Supplemental Financial Data - Oil and Gas Producing Activities (unaudited) | Note 18– Supplemental Financial Data – Oil and Gas Producing Activities (unaudited) Estimated Proved Oil and Gas Reserves The reserve estimates as of December 31, 2017 and 2016 presented herein were made in accordance with oil and gas reserve estimation and disclosure authoritative accounting guidance. Proved oil and gas reserves as of December 31, 2017 and 2016 were calculated based on the prices for oil and gas during the twelve-month period before the reporting date, determined as an un-weighted arithmetic average of the first-day-of-the month price for each month within such period. This average price is also used in calculating the aggregate amount and changes in future cash inflows related to the standardized measure of discounted future cash flows. Undrilled locations can be classified as having proved undeveloped reserves only if a development plan has been adopted indicating that they are scheduled to be drilled within five years, unless the specific circumstances justify a longer time. SEC rules dictate the types of technologies that a company may use to establish reserve estimates, including the extraction of non-traditional resources, such as bitumen extracted from oil sands as well as oil and gas extracted from shales. Our estimates of our net proved, net proved developed, and net proved undeveloped oil and gas reserves and changes in our net proved oil and gas reserves for 2017 and 2016 are presented in the table below. Proved oil and gas reserves are those quantities of oil and gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulation before the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain. Existing economic conditions include the average prices for oil and gas during the twelve-month period prior to the reporting date of December 31, 2017 and 2016 unless prices are defined by contractual arrangements, excluding escalations based upon future conditions. Prices do not include the effects of commodity derivatives. CGA evaluated and prepared independent estimated proved reserves quantities and related pre-tax future cash flows as of December 31, 2017 and 2016. To facilitate the preparation of an independent reserve study, we provided CGA our reserve database and related supporting technical, economic, production and ownership information. Estimated reserves and related pre-tax future cash flows for the non-controlling interests of the consolidated partnerships included in our consolidated financial statements were based on CGA’s estimated reserves and related pre-tax future cash flows for the specific properties in the partnerships and have been added to CGA’s reserve estimates for December 31, 2017 and 2016. See Note 3 for additional information. Proved developed oil and gas reserves are proved reserves that can be expected to be recovered (i) through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared with the cost of a new well or (ii) through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well. Proved undeveloped oil and gas reserves are proved reserves that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion. As of December 31, 2017, we held a 17.81% and 27.24% proportionate share of Carbon California and Carbon Appalachia, respectively. This proportionate share amount reflects our aggregated sharing percentage based on all classes of ownership held in each equity investee. These proportionate share amounts assume each equity investee is operating as a going concern, and no adjustments have been made that could be required based on priority of units and hurdle rates upon liquidation or distributions. A summary of the changes in quantities of proved oil and gas reserves for the years ended December 31, 2017 and 2016 are as follows (in thousands): Company Company’s share of Carbon California Company’s share of Carbon Appalchia Total Oil Natural Gas Total Oil Natural Gas NGL Total Oil Natural Gas Total Oil Natural Gas NGL Total MBbls MMcf MMcfe MBbls MMcf (MBbls) MMcfe MBbls MMcf MMcfe MBbls MMcf (MBbls) MMcfe January 1, 2016 Proved reserves, beginning of year 598 29,958 33,546 - - - - - - - 598 29,958 - 33,546 Revisions of previous estimates 110 2,207 2,867 - - - - - - - 110 2,207 - 2,867 Extensions and discoveries - - - - - - - - - - - - - - Production (79 ) (2,823 ) (3,297 ) - - - - - - - (79 ) (2,823 ) - (3,297 ) Purchases of reserves in-place 253 44,923 46,441 - - - - - - - 253 44,923 - 46,441 Sales of reserves in-place - - - - - - - - - - - - - - December 31, 2016 882 74,265 79,557 - - - - - - - 882 74,265 - 79,557 Revisions of previous estimates 107 12,195 12,835 - - - - - - 107 12,195 - 12,837 Extensions and discoveries 16 138 232 - - - - - - 16 138 - 234 Production (2) (86 ) (4,896 ) (5,414 ) (25 ) (63 ) (4 ) (237 ) (2 ) (1,178 ) (1,328 ) (136 ) (4,984 ) (4 ) (5,824 ) Purchases of reserves in-place (1) - - - 1,650 3,075 231 14,361 74 91,935 101,835 3,300 4,725 231 25,911 Sales of reserves in-place - - - - - - - - - - - - December 31, 2017 919 81,702 87,210 1,625 3,012 227 14,124 72 90,757 100,507 4,169 86,339 227 112,715 (1) Related to Carbon Appalachia the purchases of reserves-in-place represent our aggregate share for the year ended December 31, 2017. We held a 2.98%, 16.04%, 19.37%, and 27.24% proportionate share of Carbon Appalachia for the period April 3, 2017 through August 14, 2017; August 15, 2017 through September 28, 2017; September 29, 2017 through October 31, 2017; and November 1, 2017 through December 31, 2017, respectively. (2) Related to Carbon Appalachia, the net sales (in standard measure change) and production figures were calculated utilizing the same methodology as the purchase of reserves-in-place discussed above. 2017 2016 Oil Natural Gas (MMcf) NGL (MBbls) Total (MMcfe) Oil Natural Gas (MMcf) NGL Total (MMcfe) Company Proved developed reserves at: End of Year 903 81,702 - 87,120 851 74,265 - 79,557 Proved undeveloped reserves at: End of Year 16 - - 96 31 - - 186 Company’s share of Carbon California Proved developed reserves at: End of Year 1,006 2,194 163 9,208 - - - - Proved undeveloped reserves at: End of Year 619 818 63 4,910 - - - - Company’s share of Carbon Appalachia Proved developed reserves at: End of Year (1) (2) 72 90,757 - 91,189 - - - - Proved undeveloped reserves at: End of Year - - - - - - - - Total Proved developed reserves at: - End of Year 1,981 174,653 163 187,517 851 74,265 - 79,557 Proved undeveloped reserves at: - End of Year 635 818 63 5,006 31 - - 186 (1) Related to Carbon Appalachia the purchases of reserves-in-place represent our aggregate share for the year ended December 31, 2017. We held a 2.98%, 16.04%, 19.37%, and 27.24% proportionate share of Carbon Appalachia for the period April 3, 2017 through August 14, 2017; August 15, 2017 through September 28, 2017; September 29, 2017 through October 31, 2017; and November 1, 2017 through December 31, 2017, respectively. (2) Related to Carbon Appalachia, the net sales (in standard measure change) and production figures were calculated utilizing the same methodology as the purchase of reserves-in-place discussed above. 2017 2016 Oil Natural Gas Total Oil Natural Gas Total MBbls MMcf MMcfe MBbls MMcf MMcfe Proved reserves, beginning of year 882 74,265 79,557 598 29,958 33,546 Revisions of previous estimates 107 12,195 12,837 110 2207 2867 Extensions and discoveries 16 138 234 - - - Production (86 ) (4,896 ) (5,412 ) (79 ) (2,823 ) (3,297 ) Purchases of reserves in-place (1) (2) - - - 253 44,923 46,441 Sales of reserves in-place - - - - - - Proved reserves, end of year 919 81,702 87,216 882 74,265 79,557 Proved developed reserves at: End of Year 903 81,702 87,120 882 74,265 79,371 Proved undeveloped reserves at: End of Year 16 - 96 31 - 186 (1) Related to Carbon Appalachia the purchases of reserves-in-place represent our aggregate share for the year ended December 31, 2017. We held a 2.98%, 16.04%, 19.37%, and 27.24% proportionate share of Carbon Appalachia for the period April 3, 2017 through August 14, 2017; August 15, 2017 through September 28, 2017; September 29, 2017 through October 31, 2017; and November 1, 2017 through December 31, 2017, respectively. (2) Related to Carbon Appalachia, the net sales (in standard measure change) and production figures were calculated utilizing the same methodology as the purchase of reserves-in-place discussed above. The estimated proved reserves for December 31, 2017 and 2016 includes approximately 3.0 and 3.1 Bcfe, respectively, attributed to non-controlling interests of consolidated partnerships. Aggregate Capitalized Costs The aggregate capitalized costs relating to oil and gas producing activities at the end of each of the years indicated were as follows: 2017 2016 (in thousands) Oil and gas properties Company Proved oil and gas properties $ 114,893 $ 112,579 Unproved properties not subject to depletion 1,947 1,999 Accumulated depreciation, depletion, amortization and impairment (80,715 ) (78,596 ) Total Company oil and gas properties, net $ 36,125 $ 35,982 Company’s share of Carbon California Proved oil and gas properties $ 7,635 $ - Unproved properties not subject to depletion 266 - Accumulated depreciation, depletion, amortization and impairment (208 ) - Total Company’s share of Carbon California oil and gas properties, net $ 7,693 $ - Company’s share of Carbon Appalachia Proved oil and gas properties $ 22,951 $ - Unproved properties not subject to depletion 485 - Accumulated depreciation, depletion, amortization and impairment (445 ) - Total Company’s share of Carbon Appalachia oil and gas properties, net $ 22,991 $ - Costs Incurred in Oil and Gas Property Acquisition, Exploration, and Development Activities The following costs were incurred in oil and gas property acquisition, exploration, and development activities during the years ended December 31, 2017 and 2016: 2017 2016 (in thousands) Company Property acquisition costs: Unevaluated properties $ 1 $ 97 Proved properties and gathering facilities 289 8,117 Development costs 952 360 Gathering facilities 43 42 Asset retirement obligation 2,309 1,849 Total costs incurred $ 3,594 $ 10,465 Company’s share of Carbon California Property acquisition costs: Unevaluated properties $ 266 $ - Proved properties and gathering facilities 7,682 - Development costs 412 - Gathering facilities 47 - Asset retirement obligation 483 - Total costs incurred $ 8,890 $ - Company’s share of Carbon Appalachia Property acquisition costs: Unevaluated properties $ 483 $ - Proved properties and gathering facilities 19,286 - Development costs 24 - Gathering facilities 2,544 - Asset retirement obligation 3,592 - Total costs incurred $ 25,929 $ - Our investment in unproved properties as of December 31, 2017, by the year in which such costs were incurred is set forth in the table below: 2017 2016 2015 (in thousands) Acquisition costs Company $ 1 $ 97 $ 1,849 Company’s share of Carbon California 266 - - Company’s share of Carbon Appalachia 485 - - Total acquisition costs $ 752 $ 97 $ 1,849 Results of Operations from Oil and Gas Producing Activities Results of operations from oil and gas producing activities for the years ended December 31, 2017 and 2016 are presented below: (in thousands) 2017 2016 Revenues Oil and gas sales, including commodity derivative gains and losses Company $ 22,439 $ 8,184 Company’s share of Carbon California $ 1,289 $ - Company’s share of Carbon Appalachia 5,273 - Total oil and gas sales, including commodity derivative gains and losses 29,001 8,184 Expenses: Production expenses Company 9,589 5,640 Company’s share of Carbon California 664 - Company’s share of Carbon Appalachia 1,522 - Total production expenses 11,775 5,640 Depletion expense Company 2,157 1,839 Company’s share of Carbon California 208 - Company’s share of Carbon Appalachia 445 - Total depletion expense 2,810 1,839 Accretion of asset retirement obligations Company 307 176 Company’s share of Carbon California 34 - Company’s share of Carbon Appalachia 54 - Total accretion of asset obligation 395 176 Impairment of oil and gas properties Company - 4,299 Company’s share of Carbon California - - Company’s share of Carbon Appalachia - - Total accretion of asset obligation - 4,299 Total expenses 14,979 11,954 Results of operations from oil and gas producing activities $ 14,021 $ (3,770 ) Depletion rate per Mcfe $ 0.47 $ 0.56 Standardized Measure of Discounted Future Net Cash Flows Future oil and gas sales are calculated applying the prices used in estimating our proved oil and gas reserves to the year-end quantities of those reserves. Future price changes were considered only to the extent provided by contractual arrangements in existence at each year-end. Future production and development costs, which include costs related to plugging of wells, removal of facilities and equipment, and site restoration, are calculated by estimating the expenditures to be incurred in producing and developing the proved oil and gas reserves at the end of each year, based on year-end costs and assuming continuation of existing economic conditions. Future income tax expenses are computed by applying the appropriate year-end statutory tax rates to the estimated future pretax net cash flows relating to proved oil and gas reserves, less the tax basis of the properties involved. The future income tax expenses give effect to tax deductions, credits, and allowances relating to the proved oil and gas reserves. Carbon California and Carbon Appalachia does not include the future net effect of income taxes because Carbon California and Carbon Appalachia is treated as partnerships for tax purposes and is not subject to federal income taxes. All cash flow amounts, including income taxes, are discounted at 10%. Changes in the demand for oil and natural gas, inflation, and other factors make such estimates inherently imprecise and subject to substantial revision. This table should not be construed to be an estimate of the current market value of our proved reserves. Management does not rely upon the information that follows in making investment decisions. (in thousands) December 31, 2017 2016 Company: Future cash inflows $ 283,664 $ 214,658 Future production costs (119,501 ) (103,252 ) Future development costs (210 ) (315 ) Future income taxes (35,482 ) (14,858 ) Future net cash flows 128,471 96,233 10% annual discount (71,389 ) (51,522 ) Standardized measure of discounted future net cash flows $ 57,082 $ 44,711 Company’s share of Carbon California Future cash inflows $ 97,841 $ - Future production costs (62,187 ) - Future development costs (5,809 ) - Future income taxes (2) - - Future net cash flows 29,845 - 10% annual discount (16,288 ) - Standardized measure of discounted future net cash flows $ 13,557 $ - Company’s share of Carbon Appalachia Future cash inflows (1) (4) $ 271,638 $ - Future production costs (1) (151,501 ) - Future development costs (1) (27 ) - Future income taxes (3) - - Future net cash flows 120,110 - 10% annual discount (73,890 ) - Standardized measure of discounted future net cash flows $ 46,220 $ - (1) Related to Carbon Appalachia the purchases of reserves-in-place represent our aggregate share for the year ended December 31, 2017. We held a 2.98%, 16.04%, 19.37%, and 27.24% proportionate share of Carbon Appalachia for the period April 3, 2017 through August 14, 2017; August 15, 2017 through September 28, 2017; September 29, 2017 through October 31, 2017; November 1, 2017 through December 31, 2017, respectively. (2) Carbon California does not include the net changes in future income taxes because Carbon California is treated as a partnership for taxes and is not subject to federal income taxes. (3) Carbon Appalachia does not include the net changes in future income taxes because Carbon California is treated as a partnership for taxes and is not subject to federal income taxes (4) Related to Carbon Appalachia, the net sales (in standard measure change) and production figures was calculated utilizing the same methodology as the purchase of reserves-in-place discussed above. Changes in the Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves An analysis of the changes in the standardized measure of discounted future net cash flows during each of the last two years is as follows: December 31, Company Company’s Share of Carbon California Company’s Share of Carbon Appalachia Total (in thousands) Balance at January 1, 2016 Standardized measure of discounted future net cash flows, beginning of year $ 25,032 $ - $ - $ 25,032 Sales of oil and gas, net of production costs and taxes (4,804 ) - - (4,804 ) Price revisions (786 ) - - (786 ) Extensions, discoveries and improved recovery, less related costs - - - - Changes in estimated future development costs 248 - - 248 Development costs incurred during the period 102 - - 102 Quantity revisions 2,091 - - 2,091 Accretion of discount 2,503 - - 2,503 Net changes in future income taxes (4,633 ) - - (4,633 ) Purchases of reserves-in-place 26,776 - - 26,776 Sales of reserves-in-place - - - - Changes in production rate timing and other (1,818 ) - - (1,818 ) Balance at December 31, 2016 $ 44,711 $ - $ - $ 44,711 Sales of oil and gas, net of production costs and taxes (4) (10,038 ) (516 ) (1,240 ) (12,231 ) Price revisions 17,588 - - 17,588 Extensions, discoveries and improved recovery, less related costs 298 - - 298 Changes in estimated future development costs (324 ) - - (324 ) Development costs incurred during the period 804 - - 804 Quantity revisions 11,196 - - 11,196 Accretion of discount 4,471 - - 4,471 Net changes in future income taxes (2) (3) (7,425 ) - - (7,425 ) Purchases of reserves-in-place (1) - 14,073 47,460 61,533 Sales of reserves-in-place - - - - Changes in production rate timing and other (4,199 ) - - (4,199 ) Standardized measure of discounted future net cash flows, at December 31, 2017 $ 57,082 $ 13,557 $ 46,220 $ 116,422 (1) Related to Carbon Appalachia the purchases of reserves-in-place represent our aggregate share for the year ended December 31, 2017. We held a 2.98%, 16.04%, 19.37%, and 27.24% proportionate share of Carbon Appalachia for the period April 3, 2017 through August 14, 2017; August 15, 2017 through September 28, 2017; September 29, 2017 through October 31, 2017; and November 1, 2017 through December 31, 2017, respectively. (2) Carbon California does not include the net changes in future income taxes because Carbon California is treated as a partnership for taxes and is not subject to federal income taxes. (3) Carbon Appalachia does not include the net changes in future income taxes because Carbon California is treated as a partnership for taxes and is not subject to federal income taxes. (4) Related to Carbon Appalachia, the net sales (in standard measure change) and production figures was calculated utilizing the same methodology as the purchase of reserves-in-place discussed above. The twelve-month weighted averaged adjusted prices in effect at December 31, 2017 and 2016 were as follows: 2017 2016 Oil (per Bbl) $ 51.34 $ 40.40 Natural Gas (per Mcf) $ 2.98 $ 2.41 |