XML 63 R40.htm IDEA: XBRL DOCUMENT v3.19.1
Supplemental Financial Data - Oil and Gas Producing Activities (unaudited) (Tables)
12 Months Ended
Dec. 31, 2018
Extractive Industries [Abstract]  
Schedule of proved undeveloped and developed oil and gas reserves expected to be recovered from new wells
    2018     2017  
    Oil     Natural Gas     NGL     Total     Oil     Natural Gas     NGL     Total  
    MBbls     MMcf     MBbls     MMcfe     MBbls     MMcf     MBbls     MMcfe  
Proved reserves, beginning of year     919       81,702       -       87,216       882       74,265       -       79,557  
Revisions of previous estimates     (2,803 )     1,832       (1,147 )     (21,868 )     107       12,199       -       12,841  
Extensions and discoveries     -       -       -       -       16       136       -       232  
Production     (451 )     (4,798 )     (33 )     (7,702 )     (86 )     (4,898 )     -       (5,414 )
Purchases of reserves in-place     21,233       376,664       3,103       522,680       -       -       -       -  
Sales of reserves in-place     -       -       -       -       -       -       -       -  
Proved reserves, end of year     18,898       455,400       1,923       580,326       919       81,702       -       87,216  
                                                                 
Proved developed reserves at:                                                                
End of year     14,336       450,424       1,472       545,272       903       81,702       -       87,216  
Proved undeveloped reserves at:                                                                
End of year     4,562       4,976       451       35,054       16       -       -       96  
Schedule of aggregate capitalized costs relating to oil and gas producing activities
(in thousands)   2018     2017  
       
Oil and gas properties:            
Proved oil and gas properties   $ 347,059     $ 114,893  
Unproved properties not subject to depletion     5,416       1,947  
Accumulated depreciation, depletion, amortization and impairment     (98,604 )     (80,715 )
Total   $ 253,871     $ 36,125  
Schedule of costs incurred in oil and gas property acquisition, exploration, and development activities
(in thousands)   2018     2017  
             
Property acquisition costs:            
Unevaluated properties   $ 3,464     $ 1  
Proved properties and gathering facilities     63,517       289  
Development costs     2,074       952  
Gathering facilities     460       43  
Asset retirement obligation     14,085       2,309  
Total   $ 83,600     $ 3,594  
Schedule of company's investment in unproved properties
    2018     2017     2016 
and Prior
 
(in thousands)                  
Acquisition costs   $ 3,464     $ 1     $ 1,946  
Schedule of results of operations from oil and gas producing activities
(in thousands)      
    2018     2017  
             
Revenues:                
Oil and gas sales, including commodity derivative gains and losses   $ 52,946     $ 22,439  
                 
Expenses:                
Production expenses     22,226       9,589  
Depletion expense     7,305       2,157  
Accretion of asset retirement obligations     868       307  
Total expenses     30,399       12,053  
                 
Results of operations from oil and gas producing activities   $ 22,547     $ 10,386  
                 
Depletion rate per Mcfe   $ 0.89     $ 0.40  
Schedule of estimate of the current market value of the Company's proved reserves
(in thousands)   December 31,  
    2018     2017  
             
             
Future cash inflows   $ 2,878,392     $ 283,664  
Future production costs     (1,538,870 )     (119,501 )
Future development costs     (76,852 )     (210 )
Future income taxes     (258,277 )     (35,482 )
Future net cash flows     1,004,393       128,471  
10% annual discount     (612,325 )     (71,389 )
Standardized measure of discounted future net cash flows   $ 392,068     $ 57,082  
Schedule of discounted future cash flows relating to proved oil and gas reserves
    December 31,  
    2018     2017  
(in thousands)            
             
Standardized measure of discounted future net cash flows, beginning of period   $ 57,082     $ 44,711  
Sales of oil and gas, net of production costs and taxes     (25,681 )     (10,038 )
Price revisions     133,789       17,588  
Extensions, discoveries and improved recovery, less related costs     -       298  
Changes in estimated future development costs     (32,711 )     (324 )
Development costs incurred during the period     926       804  
Quantity revisions     (23,484 )     11,196  
Accretion of discount     5,708       4,471  
Net changes in future income taxes     (89,117 )     (7,425 )
Purchases of reserves-in-place     391,877       -  
Sales of reserves-in-place     -       -  
Changes in production rate timing and other     (26,321 )     (4,199 )
                 
Standardized measure of discounted future net cash flows, end of period   $ 392,068     $ 57,082  
Schedule of weighted averaged adjusted prices
    2018     2017  
Oil (per Bbl)   $ 65.56     $ 51.34  
Natural Gas (per Mcf)   $ 3.10     $ 2.98