Schedule of Effects of the Change to the Successful Efforts Method |
The following tables present the effects of the change to the successful efforts method in the consolidated balance sheets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2023 |
|
|
Under Full Cost |
|
Changes |
|
Under Successful Efforts |
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas properties: |
|
|
|
|
|
|
Proved properties |
|
$11,661,279 |
|
|
($2,004,174) |
|
|
$9,657,105 |
|
Accumulated depreciation, depletion, amortization and impairments |
|
(6,881,323) |
|
|
2,311,191 |
|
|
(4,570,132) |
|
Unproved properties |
|
1,559,952 |
|
|
(496,919) |
|
|
1,063,033 |
|
Total oil and gas properties, net |
|
6,339,908 |
|
|
(189,902) |
|
|
6,150,006 |
|
Deferred income taxes |
|
136,144 |
|
|
44,819 |
|
|
180,963 |
|
Total assets |
|
$6,856,559
|
|
|
($145,083) |
|
|
$6,711,476
|
|
Stockholders’ equity: |
|
|
|
|
|
|
Accumulated deficit |
|
(50,745) |
|
|
(145,083) |
|
|
(195,828) |
|
Total stockholders' equity |
|
4,136,444
|
|
|
(145,083) |
|
|
3,991,361
|
|
Total liabilities and stockholders' equity |
|
$6,856,559
|
|
|
($145,083) |
|
|
$6,711,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2022 |
|
|
Under Full Cost |
|
Changes |
|
Under Successful Efforts |
|
|
(In thousands) |
Oil and natural gas properties: |
|
|
|
|
|
|
Proved properties |
|
$10,367,478 |
|
|
($1,099,343) |
|
|
$9,268,135 |
|
Accumulated depreciation, depletion, amortization and impairments |
|
(6,343,875) |
|
|
1,927,269 |
|
|
(4,416,606) |
|
Unproved properties |
|
1,711,306 |
|
|
(485,538) |
|
|
1,225,768 |
|
Total oil and gas properties, net |
|
5,734,909 |
|
|
342,388 |
|
|
6,077,297 |
|
Total assets |
|
$6,146,081
|
|
|
$342,388
|
|
|
$6,488,469
|
|
Deferred income taxes (1)
|
|
4,279 |
|
|
2,029 |
|
|
6,308 |
|
Stockholders’ equity: |
|
|
|
|
|
|
Accumulated deficit |
|
(937,388) |
|
|
340,359 |
|
|
(597,029) |
|
Total stockholders' equity |
|
3,085,422
|
|
|
340,359
|
|
|
3,425,781
|
|
Total liabilities and stockholders' equity |
|
$6,146,081
|
|
|
$342,388
|
|
|
$6,488,469
|
|
(1) Included in “Other long-term liabilities” in the consolidated balance sheets.
The following tables present the effects of the change to the successful efforts method in the consolidated statements of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2023 |
|
|
Under Full Cost |
|
Changes |
|
Under Successful Efforts |
|
|
(In thousands, except per share amounts) |
Operating Expenses: |
|
|
|
|
|
|
Exploration |
|
$— |
|
|
$9,143 |
|
|
$9,143 |
|
Depreciation, depletion and amortization |
|
545,144 |
|
|
(9,483) |
|
|
535,661 |
|
Impairment of oil and gas properties |
|
— |
|
|
406,898 |
|
|
406,898 |
|
Gain on sale of oil and gas properties |
|
— |
|
|
(23,476) |
|
|
(23,476) |
|
General and administrative |
|
77,464 |
|
|
37,880 |
|
|
115,344 |
|
Income From Operations |
|
784,840
|
|
|
(420,962) |
|
|
363,878
|
|
|
|
|
|
|
|
|
Other Expenses: |
|
|
|
|
|
|
Interest expense |
|
67,977 |
|
|
111,328 |
|
|
179,305 |
|
|
|
|
|
|
|
|
Income Before Income Taxes |
|
743,683
|
|
|
(532,290) |
|
|
211,393
|
|
Income tax benefit |
|
142,960 |
|
|
46,848 |
|
|
189,808 |
|
Net Income |
|
$886,643
|
|
|
($485,442) |
|
|
$401,201
|
|
Net Income Per Common Share: |
|
|
|
|
|
|
Basic |
|
$13.71 |
|
|
|
|
$6.20 |
|
Diluted |
|
$13.67 |
|
|
|
|
$6.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2022 |
|
|
Under Full Cost |
|
Changes |
|
Under Successful Efforts |
|
|
(In thousands, except per share amounts) |
Operating Expenses: |
|
|
|
|
|
|
Exploration |
|
$— |
|
|
$9,703 |
|
|
$9,703 |
|
Depreciation, depletion and amortization |
|
466,517 |
|
|
27,712 |
|
|
494,229 |
|
Impairment of oil and gas properties |
|
— |
|
|
2,201 |
|
|
2,201 |
|
General and administrative |
|
57,393 |
|
|
40,603 |
|
|
97,996 |
|
Income From Operations |
|
1,680,532
|
|
|
(80,219) |
|
|
1,600,313
|
|
|
|
|
|
|
|
|
Other Expenses: |
|
|
|
|
|
|
Interest expense |
|
79,667 |
|
|
108,125 |
|
|
187,792 |
|
|
|
|
|
|
|
|
Income Before Income Taxes |
|
1,221,609
|
|
|
(188,344) |
|
|
1,033,265
|
|
Income tax expense |
|
(11,793) |
|
|
(2,029) |
|
|
(13,822) |
|
Net Income |
|
$1,209,816
|
|
|
($190,373) |
|
|
$1,019,443
|
|
Net Income Per Common Share: |
|
|
|
|
|
|
Basic |
|
$19.63 |
|
|
|
|
$16.54 |
|
Diluted |
|
$19.54 |
|
|
|
|
$16.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2021 |
|
|
Under Full Cost |
|
Changes |
|
Under Successful Efforts |
|
|
(In thousands, except per share amounts) |
Operating Expenses: |
|
|
|
|
|
|
Exploration |
|
$— |
|
|
$6,470 |
|
|
$6,470 |
|
Depreciation, depletion and amortization |
|
356,556 |
|
|
32,056 |
|
|
388,612 |
|
Impairment of oil and gas properties |
|
— |
|
|
52,295 |
|
|
52,295 |
|
General and administrative |
|
50,483 |
|
|
41,122 |
|
|
91,605 |
|
Income From Operations |
|
1,038,343
|
|
|
(131,943) |
|
|
906,400
|
|
|
|
|
|
|
|
|
Other Expenses: |
|
|
|
|
|
|
Interest expense |
|
102,012 |
|
|
99,647 |
|
|
201,659 |
|
|
|
|
|
|
|
|
Income Before Income Taxes |
|
365,331
|
|
|
(231,590) |
|
|
133,741
|
|
Income tax expense |
|
(180) |
|
|
— |
|
|
(180) |
|
Net Income |
|
$365,151
|
|
|
($231,590) |
|
|
$133,561
|
|
Net Income Per Common Share: |
|
|
|
|
|
|
Basic |
|
$7.51 |
|
|
|
|
$2.75 |
|
Diluted |
|
$7.26 |
|
|
|
|
$2.65 |
|
The following tables present the effects of the change to the successful efforts method in the consolidated statements of cash flows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2023 |
|
|
Under Full Cost |
|
Changes |
|
Under Successful Efforts |
|
|
(In thousands) |
Cash flows from operating activities: |
|
|
|
|
|
|
Net income |
|
$886,643 |
|
|
($485,442) |
|
|
$401,201 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
545,144 |
|
|
(9,483) |
|
|
535,661 |
|
Impairment of oil and gas properties |
|
— |
|
|
406,898 |
|
|
406,898 |
|
Amortization of non-cash debt related items, net |
|
4,064 |
|
|
6,726 |
|
|
10,790 |
|
Deferred income tax benefit |
|
(140,422) |
|
|
(46,848) |
|
|
(187,270) |
|
Gain on sale of oil and gas properties |
|
— |
|
|
(23,476) |
|
|
(23,476) |
|
Non-cash expense related to share-based awards |
|
4,019 |
|
|
7,394 |
|
|
11,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
1,236,760
|
|
|
(144,231) |
|
|
1,092,529
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
Capital expenditures |
|
(1,104,070) |
|
|
135,088 |
|
|
(968,982) |
|
Acquisition of oil and gas properties |
|
(297,082) |
|
|
9,143 |
|
|
(287,939) |
|
Net cash used in investing activities |
|
(851,542) |
|
|
144,231
|
|
|
(707,311) |
|
Net change in cash and cash equivalents |
|
(70) |
|
|
— |
|
|
(70) |
|
Balance, beginning of period |
|
3,395 |
|
|
— |
|
|
3,395 |
|
Balance, end of period |
|
$3,325
|
|
|
$—
|
|
|
$3,325
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2022 |
|
|
Under Full Cost |
|
Changes |
|
Under Successful Efforts |
|
|
(In thousands) |
Cash flows from operating activities: |
|
|
|
|
|
|
Net income |
|
$1,209,816 |
|
|
($190,373) |
|
|
$1,019,443 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
466,517 |
|
|
27,712 |
|
|
494,229 |
|
Impairment of oil and gas properties |
|
— |
|
|
2,201 |
|
|
2,201 |
|
Amortization of non-cash debt related items, net |
|
5,280 |
|
|
7,052 |
|
|
12,332 |
|
Deferred income tax expense |
|
4,279 |
|
|
2,029 |
|
|
6,308 |
|
Non-cash expense related to share-based awards |
|
2,507 |
|
|
5,535 |
|
|
8,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
1,501,517
|
|
|
(145,844) |
|
|
1,355,673
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
Capital expenditures |
|
(992,985) |
|
|
144,297 |
|
|
(848,688) |
|
Acquisition of oil and gas properties |
|
(28,253) |
|
|
1,547 |
|
|
(26,706) |
|
Net cash used in investing activities |
|
(999,027) |
|
|
145,844
|
|
|
(853,183) |
|
Net change in cash and cash equivalents |
|
(6,487) |
|
|
— |
|
|
(6,487) |
|
Balance, beginning of period |
|
9,882 |
|
|
— |
|
|
9,882 |
|
Balance, end of period |
|
$3,395
|
|
|
$—
|
|
|
$3,395
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2021 |
|
|
Under Full Cost |
|
Changes |
|
Under Successful Efforts |
|
|
(In thousands) |
Cash flows from operating activities: |
|
|
|
|
|
|
Net income |
|
$365,151 |
|
|
($231,590) |
|
|
$133,561 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
356,556 |
|
|
32,056 |
|
|
388,612 |
|
Impairment of oil and gas properties |
|
— |
|
|
52,295 |
|
|
52,295 |
|
Amortization of non-cash debt related items, net |
|
10,124 |
|
|
9,909 |
|
|
20,033 |
|
Deferred income tax expense |
|
— |
|
|
— |
|
|
— |
|
Non-cash expense related to share-based awards |
|
12,923 |
|
|
12,934 |
|
|
25,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
974,143
|
|
|
(124,396) |
|
|
849,747
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
Capital expenditures |
|
(578,487) |
|
|
124,126 |
|
|
(454,361) |
|
Acquisition of oil and gas properties |
|
(493,732) |
|
|
270 |
|
|
(493,462) |
|
Net cash used in investing activities |
|
(876,400) |
|
|
124,396
|
|
|
(752,004) |
|
Net change in cash and cash equivalents |
|
(10,354) |
|
|
— |
|
|
(10,354) |
|
Balance, beginning of period |
|
20,236 |
|
|
— |
|
|
20,236 |
|
Balance, end of period |
|
$9,882
|
|
|
$—
|
|
|
$9,882
|
|
The following tables present the effects of the change to the successful efforts method in the consolidated statements of stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2023 |
|
|
Under Full Cost |
|
Changes |
|
Under Successful Efforts |
|
|
(In thousands) |
Accumulated deficit |
|
($50,745) |
|
|
($145,083) |
|
|
($195,828) |
|
Total stockholders’ equity |
|
$4,136,444 |
|
|
($145,083) |
|
|
$3,991,361 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2022 |
|
|
Under Full Cost |
|
Changes |
|
Under Successful Efforts |
|
|
(In thousands) |
Accumulated deficit |
|
($937,388) |
|
|
$340,359 |
|
|
($597,029) |
|
Total stockholders’ equity |
|
$3,085,422 |
|
|
$340,359 |
|
|
$3,425,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2021 |
|
|
Under Full Cost |
|
Changes |
|
Under Successful Efforts |
|
|
(In thousands) |
Accumulated deficit |
|
($2,147,204) |
|
|
$530,732 |
|
|
($1,616,472) |
|
Total stockholders’ equity |
|
$1,865,768 |
|
|
$530,732 |
|
|
$2,396,500 |
|
|