XML 104 R34.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Oil and Gas Disclosures (Tables)
12 Months Ended
Dec. 31, 2017
Extractive Industries [Abstract]  
Schedule of Capitalized Costs Related to Oil, Natural Gas and NGL Activities and Related Accumulated Depletion, Depreciation and Amortization

Aggregate amounts of capitalized costs relating to our oil, natural gas and NGL activities and the aggregate amount of related accumulated depletion, depreciation and amortization as of the dates indicated are presented below (in thousands):

 

     December 31,  
     2017      2016  

Proved properties

   $ 2,440,811      $ 2,235,835  

Unproved oil and gas properties, not subject to amortization

     72,002        72,360  
  

 

 

    

 

 

 

Total oil and gas properties

     2,512,813        2,308,195  

Less: Accumulated depletion and amortization

     (1,423,829      (1,268,276
  

 

 

    

 

 

 

Net capitalized costs

   $ 1,088,984      $ 1,039,919  
  

 

 

    

 

 

 

Depletion and amortization rate per Boe

   $ 14.85      $ 13.82  
  

 

 

    

 

 

 
Schedule of Costs Incurred in Oil, Natural Gas and NGL Property Acquisition, Exploration and Development Activities

The following table reflects the costs incurred in oil, natural gas and NGL property acquisition, exploration and development activities during the years indicated (in thousands). Costs incurred also include new asset retirement obligations established in the current year, as well as increases or decreases to the asset retirement obligations resulting from changes to cost estimates during the year.

 

     Year Ended December 31,  
     2017      2016      2015  

Property acquisition costs:

        

Proved properties

   $ 1,108      $ 77,906      $ 68,463  

Unproved properties, not subject to amortization

     5,778        15,919        39,265  
  

 

 

    

 

 

    

 

 

 

Total property acquisition costs

     6,886        93,825        107,728  

Exploration costs

     82,887        27,807        25,908  

Development costs

     114,846        195,869        228,257  
  

 

 

    

 

 

    

 

 

 

Total costs incurred

   $ 204,619      $ 317,501      $ 361,893  
  

 

 

    

 

 

    

 

 

 
Schedule of Estimated Proved Reserves at Net Ownership Interest

The following table presents our estimated proved reserves at our net ownership interest:

 

     Oil
(MBbls)
     Gas
(MMcf)
     NGL
(MBbls)
     Oil
Equivalent
(MBoe)
 

Total proved reserves at December 31, 2014

     46,120        136,232        4,096        72,921  
  

 

 

    

 

 

    

 

 

    

 

 

 

Revision of previous estimates

     (3,435      (22,580      207        (6,991

Production

     (5,161      (21,458      (588      (9,325

Purchases of reserves

     4,029        30,527        385        9,502  

Extensions and discoveries

     4,801        6,503        481        6,366  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total proved reserves at December 31, 2015

     46,354        129,224        4,581        72,473  

Revision of previous estimates

     (1,712      10,024        (352      (394

Production

     (5,126      (19,001      (603      (8,896

Purchases of reserves

     11,128        11,208        950        13,946  

Extensions and discoveries

     21,722        19,149        1,660        26,573  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total proved reserves at December 31, 2016

     72,366        150,604        6,236        103,702  

Revision of previous estimates

     (2,673      (15,860      250        (5,067

Production

     (7,048      (16,308      (706      (10,472

Extensions and discoveries

     10,159        9,220        767        12,462  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total proved reserves at December 31, 2017

     72,804        127,656        6,547        100,625  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total proved developed reserves as of:

           

December 31, 2015

     33,016        90,432        3,383        51,471  

December 31, 2016

     45,753        96,122        4,032        65,805  

December 31, 2017

     37,460        77,577        3,315        53,704  

Total proved undeveloped reserves as of:

           

December 31, 2015

     13,338        38,792        1,198        21,002  

December 31, 2016

     26,613        54,482        2,204        37,897  

December 31, 2017

     35,344        50,079        3,232        46,921  

 

(1)

One Boe is equal to six Mcf of natural gas or one Bbl of oil or NGLs based on an approximate energy equivalency. This is an energy content correlation and does not reflect a value or price relationship between the commodities.

Schedule of Standardized Measure of Discounted Future Net Cash Flows Related to Interest in Proved Oil, Natural Gas and NGL Reserves

The following table reflects the standardized measure of discounted future net cash flows relating to our interest in proved oil, natural gas and NGL reserves (in thousands):

 

     December 31,  
     2017      2016      2015  

Future cash inflows

   $ 4,308,863      $ 3,390,612      $ 2,786,828  

Future costs:

        

Production

     (815,509      (775,354      (1,363,585

Development and abandonment

     (823,164      (664,254      (646,161
  

 

 

    

 

 

    

 

 

 

Future net cash flows before income taxes

     2,670,190        1,951,004        777,082  

Future income tax expense

     —          —          —    
  

 

 

    

 

 

    

 

 

 

Future net cash flows before income taxes

     2,670,190        1,951,004        777,082  

Discount at 10% annual rate

     (862,521      (614,969      (174,101
  

 

 

    

 

 

    

 

 

 

Standardized measure of discounted future net cash flows

   $ 1,807,669      $ 1,336,035      $ 602,981  
  

 

 

    

 

 

    

 

 

 
Schedule of Base Prices Used in Determining Standardized Measure

See the following table for base prices used in determining the standardized measure:

 

     Year Ended December 31,  
     2017      2016      2015  

Oil price per Bbl

   $ 51.36      $ 40.02      $ 50.72  

Natural gas prices per Mcf

   $ 3.20      $ 2.66      $ 2.75  

NGL price per Bbl

   $ 24.64      $ 14.96      $ 17.60  
Schedule of Principal Changes in Standardized Measure of Discounted Future Net Cash Flows

Principal changes in the standardized measure of discounted future net cash flows attributable to our proved oil, natural gas and NGL reserves are as follows (in thousands):

 

     Year Ended December 31,  
     2017     2016     2015  

Standardized measure, beginning of year

   $ 1,336,035     $ 602,981     $ 1,888,958  

Changes during the year:

      

Sales, net of production costs

     (288,942     (114,625     (117,344

Net change in prices and production costs

     555,100       80,174       (1,879,436

Changes in future development costs

     (156,282     2,292       92,182  

Development costs incurred

     146,687       108,484       273,532  

Accretion of discount

     133,603       60,298       188,896  

Net change in income taxes

     —         —         —    

Purchases of reserves

     —         222,581       229,052  

Extensions and discoveries

     328,565       479,833       91,722  

Sales of reserves

     —         —         —    

Net change due to revision in quantity estimates

     (113,629     (5,685     (103,842

Changes in production rates (timing) and other

     (133,468     (100,298     (60,739
  

 

 

   

 

 

   

 

 

 

Total

     471,634       733,054       (1,285,977
  

 

 

   

 

 

   

 

 

 

Standardized measure, end of year

   $ 1,807,669     $ 1,336,035     $ 602,981