Derivative Instruments and Hedging Activities (Tables)
|
3 Months Ended |
Mar. 31, 2021 |
Derivative Instruments and Hedging Activities Disclosure [Abstract] |
|
Schedule of price risk derivatives |
This contingent consideration arrangement is summarized in the table below (in thousands except for per Bbl amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year |
|
Threshold (1)
|
|
Contingent Receipt - Annual |
|
Threshold (1)
|
|
Contingent Receipt - Annual |
|
Period Cash Flow Occurs |
|
Statement of Cash Flows Presentation |
|
Remaining Contingent Receipt - Aggregate Limit |
Remaining Potential Settlement |
|
2021 |
|
Greater than $60/Bbl, less than $65/Bbl |
|
$9,000 |
|
Equal to or greater than $65/Bbl |
|
$20,833 |
|
(2) |
|
(2) |
|
$20,833 |
|
(1) The price used to determine whether the specified thresholds have been met is the average of the final monthly settlements for each month during each annual period end for NYMEX Light Sweet Crude Oil Futures, as reported by the CME Group.
(2) Cash received for settlements of contingent consideration arrangements are classified as cash flows from financing activities up to the divestiture date fair value with any excess classified as cash flows from operating activities. If either of the commodity price thresholds is reached in 2021, $8.5 million of the contingent receipt will be presented in cash flows from financing activities with the remainder presented in cash flows from operating activities.
|
Summary of fair value of derivative instruments |
contingent consideration arrangements remain and is summarized below: Contingent ExL Consideration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year |
|
Threshold (1)
|
|
Period Cash Flow Occurs |
|
Statement of Cash Flows Presentation |
|
Contingent Payment - Annual |
|
Remaining Contingent Payments - Aggregate Limit |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
Remaining Potential Settlement |
|
2021 |
|
$50.00 |
|
|
(2) |
|
(2) |
|
($25,000) |
|
|
($25,000) |
|
(1) The price used to determine whether the specified threshold for the year has been met is the average daily settlement price of the front month NYMEX WTI futures contract as published by the CME Group.
(2) Cash paid for settlements of contingent consideration arrangements are classified as cash flows from investing activities up to the acquisition date fair value with any excess classified as cash flows from operating activities. If the commodity price threshold is reached in 2021, $19.2 million of the contingent payment will be presented in cash flows from investing activities with the remainder presented in cash flows from operating activities.
|
Schedule of offsetting assets |
The following presents the impact of this presentation to the Company’s recognized assets and liabilities for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2021 |
|
Presented without |
|
|
|
As Presented with |
|
Effects of Netting |
|
Effects of Netting |
|
Effects of Netting |
|
(In thousands) |
Assets |
|
|
|
|
|
Commodity derivative instruments |
$69,473 |
|
|
($69,352) |
|
|
$121 |
|
Contingent consideration arrangements |
5,375 |
|
|
— |
|
|
5,375 |
|
Other current assets |
$74,848 |
|
|
($69,352) |
|
|
$5,496 |
|
Commodity derivative instruments |
3,790 |
|
|
(3,351) |
|
|
439 |
|
Contingent consideration arrangements |
— |
|
|
— |
|
|
— |
|
Other assets, net |
$3,790 |
|
|
($3,351) |
|
|
$439 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Commodity derivative instruments (1)
|
($275,885) |
|
|
$69,352 |
|
|
($206,533) |
|
Contingent consideration arrangements |
(17,913) |
|
|
— |
|
|
(17,913) |
|
Fair value of derivatives - current |
($293,798) |
|
|
$69,352 |
|
|
($224,446) |
|
Commodity derivative instruments (2)
|
(4,751) |
|
|
3,351 |
|
|
(1,400) |
|
Contingent consideration arrangements |
— |
|
|
— |
|
|
— |
|
Fair value of derivatives - non-current |
($4,751) |
|
|
$3,351 |
|
|
($1,400) |
|
(1) Includes approximately $14.1 million of deferred premiums, which the Company will pay as the applicable contracts settle.
(2) Includes approximately $0.9 million of deferred premiums, which the Company will pay as the applicable contracts settle.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2020 |
|
Presented without |
|
|
|
As Presented with |
|
Effects of Netting |
|
Effects of Netting |
|
Effects of Netting |
|
(In thousands) |
Assets |
|
|
|
|
|
Commodity derivative instruments |
$21,156 |
|
|
($20,235) |
|
|
$921 |
|
Contingent consideration arrangements |
— |
|
|
— |
|
|
— |
|
Other current assets |
$21,156 |
|
|
($20,235) |
|
|
$921 |
|
Commodity derivative instruments |
$— |
|
|
$— |
|
|
$— |
|
Contingent consideration arrangements |
1,816 |
|
|
— |
|
|
1,816 |
|
Other assets, net |
$1,816 |
|
|
$— |
|
|
$1,816 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Commodity derivative instruments (1)
|
($117,295) |
|
|
$20,235 |
|
|
($97,060) |
|
Contingent consideration arrangements |
— |
|
|
— |
|
|
— |
|
Fair value of derivatives - current |
($117,295) |
|
|
$20,235 |
|
|
($97,060) |
|
Commodity derivative instruments |
$— |
|
|
$— |
|
|
$— |
|
Contingent consideration arrangements |
(8,618) |
|
|
— |
|
|
(8,618) |
|
September 2020 Warrants liability |
(79,428) |
|
|
— |
|
|
(79,428) |
|
Fair value of derivatives - non-current |
($88,046) |
|
|
$— |
|
|
($88,046) |
|
(1) Includes approximately $11.2 million of deferred premiums, which the Company will pay as the applicable contracts settle.
|
Schedule of offsetting liabilities |
The following presents the impact of this presentation to the Company’s recognized assets and liabilities for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2021 |
|
Presented without |
|
|
|
As Presented with |
|
Effects of Netting |
|
Effects of Netting |
|
Effects of Netting |
|
(In thousands) |
Assets |
|
|
|
|
|
Commodity derivative instruments |
$69,473 |
|
|
($69,352) |
|
|
$121 |
|
Contingent consideration arrangements |
5,375 |
|
|
— |
|
|
5,375 |
|
Other current assets |
$74,848 |
|
|
($69,352) |
|
|
$5,496 |
|
Commodity derivative instruments |
3,790 |
|
|
(3,351) |
|
|
439 |
|
Contingent consideration arrangements |
— |
|
|
— |
|
|
— |
|
Other assets, net |
$3,790 |
|
|
($3,351) |
|
|
$439 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Commodity derivative instruments (1)
|
($275,885) |
|
|
$69,352 |
|
|
($206,533) |
|
Contingent consideration arrangements |
(17,913) |
|
|
— |
|
|
(17,913) |
|
Fair value of derivatives - current |
($293,798) |
|
|
$69,352 |
|
|
($224,446) |
|
Commodity derivative instruments (2)
|
(4,751) |
|
|
3,351 |
|
|
(1,400) |
|
Contingent consideration arrangements |
— |
|
|
— |
|
|
— |
|
Fair value of derivatives - non-current |
($4,751) |
|
|
$3,351 |
|
|
($1,400) |
|
(1) Includes approximately $14.1 million of deferred premiums, which the Company will pay as the applicable contracts settle.
(2) Includes approximately $0.9 million of deferred premiums, which the Company will pay as the applicable contracts settle.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2020 |
|
Presented without |
|
|
|
As Presented with |
|
Effects of Netting |
|
Effects of Netting |
|
Effects of Netting |
|
(In thousands) |
Assets |
|
|
|
|
|
Commodity derivative instruments |
$21,156 |
|
|
($20,235) |
|
|
$921 |
|
Contingent consideration arrangements |
— |
|
|
— |
|
|
— |
|
Other current assets |
$21,156 |
|
|
($20,235) |
|
|
$921 |
|
Commodity derivative instruments |
$— |
|
|
$— |
|
|
$— |
|
Contingent consideration arrangements |
1,816 |
|
|
— |
|
|
1,816 |
|
Other assets, net |
$1,816 |
|
|
$— |
|
|
$1,816 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Commodity derivative instruments (1)
|
($117,295) |
|
|
$20,235 |
|
|
($97,060) |
|
Contingent consideration arrangements |
— |
|
|
— |
|
|
— |
|
Fair value of derivatives - current |
($117,295) |
|
|
$20,235 |
|
|
($97,060) |
|
Commodity derivative instruments |
$— |
|
|
$— |
|
|
$— |
|
Contingent consideration arrangements |
(8,618) |
|
|
— |
|
|
(8,618) |
|
September 2020 Warrants liability |
(79,428) |
|
|
— |
|
|
(79,428) |
|
Fair value of derivatives - non-current |
($88,046) |
|
|
$— |
|
|
($88,046) |
|
(1) Includes approximately $11.2 million of deferred premiums, which the Company will pay as the applicable contracts settle.
|
Schedule of gain or loss on derivative contracts |
The components of “(Gain) loss on derivative contracts” are as follows for the respective periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2021 |
|
2020 |
|
|
|
|
|
(In thousands) |
(Gain) loss on oil derivatives |
$149,561 |
|
|
($257,323) |
|
|
|
|
|
(Gain) loss on natural gas derivatives |
2,697 |
|
|
6,829 |
|
|
|
|
|
(Gain) loss on NGL derivatives |
1,138 |
|
|
— |
|
|
|
|
|
(Gain) loss on contingent consideration arrangements |
5,737 |
|
|
(1,475) |
|
|
|
|
|
(Gain) loss on September 2020 Warrants liability |
55,390 |
|
|
— |
|
|
|
|
|
(Gain) loss on derivative contracts |
$214,523 |
|
|
($251,969) |
|
|
|
|
|
|
Schedule of derivative instruments |
The components of “Cash received (paid) for commodity derivative settlements, net” and “Cash paid for settlements of contingent consideration arrangements, net” are as follows for the respective periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2021 |
|
2020 |
|
|
|
|
|
(In thousands) |
Cash flows from operating activities |
|
|
|
|
|
|
|
Cash received (paid) on oil derivatives |
($39,947) |
|
|
($1,777) |
|
|
|
|
|
Cash received (paid) on natural gas derivatives |
(1,369) |
|
|
4,390 |
|
|
|
|
|
Cash received (paid) on NGL derivatives |
(846) |
|
|
— |
|
|
|
|
|
Cash received (paid) for commodity derivative settlements, net |
($42,162) |
|
|
$2,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
Cash paid for settlements of contingent consideration arrangements, net |
$— |
|
|
($40,000) |
|
|
|
|
|
|
Schedule of outstanding oil and natural gas derivative contracts |
Listed in the tables below are the outstanding oil, natural gas and NGL derivative contracts as of March 31, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Remainder |
|
|
For the Full Year |
|
|
|
|
Oil contracts (WTI) |
of 2021 |
|
|
of 2022 |
|
|
|
|
Swap contracts |
|
|
|
|
|
|
|
|
Total volume (Bbls) |
1,832,000 |
|
|
|
— |
|
|
|
|
|
Weighted average price per Bbl |
$43.24 |
|
|
|
$— |
|
|
|
|
|
Collar contracts |
|
|
|
|
|
|
|
|
Total volume (Bbls) |
8,298,800 |
|
|
|
1,807,500 |
|
|
|
|
|
Weighted average price per Bbl |
|
|
|
|
|
|
|
|
Ceiling (short call) |
$48.30 |
|
|
|
$60.63 |
|
|
|
|
|
Floor (long put) |
$40.24 |
|
|
|
$46.25 |
|
|
|
|
|
Short call contracts |
|
|
|
|
|
|
|
|
Total volume (Bbls) |
2,432,480 |
|
(1) |
|
— |
|
|
|
|
|
Weighted average price per Bbl |
$63.62 |
|
|
|
$— |
|
|
|
|
|
Short call swaption contracts |
|
|
|
|
|
|
|
|
Total volume (Bbls) |
— |
|
|
|
1,825,000 |
|
(2) |
|
|
|
Weighted average price per Bbl |
$— |
|
|
|
$52.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil contracts (Brent ICE) |
|
|
|
|
|
|
|
|
Swap contracts |
|
|
|
|
|
|
|
|
Total volume (Bbls) |
221,300 |
|
(3) |
|
— |
|
|
|
|
|
Weighted average price per Bbl |
$37.35 |
|
|
|
$— |
|
|
|
|
|
Collar contracts |
|
|
|
|
|
|
|
|
Total volume (Bbls) |
550,000 |
|
|
|
— |
|
|
|
|
|
Weighted average price per Bbl |
|
|
|
|
|
|
|
|
Ceiling (short call) |
$50.00 |
|
|
|
$— |
|
|
|
|
|
Floor (long put) |
$45.00 |
|
|
|
$— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil contracts (Midland basis differential) |
|
|
|
|
|
|
|
|
Swap contracts |
|
|
|
|
|
|
|
|
Total volume (Bbls) |
2,171,900 |
|
|
|
— |
|
|
|
|
|
Weighted average price per Bbl |
$0.24 |
|
|
|
$— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil contracts (Argus Houston MEH) |
|
|
|
|
|
|
|
|
Collar contracts |
|
|
|
|
|
|
|
|
Total volume (Bbls) |
409,500 |
|
|
|
452,500 |
|
|
|
|
|
Weighted average price per Bbl |
|
|
|
|
|
|
|
|
Ceiling (short call) |
$47.00 |
|
|
|
$63.15 |
|
|
|
|
|
Floor (long put) |
$41.00 |
|
|
|
$51.25 |
|
|
|
|
|
(1) Premiums from the sale of call options were used to increase the fixed price of certain simultaneously executed price swaps and three-way collars.
(2) The short call swaption contracts have an exercise expiration date of December 31, 2021.
(3) In February 2021, the Company entered into certain offsetting ICE Brent swaps to reduce its exposure to rising oil prices. Those offsetting swaps resulted in a locked-in loss of approximately $2.9 million, of which $1.6 million will be settled in the third quarter of 2021 with the remaining $1.3 million to be settled in the fourth quarter of 2021.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Remainder |
|
|
For the Full Year |
|
|
|
|
Natural gas contracts (Henry Hub) |
of 2021 |
|
|
of 2022 |
|
|
|
|
Swap contracts |
|
|
|
|
|
|
|
|
Total volume (MMBtu) |
11,123,000 |
|
|
|
— |
|
|
|
|
|
Weighted average price per MMBtu |
$2.60 |
|
|
|
$— |
|
|
|
|
|
Collar contracts |
|
|
|
|
|
|
|
|
Total volume (MMBtu) |
5,500,000 |
|
|
|
1,800,000 |
|
|
|
|
|
Weighted average price per MMBtu |
|
|
|
|
|
|
|
|
Ceiling (short call) |
$2.80 |
|
|
|
$3.88 |
|
|
|
|
|
Floor (long put) |
$2.50 |
|
|
|
$2.78 |
|
|
|
|
|
Short call contracts |
|
|
|
|
|
|
|
|
Total volume (MMBtu) |
5,500,000 |
|
(1) |
|
— |
|
|
|
|
|
Weighted average price per MMBtu |
$3.09 |
|
|
|
$— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas contracts (Waha basis differential) |
|
|
|
|
|
|
|
|
Swap contracts |
|
|
|
|
|
|
|
|
Total volume (MMBtu) |
12,375,000 |
|
|
|
— |
|
|
|
|
|
Weighted average price per MMBtu |
($0.42) |
|
|
|
$— |
|
|
|
|
|
(1) Premiums from the sale of call options were used to increase the fixed price of certain simultaneously executed price swaps and three-way collars.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Remainder |
|
|
For the Full Year |
|
|
|
|
NGL contracts (OPIS Mont Belvieu Purity Ethane) |
of 2021 |
|
|
of 2022 |
|
|
|
|
Swap contracts |
|
|
|
|
|
|
|
|
Total volume (Bbls) |
1,375,000 |
|
|
|
— |
|
|
|
|
|
Weighted average price per Bbl |
$7.62 |
|
|
|
$— |
|
|
|
|
|
|