Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2017 | Nov. 10, 2017 | |
Document And Entity Information [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Sep. 30, 2017 | |
Document Fiscal Year Focus | 2,017 | |
Document Fiscal Period Focus | Q3 | |
Trading Symbol | REXX | |
Entity Registrant Name | REX ENERGY CORP | |
Entity Central Index Key | 1,397,516 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 9,935,383 |
Consolidated Balance Sheets (Un
Consolidated Balance Sheets (Unaudited) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Current Assets | ||
Cash and Cash Equivalents | $ 3,234 | $ 3,697 |
Accounts Receivable | 25,167 | 25,448 |
Taxes Receivable | 48 | 211 |
Short-Term Derivative Instruments | 3,904 | 1,873 |
Inventory, Prepaid Expenses and Other | 3,524 | 2,546 |
Total Current Assets | 35,877 | 33,775 |
Property and Equipment (Successful Efforts Method) | ||
Evaluated Oil and Gas Properties | 1,022,857 | 1,053,461 |
Unevaluated Oil and Gas Properties | 201,331 | 215,794 |
Other Property and Equipment | 22,100 | 21,401 |
Wells and Facilities in Progress | 46,814 | 21,964 |
Pipelines | 16,803 | 18,029 |
Total Property and Equipment | 1,309,905 | 1,330,649 |
Less: Accumulated Depreciation, Depletion and Amortization | (452,882) | (475,205) |
Net Property and Equipment | 857,023 | 855,444 |
Other Assets | 2,475 | 2,492 |
Long-Term Derivative Instruments | 1,465 | 2,212 |
Total Assets | 896,840 | 893,923 |
Current Liabilities | ||
Accounts Payable | 48,221 | 40,712 |
Current Maturities of Long-Term Debt | 1,859 | 764 |
Accrued Liabilities | 35,733 | 37,207 |
Short-Term Derivative Instruments | 12,477 | 25,025 |
Total Current Liabilities | 98,290 | 103,708 |
Noncurrent Liabilities | ||
Long-Term Derivative Instruments | 13,486 | 7,227 |
Other Long-Term Debt | 8,615 | 3,409 |
Other Deposits and Liabilities | 7,396 | 8,671 |
Future Abandonment Cost | 9,027 | 8,736 |
Total Liabilities | 939,878 | 883,697 |
Commitments and Contingencies (See Note 12) | ||
Stockholders’ Equity | ||
Preferred Stock | 1 | 1 |
Common Stock | 10 | 10 |
Additional Paid-In Capital | 652,055 | 650,669 |
Accumulated Deficit | (695,104) | (640,454) |
Total Stockholders’ Equity | (43,038) | 10,226 |
Total Liabilities and Stockholders’ Equity | 896,840 | 893,923 |
Senior Secured Line of Credit, Net | ||
Noncurrent Liabilities | ||
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 113,785 | |
Term Loans, Net | ||
Noncurrent Liabilities | ||
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 148,351 | |
Senior Notes, Net | ||
Noncurrent Liabilities | ||
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | $ 654,713 | $ 638,161 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) (Unaudited) - $ / shares | Sep. 30, 2017 | Dec. 31, 2016 |
Statement Of Financial Position [Abstract] | ||
Preferred Stock, par value | $ 0.001 | $ 0.001 |
Preferred Stock, shares authorized | 100,000 | 100,000 |
Preferred Stock, shares issued | 3,987 | 3,987 |
Preferred Stock, shares outstanding | 3,987 | 3,987 |
Common Stock, par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 100,000,000 | 100,000,000 |
Common Stock, shares issued | 9,935,383 | 9,787,146 |
Common Stock, shares outstanding | 9,935,383 | 9,787,146 |
Consolidated Statements of Oper
Consolidated Statements of Operations (Unaudited) - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
OPERATING REVENUE | ||||
Natural Gas, NGL and Condensate Sales | $ 47,970 | $ 34,034 | $ 147,491 | $ 90,978 |
Other Operating Revenue (Expense) | 5 | 5 | 16 | 12 |
TOTAL OPERATING REVENUE | 47,975 | 34,039 | 147,507 | 90,990 |
OPERATING EXPENSES | ||||
Production and Lease Operating Expense | 30,574 | 26,333 | 88,882 | 76,005 |
General and Administrative Expense | 4,617 | 5,116 | 13,444 | 15,237 |
Loss (Gain) on Disposal of Assets | 252 | 10 | (1,707) | (4,285) |
Impairment Expense | 11,877 | 9,563 | 16,455 | 45,344 |
Exploration Expense | 94 | 216 | 413 | 1,954 |
Depreciation, Depletion, Amortization and Accretion | 14,617 | 15,109 | 45,586 | 46,371 |
Other Operating Expense | 449 | 9,899 | 331 | 10,930 |
TOTAL OPERATING EXPENSES | 62,480 | 66,246 | 163,404 | 191,556 |
LOSS FROM OPERATIONS | (14,505) | (32,207) | (15,897) | (100,566) |
OTHER INCOME (EXPENSE) | ||||
Interest Expense | (13,754) | (9,646) | (35,019) | (34,115) |
(Loss) Gain on Derivatives, Net | (18,083) | 16,866 | 684 | (8,254) |
Other (Expense) Income | (185) | 16 | (193) | 28 |
Debt Exchange Expense | (35) | (9,048) | ||
(Loss) Gain on Extinguishments of Debt | (7) | 423 | (3,029) | 24,130 |
TOTAL OTHER INCOME (EXPENSE) | (32,029) | 7,624 | (37,557) | (27,259) |
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX | (46,534) | (24,583) | (53,454) | (127,825) |
Income Tax Benefit | 8,106 | 0 | 5,785 | |
NET LOSS FROM CONTINUING OPERATIONS | (46,534) | (16,477) | (53,454) | (122,040) |
Income From Discontinued Operations, Net of Income Taxes | 21,892 | 12,719 | ||
NET (LOSS) INCOME | (46,534) | 5,415 | (53,454) | (109,321) |
Preferred Stock Dividends | (598) | (613) | (1,794) | (4,441) |
Effect of Preferred Stock Conversions | 72,316 | |||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS | $ (47,132) | $ 4,802 | $ (55,248) | $ (41,446) |
Earnings per common share: | ||||
Basic - Net Loss From Continuing Operations Attributable to Rex Energy Common Shareholders | $ (4.76) | $ (1.89) | $ (5.60) | $ (7.41) |
Basic - Net Income From Discontinued Operations Attributable to Rex Energy Common Shareholders | 2.41 | 1.74 | ||
Basic - Net (Loss) Income Attributable to Rex Energy Common Shareholders | $ (4.76) | $ 0.52 | $ (5.60) | $ (5.67) |
Basic - Weighted Average Shares of Common Stock Outstanding | 9,906 | 9,080 | 9,859 | 7,310 |
Diluted - Net Loss From Continuing Operations Attributable to Rex Energy Common Shareholders | $ (4.76) | $ (1.89) | $ (5.60) | $ (7.41) |
Diluted - Net Income From Discontinued Operations Attributable to Rex Energy Common Shareholders | 2.41 | 1.74 | ||
Diluted - Net Income (Loss) Attributable to Rex Energy Common Shareholders | $ (4.76) | $ 0.52 | $ (5.60) | $ (5.67) |
Diluted - Weighted Average Shares of Common Stock Outstanding | 9,906 | 9,080 | 9,859 | 7,310 |
Consolidated Statement of Chang
Consolidated Statement of Changes in Stockholders' Equity (Unaudited) - 9 months ended Sep. 30, 2017 - USD ($) shares in Thousands, $ in Thousands | Total | Common Stock | Preferred Stock | Additional Paid-in Capital | Accumulated Deficit |
Balance at Dec. 31, 2016 | $ 10,226 | $ 10 | $ 1 | $ 650,669 | $ (640,454) |
Balance (in shares) at Dec. 31, 2016 | 9,787 | 4 | |||
Equity Based Compensation | 966 | 966 | |||
Issuance of Common Stock for Debt Extinguishments | 467 | 467 | |||
Issuance of Common Stock for Debt Extinguishments (in shares) | 84 | ||||
Issuance of Restricted Stock, Net of Forfeitures (in shares) | 64 | ||||
Effect of Reverse Stock Split | (47) | (47) | |||
Payment of Preferred Dividends in Arrears | (1,196) | (1,196) | |||
Net Loss | (53,454) | (53,454) | |||
Balance at Sep. 30, 2017 | $ (43,038) | $ 10 | $ 1 | $ 652,055 | $ (695,104) |
Balance (in shares) at Sep. 30, 2017 | 9,935 | 4 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 | |
CASH FLOWS FROM OPERATING ACTIVITIES | |||||
Net Loss | $ (46,534) | $ 5,415 | $ (53,454) | $ (109,321) | |
Adjustments to Reconcile Net Loss to Net Cash Provided (Used) by Operating Activities | |||||
Depreciation, Depletion, Amortization and Accretion | 45,586 | 51,471 | |||
(Gain) Loss on Derivatives | 18,083 | (16,866) | (684) | 8,254 | |
Cash Settlements of Derivatives | (6,889) | 32,485 | |||
Non-cash Dry Hole Expense | 13 | 872 | |||
Equity-based Compensation Expense | 970 | 1,931 | |||
Impairment Expense | 16,455 | 48,887 | |||
Amortization of net Bond Discount and Deferred Debt Issuance Costs | 881 | ||||
Non-cash Interest Expense related to Debt Restructurings and Exchanges | 18,873 | 14,270 | |||
Loss (Gain) on Extinguishments of Debt | 3,029 | (24,213) | |||
Gain on Sale of Assets | (1,707) | (34,820) | |||
Other Non-cash Expense | 733 | 61 | |||
Changes in operating assets and liabilities | |||||
Accounts Receivable | 5,311 | (2,580) | |||
Taxes Receivable | 163 | ||||
Inventory, Prepaid Expenses and Other Assets | (2,234) | 2,374 | |||
Accounts Payable and Accrued Liabilities | (1,485) | (7,781) | |||
Other Assets and Liabilities | (2,275) | (1,244) | |||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | 22,405 | (18,473) | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||
Proceeds from the Sale of Oil and Gas Properties, Prospects and Other Assets | 31,607 | 40,809 | |||
Proceeds from Joint Venture for Reimbursement of Capital Costs | 19,461 | ||||
Acquisitions of Undeveloped Acreage | (2,988) | (6,302) | |||
Capital Expenditures for Development of Oil & Gas Properties and Equipment | (79,101) | (48,640) | |||
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES | (50,482) | 5,328 | |||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||
Proceeds from Long-Term Debt and Line of Credit | 183,000 | 55,400 | |||
Repayments of Long-Term Debt and Line of Credit | (145,170) | (35,230) | |||
Repayments of Loans and Other Notes Payable | (869) | (568) | |||
Debt Issuance Costs | (8,151) | (5,024) | |||
Payment of Preferred Dividends in Arrears | (1,196) | ||||
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | 27,614 | 14,578 | |||
NET (DECREASE) INCREASE IN CASH | (463) | 1,433 | |||
CASH – BEGINNING | 3,697 | 1,091 | $ 1,091 | ||
CASH – ENDING | 3,234 | 2,524 | 3,234 | 2,524 | 3,697 |
CASH AND CASH EQUIVALENTS ATTRIBUTABLE TO CONTINUING OPERATIONS | $ 3,234 | $ 2,524 | 3,234 | 2,524 | $ 3,697 |
SUPPLEMENTAL DISCLOSURES | |||||
Interest Paid, net of capitalized interest | 13,961 | 25,833 | |||
Cash (Received) Paid for Income Taxes | (163) | 29 | |||
Capital Expenditures for Development of Oil & Gas Properties and Equipment Attributable to Discontinued Operations | 1,341 | ||||
NON-CASH ACTIVITIES | |||||
Proceeds held in Escrow - non-cash component of Gain on Sale of Assets | 5,000 | ||||
Increase (Decrease) in Accounts Payable and Accrued Liabilities for Capital Expenditures | 6,929 | (5,912) | |||
Increase in Other Long Term Debt - Capital Lease Equipment Financing | 8,120 | 816 | |||
Decrease in Senior Notes carrying value net of Issuance Costs, Deferred Gain on Exchanges, and Net Premium / Discount due to Debt to Equity Conversions | (879) | (46,248) | |||
Decrease in Bond Interest Payable due to Debt to Equity Conversions | (12) | (870) | |||
Increase in Common Stock outstanding due to Debt to Equity Conversions | 467 | 16,916 | |||
Illinois Basin Operations | |||||
NON-CASH ACTIVITIES | |||||
Change in fair value of contingent consideration receivable - sale of Illinois Basin | $ (1,987) | $ (1,166) |
Basis of Presentation and Princ
Basis of Presentation and Principles of Consolidation | 9 Months Ended |
Sep. 30, 2017 | |
Organization Consolidation And Presentation Of Financial Statements [Abstract] | |
Basis of Presentation and Principles of Consolidation | 1. BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION Rex Energy Corporation, together with our subsidiaries (the “Company”), is an independent natural gas, natural gas liquid (“NGL”) and condensate company with operations currently focused in the Appalachian Basin. We are focused on Marcellus Shale, Utica Shale and Upper Devonian Shale drilling and exploration activities. We pursue a balanced growth strategy of exploiting our sizable inventory of high potential exploration drilling prospects while actively seeking to acquire complementary oil and natural gas properties. The accompanying Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and include the accounts of all of our wholly owned subsidiaries. We report our interests in natural gas, NLG and condensate properties using the proportional consolidation method of accounting. All intercompany balances and transactions have been eliminated. Unless otherwise indicated, all references to “Rex Energy Corporation,” “our,” “we,” “us” and similar terms refer to Rex Energy Corporation and its subsidiaries together. In preparing the accompanying Consolidated Financial Statements, management has made certain estimates and assumptions that affect reported amounts in the financial statements and disclosures of contingencies. The interim Consolidated Financial Statements of the Company are unaudited and contain all adjustments (consisting primarily of normal recurring accruals) necessary for a fair statement of the results for the interim periods presented. Actual results may differ from those estimates and results for interim periods are not necessarily indicative of results to be expected for a full year or for previously reported periods due in part, but not limited to, the volatility in prices for crude oil, NGLs and natural gas, future impact of financial derivative instruments, interest rates, estimates of reserves, drilling risks, geological risks, transportation restrictions, the timing of acquisitions, product demand, market consumption, interruption in production, our ability to obtain additional capital, and the success of oil, NGL and natural gas recovery techniques. Certain amounts and disclosures have been condensed or omitted from these Consolidated Financial Statements pursuant to the rules and regulations of the Securities and Exchange Commission. Therefore, these interim financial statements should be read in conjunction with the audited Consolidated Financial Statements and related notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2016. Reverse Stock Split On May 12, 2017, we effected a one-for-ten reverse stock split. As a result of the reverse stock split, each ten shares of our common stock automatically combined into and became one share of our common stock. Any fractional shares which would have otherwise been due as a result of the reverse split were rounded up to the nearest whole share. As a result of the reverse stock split, we reduced the issued number of common shares from 99.0 million to 9.9 million. The reverse stock split automatically and proportionately adjusted, based on the one-for-ten split ratio, all issued and outstanding shares of our common stock, as well as common stock underlying stock options, warrants and other derivative securities outstanding at the time of the effectiveness of the reverse stock split. The exercise price on outstanding equity based-grants proportionately increased, while the number of shares available under our equity-based plans also was proportionately reduced. Share and per share data for the periods presented reflect the effects of this reverse stock split. References to numbers of shares of common stock and per share data in the accompanying financial statements and notes thereto have been adjusted to reflect the reverse stock split on a retroactive basis. Discontinued Operations In 2016, we divested all of our Illinois Basin assets and operations. The sale closed in August 2016, with an effective date of July 1, 2016. As a result of this transaction, the 2016 results of operations of our Illinois Basin operations have been classified as Discontinued Operations in the accompanying Consolidated Statements of Operations for the year ended December 31, 2016. Unless otherwise noted, all disclosures and tables reflect the results of continuing operations and exclude any assets, liabilities or results from our discontinued operations. For additional information see Note 3, Discontinued Operations/Assets Held for Sale |
Future Abandonment Cost
Future Abandonment Cost | 9 Months Ended |
Sep. 30, 2017 | |
Asset Retirement Obligation Disclosure [Abstract] | |
Future Abandonment Cost | 2. FUTURE ABANDONMENT COST Future abandonment costs are recognized as obligations associated with the retirement of tangible long-lived assets that result from the acquisition and development of the asset. We recognize the fair value of a liability for a retirement obligation in the period in which the liability is incurred. For natural gas and oil properties, this is the period in which the natural gas or oil well is acquired or drilled. The future abandonment cost is capitalized as part of the carrying amount of our natural gas and oil properties at its discounted fair value. The liability is then accreted each period until the liability is settled or the natural gas or oil well is sold, at which time the liability is reversed. If the fair value of a recorded future abandonment cost changes, a revision is recorded to both the asset retirement obligation and the asset retirement cost. Accretion expense totaled $0.5 million and $1.5 million for the three and nine months ended September 30, 2017, respectively, and $0.1 million and $0.5 million for the three and nine months ended September 30, 2016, respectively. These amounts are recorded as depreciation, depletion, amortization and accretion (“DD&A”) expense on our Consolidated Statements of Operations. We account for future abandonment costs that relate to wells that are drilled jointly based on our working interest in those wells. ($ in Thousands) September 30, 2017 Beginning Balance at January 1, 2017 $ 9,865 Future Abandonment Obligation Incurred $ 1,069 Future Abandonment Obligation Settled $ (2,204 ) Future Abandonment Obligation Cancelled or Sold $ (262 ) Future Abandonment Obligation Revision of Estimated Obligation $ 57 Future Abandonment Obligation Accretion Expense $ 1,479 Total Future Abandonment Cost 1 $ 10,004 1 |
Discontinued Operations_Assets
Discontinued Operations/Assets Held For Sale | 9 Months Ended |
Sep. 30, 2017 | |
Discontinued Operations And Disposal Groups [Abstract] | |
Discontinued Operations/Assets Held For Sale | 3. DISCONTINUED OPERATIONS/ASSETS HELD FOR SALE Illinois Basin Operations On June 14, 2016, we, through our wholly owned subsidiaries, Penntex Resources Illinois, LLC, Rex Energy I, LLC, Rex Energy IV, LLC, Rex Energy Marketing, LLC, R. E. Ventures Holdings, LLC, and Rex Energy Operating Corp. (collectively, “Rex”), entered into a Purchase and Sale Agreement (the “Agreement”) with Campbell Development Group, LLC (“Campbell”). Pursuant to the Agreement, Campbell agreed to purchase, subject to certain parameters and provisions for adjustment customary for transactions of this type, all of our oil and gas-related properties and assets, both operated and non-operated, in the Illinois Basin on an as-is, where-is basis. Closing occurred on August 18, 2016, with an effective date for the transaction of July 1, 2016. We received a purchase deposit of $2.5 million from Campbell in June 2016 and received the additional proceeds of approximately $38.0 million during the third and fourth quarters of 2016. An addendum executed in conjunction with the Agreement allows for us to receive from Campbell potential additional proceeds of up to $9.9 million, in installments of $0.9 million per quarter, over the period beginning with the quarter ended December 31, 2016, and ending with the quarter ending June 30, 2019. For the proceeds to become payable by Campbell in any of the eleven individual quarters, the average spot price of West Texas Intermediate (“WTI”) as published by the New York Mercantile Exchange must be in excess of the amount shown in the table below for the applicable quarter. As of September 30, 2017, the first four of the eleven quarterly measurement periods have expired with the calculated average spot price of WTI below the threshold price stipulated in the agreement. Consequently, we did not receive any additional proceeds related to those measurement periods. As of September 30, 2017, we have the potential to receive up to $6.3 million of additional proceeds, during the seven remaining measurement periods. For additional information, see Note 8, Derivative Instruments and Fair Value Measurements Calendar Quarter Ending West Texas Intermediate ("WTI") Average Price per Bbl (a) 9/30/2017 $ 60.25 12/31/2017 $ 60.75 3/31/2018 $ 61.25 6/30/2018 $ 61.75 9/30/2018 $ 62.25 12/31/2018 $ 62.75 3/31/2019 $ 63.25 6/30/2019 $ 63.75 (a) Calculated as the sum of the closing spot price of the West Texas Intermediate of the New York Mercantile Exchange for each day during the quarter (excluding weekends and holidays), divided by the number of days on which those prices are published (excluding weekends and holidays). Included in the sale were approximately 76,000 net acres in Illinois, Indiana and Kentucky and production of approximately 1,700 net barrels per day. The sale transaction resulted in a full divestiture of our Illinois Basin assets, and an exit from our Illinois Basin operations. As of September 30, 2017 and December 31 2016, we had no remaining assets or liabilities related to our former Illinois Basin operations. The results of operations of our Illinois Basin operations are reported as Discontinued Operations for the three and nine months ended September 30, 2016, in our Consolidated Statements of Operations. Summarized financial information for Discontinued Operations related to our Illinois Basin operations is set forth in the tables below, and does not reflect the costs of certain services provided. Such indirect costs, which were not allocated to the Discontinued Operations, were for services, including legal counsel, insurance, external audit fees, payroll processing, certain human resource services and information technology systems support. The sale of our Illinois assets and operations does not include any of our derivative contracts or positions related to our Illinois Basin revenues or production. No derivative positions or activity has been attributed to or included in Discontinued Operations for the three and nine month periods ended September 30, 2017 and 2016. For the Three Months Ended September 30, For the Nine Months Ended September 30, ($ in Thousands) 2017 2016 2017 2016 Revenues: Oil Sales $ — $ 69 $ — $ 11,283 Total Operating Revenue — 69 — 11,283 Costs and Expenses: Production and Lease Operating Expense — 261 — 10,987 General and Administrative Expense — 33 — 1,471 Gain on Disposal of Assets — (30,491 ) — (30,535 ) Impairment Expense — — — 3,543 Exploration Expense — — — 143 Depreciation, Depletion, Amortization and Accretion — 18 — 5,100 Interest Expense — 1 — 4 Other Expense — 1 — (1 ) Total Costs and Expenses — (30,177 ) — (9,288 ) Income From Discontinued Operations, Before Income Taxes — 30,246 — 20,571 Income Tax (Expense) Benefit — (8,354 ) — (7,852 ) Income From Discontinued Operations, Net of Taxes $ — $ 21,892 $ — $ 12,719 Production: Crude Oil (Bbls) — 1,688 — 310,408 |
Business and Oil and Gas Proper
Business and Oil and Gas Property Acquisitions and Dispositions | 9 Months Ended |
Sep. 30, 2017 | |
Business Combinations [Abstract] | |
Business and Oil and Gas Property Dispositions | 4. BUSINESS AND OIL AND GAS PROPERTY DISPOSITIONS Benefit Street Partners, LLC On March 1, 2016, we entered into a joint exploration and development agreement with an affiliate of Benefit Street Partners, LLC (“BSP”) to jointly develop 58 specifically designated wells in our Moraine East and Warrior North operated areas. BSP agreed to participate in and fund 15.0% of the estimated well costs for 16 designated wells in Butler County, Pennsylvania, all of which have already been drilled, completed, placed in sales and paid for by BSP. BSP also agreed to participate in and fund 65.0% of the estimated well costs for six designated wells in Warrior North, Ohio, all of which have been drilled, completed, placed in sales and paid for by BSP. BSP also has the option to participate in the development of 36 additional wells and would fund 65.0% of the estimated well costs for the designated wells in return for a 65.0% working interest. To date, BSP has exercised its option to participate in 23 of these additional wells. Total consideration for this transaction could be up to $175.0 million with approximately $134.0 million committed as of September 30, 2017. BSP has paid approximately $128.3 million for its interest in elected wells as of September 30, 2017. The remainder of the proceeds will be received as additional wells are drilled to total depth or placed in sales. BSP earns an assignment of 15%-20% working interest in acreage located within each of the units in which it participates. As of September 30, 2017, 42 of the 45 committed wells were in line and producing and three wells were drilled and awaiting completion. The BSP transaction constitutes a pooling of assets in a joint undertaking to develop these specific properties for which there is substantial uncertainty about the ability to recover the costs applicable to our interest in the properties. Under the terms of the agreement, we hold a substantial obligation for future performance, which may not be proportionally reimbursed by BSP. Due to the uncertainty that exists on the recoverability of costs associated with our retained interest, proceeds received from BSP are considered a recovery of costs and no gain or loss is recognized. Diversified Oil & Gas, LLC On May 20, 2016, we entered into a Purchase and Sale Agreement (the “PSA”) with Diversified Oil and Gas, LLC (“DOG”). Pursuant to the PSA, DOG purchased all of our conventional operated oil and gas-related properties and related pipeline assets located in Pennsylvania and assumed all future abandonment liability associated with the assets. Closing occurred on May 20, 2016, with an effective date for the transaction of May 1, 2016. We received proceeds at closing of approximately $0.1 million. Included in the sale were approximately 300 wells, pipelines and support equipment . Gain on Disposal of Assets Illinois Basin Operations As described in Note 3, Discontinued Operations/Assets Held for Sale Sale of Warrior South Assets On January 11, 2017, we, together with MFC Drilling, Inc., and ABARTA Oil & Gas Co., Inc. sold substantially all of our jointly owned oil and gas interests in Noble, Guernsey, and Belmont Counties, Ohio, to Antero Resources Corporation. These interests comprised our Warrior South development area. The effective date for the transaction is October 1, 2016. The sales agreement includes representations, warranties, covenants and agreements as well as various provisions for purchase price and post-closing adjustments customary for transactions of this type. Total consideration for the transaction was approximately $50.0 million, with approximately $29.1 million net to us, subject to customary closing and post-closing adjustments. We received approximately $24.1 million of proceeds on January 11, 2017. Approximately $5.0 million of the total proceeds due to us will be held in escrow and will be released in January 2018, net of post-closing adjustments. The proceeds held in escrow are classified as accounts receivable on our Consolidated Balance Sheet as of September 30, 2017. The sale of assets resulted in a gain on disposal of assets of approximately $1.8 million in January 2017. This gain includes the additional proceeds held in escrow, which we anticipate receiving in January 2018. The sale of assets included 14 gross wells with associated production of 15 Mmcfe/d, with 9 Mmcfe/d net to us, and approximately 6,200 gross acres, with 4,100 acres net to us. This acreage was considered non-core to us. We used the proceeds from the transaction to pay down our revolving line of credit and for general corporate purposes. |
Recently Issued Accounting Pron
Recently Issued Accounting Pronouncements | 9 Months Ended |
Sep. 30, 2017 | |
Accounting Policies [Abstract] | |
Recently Issued Accounting Pronouncements | 5. RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS In May 2014, the Financial Accounting Standards Board (the “FASB”) issued ASU 2014-09, Revenue from Contracts with Customers Revenue Recognition 1) Identify the contract(s) with a customer. 2) Identify the performance obligations in the contract. 3) Determine the transaction price. 4) Allocate the transaction price to the performance obligations in the contract. 5) Recognize revenue when (or as) the entity satisfies a performance obligation. Subsequent to the issuance of ASU 2014-09, the FASB issued several additional Accounting Standards Updates to clarify implementation guidance, provide guidance regarding principal vs. agent considerations and identifying performance obligations, provide narrow-scope improvements, and provide additional disclosure guidance. ASU 2014-09 is required to be adopted using either the full retrospective approach, with all prior periods presented adjusted, or the modified retrospective approach, with the cumulative effect of applying the new standard recognized as an adjustment to retained earnings in the most current period presented in the financial statements. The standard is effective for annual reporting periods, and interim periods within that reporting period, beginning after December 15, 2017. Early adoption is not permitted. In preparation for adopting the standard, we are reviewing our contracts and revenue sources to identify performance obligations, pricing structures, or other contractual elements that may have impacts to our consolidated financial statements once the standard is adopted. We have reviewed a substantial portion of our revenue contracts; however; the evaluation is on-going and we have not finalized any estimates of potential impacts. For the evaluations we have completed, we do not expect the standard would result in materially different results to the timing or amounts of our revenue recognition. We will adopt the new standard on January 1, 2018 using a modified retrospective approach with a cumulative adjustment to retained earnings as necessary. In February 2016, the FASB issued ASU 2016-02, Leases • A lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and • A right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Public business entities are required to apply the amendment of this update for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early application is permitted for all public business entities. Lessees and lessors must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period presented. We are currently evaluating the potential impact of this standard on our results of operations and internal control environment. In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments • debt prepayment or debt extinguishment costs; • settlement of zero-coupon debt instruments or other instruments with coupon rates that are insignificant in relation to the effective interest rate of borrowing; • contingent consideration payments made after a business combination; • proceeds from the settlement of insurance claims; • proceeds from the settlement of corporate-owned life insurance policies; • distributions received from equity method investees; • beneficial interest in securitization transactions; and • separately identifiable cash flows and application of the Predominance Principle. Public business entities are required to apply the amendments of this update for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. The amendments should be applied using a retrospective transition method to each period presented. We are currently evaluating this guidance to assess its impact on our current cash flow reporting processes. In May 2017, the FASB issued ASU 2017-09, Stock Compensation - Scope of Modification Accounting |
Concentrations of Credit Risk
Concentrations of Credit Risk | 9 Months Ended |
Sep. 30, 2017 | |
Risks And Uncertainties [Abstract] | |
Concentrations of Credit Risk | 6. CONCENTRATIONS OF CREDIT RISK By using derivative instruments to hedge exposure to changes in commodity prices, we are exposed to credit risk and market risk. Credit risk is the failure of the counterparties to perform under the terms of the derivative contract. When the fair value of the derivative is positive, the counterparty owes us, which creates repayment risk. We minimize the credit or repayment risk in derivative instruments by entering into transactions with high-quality counterparties. Our counterparties are investment grade financial institutions (see Note 7, Long-Term Debt Derivative Instruments and Fair Value Measurements We also depend on a relatively small number of purchasers for a substantial portion of our revenue. For the nine months ended September 30, 2017, approximately 95.3% of our commodity sales came from five purchasers, with the largest single purchaser accounting for 50.0% of commodity sales. We believe the growth in our Appalachian estimated proved reserves will help us to minimize our future risks by diversifying our ratio of condensate and gas sales as well as the quantity of purchasers. |
Long-Term Debt
Long-Term Debt | 9 Months Ended |
Sep. 30, 2017 | |
Debt Disclosure [Abstract] | |
Long-Term Debt | 7. LONG-TERM DEBT Term Loan On April 28, 2017 (the “Effective Date”), we entered into a term loan agreement (“Term Loan”) with Angelo, Gordon Energy Servicer, LLC (“AGES”), as administrative agent, AGES, as collateral agent (in such capacity, the “Collateral Agent”), Macquarie Bank Limited, as issuing bank (in such capacity, the “Issuing Bank”), and the lenders from time to time party thereto. The Term Loan replaced our prior amended and restated senior secured revolving credit agreement with Royal Bank of Canada, as Administrative Agent, and the lenders from time to time party thereto (the “Prior Credit Agreement”). The Term Loan provides for a $143,500,000 secured term loan facility (the “Term Facility”) and a $156,500,000 secured delayed draw term loan facility (the “Delayed Draw Term Facility”), which includes a letter of credit sub-facility (the “Letter of Credit Sub-facility”). The proceeds of the initial loans under the Term Loan were used to refinance the loans then outstanding under the Prior Credit Agreement and payment of fees and expenses related thereto; the proceeds of future loans under the Delayed Draw Term Facility may be used for cash collateralizing letters of credit under the Letter of Credit Sub-facility and general corporate purposes. The maximum commitments of the lenders under the Term Loan are currently limited to $300,000,000. Amounts borrowed and repaid may not be re-borrowed. The maturity date for the loans under the Term Facility and the loans drawn under the Delayed Draw Term Facility is the earlier of (a) April 28, 2021 and (b) the date that is six months prior to the maturity of our 1.00/8.00% Senior Secured Second Lien Notes due 2020 (the “Second Lien Notes”) unless less than $25,000,000 in aggregate principal amount of Second Lien Notes are then outstanding and no Event of Default (as defined in the Term Loan) exists on such date. The commitments under the Delayed Draw Term Facility expire if not drawn prior to the earlier of (a) April 28, 2018 (which date may be extended for one year with lender consent) and (b) the date upon which we terminate such commitments. As of September 30, 2017, we had $155.5 million in borrowings outstanding and approximately $32.2 million in outstanding undrawn letters of credit. We incurred approximately $3.5 million in debt issuance costs and $4.3 million in original issue discount (“OID”) related to the initial Term Loan borrowing. We incurred an additional $0.4 million in OID related to the Delayed Draw Term Facility. From April 28, 2017 through September 30, 2017, we amortized $0.4 million of debt issuance costs and $0.5 million of OID. The amortization of debt issuance costs and OID are reported as Interest Expense in our Consolidated Statement of Operations. Borrowings under the Term Loan bear interest at a rate per annum equal to the “Adjusted LIBO Rate” (subject to a 1.00% floor) plus an 8.75% per annum margin. The “Adjusted LIBO Rate” is equal to the product of the three month LIBOR rate multiplied by the statutory reserve rate. Upon the occurrence and continuance of an Event of Default all outstanding loans shall bear interest at a rate equal to 4.00% per annum plus the then-effective rate of interest. Interest is payable on the last business day of each March, June, September and December. Under the Term Loan, we will pay a 3.5% commitment fee on any unused portion of the Delayed Draw Term Facility. The Term Loan requires us to prepay the loans with 100% of the net cash proceeds received from certain asset sales, swap terminations, incurrences of borrowed money indebtedness, casualty events and equity issuances, subject to certain exceptions and specified reinvestment rights. Prepayments based on 75% of excess cash flow, (“excess cash flow” as defined in the Term Loan agreement represents EBITDAX less capital expenditures, cash payments for interest, cash payments for income taxes, and adjustments for certain non-cash expenses) are required until no more than $287,950,000 in aggregate principal amount of Second Lien Notes remain outstanding, at which time, prepayments based on 50% of excess cash flow will be required. Prepayments (including mandatory prepayments), terminations, refinancing, reductions and accelerations under the Term Loan are subject to a yield maintenance amount equal to the interest which would have accrued on such prepaid, terminated, refinanced, reduced or accelerated amount during the period beginning on the date of such prepayment, termination, refinancing, reduction or acceleration and ending on the date that is 30 months after the Effective Date and a call protection amount (a) during the period commencing on the Effective Date and ending on the date that is 30 months thereafter, in an amount equal to 3.0% of such prepaid, terminated, refinanced, reduced or accelerated amount and (b) during the period commencing on the date that is 30 months and one day after the Effective Date and ending on the date that is 36 months after the Effective Date, an amount equal to 1.0% of such prepaid, terminated, refinanced, reduced or accelerated amount. The Term Loan contains covenants that restrict our ability to, among other things, materially change the nature of our business, make dividend payments, enter into transactions with affiliates, create or acquire additional subsidiaries, incur indebtedness, sell assets, make loans to others, make investments, enter into mergers, incur liens, and enter into agreements regarding swap and other derivative transactions. The Term Loan also requires that we comply with the following financial covenants: (1) as of the last day of any fiscal quarter ending on or after December 31, 2017, the PDP Coverage Ratio (as defined in the Term Loan) will not be less than 1.65 to 1.00; (2) as of the last day of any fiscal quarter ending on or after March 31, 2017, the ratio of Net Senior Secured Debt (as defined in the Term Loan) as of such date to EBITDAX (as defined in the Term Loan) for the period of four fiscal quarters then ending on such day will not be greater than 3.25 to 1.00 (provided that EBITDAX for the four fiscal quarters ending on (i) March 31, 2017 shall be EBITDAX for the fiscal quarter then ending multiplied by four and (ii) June 30, 2017 shall be EBITDAX for the two fiscal quarters then ending multiplied by two); and (3) as of the last day of any fiscal quarter ending on or after September 30, 2017, Our obligations under the Credit Agreement may be accelerated upon the occurrence of an Event of Default (as such term is defined in the Term Loan). Events of Default include customary events for a financing agreement of this type, including, without limitation, payment defaults, the inaccuracy of representations and warranties, defaults in the performance of affirmative or negative covenants, defaults on other indebtedness, bankruptcy or related defaults, defaults related to judgments and the occurrence of a Change of Control (as such term is defined in the Term Loan). Obligations under the Term Loan are secured by mortgages on our oil and gas properties. In connection with the Term Loan, we, including our wholly owned subsidiaries, Rex Energy I, LLC, Rex Energy Operating Corp., PennTex Resources Illinois, Inc., Rex Energy IV, LLC, and R.E. Gas Development, LLC (collectively, the “Guarantors” and together with us, the “Grantors”), entered into an amended and restated guaranty and collateral agreement, dated as of April 28, 2017, in favor of the Collateral Agent for the lenders from time to time party to the Term Loan, the secured swap parties and the Issuing Bank (the “Guaranty and Collateral Agreement”). Pursuant to the Guaranty and Collateral Agreement, each of the Guarantors, jointly and severally, guaranteed the prompt and complete payment of our obligations under the Term Loan. In addition, each Grantor granted, as security for the prompt and complete payment and performance when due of such Grantor’s obligations, a security interest in substantially all of its assets, including equity interests in other Guarantors, as applicable. Senior Secured Line of Credit On April 28, 2017, we terminated our senior secured line of credit under the Prior Credit Agreement. A portion of the proceeds of the initial loans under the Term Loan were used to refinance loans outstanding under the Prior Credit Agreement. In conjunction with the retirement of the Prior Credit Agreement, we expensed $3.4 million of associated unamortized debt issuance costs, included in Loss on Extinguishments of Debt Senior Notes On March 31, 2016, we completed an exchange offer and consent solicitation related to our 8.875% Senior Notes due 2020 (the “2020 Notes”) and 6.25% Senior Notes due 2022 (the “2022 Notes” and, together with the 2020 Notes, the “Existing Notes”). We offered to exchange (the “Exchange”) any and all of the Existing Notes held by eligible holders for up to (i) $675.0 million aggregate principal amount of our new Second Lien Notes and (ii) 10.1 million shares of our common stock (the “Shares”). We accounted for these transactions as troubled debt restructurings. As a result of the troubled debt exchanges, the future undiscounted cash flows of the Second Lien Notes are greater than the net carrying value of the Existing Notes. As such, no gain has been recognized within our GAAP basis financial statements and a new effective interest rate has been established. See Note 9, Income Taxes In exchange for $324.0 million in aggregate principal amount of the 2020 Notes, representing approximately 92.6% of the outstanding aggregate principal amount of the 2020 Notes, and $309.1 million in aggregate principal amount of the 2022 Notes, representing approximately 95.1% of the outstanding aggregate principal amount of the 2022 Notes, we issued (i) $633.2 million aggregate principal amount of Second Lien Notes and (ii) 8.4 million Shares, which had a fair value of $6.5 million upon issuance. An additional $0.5 million aggregate principal amount of Second Lien Notes were issued to holders who were ineligible to accept Shares. In addition, upon closing, we paid in cash accrued and unpaid interest on the Existing Notes accepted in the Exchange from the applicable last interest payment date totaling approximately $12.8 million. The remaining Existing Notes will continue to accrue interest at their historical rates. The Second Lien Notes will bear interest at a rate of 1.0% per annum for the first three semi-annual interest payments after issuance and 8.0% per annum thereafter, payable in cash. Interest payments are due on April 1 and October 1 of each year, beginning October 1, 2016 and ending October 1, 2020. In connection with the Exchange, we incurred approximately $9.1 million in third-party debt issuance costs during the year ended December 31, 2016. These costs were recorded as Debt Exchange Expense in our Consolidated Statement of Operations. Following the completion of the Exchange, we entered into debt-for equity exchanges during the remainder of 2016, with certain holders of our Existing Notes, as well as holders of our Second Lien Notes, in exchange for unrestricted shares of our common stock. These exchanges resulted in the retirement of $27.7 million in aggregate principal amount of our remaining Existing Notes and $45.7 million in aggregate principal amount of our outstanding Second Lien Notes, in exchange for the issuance of a total of approximately 22.7 million shares of unrestricted common stock during the year ended December 31, 2016. In the nine months ended September 30, 2017, we completed debt-for equity exchanges with certain holders of our Existing Notes. These exchanges resulted in the retirement of approximately $0.9 million in aggregate principal amount of our remaining Existing Notes, in exchange for approximately 0.1 million shares of unrestricted common stock. The exchanged notes were subsequently cancelled, resulting in a gain for the nine months ended September 30, 2017 of approximately $0.4 million, presented as Gain on Extinguishments of Debt in our Consolidated Statements of Operations. We may redeem, at specified redemption prices, some or all of the Second Lien Notes at any time on or after April 1, 2018. We may also redeem up to 35% of the Second Lien Notes using the proceeds of certain equity offerings completed before April 1, 2018. If we sell certain of our assets or experience specific kinds of changes in control, we may be required to offer to purchase the Existing Notes and the Second Lien Notes from the holders. Our Existing Notes and Second Lien Notes (collectively, the “Senior Notes”) are recorded as Senior Notes, Net of Issuance Costs and Deferred Gain on Exchanges on our Consolidated Balance Sheets. The Senior Notes are governed by indentures (the “Indentures”), which contain affirmative and negative covenants that are customary for instruments of this nature, including restrictions or limitations on our ability to incur additional debt, pay dividends, purchase or redeem stock or subordinated indebtedness, make investments, create liens, sell assets, merge with or into other companies or transfer substantially all of our assets, unless those actions satisfy the terms and conditions of the Indentures or are otherwise excepted or permitted. Certain of the limitations in the Indentures, including our ability to incur debt, pay dividends or make other restricted payments, become more restrictive in the event our ratio of consolidated cash flow to fixed charges for the most recent trailing four quarters (the “Fixed Charge Coverage Ratio”) is less than 2.25 to 1.00. As of September 30, 2017, our Fixed Charge Coverage Ratio was 1.24 to 1.00. We expect our Fixed Charge Coverage Ratio to improve based on our projections of decreased interest expense related to the Second Lien Notes, increased production and improved price realizations. As of September 30, 2017, we were limited to incurring approximately $134.9 million of additional debt due to our Fixed Charge Coverage Ratio. The Indentures also contain customary events of default. In certain circumstances, the individual trustees under the Indentures or the holders of the Senior Notes may declare all outstanding Senior Notes to be due and payable immediately. As of September 30, 2017 and December 31, 2016, we had recorded on our Consolidated Balance Sheets approximately $15.1 million and $3.6 million, respectively, of net premium/discounts related to the Senior Notes. The amortization of our net premium during the three and nine months ended September 30, 2017, which follows the effective interest method, was approximately $3.9 million and $11.5 million, respectively, and was recorded as a credit to Interest Expense on our Consolidated Statements of Operations. Interest is payable semi-annually on our Existing Notes. Interest on the 2020 Notes is paid at a rate of 8.875% per annum on June 1 and December 1 of each year, while interest on the 2022 Notes is paid at a rate of 6.25% per annum on February 1 and August 1 of each year. Total interest expense for the three months ended September 30, 2017 is comprised of non-cash amortization of $6.7 million, cash interest payments of $5.5 million and an increase in accrued interest of $1.6 million. Total interest expense for the nine months ended September 30, 2017 is comprised of non-cash amortization of $19.6 million, cash interest payments of $13.9 million and an increase in accrued interest of $1.5 million. September 30, 2017 Principal Unamortized net Premium / Discount Unamortized Debt Issuance Costs Unamortized Deferred Gain on Debt Restructurings Net Carrying Value Term Loans, Net Term Loan Draw - due April 2020 $ 155,500 $ (4,124 ) $ (3,025 ) $ — $ 148,351 Senior Notes, Net 8.875% Senior Notes due 2020 $ 7,333 $ 21 $ (86 ) $ — $ 7,268 6.25% Senior Notes due 2022 5,363 — (70 ) — 5,293 1% / 8% Second Lien Senior Notes due 2020 587,606 (15,149 ) 36,540 33,155 642,152 $ 600,302 $ (15,128 ) $ 36,384 $ 33,155 $ 654,713 Other Long-Term Debt Long-Term Capital Leases - Equipment Financing Due March, 2021 $ 666 Due June, 2021 1,495 Due September, 2021 1,650 Due May, 2022 6,663 Total Capital Lease Obligations $ 10,474 Less: Current Portion of Capital Leases (1,859 ) $ 8,615 The weighted average interest rate on borrowed balances under the Term Loan for the three and nine months ended September 30, 2017 was approximately 10.2% and 10.1%, respectively. The weighted average interest rate on the Senior Credit Facility for the three and nine months ended September 30, 2017 was not applicable during the three month period and approximately 4.5% in the nine-month period. The average interest rate on our capital leases for the three and nine months ended September 30, 2017 was approximately 21.4% and 18.3%, respectively. December 31, 2016 Principal Unamortized net Premium / Discount Unamortized Debt Issuance Costs Unamortized Deferred Gain on Debt Restructurings Net Carrying Value Senior Secured Line of Credit, Net Revolving Senior Credit Facility $ 117,670 $ — $ (3,885 ) $ — $ 113,785 Senior Notes, Net 8.875% Senior Notes due 2020 $ 7,573 $ 26 $ (107 ) $ — $ 7,492 6.25% Senior Notes due 2022 5,648 — (82 ) — 5,566 1% / 8% Second Lien Senior Notes due 2020 587,956 (3,627 ) 8,098 32,676 625,103 $ 601,177 $ (3,601 ) $ 7,909 $ 32,676 $ 638,161 Other Long-Term Debt Long-Term Capital Leases and Other Notes Payable- Equipment Financing Due March, 2021 $ 760 Due June, 2021 2,225 Due September, 2021 1,174 Total Capital Lease Obligations $ 4,159 Other Notes Payable 14 Total Capital Lease and Note Payable Obligations $ 4,173 Less: Current Portion of Capital Leases and Other Notes Payable (764 ) $ 3,409 The following is the principal maturity schedule for debt outstanding as of September 30, 2017: 2017 $ 436 2018 1,926 2019 2,252 2020 753,075 2021 2,462 Thereafter 6,125 Total (a) $ 766,276 (a) Excludes $19.3 million of net unamortized premium/discount, $33.4 million of net unamortized debt issuance costs, and $33.2 million of unamortized deferred gain on debt restructurings. |
Derivative Instruments And Fair
Derivative Instruments And Fair Value Measurements | 9 Months Ended |
Sep. 30, 2017 | |
Fair Value Of Financial Instruments And Derivative Instruments [Abstract] | |
Derivative Instruments And Fair Value Measurements | 8. DERIVATIVE INSTRUMENTS AND FAIR VALUE MEASUREMENTS Our results of operations and operating cash flows are impacted by changes in market prices for oil, natural gas and NGLs. To mitigate a portion of the exposure to adverse market changes, we enter into oil, natural gas and NGL commodity derivative instruments to establish price floor protection. As such, when commodity prices decline to levels that are less than our average price floor, we receive payments that supplement our cash flows. Conversely, when commodity prices increase to levels that are above our average price ceiling, we make payments to our counterparties. We do not enter into these arrangements for speculative trading purposes. As of September 30, 2017 and December 31, 2016, our commodity derivative instruments consisted of fixed rate swap contracts, puts, collars, swaptions, deferred put spreads, cap swaps, calls, basis swaps and three-way collars. We did not designate these instruments as cash flow hedges for accounting purposes. Accordingly, associated unrealized gains and losses are recorded directly as Gain (Loss) on Derivatives, Net. We enter into the majority of our derivative arrangements with two counterparties and have a netting agreement in place with these counterparties. We do not obtain collateral to support the agreements, but we believe our credit risk is currently minimal on these transactions. For additional information on the credit risk regarding our counterparties, see Note 6, Concentrations of Credit Risk, None of our commodity derivatives are designated for hedge accounting but are, to a degree, an economic offset to our commodity price exposure. We utilize the mark-to-market accounting method to account for these contracts. We recognize all gains and losses related to these contracts in the Consolidated Statements of Operations as Gain (Loss) on Derivatives, Net under Other Expense. We paid net cash settlements of $1.4 As of September 30, 2017, we had 75.0% and 50.0% of our annualized condensate production hedged through the remainder of 2017 and 2018, respectively, over 90.0% and 65.0% of our annualized natural gas production hedged through the remainder of 2017 and 2018, respectively, and over 65.0% and 55.0% of our annualized NGL production hedged through the remainder of 2017 and 2018, respectively. These percentages exclude the effects of our basis swaps and do not include any estimated impact of increased production from future drilling and completion or the natural decline of our natural gas, condensate and NGL production. Contingent Consideration – Sale of Illinois Basin Operations In conjunction with the sale of our Illinois Basin operations, we executed a contract with the buyer that would allow us to receive future cash payments from the buyer if index pricing targets as defined in the contract are achieved at specified future dates. See Note 3, Discontinued Operations / Assets Held for Sale Derivative Instruments from Continuing Operations The following table summarizes the location and amounts of gains and losses on our derivative instruments from continuing operations, none of which are designated as hedges for accounting purposes, in our accompanying Consolidated Statements of Operations for the three and nine months ended September 30, 2017 and 2016: For the Three Months Ended September 30, For the Nine Months Ended September 30, ($ in Thousands) 2017 2016 2017 2016 Oil $ (691 ) $ 1,214 $ 1,244 $ (955 ) Natural Gas $ (623 ) 13,540 $ 5,461 238 NGLs $ (16,675 ) 2,126 $ (4,034 ) (7,589 ) Refined Products — (14 ) — 52 Contingent Consideration $ (94 ) — $ (1,987 ) — Gain (Loss) on Derivatives, Net $ (18,083 ) $ 16,866 $ 684 $ (8,254 ) Our derivative instruments are recorded on the balance sheet as either an asset or a liability, in either case measured at fair value. The fair value associated with our derivative instruments was a net liability of approximately $20.6 million and approximately $28.2 million at September 30, 2017 and December 31, 2016, respectively. Our open asset/(liability) financial commodity derivative instrument positions at September 30, 2017 consisted of: Period Volume Put Option Floor Ceiling Swap Fair Market Value ($ in Thousands) Oil 2017 - Swaps 15,000 Bbls $ — $ — $ — $ 54.00 $ 30 2017 - Three-Way Collars 39,000 Bbls 39.62 49.23 61.35 — 34 2018 - Swaps 60,000 Bbls — — — 54.00 120 2018 - Collars 18,000 Bbls — 53.00 60.00 — 56 2018 - Three-Way Collars 66,000 Bbls 42.08 51.59 61.55 — 93 2019 - Swaps 31,500 Bbls — — — 51.00 4 2019 - Collars 60,250 Bbls — 45.00 55.07 — (11 ) 2019 - Three-Way Collars 24,000 Bbls 37.50 47.50 58.39 — 3 2020 - Swaps 24,000 Bbls — — — 51.00 4 2020 - Collars 71,750 Bbls 45.00 55.10 — (14 ) 2020 - Three-Way Collars 3,000 Bbls 37.50 47.50 59.00 — 2 2021 - Swaps 6,000 Bbls — — — 51.00 1 2021 - Collars 63,750 Bbls — 45.00 55.02 — (15 ) 2022 - Collars 36,000 Bbls — 45.00 54.75 — (11 ) 518,250 Bbls $ 296 Natural Gas 2017 - Swaps 2,540,000 Mcf — — — 3.12 $ 306 2017 - Swaptions 600,000 Mcf — — — 3.33 161 2017 - Cap Swaps 900,000 Mcf 2.35 — — 2.81 (314 ) 2017 - Collars 500,000 Mcf — 2.88 3.43 — 34 2017 - Three-Way Collars 4,550,000 Mcf 2.29 2.98 3.86 — 326 2017 - Calls 750,000 Mcf — — 3.64 — (59 ) 2017 - Basis Swaps - Dominion South 3,355,000 Mcf — — — (0.81 ) (343 ) 2017 - Basis Swaps - Texas Gas 3,680,000 Mcf — — — (0.13 ) 38 2018 - Swaps 15,335,000 Mcf — — — 3.10 779 2018 - Swaptions — Mcf — — — — (117 ) 2018 - Three-Way Collars 10,600,000 Mcf 2.33 2.90 3.52 — 155 2018 - Calls 5,810,000 Mcf — — 3.97 — (384 ) 2018 - Collars 450,000 Mcf — 3.20 3.65 — 52 2018 - Basis Swaps - Dominion South 12,775,000 Mcf — — — (0.83 ) (2,916 ) 2018 - Basis Swaps - Texas Gas 14,600,000 Mcf — — — (0.13 ) 150 2019 - Swaps 10,470,000 Mcf — — — 2.84 (281 ) 2019 - Three-Way Collars 8,205,000 Mcf 2.27 2.77 3.40 — 10 2019 - Collars 4,580,000 Mcf — 2.50 3.05 — (124 ) 2019 - Basis Swaps - Dominion South 12,775,000 Mcf — — — (0.84 ) (3,217 ) 2020 - Swaps 4,560,000 Mcf — — — 2.87 (292 ) 2020 - Three-Way Collars 4,555,000 Mcf 2.23 2.73 3.30 — (8 ) 2020 - Collars 4,115,000 Mcf — 2.50 3.05 — (165 ) 2020 - Basis Swaps - Dominion South 7,320,000 Mcf — — — (0.84 ) (1,900 ) 2021 - Swaps 3,875,000 Mcf — — — 2.77 (162 ) 2021 - Three-Way Collars 3,037,500 Mcf 2.17 2.67 3.15 — (56 ) 2021 - Collars 2,737,500 Mcf — 2.50 3.05 — (165 ) 2021 - Basis Swaps - Dominion South 3,650,000 Mcf — — — (0.72 ) (701 ) 2022 - Swaps 2,730,000 Mcf — — — 2.73 (89 ) 2022 - Three-Way Collars 2,047,500 Mcf 2.15 2.65 3.10 — (54 ) 2022 - Collars 2,047,500 Mcf — 2.50 3.05 — (124 ) 2022 - Basis Swaps - Dominion South 3,650,000 Mcf — — — (0.72 ) (701 ) 2023 - Basis Swaps - Dominion South 3,650,000 Mcf — — — (0.72 ) (701 ) 2024 - Basis Swaps - Dominion South 3,650,000 Mcf — — — (0.72 ) (701 ) 164,100,000 Mcf $ (11,563 ) NGLs 2017 - C3+ NGL Swaps 409,000 Bbls — — — 29.22 $ (4,847 ) 2017 - Ethane Swaps 225,000 Bbls — — — 10.58 (214 ) 2018 - C3+ NGL Swaps 1,125,072 Bbls — — — 31.93 (4,156 ) 2018 - Ethane Swaps 1,150,000 Bbls — — — 12.95 494 2019 - C3+ NGL Swaps 392,814 Bbls — — — 28.61 (1,097 ) 2019 - C5 Collars 113,040 Bbls — 45.00 54.83 — (38 ) 2019 - Ethane Swaps 595,000 Bbls — — — 13.06 159 2020 - C3+ NGL Swaps 261,228 Bbls — — — 37.11 (395 ) 2020 - C5 Collars 28,260 Bbls — 45.00 54.83 — (10 ) 2020 - Ethane Swaps 356,000 Bbls — — — 12.89 (35 ) 2021 - C3+ NGL Swap 133,620 Bbls — — — 44.72 (85 ) 2021 - Ethane Swaps 175,000 Bbls — — — 12.84 (29 ) 2022 - C3+ NGL Swap 39,564 Bbls — — — 50.57 (3 ) 2022 - Ethane Swaps 47,000 Bbls — — — 12.81 (20 ) 5,050,598 Bbls $ (10,276 ) The combined fair value of derivatives, none of which are designated or qualifying as hedges, included in our Consolidated Balance Sheets as of September 30, 2017 and December 31, 2016 is summarized below: September 30, December 31, ($ in Thousands) 2017 2016 Short-Term Derivative Assets: Crude Oil—Three-Way Collars $ 109 $ — Crude Oil—Swaps 120 — Crude Oil—Collars 56 — NGL—Swaps 394 — Natural Gas—Swaps 1,228 206 Natural Gas—Cap Swaps — 61 Natural Gas—Collars 86 — Natural Gas—Basis Swaps 445 232 Natural Gas—Three-Way Collars 844 151 Natural Gas—Swaption 161 — Contingent Consideration - Sale of Illinois Basin 461 1,223 Total Short-Term Derivative Assets $ 3,904 $ 1,873 Long-Term Derivative Assets: Crude Oil—Three-Way Collars $ 33 $ — Crude Oil—Swaps 40 — Crude Oil—Collars 2 — NGL—Swaps 342 — Natural Gas—Swaps 235 206 Natural Gas—Basis Swaps 45 293 Natural Gas—Three-Way Collars 280 — Contingent Consideration - Sale of Illinois Basin 488 1,713 Total Long-Term Derivative Assets $ 1,465 $ 2,212 Total Derivative Assets $ 5,369 $ 4,085 Short-Term Derivative Liabilities: Crude Oil—Collars $ — $ (86 ) Crude Oil—Deferred Put Spread — (9 ) Crude Oil—Three-Way Collars (2 ) (132 ) Crude Oil—Swaps — (220 ) NGL—Swaps (8,262 ) (9,895 ) Natural Gas—Three-Way Collars (397 ) (2,397 ) Natural Gas—Cap Swaps (314 ) (3,364 ) Natural Gas—Collars — (873 ) Natural Gas—Basis Swaps (2,750 ) (640 ) Natural Gas—Call (347 ) (1,478 ) Natural Gas—Swaption (88 ) (1,258 ) Natural Gas—Swaps (317 ) (4,673 ) Total Short - Term Derivative Liabilities $ (12,477 ) $ (25,025 ) Long-Term Derivative Liabilities: Crude Oil—Three-Way Collars $ (9 ) $ (58 ) Crude Oil—Swaps — (146 ) Crude Oil—Collars (53 ) — NGL—Swaps (2,702 ) (2,200 ) NGL—Collars (48 ) — Natural Gas—Swaps (884 ) (1,004 ) Natural Gas—Swaption (29 ) (167 ) Natural Gas—Basis Swaps (8,734 ) (1,260 ) Natural Gas—Collars (577 ) (115 ) Natural Gas—Call (96 ) (491 ) Natural Gas—Three-Way Collars (354 ) (1,786 ) Total Long-Term Derivative Liabilities $ (13,486 ) $ (7,227 ) Total Derivative Liabilities $ (25,963 ) $ (32,252 ) Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). We utilize market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated or generally unobservable. We primarily apply the market approach for recurring fair value measurements and attempt to utilize the best available information. We utilize a fair value hierarchy that gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and lowest priority to unobservable inputs (Level 3 measurement). The three levels of fair value hierarchy are as follows: Level 1—Observable inputs, such as quoted prices in active markets for identical assets or liabilities as of the reporting date. Level 2—Observable inputs other than quoted prices within Level 1 for similar assets and liabilities. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Our derivatives, which consist primarily of commodity swaps and collars and other like derivative contracts, are valued using commodity market data which is derived by combining raw inputs and quantitative models and processes to generate forward curves. Where observable inputs are available, directly or indirectly, for substantially the full term of the asset or liability, the instrument is categorized in Level 2. Level 3—Unobservable inputs that are supported by little or no market activity. Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value. Our Level 2 fair value measurements are comprised of our derivative contracts and are based upon inputs that are either readily available in the public market, such as oil and natural gas futures prices, volatility factors, interest rates and discount rates, or can be confirmed from other active markets. The fair values recorded as of September 30, 2017 and December 31, 2016 were based upon quotes obtained from the counterparties to these contracts and verified by an independent third party. We had no Level 3 commodity derivative contracts outstanding as of September 30, 2017 or December 31, 2016. The fair value of our derivative instruments may be different from the settlement value based on company-specific inputs, such as credit ratings, futures markets and forward curves, and readily available buyers and sellers for such assets and liabilities. During the three and nine months ended September 30, 2017 and for the year ended December 31, 2016 there were no transfers into or out of Level 1 or Level 2 measurements. The following table presents the fair value hierarchy table for assets and liabilities measured at fair value: Fair Value Measurements at September 30, 2017 ($ in Thousands) Total Carrying Value as of September 30, 2017 Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Commodity Derivatives $ (20,594 ) $ — $ (20,594 ) $ — Fair Value Measurements at December 31, 2016 ($ in Thousands) Total Carrying Value as of December 31, 2016 Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Commodity Derivatives $ (28,167 ) $ — $ (28,167 ) $ — Net derivative asset values are determined primarily by quoted futures and options prices and utilization of the counterparties’ credit default risk and net derivative liabilities are determined primarily by quoted futures and options prices and utilization of our credit default risk. The credit default risk of our counterparties and us are based on metrics such as interest coverage, operating cash flow and leverage ratios that calculate the likelihood that a firm will be unable to repay its lenders or fulfill payment obligations. The value of our oil derivatives are comprised of three-way collar, call protected swap and deferred put spread contracts for notional barrels of oil at interval New York Mercantile Exchange (“NYMEX”) West Texas Intermediate (“WTI”) oil prices. The fair values attributable to our oil derivatives as of September 30, 2017 are based on (i) the contracted notional volumes, (ii) independent active NYMEX futures price quotes for WTI oil and (iii) the implied rate of volatility inherent in the contracts. The implied rates of volatility inherent in our contracts were determined based on market-quoted volatility factors. Our gas derivatives are comprised of swap, collars, swaption, three way collar, basis swap, cap swap, call and put spread contracts for notional volumes of gas contracted at NYMEX Henry Hub (“HH”). The fair values attributable to our gas derivative contracts as of September 30, 2017 are based on (i) the contracted notional volumes, (ii) independent active NYMEX futures price quotes for HH gas, (iii) independent market-quoted forward index prices and (iv) the implied rate of volatility inherent in the contracts. The implied rates of volatility inherent in our contracts were determined based on market-quoted volatility factors. Our NGL derivatives are comprised of swaps for notional volumes of NGLs contracted at NYMEX Mont Belvieu. The fair values attributable to our NGL derivative contracts as of September 30, 2017 are based on (i) the contracted notional volumes, (ii) independent active NYMEX futures price quotes for Mont Belvieu, (iii) independent market-quoted forward index prices and (iv) the implied rate of volatility inherent in the contracts. The implied rates of volatility inherent in our contracts were determined based on market-quoted volatility factors. We classify our derivatives as Level 2 if the inputs used in the valuation models are directly observable for substantially the full term of the instrument; however, if the significant inputs were not observable for substantially the full term of the instrument, we would classify those derivatives as Level 3. We categorize our measurements as Level 2 because the valuation of our derivative instruments are based on similar transactions observable in active markets or industry standard models that primarily rely on market observable inputs. Substantially all of the assumptions for industry standard models are observable in active markets throughout the full term of the instruments. Future Abandonment Cost We report the fair value of asset retirement obligations on a nonrecurring basis in our Consolidated Balance Sheets. We estimate the fair value of asset retirement obligations based on discounted cash flow projections using numerous estimates, assumptions and judgments regarding such factors as the existence of a legal obligation for an asset retirement obligation; amounts and timing of settlements; the credit-adjusted risk-free rate to be used; and inflation rates. These inputs are unobservable, and thus result in a Level 3 classification. See Note 2, Future Abandonment Costs, Financial Instruments Not Recorded at Fair Value The following table sets forth the fair values of financial instruments that are not recorded at fair value in our Consolidated Financial Statements: September 30, 2017 December 31, 2016 ($ in Thousands) Carrying Amount Fair Value Carrying Amount Fair Value Senior Notes, Net $ 654,713 $ 265,015 $ 638,161 $ 147,605 Secured Line of Credit, Net of Issuance Costs — — 113,785 113,785 Term Loans, Net 148,351 148,351 — — Capital Leases and Other Obligations 10,474 7,278 4,173 3,234 Total $ 813,538 $ 420,644 $ 756,119 $ 264,624 The fair value of the secured lines of credit approximates carrying value based on borrowing rates available to us for bank loans with similar terms and maturities and would be classified as Level 2 in the fair value hierarchy. The fair value of the Senior Notes uses pricing that is readily available in the public market. Accordingly, the fair value of the Senior Notes would be classified as Level 1 in the fair value hierarchy. The fair value of our capital leases and other obligations are determined using a discounted cash flow approach based on the interest rate and payment terms of the obligations and assumed discount rate. The fair values of the obligations could be significantly influenced by the discount rate assumptions, which is unobservable. Accordingly, the fair value of the capital leases and other obligations would be classified as Level 3 in the fair value hierarchy. The carrying values of all classes of cash and cash equivalents, accounts receivables and accounts payables are considered to be representative of their respective fair values due to the short term maturities of those instruments. Other Fair Value Measurements During the nine months ended September 30, 2017 and 2016, we recorded other than temporary impairments of $16.5 million and $45.3 million, respectively, related to proven and unproved properties. We primarily use proved reserve reports in our determination of impairment. These proved reserve reports are generated with inputs that are primarily established internally with the use of internally developed engineering estimates and methodologies. The inputs used in determining fair value as a part of the impairment expense calculation are considered to be Level 3 within the fair value hierarchy. For additional information on our impairment expense, see Note 15, Impairment Expense |
Income Taxes
Income Taxes | 9 Months Ended |
Sep. 30, 2017 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | 9. INCOME TAXES We recognize deferred income taxes for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis and net operating loss and credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect of any tax rate change on deferred taxes is recognized in the period that includes the enactment date of the tax rate change. Realization of deferred tax assets is assessed and, if not more likely than not, a valuation allowance is recorded to write down the deferred tax assets to their net realizable value. Income tax included in continuing operations was as follows: Three Months Ended September 30, Nine Months Ended September 30, ($ in Thousands) 2017 2016 2017 2016 Income Tax Benefit (Expense) $ — $ 8,106 $ — $ 5,785 Effective Tax Rate 0.0 % 33.0 % 0.0 % 4.5 % Management estimates the annual effective income tax rate quarterly, based on current annual forecasted results. Items unrelated to current year ordinary income are recognized entirely in the period identified as a discrete item of tax. The quarterly income tax provision is comprised of tax on ordinary income provided at the most recent estimated annual effective tax rate, adjusted for the tax effect of these discrete items. We account for the tax effects of discontinued operations as a discrete item and therefore recognizes the full tax effects of discontinued operations in the same period that the pretax income or loss from discontinued operations is recognized. This approach results in a tax benefit being recorded in continuing operations to offset the tax charge on the gain recorded in discontinued operations, when a full valuation allowance exists on the deferred tax attributes of the Company’s entire operations. For the nine months ended September 30, 2017, the estimated annual effective tax rate applied to ordinary losses from continuing operations was 0.0%. The estimated annual effective tax rate differs from the U.S. statutory rate of 35.0% primarily due to the effect of maintaining a full valuation allowance against our deferred tax assets. Discrete period tax expense was not material and is also offset by a full valuation allowance resulting in zero tax expense for the period. For the nine months ended September 30, 2016, the estimated annual effective tax rate applied to ordinary losses from continuing operations was 4.5%. The estimated annual effective tax rate differs from the U.S. statutory rate of 35.0% primarily due to the effect of having full valuation allowances recorded against our deferred tax assets coupled with recognizing tax benefits in continuing operations for the effect of taxable income generated by our discontinued operations. To a lesser extent, the annual effective rate is also influenced by alternative minimum tax with no corresponding deferred tax benefit due to the full valuation allowance, and state taxes in certain tax paying jurisdictions. Our alternative minimum tax due for 2016 is driven primarily by cancellation of debt income of $543.2 million related to the Senior Note exchanges discussed in Note 7, Long-Term Debt Income tax payments made during the nine months ended September 30, 2017 were $2.0 million, and payments made during the nine months ended September 30, 2016 were negligible. Tax refunds received during the nine months ended September 30, 2017 were approximately $0.2 million, and refunds received during the nine months ended September 30, 2016 were negligible. |
Capital Stock
Capital Stock | 9 Months Ended |
Sep. 30, 2017 | |
Equity [Abstract] | |
Capital Stock | 10. CAPITAL STOCK Reverse Stock Split As discussed in Note 1, Basis of Presentation and Principles of Consolidation references to numbers of shares of common stock and per share data in the accompanying financial statements and notes thereto have been adjusted to reflect the reverse stock split on a retroactive basis. Common Stock On May 27, 2016, our common shareholders approved an increase in the number of authorized shares from 100,000,000 to 200,000,000 common shares. On May 5, 2017, our common shareholders approved a decrease in the number of authorized shares from 200,000,000 to 100,000,000 common shares, contingent upon the effectiveness of a reverse stock split, which occurred on May 12, 2017. As of September 30, 2017, we have authorized capital stock of 100,000,000 shares of common stock and 100,000 shares of preferred stock. As of September 30, 2017 and December 31, 2016, shares of common stock issued and outstanding totaled 9,935,383 and 9,787,146, respectively. During the nine months ended September 30, 2017, we issued approximately 0.1 million shares of our common stock in conjunction with debt for equity exchanges completed with certain holders of our Senior Notes. See Note 7, Long-Term Debt Preferred Stock As of both September 30, 2017 and December 31, 2016, 3,987 shares of our 6.0% Convertible Perpetual Preferred Stock, Series A, par value $0.001 per share (“Series A Preferred Stock”), were issued and outstanding. Earnings Per Common Share The annual dividend on each share of the Series A Preferred Stock is 6.0% per annum on the liquidation preference of $10,000 per share and is payable quarterly, in arrears, on February 15, May 15, August 15 and November 15 of each year. We pay cumulative dividends, when and if declared, in cash, stock or a combination thereof, on a quarterly basis at a rate of $600 per share, or 6.0%, per year. Dividends that are not declared and paid in accordance with the quarterly schedule will accumulate from the most recent date upon which dividends were paid but will not bear interest. In February 2016, we suspended our quarterly dividend payment. During the three and nine months ended September 30, 2017, we paid cash dividends of $150.00 per share in the aggregate amount of $0.6 million and $1.2 million, respectively, for the periods of November 15, 2015 to February 15, 2016 and February 15, 2016 to May 15, 2016. As of September 30, 2017, accumulated dividends in arrears totaled $3.0 million. While the accumulation does not result in the presentation of a liability on the Consolidated Balance Sheets, the accumulation of unpaid dividends during the current reporting period is included in our Net Income (Loss) in the determination of Net Income (Loss) Attributable to Common Shareholders and related earnings per share calculations. If dividends are in arrears and unpaid for six or more quarterly periods (whether or not consecutive), the holders of the shares of Series A Preferred Stock will have the right to elect two additional directors to serve on our board of directors. |
Employee Benefit and Equity Pla
Employee Benefit and Equity Plans | 9 Months Ended |
Sep. 30, 2017 | |
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract] | |
Employee Benefit and Equity Plans | 11. EMPLOYEE BENEFIT AND EQUITY PLANS Equity Plans We recognize all share-based payments to employees, including grants of employee stock options, in our Consolidated Statements of Operations based on their grant-date fair values, using prescribed option-pricing models where applicable. The fair value is expensed over the requisite service period of the individual grantees, which generally equals one vesting period. We report any benefits of income tax deductions in excess of recognized financial accounting compensation as cash flows from financing activities, rather than as cash flows from operating activities. Stock Options During the nine months ended September 30, 2017, no new options to purchase shares of our common stock were granted. During the nine months ended September 30, 2016, we issued 88,892 options to purchase shares of our common stock to 34 employees. Stock-based compensation expense from continuing operations relating to stock options outstanding for the three and nine months ended September 30, 2017 was $0.1 million and $0.3 million, respectively. Stock-based compensation expense from continuing operations relating to stock options outstanding for each of the three and nine months ended September 30, 2016 was $0.1 million and $0.2 million, respectively. The expense related to stock option grants was recorded on our Consolidated Statements of Operations under the heading of General and Administrative Expense. There were no stock options exercised during the nine months ended September 30, 2017. There was no tax benefit related to stock option exercises for each of the nine-month periods ended September 30, 2017 and 2016. A summary of the status of our issued and outstanding stock options as of September 30, 2017 is as follows: Outstanding Exercisable Exercise Price Number Outstanding at September 30, 2017 Weighted-Average Exercise Price Number Exercisable at September 30, 2017 Weighted-Average Exercise Price 9.70 2,750 $ 9.70 918 $ 9.70 16.90 70,853 $ 16.90 25,125 $ 16.90 40.50 4,000 $ 40.50 — $ 40.50 49.00 4,000 $ 49.00 666 $ 49.00 50.40 3,070 $ 50.40 3,070 $ 50.40 95.00 5,000 $ 95.00 5,000 $ 95.00 99.90 6,959 $ 99.90 6,959 $ 99.90 104.20 2,217 $ 104.20 2,217 $ 104.20 223.40 3,000 $ 223.40 3,000 $ 223.40 101,849 $ 37.39 46,955 $ 57.34 The weighted average remaining contractual term for options outstanding at September 30, 2017 was 4.5 years and there was no aggregate intrinsic value. The weighted average remaining contractual term for options exercisable at September 30, 2017 was 3.4 years and there was no aggregate intrinsic value. As of September 30, 2017, unrecognized compensation expense related to stock options was $0.1 million. Restricted Stock Awards During the nine-month period ended September 30, 2017, the Compensation Committee approved the issuance of an aggregate of 101,237 shares of restricted common stock to 28 employees. During the nine-month period ended September 30, 2016, the Compensation Committee approved the issuance of an aggregate of 567,205 shares of restricted stock to 51 employees. Certain of our outstanding restricted stock awards granted in 2015 are subject to market-based vesting through a calculation of total shareholder return (“TSR”) of our common stock relative to a pre-defined peer group over a three-year period. The weighted average fair value of the TSR awards granted as of December 31, 2015 was $2.56 per share. There have been no TSR awards granted subsequent to December 31, 2015. Average fair values were estimated on the date of each grant using a Monte Carlo Simulation model that estimates the most likely outcome based on the terms of the award and used the following assumptions: Nine Months Ended September 30, 2017 Year Ended December 31, 2016 Expected Dividend Yield 0.0% 0.0 % Risk-Free Interest Rate 1.0% 1.0 % Expected Volatility – Rex Energy 58.6% 58.6 % Expected Volatility – Peer Group 29.8%-85.0% 29.8%-85.0% Market Index 35.6% 35.6 % Expected Life Three Years Three Years During the nine months ended September 30, 2017, 17,952 performance stock awards were forfeited due to not meeting specified targets, which resulted in a net reversal of prior compensation expense of approximately $0.1 million for the quarter. Compensation expense from restricted stock awards associated with our continuing operations was $0.3 million and $0.7 million for the three and nine months ended September 30, 2017, respectively, and $0.9 million and $1.8 million for the three and nine months ended September 30, 2016, respectively. During the first quarter of 2016, 23,557 performance stock awards were forfeited due to not meeting specified targets, which resulted in a net reversal of prior compensation expense of approximately $0.2 million for the quarter. As of September 30, 2017, total unrecognized compensation cost related to restricted common stock grants was approximately $0.8 million, which will be recognized over a weighted average period of 1.6 years. A summary of the restricted stock activity for the nine months ended September 30, 2017 is as follows: Number of Shares Weighted-Average Grant Date Fair Value Restricted stock awards, as of December 31, 2016 242,824 $ 26.34 Awards 101,237 5.18 Forfeitures (36,663 ) 52.96 Vested (102,308 ) 21.52 Restricted stock awards, as of September 30, 2017 $ 205,090 $ 13.54 |
Commitments and Contingencies
Commitments and Contingencies | 9 Months Ended |
Sep. 30, 2017 | |
Commitments And Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | 12. COMMITMENTS AND CONTINGENCIES Legal Reserves We are involved in various legal proceedings that arise in the ordinary course of our business. Although we cannot predict the outcome of these proceedings with certainty, we do not currently expect these matters to have a material adverse effect on our consolidated financial position or results of operations. The accrual of reserves for legal matters is included in Accrued Liabilities on our Consolidated Balance Sheets. The establishment of a reserve involves an estimation process that includes the advice of legal counsel and the subjective judgment of management. While we believe that these reserves are adequate, there are uncertainties associated with legal proceedings and we can give no assurance that our estimate of any related liability will not increase or decrease in the future. The reserved and unreserved exposures for our legal proceedings could change based upon developments in those proceedings or changes in the facts and circumstances. It is possible that we could incur losses in excess of the amounts currently accrued. Based on currently available information, we believe that it is remote that future costs related to known contingent liability exposures for legal proceedings will exceed our current accruals by an amount that would have a material adverse effect on our consolidated financial position, although cash flow could be significantly impacted in the reporting periods in which such costs are incurred. For the quarter ended September 30, 2017, there were no significant changes with respect to the legal matters disclosed in our Annual Report on Form 10-K for the year ended December 31, 2016, as supplemented by our Periodic Report on Form 10-Q for the period ended September 30, 2017. Environmental Due to the nature of the oil and natural gas business, we are exposed to possible environmental risks. We have implemented various policies and procedures to avoid environmental contamination and risks from environmental contamination. We conduct periodic reviews of our policies and properties to identify changes in the environmental risk profile. In these reviews we evaluate whether there is a probable liability, its amount and the likelihood that the liability will be incurred. The amount of any potential liability is determined by considering, among other matters, incremental direct costs of any likely remediation and the proportionate cost of employees who are expected to devote a significant amount of time directly to any remediation effort. We manage our exposure to environmental liabilities on properties to be acquired by identifying existing problems and assessing the potential liability. As of September 30, 2017, we know of no significant probable or possible environmental contingent liabilities. Letters of Credit As of September 30, 2017, we have posted $32.2 million in various letters of credit to secure our drilling and related operations. Lease Commitments As of September 30, 2017, we have lease commitments for various real estate leases. Rent expense is recognized on a straight-line basis and has been recorded in General and Administrative expense on our Consolidated Statements of Operations. Rent expense for the three and nine months ended September 30, 2017 was approximately $0.3 million and $0.7 million, respectively, and $0.3 million and $0.9 million for the three and nine months ended September 30, 2016, respectively. Lease commitments by year for each of the next five years are presented in the table below: ($ in Thousands) 2017 $ 252 2018 1,013 2019 1,020 2020 888 2021 475 Thereafter 485 Total $ 4,133 Capacity Reservation We have a capacity reservation arrangement with a subsidiary of MarkWest Energy Partners, L.P. (“MarkWest”) to ensure sufficient capacity at the cryogenic gas processing plants owned by MarkWest in Butler County, Pennsylvania to process our produced natural gas. In the event that we do not utilize the plants to process quantities of gas sufficient to meet specified volume commitments, we may be obligated to pay approximately $4.4 million in 2017, $15.9 million in 2018, $15.8 million in 2019, $15.9 million in 2020, $15.9 million in 2021 and $78.0 million thereafter, assuming our average net revenue interest in the region of approximately 51%. Charges incurred for unutilized processing capacity with MarkWest during the three and nine months ended September 30, 2017 were $1.3 million and $4.6 million, respectively, and $0.8 million and $2.2 million for the three and nine months ended September 30, 2016, respectively Water Supply Commitments We have contracted with a water district in Ohio to supply bulk water in support of our Ohio drilling operations. The contract is effective from July 5, 2017 through July 4, 2022. Over the duration the contract, we are obligated to purchase 150 million gallons of water at a fixed price of $7.50 per 1,000 gallons. As of September 30, 2017, our future commitment for unpurchased volumes is approximately $1.0 million. Operational Commitments We have contracted drilling rig services for one rig to support our Appalachian Basin operations. The minimum cost to retain the rig would require gross payments of approximately $0.7 million in 2017 and $1.8 million in 2018, which would be partially offset by other working interest owners, which vary from well to well. Natural Gas Gathering, Processing and Sales Agreements During the normal course of business, we have entered into certain agreements to ensure the gathering, transportation, processing and sales of specified quantities of our natural gas, NGLs and condensate. In some instances, we are obligated to pay shortfall fees, whereby we would pay a fee for any difference between actual volumes provided as compared to volumes that have been committed. In other instances, we are obligated to pay a fee on all volumes that are subject to the related agreement. In connection with our entry into certain of these agreements, we concurrently entered into a guaranty whereby we have guaranteed the payment of obligations under the specified agreements up to a maximum of $384.4 million through 2029. For the three and nine months ended September 30, 2017, we incurred expenses related to the transportation, processing and marketing of our natural gas, condensate and NGLs of approximately $27.8 million and $80.5 million, respectively, and $22.9 million and $66.2 million for the three and nine months ended September 30, 2016, respectively. Expense related to these agreements makes up a substantial portion of our Lease Operating Expense, which we expect to continue as existing agreements commence and new transportation, processing and marketing agreements are entered that will enable us to sell our product. During the three and nine months ended September 30, 2017, we incurred fees related to unutilized capacity commitments of approximately $0.7 million and $2.1 million, respectively, and $0.7 million and $1.7 million for the three and nine months ended September 30, 2016, respectively. The unutilized commitment fees are related to undeveloped properties that we acquired during 2014. Minimum net obligations under these sales, gathering and transportation agreements for the next five years are as follows: ($ in Thousands) 2017 $ 11,709 2018 47,222 2019 47,706 2020 46,390 2021 43,344 Thereafter 482,315 Total $ 678,686 Pennsylvania Impact Fee In 2012, Pennsylvania instituted a natural gas impact fee on producers of unconventional natural gas. The fee is imposed on every producer of unconventional gas and applies to unconventional wells spud in Pennsylvania regardless of when spudding occurred. The fee for each unconventional gas well is determined using the following matrix, with vertical unconventional gas wells being charged 20% of the applicable rates: <$2.25(a) $2.26 - $2.99(a) $3.00 - $4.99(a) $5.00 - $5.99(a) >$5.99(a) Year One $ 40,200 $ 45,300 $ 50,300 $ 55,300 $ 60,400 Year Two $ 30,200 $ 35,200 $ 40,200 $ 45,300 $ 55,300 Year Three $ 25,200 $ 30,200 $ 30,200 $ 40,200 $ 50,300 Year 4 – 10 $ 10,100 $ 15,100 $ 20,100 $ 20,100 $ 20,100 Year 11 – 15 $ 5,000 $ 5,000 $ 10,100 $ 10,100 $ 10,100 (a ) Pricing utilized for determining annual fee is based on the arithmetic mean of the NYMEX settled price for the near-month contract as reported by the Wall Street Journal for the last trading day of each month of a calendar year for the 12-month period ending December 31. All fees owed are due on April 1 of each year. For the three and nine months ended September 30, 2017, we recorded expense of approximately $0.9 million and $2.5 million, respectively, and $0.8 million and $2.1 million for the three and nine months ended September 30, 2016, respectively. |
Earnings Per Common Share
Earnings Per Common Share | 9 Months Ended |
Sep. 30, 2017 | |
Earnings Per Share [Abstract] | |
Earnings Per Common Share | 13. EARNINGS PER COMMON SHARE Basic income (loss) per common share is calculated based on the weighted average number of common shares outstanding at the end of the period, excluding restricted stock with performance-based and market-based vesting criteria. Diluted income per common share includes the speculative exercise of stock options and performance-based restricted stock which contain conditions that are not earnings or market-based, given that the hypothetical effect is not anti-dilutive. For the three and nine months ended September 30, 2017, we excluded stock options to purchase 101,849 shares of our common stock, due to the exercise price of all exercisable outstanding options exceeding the average market price of our common shares during the period. For the three and nine months ended September 30, 2016, we excluded stock options to purchase 130,447 shares of our common stock, due to our Net Loss from Continuing Operations. For the three and nine month periods ended September 30, 2017 and 2016, we excluded performance-based restricted stock of 38,704 shares and 67,290 shares, respectively, due to performance metrics that have not yet been attained (for additional information on our non-cash compensation plans, see Note 11, Employee Benefit and Equity Plans (in thousands, except per share amounts) Three Months Ended September 30, Nine Months Ended September 30, Numerator: 2017 2016 2017 2016 Net Loss From Continuing Operations $ (46,534 ) $ (16,477 ) $ (53,454 ) $ (122,040 ) Net Income From Discontinued Operations — 21,892 — 12,719 Less: Preferred Stock Dividends (598 ) (613 ) (1,794 ) (4,441 ) Effect of Preferred Stock Conversions — — — 72,316 Net Income (Loss) Attributable to Common Shareholders $ (47,132 ) $ 4,802 $ (55,248 ) $ (41,446 ) Denominator: Weighted Average Common Shares Outstanding - Basic 9,906 9,080 9,859 7,310 Effect of Dilutive Securities: Employee Stock Options — — — — Employee Performance-Based Restricted Stock Awards — — — — Effect of Assumed Conversions of Preferred Stock — — — — Weighted Average Common Shares Outstanding - Diluted 9,906 9,080 9,859 7,310 Earnings per Common Share Attributable to Rex Energy Common Shareholders: Basic — Net Loss From Continuing Operations $ (4.76 ) $ (1.89 ) $ (5.60 ) $ (7.41 ) — Net Income From Discontinued Operations — 2.41 — 1.74 — Net Income (Loss) Attributable to Common Shareholders $ (4.76 ) $ 0.52 $ (5.60 ) $ (5.67 ) Diluted — Net Loss From Discontinued Operations $ (4.76 ) $ (1.89 ) $ (5.60 ) $ (7.41 ) — Net Income From Discontinued Operations — 2.41 — 1.74 — Net Income (Loss) Attributable to Common Shareholders $ (4.76 ) $ 0.52 $ (5.60 ) $ (5.67 ) |
Equity Method Investments
Equity Method Investments | 9 Months Ended |
Sep. 30, 2017 | |
Equity Method Investments And Joint Ventures [Abstract] | |
Equity Method Investments | 14. EQUITY METHOD INVESTMENTS RW Gathering, LLC We own a 40% non-operated interest in RW Gathering, LLC (“RW Gathering”), which owns gas-gathering assets to facilitate development in our natural gas operations. We did not make any capital contributions to RW Gathering during the first nine months of 2017 and 2016. RW Gathering recorded net losses from continuing operations of $0.5 million and $1.5 million during the three and nine months ended September 30, 2017, respectively, as compared to losses of $0.5 million and $1.5 million for the three and nine months ended September 30, 2016, respectively. The losses incurred were due to insurance fees, bank fees, rent expenses and depreciation expense. Historically, we recorded our share of the net losses on the Statements of Operations as Loss on Equity Method Investments. As of June 30, 2015, we discontinued applying the equity method of accounting for our share of net losses due to our investment being reduced to zero. During the three and nine months ended September 30, 2017, we incurred approximately $0.1 million and $0.4 million, respectively, as compared to $0.2 million and $0.5 million for the three and nine months ended September 30, 2016, respectively, in compression expenses each year that were charged to us from Williams Production Appalachia, LLC. These costs are in relation to compression costs incurred by RW Gathering and are recorded as Production and Lease Operating Expense on our Consolidated Statement of Operations. As of September 30, 2017 and December 31, 2016, there were no receivables or payables due between RW Gathering and us. |
Impairment Expense
Impairment Expense | 9 Months Ended |
Sep. 30, 2017 | |
Goodwill And Intangible Assets Disclosure [Abstract] | |
Impairment Expense | 15. IMPAIRMENT EXPENSE For the three and nine months ended September 30, 2017, impairment expenses incurred were approximately $11.9 million and $16.5 million, respectively, and impairment expenses incurred for the three and nine months ended September 30, 2016 were approximately $9.6 million and $45.3 million, respectively. We continually monitor the carrying value of our oil and gas properties and make evaluations of their recoverability when circumstances arise that may contribute to impairment. The expense incurred during the first nine months of 2017 included approximately $7.0 million of undeveloped leases that expired or are expected to expire without being developed, the majority of which are in Butler County, Pennsylvania, and Warrior North in Ohio. Impairments of proved properties in our Butler County operations totaled approximately $9.4 million during the first nine months of 2017. The impairments were identified through an analysis of market conditions and future development plans that were in existence as of each period end related to these properties, which indicated that the carrying value of the assets was not recoverable. The analysis included an evaluation of estimated future cash flows with consideration given to market prices for similar assets and future development plans. Our estimates of future cash flows attributable to our oil and gas properties could decline if commodity prices decline, which may result in our incurrence of additional impairment expense. As of September 30, 2017, we continued to carry the costs of undeveloped properties of approximately $201.3 million on our Consolidated Balance Sheet, which is primarily related to the Marcellus and Utica Shale and for which we currently have development, trade or lease extension plans. The expense incurred during the first nine months of 2016 included proved properties of approximately $42.1 million of undeveloped leases that expired or are expected to expire without being developed, the majority of which were in Butler County, Pennsylvania and Warrior North in Ohio. Impairments of proved properties in our Butler County operations totaled approximately $1.1 million during the first nine months of 2016. |
Exploration Expense
Exploration Expense | 9 Months Ended |
Sep. 30, 2017 | |
Extractive Industries [Abstract] | |
Exploration Expense | 16. EXPLORATION EXPENSE For the three and nine months ended September 30, 2017, exploration expenses for continuing operations incurred were approximately $0.1 million and $0.4 million, respectively, and approximately $0.2 million and $2.0 million for the three and nine months ended September 30, 2016, respectively. Approximately $0.3 million of the expense incurred in 2017 was due to geological and geophysical type expenditures and the remaining $0.1 million was due to delay rentals. Approximately $1.0 million of the expense incurred in 2016 was due to two exploratory wells that were abandoned at various stages, resulting in dry hole expense and the remaining 2016 expense of $1.0 million was due to geological and geophysical type expenditures. |
Condensed Consolidating Financi
Condensed Consolidating Financial Information | 9 Months Ended |
Sep. 30, 2017 | |
Condensed Financial Information Of Parent Company Only Disclosure [Abstract] | |
Condensed Consolidating Financial Information | 17. CONDENSED CONSOLIDATING FINANCIAL INFORMATION As of September 30, 2017, we had $600.3 million aggregate principal amount of outstanding Senior Notes, as shown in Note 7, Long-Term Debt Rex Energy I, LLC; Rex Energy Operating Corporation; Rex Energy IV, LLC; PennTex Resources Illinois, Inc.; and R.E. Gas Development, LLC. The non-guarantor subsidiaries include certain consolidated subsidiaries, including R.E. Disposal, LLC, Rex Energy Marketing, LLC and R.E. Ventures Holdings, LLC. We derive much of our business through and derive much of our income through our subsidiaries. Therefore, our ability to make required payments with respect to indebtedness and other obligations depends on the financial results and condition of our subsidiaries and our ability to receive funds from our subsidiaries. As of September 30, 2017, there were no restrictions on the ability of any of the guarantor subsidiaries to transfer funds to us. There may be restrictions for certain non-guarantor subsidiaries. The following financial statements present condensed consolidating financial data for (i) Rex Energy Corporation, the issuer of the notes, (ii) the combined Guarantors, (iii) the combined other subsidiaries of the Company that did not guarantee the Notes, and (iv) eliminations necessary to arrive at our consolidated financial statements, which include condensed consolidated balance sheets as of September 30, 2017 and December 31, 2016, the condensed consolidating statements of operations for the three and nine months ended September 30, 2017 and 2016, and the condensed consolidating statements of cash flows for the nine months ended September 30, 2017 and 2016. REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS AS OF SEPTEMBER 30, 2017 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance ASSETS Current Assets Cash and Cash Equivalents $ 3,231 $ — $ 3 $ — $ 3,234 Accounts Receivable 25,167 — — — 25,167 Taxes Receivable — — 48 — 48 Short-Term Derivative Instruments 3,443 — 461 — 3,904 Inventory, Prepaid Expenses and Other 2,903 — 621 — 3,524 Total Current Assets 34,744 — 1,133 — 35,877 Property and Equipment (Successful Efforts Method) Evaluated Oil and Gas Properties 1,022,857 — — — 1,022,857 Unevaluated Oil and Gas Properties 201,331 — — — 201,331 Other Property and Equipment 22,100 — — — 22,100 Wells and Facilities in Progress 46,814 — — — 46,814 Pipelines 16,803 — — — 16,803 Total Property and Equipment 1,309,905 — — — 1,309,905 Less: Accumulated Depreciation, Depletion and Amortization (452,882 ) — — — (452,882 ) Net Property and Equipment 857,023 — — — 857,023 Other Assets 2,475 — — — 2,475 Intercompany Receivables — — 1,048,592 (1,048,592 ) — Investment in Subsidiaries – Net (2,484 ) — (272,261 ) 274,745 — Long-Term Derivative Instruments 977 — 488 — 1,465 Total Assets $ 892,735 $ — $ 777,952 $ (773,847 ) $ 896,840 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Accounts Payable $ 48,221 $ — $ — $ — $ 48,221 Current Maturities of Long-Term Debt 1,859 — — — 1,859 Accrued Liabilities 31,433 434 3,866 — 35,733 Short-Term Derivative Instruments 12,477 — — — 12,477 Total Current Liabilities 93,990 434 3,866 — 98,290 Long-Term Derivative Instruments 13,486 — — — 13,486 Term Loans, Net — — 148,351 — 148,351 Senior Notes, Net — — 654,713 — 654,713 Other Long-Term Debt 8,615 — — — 8,615 Other Deposits and Liabilities 7,396 — — — 7,396 Future Abandonment Cost 9,025 2 — — 9,027 Intercompany Payables 1,044,923 3,669 — (1,048,592 ) — Total Liabilities 1,177,435 4,105 806,930 (1,048,592 ) 939,878 Stockholders’ Equity Preferred Stock — — 1 — 1 Common Stock — — 10 — 10 Additional Paid-In Capital 177,144 — 652,055 (177,144 ) 652,055 Accumulated Deficit (461,844 ) (4,105 ) (681,044 ) 451,889 (695,104 ) Total Stockholders’ Equity (284,700 ) (4,105 ) (28,978 ) 274,745 (43,038 ) Total Liabilities and Stockholders’ Equity $ 892,735 $ — $ 777,952 $ (773,847 ) $ 896,840 REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance OPERATING REVENUE Natural Gas, NGL and Condensate Sales $ 47,970 $ — $ — $ — $ 47,970 Other Operating Revenue 5 — — — 5 TOTAL OPERATING REVENUE 47,975 — — — 47,975 OPERATING EXPENSES Production and Lease Operating Expense 30,574 — — — 30,574 General and Administrative Expense 4,222 — 395 — 4,617 Loss on Disposal of Assets 252 — — — 252 Impairment Expense 11,877 — — — 11,877 Exploration Expense 94 — — — 94 Depreciation, Depletion, Amortization and Accretion 14,596 21 — — 14,617 Other Operating Expense 449 — — — 449 TOTAL OPERATING EXPENSES 62,064 21 395 — 62,480 LOSS FROM OPERATIONS (14,089 ) (21 ) (395 ) — (14,505 ) OTHER INCOME (EXPENSE) Interest Expense (809 ) — (12,945 ) — (13,754 ) Loss on Derivatives, Net (17,989 ) — (94 ) — (18,083 ) Other (Expense) Income (201 ) — 16 — (185 ) Loss on Extinguishments of Debt — — (7 ) — (7 ) (Loss) Income From Equity in Consolidated Subsidiaries (21 ) — (33,109 ) 33,130 — TOTAL OTHER INCOME (EXPENSE) (19,020 ) — (46,139 ) 33,130 (32,029 ) (LOSS) INCOME BEFORE INCOME TAX (33,109 ) (21 ) (46,534 ) 33,130 (46,534 ) Income Tax Benefit — — — — — NET (LOSS) INCOME ATTRIBUTABLE TO REX ENERGY $ (33,109 ) $ (21 ) $ (46,534 ) $ 33,130 $ (46,534 ) Preferred Stock Dividends — — (598 ) — (598 ) NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ (33,109 ) $ (21 ) $ (47,132 ) $ 33,130 $ (47,132 ) REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance OPERATING REVENUE Natural Gas, NGL and Condensate Sales $ 147,491 $ — $ — $ — $ 147,491 Other Operating Revenue 16 — — — 16 TOTAL OPERATING REVENUE 147,507 — — — 147,507 OPERATING EXPENSES Production and Lease Operating Expense 88,882 — — — 88,882 General and Administrative Expense 12,453 — 991 — 13,444 Gain on Disposal of Assets (1,707 ) — — — (1,707 ) Impairment Expense 16,455 — — — 16,455 Exploration Expense 413 — — — 413 Depreciation, Depletion, Amortization and Accretion 45,565 21 — — 45,586 Other Operating Expense 331 — — — 331 TOTAL OPERATING EXPENSES 162,392 21 991 — 163,404 LOSS FROM OPERATIONS (14,885 ) (21 ) (991 ) — (15,897 ) OTHER INCOME (EXPENSE) Interest Expense (1,616 ) — (33,403 ) — (35,019 ) Gain (Loss) on Derivatives, Net 2,671 — (1,987 ) — 684 Other (Expense) Income (210 ) — 17 — (193 ) Loss on Extinguishments of Debt — — (3,029 ) — (3,029 ) (Loss) Income From Equity in Consolidated Subsidiaries (21 ) (14,061 ) 14,082 — TOTAL OTHER INCOME (EXPENSE) 824 — (52,463 ) 14,082 (37,557 ) (LOSS) INCOME BEFORE INCOME TAX (14,061 ) (21 ) (53,454 ) 14,082 (53,454 ) Income Tax Benefit — — — — — NET (LOSS) INCOME ATTRIBUTABLE TO REX ENERGY $ (14,061 ) $ (21 ) $ (53,454 ) $ 14,082 $ (53,454 ) Preferred Stock Dividends — — (1,794 ) — (1,794 ) NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ (14,061 ) $ (21 ) $ (55,248 ) $ 14,082 $ (55,248 ) REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance CASH FLOWS FROM OPERATING ACTIVITIES Net (Loss) Income $ (14,061 ) $ (21 ) $ (53,454 ) $ 14,082 $ (53,454 ) Adjustments to Reconcile Net Loss to Net Cash Provided (Used) by Operating Activities Depreciation, Depletion, Amortization and Accretion 45,565 21 — — 45,586 (Gain) Loss on Derivatives, Net (2,671 ) — 1,987 — (684 ) Cash Settlements of Derivatives (6,889 ) — — — (6,889 ) Non-cash Dry Hole Expense 13 — — — 13 Equity-based Compensation Expense 4 — 966 — 970 Gain on Disposal of Assets (1,707 ) — — — (1,707 ) Loss on Extinguishments of Debt — — 3,029 — 3,029 Non-cash Interest Expense related to Debt Restructurings and Exchanges — — 18,873 — 18,873 Impairment Expense 16,455 — — — 16,455 Other Non-Cash Expense 733 — — — 733 Changes in operating assets and liabilities Accounts Receivable 5,307 — 4 — 5,311 Taxes Receivable — — 163 — 163 Inventory, Prepaid Expenses and Other Assets (1,638 ) — (596 ) — (2,234 ) Accounts Payable and Accrued Liabilities (1,485 ) — — — (1,485 ) Other Assets and Liabilities (2,275 ) — — — (2,275 ) NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 37,351 — (29,028 ) 14,082 22,405 CASH FLOWS FROM INVESTING ACTIVITIES Intercompany loans to subsidiaries 13,537 — 545 (14,082 ) — Proceeds from the Sale of Oil and Gas Properties, Prospects and Other Assets 31,607 — — — 31,607 Acquisitions of Undeveloped Acreage (2,988 ) — — — (2,988 ) Capital Expenditures for Development of Oil and Gas Properties and Equipment (79,101 ) — — — (79,101 ) NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES (36,945 ) — 545 (14,082 ) (50,482 ) CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from Long-Term Debt and Line of Credit — — 183,000 — 183,000 Repayments of Long-Term Debt and Line of Credit — — (145,170 ) — (145,170 ) Repayments of Loans and Other Long-Term Debt (869 ) — — — (869 ) Debt Issuance Costs — — (8,151 ) — (8,151 ) Payment of Preferred Dividends in Arrears — — (1,196 ) — (1,196 ) NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (869 ) — 28,483 — 27,614 NET DECREASE IN CASH (463 ) — — — (463 ) CASH – BEGINNING 3,694 — 3 — 3,697 CASH - ENDING $ 3,231 $ — $ 3 $ — $ 3,234 REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS AS OF DECEMBER 31, 2016 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance ASSETS Current Assets Cash and Cash Equivalents $ 3,694 $ — $ 3 $ — $ 3,697 Accounts Receivable 22,609 — 2,839 — 25,448 Taxes Receivable — — 211 — 211 Short-Term Derivative Instruments 650 — 1,223 — 1,873 Inventory, Prepaid Expenses and Other 2,521 — 25 — 2,546 Total Current Assets 29,474 — 4,301 — 33,775 Property and Equipment (Successful Efforts Method) Evaluated Oil and Gas Properties 1,053,461 — — — 1,053,461 Unevaluated Oil and Gas Properties 215,794 — — — 215,794 Other Property and Equipment 21,401 — — — 21,401 Wells and Facilities in Progress 21,964 — — — 21,964 Pipelines 18,029 — — — 18,029 Total Property and Equipment 1,330,649 — — — 1,330,649 Less: Accumulated Depreciation, Depletion and Amortization (475,205 ) — — — (475,205 ) Net Property and Equipment 855,444 — — — 855,444 Other Assets 2,492 — — — 2,492 Intercompany Receivables — — 1,035,713 (1,035,713 ) — Investment in Subsidiaries – Net (2,388 ) — (127,974 ) 130,362 — Long-Term Derivative Instruments 500 — 1,712 — 2,212 Total Assets $ 885,522 $ — $ 913,752 $ (905,351 ) $ 893,923 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Accounts Payable $ 40,712 $ — $ — $ — $ 40,712 Current Maturities of Long-Term Debt 764 — — — 764 Accrued Liabilities 32,328 421 4,458 — 37,207 Short-Term Derivative Instruments 25,025 — — — 25,025 Total Current Liabilities 98,829 421 4,458 — 103,708 Long-Term Derivative Instruments 7,227 — — — 7,227 Senior Secured Line of Credit, Net — — 113,785 — 113,785 Term Loans. Net — — — — — Senior Notes, Net — — 638,161 — 638,161 Other Long-Term Debt 3,409 — — — 3,409 Other Deposits and Liabilities 8,671 — — — 8,671 Future Abandonment Cost 8,736 — — — 8,736 Intercompany Payables 1,032,050 3,663 — (1,035,713 ) — Total Liabilities 1,158,922 4,084 756,404 (1,035,713 ) 883,697 Stockholders’ Equity Preferred Stock — — 1 — 1 Common Stock — — 10 — 10 Additional Paid-In Capital 177,144 — 650,669 (177,144 ) 650,669 Accumulated Deficit (450,544 ) (4,084 ) (493,332 ) 307,506 (640,454 ) Total Stockholders’ Equity (273,400 ) (4,084 ) 157,348 130,362 10,226 Total Liabilities and Stockholders’ Equity $ 885,522 $ — $ 913,752 $ (905,351 ) $ 893,923 REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance OPERATING REVENUE Natural Gas, NGL and Condensate Sales $ 34,034 $ — $ — $ — $ 34,034 Other Operating Expense 5 — — — 5 TOTAL OPERATING REVENUE 34,039 — — — 34,039 OPERATING EXPENSES Production and Lease Operating Expense 26,333 — — — 26,333 General and Administrative Expense 4,114 — 1,002 — 5,116 Loss on Disposal of Assets 10 — — — 10 Impairment Expense 9,563 — — — 9,563 Exploration Expense 216 — — — 216 Depreciation, Depletion, Amortization and Accretion 15,109 — — — 15,109 Other Operating Expense 9,899 — — — 9,899 TOTAL OPERATING EXPENSES 65,244 — 1,002 — 66,246 LOSS FROM OPERATIONS (31,205 ) — (1,002 ) — (32,207 ) OTHER INCOME (EXPENSE) — Interest Expense (305 ) — (9,341 ) — (9,646 ) Gain on Derivatives, Net 16,866 — — — 16,866 Other Income 16 — — 16 Debt Exchange Expense — — (35 ) — (35 ) Gain on Extinguishments of Debt — — 423 423 Income (Loss) From Equity in Consolidated Subsidiaries — — 12,087 (12,087 ) — TOTAL OTHER INCOME (EXPENSE) 16,577 — 3,134 (12,087 ) 7,624 (LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX (14,628 ) — 2,132 (12,087 ) (24,583 ) Income Tax Benefit 4,823 — 3,283 — 8,106 NET (LOSS) INCOME FROM CONTINUING OPERATIONS (9,805 ) — 5,415 (12,087 ) (16,477 ) Income From Discontinued Operations, Net of Income Taxes 21,892 — — — 21,892 NET INCOME (LOSS) 12,087 — 5,415 (12,087 ) 5,415 Preferred Stock Dividends — — (613 ) — (613 ) Effect of Preferred Stock Conversions — — — — — NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS $ 12,087 $ — $ 4,802 $ (12,087 ) $ 4,802 REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance OPERATING REVENUE Natural Gas, Condensate and NGL Sales $ 90,978 $ — $ — $ — $ 90,978 Other Revenue 12 — — — 12 TOTAL OPERATING REVENUE 90,990 — — — 90,990 OPERATING EXPENSES Production and Lease Operating Expense 76,004 1 — — 76,005 General and Administrative Expense 13,193 — 2,044 — 15,237 Gain on Disposal of Assets (4,285 ) — — — (4,285 ) Impairment Expense 45,344 — — — 45,344 Exploration Expense 1,953 1 — — 1,954 Depreciation, Depletion, Amortization and Accretion 46,358 13 — — 46,371 Other Operating Expense 10,930 — — — 10,930 TOTAL OPERATING EXPENSES 189,497 15 2,044 — 191,556 LOSS FROM OPERATIONS (98,507 ) (15 ) (2,044 ) — (100,566 ) OTHER INCOME (EXPENSE) Interest Expense (844 ) — (33,271 ) — (34,115 ) Loss on Derivatives, Net (8,254 ) — — — (8,254 ) Other Income 28 — — — 28 Debt Exchange Expense — — (9,048 ) — (9,048 ) Gain on Extinguishments of Debt — — 24,130 — 24,130 Income (Loss) From Equity in Consolidated Subsidiaries 79 (79 ) (90,008 ) 90,008 — TOTAL OTHER INCOME (EXPENSE) (8,991 ) (79 ) (108,197 ) 90,008 (27,259 ) (LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX (107,498 ) (94 ) (110,241 ) 90,008 (127,825 ) Income Tax Benefit 4,865 — 920 — 5,785 NET (LOSS) INCOME FROM CONTINUING OPERATIONS (102,633 ) (94 ) (109,321 ) 90,008 (122,040 ) Income (Loss) From Discontinued Operations, Net of Income Taxes 12,786 (67 ) — — 12,719 NET (LOSS) INCOME (89,847 ) (161 ) (109,321 ) 90,008 (109,321 ) Preferred Stock Dividends — — (4,441 ) — (4,441 ) Effect of Preferred Stock Conversions — — 72,316 — 72,316 NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ (89,847 ) $ (161 ) $ (41,446 ) $ 90,008 $ (41,446 ) REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance CASH FLOWS FROM OPERATING ACTIVITIES Net (Loss) Income $ (89,847 ) $ (161 ) $ (109,321 ) $ 90,008 $ (109,321 ) Adjustments to Reconcile Net Loss to Net Cash Provided by Operating Activities Depreciation, Depletion, Amortization and Accretion 51,456 15 — — 51,471 Loss on Derivatives, Net 8,254 — — — 8,254 Cash Settlements of Derivatives 32,485 — — — 32,485 Dry Hole Expense 848 24 — — 872 Equity-based Compensation Expense 32 — 1,899 — 1,931 Gain on Disposal of Assets (34,837 ) 17 — — (34,820 ) Amortization of net Bond Discount and Deferred Debt Issuance Costs — — 881 — 881 Non-cash Interest Expense related to Debt Restructurings and Exchanges — — 14,270 — 14,270 Gain on Extinguishments of Debt — — (24,213 ) — (24,213 ) Impairment Expense 48,887 — 48,887 (48,887 ) 48,887 Other Non-Cash Expense 61 — — — 61 Changes in operating assets and liabilities Accounts Receivable (21,121 ) (346 ) 18,887 — (2,580 ) Inventory, Prepaid Expenses and Other Assets 2,387 — (13 ) — 2,374 Accounts Payable and Accrued Liabilities (3,156 ) — (4,625 ) — (7,781 ) Other Assets and Liabilities (1,219 ) (25 ) — — (1,244 ) NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES (5,770 ) (476 ) (53,348 ) 41,121 (18,473 ) CASH FLOWS FROM INVESTING ACTIVITIES Intercompany loans to subsidiaries 2,797 121 38,203 (41,121 ) — Proceeds from the Sale of Oil and Gas Properties, Prospects and Other Assets 40,347 462 — — 40,809 Proceeds from Joint Venture 19,461 — — — 19,461 Acquisitions of Undeveloped Acreage (6,261 ) (41 ) — — (6,302 ) Capital Expenditures for Development of Oil and Gas Properties and Equipment (48,601 ) (39 ) — — (48,640 ) NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 7,743 503 38,203 (41,121 ) 5,328 CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from Long-Term Debt and Lines of Credit — — 55,400 — 55,400 Repayments of Long Term Debt and Lines of Credit — — (35,230 ) — (35,230 ) Repayments of Loans and Other Long-Term Debt (541 ) (27 ) — — (568 ) Debt Issuance Costs — — (5,024 ) — (5,024 ) NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (541 ) (27 ) 15,146 — 14,578 NET INCREASE IN CASH 1,432 — 1 — 1,433 CASH – BEGINNING 1,089 — 2 — 1,091 CASH - ENDING $ 2,521 $ — $ 3 $ — $ 2,524 |
Recently Issued Accounting Pr24
Recently Issued Accounting Pronouncements (Policies) | 9 Months Ended |
Sep. 30, 2017 | |
Accounting Policies [Abstract] | |
Recently Issued Accounting Pronouncements | In May 2014, the Financial Accounting Standards Board (the “FASB”) issued ASU 2014-09, Revenue from Contracts with Customers Revenue Recognition 1) Identify the contract(s) with a customer. 2) Identify the performance obligations in the contract. 3) Determine the transaction price. 4) Allocate the transaction price to the performance obligations in the contract. 5) Recognize revenue when (or as) the entity satisfies a performance obligation. Subsequent to the issuance of ASU 2014-09, the FASB issued several additional Accounting Standards Updates to clarify implementation guidance, provide guidance regarding principal vs. agent considerations and identifying performance obligations, provide narrow-scope improvements, and provide additional disclosure guidance. ASU 2014-09 is required to be adopted using either the full retrospective approach, with all prior periods presented adjusted, or the modified retrospective approach, with the cumulative effect of applying the new standard recognized as an adjustment to retained earnings in the most current period presented in the financial statements. The standard is effective for annual reporting periods, and interim periods within that reporting period, beginning after December 15, 2017. Early adoption is not permitted. In preparation for adopting the standard, we are reviewing our contracts and revenue sources to identify performance obligations, pricing structures, or other contractual elements that may have impacts to our consolidated financial statements once the standard is adopted. We have reviewed a substantial portion of our revenue contracts; however; the evaluation is on-going and we have not finalized any estimates of potential impacts. For the evaluations we have completed, we do not expect the standard would result in materially different results to the timing or amounts of our revenue recognition. We will adopt the new standard on January 1, 2018 using a modified retrospective approach with a cumulative adjustment to retained earnings as necessary. In February 2016, the FASB issued ASU 2016-02, Leases • A lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and • A right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Public business entities are required to apply the amendment of this update for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early application is permitted for all public business entities. Lessees and lessors must apply a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period presented. We are currently evaluating the potential impact of this standard on our results of operations and internal control environment. In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments • debt prepayment or debt extinguishment costs; • settlement of zero-coupon debt instruments or other instruments with coupon rates that are insignificant in relation to the effective interest rate of borrowing; • contingent consideration payments made after a business combination; • proceeds from the settlement of insurance claims; • proceeds from the settlement of corporate-owned life insurance policies; • distributions received from equity method investees; • beneficial interest in securitization transactions; and • separately identifiable cash flows and application of the Predominance Principle. Public business entities are required to apply the amendments of this update for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. The amendments should be applied using a retrospective transition method to each period presented. We are currently evaluating this guidance to assess its impact on our current cash flow reporting processes. In May 2017, the FASB issued ASU 2017-09, Stock Compensation - Scope of Modification Accounting |
Future Abandonment Cost (Tables
Future Abandonment Cost (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Asset Retirement Obligation Disclosure [Abstract] | |
Future Abandonment Costs | We account for future abandonment costs that relate to wells that are drilled jointly based on our working interest in those wells. ($ in Thousands) September 30, 2017 Beginning Balance at January 1, 2017 $ 9,865 Future Abandonment Obligation Incurred $ 1,069 Future Abandonment Obligation Settled $ (2,204 ) Future Abandonment Obligation Cancelled or Sold $ (262 ) Future Abandonment Obligation Revision of Estimated Obligation $ 57 Future Abandonment Obligation Accretion Expense $ 1,479 Total Future Abandonment Cost 1 $ 10,004 1 |
Discontinued Operations_Asset26
Discontinued Operations/Assets Held For Sale (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Income Statement Balance Sheet And Additional Disclosures By Disposal Groups Including Discontinued Operations [Line Items] | |
Average Spot Price | For the proceeds to become payable by Campbell in any of the eleven individual quarters, the average spot price of West Texas Intermediate (“WTI”) as published by the New York Mercantile Exchange must be in excess of the amount shown in the table below for the applicable quarter. As of September 30, 2017, the first four of the eleven quarterly measurement periods have expired with the calculated average spot price of WTI below the threshold price stipulated in the agreement. Consequently, we did not receive any additional proceeds related to those measurement periods. As of September 30, 2017, we have the potential to receive up to $6.3 million of additional proceeds, during the seven remaining measurement periods. For additional information, see Note 8, Derivative Instruments and Fair Value Measurements Calendar Quarter Ending West Texas Intermediate ("WTI") Average Price per Bbl (a) 9/30/2017 $ 60.25 12/31/2017 $ 60.75 3/31/2018 $ 61.25 6/30/2018 $ 61.75 9/30/2018 $ 62.25 12/31/2018 $ 62.75 3/31/2019 $ 63.25 6/30/2019 $ 63.75 (a) Calculated as the sum of the closing spot price of the West Texas Intermediate of the New York Mercantile Exchange for each day during the quarter (excluding weekends and holidays), divided by the number of days on which those prices are published (excluding weekends and holidays). |
Illinois Basin Operations | |
Income Statement Balance Sheet And Additional Disclosures By Disposal Groups Including Discontinued Operations [Line Items] | |
Summary of Financial Information for Discontinued Operations | Summarized financial information for Discontinued Operations related to our Illinois Basin operations is set forth in the tables below, and does not reflect the costs of certain services provided. Such indirect costs, which were not allocated to the Discontinued Operations, were for services, including legal counsel, insurance, external audit fees, payroll processing, certain human resource services and information technology systems support. The sale of our Illinois assets and operations does not include any of our derivative contracts or positions related to our Illinois Basin revenues or production. No derivative positions or activity has been attributed to or included in Discontinued Operations for the three and nine month periods ended September 30, 2017 and 2016. For the Three Months Ended September 30, For the Nine Months Ended September 30, ($ in Thousands) 2017 2016 2017 2016 Revenues: Oil Sales $ — $ 69 $ — $ 11,283 Total Operating Revenue — 69 — 11,283 Costs and Expenses: Production and Lease Operating Expense — 261 — 10,987 General and Administrative Expense — 33 — 1,471 Gain on Disposal of Assets — (30,491 ) — (30,535 ) Impairment Expense — — — 3,543 Exploration Expense — — — 143 Depreciation, Depletion, Amortization and Accretion — 18 — 5,100 Interest Expense — 1 — 4 Other Expense — 1 — (1 ) Total Costs and Expenses — (30,177 ) — (9,288 ) Income From Discontinued Operations, Before Income Taxes — 30,246 — 20,571 Income Tax (Expense) Benefit — (8,354 ) — (7,852 ) Income From Discontinued Operations, Net of Taxes $ — $ 21,892 $ — $ 12,719 Production: Crude Oil (Bbls) — 1,688 — 310,408 |
Long-Term Debt (Tables)
Long-Term Debt (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Debt Disclosure [Abstract] | |
Components of Long-Term Debt and Lines of Credit | September 30, 2017 Principal Unamortized net Premium / Discount Unamortized Debt Issuance Costs Unamortized Deferred Gain on Debt Restructurings Net Carrying Value Term Loans, Net Term Loan Draw - due April 2020 $ 155,500 $ (4,124 ) $ (3,025 ) $ — $ 148,351 Senior Notes, Net 8.875% Senior Notes due 2020 $ 7,333 $ 21 $ (86 ) $ — $ 7,268 6.25% Senior Notes due 2022 5,363 — (70 ) — 5,293 1% / 8% Second Lien Senior Notes due 2020 587,606 (15,149 ) 36,540 33,155 642,152 $ 600,302 $ (15,128 ) $ 36,384 $ 33,155 $ 654,713 Other Long-Term Debt Long-Term Capital Leases - Equipment Financing Due March, 2021 $ 666 Due June, 2021 1,495 Due September, 2021 1,650 Due May, 2022 6,663 Total Capital Lease Obligations $ 10,474 Less: Current Portion of Capital Leases (1,859 ) $ 8,615 December 31, 2016 Principal Unamortized net Premium / Discount Unamortized Debt Issuance Costs Unamortized Deferred Gain on Debt Restructurings Net Carrying Value Senior Secured Line of Credit, Net Revolving Senior Credit Facility $ 117,670 $ — $ (3,885 ) $ — $ 113,785 Senior Notes, Net 8.875% Senior Notes due 2020 $ 7,573 $ 26 $ (107 ) $ — $ 7,492 6.25% Senior Notes due 2022 5,648 — (82 ) — 5,566 1% / 8% Second Lien Senior Notes due 2020 587,956 (3,627 ) 8,098 32,676 625,103 $ 601,177 $ (3,601 ) $ 7,909 $ 32,676 $ 638,161 Other Long-Term Debt Long-Term Capital Leases and Other Notes Payable- Equipment Financing Due March, 2021 $ 760 Due June, 2021 2,225 Due September, 2021 1,174 Total Capital Lease Obligations $ 4,159 Other Notes Payable 14 Total Capital Lease and Note Payable Obligations $ 4,173 Less: Current Portion of Capital Leases and Other Notes Payable (764 ) $ 3,409 |
Principal Maturity Schedule for Debt Outstanding | The following is the principal maturity schedule for debt outstanding as of September 30, 2017: 2017 $ 436 2018 1,926 2019 2,252 2020 753,075 2021 2,462 Thereafter 6,125 Total (a) $ 766,276 (a) Excludes $19.3 million of net unamortized premium/discount, $33.4 million of net unamortized debt issuance costs, and $33.2 million of unamortized deferred gain on debt restructurings. |
Derivative Instruments And Fa28
Derivative Instruments And Fair Value Measurements (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Fair Value Of Financial Instruments And Derivative Instruments [Abstract] | |
Schedule of Location and Amounts of Gains and Losses on Derivative Instruments | Derivative Instruments from Continuing Operations The following table summarizes the location and amounts of gains and losses on our derivative instruments from continuing operations, none of which are designated as hedges for accounting purposes, in our accompanying Consolidated Statements of Operations for the three and nine months ended September 30, 2017 and 2016: For the Three Months Ended September 30, For the Nine Months Ended September 30, ($ in Thousands) 2017 2016 2017 2016 Oil $ (691 ) $ 1,214 $ 1,244 $ (955 ) Natural Gas $ (623 ) 13,540 $ 5,461 238 NGLs $ (16,675 ) 2,126 $ (4,034 ) (7,589 ) Refined Products — (14 ) — 52 Contingent Consideration $ (94 ) — $ (1,987 ) — Gain (Loss) on Derivatives, Net $ (18,083 ) $ 16,866 $ 684 $ (8,254 ) |
Asset or Liability Financial Commodity Derivative Instrument Positions | Our open asset/(liability) financial commodity derivative instrument positions at September 30, 2017 consisted of: Period Volume Put Option Floor Ceiling Swap Fair Market Value ($ in Thousands) Oil 2017 - Swaps 15,000 Bbls $ — $ — $ — $ 54.00 $ 30 2017 - Three-Way Collars 39,000 Bbls 39.62 49.23 61.35 — 34 2018 - Swaps 60,000 Bbls — — — 54.00 120 2018 - Collars 18,000 Bbls — 53.00 60.00 — 56 2018 - Three-Way Collars 66,000 Bbls 42.08 51.59 61.55 — 93 2019 - Swaps 31,500 Bbls — — — 51.00 4 2019 - Collars 60,250 Bbls — 45.00 55.07 — (11 ) 2019 - Three-Way Collars 24,000 Bbls 37.50 47.50 58.39 — 3 2020 - Swaps 24,000 Bbls — — — 51.00 4 2020 - Collars 71,750 Bbls 45.00 55.10 — (14 ) 2020 - Three-Way Collars 3,000 Bbls 37.50 47.50 59.00 — 2 2021 - Swaps 6,000 Bbls — — — 51.00 1 2021 - Collars 63,750 Bbls — 45.00 55.02 — (15 ) 2022 - Collars 36,000 Bbls — 45.00 54.75 — (11 ) 518,250 Bbls $ 296 Natural Gas 2017 - Swaps 2,540,000 Mcf — — — 3.12 $ 306 2017 - Swaptions 600,000 Mcf — — — 3.33 161 2017 - Cap Swaps 900,000 Mcf 2.35 — — 2.81 (314 ) 2017 - Collars 500,000 Mcf — 2.88 3.43 — 34 2017 - Three-Way Collars 4,550,000 Mcf 2.29 2.98 3.86 — 326 2017 - Calls 750,000 Mcf — — 3.64 — (59 ) 2017 - Basis Swaps - Dominion South 3,355,000 Mcf — — — (0.81 ) (343 ) 2017 - Basis Swaps - Texas Gas 3,680,000 Mcf — — — (0.13 ) 38 2018 - Swaps 15,335,000 Mcf — — — 3.10 779 2018 - Swaptions — Mcf — — — — (117 ) 2018 - Three-Way Collars 10,600,000 Mcf 2.33 2.90 3.52 — 155 2018 - Calls 5,810,000 Mcf — — 3.97 — (384 ) 2018 - Collars 450,000 Mcf — 3.20 3.65 — 52 2018 - Basis Swaps - Dominion South 12,775,000 Mcf — — — (0.83 ) (2,916 ) 2018 - Basis Swaps - Texas Gas 14,600,000 Mcf — — — (0.13 ) 150 2019 - Swaps 10,470,000 Mcf — — — 2.84 (281 ) 2019 - Three-Way Collars 8,205,000 Mcf 2.27 2.77 3.40 — 10 2019 - Collars 4,580,000 Mcf — 2.50 3.05 — (124 ) 2019 - Basis Swaps - Dominion South 12,775,000 Mcf — — — (0.84 ) (3,217 ) 2020 - Swaps 4,560,000 Mcf — — — 2.87 (292 ) 2020 - Three-Way Collars 4,555,000 Mcf 2.23 2.73 3.30 — (8 ) 2020 - Collars 4,115,000 Mcf — 2.50 3.05 — (165 ) 2020 - Basis Swaps - Dominion South 7,320,000 Mcf — — — (0.84 ) (1,900 ) 2021 - Swaps 3,875,000 Mcf — — — 2.77 (162 ) 2021 - Three-Way Collars 3,037,500 Mcf 2.17 2.67 3.15 — (56 ) 2021 - Collars 2,737,500 Mcf — 2.50 3.05 — (165 ) 2021 - Basis Swaps - Dominion South 3,650,000 Mcf — — — (0.72 ) (701 ) 2022 - Swaps 2,730,000 Mcf — — — 2.73 (89 ) 2022 - Three-Way Collars 2,047,500 Mcf 2.15 2.65 3.10 — (54 ) 2022 - Collars 2,047,500 Mcf — 2.50 3.05 — (124 ) 2022 - Basis Swaps - Dominion South 3,650,000 Mcf — — — (0.72 ) (701 ) 2023 - Basis Swaps - Dominion South 3,650,000 Mcf — — — (0.72 ) (701 ) 2024 - Basis Swaps - Dominion South 3,650,000 Mcf — — — (0.72 ) (701 ) 164,100,000 Mcf $ (11,563 ) NGLs 2017 - C3+ NGL Swaps 409,000 Bbls — — — 29.22 $ (4,847 ) 2017 - Ethane Swaps 225,000 Bbls — — — 10.58 (214 ) 2018 - C3+ NGL Swaps 1,125,072 Bbls — — — 31.93 (4,156 ) 2018 - Ethane Swaps 1,150,000 Bbls — — — 12.95 494 2019 - C3+ NGL Swaps 392,814 Bbls — — — 28.61 (1,097 ) 2019 - C5 Collars 113,040 Bbls — 45.00 54.83 — (38 ) 2019 - Ethane Swaps 595,000 Bbls — — — 13.06 159 2020 - C3+ NGL Swaps 261,228 Bbls — — — 37.11 (395 ) 2020 - C5 Collars 28,260 Bbls — 45.00 54.83 — (10 ) 2020 - Ethane Swaps 356,000 Bbls — — — 12.89 (35 ) 2021 - C3+ NGL Swap 133,620 Bbls — — — 44.72 (85 ) 2021 - Ethane Swaps 175,000 Bbls — — — 12.84 (29 ) 2022 - C3+ NGL Swap 39,564 Bbls — — — 50.57 (3 ) 2022 - Ethane Swaps 47,000 Bbls — — — 12.81 (20 ) 5,050,598 Bbls $ (10,276 ) |
Combined Fair Value of Derivatives | The combined fair value of derivatives, none of which are designated or qualifying as hedges, included in our Consolidated Balance Sheets as of September 30, 2017 and December 31, 2016 is summarized below: September 30, December 31, ($ in Thousands) 2017 2016 Short-Term Derivative Assets: Crude Oil—Three-Way Collars $ 109 $ — Crude Oil—Swaps 120 — Crude Oil—Collars 56 — NGL—Swaps 394 — Natural Gas—Swaps 1,228 206 Natural Gas—Cap Swaps — 61 Natural Gas—Collars 86 — Natural Gas—Basis Swaps 445 232 Natural Gas—Three-Way Collars 844 151 Natural Gas—Swaption 161 — Contingent Consideration - Sale of Illinois Basin 461 1,223 Total Short-Term Derivative Assets $ 3,904 $ 1,873 Long-Term Derivative Assets: Crude Oil—Three-Way Collars $ 33 $ — Crude Oil—Swaps 40 — Crude Oil—Collars 2 — NGL—Swaps 342 — Natural Gas—Swaps 235 206 Natural Gas—Basis Swaps 45 293 Natural Gas—Three-Way Collars 280 — Contingent Consideration - Sale of Illinois Basin 488 1,713 Total Long-Term Derivative Assets $ 1,465 $ 2,212 Total Derivative Assets $ 5,369 $ 4,085 Short-Term Derivative Liabilities: Crude Oil—Collars $ — $ (86 ) Crude Oil—Deferred Put Spread — (9 ) Crude Oil—Three-Way Collars (2 ) (132 ) Crude Oil—Swaps — (220 ) NGL—Swaps (8,262 ) (9,895 ) Natural Gas—Three-Way Collars (397 ) (2,397 ) Natural Gas—Cap Swaps (314 ) (3,364 ) Natural Gas—Collars — (873 ) Natural Gas—Basis Swaps (2,750 ) (640 ) Natural Gas—Call (347 ) (1,478 ) Natural Gas—Swaption (88 ) (1,258 ) Natural Gas—Swaps (317 ) (4,673 ) Total Short - Term Derivative Liabilities $ (12,477 ) $ (25,025 ) Long-Term Derivative Liabilities: Crude Oil—Three-Way Collars $ (9 ) $ (58 ) Crude Oil—Swaps — (146 ) Crude Oil—Collars (53 ) — NGL—Swaps (2,702 ) (2,200 ) NGL—Collars (48 ) — Natural Gas—Swaps (884 ) (1,004 ) Natural Gas—Swaption (29 ) (167 ) Natural Gas—Basis Swaps (8,734 ) (1,260 ) Natural Gas—Collars (577 ) (115 ) Natural Gas—Call (96 ) (491 ) Natural Gas—Three-Way Collars (354 ) (1,786 ) Total Long-Term Derivative Liabilities $ (13,486 ) $ (7,227 ) Total Derivative Liabilities $ (25,963 ) $ (32,252 ) |
Fair Value Hierarchy Table for Assets and Liabilities Measured at Fair Value | The following table presents the fair value hierarchy table for assets and liabilities measured at fair value: Fair Value Measurements at September 30, 2017 ($ in Thousands) Total Carrying Value as of September 30, 2017 Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Commodity Derivatives $ (20,594 ) $ — $ (20,594 ) $ — Fair Value Measurements at December 31, 2016 ($ in Thousands) Total Carrying Value as of December 31, 2016 Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Commodity Derivatives $ (28,167 ) $ — $ (28,167 ) $ — |
Financial Instruments Not Recorded at Fair Value | The following table sets forth the fair values of financial instruments that are not recorded at fair value in our Consolidated Financial Statements: September 30, 2017 December 31, 2016 ($ in Thousands) Carrying Amount Fair Value Carrying Amount Fair Value Senior Notes, Net $ 654,713 $ 265,015 $ 638,161 $ 147,605 Secured Line of Credit, Net of Issuance Costs — — 113,785 113,785 Term Loans, Net 148,351 148,351 — — Capital Leases and Other Obligations 10,474 7,278 4,173 3,234 Total $ 813,538 $ 420,644 $ 756,119 $ 264,624 |
Income Taxes (Tables)
Income Taxes (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Income Tax Disclosure [Abstract] | |
Schedule of Income Tax Included in Continuing Operations | Income tax included in continuing operations was as follows: Three Months Ended September 30, Nine Months Ended September 30, ($ in Thousands) 2017 2016 2017 2016 Income Tax Benefit (Expense) $ — $ 8,106 $ — $ 5,785 Effective Tax Rate 0.0 % 33.0 % 0.0 % 4.5 % |
Employee Benefit And Equity P30
Employee Benefit And Equity Plans (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract] | |
Summary of Issued and Outstanding Stock Options | A summary of the status of our issued and outstanding stock options as of September 30, 2017 is as follows: Outstanding Exercisable Exercise Price Number Outstanding at September 30, 2017 Weighted-Average Exercise Price Number Exercisable at September 30, 2017 Weighted-Average Exercise Price 9.70 2,750 $ 9.70 918 $ 9.70 16.90 70,853 $ 16.90 25,125 $ 16.90 40.50 4,000 $ 40.50 — $ 40.50 49.00 4,000 $ 49.00 666 $ 49.00 50.40 3,070 $ 50.40 3,070 $ 50.40 95.00 5,000 $ 95.00 5,000 $ 95.00 99.90 6,959 $ 99.90 6,959 $ 99.90 104.20 2,217 $ 104.20 2,217 $ 104.20 223.40 3,000 $ 223.40 3,000 $ 223.40 101,849 $ 37.39 46,955 $ 57.34 |
Monte Carlo Simulation Model Assumptions Used to Estimate Fair Value of Restricted Stock | Average fair values were estimated on the date of each grant using a Monte Carlo Simulation model that estimates the most likely outcome based on the terms of the award and used the following assumptions: Nine Months Ended September 30, 2017 Year Ended December 31, 2016 Expected Dividend Yield 0.0% 0.0 % Risk-Free Interest Rate 1.0% 1.0 % Expected Volatility – Rex Energy 58.6% 58.6 % Expected Volatility – Peer Group 29.8%-85.0% 29.8%-85.0% Market Index 35.6% 35.6 % Expected Life Three Years Three Years |
Summary of Nonvested Restricted Stock Activity | A summary of the restricted stock activity for the nine months ended September 30, 2017 is as follows: Number of Shares Weighted-Average Grant Date Fair Value Restricted stock awards, as of December 31, 2016 242,824 $ 26.34 Awards 101,237 5.18 Forfeitures (36,663 ) 52.96 Vested (102,308 ) 21.52 Restricted stock awards, as of September 30, 2017 $ 205,090 $ 13.54 |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Commitments And Contingencies Disclosure [Abstract] | |
Lease Commitments for Each of Next Five Years | As of September 30, 2017, we have lease commitments for various real estate leases. Rent expense is recognized on a straight-line basis and has been recorded in General and Administrative expense on our Consolidated Statements of Operations. Rent expense for the three and nine months ended September 30, 2017 was approximately $0.3 million and $0.7 million, respectively, and $0.3 million and $0.9 million for the three and nine months ended September 30, 2016, respectively. Lease commitments by year for each of the next five years are presented in the table below: ($ in Thousands) 2017 $ 252 2018 1,013 2019 1,020 2020 888 2021 475 Thereafter 485 Total $ 4,133 |
Minimum Net Obligations under Sales, Gathering and Transportation Agreements | Minimum net obligations under these sales, gathering and transportation agreements for the next five years are as follows: ($ in Thousands) 2017 $ 11,709 2018 47,222 2019 47,706 2020 46,390 2021 43,344 Thereafter 482,315 Total $ 678,686 |
Fee for Unconventional Gas Wells | The fee for each unconventional gas well is determined using the following matrix, with vertical unconventional gas wells being charged 20% of the applicable rates: <$2.25(a) $2.26 - $2.99(a) $3.00 - $4.99(a) $5.00 - $5.99(a) >$5.99(a) Year One $ 40,200 $ 45,300 $ 50,300 $ 55,300 $ 60,400 Year Two $ 30,200 $ 35,200 $ 40,200 $ 45,300 $ 55,300 Year Three $ 25,200 $ 30,200 $ 30,200 $ 40,200 $ 50,300 Year 4 – 10 $ 10,100 $ 15,100 $ 20,100 $ 20,100 $ 20,100 Year 11 – 15 $ 5,000 $ 5,000 $ 10,100 $ 10,100 $ 10,100 (a ) Pricing utilized for determining annual fee is based on the arithmetic mean of the NYMEX settled price for the near-month contract as reported by the Wall Street Journal for the last trading day of each month of a calendar year for the 12-month period ending December 31. |
Earnings Per Common Share (Tabl
Earnings Per Common Share (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Earnings Per Share [Abstract] | |
Computation of Basic and Diluted Earning Per Common Share | The following table sets forth the computation of basic and diluted earnings per common share: (in thousands, except per share amounts) Three Months Ended September 30, Nine Months Ended September 30, Numerator: 2017 2016 2017 2016 Net Loss From Continuing Operations $ (46,534 ) $ (16,477 ) $ (53,454 ) $ (122,040 ) Net Income From Discontinued Operations — 21,892 — 12,719 Less: Preferred Stock Dividends (598 ) (613 ) (1,794 ) (4,441 ) Effect of Preferred Stock Conversions — — — 72,316 Net Income (Loss) Attributable to Common Shareholders $ (47,132 ) $ 4,802 $ (55,248 ) $ (41,446 ) Denominator: Weighted Average Common Shares Outstanding - Basic 9,906 9,080 9,859 7,310 Effect of Dilutive Securities: Employee Stock Options — — — — Employee Performance-Based Restricted Stock Awards — — — — Effect of Assumed Conversions of Preferred Stock — — — — Weighted Average Common Shares Outstanding - Diluted 9,906 9,080 9,859 7,310 Earnings per Common Share Attributable to Rex Energy Common Shareholders: Basic — Net Loss From Continuing Operations $ (4.76 ) $ (1.89 ) $ (5.60 ) $ (7.41 ) — Net Income From Discontinued Operations — 2.41 — 1.74 — Net Income (Loss) Attributable to Common Shareholders $ (4.76 ) $ 0.52 $ (5.60 ) $ (5.67 ) Diluted — Net Loss From Discontinued Operations $ (4.76 ) $ (1.89 ) $ (5.60 ) $ (7.41 ) — Net Income From Discontinued Operations — 2.41 — 1.74 — Net Income (Loss) Attributable to Common Shareholders $ (4.76 ) $ 0.52 $ (5.60 ) $ (5.67 ) |
Condensed Consolidating Finan33
Condensed Consolidating Financial Information (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Condensed Financial Information Of Parent Company Only Disclosure [Abstract] | |
Condensed Consolidating Balance Sheets | REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS AS OF SEPTEMBER 30, 2017 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance ASSETS Current Assets Cash and Cash Equivalents $ 3,231 $ — $ 3 $ — $ 3,234 Accounts Receivable 25,167 — — — 25,167 Taxes Receivable — — 48 — 48 Short-Term Derivative Instruments 3,443 — 461 — 3,904 Inventory, Prepaid Expenses and Other 2,903 — 621 — 3,524 Total Current Assets 34,744 — 1,133 — 35,877 Property and Equipment (Successful Efforts Method) Evaluated Oil and Gas Properties 1,022,857 — — — 1,022,857 Unevaluated Oil and Gas Properties 201,331 — — — 201,331 Other Property and Equipment 22,100 — — — 22,100 Wells and Facilities in Progress 46,814 — — — 46,814 Pipelines 16,803 — — — 16,803 Total Property and Equipment 1,309,905 — — — 1,309,905 Less: Accumulated Depreciation, Depletion and Amortization (452,882 ) — — — (452,882 ) Net Property and Equipment 857,023 — — — 857,023 Other Assets 2,475 — — — 2,475 Intercompany Receivables — — 1,048,592 (1,048,592 ) — Investment in Subsidiaries – Net (2,484 ) — (272,261 ) 274,745 — Long-Term Derivative Instruments 977 — 488 — 1,465 Total Assets $ 892,735 $ — $ 777,952 $ (773,847 ) $ 896,840 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Accounts Payable $ 48,221 $ — $ — $ — $ 48,221 Current Maturities of Long-Term Debt 1,859 — — — 1,859 Accrued Liabilities 31,433 434 3,866 — 35,733 Short-Term Derivative Instruments 12,477 — — — 12,477 Total Current Liabilities 93,990 434 3,866 — 98,290 Long-Term Derivative Instruments 13,486 — — — 13,486 Term Loans, Net — — 148,351 — 148,351 Senior Notes, Net — — 654,713 — 654,713 Other Long-Term Debt 8,615 — — — 8,615 Other Deposits and Liabilities 7,396 — — — 7,396 Future Abandonment Cost 9,025 2 — — 9,027 Intercompany Payables 1,044,923 3,669 — (1,048,592 ) — Total Liabilities 1,177,435 4,105 806,930 (1,048,592 ) 939,878 Stockholders’ Equity Preferred Stock — — 1 — 1 Common Stock — — 10 — 10 Additional Paid-In Capital 177,144 — 652,055 (177,144 ) 652,055 Accumulated Deficit (461,844 ) (4,105 ) (681,044 ) 451,889 (695,104 ) Total Stockholders’ Equity (284,700 ) (4,105 ) (28,978 ) 274,745 (43,038 ) Total Liabilities and Stockholders’ Equity $ 892,735 $ — $ 777,952 $ (773,847 ) $ 896,840 REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS AS OF DECEMBER 31, 2016 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance ASSETS Current Assets Cash and Cash Equivalents $ 3,694 $ — $ 3 $ — $ 3,697 Accounts Receivable 22,609 — 2,839 — 25,448 Taxes Receivable — — 211 — 211 Short-Term Derivative Instruments 650 — 1,223 — 1,873 Inventory, Prepaid Expenses and Other 2,521 — 25 — 2,546 Total Current Assets 29,474 — 4,301 — 33,775 Property and Equipment (Successful Efforts Method) Evaluated Oil and Gas Properties 1,053,461 — — — 1,053,461 Unevaluated Oil and Gas Properties 215,794 — — — 215,794 Other Property and Equipment 21,401 — — — 21,401 Wells and Facilities in Progress 21,964 — — — 21,964 Pipelines 18,029 — — — 18,029 Total Property and Equipment 1,330,649 — — — 1,330,649 Less: Accumulated Depreciation, Depletion and Amortization (475,205 ) — — — (475,205 ) Net Property and Equipment 855,444 — — — 855,444 Other Assets 2,492 — — — 2,492 Intercompany Receivables — — 1,035,713 (1,035,713 ) — Investment in Subsidiaries – Net (2,388 ) — (127,974 ) 130,362 — Long-Term Derivative Instruments 500 — 1,712 — 2,212 Total Assets $ 885,522 $ — $ 913,752 $ (905,351 ) $ 893,923 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Accounts Payable $ 40,712 $ — $ — $ — $ 40,712 Current Maturities of Long-Term Debt 764 — — — 764 Accrued Liabilities 32,328 421 4,458 — 37,207 Short-Term Derivative Instruments 25,025 — — — 25,025 Total Current Liabilities 98,829 421 4,458 — 103,708 Long-Term Derivative Instruments 7,227 — — — 7,227 Senior Secured Line of Credit, Net — — 113,785 — 113,785 Term Loans. Net — — — — — Senior Notes, Net — — 638,161 — 638,161 Other Long-Term Debt 3,409 — — — 3,409 Other Deposits and Liabilities 8,671 — — — 8,671 Future Abandonment Cost 8,736 — — — 8,736 Intercompany Payables 1,032,050 3,663 — (1,035,713 ) — Total Liabilities 1,158,922 4,084 756,404 (1,035,713 ) 883,697 Stockholders’ Equity Preferred Stock — — 1 — 1 Common Stock — — 10 — 10 Additional Paid-In Capital 177,144 — 650,669 (177,144 ) 650,669 Accumulated Deficit (450,544 ) (4,084 ) (493,332 ) 307,506 (640,454 ) Total Stockholders’ Equity (273,400 ) (4,084 ) 157,348 130,362 10,226 Total Liabilities and Stockholders’ Equity $ 885,522 $ — $ 913,752 $ (905,351 ) $ 893,923 |
Condensed Consolidating Statements of Operations | REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance OPERATING REVENUE Natural Gas, NGL and Condensate Sales $ 47,970 $ — $ — $ — $ 47,970 Other Operating Revenue 5 — — — 5 TOTAL OPERATING REVENUE 47,975 — — — 47,975 OPERATING EXPENSES Production and Lease Operating Expense 30,574 — — — 30,574 General and Administrative Expense 4,222 — 395 — 4,617 Loss on Disposal of Assets 252 — — — 252 Impairment Expense 11,877 — — — 11,877 Exploration Expense 94 — — — 94 Depreciation, Depletion, Amortization and Accretion 14,596 21 — — 14,617 Other Operating Expense 449 — — — 449 TOTAL OPERATING EXPENSES 62,064 21 395 — 62,480 LOSS FROM OPERATIONS (14,089 ) (21 ) (395 ) — (14,505 ) OTHER INCOME (EXPENSE) Interest Expense (809 ) — (12,945 ) — (13,754 ) Loss on Derivatives, Net (17,989 ) — (94 ) — (18,083 ) Other (Expense) Income (201 ) — 16 — (185 ) Loss on Extinguishments of Debt — — (7 ) — (7 ) (Loss) Income From Equity in Consolidated Subsidiaries (21 ) — (33,109 ) 33,130 — TOTAL OTHER INCOME (EXPENSE) (19,020 ) — (46,139 ) 33,130 (32,029 ) (LOSS) INCOME BEFORE INCOME TAX (33,109 ) (21 ) (46,534 ) 33,130 (46,534 ) Income Tax Benefit — — — — — NET (LOSS) INCOME ATTRIBUTABLE TO REX ENERGY $ (33,109 ) $ (21 ) $ (46,534 ) $ 33,130 $ (46,534 ) Preferred Stock Dividends — — (598 ) — (598 ) NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ (33,109 ) $ (21 ) $ (47,132 ) $ 33,130 $ (47,132 ) REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance OPERATING REVENUE Natural Gas, NGL and Condensate Sales $ 147,491 $ — $ — $ — $ 147,491 Other Operating Revenue 16 — — — 16 TOTAL OPERATING REVENUE 147,507 — — — 147,507 OPERATING EXPENSES Production and Lease Operating Expense 88,882 — — — 88,882 General and Administrative Expense 12,453 — 991 — 13,444 Gain on Disposal of Assets (1,707 ) — — — (1,707 ) Impairment Expense 16,455 — — — 16,455 Exploration Expense 413 — — — 413 Depreciation, Depletion, Amortization and Accretion 45,565 21 — — 45,586 Other Operating Expense 331 — — — 331 TOTAL OPERATING EXPENSES 162,392 21 991 — 163,404 LOSS FROM OPERATIONS (14,885 ) (21 ) (991 ) — (15,897 ) OTHER INCOME (EXPENSE) Interest Expense (1,616 ) — (33,403 ) — (35,019 ) Gain (Loss) on Derivatives, Net 2,671 — (1,987 ) — 684 Other (Expense) Income (210 ) — 17 — (193 ) Loss on Extinguishments of Debt — — (3,029 ) — (3,029 ) (Loss) Income From Equity in Consolidated Subsidiaries (21 ) (14,061 ) 14,082 — TOTAL OTHER INCOME (EXPENSE) 824 — (52,463 ) 14,082 (37,557 ) (LOSS) INCOME BEFORE INCOME TAX (14,061 ) (21 ) (53,454 ) 14,082 (53,454 ) Income Tax Benefit — — — — — NET (LOSS) INCOME ATTRIBUTABLE TO REX ENERGY $ (14,061 ) $ (21 ) $ (53,454 ) $ 14,082 $ (53,454 ) Preferred Stock Dividends — — (1,794 ) — (1,794 ) NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ (14,061 ) $ (21 ) $ (55,248 ) $ 14,082 $ (55,248 ) REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance OPERATING REVENUE Natural Gas, NGL and Condensate Sales $ 34,034 $ — $ — $ — $ 34,034 Other Operating Expense 5 — — — 5 TOTAL OPERATING REVENUE 34,039 — — — 34,039 OPERATING EXPENSES Production and Lease Operating Expense 26,333 — — — 26,333 General and Administrative Expense 4,114 — 1,002 — 5,116 Loss on Disposal of Assets 10 — — — 10 Impairment Expense 9,563 — — — 9,563 Exploration Expense 216 — — — 216 Depreciation, Depletion, Amortization and Accretion 15,109 — — — 15,109 Other Operating Expense 9,899 — — — 9,899 TOTAL OPERATING EXPENSES 65,244 — 1,002 — 66,246 LOSS FROM OPERATIONS (31,205 ) — (1,002 ) — (32,207 ) OTHER INCOME (EXPENSE) — Interest Expense (305 ) — (9,341 ) — (9,646 ) Gain on Derivatives, Net 16,866 — — — 16,866 Other Income 16 — — 16 Debt Exchange Expense — — (35 ) — (35 ) Gain on Extinguishments of Debt — — 423 423 Income (Loss) From Equity in Consolidated Subsidiaries — — 12,087 (12,087 ) — TOTAL OTHER INCOME (EXPENSE) 16,577 — 3,134 (12,087 ) 7,624 (LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX (14,628 ) — 2,132 (12,087 ) (24,583 ) Income Tax Benefit 4,823 — 3,283 — 8,106 NET (LOSS) INCOME FROM CONTINUING OPERATIONS (9,805 ) — 5,415 (12,087 ) (16,477 ) Income From Discontinued Operations, Net of Income Taxes 21,892 — — — 21,892 NET INCOME (LOSS) 12,087 — 5,415 (12,087 ) 5,415 Preferred Stock Dividends — — (613 ) — (613 ) Effect of Preferred Stock Conversions — — — — — NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS $ 12,087 $ — $ 4,802 $ (12,087 ) $ 4,802 REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance OPERATING REVENUE Natural Gas, Condensate and NGL Sales $ 90,978 $ — $ — $ — $ 90,978 Other Revenue 12 — — — 12 TOTAL OPERATING REVENUE 90,990 — — — 90,990 OPERATING EXPENSES Production and Lease Operating Expense 76,004 1 — — 76,005 General and Administrative Expense 13,193 — 2,044 — 15,237 Gain on Disposal of Assets (4,285 ) — — — (4,285 ) Impairment Expense 45,344 — — — 45,344 Exploration Expense 1,953 1 — — 1,954 Depreciation, Depletion, Amortization and Accretion 46,358 13 — — 46,371 Other Operating Expense 10,930 — — — 10,930 TOTAL OPERATING EXPENSES 189,497 15 2,044 — 191,556 LOSS FROM OPERATIONS (98,507 ) (15 ) (2,044 ) — (100,566 ) OTHER INCOME (EXPENSE) Interest Expense (844 ) — (33,271 ) — (34,115 ) Loss on Derivatives, Net (8,254 ) — — — (8,254 ) Other Income 28 — — — 28 Debt Exchange Expense — — (9,048 ) — (9,048 ) Gain on Extinguishments of Debt — — 24,130 — 24,130 Income (Loss) From Equity in Consolidated Subsidiaries 79 (79 ) (90,008 ) 90,008 — TOTAL OTHER INCOME (EXPENSE) (8,991 ) (79 ) (108,197 ) 90,008 (27,259 ) (LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX (107,498 ) (94 ) (110,241 ) 90,008 (127,825 ) Income Tax Benefit 4,865 — 920 — 5,785 NET (LOSS) INCOME FROM CONTINUING OPERATIONS (102,633 ) (94 ) (109,321 ) 90,008 (122,040 ) Income (Loss) From Discontinued Operations, Net of Income Taxes 12,786 (67 ) — — 12,719 NET (LOSS) INCOME (89,847 ) (161 ) (109,321 ) 90,008 (109,321 ) Preferred Stock Dividends — — (4,441 ) — (4,441 ) Effect of Preferred Stock Conversions — — 72,316 — 72,316 NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ (89,847 ) $ (161 ) $ (41,446 ) $ 90,008 $ (41,446 ) |
Condensed Consolidating Statements of Cash Flows | REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance CASH FLOWS FROM OPERATING ACTIVITIES Net (Loss) Income $ (14,061 ) $ (21 ) $ (53,454 ) $ 14,082 $ (53,454 ) Adjustments to Reconcile Net Loss to Net Cash Provided (Used) by Operating Activities Depreciation, Depletion, Amortization and Accretion 45,565 21 — — 45,586 (Gain) Loss on Derivatives, Net (2,671 ) — 1,987 — (684 ) Cash Settlements of Derivatives (6,889 ) — — — (6,889 ) Non-cash Dry Hole Expense 13 — — — 13 Equity-based Compensation Expense 4 — 966 — 970 Gain on Disposal of Assets (1,707 ) — — — (1,707 ) Loss on Extinguishments of Debt — — 3,029 — 3,029 Non-cash Interest Expense related to Debt Restructurings and Exchanges — — 18,873 — 18,873 Impairment Expense 16,455 — — — 16,455 Other Non-Cash Expense 733 — — — 733 Changes in operating assets and liabilities Accounts Receivable 5,307 — 4 — 5,311 Taxes Receivable — — 163 — 163 Inventory, Prepaid Expenses and Other Assets (1,638 ) — (596 ) — (2,234 ) Accounts Payable and Accrued Liabilities (1,485 ) — — — (1,485 ) Other Assets and Liabilities (2,275 ) — — — (2,275 ) NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 37,351 — (29,028 ) 14,082 22,405 CASH FLOWS FROM INVESTING ACTIVITIES Intercompany loans to subsidiaries 13,537 — 545 (14,082 ) — Proceeds from the Sale of Oil and Gas Properties, Prospects and Other Assets 31,607 — — — 31,607 Acquisitions of Undeveloped Acreage (2,988 ) — — — (2,988 ) Capital Expenditures for Development of Oil and Gas Properties and Equipment (79,101 ) — — — (79,101 ) NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES (36,945 ) — 545 (14,082 ) (50,482 ) CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from Long-Term Debt and Line of Credit — — 183,000 — 183,000 Repayments of Long-Term Debt and Line of Credit — — (145,170 ) — (145,170 ) Repayments of Loans and Other Long-Term Debt (869 ) — — — (869 ) Debt Issuance Costs — — (8,151 ) — (8,151 ) Payment of Preferred Dividends in Arrears — — (1,196 ) — (1,196 ) NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (869 ) — 28,483 — 27,614 NET DECREASE IN CASH (463 ) — — — (463 ) CASH – BEGINNING 3,694 — 3 — 3,697 CASH - ENDING $ 3,231 $ — $ 3 $ — $ 3,234 REX ENERGY CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016 ($ in Thousands) Guarantor Subsidiaries Non-Guarantor Subsidiaries Rex Energy Corporation (Note Issuer) Eliminations Consolidated Balance CASH FLOWS FROM OPERATING ACTIVITIES Net (Loss) Income $ (89,847 ) $ (161 ) $ (109,321 ) $ 90,008 $ (109,321 ) Adjustments to Reconcile Net Loss to Net Cash Provided by Operating Activities Depreciation, Depletion, Amortization and Accretion 51,456 15 — — 51,471 Loss on Derivatives, Net 8,254 — — — 8,254 Cash Settlements of Derivatives 32,485 — — — 32,485 Dry Hole Expense 848 24 — — 872 Equity-based Compensation Expense 32 — 1,899 — 1,931 Gain on Disposal of Assets (34,837 ) 17 — — (34,820 ) Amortization of net Bond Discount and Deferred Debt Issuance Costs — — 881 — 881 Non-cash Interest Expense related to Debt Restructurings and Exchanges — — 14,270 — 14,270 Gain on Extinguishments of Debt — — (24,213 ) — (24,213 ) Impairment Expense 48,887 — 48,887 (48,887 ) 48,887 Other Non-Cash Expense 61 — — — 61 Changes in operating assets and liabilities Accounts Receivable (21,121 ) (346 ) 18,887 — (2,580 ) Inventory, Prepaid Expenses and Other Assets 2,387 — (13 ) — 2,374 Accounts Payable and Accrued Liabilities (3,156 ) — (4,625 ) — (7,781 ) Other Assets and Liabilities (1,219 ) (25 ) — — (1,244 ) NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES (5,770 ) (476 ) (53,348 ) 41,121 (18,473 ) CASH FLOWS FROM INVESTING ACTIVITIES Intercompany loans to subsidiaries 2,797 121 38,203 (41,121 ) — Proceeds from the Sale of Oil and Gas Properties, Prospects and Other Assets 40,347 462 — — 40,809 Proceeds from Joint Venture 19,461 — — — 19,461 Acquisitions of Undeveloped Acreage (6,261 ) (41 ) — — (6,302 ) Capital Expenditures for Development of Oil and Gas Properties and Equipment (48,601 ) (39 ) — — (48,640 ) NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 7,743 503 38,203 (41,121 ) 5,328 CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from Long-Term Debt and Lines of Credit — — 55,400 — 55,400 Repayments of Long Term Debt and Lines of Credit — — (35,230 ) — (35,230 ) Repayments of Loans and Other Long-Term Debt (541 ) (27 ) — — (568 ) Debt Issuance Costs — — (5,024 ) — (5,024 ) NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (541 ) (27 ) 15,146 — 14,578 NET INCREASE IN CASH 1,432 — 1 — 1,433 CASH – BEGINNING 1,089 — 2 — 1,091 CASH - ENDING $ 2,521 $ — $ 3 $ — $ 2,524 |
Basis of Presentation and Pri34
Basis of Presentation and Principles of Consolidation - Additional Information (Details) | May 12, 2017shares | Sep. 30, 2017shares | Mar. 31, 2017shares | Dec. 31, 2016shares |
Organization Consolidation And Presentation Of Financial Statements [Line Items] | ||||
Reverse stock split | On May 5, 2017, our common shareholders approved a decrease in the number of authorized shares from 200,000,000 to 100,000,000 common shares, contingent upon the effectiveness of a reverse stock split, which occurred on May 12, 2017. | |||
Common Stock, shares issued | 9,900,000 | 9,935,383 | 99,000,000 | 9,787,146 |
Common Stock | ||||
Organization Consolidation And Presentation Of Financial Statements [Line Items] | ||||
Reverse stock split | one-for-ten | |||
Stockholders' equity, reverse stock split ratio | 0.1 |
Future Abandonment Cost - Addit
Future Abandonment Cost - Additional Information (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Asset Retirement Obligation Disclosure [Abstract] | ||||
Accretion expense | $ 500 | $ 100 | $ 1,479 | $ 500 |
Future Abandonment Cost (Detail
Future Abandonment Cost (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | ||
Asset Retirement Obligation Disclosure [Abstract] | |||||
Beginning Balance at January 1, 2017 | $ 9,865 | ||||
Future Abandonment Obligation Incurred | 1,069 | ||||
Future Abandonment Obligation Settled | (2,204) | ||||
Future Abandonment Obligation Cancelled or Sold | (262) | ||||
Future Abandonment Obligation Revision of Estimated Obligation | 57 | ||||
Future Abandonment Obligation Accretion Expense | $ 500 | $ 100 | 1,479 | $ 500 | |
Total Future Abandonment Cost | [1] | $ 10,004 | $ 10,004 | ||
[1] | Includes approximately $1.0 million of short-term future abandonment costs, which are classified as Accrued Liabilities on our Consolidated Balance Sheet. |
Future Abandonment Cost (Parent
Future Abandonment Cost (Parenthetical) (Details) $ in Millions | Sep. 30, 2017USD ($) |
Accrued Liablities | Remediation Property for Sale, Abandonment or Disposal | |
Asset Retirement Obligations [Line Items] | |
Short-term future abandonment costs | $ 1 |
Discontinued Operations_ Assets
Discontinued Operations/ Assets Held for Sale - Additional Information (Details) - Illinois Basin Operations - Discontinued Operations Assets Held For Sale | Jun. 14, 2016USD ($) | Dec. 31, 2016USD ($) | Sep. 30, 2017USD ($)aQuarterlyInstallmentbbl |
Income Statement Balance Sheet And Additional Disclosures By Disposal Groups Including Discontinued Operations [Line Items] | |||
Additional proceeds from sale of oil and gas-related properties and assets | $ 38,000,000 | ||
Received purchase from deposits | $ 2,500,000 | ||
Proceeds receivable quarterly installments. | $ 900,000 | ||
Proceeds receivable quarterly installments beginning period. | Dec. 31, 2016 | ||
Proceeds receivable quarterly installments ending period. | Jun. 30, 2019 | ||
Expiration of quarterly measurement period number | QuarterlyInstallment | 11 | ||
Expiration of quarterly measurement period number with average spot price | QuarterlyInstallment | 4 | ||
Expiration of quarterly measurement period remaining number | QuarterlyInstallment | 7 | ||
Additional proceeds receivable for first four quarterly installments | $ 0 | ||
Area of land held for sale | a | 76,000 | ||
Number of barrels net production per day | bbl | 1,700 | ||
Assets or liabilities related to discontinued operation | $ 0 | $ 0 | |
Maximum | |||
Income Statement Balance Sheet And Additional Disclosures By Disposal Groups Including Discontinued Operations [Line Items] | |||
Additional proceeds from sale of oil and gas property and equipment | $ 9,900,000 | ||
Additional proceeds receivable for remaining seven quarterly installments | $ 6,300,000 |
Average Spot Price (Details)
Average Spot Price (Details) - Illinois Basin Operations - Discontinued Operations Assets Held For Sale | 9 Months Ended | |
Sep. 30, 2017$ / bbl | [1] | |
9/30/2017 | ||
Average Sales Price And Production Costs Per Unit Of Production [Line Items] | ||
Average Price | 60.25 | |
12/31/2017 | ||
Average Sales Price And Production Costs Per Unit Of Production [Line Items] | ||
Average Price | 60.75 | |
3/31/2018 | ||
Average Sales Price And Production Costs Per Unit Of Production [Line Items] | ||
Average Price | 61.25 | |
6/30/2018 | ||
Average Sales Price And Production Costs Per Unit Of Production [Line Items] | ||
Average Price | 61.75 | |
9/30/2018 | ||
Average Sales Price And Production Costs Per Unit Of Production [Line Items] | ||
Average Price | 62.25 | |
12/31/2018 | ||
Average Sales Price And Production Costs Per Unit Of Production [Line Items] | ||
Average Price | 62.75 | |
3/31/2019 | ||
Average Sales Price And Production Costs Per Unit Of Production [Line Items] | ||
Average Price | 63.25 | |
6/30/2019 | ||
Average Sales Price And Production Costs Per Unit Of Production [Line Items] | ||
Average Price | 63.75 | |
[1] | Calculated as the sum of the closing spot price of the West Texas Intermediate of the New York Mercantile Exchange for each day during the quarter (excluding weekends and holidays), divided by the number of days on which those prices are published (excluding weekends and holidays). |
Summary of Financial Informatio
Summary of Financial Information for Discontinued Operations (Details) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017USD ($) | Sep. 30, 2016USD ($)bbl | Sep. 30, 2017USD ($) | Sep. 30, 2016USD ($)bbl | |
Revenues: | ||||
TOTAL OPERATING REVENUE | $ 47,975 | $ 34,039 | $ 147,507 | $ 90,990 |
Costs and Expenses: | ||||
Production and Lease Operating Expense | 30,574 | 26,333 | 88,882 | 76,005 |
General and Administrative Expense | 4,617 | 5,116 | 13,444 | 15,237 |
Gain on Disposal of Assets | 252 | 10 | (1,707) | (4,285) |
Impairment Expense | 11,877 | 9,563 | 16,455 | 45,344 |
Exploration Expense | 94 | 216 | 413 | 1,954 |
Depreciation, Depletion, Amortization and Accretion | 14,617 | 15,109 | 45,586 | 46,371 |
Interest Expense | 13,754 | 9,646 | 35,019 | 34,115 |
Other Expense | $ 185 | (16) | $ 193 | (28) |
Income From Discontinued Operations, Net of Taxes | 21,892 | 12,719 | ||
Discontinued Operations Assets Held For Sale | Illinois Basin Operations | ||||
Revenues: | ||||
Oil Sales | 69 | 11,283 | ||
TOTAL OPERATING REVENUE | 69 | 11,283 | ||
Costs and Expenses: | ||||
Production and Lease Operating Expense | 261 | 10,987 | ||
General and Administrative Expense | 33 | 1,471 | ||
Gain on Disposal of Assets | (30,491) | (30,535) | ||
Impairment Expense | 3,543 | |||
Exploration Expense | 143 | |||
Depreciation, Depletion, Amortization and Accretion | 18 | 5,100 | ||
Interest Expense | 1 | 4 | ||
Other Expense | 1 | (1) | ||
Total Costs and Expenses | (30,177) | (9,288) | ||
Income From Discontinued Operations, Before Income Taxes | 30,246 | 20,571 | ||
Income Tax (Expense) Benefit | (8,354) | (7,852) | ||
Income From Discontinued Operations, Net of Taxes | $ 21,892 | $ 12,719 | ||
Production: | ||||
Crude Oil (Bbls) | bbl | 1,688 | 310,408 |
Business and Oil and Gas Prop41
Business and Oil and Gas Property Dispositions - Additional Information (Details) | Jan. 11, 2017USD ($)aMMcfeWell | May 20, 2016USD ($)Well | Mar. 01, 2016Well | Jan. 31, 2017USD ($) | Jun. 30, 2016USD ($) | Sep. 30, 2017USD ($)Well |
Sale of Warrior South Assets | ||||||
Business Acquisition And Dispositions [Line Items] | ||||||
Net proceeds from sale of property | $ | $ 24,100,000 | |||||
Total consideration for the transaction | $ | 29,100,000 | |||||
Amount held in escrow | $ | $ 5,000,000 | |||||
Gain on disposal of assets | $ | $ 1,800,000 | |||||
Number of gross wells | 14 | |||||
Production unit of oil | MMcfe | 9 | |||||
Sale of asset, acres | a | 4,100 | |||||
Sale of Warrior South Assets | Rex, MFC Drilling, Inc., and ABARTA Oil & Gas Co., Inc. | ||||||
Business Acquisition And Dispositions [Line Items] | ||||||
Total consideration for the transaction | $ | $ 50,000,000 | |||||
Production unit of oil | MMcfe | 15 | |||||
Sale of asset, acres | a | 6,200 | |||||
Benefit Street Partners Limited Liability Corporation | ||||||
Business Acquisition And Dispositions [Line Items] | ||||||
Amount received at closing of wells | $ | $ 134,000,000 | |||||
Payments for interest in wells that have been drilled or in process of being drilled | $ | $ 128,300,000 | |||||
Number of wells in which BSP Options to Participate in development | 36 | |||||
Percentage of working interest | 65.00% | |||||
Number of wells in which BSP Options exercised to Participate in development | 23 | |||||
Number of producing wells | 42 | |||||
Number of wells committed for line and producing | 45 | |||||
Number of drilled well that is awaiting completion | 3 | |||||
Benefit Street Partners Limited Liability Corporation | Maximum | ||||||
Business Acquisition And Dispositions [Line Items] | ||||||
Total consideration for the transaction | $ | $ 175,000,000 | |||||
Percentage of working interest earned in acreage | 20.00% | |||||
Benefit Street Partners Limited Liability Corporation | Minimum | ||||||
Business Acquisition And Dispositions [Line Items] | ||||||
Percentage of working interest earned in acreage | 15.00% | |||||
Benefit Street Partners Limited Liability Corporation | Moraine East and Warrior North | ||||||
Business Acquisition And Dispositions [Line Items] | ||||||
Number of specifically designated wells for development | 58 | |||||
Benefit Street Partners Limited Liability Corporation | Butler County, Pennsylvania | ||||||
Business Acquisition And Dispositions [Line Items] | ||||||
Number of specifically designated wells for development | 16 | |||||
Percentage of estimated well costs | 15.00% | |||||
Number of drilled and completed wells to be placed into service | 16 | |||||
Benefit Street Partners Limited Liability Corporation | Warrior North Ohio | ||||||
Business Acquisition And Dispositions [Line Items] | ||||||
Number of specifically designated wells for development | 6 | |||||
Percentage of estimated well costs | 65.00% | |||||
Number of drilled and completed wells to be placed into service | 6 | |||||
Diversified Oil and Gas LLC | ||||||
Business Acquisition And Dispositions [Line Items] | ||||||
Net proceeds from sale of property | $ | $ 100,000 | |||||
Number of wells sold including pipelines and support equipment | 300 | |||||
Gain on disposition of oil and gas property | $ | $ 4,600,000 | |||||
Uncollectible accounts receivable written off | $ | $ 200,000 |
Concentrations of Credit Risk -
Concentrations of Credit Risk - Additional Information (Details) - Sales - Customer Concentration Risk | 9 Months Ended |
Sep. 30, 2017Customer | |
Purchaser | |
Concentration Risk [Line Items] | |
Percentage of revenue from major customers | 95.30% |
Number of major customers | 5 |
Largest single purchaser | |
Concentration Risk [Line Items] | |
Percentage of revenue from major customers | 50.00% |
Long-Term Debt - Term Loan - Ad
Long-Term Debt - Term Loan - Additional Information (Details) - USD ($) | Apr. 28, 2017 | Sep. 30, 2017 | Sep. 30, 2017 | Dec. 31, 2017 |
Debt Instrument [Line Items] | ||||
Deferred debt issuance costs | $ 3,500,000 | $ 3,500,000 | ||
Original issue discount costs | $ 4,300,000 | |||
Amortization of debt issuance costs | 400,000 | |||
Amortization of original issue discount costs | $ 500,000 | |||
Term loan yield maintenance ending period post effective date | 30 months | |||
Term loan yield maintenance effective date ending period | 30 months | |||
Term loan yield maintenance effective date after day one | 30 months | |||
Term loan yield maintenance ending period post effective date after day one | 36 months | |||
Term Loans, Net | ||||
Debt Instrument [Line Items] | ||||
Line of credit facility, maximum borrowing capacity | $ 300,000,000 | |||
Debt instrument, interest rate event of default | 4.00% | |||
Commitment fee | 3.50% | |||
Prepayment of outstanding term loan percentage | 100.00% | |||
Criteria debt to EBITDAX ratio | 285.00% | 285.00% | ||
Criteria EBITDAX to cash interest expense ratio | 288.00% | 288.00% | ||
Term Loans, Net | Until No More Than $287,950,000 | ||||
Debt Instrument [Line Items] | ||||
Percentage of prepayment on excess cash flow | 50.00% | |||
Term Loans, Net | 30 Months After Effective Date | ||||
Debt Instrument [Line Items] | ||||
Percentage of prepayments, terminations, refinancing, reductions and accretions | 3.00% | |||
Term Loans, Net | 36 Months After Effective Date | ||||
Debt Instrument [Line Items] | ||||
Percentage of prepayments, terminations, refinancing, reductions and accretions | 1.00% | |||
Term Loans, Net | Maximum | Scenario, Forecast | ||||
Debt Instrument [Line Items] | ||||
Net senior secured debt to EBITDAX | 325.00% | |||
Term Loans, Net | Minimum | ||||
Debt Instrument [Line Items] | ||||
EBITDAX to cash interest expense ratio | 100.00% | 100.00% | ||
EBITDAX to cash interest expense ratio thereafter | 130.00% | 130.00% | ||
Term Loans, Net | Minimum | Scenario, Forecast | ||||
Debt Instrument [Line Items] | ||||
Criteria PDP coverage ratio | 165.00% | |||
Term Loans, Net | Adjusted LIBO Rate | ||||
Debt Instrument [Line Items] | ||||
Debt instrument, floor rate | 1.00% | |||
Debt instrument, margin rate | 8.75% | |||
8.00% Senior Secured Second Lien Notes due 2020 | ||||
Debt Instrument [Line Items] | ||||
Debt instrument, interest rate | 8.00% | |||
Debt instrument, outstanding amount | $ 25,000,000 | |||
1.00% Senior Secured Second Lien Notes due 2020 | ||||
Debt Instrument [Line Items] | ||||
Debt instrument, interest rate | 1.00% | |||
Second Lien Notes | Term Loans, Net | ||||
Debt Instrument [Line Items] | ||||
Percentage of prepayment on excess cash flow | 75.00% | |||
Second Lien Notes | Term Loans, Net | Maximum | ||||
Debt Instrument [Line Items] | ||||
Second lien notes outstanding | $ 287,950,000 | |||
Term Facility | ||||
Debt Instrument [Line Items] | ||||
Line of credit facility, current borrowing capacity | 143,500,000 | |||
Line of credit facility, amount outstanding | $ 155,500,000 | $ 155,500,000 | ||
Secured Delayed Draw Term Loan Facility | ||||
Debt Instrument [Line Items] | ||||
Line of credit facility, remaining borrowing capacity | $ 156,500,000 | |||
Line of credit facility, maturity date | Apr. 28, 2021 | |||
Line of credit facility, expiration date | Apr. 28, 2018 | |||
Line of credit facility expiration date potential extension period | 1 year | |||
Original issue discount costs | 400,000 | |||
Letter Of Credit | ||||
Debt Instrument [Line Items] | ||||
Line of credit facility, remaining borrowing capacity | $ 32,200,000 | $ 32,200,000 |
Long-Term Debt - Prior Credit A
Long-Term Debt - Prior Credit Agreement - Additional Information (Details) - Prior Credit Agreement - USD ($) $ in Millions | Apr. 28, 2017 | Dec. 31, 2016 |
Debt Instrument [Line Items] | ||
Unamortized debt issuance cost expensed | $ 3.4 | |
Line of credit facility, amount outstanding | $ 117.7 |
Long-Term Debt - Senior Notes -
Long-Term Debt - Senior Notes - Additional Information (Details) - USD ($) shares in Millions | Mar. 31, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | Mar. 31, 2016 | Jun. 30, 2017 | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 |
Debt Instrument [Line Items] | ||||||||
Share of common stock | 10.1 | |||||||
Gain recognized due to troubled debt exchanges | $ (35,000) | $ (9,048,000) | ||||||
Shares issued | 8.4 | |||||||
Fair value of stock issued | $ 6,500,000 | $ 6,500,000 | ||||||
Accrued and unpaid interest | 12,800,000 | 12,800,000 | ||||||
Third-party debt issuance costs | $ 8,151,000 | 5,024,000 | ||||||
Issuance of unrestricted common stock shares | 0.1 | 22.7 | ||||||
Gain on Extinguishments of Debt | $ (7,000) | $ 423,000 | $ (3,029,000) | $ 24,130,000 | ||||
Trailing quarters fixed charge coverage ratio | 225.00% | |||||||
Fixed charge coverage ratio | 124.00% | |||||||
Senior Notes additional borrowings | 134,900,000 | $ 134,900,000 | ||||||
Senior Notes, Net | ||||||||
Debt Instrument [Line Items] | ||||||||
Gain on Extinguishments of Debt | 400,000 | |||||||
Discount/Premium on Senior Notes, Net | 15,128,000 | 15,128,000 | $ 3,601,000 | |||||
Amortization of net premium | 3,900,000 | 11,500,000 | ||||||
Senior Notes, Net | Interest Expense | ||||||||
Debt Instrument [Line Items] | ||||||||
Amortization of net premium | 6,700,000 | 19,600,000 | ||||||
Cash interest payments | 5,500,000 | 13,900,000 | ||||||
Increase in accrued interest | $ 1,600,000 | $ 1,500,000 | ||||||
Term Loans, Net | ||||||||
Debt Instrument [Line Items] | ||||||||
Average interest rate | 10.20% | 10.10% | ||||||
Capital Leases | ||||||||
Debt Instrument [Line Items] | ||||||||
Average interest rate | 21.40% | 18.30% | ||||||
Senior Credit Facility | ||||||||
Debt Instrument [Line Items] | ||||||||
Average interest rate | 4.50% | |||||||
Interest Payments One Through Three | ||||||||
Debt Instrument [Line Items] | ||||||||
Debt Instrument, Frequency of Periodic Payment | semi-annual | |||||||
Maximum | ||||||||
Debt Instrument [Line Items] | ||||||||
Senior notes offered for exchange | 675,000,000 | |||||||
Second Lien Notes | ||||||||
Debt Instrument [Line Items] | ||||||||
Gain recognized due to troubled debt exchanges | 0 | |||||||
Aggregate principal amount | 633,200,000 | $ 633,200,000 | ||||||
Additional issuance of debt | $ 500,000 | |||||||
Debt instrument initial interest payment date | Oct. 1, 2016 | |||||||
Debt instrument maturity date | Oct. 1, 2020 | |||||||
Third-party debt issuance costs | 9,100,000 | |||||||
Debt amount for conversion | 45,700,000 | |||||||
Debt instrument redemption date | Apr. 1, 2018 | |||||||
Latest date for equity proceeds to be applied to optional Note redemption | Apr. 1, 2018 | |||||||
Percentage of notes that can be redeemed | 35.00% | |||||||
Second Lien Notes | Interest Payments One Through Three | ||||||||
Debt Instrument [Line Items] | ||||||||
Interest rate | 1.00% | 1.00% | ||||||
Second Lien Notes | Interest Payments Four And Thereafter | ||||||||
Debt Instrument [Line Items] | ||||||||
Interest rate | 8.00% | 8.00% | ||||||
2020 Senior Notes | ||||||||
Debt Instrument [Line Items] | ||||||||
Aggregate principal amount | $ 324,000,000 | $ 324,000,000 | ||||||
Percentage of senior notes exchanged for new notes | 92.60% | |||||||
Retirement of notes | $ 900,000 | $ 27,700,000 | ||||||
2022 Senior Notes | ||||||||
Debt Instrument [Line Items] | ||||||||
Aggregate principal amount | $ 309,100,000 | $ 309,100,000 | ||||||
Percentage of senior notes exchanged for new notes | 95.10% | |||||||
8.875% Senior Notes | Senior Notes, Net | ||||||||
Debt Instrument [Line Items] | ||||||||
Interest rate | 8.875% | 8.875% | 8.875% | |||||
6.25% Senior Notes | Senior Notes, Net | ||||||||
Debt Instrument [Line Items] | ||||||||
Interest rate | 6.25% | 6.25% | 6.25% |
Components of Long-Term Debt an
Components of Long-Term Debt and Lines of Credit (Details) - USD ($) $ in Thousands | 9 Months Ended | 12 Months Ended |
Sep. 30, 2017 | Dec. 31, 2016 | |
Term Loans, Net | ||
Debt Instrument [Line Items] | ||
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | $ 148,351 | |
Term Loans, Net | Term Loan Draw - due April 2020 | ||
Debt Instrument [Line Items] | ||
Principal | 155,500 | |
Unamortized net Premium / Discount | (4,124) | |
Unamortized Debt Issuance Costs | (3,025) | |
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 148,351 | |
Senior Notes, Net | ||
Debt Instrument [Line Items] | ||
Principal | 600,302 | $ 601,177 |
Unamortized net Premium / Discount | (15,128) | (3,601) |
Unamortized Debt Issuance Costs | 36,384 | 7,909 |
Unamortized Deferred Gain on Debt Restructurings | 33,155 | 32,676 |
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 654,713 | 638,161 |
Senior Notes, Net | 8.875% Senior Notes due 2020 | ||
Debt Instrument [Line Items] | ||
Principal | 7,333 | 7,573 |
Unamortized net Premium / Discount | 21 | 26 |
Unamortized Debt Issuance Costs | (86) | (107) |
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 7,268 | 7,492 |
Senior Notes, Net | 6.25% Senior Notes due 2022 | ||
Debt Instrument [Line Items] | ||
Principal | 5,363 | 5,648 |
Unamortized Debt Issuance Costs | (70) | (82) |
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 5,293 | 5,566 |
Senior Notes, Net | 1% / 8% Second Lien Senior Notes due 2020 | ||
Debt Instrument [Line Items] | ||
Principal | 587,606 | 587,956 |
Unamortized net Premium / Discount | (15,149) | (3,627) |
Unamortized Debt Issuance Costs | 36,540 | 8,098 |
Unamortized Deferred Gain on Debt Restructurings | 33,155 | 32,676 |
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 642,152 | 625,103 |
Other Long-Term Debt | ||
Debt Instrument [Line Items] | ||
Total Capital Lease Obligations | 10,474 | 4,159 |
Less: Current Portion of Capital Leases | (1,859) | |
Non-Current Portion of Capital Leases | 8,615 | |
Other Notes Payable | 14 | |
Total Capital Lease and Note Payable Obligations | 4,173 | |
Less: Current Portion of Capital Leases and Other Notes Payable | (764) | |
Non-Current Portion of Capital Leases and Other Notes Payable | 3,409 | |
Other Long-Term Debt | Due March, 2021 | ||
Debt Instrument [Line Items] | ||
Total Capital Lease Obligations | 666 | 760 |
Other Long-Term Debt | Due June, 2021 | ||
Debt Instrument [Line Items] | ||
Total Capital Lease Obligations | 1,495 | 2,225 |
Other Long-Term Debt | Due September, 2021 | ||
Debt Instrument [Line Items] | ||
Total Capital Lease Obligations | 1,650 | 1,174 |
Other Long-Term Debt | Due May, 2022 | ||
Debt Instrument [Line Items] | ||
Total Capital Lease Obligations | $ 6,663 | |
Senior Secured Line of Credit, Net | Revolving Senior Credit Facility | ||
Debt Instrument [Line Items] | ||
Principal | 117,670 | |
Unamortized Debt Issuance Costs | (3,885) | |
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | $ 113,785 |
Components of Long-Term Debt 47
Components of Long-Term Debt and Lines of Credit (Parenthetical) (Details) | 6 Months Ended | 9 Months Ended | 12 Months Ended |
Jun. 30, 2017 | Sep. 30, 2017 | Dec. 31, 2016 | |
Term Loans, Net | |||
Debt Instrument [Line Items] | |||
Debt instrument, maturity date, month and year | 2020-04 | ||
8.875% Senior Notes due 2020 | Senior Notes, Net | |||
Debt Instrument [Line Items] | |||
Debt instrument, interest rate | 8.875% | 8.875% | |
Debt instrument, maturity year | 2,020 | 2,020 | |
6.25% Senior Notes due 2022 | Senior Notes, Net | |||
Debt Instrument [Line Items] | |||
Debt instrument, interest rate | 6.25% | 6.25% | |
Debt instrument, maturity year | 2,022 | 2,022 | |
1% / 8% Second Lien Senior Notes due 2020 | Senior Notes, Net | |||
Debt Instrument [Line Items] | |||
Debt instrument, interest rate | 0.125% | 0.125% | |
Debt instrument, maturity year | 2,020 | 2,020 | |
Due March, 2021 | Other Long-Term Debt | |||
Debt Instrument [Line Items] | |||
Debt instrument, maturity date, month and year | 2021-03 | 2021-03 | |
Due June, 2021 | Other Long-Term Debt | |||
Debt Instrument [Line Items] | |||
Debt instrument, maturity date, month and year | 2021-06 | 2021-06 | |
Due September, 2021 | Other Long-Term Debt | |||
Debt Instrument [Line Items] | |||
Debt instrument, maturity date, month and year | 2021-09 | 2021-09 | |
Due May, 2022 | Other Long-Term Debt | |||
Debt Instrument [Line Items] | |||
Debt instrument, maturity date, month and year | 2022-05 | 2022-05 |
Principal Maturity Schedule for
Principal Maturity Schedule for Debt Outstanding (Details) $ in Thousands | Sep. 30, 2017USD ($) | |
Debt Disclosure [Abstract] | ||
2,017 | $ 436 | |
2,018 | 1,926 | |
2,019 | 2,252 | |
2,020 | 753,075 | |
2,021 | 2,462 | |
Thereafter | 6,125 | |
Total | $ 766,276 | [1] |
[1] | Excludes $19.3 million of net unamortized premium/discount, $33.4 million of net unamortized debt issuance costs, and $33.2 million of unamortized deferred gain on debt restructurings. |
Principal Maturity Schedule f49
Principal Maturity Schedule for Debt Outstanding (Parenthetical) (Details) - Debt Restructurings $ in Millions | 9 Months Ended |
Sep. 30, 2017USD ($) | |
Debt Instrument [Line Items] | |
Unamortized net Premium / Discount | $ 19.3 |
Unamortized Debt Issuance Costs | 33.4 |
Unamortized deferred gain on debt restructurings | $ 33.2 |
Derivative Instruments and Fa50
Derivative Instruments and Fair Value Measurements - Additional Information (Details) $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||
Sep. 30, 2017USD ($) | Sep. 30, 2016USD ($) | Sep. 30, 2017USD ($)Entity | Sep. 30, 2016USD ($) | Dec. 31, 2016USD ($) | |
Derivatives Fair Value [Line Items] | |||||
Number of counterparties entered into an arrangements | Entity | 2 | ||||
Cash Settlements of Derivatives Received (Paid) | $ 6,889 | $ (32,485) | |||
Derivatives asset (liability) | $ 20,600 | 20,600 | $ 28,200 | ||
Impairment Expense | $ 11,877 | $ 9,563 | 16,455 | 45,344 | |
Discontinued Operations Assets Held For Sale | Illinois Basin Operations | |||||
Derivatives Fair Value [Line Items] | |||||
Fair value of contingent consideration derivative asset | 1,200 | ||||
Fair value of contingent consideration | $ 1,000 | $ 2,900 | |||
Impairment Expense | 3,543 | ||||
Crude Oil | |||||
Derivatives Fair Value [Line Items] | |||||
Commodity hedged on annualized basis hedge through remainder of 2017 | 75.00% | 75.00% | |||
Commodity hedged on annualized basis hedge through 2018 | 50.00% | 50.00% | |||
Natural Gas | Minimum | |||||
Derivatives Fair Value [Line Items] | |||||
Commodity hedged on annualized basis hedge through remainder of 2017 | 90.00% | 90.00% | |||
Commodity hedged on annualized basis hedge through 2018 | 65.00% | 65.00% | |||
Natural Gas Liquids | Minimum | |||||
Derivatives Fair Value [Line Items] | |||||
Commodity hedged on annualized basis hedge through remainder of 2017 | 65.00% | 65.00% | |||
Commodity hedged on annualized basis hedge through 2018 | 55.00% | 55.00% | |||
Commodity derivatives | |||||
Derivatives Fair Value [Line Items] | |||||
Cash Settlements of Derivatives Received (Paid) | $ (1,400) | $ 2,100 | $ (6,900) | $ 32,500 |
Schedule of Location and Amount
Schedule of Location and Amounts of Gains and Losses on Derivative Instruments (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Derivative Instruments Gain Loss [Line Items] | ||||
Gain (Loss) on Derivatives, Net | $ (18,083) | $ 16,866 | $ 684 | $ (8,254) |
Crude Oil | ||||
Derivative Instruments Gain Loss [Line Items] | ||||
Gain (Loss) on Derivatives, Net | (691) | 1,214 | 1,244 | (955) |
Refined Products | ||||
Derivative Instruments Gain Loss [Line Items] | ||||
Gain (Loss) on Derivatives, Net | (14) | 52 | ||
Natural Gas | ||||
Derivative Instruments Gain Loss [Line Items] | ||||
Gain (Loss) on Derivatives, Net | (623) | 13,540 | 5,461 | 238 |
Natural Gas Liquids | ||||
Derivative Instruments Gain Loss [Line Items] | ||||
Gain (Loss) on Derivatives, Net | (16,675) | $ 2,126 | (4,034) | $ (7,589) |
Contingent Consideration | ||||
Derivative Instruments Gain Loss [Line Items] | ||||
Gain (Loss) on Derivatives, Net | $ (94) | $ (1,987) |
Asset or Liability Financial Co
Asset or Liability Financial Commodity Derivative Instrument Positions (Details) $ in Thousands | 9 Months Ended |
Sep. 30, 2017USD ($)$ / bbl$ / McfbblMcf | |
Crude Oil 2017 | Three Way Collars | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 39,000 |
Put Option | $ / bbl | 39.62 |
Floor | $ / bbl | 49.23 |
Ceiling | $ / bbl | 61.35 |
Derivatives asset (liability) | $ 34 |
Crude Oil 2017 | Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 15,000 |
Swap | $ / bbl | 54 |
Derivatives asset (liability) | $ 30 |
Crude Oil 2018 | Collars | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 18,000 |
Floor | $ / bbl | 53 |
Ceiling | $ / bbl | 60 |
Derivatives asset (liability) | $ 56 |
Crude Oil 2018 | Three Way Collars | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 66,000 |
Put Option | $ / bbl | 42.08 |
Floor | $ / bbl | 51.59 |
Ceiling | $ / bbl | 61.55 |
Derivatives asset (liability) | $ 93 |
Crude Oil 2018 | Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 60,000 |
Swap | $ / bbl | 54 |
Derivatives asset (liability) | $ 120 |
Crude Oil 2019 | Collars | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 60,250 |
Floor | $ / bbl | 45 |
Ceiling | $ / bbl | 55.07 |
Derivatives asset (liability) | $ (11) |
Crude Oil 2019 | Three Way Collars | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 24,000 |
Put Option | $ / bbl | 37.50 |
Floor | $ / bbl | 47.50 |
Ceiling | $ / bbl | 58.39 |
Derivatives asset (liability) | $ 3 |
Crude Oil 2019 | Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 31,500 |
Swap | $ / bbl | 51 |
Derivatives asset (liability) | $ 4 |
Crude Oil 2020 | Collars | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 71,750 |
Floor | $ / bbl | 45 |
Ceiling | $ / bbl | 55.10 |
Derivatives asset (liability) | $ (14) |
Crude Oil 2020 | Three Way Collars | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 3,000 |
Put Option | $ / bbl | 37.50 |
Floor | $ / bbl | 47.50 |
Ceiling | $ / bbl | 59 |
Derivatives asset (liability) | $ 2 |
Crude Oil 2020 | Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 24,000 |
Swap | $ / bbl | 51 |
Derivatives asset (liability) | $ 4 |
Crude Oil 2021 | Collars | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 63,750 |
Floor | $ / bbl | 45 |
Ceiling | $ / bbl | 55.02 |
Derivatives asset (liability) | $ (15) |
Crude Oil 2021 | Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 6,000 |
Swap | $ / bbl | 51 |
Derivatives asset (liability) | $ 1 |
Crude Oil | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 518,250 |
Derivatives asset (liability) | $ 296 |
Crude Oil 2022 | Collars | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 36,000 |
Floor | $ / bbl | 45 |
Ceiling | $ / bbl | 54.75 |
Derivatives asset (liability) | $ (11) |
Natural Gas 2017 | Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 500,000 |
Floor | $ / Mcf | 2.88 |
Ceiling | $ / Mcf | 3.43 |
Derivatives asset (liability) | $ 34 |
Natural Gas 2017 | Three Way Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 4,550,000 |
Put Option | $ / Mcf | 2.29 |
Floor | $ / Mcf | 2.98 |
Ceiling | $ / Mcf | 3.86 |
Derivatives asset (liability) | $ 326 |
Natural Gas 2017 | Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 2,540,000 |
Swap | $ / Mcf | 3.12 |
Derivatives asset (liability) | $ 306 |
Natural Gas 2017 | Swaptions | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 600,000 |
Swap | $ / Mcf | 3.33 |
Derivatives asset (liability) | $ 161 |
Natural Gas 2017 | Cap Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 900,000 |
Put Option | $ / Mcf | 2.35 |
Swap | $ / Mcf | 2.81 |
Derivatives asset (liability) | $ (314) |
Natural Gas 2017 | Basis Swaps - Dominion South | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 3,355,000 |
Swap | $ / Mcf | (0.81) |
Derivatives asset (liability) | $ (343) |
Natural Gas 2017 | Calls | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 750,000 |
Ceiling | $ / Mcf | 3.64 |
Derivatives asset (liability) | $ (59) |
Natural Gas 2017 | Basis Swaps - Texas Gas | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 3,680,000 |
Swap | $ / Mcf | (0.13) |
Derivatives asset (liability) | $ 38 |
Natural Gas 2018 | Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 450,000 |
Floor | $ / Mcf | 3.20 |
Ceiling | $ / Mcf | 3.65 |
Derivatives asset (liability) | $ 52 |
Natural Gas 2018 | Three Way Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 10,600,000 |
Put Option | $ / Mcf | 2.33 |
Floor | $ / Mcf | 2.90 |
Ceiling | $ / Mcf | 3.52 |
Derivatives asset (liability) | $ 155 |
Natural Gas 2018 | Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 15,335,000 |
Swap | $ / Mcf | 3.10 |
Derivatives asset (liability) | $ 779 |
Natural Gas 2018 | Swaptions | |
Derivatives Fair Value [Line Items] | |
Derivatives asset (liability) | $ (117) |
Natural Gas 2018 | Basis Swaps - Dominion South | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 12,775,000 |
Swap | $ / Mcf | (0.83) |
Derivatives asset (liability) | $ (2,916) |
Natural Gas 2018 | Calls | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 5,810,000 |
Ceiling | $ / Mcf | 3.97 |
Derivatives asset (liability) | $ (384) |
Natural Gas 2018 | Basis Swaps - Texas Gas | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 14,600,000 |
Swap | $ / Mcf | (0.13) |
Derivatives asset (liability) | $ 150 |
Natural Gas 2019 | Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 4,580,000 |
Floor | $ / Mcf | 2.50 |
Ceiling | $ / Mcf | 3.05 |
Derivatives asset (liability) | $ (124) |
Natural Gas 2019 | Three Way Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 8,205,000 |
Put Option | $ / Mcf | 2.27 |
Floor | $ / Mcf | 2.77 |
Ceiling | $ / Mcf | 3.40 |
Derivatives asset (liability) | $ 10 |
Natural Gas 2019 | Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 10,470,000 |
Swap | $ / Mcf | 2.84 |
Derivatives asset (liability) | $ (281) |
Natural Gas 2019 | Basis Swaps - Dominion South | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 12,775,000 |
Swap | $ / Mcf | (0.84) |
Derivatives asset (liability) | $ (3,217) |
Natural Gas 2020 | Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 4,115,000 |
Floor | $ / Mcf | 2.50 |
Ceiling | $ / Mcf | 3.05 |
Derivatives asset (liability) | $ (165) |
Natural Gas 2020 | Three Way Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 4,555,000 |
Put Option | $ / Mcf | 2.23 |
Floor | $ / Mcf | 2.73 |
Ceiling | $ / Mcf | 3.30 |
Derivatives asset (liability) | $ (8) |
Natural Gas 2020 | Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 4,560,000 |
Swap | $ / Mcf | 2.87 |
Derivatives asset (liability) | $ (292) |
Natural Gas 2020 | Basis Swaps - Dominion South | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 7,320,000 |
Swap | $ / Mcf | (0.84) |
Derivatives asset (liability) | $ (1,900) |
Natural Gas 2021 | Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 2,737,500 |
Floor | $ / Mcf | 2.50 |
Ceiling | $ / Mcf | 3.05 |
Derivatives asset (liability) | $ (165) |
Natural Gas 2021 | Three Way Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 3,037,500 |
Put Option | $ / Mcf | 2.17 |
Floor | $ / Mcf | 2.67 |
Ceiling | $ / Mcf | 3.15 |
Derivatives asset (liability) | $ (56) |
Natural Gas 2021 | Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 3,875,000 |
Swap | $ / Mcf | 2.77 |
Derivatives asset (liability) | $ (162) |
Natural Gas 2021 | Basis Swaps - Dominion South | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 3,650,000 |
Swap | $ / Mcf | (0.72) |
Derivatives asset (liability) | $ (701) |
Natural Gas 2022 | Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 2,047,500 |
Floor | $ / Mcf | 2.50 |
Ceiling | $ / Mcf | 3.05 |
Derivatives asset (liability) | $ (124) |
Natural Gas 2022 | Three Way Collars | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 2,047,500 |
Put Option | $ / Mcf | 2.15 |
Floor | $ / Mcf | 2.65 |
Ceiling | $ / Mcf | 3.10 |
Derivatives asset (liability) | $ (54) |
Natural Gas 2022 | Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 2,730,000 |
Swap | $ / Mcf | 2.73 |
Derivatives asset (liability) | $ (89) |
Natural Gas 2022 | Basis Swaps - Dominion South | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 3,650,000 |
Swap | $ / Mcf | (0.72) |
Derivatives asset (liability) | $ (701) |
Natural Gas 2023 | Basis Swaps - Dominion South | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 3,650,000 |
Swap | $ / Mcf | (0.72) |
Derivatives asset (liability) | $ (701) |
Natural Gas 2024 | Basis Swaps - Dominion South | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 3,650,000 |
Swap | $ / Mcf | (0.72) |
Derivatives asset (liability) | $ (701) |
Natural Gas | |
Derivatives Fair Value [Line Items] | |
Volume | Mcf | 164,100,000 |
Derivatives asset (liability) | $ (11,563) |
Natural Gas Liquids Reserves 2017 | C3+ NGL Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 409,000 |
Swap | $ / bbl | 29.22 |
Derivatives asset (liability) | $ (4,847) |
Natural Gas Liquids Reserves 2017 | Ethane Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 225,000 |
Swap | $ / bbl | 10.58 |
Derivatives asset (liability) | $ (214) |
Natural Gas Liquids Reserves 2018 | C3+ NGL Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 1,125,072 |
Swap | $ / bbl | 31.93 |
Derivatives asset (liability) | $ (4,156) |
Natural Gas Liquids Reserves 2018 | Ethane Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 1,150,000 |
Swap | $ / bbl | 12.95 |
Derivatives asset (liability) | $ 494 |
Natural Gas Liquids Reserves 2019 | C3+ NGL Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 392,814 |
Swap | $ / bbl | 28.61 |
Derivatives asset (liability) | $ (1,097) |
Natural Gas Liquids Reserves 2019 | Ethane Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 595,000 |
Swap | $ / bbl | 13.06 |
Derivatives asset (liability) | $ 159 |
Natural Gas Liquids Reserves 2019 | C5 Collars | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 113,040 |
Floor | $ / bbl | 45 |
Ceiling | $ / bbl | 54.83 |
Derivatives asset (liability) | $ (38) |
Natural Gas Liquids Reserves 2020 | C3+ NGL Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 261,228 |
Swap | $ / bbl | 37.11 |
Derivatives asset (liability) | $ (395) |
Natural Gas Liquids Reserves 2020 | Ethane Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 356,000 |
Swap | $ / bbl | 12.89 |
Derivatives asset (liability) | $ (35) |
Natural Gas Liquids Reserves 2020 | C5 Collars | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 28,260 |
Floor | $ / bbl | 45 |
Ceiling | $ / bbl | 54.83 |
Derivatives asset (liability) | $ (10) |
Natural Gas Liquids Reserves 2021 | C3+ NGL Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 133,620 |
Swap | $ / bbl | 44.72 |
Derivatives asset (liability) | $ (85) |
Natural Gas Liquids Reserves 2021 | Ethane Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 175,000 |
Swap | $ / bbl | 12.84 |
Derivatives asset (liability) | $ (29) |
Natural Gas Liquids | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 5,050,598 |
Derivatives asset (liability) | $ (10,276) |
Natural Gas Liquids Reserves 2022 | C3+ NGL Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 39,564 |
Swap | $ / bbl | 50.57 |
Derivatives asset (liability) | $ (3) |
Natural Gas Liquids Reserves 2022 | Ethane Swaps | |
Derivatives Fair Value [Line Items] | |
Volume | bbl | 47,000 |
Swap | $ / bbl | 12.81 |
Derivatives asset (liability) | $ (20) |
Combined Fair Value of Derivati
Combined Fair Value of Derivatives (Details) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | $ 3,904 | $ 1,873 |
Long-Term Derivative Assets: | ||
Total Long-Term Derivative Assets | 1,465 | 2,212 |
Total Derivative Assets | 5,369 | 4,085 |
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (12,477) | (25,025) |
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | (13,486) | (7,227) |
Total Derivative Liabilities | (25,963) | (32,252) |
Contingent Consideration | Sale of Illinois Basin | ||
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | 461 | 1,223 |
Contingent Consideration | Sale of Illinois Basin | ||
Long-Term Derivative Assets: | ||
Total Long-Term Derivative Assets | 488 | 1,713 |
Natural Gas Liquids | Swaps | ||
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | 394 | |
Long-Term Derivative Assets: | ||
Total Long-Term Derivative Assets | 342 | |
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (8,262) | (9,895) |
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | (2,702) | (2,200) |
Natural Gas Liquids | Collars | ||
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | (48) | |
Natural Gas | Swaps | ||
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | 1,228 | 206 |
Long-Term Derivative Assets: | ||
Total Long-Term Derivative Assets | 235 | 206 |
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (317) | (4,673) |
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | (884) | (1,004) |
Natural Gas | Three Way Collars | ||
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | 844 | 151 |
Long-Term Derivative Assets: | ||
Total Long-Term Derivative Assets | 280 | |
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (397) | (2,397) |
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | (354) | (1,786) |
Natural Gas | Collars | ||
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | 86 | |
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (873) | |
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | (577) | (115) |
Natural Gas | Cap Swaps | ||
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | 61 | |
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (314) | (3,364) |
Natural Gas | Basis Swaps | ||
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | 445 | 232 |
Long-Term Derivative Assets: | ||
Total Long-Term Derivative Assets | 45 | 293 |
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (2,750) | (640) |
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | (8,734) | (1,260) |
Natural Gas | Swaptions | ||
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | 161 | |
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (88) | (1,258) |
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | (29) | (167) |
Natural Gas | Calls | ||
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (347) | (1,478) |
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | (96) | (491) |
Crude Oil | Swaps | ||
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | 120 | |
Long-Term Derivative Assets: | ||
Total Long-Term Derivative Assets | 40 | |
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (220) | |
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | (146) | |
Crude Oil | Three Way Collars | ||
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | 109 | |
Long-Term Derivative Assets: | ||
Total Long-Term Derivative Assets | 33 | |
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (2) | (132) |
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | (9) | (58) |
Crude Oil | Collars | ||
Short-Term Derivative Assets: | ||
Total Short-Term Derivative Assets | 56 | |
Long-Term Derivative Assets: | ||
Total Long-Term Derivative Assets | 2 | |
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | (86) | |
Long-Term Derivative Liabilities: | ||
Total Long-Term Derivative Liabilities | $ (53) | |
Crude Oil | Deferred Put Spread | ||
Short-Term Derivative Liabilities: | ||
Total Short - Term Derivative Liabilities | $ (9) |
Fair Value Hierarchy Table for
Fair Value Hierarchy Table for Assets and Liabilities Measured at Fair Value (Details) - Commodity derivatives - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | ||
Derivatives asset (liability) | $ (20,594) | $ (28,167) |
Significant Other Observable Inputs (Level 2) | ||
Fair Value Assets And Liabilities Measured On Recurring And Nonrecurring Basis [Line Items] | ||
Derivatives asset (liability) | $ (20,594) | $ (28,167) |
Financial Instruments Not Recor
Financial Instruments Not Recorded at Fair Value (Details) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Carrying Amount | ||
Derivatives Fair Value [Line Items] | ||
Senior Notes, Net | $ 654,713 | $ 638,161 |
Secured Line of Credit, Net of Issuance Costs | 113,785 | |
Term Loans, Net | 148,351 | |
Capital Leases and Other Obligations | 10,474 | 4,173 |
Total | 813,538 | 756,119 |
Fair Value | ||
Derivatives Fair Value [Line Items] | ||
Senior Notes, Net | 265,015 | 147,605 |
Secured Line of Credit, Net of Issuance Costs | 113,785 | |
Term Loans, Net | 148,351 | |
Capital Leases and Other Obligations | 7,278 | 3,234 |
Total | $ 420,644 | $ 264,624 |
Schedule of Income Tax Included
Schedule of Income Tax Included in Continuing Operations (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Income Tax Disclosure [Abstract] | ||||
Income Tax Benefit (Expense) | $ 8,106 | $ 0 | $ 5,785 | |
Effective Tax Rate | (0.00%) | 33.00% | (0.00%) | 4.50% |
Income Taxes - Additional Infor
Income Taxes - Additional Information (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Income Tax Disclosure [Line Items] | ||||
Estimated annual effective tax rate from continue operations | 0.00% | (33.00%) | 0.00% | (4.50%) |
Statutory rate | 35.00% | |||
Income Tax Benefit (Expense) | $ 8,106,000 | $ 0 | $ 5,785,000 | |
Estimated annual effective tax rate from continuing operations | 4.50% | |||
Valuation allowance for deferred tax assets | $ 0 | 0 | ||
Income tax payments | 2,000,000 | |||
Income tax refunds | 200,000 | |||
Senior Notes | ||||
Income Tax Disclosure [Line Items] | ||||
Cancellation of debt income | $ 543,200,000 |
Capital Stock - Additional Info
Capital Stock - Additional Information (Details) - USD ($) $ / shares in Units, $ in Millions | May 12, 2017 | Sep. 30, 2017 | Mar. 31, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | May 05, 2017 | Mar. 31, 2017 | Dec. 31, 2016 | May 27, 2016 |
Schedule Of Capitalization Equity [Line Items] | |||||||||
Common stock, shares authorized | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | 200,000,000 | |||
Preferred Stock, shares authorized | 100,000 | 100,000 | 100,000 | ||||||
Common Stock, shares issued | 9,900,000 | 9,935,383 | 9,935,383 | 99,000,000 | 9,787,146 | ||||
Common Stock, shares outstanding | 9,935,383 | 9,935,383 | 9,787,146 | ||||||
Issuance of common stock | 100,000 | ||||||||
Reverse stock split | On May 5, 2017, our common shareholders approved a decrease in the number of authorized shares from 200,000,000 to 100,000,000 common shares, contingent upon the effectiveness of a reverse stock split, which occurred on May 12, 2017. | ||||||||
Effective date of reverse stock split occurred | May 12, 2017 | ||||||||
Preferred Stock, par value | $ 0.001 | $ 0.001 | $ 0.001 | ||||||
Preferred Stock, shares issued | 3,987 | 3,987 | 3,987 | ||||||
Preferred Stock, shares outstanding | 3,987 | 3,987 | 3,987 | ||||||
Preferred stock shares converted | 10,100,000 | ||||||||
Common Stock | |||||||||
Schedule Of Capitalization Equity [Line Items] | |||||||||
Reverse stock split | one-for-ten | ||||||||
Preferred stock convertible preferred stock | 900,000 | ||||||||
6.0% convertible perpetual preferred stock, Series A | |||||||||
Schedule Of Capitalization Equity [Line Items] | |||||||||
Preferred Stock, par value | $ 0.001 | $ 0.001 | $ 0.001 | ||||||
Preferred Stock, shares issued | 3,987 | 3,987 | 3,987 | ||||||
Preferred Stock, shares outstanding | 3,987 | 3,987 | 3,987 | ||||||
Preferred stock shares converted | 12,013 | ||||||||
Dividend per share in amount | $ 600 | ||||||||
Dividend per share percentage | 6.00% | ||||||||
Cash dividend paid per share | $ 150 | $ 150 | |||||||
Aggregate amount of cash dividend paid | $ 0.6 | $ 1.2 | |||||||
Accumulated dividends in arrears | $ 3 | ||||||||
Depositary shares | |||||||||
Schedule Of Capitalization Equity [Line Items] | |||||||||
Liquidation preference per share | $ 10,000 | $ 10,000 |
Employee Benefit and Equity P59
Employee Benefit and Equity Plans - Additional Information (Details) | 3 Months Ended | 9 Months Ended | 12 Months Ended | |||
Sep. 30, 2017USD ($) | Sep. 30, 2016USD ($) | Mar. 31, 2016USD ($)shares | Sep. 30, 2017USD ($)Person$ / sharesshares | Sep. 30, 2016USD ($)EmployeesPersonshares | Dec. 31, 2015$ / shares | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||
Number of option issued to purchase common stock | shares | 0 | 88,892 | ||||
Stock-based compensation expense | $ 970,000 | $ 1,931,000 | ||||
Stock options exercised | shares | 0 | |||||
Tax benefit related to stock option exercises | $ 0 | $ 0 | ||||
Outstanding weighted average remaining term (in years) | 4 years 6 months | |||||
Weighted average remaining term of options exercisable (in years) | 3 years 4 months 25 days | |||||
Aggregate intrinsic value of options outstanding | $ 0 | $ 0 | ||||
Aggregate intrinsic value of options exercisable | 0 | 0 | ||||
Unrecognized compensation expense | 100,000 | 100,000 | ||||
Restricted Stock or Unit Expense | 100,000 | $ 200,000 | ||||
Stock Options | ||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||
Number of employees | Employees | 34 | |||||
Stock-based compensation expense | 100,000 | $ 100,000 | 300,000 | $ 200,000 | ||
Restricted Stock | ||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||
Stock-based compensation expense | 300,000 | $ 900,000 | 700,000 | $ 1,800,000 | ||
Unrecognized compensation expense | $ 800,000 | $ 800,000 | ||||
Common stock issued by compensation committee | shares | 101,237 | 567,205 | ||||
Number of employees subjected to issuance of common stock | Person | 28 | 51 | ||||
Fair value of TSR awards of per share estimated on date of grant | $ / shares | $ 5.18 | |||||
Unrecognized compensation expense weighted average period, in years | 1 year 7 months 7 days | |||||
Vested stock | shares | 102,308 | |||||
Restricted Stock | TSR | ||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||
Fair value of TSR awards of per share estimated on date of grant | $ / shares | $ 0 | $ 2.56 | ||||
Restricted Stock | Certain Performance Factors Waived | ||||||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||||||
Vested stock | shares | 23,557 | 17,952 |
Summary of Issued and Outstandi
Summary of Issued and Outstanding Stock Options (Details) | Sep. 30, 2017$ / sharesshares |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |
Number Outstanding | shares | 101,849 |
Weighted-Average Exercise Price, Outstanding | $ 37.39 |
Number Exercisable | shares | 46,955 |
Weighted-Average Exercise Price, Exercisable | $ 57.34 |
Exercise Price Range 9.70 | |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |
Exercise Price | $ 9.70 |
Number Outstanding | shares | 2,750 |
Weighted-Average Exercise Price, Outstanding | $ 9.70 |
Number Exercisable | shares | 918 |
Weighted-Average Exercise Price, Exercisable | $ 9.70 |
Exercise Price Range 16.90 | |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |
Exercise Price | $ 16.90 |
Number Outstanding | shares | 70,853 |
Weighted-Average Exercise Price, Outstanding | $ 16.90 |
Number Exercisable | shares | 25,125 |
Weighted-Average Exercise Price, Exercisable | $ 16.90 |
Exercise Price Range 40.50 | |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |
Exercise Price | $ 40.50 |
Number Outstanding | shares | 4,000 |
Weighted-Average Exercise Price, Outstanding | $ 40.50 |
Weighted-Average Exercise Price, Exercisable | 40.50 |
Exercise Price Range 49.00 | |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |
Exercise Price | $ 49 |
Number Outstanding | shares | 4,000 |
Weighted-Average Exercise Price, Outstanding | $ 49 |
Number Exercisable | shares | 666 |
Weighted-Average Exercise Price, Exercisable | $ 49 |
Exercise Price Range 50.40 | |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |
Exercise Price | $ 50.40 |
Number Outstanding | shares | 3,070 |
Weighted-Average Exercise Price, Outstanding | $ 50.40 |
Number Exercisable | shares | 3,070 |
Weighted-Average Exercise Price, Exercisable | $ 50.40 |
Exercise Price Range 95.00 | |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |
Exercise Price | $ 95 |
Number Outstanding | shares | 5,000 |
Weighted-Average Exercise Price, Outstanding | $ 95 |
Number Exercisable | shares | 5,000 |
Weighted-Average Exercise Price, Exercisable | $ 95 |
Exercise Price Range 99.90 | |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |
Exercise Price | $ 99.90 |
Number Outstanding | shares | 6,959 |
Weighted-Average Exercise Price, Outstanding | $ 99.90 |
Number Exercisable | shares | 6,959 |
Weighted-Average Exercise Price, Exercisable | $ 99.90 |
Exercise Price Range 104.20 | |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |
Exercise Price | $ 104.20 |
Number Outstanding | shares | 2,217 |
Weighted-Average Exercise Price, Outstanding | $ 104.20 |
Number Exercisable | shares | 2,217 |
Weighted-Average Exercise Price, Exercisable | $ 104.20 |
Exercise Price Range 223.40 | |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |
Exercise Price | $ 223.40 |
Number Outstanding | shares | 3,000 |
Weighted-Average Exercise Price, Outstanding | $ 223.40 |
Number Exercisable | shares | 3,000 |
Weighted-Average Exercise Price, Exercisable | $ 223.40 |
Monte Carlo Simulation Model As
Monte Carlo Simulation Model Assumptions Used to Estimate Fair Value of Restricted Stock (Details) - Monte Carlo Simulation Model | 9 Months Ended | 12 Months Ended |
Sep. 30, 2017 | Dec. 31, 2016 | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Expected Dividend Yield | 0.00% | 0.00% |
Risk-Free Interest Rate | 1.00% | 1.00% |
Expected Volatility | 58.60% | 58.60% |
Market Index | 35.60% | 35.60% |
Expected Life | 3 years | 3 years |
Peer Group | ||
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Expected Volatility Rate Minimum | 29.80% | 29.80% |
Expected Volatility Rate Maximum | 85.00% | 85.00% |
Summary of Nonvested Stock Acti
Summary of Nonvested Stock Activity (Details) - Restricted Stock - $ / shares | 9 Months Ended | |
Sep. 30, 2017 | Sep. 30, 2016 | |
Share Based Compensation Arrangement By Share Based Payment Award [Line Items] | ||
Stock awards, beginning balance, Number of Shares | 242,824 | |
Awards, Number of Shares | 101,237 | 567,205 |
Forfeitures, Number of Shares | (36,663) | |
Vested, Number of Shares | (102,308) | |
Stock awards, ending balance, Number of Shares | 205,090 | |
Stock awards, beginning balance, Weighted Average Grant Date Fair Value | $ 26.34 | |
Awards, Weighted Average Grant Date Fair Value | 5.18 | |
Forfeitures, Weighted Average Grant Date Fair Value | 52.96 | |
Vested, Weighted Average Grant Date Fair Value | 21.52 | |
Stock awards, ending balance, Weighted Average Grant Date Fair Value | $ 13.54 |
Commitments and Contingencies -
Commitments and Contingencies - Additional Information (Details) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017USD ($)Rigs | Sep. 30, 2016USD ($) | Sep. 30, 2017USD ($)Rigs$ / galgal | Sep. 30, 2016USD ($) | |
Loss Contingencies [Line Items] | ||||
Significant probable or possible environmental contingent liabilities | $ 0 | $ 0 | ||
Letters of credit | 32,200,000 | 32,200,000 | ||
Rent expense | 300,000 | $ 300,000 | 700,000 | $ 900,000 |
Maximum guarantee of payment of obligations | 384,400,000 | $ 384,400,000 | ||
Guarantee obligations period | 2,029 | |||
Transportation, processing and marketing expenses of natural gas, condensate and natural gas liquids | 27,800,000 | 22,900,000 | $ 80,500,000 | 66,200,000 |
Fees related to unutilized capacity commitments | 700,000 | 700,000 | 2,100,000 | 1,700,000 |
Production and Lease Operating Expense | $ 30,574,000 | 26,333,000 | $ 88,882,000 | 76,005,000 |
Capacity Reservation | ||||
Loss Contingencies [Line Items] | ||||
Estimated working interest | 51.00% | 51.00% | ||
Charges incurred for unutilized processing capacity | $ 1,300,000 | 800,000 | $ 4,600,000 | 2,200,000 |
Capacity Reservation | 2017 | ||||
Loss Contingencies [Line Items] | ||||
Obligation for the cryogenic gas processing plant if gas is not processed | 4,400,000 | 4,400,000 | ||
Capacity Reservation | 2018 | ||||
Loss Contingencies [Line Items] | ||||
Obligation for the cryogenic gas processing plant if gas is not processed | 15,900,000 | 15,900,000 | ||
Capacity Reservation | 2019 | ||||
Loss Contingencies [Line Items] | ||||
Obligation for the cryogenic gas processing plant if gas is not processed | 15,800,000 | 15,800,000 | ||
Capacity Reservation | 2020 | ||||
Loss Contingencies [Line Items] | ||||
Obligation for the cryogenic gas processing plant if gas is not processed | 15,900,000 | 15,900,000 | ||
Capacity Reservation | 2021 | ||||
Loss Contingencies [Line Items] | ||||
Obligation for the cryogenic gas processing plant if gas is not processed | 15,900,000 | 15,900,000 | ||
Capacity Reservation | Thereafter | ||||
Loss Contingencies [Line Items] | ||||
Obligation for the cryogenic gas processing plant if gas is not processed | 78,000,000 | $ 78,000,000 | ||
Ohio Drilling Operations | Water Supply Commitments | ||||
Loss Contingencies [Line Items] | ||||
Water supply contract, effective date | Jul. 5, 2017 | |||
Water supply contract, maturity date | Jul. 4, 2022 | |||
Water contract purchase obligation | gal | 150,000,000 | |||
Water Fixed price per gallon | $ / gal | 0.0075 | |||
Future commitment for unpurchased volumes of water, amount | $ 1,000,000 | $ 1,000,000 | ||
Drilling Commitments | ||||
Loss Contingencies [Line Items] | ||||
Number of rigs to support Appalachian Basin operations | Rigs | 1 | 1 | ||
Drilling Commitments | 2017 | ||||
Loss Contingencies [Line Items] | ||||
Minimum cost to retain drilling rigs | $ 700,000 | |||
Drilling Commitments | 2018 | ||||
Loss Contingencies [Line Items] | ||||
Minimum cost to retain drilling rigs | $ 1,800,000 | |||
Pennsylvania Impact Fee | ||||
Loss Contingencies [Line Items] | ||||
Rate in which unconventional wells are charged | 20.00% | |||
Production and Lease Operating Expense | $ 900,000 | $ 800,000 | $ 2,500,000 | $ 2,100,000 |
Accrued impact fees | $ 2,400,000 | $ 2,400,000 |
Lease Commitments for Each of N
Lease Commitments for Each of Next Five Years (Details) $ in Thousands | Sep. 30, 2017USD ($) |
Commitments And Contingencies Disclosure [Abstract] | |
2,017 | $ 252 |
2,018 | 1,013 |
2,019 | 1,020 |
2,020 | 888 |
2,021 | 475 |
Thereafter | 485 |
Total | $ 4,133 |
Minimum Net Obligations under S
Minimum Net Obligations under Sales, Gathering and Transportation Agreements (Details) $ in Thousands | Sep. 30, 2017USD ($) |
Commitments And Contingencies Disclosure [Abstract] | |
2,017 | $ 11,709 |
2,018 | 47,222 |
2,019 | 47,706 |
2,020 | 46,390 |
2,021 | 43,344 |
Thereafter | 482,315 |
Total | $ 678,686 |
Fee for Unconventional Gas Well
Fee for Unconventional Gas Wells (Details) - Pennsylvania Impact Fee | 9 Months Ended | |
Sep. 30, 2017USD ($) | [1] | |
Less than $2.25 | ||
Unconventional Gas Wells [Line Items] | ||
Year One | $ 40,200 | |
Year Two | 30,200 | |
Year Three | 25,200 | |
Year 4 – 10 | 10,100 | |
Year 11 – 15 | 5,000 | |
$2.26 - $2.99 | ||
Unconventional Gas Wells [Line Items] | ||
Year One | 45,300 | |
Year Two | 35,200 | |
Year Three | 30,200 | |
Year 4 – 10 | 15,100 | |
Year 11 – 15 | 5,000 | |
$3.00 - $4.99 | ||
Unconventional Gas Wells [Line Items] | ||
Year One | 50,300 | |
Year Two | 40,200 | |
Year Three | 30,200 | |
Year 4 – 10 | 20,100 | |
Year 11 – 15 | 10,100 | |
$5.00 - $5.99 | ||
Unconventional Gas Wells [Line Items] | ||
Year One | 55,300 | |
Year Two | 45,300 | |
Year Three | 40,200 | |
Year 4 – 10 | 20,100 | |
Year 11 – 15 | 10,100 | |
More than $5.99 | ||
Unconventional Gas Wells [Line Items] | ||
Year One | 60,400 | |
Year Two | 55,300 | |
Year Three | 50,300 | |
Year 4 – 10 | 20,100 | |
Year 11 – 15 | $ 10,100 | |
[1] | Pricing utilized for determining annual fee is based on the arithmetic mean of the NYMEX settled price for the near-month contract as reported by the Wall Street Journal for the last trading day of each month of a calendar year for the 12-month period ending December 31. |
Earnings Per Common Share - Add
Earnings Per Common Share - Additional Information (Details) - shares | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
6.0% convertible perpetual preferred stock, Series A | ||||
Antidilutive Securities Excluded From Computation Of Earnings Per Share [Line Items] | ||||
Dividend per share percentage | 6.00% | |||
Conversion of Preferred Stock | ||||
Antidilutive Securities Excluded From Computation Of Earnings Per Share [Line Items] | ||||
Anti-dilutive securities excluded from computation of earnings per share | 221,502 | 713,117 | 221,502 | 227,057 |
Stock Options | ||||
Antidilutive Securities Excluded From Computation Of Earnings Per Share [Line Items] | ||||
Anti-dilutive securities excluded from computation of earnings per share | 101,849 | 130,447 | 101,849 | 130,447 |
Performance Based Restricted Stock Awards | ||||
Antidilutive Securities Excluded From Computation Of Earnings Per Share [Line Items] | ||||
Anti-dilutive securities excluded from computation of earnings per share | 38,704 | 67,290 | 38,704 | 67,290 |
Earnings Per Share - Computatio
Earnings Per Share - Computation of Basic and Diluted Earning Per Common Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Numerator: | ||||
Net Loss From Continuing Operations | $ (46,534) | $ (16,477) | $ (53,454) | $ (122,040) |
Net Income From Discontinued Operations | 21,892 | 12,719 | ||
Less: Preferred Stock Dividends | (598) | (613) | (1,794) | (4,441) |
Effect of Preferred Stock Conversions | 72,316 | |||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS | $ (47,132) | $ 4,802 | $ (55,248) | $ (41,446) |
Denominator: | ||||
Weighted Average Common Shares Outstanding - Basic | 9,906 | 9,080 | 9,859 | 7,310 |
Effect of Dilutive Securities: | ||||
Weighted Average Common Shares Outstanding - Diluted | 9,906 | 9,080 | 9,859 | 7,310 |
Earnings per Common Share Attributable to Rex Energy Common Shareholders: | ||||
Basic — Net Loss From Continuing Operations | $ (4.76) | $ (1.89) | $ (5.60) | $ (7.41) |
Basic - Net Income From Discontinued Operations Attributable to Rex Energy Common Shareholders | 2.41 | 1.74 | ||
Basic - Net (Loss) Income Attributable to Rex Energy Common Shareholders | (4.76) | 0.52 | (5.60) | (5.67) |
Diluted - Net Loss From Continuing Operations Attributable to Rex Energy Common Shareholders | (4.76) | (1.89) | (5.60) | (7.41) |
Diluted — Net Income From Discontinued Operations | 2.41 | 1.74 | ||
Diluted - Net Income (Loss) Attributable to Rex Energy Common Shareholders | $ (4.76) | $ 0.52 | $ (5.60) | $ (5.67) |
Equity Method Investments - Add
Equity Method Investments - Additional Information (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 | Jun. 30, 2015 | |
Schedule Of Equity Method Investments [Line Items] | ||||||
Equity Method Investments | $ 0 | |||||
Production and Lease Operating Expense | $ 30,574,000 | $ 26,333,000 | $ 88,882,000 | $ 76,005,000 | ||
RW Gathering, LLC | ||||||
Schedule Of Equity Method Investments [Line Items] | ||||||
Ownership percentage | 40.00% | 40.00% | ||||
Contributions to Equity Method Investments | $ 0 | 0 | ||||
Loss on Equity Method Investments | $ (500,000) | (500,000) | (1,500,000) | (1,500,000) | ||
Production and Lease Operating Expense | 100,000 | $ 200,000 | 400,000 | $ 500,000 | ||
Receivables | 0 | 0 | $ 0 | |||
Payables | $ 0 | $ 0 | $ 0 |
Impairment Expense - Additional
Impairment Expense - Additional Information (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Amortization Expense Per Equivalent Unit Of Production Or Per Dollar Of Gross Revenue [Line Items] | ||||
Impairment Expense | $ 11,877,000 | $ 9,563,000 | $ 16,455,000 | $ 45,344,000 |
Butler County, Pennsylvania, and Warrior County, Ohio | ||||
Amortization Expense Per Equivalent Unit Of Production Or Per Dollar Of Gross Revenue [Line Items] | ||||
Impairment Expense | 7,000,000 | 42,100,000 | ||
Butler County | Proved Properties | ||||
Amortization Expense Per Equivalent Unit Of Production Or Per Dollar Of Gross Revenue [Line Items] | ||||
Impairment Expense | 9,400,000 | $ 1,100 | ||
Marcellus and Utica Shale | ||||
Amortization Expense Per Equivalent Unit Of Production Or Per Dollar Of Gross Revenue [Line Items] | ||||
Undeveloped properties, cost | $ 201,300,000 | $ 201,300,000 |
Exploration Expense - Additiona
Exploration Expense - Additional Information (Details) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017USD ($) | Sep. 30, 2016USD ($) | Sep. 30, 2017USD ($) | Sep. 30, 2016USD ($)Well | |
Exploration Expense [Line Items] | ||||
Exploration Expense | $ 94 | $ 216 | $ 413 | $ 1,954 |
Geological and Geophysical Type Expenditures | ||||
Exploration Expense [Line Items] | ||||
Exploration Expense | 300 | 1,000 | ||
Dry Hole Expense For Non Operated Properties | ||||
Exploration Expense [Line Items] | ||||
Exploration Expense | $ 1,000 | |||
Number of exploratory wells | Well | 2 | |||
Delay Rentals for Non Operated Properties | ||||
Exploration Expense [Line Items] | ||||
Exploration Expense | $ 100 |
Condensed Consolidating Finan72
Condensed Consolidating Financial Information - Additional Information (Details) $ in Millions | Sep. 30, 2017USD ($) |
Condensed Financial Information Of Parent Company Only Disclosure [Abstract] | |
Senior Notes, Principal amount | $ 600.3 |
Condensed Consolidating Balance
Condensed Consolidating Balance Sheets (Details) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 | Sep. 30, 2016 |
Current Assets | |||
Cash and Cash Equivalents | $ 3,234 | $ 3,697 | $ 2,524 |
Accounts Receivable | 25,167 | 25,448 | |
Taxes Receivable | 48 | 211 | |
Short-Term Derivative Instruments | 3,904 | 1,873 | |
Inventory, Prepaid Expenses and Other | 3,524 | 2,546 | |
Total Current Assets | 35,877 | 33,775 | |
Property and Equipment (Successful Efforts Method) | |||
Evaluated Oil and Gas Properties | 1,022,857 | 1,053,461 | |
Unevaluated Oil and Gas Properties | 201,331 | 215,794 | |
Other Property and Equipment | 22,100 | 21,401 | |
Wells and Facilities in Progress | 46,814 | 21,964 | |
Pipelines | 16,803 | 18,029 | |
Total Property and Equipment | 1,309,905 | 1,330,649 | |
Less: Accumulated Depreciation, Depletion and Amortization | (452,882) | (475,205) | |
Net Property and Equipment | 857,023 | 855,444 | |
Other Assets | 2,475 | 2,492 | |
Long-Term Derivative Instruments | 1,465 | 2,212 | |
Total Assets | 896,840 | 893,923 | |
Current Liabilities | |||
Accounts Payable | 48,221 | 40,712 | |
Current Maturities of Long-Term Debt | 1,859 | 764 | |
Accrued Liabilities | 35,733 | 37,207 | |
Short-Term Derivative Instruments | 12,477 | 25,025 | |
Total Current Liabilities | 98,290 | 103,708 | |
Long-Term Derivative Instruments | 13,486 | 7,227 | |
Other Long-Term Debt | 8,615 | 3,409 | |
Other Deposits and Liabilities | 7,396 | 8,671 | |
Future Abandonment Cost | 9,027 | 8,736 | |
Total Liabilities | 939,878 | 883,697 | |
Stockholders’ Equity | |||
Preferred Stock | 1 | 1 | |
Common Stock | 10 | 10 | |
Additional Paid-In Capital | 652,055 | 650,669 | |
Accumulated Deficit | (695,104) | (640,454) | |
Total Stockholders’ Equity | (43,038) | 10,226 | |
Total Liabilities and Stockholders’ Equity | 896,840 | 893,923 | |
Eliminations | |||
Property and Equipment (Successful Efforts Method) | |||
Intercompany Receivables | (1,048,592) | (1,035,713) | |
Investment in Subsidiaries – Net | 274,745 | 130,362 | |
Total Assets | (773,847) | (905,351) | |
Current Liabilities | |||
Intercompany Payables | (1,048,592) | (1,035,713) | |
Total Liabilities | (1,048,592) | (1,035,713) | |
Stockholders’ Equity | |||
Additional Paid-In Capital | (177,144) | (177,144) | |
Accumulated Deficit | 451,889 | 307,506 | |
Total Stockholders’ Equity | 274,745 | 130,362 | |
Total Liabilities and Stockholders’ Equity | (773,847) | (905,351) | |
Senior Secured Line of Credit, Net | |||
Current Liabilities | |||
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 113,785 | ||
Term Loans, Net | |||
Current Liabilities | |||
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 148,351 | ||
Senior Notes, Net | |||
Current Liabilities | |||
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 654,713 | 638,161 | |
Guarantor Subsidiaries | |||
Current Assets | |||
Cash and Cash Equivalents | 3,231 | 3,694 | |
Accounts Receivable | 25,167 | 22,609 | |
Short-Term Derivative Instruments | 3,443 | 650 | |
Inventory, Prepaid Expenses and Other | 2,903 | 2,521 | |
Total Current Assets | 34,744 | 29,474 | |
Property and Equipment (Successful Efforts Method) | |||
Evaluated Oil and Gas Properties | 1,022,857 | 1,053,461 | |
Unevaluated Oil and Gas Properties | 201,331 | 215,794 | |
Other Property and Equipment | 22,100 | 21,401 | |
Wells and Facilities in Progress | 46,814 | 21,964 | |
Pipelines | 16,803 | 18,029 | |
Total Property and Equipment | 1,309,905 | 1,330,649 | |
Less: Accumulated Depreciation, Depletion and Amortization | (452,882) | (475,205) | |
Net Property and Equipment | 857,023 | 855,444 | |
Other Assets | 2,475 | 2,492 | |
Investment in Subsidiaries – Net | (2,484) | (2,388) | |
Long-Term Derivative Instruments | 977 | 500 | |
Total Assets | 892,735 | 885,522 | |
Current Liabilities | |||
Accounts Payable | 48,221 | 40,712 | |
Current Maturities of Long-Term Debt | 1,859 | 764 | |
Accrued Liabilities | 31,433 | 32,328 | |
Short-Term Derivative Instruments | 12,477 | 25,025 | |
Total Current Liabilities | 93,990 | 98,829 | |
Long-Term Derivative Instruments | 13,486 | 7,227 | |
Other Long-Term Debt | 8,615 | 3,409 | |
Other Deposits and Liabilities | 7,396 | 8,671 | |
Future Abandonment Cost | 9,025 | 8,736 | |
Intercompany Payables | 1,044,923 | 1,032,050 | |
Total Liabilities | 1,177,435 | 1,158,922 | |
Stockholders’ Equity | |||
Additional Paid-In Capital | 177,144 | 177,144 | |
Accumulated Deficit | (461,844) | (450,544) | |
Total Stockholders’ Equity | (284,700) | (273,400) | |
Total Liabilities and Stockholders’ Equity | 892,735 | 885,522 | |
Non-Guarantor Subsidiaries | |||
Current Liabilities | |||
Accrued Liabilities | 434 | 421 | |
Total Current Liabilities | 434 | 421 | |
Future Abandonment Cost | 2 | ||
Intercompany Payables | 3,669 | 3,663 | |
Total Liabilities | 4,105 | 4,084 | |
Stockholders’ Equity | |||
Accumulated Deficit | (4,105) | (4,084) | |
Total Stockholders’ Equity | (4,105) | (4,084) | |
Parent Company | |||
Current Assets | |||
Cash and Cash Equivalents | 3 | 3 | |
Accounts Receivable | 2,839 | ||
Taxes Receivable | 48 | 211 | |
Short-Term Derivative Instruments | 461 | 1,223 | |
Inventory, Prepaid Expenses and Other | 621 | 25 | |
Total Current Assets | 1,133 | 4,301 | |
Property and Equipment (Successful Efforts Method) | |||
Intercompany Receivables | 1,048,592 | 1,035,713 | |
Investment in Subsidiaries – Net | (272,261) | (127,974) | |
Long-Term Derivative Instruments | 488 | 1,712 | |
Total Assets | 777,952 | 913,752 | |
Current Liabilities | |||
Accrued Liabilities | 3,866 | 4,458 | |
Total Current Liabilities | 3,866 | 4,458 | |
Total Liabilities | 806,930 | 756,404 | |
Stockholders’ Equity | |||
Preferred Stock | 1 | 1 | |
Common Stock | 10 | 10 | |
Additional Paid-In Capital | 652,055 | 650,669 | |
Accumulated Deficit | (681,044) | (493,332) | |
Total Stockholders’ Equity | (28,978) | 157,348 | |
Total Liabilities and Stockholders’ Equity | 777,952 | 913,752 | |
Parent Company | Senior Secured Line of Credit, Net | |||
Current Liabilities | |||
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 113,785 | ||
Parent Company | Term Loans, Net | |||
Current Liabilities | |||
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | 148,351 | ||
Parent Company | Senior Notes, Net | |||
Current Liabilities | |||
Senior Secured Line of Credit, Term Loans and Senior Notes, Net | $ 654,713 | $ 638,161 |
Condensed Consolidating Stateme
Condensed Consolidating Statements of Operations (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
OPERATING REVENUE | ||||
Natural Gas, NGL and Condensate Sales | $ 47,970 | $ 34,034 | $ 147,491 | $ 90,978 |
Other Operating Revenue (Expense) | 5 | 5 | 16 | 12 |
TOTAL OPERATING REVENUE | 47,975 | 34,039 | 147,507 | 90,990 |
OPERATING EXPENSES | ||||
Production and Lease Operating Expense | 30,574 | 26,333 | 88,882 | 76,005 |
General and Administrative Expense | 4,617 | 5,116 | 13,444 | 15,237 |
Loss (Gain) on Disposal of Assets | 252 | 10 | (1,707) | (4,285) |
Impairment Expense | 11,877 | 9,563 | 16,455 | 45,344 |
Exploration Expense | 94 | 216 | 413 | 1,954 |
Depreciation, Depletion, Amortization and Accretion | 14,617 | 15,109 | 45,586 | 46,371 |
Other Operating Expense | 449 | 9,899 | 331 | 10,930 |
TOTAL OPERATING EXPENSES | 62,480 | 66,246 | 163,404 | 191,556 |
LOSS FROM OPERATIONS | (14,505) | (32,207) | (15,897) | (100,566) |
OTHER INCOME (EXPENSE) | ||||
Interest Expense | (13,754) | (9,646) | (35,019) | (34,115) |
Gain (Loss) on Derivatives, Net | (18,083) | 16,866 | 684 | (8,254) |
Other (Expense) Income | (185) | 16 | (193) | 28 |
Debt Exchange Expense | (35) | (9,048) | ||
(Loss) Gain on Extinguishments of Debt | (7) | 423 | (3,029) | 24,130 |
TOTAL OTHER INCOME (EXPENSE) | (32,029) | 7,624 | (37,557) | (27,259) |
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX | (46,534) | (24,583) | (53,454) | (127,825) |
Income Tax Benefit (Expense) | 8,106 | 0 | 5,785 | |
NET LOSS FROM CONTINUING OPERATIONS | (46,534) | (16,477) | (53,454) | (122,040) |
Income (Loss) From Discontinued Operations, Net of Income Taxes | 21,892 | 12,719 | ||
NET (LOSS) INCOME ATTRIBUTABLE TO REX ENERGY | (46,534) | 5,415 | (53,454) | (109,321) |
Preferred Stock Dividends | (598) | (613) | (1,794) | (4,441) |
Effect of Preferred Stock Conversions | 72,316 | |||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS | (47,132) | 4,802 | (55,248) | (41,446) |
Eliminations | ||||
OTHER INCOME (EXPENSE) | ||||
(Loss) Income From Equity in Consolidated Subsidiaries | 33,130 | (12,087) | 14,082 | 90,008 |
TOTAL OTHER INCOME (EXPENSE) | 33,130 | (12,087) | 14,082 | 90,008 |
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX | 33,130 | (12,087) | 14,082 | 90,008 |
NET LOSS FROM CONTINUING OPERATIONS | (12,087) | 90,008 | ||
NET (LOSS) INCOME ATTRIBUTABLE TO REX ENERGY | 33,130 | (12,087) | 14,082 | 90,008 |
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS | 33,130 | (12,087) | 14,082 | 90,008 |
Guarantor Subsidiaries | ||||
OPERATING REVENUE | ||||
Natural Gas, NGL and Condensate Sales | 47,970 | 34,034 | 147,491 | 90,978 |
Other Operating Revenue (Expense) | 5 | 5 | 16 | 12 |
TOTAL OPERATING REVENUE | 47,975 | 34,039 | 147,507 | 90,990 |
OPERATING EXPENSES | ||||
Production and Lease Operating Expense | 30,574 | 26,333 | 88,882 | 76,004 |
General and Administrative Expense | 4,222 | 4,114 | 12,453 | 13,193 |
Loss (Gain) on Disposal of Assets | 252 | 10 | (1,707) | (4,285) |
Impairment Expense | 11,877 | 9,563 | 16,455 | 45,344 |
Exploration Expense | 94 | 216 | 413 | 1,953 |
Depreciation, Depletion, Amortization and Accretion | 14,596 | 15,109 | 45,565 | 46,358 |
Other Operating Expense | 449 | 9,899 | 331 | 10,930 |
TOTAL OPERATING EXPENSES | 62,064 | 65,244 | 162,392 | 189,497 |
LOSS FROM OPERATIONS | (14,089) | (31,205) | (14,885) | (98,507) |
OTHER INCOME (EXPENSE) | ||||
Interest Expense | (809) | (305) | (1,616) | (844) |
Gain (Loss) on Derivatives, Net | (17,989) | 16,866 | 2,671 | (8,254) |
Other (Expense) Income | (201) | 16 | (210) | 28 |
(Loss) Income From Equity in Consolidated Subsidiaries | (21) | (21) | 79 | |
TOTAL OTHER INCOME (EXPENSE) | (19,020) | 16,577 | 824 | (8,991) |
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX | (33,109) | (14,628) | (14,061) | (107,498) |
Income Tax Benefit (Expense) | 4,823 | 4,865 | ||
NET LOSS FROM CONTINUING OPERATIONS | (9,805) | (102,633) | ||
Income (Loss) From Discontinued Operations, Net of Income Taxes | 21,892 | 12,786 | ||
NET (LOSS) INCOME ATTRIBUTABLE TO REX ENERGY | (33,109) | 12,087 | (14,061) | (89,847) |
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS | (33,109) | 12,087 | (14,061) | (89,847) |
Non-Guarantor Subsidiaries | ||||
OPERATING EXPENSES | ||||
Production and Lease Operating Expense | 1 | |||
Exploration Expense | 1 | |||
Depreciation, Depletion, Amortization and Accretion | 21 | 21 | 13 | |
TOTAL OPERATING EXPENSES | 21 | 21 | 15 | |
LOSS FROM OPERATIONS | (21) | (21) | (15) | |
OTHER INCOME (EXPENSE) | ||||
(Loss) Income From Equity in Consolidated Subsidiaries | (79) | |||
TOTAL OTHER INCOME (EXPENSE) | (79) | |||
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX | (21) | (21) | (94) | |
NET LOSS FROM CONTINUING OPERATIONS | (94) | |||
Income (Loss) From Discontinued Operations, Net of Income Taxes | (67) | |||
NET (LOSS) INCOME ATTRIBUTABLE TO REX ENERGY | (21) | (21) | (161) | |
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS | (21) | (21) | (161) | |
Parent Company | ||||
OPERATING EXPENSES | ||||
General and Administrative Expense | 395 | 1,002 | 991 | 2,044 |
TOTAL OPERATING EXPENSES | 395 | 1,002 | 991 | 2,044 |
LOSS FROM OPERATIONS | (395) | (1,002) | (991) | (2,044) |
OTHER INCOME (EXPENSE) | ||||
Interest Expense | (12,945) | (9,341) | (33,403) | (33,271) |
Gain (Loss) on Derivatives, Net | (94) | (1,987) | ||
Other (Expense) Income | 16 | 17 | ||
Debt Exchange Expense | (35) | (9,048) | ||
(Loss) Gain on Extinguishments of Debt | (7) | 423 | (3,029) | 24,130 |
(Loss) Income From Equity in Consolidated Subsidiaries | (33,109) | 12,087 | (14,061) | (90,008) |
TOTAL OTHER INCOME (EXPENSE) | (46,139) | 3,134 | (52,463) | (108,197) |
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX | (46,534) | 2,132 | (53,454) | (110,241) |
Income Tax Benefit (Expense) | 3,283 | 920 | ||
NET LOSS FROM CONTINUING OPERATIONS | 5,415 | (109,321) | ||
NET (LOSS) INCOME ATTRIBUTABLE TO REX ENERGY | (46,534) | 5,415 | (53,454) | (109,321) |
Preferred Stock Dividends | (598) | (613) | (1,794) | (4,441) |
Effect of Preferred Stock Conversions | 72,316 | |||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS | $ (47,132) | $ 4,802 | $ (55,248) | $ (41,446) |
Condensed Consolidating State75
Condensed Consolidating Statements of Cash Flows (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 | |
CASH FLOWS FROM OPERATING ACTIVITIES | |||||
Net (Loss) Income | $ (46,534) | $ 5,415 | $ (53,454) | $ (109,321) | |
Adjustments to Reconcile Net Loss to Net Cash Provided (Used) by Operating Activities | |||||
Depreciation, Depletion, Amortization and Accretion | 45,586 | 51,471 | |||
(Gain) Loss on Derivatives | 18,083 | (16,866) | (684) | 8,254 | |
Cash Settlements of Derivatives | (6,889) | 32,485 | |||
Dry Hole Expense | 872 | ||||
Non-cash Dry Hole Expense | 13 | 872 | |||
Equity-based Compensation Expense | 970 | 1,931 | |||
Gain on Disposal of Assets | (1,707) | (34,820) | |||
Amortization of net Bond Discount and Deferred Debt Issuance Costs | 881 | ||||
Non-cash Interest Expense related to Debt Restructurings and Exchanges | 18,873 | 14,270 | |||
Loss (Gain) on Extinguishments of Debt | 3,029 | (24,213) | |||
Impairment Expense | 16,455 | 48,887 | |||
Other Non-cash Expense | 733 | 61 | |||
Changes in operating assets and liabilities | |||||
Accounts Receivable | 5,311 | (2,580) | |||
Taxes Receivable | 163 | ||||
Inventory, Prepaid Expenses and Other Assets | (2,234) | 2,374 | |||
Accounts Payable and Accrued Liabilities | (1,485) | (7,781) | |||
Other Assets and Liabilities | (2,275) | (1,244) | |||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | 22,405 | (18,473) | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||
Proceeds from the Sale of Oil and Gas Properties, Prospects and Other Assets | 31,607 | 40,809 | |||
Proceeds from Joint Venture | 19,461 | ||||
Acquisitions of Undeveloped Acreage | (2,988) | (6,302) | |||
Capital Expenditures for Development of Oil & Gas Properties and Equipment | (79,101) | (48,640) | |||
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES | (50,482) | 5,328 | |||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||
Proceeds from Long-Term Debt and Line of Credit | 183,000 | 55,400 | |||
Repayments of Long-Term Debt and Line of Credit | (145,170) | (35,230) | |||
Repayments of Loans and Other Notes Payable | (869) | (568) | |||
Debt Issuance Costs | (8,151) | (5,024) | |||
Payment of Preferred Dividends in Arrears | (1,196) | ||||
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | 27,614 | 14,578 | |||
NET (DECREASE) INCREASE IN CASH | (463) | 1,433 | |||
CASH – BEGINNING | 3,697 | 1,091 | $ 1,091 | ||
CASH – ENDING | 3,234 | 2,524 | 3,234 | 2,524 | 3,697 |
Eliminations | |||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||
Net (Loss) Income | 14,082 | 90,008 | |||
Adjustments to Reconcile Net Loss to Net Cash Provided (Used) by Operating Activities | |||||
Impairment Expense | (48,887) | ||||
Changes in operating assets and liabilities | |||||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | 14,082 | 41,121 | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||
Intercompany loans to subsidiaries | (14,082) | (41,121) | |||
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES | (14,082) | (41,121) | |||
Guarantor Subsidiaries | |||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||
Net (Loss) Income | (14,061) | (89,847) | |||
Adjustments to Reconcile Net Loss to Net Cash Provided (Used) by Operating Activities | |||||
Depreciation, Depletion, Amortization and Accretion | 45,565 | 51,456 | |||
(Gain) Loss on Derivatives | 17,989 | (16,866) | (2,671) | 8,254 | |
Cash Settlements of Derivatives | (6,889) | 32,485 | |||
Dry Hole Expense | 848 | ||||
Non-cash Dry Hole Expense | 13 | ||||
Equity-based Compensation Expense | 4 | 32 | |||
Gain on Disposal of Assets | (1,707) | (34,837) | |||
Impairment Expense | 16,455 | 48,887 | |||
Other Non-cash Expense | 733 | 61 | |||
Changes in operating assets and liabilities | |||||
Accounts Receivable | 5,307 | (21,121) | |||
Inventory, Prepaid Expenses and Other Assets | (1,638) | 2,387 | |||
Accounts Payable and Accrued Liabilities | (1,485) | (3,156) | |||
Other Assets and Liabilities | (2,275) | (1,219) | |||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | 37,351 | (5,770) | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||
Intercompany loans to subsidiaries | 13,537 | 2,797 | |||
Proceeds from the Sale of Oil and Gas Properties, Prospects and Other Assets | 31,607 | 40,347 | |||
Proceeds from Joint Venture | 19,461 | ||||
Acquisitions of Undeveloped Acreage | (2,988) | (6,261) | |||
Capital Expenditures for Development of Oil & Gas Properties and Equipment | (79,101) | (48,601) | |||
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES | (36,945) | 7,743 | |||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||
Repayments of Loans and Other Notes Payable | (869) | (541) | |||
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | (869) | (541) | |||
NET (DECREASE) INCREASE IN CASH | (463) | 1,432 | |||
CASH – BEGINNING | 3,694 | 1,089 | 1,089 | ||
CASH – ENDING | 3,231 | 2,521 | 3,231 | 2,521 | 3,694 |
Non-Guarantor Subsidiaries | |||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||
Net (Loss) Income | (21) | (161) | |||
Adjustments to Reconcile Net Loss to Net Cash Provided (Used) by Operating Activities | |||||
Depreciation, Depletion, Amortization and Accretion | 21 | 15 | |||
Dry Hole Expense | 24 | ||||
Gain on Disposal of Assets | 17 | ||||
Changes in operating assets and liabilities | |||||
Accounts Receivable | (346) | ||||
Other Assets and Liabilities | (25) | ||||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | (476) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||
Intercompany loans to subsidiaries | 121 | ||||
Proceeds from the Sale of Oil and Gas Properties, Prospects and Other Assets | 462 | ||||
Acquisitions of Undeveloped Acreage | (41) | ||||
Capital Expenditures for Development of Oil & Gas Properties and Equipment | (39) | ||||
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES | 503 | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||
Repayments of Loans and Other Notes Payable | (27) | ||||
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | (27) | ||||
Parent Company | |||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||
Net (Loss) Income | (53,454) | (109,321) | |||
Adjustments to Reconcile Net Loss to Net Cash Provided (Used) by Operating Activities | |||||
(Gain) Loss on Derivatives | 94 | 1,987 | |||
Equity-based Compensation Expense | 966 | 1,899 | |||
Amortization of net Bond Discount and Deferred Debt Issuance Costs | 881 | ||||
Non-cash Interest Expense related to Debt Restructurings and Exchanges | 18,873 | 14,270 | |||
Loss (Gain) on Extinguishments of Debt | 3,029 | (24,213) | |||
Impairment Expense | 48,887 | ||||
Changes in operating assets and liabilities | |||||
Accounts Receivable | 4 | 18,887 | |||
Taxes Receivable | 163 | ||||
Inventory, Prepaid Expenses and Other Assets | (596) | (13) | |||
Accounts Payable and Accrued Liabilities | (4,625) | ||||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | (29,028) | (53,348) | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||
Intercompany loans to subsidiaries | 545 | 38,203 | |||
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES | 545 | 38,203 | |||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||
Proceeds from Long-Term Debt and Line of Credit | 183,000 | 55,400 | |||
Repayments of Long-Term Debt and Line of Credit | (145,170) | (35,230) | |||
Debt Issuance Costs | (8,151) | (5,024) | |||
Payment of Preferred Dividends in Arrears | (1,196) | ||||
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | 28,483 | 15,146 | |||
NET (DECREASE) INCREASE IN CASH | 1 | ||||
CASH – BEGINNING | 3 | 2 | 2 | ||
CASH – ENDING | $ 3 | $ 3 | $ 3 | $ 3 | $ 3 |