Supplemental Disclosure of Oil and Natural Gas Operations (Unaudited) | SUPPLEMENTAL DISCLOSURE OF OIL AND NATURAL GAS OPERATIONS (UNAUDITED) Costs Incurred in Oil and Natural Gas Property Acquisition, Exploration and Development Costs incurred in the acquisition and development of oil and natural gas assets are presented below for the years ended December 31: (in thousands) 2017 (1) 2016 (1) 2015 Property acquisition costs: Proved $ 339,895 $ 210,977 $ 104,532 Unproved 1,253,326 1,063,109 351,806 Exploration costs — 1,811 — Development costs 675,988 293,833 378,910 Total costs incurred $ 2,269,209 $ 1,569,730 $ 835,248 (1) Includes acquisition costs related to the issuance of stock directly to the sellers in the SHEP I acquisition in 2016 and SHEP II acquisition in 2017. See Note 3 for further discussion of the SHEP I and SHEP II acquisitions. Capitalized Oil and Natural Gas Costs Aggregate capitalized costs related to oil and natural gas production activities with applicable accumulated depreciation, depletion, amortization and impairment are presented below for the years ended December 31: (in thousands) 2017 2016 Capitalized costs: Proved $ 3,936,565 $ 2,811,853 Unproved 2,865,952 1,833,928 Total capitalized costs $ 6,802,517 $ 4,645,781 Less accumulated depreciation, depletion, amortization and impairment (778,596 ) (554,419 ) Net capitalized costs $ 6,023,921 $ 4,091,362 Net Proved Oil and Natural Gas Reserves The Company’s proved oil, NGLs and natural gas reserves as of December 31, 2017 and December 31, 2015 were audited by independent third party engineers. The Company’s proved oil, NGLs and natural gas reserves as of December 31, 2016 were prepared by independent third party reserve engineers. Reserve estimates are inherently imprecise and estimates of new discoveries are more imprecise than those of producing oil and natural gas properties. Accordingly, the estimates may change as future information becomes available. In accordance with SEC regulations, reserves at December 31, 2017, 2016, and 2015 were estimated using the unweighted arithmetic average first-day-of-the-month price for the preceding 12-month period. Prices were adjusted for quality, transportation fees and regional differentials. The following table summarizes the average first-day-of-the-month prices utilized in the reserve estimates for 2017, 2016 and 2015. Year Ended December 31, 2017 2016 2015 Oil per Bbl $ 51.34 $ 42.75 $ 50.28 Natural gas per MMBtu $ 2.98 $ 2.48 $ 2.59 NGLs per Bbl $ 17.74 $ 11.19 $ 10.56 An analysis of the change in estimated quantities of oil, NGLs and natural gas reserves, all of which are located within the United States, for the years ended December 31, 2017, 2016, and 2015 is as follows: Oil Natural Gas (MMcf) NGLs (MBbls) MBoe Proved developed and undeveloped reserves: As of January 1, 2015 69,273 92,422 21,739 106,416 Revisions of previous estimates (12,886 ) (20,205 ) (4,251 ) (20,505 ) Extensions and discoveries 50,375 55,313 6,971 66,565 Purchases of minerals in place 10,178 10,968 2,373 14,379 Production (5,805 ) (4,991 ) (1,045 ) (7,682 ) As of December 31, 2015 111,135 133,507 25,787 159,173 Revisions of previous estimates (14,115 ) (30,284 ) 1,412 (17,750 ) Extensions and discoveries 46,017 45,541 11,631 65,238 Purchases of minerals in place 29,481 35,210 5,551 40,900 Production (7,790 ) (7,188 ) (1,685 ) (10,673 ) As of December 31, 2016 164,728 176,786 42,696 236,888 Revisions of previous estimates 11,130 25,889 3,075 18,520 Extensions and discoveries 64,925 73,698 16,009 93,217 Purchases of minerals in place 34,997 33,772 6,859 47,485 Production (14,445 ) (15,126 ) (3,202 ) (20,168 ) As of December 31, 2017 261,335 295,019 65,437 375,942 Proved developed reserves: December 31, 2015 44,128 56,640 11,020 64,588 December 31, 2016 65,025 76,255 18,759 96,493 December 31, 2017 106,668 133,116 30,162 159,016 Proved undeveloped reserves: December 31, 2015 67,007 76,867 14,767 94,585 December 31, 2016 99,703 100,531 23,937 140,395 December 31, 2017 154,667 161,903 35,275 216,926 The tables above include changes in estimated quantities of oil, NGLs and natural gas reserves shown in MBbl equivalents (“MBoe”) at a rate of six MMcf per one MBbl. For the year ended December 31, 2017, our extensions and discoveries of 93,217 Mboe were primarily the result of our continued horizontal drilling program in both the Midland Basin and Delaware Basin. This includes 65,657 Mboe of new proved undeveloped locations added during the year. The purchases of minerals in place of 47,485 Mboe were primarily related to the SHEP II acquisition that closed in March 2017, as further described in Note 3. Positive revisions of previous estimates of 18,520 Mboe were primarily related to modified spacing in certain sections, improved performance on certain wells based on additional historical results incorporated to our reserve estimates and higher prices. For the year ended December 31, 2016, our negative revisions of previously estimated quantities of 17,750 MBoe were primarily due to the removal of certain vertical PUDs as these locations will be replaced with horizontal wells when drilled in the future. The negative revisions of previously estimated quantities due to pricing were 2,131 MBoe. Extensions and discoveries of 65,238 MBoe during 2016 resulted primarily from the drilling of new wells during the year to delineate our acreage position. The purchase of minerals in place of 40,900 MBoe during 2016 included our acquisition of SHEP I that closed in November 2016, as further described in Note 3. For the year ended December 31, 2015, our negative revisions of previously estimated quantities of 20,505 MBoe were primarily due to negative revisions of 19,641 MBoe due to pricing. Extensions and discoveries of 66,565 MBoe during 2015 resulted primarily from the drilling of new wells during the year and from new proved undeveloped locations added during the year. The purchase of minerals in place of 14,379 MBoe during 2015 were related to several acquisitions during the year, as described in Note 3. Standardized Measure of Discounted Future Net Cash Flows The standardized measure of discounted future net cash flows does not purport to be, nor should it be interpreted to present, the fair value of the oil, NGLs and natural gas reserves of the property. An estimate of fair value would take into account, among other things, the recovery of reserves not presently classified as proved, the value of unproved properties, and consideration of expected future economic and operating conditions. The estimates of future cash flows and future production and development costs as of December 31, 2017, 2016, and 2015 are based on the unweighted arithmetic average first-day-of-the-month price for the preceding 12 -month period. Prices were adjusted by lease for quality, transportation fees and regional price differentials. Estimated future production of proved reserves and estimated future production and development costs of proved reserves are based on current costs and economic conditions. All wellhead prices are held flat over the forecast period for all reserve categories. The estimated future net cash flows are then discounted at a rate of 10% . The standardized measure of discounted future net cash flows relating to proved oil, NGLs and natural gas reserves is as follows at December 31: (in thousands) 2017 2016 2015 Future cash inflows $ 14,634,925 $ 7,433,650 $ 5,964,332 Future production costs (3,867,816 ) (2,352,287 ) (1,855,044 ) Future development costs (1,893,108 ) (1,315,835 ) (1,187,244 ) Future income tax expense (1,553,250 ) (659,105 ) (699,070 ) Future net cash flows 7,320,751 3,106,423 2,222,974 10% discount for estimated timing of cash flows (4,289,975 ) (1,913,027 ) (1,426,958 ) Standardized measure of discounted future net cash flows $ 3,030,776 $ 1,193,396 $ 796,016 It is not intended that the FASB’s standardized measure of discounted future net cash flows represent the fair market value of the proved reserves. The Company cautions that the disclosures shown are based on estimates of proved reserve quantities and future production schedules which are inherently imprecise and subject to revision, and the 10% discount rate is arbitrary. In addition, costs and prices as of the measurement date are used in the determinations, and no value may be assigned to probable or possible reserves. Changes in the standardized measure of discounted future net cash flows relating to proved oil, NGLs and natural gas reserves are as follows: (in thousands) 2017 2016 2015 Standardized measure of discounted future net cash flows, beginning of year $ 1,193,396 $ 796,016 $ 876,131 Changes in the year resulting from: Sales, less production costs (631,907 ) (279,603 ) (210,874 ) Revisions of previous quantity estimates 200,298 (142,956 ) (192,081 ) Extensions and discoveries 967,933 390,752 440,744 Net change in prices and production costs 803,662 (251,166 ) (537,613 ) Changes in estimated future development costs 43,130 156,162 14,480 Previously estimated development costs incurred during the period 162,759 68,238 107,829 Purchases of minerals in place 377,822 244,977 95,207 Accretion of discount 141,887 86,109 131,764 Net change in income taxes (381,109 ) 15,059 164,377 Timing differences and other 152,905 109,808 (93,948 ) Standardized measure of discounted future net cash flows, end of year $ 3,030,776 $ 1,193,396 $ 796,016 Estimates of economically recoverable oil, NGLs and natural gas reserves and of future net revenues are based upon a number of variable factors and assumptions, all of which are to some degree subjective and may vary considerably from actual results. Therefore, actual production, revenues, development and operating expenditures may not occur as estimated. The reserve data are estimates only, are subject to many uncertainties and are based on data gained from production histories and on assumptions as to geologic formations and other matters. Actual quantities of oil and natural gas may differ materially from the amounts estimated. |