Line of Credit, Covenant, Debt to EBITDA Ratio, Minimum     3.00              
Line of Credit, Covenant, Current Ratio, Minimum     1.00              
Interest expense including commitment fees and amortization of debt issuance costs relating to the credit facility           $ 55,700 26,900 11,300    
Commitment fees included in interest expense, net           1,100 1,200 500    
Payments of Debt Issuance Costs 20,000         30,600 7,300 3,600    
Write off of Deferred Debt Issuance Cost           1,200 400 200    
Second Lien                    
Line of Credit Facility, Increase (Decrease), Net 425,000                  
New Credit Facility [Member] | Line of Credit [Member] | Minimum [Member] | Alternative Base Interest Rate [Member]                    
Bank Borrowings                    
Debt Instrument escalating basis spread on base rate     0.0175              
Debt instrument escalating rates for term benchmark loans     0.0275              
New Credit Facility [Member] | Line of Credit [Member] | Maximum [Member] | Alternative Base Interest Rate [Member]                    
Bank Borrowings                    
Debt Instrument escalating basis spread on base rate     0.0275              
Debt instrument escalating rates for term benchmark loans     0.0375              
Second Lien Notes [Member]                    
Bank Borrowings                    
Debt Issuance Costs, Net           (12,289) (2,587)      
Long-Term Debt, excluding current maturities           500,000 150,000     $ 198,000
Interest expense including commitment fees and amortization of debt issuance costs relating to the credit facility           24,400 15,000 $ 17,800    
Write off of Deferred Debt Issuance Cost           200        
Second Lien                    
Repayments of Debt, to be Paid, Year One           28,125        
Repayments of Debt, to be Paid, Year Two           37,500        
Repayments of Debt, to be Paid, Year Three           37,500        
Repayments of Debt, to be Paid, Year Four           37,500        
Repayments of Debt, to be Paid, Year Five           359,375        
Long-term Debt           479,900        
Long-term Debt, Gross 500,000       $ 150,000         200,000
Debt Instrument, Unamortized Discount (7,000)         (7,820) $ (882)     $ (2,000)
Payments of long-term debt       $ (50,000)            
Incremental 2nd Lien Notes 350,000                  
Incremental 2nd Lien Notes, Net $ 343,000                  
Discount, Writeoff           100        
Professional Fees           $ 10,600        
Second Lien, Total Debt to EBITDA Ratio, Maximum 3.00                  
Second Lien, Reduction in Total Debt to EBITA Ratio 0.25                  
Second Lien, Asset Coverage Ratio, Minimum 1.10                  
Second Lien, Asset Coverage Ratio, after March 31, 2024 1.25                  
Second Lien, Current Ratio, Minimum 1.00                  
Second Lien, Required Security Interest on Oil and Gas Properties 85.00%       90.00%          
Quarterly Note Repayment Requirement $ 9,400                  
Second Lien, Covenant, Total Indebtedness to EBITDA 2.25                  
Second Lien, Required Security Interest on Proved Reserves 85.00%                  
Discount Rate for Estimated Future Net Revenues for Proved Properties at 9% 9.00%                  
Debt Instrument, Interest Rate, Stated Percentage           13.13%        
Second Lien Notes [Member] | Alternative Base Interest Rate [Member]                    
Second Lien                    
Debt Instrument, Minimum Margin on SOFR   1.00%                
Debt Instrument, Basis Spread on Variable Rate   6.50%                
Second Lien Notes [Member] | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate                    
Second Lien                    
Debt Instrument, Minimum Margin on SOFR   0.25%                
Debt Instrument, Basis Spread on Variable Rate   7.50%                
Second Lien Notes [Member] | Fed Funds Effective Rate Overnight Index Swap Rate                    
Second Lien                    
Debt Instrument, Basis Spread on Variable Rate   0.50%