Supplemental Oil and Gas Disclosures (Unaudited) | Note 14 —Supplemental Oil and Gas Disclosures (Unaudited) Capitalized Costs Aggregate amounts of capitalized costs relating to oil, natural gas and NGL activities and the aggregate amount of related accumulated depletion and amortization as of the dates indicated are presented below (in thousands): Year Ended December 31, 2020 2019 Proved properties $ 4,945,550 $ 4,066,260 Unproved oil and gas properties, not subject to amortization (1) 254,994 194,532 Total oil and gas properties 5,200,544 4,260,792 Less: Accumulated depletion (2,680,254 ) (2,051,856 ) Net capitalized costs $ 2,520,290 $ 2,208,936 Depletion and amortization rate (Per Boe) $ 31.42 $ 18.05 (1) Amount includes $121.7 million and $106.9 million of unproved properties, not subject to amortization related to the Company’s Mexico properties for the years ended December 31, 2020 and 2019, respectively Included in the depletable basis of proved oil and gas properties is the estimate of the Company’s proportionate share of asset retirement costs relating to these properties which are also reflected as “Asset retirement obligations” in the accompanying Consolidated Balance Sheets. At December 31, 2020 and 2019, the Company’s liability for oil and gas asset retirement obligations totaled $442.3 million and $369.5 million, respectively. Costs Incurred for Property Acquisition, Exploration and Development Activities The following table reflects the costs incurred in oil, natural gas and NGL property acquisition, exploration and development activities during the years indicated (in thousands). Costs incurred also include new asset retirement obligations established in the current year, as well as increases or decreases to the asset retirement obligations resulting from changes to cost estimates during the year. Year Ended December 31, 2020 2019 2018 Property acquisition costs: Proved properties $ 422,833 $ 27,660 $ 850,515 Unproved properties, not subject to amortization 95,242 16,062 65,063 Total property acquisition costs 518,075 43,722 915,578 Exploration costs (1) 59,422 209,161 93,780 Development costs 362,011 292,547 215,467 Total costs incurred $ 939,508 $ 545,430 $ 1,224,825 (1) Amount includes $14.6 million, $74.2 million and $16.9 million of exploration costs related to the Company’s Mexico properties for the year ended December 31, 2020, 2019 and 2018, respectively. Estimated Quantities of Proved Oil, Natural Gas and NGL Reserves The Company employs full-time experienced reserve engineers and geologists who are responsible for determining proved reserves in compliance with SEC guidelines. There are numerous uncertainties inherent in estimating quantities of proved reserves and projecting future rates of production and timing of development expenditures. The reserve data in the following tables only represent estimates and should not be construed as being exact. Engineering reserve estimates were prepared based upon interpretation of production performance data and sub-surface information obtained from the drilling of existing wells. The Company’s Director of Reserves, At, December 31, 2020, 2019 and 2018, 100% of proved oil, natural gas and NGL reserves attributable to all of the Company’s oil and natural gas properties were estimated and compiled for reporting purposes by the Company’s reservoir engineers and audited by Netherland, Sewell & Associates, Inc. (“NSAI”), independent petroleum engineers and geologists. The following table presents the Company’s estimated proved reserves at its net ownership interest: Oil (MBbls) Gas (MMcf) NGL (MBbls) Oil Equivalent (MBoe) Total proved reserves at December 31, 2017 72,804 127,656 6,547 100,625 Revision of previous estimates 2,595 (37,933 ) 3,187 (539 ) Production (11,771 ) (22,771 ) (1,176 ) (16,742 ) Purchases of reserves 44,788 95,661 2,074 62,806 Extensions and discoveries 4,123 8,411 64 5,589 Total proved reserves at December 31, 2018 112,539 171,024 10,696 151,739 Revision of previous estimates (5,553 ) (15,898 ) (1,237 ) (9,440 ) Production (1) (13,844 ) (23,306 ) (1,228 ) (18,956 ) Purchases of reserves 2,094 2,626 130 2,662 Extensions and discoveries 11,518 21,552 620 15,730 Total proved reserves at December 31, 2019 106,754 155,998 8,981 141,735 Revision of previous estimates (14,633 ) (56,358 ) (168 ) (24,195 ) Production (13,665 ) (28,652 ) (1,559 ) (19,999 ) Purchases of reserves 26,903 181,872 3,528 60,743 Extensions and discoveries 3,948 4,348 76 4,749 Total proved reserves at December 31, 2020 109,307 257,208 10,858 163,033 Total proved developed reserves as of: December 31, 2018 85,530 131,364 8,104 115,528 December 31, 2019 72,016 115,381 6,733 97,979 December 31, 2020 85,007 204,054 8,104 127,120 Total proved undeveloped reserves as of: December 31, 2018 27,009 39,660 2,592 36,211 December 31, 2019 34,738 40,617 2,248 43,756 December 31, 2020 24,300 53,154 2,754 35,913 (1) Excludes approximately 3.0 MBoe of Mexico well test production During 2020, proved reserves decreased by 21.3 MMBoe primarily due to a decrease of 20.0 MMBoe of production and revision to previous estimates of 24.2 MMBoe due to decrease in commodity prices and differentials. The decrease was partially offset by the addition of 60.7 MMBoe added through purchases from the ILX and Castex Acquisition, Castex Energy 2005 Acquisition and LLOG Acquisition as well as 4.7 MMBoe of estimated proved reserves from extensions and discoveries primarily from an evaluation of Green Canyon 18 and Claiborne Fields. During 2019, proved reserves decreased by 10.0 MMBoe primarily due to a decrease of 19.0 MMBoe of production and revision to previous estimates of 9.7 MMBoe due to the Phoenix and Ram Powell Fields. The decrease was partially offset by the addition of 15.7 MMBoe of estimated proved reserves from extensions and discoveries primarily from an evaluation of Green Canyon 21, Pompano, and Ewing Bank 305 as well as 3.0 MMBoe added through purchases from the Gunflint Acquisition. During 2018, the Company added 51.1 MMBoe of estimated proved reserves, which included 62.8 MMBoe added through purchases of 59.3 MMBoe from the Stone Combination and 3.5 MMBoe from the Whistler Acquisition. The Company also added 5.6 MMBoe of estimated proved reserves from extensions and discoveries primarily from an evaluation of Green Canyon Block 18. The increase was partially offset by a decrease of 16.7 MMBoe of production. Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil, Natural Gas and NGL Reserves The following table reflects the standardized measure of discounted future net cash flows relating to the Company’s interest in proved oil, natural gas and NGL reserves (in thousands): Year Ended December 31, 2020 2019 2018 Future cash inflows $ 4,927,497 $ 7,151,875 $ 8,654,631 Future costs: Production (1,105,211 ) (1,633,432 ) (1,740,850 ) Development and abandonment (1,236,874 ) (1,464,270 ) (1,349,005 ) Future net cash flows before income taxes 2,585,412 4,054,173 5,564,776 Future income tax expense (141,515 ) (662,317 ) (862,473 ) Future net cash flows after income taxes 2,443,897 3,391,856 4,702,303 Discount at 10% annual rate (538,963 ) (854,261 ) (1,362,057 ) Standardized measure of discounted future net cash flows $ 1,904,934 $ 2,537,595 $ 3,340,246 Future cash inflows are computed by applying SEC Pricing to year-end quantities of proved reserves. The discounted future cash flow estimates do not include the effects of derivative instruments. See the following table for base prices used in determining the standardized measure: Year Ended December 31, 2020 2019 2018 Oil price per Bbl $ 39.47 $ 61.01 $ 69.42 Natural gas price per Mcf $ 1.97 $ 2.59 $ 3.08 NGL price per Bbl $ 9.89 $ 26.17 $ 29.50 Future net cash flows are discounted at the prescribed rate of 10%. Actual future net cash flows may vary considerably from these estimates. Although the Company’s estimates of total proved reserves, development costs and production rates were based on the best information available, the development and production of oil and gas reserves may not occur in the periods assumed. Actual prices realized, costs incurred and production quantities may vary significantly from those used. Therefore, such estimated future net cash flow computations should not be considered to represent the Company’s estimate of the expected revenues or the current value of existing proved reserves. Changes in Standardized Measure of Discounted Future Net Cash Flows Principal changes in the standardized measure of discounted future net cash flows attributable to the Company’s proved oil, natural gas and NGL reserves are as follows (in thousands): Year Ended December 31, 2020 2019 2018 Standardized measure, beginning of year $ 2,537,595 $ 3,340,246 $ 1,807,669 Sales and transfers of oil, net gas and NGLs produced during the period (339,557 ) (665,226 ) (727,969 ) Net change in prices and production costs (1,468,304 ) (849,696 ) 1,578,330 Changes in estimated future development costs 32,589 (75,564 ) 32,328 Previously estimated development costs incurred 46,143 117,049 45,937 Accretion of discount 299,302 392,526 180,767 Net change in income taxes 361,875 129,590 (585,017 ) Purchases of reserves 730,611 75,009 943,519 Extensions and discoveries 71,589 306,515 148,068 Net change due to revision in quantity estimates (309,338 ) (199,576 ) 190,853 Changes in production rates (timing) and other (57,571 ) (33,278 ) (274,239 ) Standardized measure, end of year $ 1,904,934 $ 2,537,595 $ 3,340,246 F-42 |