Derivatives | NOTE 9: Derivatives The Company has entered into commodity price derivative agreements, including fixed swap contracts and costless collar contracts. These instruments are intended to reduce the Company’s exposure to short-term fluctuations in the price of natural gas and oil. Fixed swap contracts set a fixed price and provide payments to the Company if the index price is below the fixed price, or require payments by the Company if the index price is above the fixed price. Collar contracts set a fixed floor price and a fixed ceiling price and provide payments to the Company if the index price falls below the floor or require payments by the Company if the index price rises above the ceiling. These contracts cover only a portion of the Company’s natural gas and oil production and provide only partial price protection against declines in natural gas and oil prices. The Company’s derivative contracts are currently with BP Energy Company (“BP”). The derivative contracts with BP are secured under the Credit Facility with Independent Bank (see Note 5: Long-Term Debt). The derivative instruments have settled or will settle based on the prices below: Derivative Contracts in Place as of September 30, 2024 Calendar Period Contract total volume Index Contract average price Natural gas costless collars 2024 415,000 Mmbtu NYMEX Henry Hub $ 3.19 floor / $ 4.84 ceiling 2025 1,440,000 Mmbtu NYMEX Henry Hub $ 3.25 floor / $ 4.59 ceiling 2026 570,000 Mmbtu NYMEX Henry Hub $ 3.50 floor / $ 4.82 ceiling Natural gas fixed price swaps 2024 470,000 Mmbtu NYMEX Henry Hub $ 3.55 2025 2,150,000 Mmbtu NYMEX Henry Hub $ 3.26 2026 150,000 Mmbtu NYMEX Henry Hub $ 3.10 Oil costless collars 2024 5,300 Bbls NYMEX WTI $ 66.04 floor / $ 76.79 ceiling Oil fixed price swaps 2024 17,200 Bbls NYMEX WTI $ 68.84 2025 57,800 Bbls NYMEX WTI $ 69.44 2026 12,000 Bbls NYMEX WTI $ 69.53 Derivative Settlements during the Three Months Ended September 30, 2024 Monthly Settlement Contract period (1) Production volume Index Contract price (paid) received Natural gas costless collars July - September 2024 30,000 Mmbtu NYMEX Henry Hub $ 3.00 floor / $ 3.60 ceiling $ 76,050 Natural gas fixed price swaps July - September 2024 75,000 Mmbtu NYMEX Henry Hub $ 3.47 $ 295,875 July - September 2024 25,000 Mmbtu NYMEX Henry Hub $ 3.47 $ 98,625 July - September 2024 50,000 Mmbtu NYMEX Henry Hub $ 3.17 $ 152,250 July 2024 127,500 Mmbtu NYMEX Henry Hub $ 3.24 $ 78,030 August - September 2024 120,000 Mmbtu NYMEX Henry Hub $ 3.24 $ 317,160 Oil costless collars June - August 2024 500 Bbls NYMEX WTI $ 70.00 floor / $ 78.10 ceiling $ ( 1,490 ) June 2024 1,650 Bbls NYMEX WTI $ 63.00 floor / $ 76.00 ceiling $ ( 4,450 ) June 2024 500 Bbls NYMEX WTI $ 65.00 floor / $ 76.50 ceiling $ ( 1,099 ) July - August 2024 1,650 Bbls NYMEX WTI $ 65.00 floor / $ 76.50 ceiling $ ( 6,569 ) Oil fixed price swaps June 2024 1,300 Bbls NYMEX WTI $ 70.59 $ ( 10,540 ) June - August 2024 1,000 Bbls NYMEX WTI $ 66.10 $ ( 36,313 ) July - August 2024 1,500 Bbls NYMEX WTI $ 69.50 $ ( 25,373 ) Total (paid) received $ 932,156 (1) Natural gas derivatives settle at first of the month pricing and oil derivatives settle at a monthly daily average. The Company has elected not to complete all of the documentation requirements necessary to permit these derivative contracts to be accounted for as cash flow hedges. The Company’s fair value of derivative contracts was a net asset of $ 795,253 as of September 30, 2024, and a net asset of $ 3,283,587 as of December 31, 2023 . Cash receipts or payments in the following table reflect the gain or loss on derivative contracts which settled during the respective periods, and the non-cash gain or loss reflect the change in fair value of derivative contracts as of the end of the respective periods. Three Months Ended Nine Months Ended September 30, September 30, 2024 2023 2024 2023 Cash received (paid) on derivative contracts: Natural gas costless collars $ 76,050 $ 240,655 $ 1,726,215 $ 1,431,565 Natural gas fixed price swaps (1) 941,940 364,310 2,242,912 1,023,900 Oil costless collars ( 13,608 ) 11,815 ( 52,843 ) 24,330 Oil fixed price swaps (1) ( 72,226 ) ( 13,835 ) ( 130,213 ) ( 197,488 ) Cash received (paid) on derivative contracts, net $ 932,156 $ 602,945 $ 3,786,071 $ 2,282,307 Non-cash gain (loss) on derivative contracts: Natural gas costless collars $ 125,098 $ ( 146,476 ) $ ( 1,267,275 ) $ ( 51,630 ) Natural gas fixed price swaps ( 655,239 ) 76,754 ( 1,507,551 ) 1,729,053 Oil costless collars 53,427 ( 225,028 ) 18,763 ( 173,634 ) Oil fixed price swaps 633,800 ( 645,842 ) 267,729 ( 137,917 ) Non-cash gain (loss) on derivative contracts, net $ 157,086 $ ( 940,592 ) $ ( 2,488,334 ) $ 1,365,872 Gains (losses) on derivative contracts, net $ 1,089,242 $ ( 337,647 ) $ 1,297,737 $ 3,648,179 (1) For the nine months ended September 30, 2023, excludes $ 373,745 of cash paid to settle off-market derivative contracts that are not reflected on the Condensed Statements of Income. Total cash paid related to off-market derivatives was $ 560,162 for the nine months ended September 30, 2023 and is reflected in the Financing Activities section of the Condensed Statements of Cash Flows. The fair value amounts recognized for the Company’s derivative contracts executed with the same counterparty under a master netting arrangement may be offset. The Company has the choice of whether or not to offset, but that choice must be applied consistently. A master netting arrangement exists if the reporting entity has multiple contracts with a single counterparty that are subject to a contractual agreement that provides for the net settlement of all contracts through a single payment in a single currency in the event of default on or termination of any one contract. Offsetting the fair values recognized for the derivative contracts outstanding with a single counterparty results in the net fair value of the transactions being reported as an asset or a liability in the Company’s balance sheets. The following table summarizes and reconciles the Company’s derivative contracts’ fair values at a gross level back to net fair value presentation on the Company’s balance sheets at September 30, 2024 and December 31, 2023. The Company has offset all amounts subject to master netting agreements in the Company's balance sheets at September 30, 2024 and December 31, 2023. September 30, 2024 December 31, 2023 Fair Value (a) Fair Value (a) Commodity Contracts Commodity Contracts Current Assets Current Liabilities Non-Current Assets Non-Current Liabilities Current Assets Current Liabilities Non-Current Assets Non-Current Liabilities Gross amounts recognized $ 1,207,702 $ 446,175 $ 512,160 $ 478,434 $ 3,318,046 $ 197,439 $ 344,614 $ 181,634 Offsetting adjustments ( 446,175 ) ( 446,175 ) ( 478,434 ) ( 478,434 ) ( 197,439 ) ( 197,439 ) ( 181,634 ) ( 181,634 ) Net presentation on condensed balance sheets $ 761,527 $ - $ 33,726 $ - $ 3,120,607 $ - $ 162,980 $ - (a) See Note 10: Fair Value Measurements for further disclosures regarding fair value of financial instruments. The fair value of derivative assets and derivative liabilities is adjusted for credit risk. The impact of credit risk was immaterial for all periods presented. |